{
"company_details": [
{
"company_id": "0001556898",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001556898.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001556898.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001556898.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001556898_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001556898_main_keyfigs.svg",
"name": "Techpoint Inc",
"rank": 1,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001556898.svg",
"report_text": "The relative strengths and weaknesses of Techpoint Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Techpoint Inc compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 282% points.The greatest weakness of Techpoint Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 61% points.
The company's Economic Capital Ratio, given in the ranking table, is 520%, being 306% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001556898_2022_Techpoint_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Liabilities, Non-Current": "133",
"Liabilities": "315",
"Stockholders Equity": "-24.1",
"ECR before LimitedLiability": "323",
"Liabilities, Current": "200",
"Other Liabilities": "75.6",
"Assets": "17.0",
"Property, Plant and Equipment": "7.49",
"Intangible Assets": "11.1",
"Assets, Current": "-6.11",
"Other Assets": "6.52",
"Selling, General and Administrative Expense": "-11.1",
"Expenses": "-30.4",
"Revenues": "216",
"Net Income": "180",
"Other Expenses": "-31.3",
"Research and Development": "6.20",
"Other Revenues": "216",
"Comprehensive Net Income": "178",
"Other Net Income": "-7.01",
"Economic Capital Ratio": "284"
},
"2018": {
"Liabilities, Non-Current": "111",
"Liabilities": "296",
"Assets": "-3.64",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "359",
"Liabilities, Current": "227",
"Other Liabilities": "56.6",
"Property, Plant and Equipment": "-2.21",
"Intangible Assets": "-2.80",
"Assets, Current": "3.63",
"Expenses": "-40.2",
"Revenues": "175",
"Net Income": "156",
"Other Expenses": "2.62",
"Research and Development": "-48.1",
"Amortization of Intangible Assets": "3.84",
"Other Revenues": "175",
"Comprehensive Net Income": "158",
"Other Net Income": "20.3",
"Other Compr. Net Income": "2.25",
"Economic Capital Ratio": "231"
},
"2019": {
"Liabilities, Non-Current": "94.0",
"Liabilities": "153",
"Stockholders Equity": "28.4",
"ECR before LimitedLiability": "211",
"Liabilities, Current": "47.9",
"Other Liabilities": "36.7",
"Assets, Non-Current": "17.5",
"Assets": "-13.5",
"Property, Plant and Equipment": "-11.9",
"Intangible Assets": "-16.3",
"Assets, Current": "5.58",
"Expenses": "-6.28",
"Revenues": "102",
"Net Income": "101",
"Other Expenses": "-3.71",
"Research and Development": "-7.69",
"Amortization of Intangible Assets": "3.64",
"Other Revenues": "102",
"Comprehensive Net Income": "101",
"Other Net Income": "4.52",
"Economic Capital Ratio": "158"
},
"2020": {
"Liabilities, Non-Current": "117",
"Liabilities": "203",
"Stockholders Equity": "51.6",
"ECR before LimitedLiability": "222",
"Liabilities, Current": "77.3",
"Other Liabilities": "55.8",
"Assets": "-10.1",
"Property, Plant and Equipment": "-7.98",
"Intangible Assets": "-9.74",
"Assets, Current": "15.9",
"Other Assets": "-4.06",
"Selling, General and Administrative Expense": "-9.42",
"Expenses": "-22.6",
"Revenues": "120",
"Net Income": "103",
"Research and Development": "-17.3",
"Amortization of Intangible Assets": "3.65",
"Other Revenues": "120",
"Comprehensive Net Income": "102",
"Other Net Income": "5.62",
"Economic Capital Ratio": "179"
},
"2021": {
"Liabilities, Non-Current": "130",
"Liabilities": "254",
"Stockholders Equity": "-51.7",
"ECR before LimitedLiability": "340",
"Liabilities, Current": "102",
"Other Liabilities": "77.6",
"Assets": "16.3",
"Property, Plant and Equipment": "7.38",
"Intangible Assets": "10.1",
"Assets, Current": "-4.76",
"Other Assets": "6.25",
"Selling, General and Administrative Expense": "36.6",
"Expenses": "31.5",
"Revenues": "238",
"Net Income": "282",
"Other Expenses": "-61.3",
"Research and Development": "52.8",
"Other Revenues": "238",
"Comprehensive Net Income": "280",
"Other Net Income": "15.9",
"Economic Capital Ratio": "306"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001556898_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "25,454",
"Assets, Non-Current": "161",
"Intangible Assets": "0",
"Liabilities, Current": "1,491",
"Liabilities, Non-Current": "133",
"Other Assets": "652",
"Other Compr. Net Income": "0",
"Other Expenses": "15,736",
"Other Liabilities": "0",
"Other Net Income": "-73",
"Other Revenues": "31,142",
"Property, Plant and Equipment": "325",
"Research and Development": "5,383",
"Selling, General and Administrative Expense": "6,193"
},
"output_variables": {
"Liabilities": "1,624",
"Assets": "26,592",
"Expenses": "27,312",
"Revenues": "31,142",
"Stockholders Equity": "24,968",
"Net Income": "3,757",
"Comprehensive Net Income": "3,757",
"ECR before LimitedLiability": "516%",
"Economic Capital Ratio": "516%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "29,320",
"Assets, Non-Current": "215",
"Intangible Assets": "0",
"Liabilities, Current": "1,919",
"Liabilities, Non-Current": "156",
"Other Assets": "560",
"Other Compr. Net Income": "0",
"Other Expenses": "15,475",
"Other Liabilities": "0",
"Other Net Income": "229",
"Other Revenues": "31,098",
"Property, Plant and Equipment": "611",
"Research and Development": "7,331",
"Selling, General and Administrative Expense": "6,636"
},
"output_variables": {
"Liabilities": "2,075",
"Assets": "30,706",
"Expenses": "29,442",
"Revenues": "31,098",
"Stockholders Equity": "28,631",
"Net Income": "1,885",
"Comprehensive Net Income": "1,885",
"ECR before LimitedLiability": "453%",
"Economic Capital Ratio": "453%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "27,896",
"Assets, Non-Current": "8,380",
"Intangible Assets": "0",
"Liabilities, Current": "5,534",
"Liabilities, Non-Current": "632",
"Other Assets": "1,735",
"Other Compr. Net Income": "-15",
"Other Expenses": "16,642",
"Other Liabilities": "0",
"Other Net Income": "54",
"Other Revenues": "32,027",
"Property, Plant and Equipment": "535",
"Research and Development": "6,468",
"Selling, General and Administrative Expense": "6,777"
},
"output_variables": {
"Liabilities": "6,166",
"Assets": "38,546",
"Expenses": "29,887",
"Revenues": "32,027",
"Stockholders Equity": "32,380",
"Net Income": "2,194",
"Comprehensive Net Income": "2,179",
"ECR before LimitedLiability": "376%",
"Economic Capital Ratio": "376%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "39,284",
"Assets, Non-Current": "1,741",
"Intangible Assets": "0",
"Liabilities, Current": "5,454",
"Liabilities, Non-Current": "392",
"Other Assets": "1,547",
"Other Compr. Net Income": "56",
"Other Expenses": "16,706",
"Other Liabilities": "0",
"Other Net Income": "218",
"Other Revenues": "34,339",
"Property, Plant and Equipment": "647",
"Research and Development": "7,244",
"Selling, General and Administrative Expense": "7,265"
},
"output_variables": {
"Liabilities": "5,846",
"Assets": "43,219",
"Expenses": "31,215",
"Revenues": "34,339",
"Stockholders Equity": "37,373",
"Net Income": "3,342",
"Comprehensive Net Income": "3,398",
"ECR before LimitedLiability": "410%",
"Economic Capital Ratio": "410%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "57,074",
"Assets, Non-Current": "2,558",
"Intangible Assets": "0",
"Liabilities, Current": "9,538",
"Liabilities, Non-Current": "583",
"Other Assets": "1,593",
"Other Compr. Net Income": "-67",
"Other Expenses": "32,287",
"Other Liabilities": "0",
"Other Net Income": "29",
"Other Revenues": "64,707",
"Property, Plant and Equipment": "713",
"Research and Development": "6,371",
"Selling, General and Administrative Expense": "8,791"
},
"output_variables": {
"Liabilities": "10,121",
"Assets": "61,938",
"Expenses": "47,449",
"Revenues": "64,707",
"Stockholders Equity": "51,817",
"Net Income": "17,287",
"Comprehensive Net Income": "17,220",
"ECR before LimitedLiability": "520%",
"Economic Capital Ratio": "520%"
}
}
},
"top_rated": true,
"trend": 6.0,
"value": 5.1958668,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001556898.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001556898.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001556898.png"
},
{
"company_id": "0000833640",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000833640.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000833640.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000833640.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000833640_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000833640_main_keyfigs.svg",
"name": "Power Integrations INC",
"rank": 2,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000833640.svg",
"report_text": "The relative strengths and weaknesses of Power Integrations INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Power Integrations INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 209% points.The greatest weakness of Power Integrations INC is the variable Other Expenses, reducing the Economic Capital Ratio by 30% points.
The company's Economic Capital Ratio, given in the ranking table, is 494%, being 280% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000833640_2022_Power_Integrations_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "3.01",
"Liabilities": "53.1",
"Stockholders Equity": "27.2",
"ECR before LimitedLiability": "64.5",
"Liabilities, Current": "29.3",
"Other Liabilities": "22.7",
"Selling, General and Administrative Expense": "-17.3",
"Expenses": "-2.69",
"Net Income": "13.9",
"Other Expenses": "-6.59",
"Research and Development": "19.2",
"Amortization of Intangible Assets": "2.05",
"Other Revenues": "15.7",
"Revenues": "15.7",
"Property, Plant and Equipment": "2.45",
"Intangible Assets": "-5.05",
"Assets, Current": "1.77",
"Comprehensive Net Income": "15.0",
"Other Net Income": "0.951",
"Other Compr. Net Income": "1.01",
"Economic Capital Ratio": "60.0"
},
"2011": {
"Liabilities, Non-Current": "-18.5",
"Liabilities": "57.1",
"Stockholders Equity": "73.9",
"ECR before LimitedLiability": "187",
"Liabilities, Current": "52.4",
"Other Liabilities": "22.9",
"Assets, Non-Current": "2.87",
"Assets": "7.00",
"Property, Plant and Equipment": "4.86",
"Intangible Assets": "-3.17",
"Other Assets": "1.62",
"Expenses": "22.1",
"Revenues": "25.9",
"Net Income": "49.9",
"Other Expenses": "-1.70",
"Research and Development": "20.4",
"Amortization of Intangible Assets": "2.66",
"Other Revenues": "25.9",
"Comprehensive Net Income": "50.0",
"Other Net Income": "2.08",
"Economic Capital Ratio": "96.5"
},
"2012": {
"Liabilities, Non-Current": "36.0",
"Liabilities": "99.4",
"Stockholders Equity": "39.3",
"ECR before LimitedLiability": "122",
"Liabilities, Current": "64.4",
"Other Liabilities": "14.0",
"Assets": "-13.4",
"Property, Plant and Equipment": "8.12",
"Intangible Assets": "32.0",
"Assets, Current": "-32.0",
"Other Assets": "-8.67",
"Expenses": "21.3",
"Revenues": "37.2",
"Net Income": "12.8",
"Other Expenses": "-8.23",
"Research and Development": "28.4",
"Amortization of Intangible Assets": "2.49",
"Other Revenues": "37.2",
"Comprehensive Net Income": "12.9",
"Other Net Income": "-47.4",
"Economic Capital Ratio": "42.8"
},
"2013": {
"Liabilities, Non-Current": "37.0",
"Liabilities": "114",
"Assets": "2.27",
"Stockholders Equity": "100",
"ECR before LimitedLiability": "226",
"Liabilities, Current": "63.3",
"Other Liabilities": "23.6",
"Intangible Assets": "3.91",
"Other Assets": "-1.54",
"Selling, General and Administrative Expense": "-8.72",
"Expenses": "48.7",
"Revenues": "73.3",
"Net Income": "123",
"Other Expenses": "40.7",
"Research and Development": "14.9",
"Amortization of Intangible Assets": "1.76",
"Other Revenues": "73.3",
"Comprehensive Net Income": "122",
"Other Net Income": "1.87",
"Other Compr. Net Income": "-1.24",
"Economic Capital Ratio": "186"
},
"2014": {
"Liabilities, Non-Current": "48.1",
"Liabilities": "143",
"Stockholders Equity": "102",
"ECR before LimitedLiability": "262",
"Liabilities, Current": "61.8",
"Other Liabilities": "50.4",
"Selling, General and Administrative Expense": "-16.4",
"Expenses": "35.5",
"Net Income": "141",
"Other Expenses": "41.2",
"Research and Development": "8.91",
"Amortization of Intangible Assets": "1.81",
"Other Revenues": "89.9",
"Revenues": "89.9",
"Property, Plant and Equipment": "1.30",
"Intangible Assets": "2.78",
"Other Assets": "-1.75",
"Comprehensive Net Income": "142",
"Other Net Income": "16.6",
"Other Compr. Net Income": "1.27",
"Economic Capital Ratio": "201"
},
"2015": {
"Liabilities, Non-Current": "50.4",
"Liabilities": "125",
"Assets": "2.77",
"Stockholders Equity": "103",
"ECR before LimitedLiability": "12.4",
"Liabilities, Current": "66.0",
"Other Liabilities": "21.6",
"Property, Plant and Equipment": "2.28",
"Intangible Assets": "5.46",
"Selling, General and Administrative Expense": "-14.8",
"Expenses": "13.2",
"Revenues": "74.6",
"Net Income": "91.4",
"Other Expenses": "14.5",
"Research and Development": "10.8",
"Amortization of Intangible Assets": "2.68",
"Other Revenues": "74.6",
"Comprehensive Net Income": "93.5",
"Other Net Income": "3.79",
"Other Compr. Net Income": "2.11",
"Economic Capital Ratio": "-53.3"
},
"2016": {
"Liabilities, Non-Current": "58.8",
"Liabilities": "156",
"Stockholders Equity": "95.0",
"ECR before LimitedLiability": "256",
"Liabilities, Current": "82.4",
"Other Liabilities": "36.0",
"Selling, General and Administrative Expense": "5.70",
"Expenses": "29.6",
"Net Income": "124",
"Other Expenses": "3.63",
"Research and Development": "17.9",
"Amortization of Intangible Assets": "2.34",
"Other Revenues": "97.1",
"Revenues": "97.1",
"Property, Plant and Equipment": "1.67",
"Assets, Current": "2.05",
"Other Assets": "-3.98",
"Comprehensive Net Income": "124",
"Other Net Income": "-1.74",
"Other Compr. Net Income": "-0.829",
"Economic Capital Ratio": "190"
},
"2017": {
"Liabilities, Non-Current": "60.7",
"Liabilities": "165",
"Stockholders Equity": "91.9",
"ECR before LimitedLiability": "208",
"Liabilities, Current": "93.5",
"Other Liabilities": "38.6",
"Assets, Non-Current": "1.36",
"Assets": "-2.99",
"Property, Plant and Equipment": "2.62",
"Intangible Assets": "-1.33",
"Assets, Current": "1.87",
"Other Assets": "-6.71",
"Other Revenues": "79.4",
"Revenues": "79.4",
"Net Income": "79.1",
"Amortization of Intangible Assets": "3.61",
"Comprehensive Net Income": "79.0",
"Selling, General and Administrative Expense": "2.53",
"Research and Development": "20.5",
"Other Expenses": "-26.8",
"Economic Capital Ratio": "168"
},
"2018": {
"Liabilities, Non-Current": "66.7",
"Liabilities": "221",
"Assets": "0.296",
"Stockholders Equity": "172",
"ECR before LimitedLiability": "368",
"Liabilities, Current": "153",
"Other Liabilities": "39.6",
"Property, Plant and Equipment": "0.279",
"Other Assets": "-0.335",
"Selling, General and Administrative Expense": "2.72",
"Expenses": "30.6",
"Revenues": "114",
"Net Income": "159",
"Other Expenses": "24.1",
"Research and Development": "1.11",
"Amortization of Intangible Assets": "2.62",
"Other Revenues": "114",
"Comprehensive Net Income": "161",
"Other Net Income": "15.1",
"Other Compr. Net Income": "2.07",
"Economic Capital Ratio": "241"
},
"2019": {
"Liabilities, Non-Current": "52.5",
"Liabilities": "123",
"Stockholders Equity": "194",
"ECR before LimitedLiability": "385",
"Liabilities, Current": "53.8",
"Other Liabilities": "27.5",
"Assets, Non-Current": "-1.93",
"Assets": "-31.5",
"Property, Plant and Equipment": "-2.83",
"Assets, Current": "-29.9",
"Other Assets": "2.88",
"Selling, General and Administrative Expense": "-7.70",
"Expenses": "108",
"Revenues": "92.8",
"Net Income": "207",
"Other Expenses": "114",
"Amortization of Intangible Assets": "2.24",
"Other Revenues": "92.8",
"Comprehensive Net Income": "206",
"Other Net Income": "6.88",
"Economic Capital Ratio": "332"
},
"2020": {
"Liabilities, Non-Current": "74.5",
"Liabilities": "167",
"Stockholders Equity": "155",
"ECR before LimitedLiability": "249",
"Liabilities, Current": "75.0",
"Other Liabilities": "43.1",
"Assets": "3.66",
"Property, Plant and Equipment": "1.34",
"Intangible Assets": "-1.30",
"Assets, Current": "6.57",
"Other Assets": "-2.22",
"Selling, General and Administrative Expense": "6.32",
"Expenses": "17.9",
"Revenues": "69.5",
"Net Income": "92.5",
"Research and Development": "7.69",
"Amortization of Intangible Assets": "2.69",
"Other Revenues": "69.5",
"Comprehensive Net Income": "92.1",
"Other Net Income": "5.29",
"Economic Capital Ratio": "205"
},
"2021": {
"Liabilities, Non-Current": "82.5",
"Liabilities": "209",
"Stockholders Equity": "88.3",
"ECR before LimitedLiability": "315",
"Liabilities, Current": "105",
"Other Liabilities": "58.3",
"Selling, General and Administrative Expense": "29.4",
"Expenses": "35.3",
"Net Income": "190",
"Other Expenses": "-29.7",
"Research and Development": "32.9",
"Amortization of Intangible Assets": "2.61",
"Other Revenues": "143",
"Revenues": "143",
"Intangible Assets": "2.24",
"Assets, Current": "-2.23",
"Other Assets": "2.48",
"Comprehensive Net Income": "188",
"Other Net Income": "12.5",
"Other Compr. Net Income": "-2.69",
"Economic Capital Ratio": "280"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000833640_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "261,510",
"Assets, Non-Current": "17,288",
"Intangible Assets": "24,621",
"Liabilities, Current": "49,455",
"Liabilities, Non-Current": "29,580",
"Other Assets": "45,181",
"Other Compr. Net Income": "0",
"Other Expenses": "159,603",
"Other Liabilities": "0",
"Other Net Income": "1,879",
"Other Revenues": "299,803",
"Property, Plant and Equipment": "84,470",
"Research and Development": "35,886",
"Selling, General and Administrative Expense": "56,729"
},
"output_variables": {
"Liabilities": "79,035",
"Assets": "433,070",
"Expenses": "252,218",
"Revenues": "299,803",
"Stockholders Equity": "354,035",
"Net Income": "49,464",
"Comprehensive Net Income": "49,464",
"ECR before LimitedLiability": "398%",
"Economic Capital Ratio": "398%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "250,101",
"Assets, Non-Current": "26,511",
"Intangible Assets": "23,638",
"Liabilities, Current": "32,631",
"Liabilities, Non-Current": "34,368",
"Other Assets": "44,428",
"Other Compr. Net Income": "0",
"Other Expenses": "168,897",
"Other Liabilities": "0",
"Other Net Income": "1,876",
"Other Revenues": "298,739",
"Property, Plant and Equipment": "88,241",
"Research and Development": "40,295",
"Selling, General and Administrative Expense": "57,132"
},
"output_variables": {
"Liabilities": "66,999",
"Assets": "432,919",
"Expenses": "266,324",
"Revenues": "298,739",
"Stockholders Equity": "365,920",
"Net Income": "34,291",
"Comprehensive Net Income": "34,291",
"ECR before LimitedLiability": "395%",
"Economic Capital Ratio": "395%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "164,864",
"Assets, Non-Current": "4,673",
"Intangible Assets": "128,337",
"Liabilities, Current": "40,567",
"Liabilities, Non-Current": "7,937",
"Other Assets": "11,532",
"Other Compr. Net Income": "-343",
"Other Expenses": "193,690",
"Other Liabilities": "9,577",
"Other Net Income": "-32,134",
"Other Revenues": "305,370",
"Property, Plant and Equipment": "89,724",
"Research and Development": "45,709",
"Selling, General and Administrative Expense": "68,241"
},
"output_variables": {
"Liabilities": "58,081",
"Assets": "399,130",
"Expenses": "307,640",
"Revenues": "305,370",
"Stockholders Equity": "341,049",
"Net Income": "-34,404",
"Comprehensive Net Income": "-34,747",
"ECR before LimitedLiability": "291%",
"Economic Capital Ratio": "292%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "277,422",
"Assets, Non-Current": "3,476",
"Intangible Assets": "120,933",
"Liabilities, Current": "50,418",
"Liabilities, Non-Current": "6,885",
"Other Assets": "9,449",
"Other Compr. Net Income": "-177",
"Other Expenses": "162,014",
"Other Liabilities": "7,432",
"Other Net Income": "1,361",
"Other Revenues": "347,089",
"Property, Plant and Equipment": "90,141",
"Research and Development": "51,654",
"Selling, General and Administrative Expense": "77,516"
},
"output_variables": {
"Liabilities": "64,735",
"Assets": "501,421",
"Expenses": "291,184",
"Revenues": "347,089",
"Stockholders Equity": "436,686",
"Net Income": "57,266",
"Comprehensive Net Income": "57,089",
"ECR before LimitedLiability": "438%",
"Economic Capital Ratio": "438%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "265,912",
"Assets, Non-Current": "4,243",
"Intangible Assets": "116,123",
"Liabilities, Current": "55,160",
"Liabilities, Non-Current": "743",
"Other Assets": "11,562",
"Other Compr. Net Income": "-666",
"Other Expenses": "156,497",
"Other Liabilities": "7,084",
"Other Net Income": "1,018",
"Other Revenues": "348,797",
"Property, Plant and Equipment": "95,823",
"Research and Development": "54,981",
"Selling, General and Administrative Expense": "78,793"
},
"output_variables": {
"Liabilities": "62,987",
"Assets": "493,663",
"Expenses": "290,271",
"Revenues": "348,797",
"Stockholders Equity": "430,676",
"Net Income": "59,544",
"Comprehensive Net Income": "58,878",
"ECR before LimitedLiability": "443%",
"Economic Capital Ratio": "443%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "240,403",
"Assets, Non-Current": "5,896",
"Intangible Assets": "130,014",
"Liabilities, Current": "51,993",
"Liabilities, Non-Current": "2,511",
"Other Assets": "11,843",
"Other Compr. Net Income": "-715",
"Other Expenses": "170,873",
"Other Liabilities": "4,414",
"Other Net Income": "425",
"Other Revenues": "343,989",
"Property, Plant and Equipment": "99,381",
"Research and Development": "57,549",
"Selling, General and Administrative Expense": "76,845"
},
"output_variables": {
"Liabilities": "58,918",
"Assets": "487,537",
"Expenses": "305,267",
"Revenues": "343,989",
"Stockholders Equity": "428,619",
"Net Income": "39,147",
"Comprehensive Net Income": "38,432",
"ECR before LimitedLiability": "421%",
"Economic Capital Ratio": "421%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "318,502",
"Assets, Non-Current": "6,157",
"Intangible Assets": "123,351",
"Liabilities, Current": "59,853",
"Liabilities, Non-Current": "2,639",
"Other Assets": "12,032",
"Other Compr. Net Income": "-859",
"Other Expenses": "197,264",
"Other Liabilities": "4,741",
"Other Net Income": "1,078",
"Other Revenues": "387,393",
"Property, Plant and Equipment": "95,296",
"Research and Development": "62,310",
"Selling, General and Administrative Expense": "81,007"
},
"output_variables": {
"Liabilities": "67,233",
"Assets": "555,338",
"Expenses": "340,581",
"Revenues": "387,393",
"Stockholders Equity": "488,105",
"Net Income": "47,890",
"Comprehensive Net Income": "47,031",
"ECR before LimitedLiability": "425%",
"Economic Capital Ratio": "425%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "364,534",
"Assets, Non-Current": "25,203",
"Intangible Assets": "117,268",
"Liabilities, Current": "51,051",
"Liabilities, Non-Current": "18,259",
"Other Assets": "2,364",
"Other Compr. Net Income": "571",
"Other Expenses": "250,781",
"Other Liabilities": "4,082",
"Other Net Income": "2,662",
"Other Revenues": "431,755",
"Property, Plant and Equipment": "111,705",
"Research and Development": "68,501",
"Selling, General and Administrative Expense": "87,526"
},
"output_variables": {
"Liabilities": "73,392",
"Assets": "621,074",
"Expenses": "406,808",
"Revenues": "431,755",
"Stockholders Equity": "547,682",
"Net Income": "27,609",
"Comprehensive Net Income": "28,180",
"ECR before LimitedLiability": "400%",
"Economic Capital Ratio": "400%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "332,432",
"Assets, Non-Current": "22,241",
"Intangible Assets": "113,001",
"Liabilities, Current": "48,366",
"Liabilities, Non-Current": "13,043",
"Other Assets": "6,906",
"Other Compr. Net Income": "450",
"Other Expenses": "190,947",
"Other Liabilities": "216",
"Other Net Income": "4,116",
"Other Revenues": "415,955",
"Property, Plant and Equipment": "114,117",
"Research and Development": "70,580",
"Selling, General and Administrative Expense": "88,560"
},
"output_variables": {
"Liabilities": "61,625",
"Assets": "588,697",
"Expenses": "350,087",
"Revenues": "415,955",
"Stockholders Equity": "527,072",
"Net Income": "69,984",
"Comprehensive Net Income": "70,434",
"ECR before LimitedLiability": "462%",
"Economic Capital Ratio": "462%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "541,339",
"Assets, Non-Current": "34,388",
"Intangible Assets": "108,714",
"Liabilities, Current": "50,476",
"Liabilities, Non-Current": "28,710",
"Other Assets": "2,836",
"Other Compr. Net Income": "-1,441",
"Other Expenses": "67,244",
"Other Liabilities": "164",
"Other Net Income": "5,392",
"Other Revenues": "420,669",
"Property, Plant and Equipment": "116,619",
"Research and Development": "73,470",
"Selling, General and Administrative Expense": "91,879"
},
"output_variables": {
"Liabilities": "79,350",
"Assets": "803,896",
"Expenses": "232,593",
"Revenues": "420,669",
"Stockholders Equity": "724,546",
"Net Income": "193,468",
"Comprehensive Net Income": "192,027",
"ECR before LimitedLiability": "550%",
"Economic Capital Ratio": "550%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "601,232",
"Assets, Non-Current": "28,225",
"Intangible Assets": "104,355",
"Liabilities, Current": "62,526",
"Liabilities, Non-Current": "30,327",
"Other Assets": "3,339",
"Other Compr. Net Income": "967",
"Other Expenses": "248,803",
"Other Liabilities": "75",
"Other Net Income": "4,764",
"Other Revenues": "488,318",
"Property, Plant and Equipment": "166,188",
"Research and Development": "81,711",
"Selling, General and Administrative Expense": "91,392"
},
"output_variables": {
"Liabilities": "92,928",
"Assets": "903,339",
"Expenses": "421,906",
"Revenues": "488,318",
"Stockholders Equity": "810,411",
"Net Income": "71,176",
"Comprehensive Net Income": "72,143",
"ECR before LimitedLiability": "436%",
"Economic Capital Ratio": "436%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "686,815",
"Assets, Non-Current": "30,554",
"Intangible Assets": "100,861",
"Liabilities, Current": "72,321",
"Liabilities, Non-Current": "30,134",
"Other Assets": "16,433",
"Other Compr. Net Income": "-1,574",
"Other Expenses": "354,360",
"Other Liabilities": "0",
"Other Net Income": "1,077",
"Other Revenues": "703,277",
"Property, Plant and Equipment": "179,824",
"Research and Development": "84,933",
"Selling, General and Administrative Expense": "100,648"
},
"output_variables": {
"Liabilities": "102,455",
"Assets": "1,014,487",
"Expenses": "539,941",
"Revenues": "703,277",
"Stockholders Equity": "912,032",
"Net Income": "164,413",
"Comprehensive Net Income": "162,839",
"ECR before LimitedLiability": "494%",
"Economic Capital Ratio": "494%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 4.9381856,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000833640.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000833640.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000833640.png"
},
{
"company_id": "0001451809",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001451809.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001451809.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001451809.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001451809_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001451809_main_keyfigs.svg",
"name": "Sitime Corp",
"rank": 3,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001451809.svg",
"report_text": "The relative strengths and weaknesses of Sitime Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Sitime Corp compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 226% points.The greatest weakness of Sitime Corp is the variable Intangible Assets, reducing the Economic Capital Ratio by 2.5% points.
The company's Economic Capital Ratio, given in the ranking table, is 443%, being 229% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001451809_2022_Sitime_Corp.pdf",
"shrinked_graph_json": {
"2019": {
"Liabilities, Non-Current": "22.8",
"Liabilities": "-26.6",
"Stockholders Equity": "-52.1",
"ECR before LimitedLiability": "-7.74",
"Liabilities, Current": "-85.5",
"Other Liabilities": "12.9",
"Assets, Non-Current": "-4.15",
"Assets": "-19.6",
"Property, Plant and Equipment": "-14.9",
"Intangible Assets": "-33.2",
"Assets, Current": "31.9",
"Other Assets": "7.02",
"Expenses": "-3.73",
"Revenues": "15.3",
"Net Income": "13.4",
"Other Expenses": "9.61",
"Research and Development": "-16.1",
"Amortization of Intangible Assets": "1.80",
"Other Revenues": "15.3",
"Comprehensive Net Income": "13.7",
"Economic Capital Ratio": "-60.9"
},
"2020": {
"Liabilities, Non-Current": "77.8",
"Liabilities": "142",
"Stockholders Equity": "-15.2",
"ECR before LimitedLiability": "87.3",
"Liabilities, Current": "65.5",
"Other Liabilities": "47.0",
"Assets, Non-Current": "-5.01",
"Assets": "-49.4",
"Property, Plant and Equipment": "-19.3",
"Intangible Assets": "-33.8",
"Assets, Current": "11.0",
"Other Assets": "-8.63",
"Selling, General and Administrative Expense": "-49.7",
"Expenses": "-83.3",
"Revenues": "82.8",
"Net Income": "11.5",
"Other Expenses": "6.55",
"Research and Development": "-43.5",
"Other Revenues": "82.8",
"Comprehensive Net Income": "9.89",
"Economic Capital Ratio": "44.0"
},
"2021": {
"Liabilities, Non-Current": "52.0",
"Liabilities": "124",
"Assets": "12.9",
"Stockholders Equity": "226",
"ECR before LimitedLiability": "264",
"Liabilities, Current": "51.6",
"Other Liabilities": "33.7",
"Intangible Assets": "-2.48",
"Assets, Current": "29.9",
"Other Assets": "-1.25",
"Selling, General and Administrative Expense": "1.01",
"Expenses": "44.5",
"Revenues": "29.4",
"Net Income": "80.9",
"Other Expenses": "42.7",
"Amortization of Intangible Assets": "1.55",
"Other Revenues": "29.4",
"Comprehensive Net Income": "79.9",
"Other Net Income": "7.03",
"Other Compr. Net Income": "-0.960",
"Economic Capital Ratio": "229"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001451809_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "99,662",
"Assets, Non-Current": "162",
"Intangible Assets": "0",
"Liabilities, Current": "53,311",
"Liabilities, Non-Current": "7,940",
"Other Assets": "14,279",
"Other Compr. Net Income": "0",
"Other Expenses": "46,250",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "84,074",
"Property, Plant and Equipment": "9,288",
"Research and Development": "23,795",
"Selling, General and Administrative Expense": "20,636"
},
"output_variables": {
"Liabilities": "61,251",
"Assets": "123,391",
"Expenses": "90,681",
"Revenues": "84,074",
"Stockholders Equity": "62,140",
"Net Income": "-6,607",
"Comprehensive Net Income": "-6,607",
"ECR before LimitedLiability": "130%",
"Economic Capital Ratio": "158%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "113,180",
"Assets, Non-Current": "162",
"Intangible Assets": "0",
"Liabilities, Current": "19,145",
"Liabilities, Non-Current": "6,986",
"Other Assets": "10,961",
"Other Compr. Net Income": "0",
"Other Expenses": "58,983",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "116,156",
"Property, Plant and Equipment": "11,708",
"Research and Development": "31,652",
"Selling, General and Administrative Expense": "34,893"
},
"output_variables": {
"Liabilities": "26,131",
"Assets": "136,011",
"Expenses": "125,528",
"Revenues": "116,156",
"Stockholders Equity": "109,880",
"Net Income": "-9,372",
"Comprehensive Net Income": "-9,372",
"ECR before LimitedLiability": "273%",
"Economic Capital Ratio": "275%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "625,943",
"Assets, Non-Current": "193",
"Intangible Assets": "0",
"Liabilities, Current": "37,385",
"Liabilities, Non-Current": "8,327",
"Other Assets": "14,171",
"Other Compr. Net Income": "0",
"Other Expenses": "79,912",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "218,808",
"Property, Plant and Equipment": "37,902",
"Research and Development": "52,104",
"Selling, General and Administrative Expense": "54,515"
},
"output_variables": {
"Liabilities": "45,712",
"Assets": "678,209",
"Expenses": "186,531",
"Revenues": "218,808",
"Stockholders Equity": "632,497",
"Net Income": "32,277",
"Comprehensive Net Income": "32,277",
"ECR before LimitedLiability": "443%",
"Economic Capital Ratio": "443%"
}
}
},
"top_rated": true,
"trend": 24.0,
"value": 4.4305748,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001451809.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001451809.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001451809.png"
},
{
"company_id": "0000088941",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000088941.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000088941.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000088941_main_keyfigs.svg",
"name": "Semtech CORP",
"rank": 4,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000088941.svg",
"report_text": "The relative strengths and weaknesses of Semtech CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Semtech CORP compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 166% points.The greatest weakness of Semtech CORP is the variable Selling, General and Administrative Expense, reducing the Economic Capital Ratio by 18% points.
The company's Economic Capital Ratio, given in the ranking table, is 419%, being 205% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000088941_2022_Semtech_CORP.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "43.5",
"Liabilities": "59.1",
"Stockholders Equity": "74.8",
"ECR before LimitedLiability": "19.5",
"Liabilities, Current": "-2.22",
"Other Liabilities": "19.9",
"Assets": "10.5",
"Property, Plant and Equipment": "-6.19",
"Intangible Assets": "37.7",
"Assets, Current": "-8.24",
"Other Assets": "-2.69",
"Selling, General and Administrative Expense": "-38.8",
"Expenses": "-28.8",
"Revenues": "-27.6",
"Net Income": "-54.2",
"Other Expenses": "2.09",
"Research and Development": "9.07",
"Other Revenues": "-27.6",
"Comprehensive Net Income": "-53.3",
"Other Net Income": "2.24",
"Economic Capital Ratio": "15.0"
},
"2011": {
"Liabilities, Non-Current": "40.0",
"Liabilities": "64.1",
"Stockholders Equity": "87.4",
"ECR before LimitedLiability": "218",
"Liabilities, Current": "3.19",
"Other Liabilities": "23.3",
"Assets": "5.28",
"Property, Plant and Equipment": "-1.51",
"Intangible Assets": "9.38",
"Assets, Current": "-0.512",
"Other Assets": "-1.25",
"Selling, General and Administrative Expense": "-25.4",
"Expenses": "34.4",
"Revenues": "37.1",
"Net Income": "71.2",
"Other Expenses": "47.0",
"Research and Development": "10.1",
"Amortization of Intangible Assets": "2.62",
"Other Revenues": "37.1",
"Comprehensive Net Income": "71.3",
"Economic Capital Ratio": "127"
},
"2012": {
"Liabilities, Non-Current": "50.9",
"Liabilities": "130",
"Assets": "-1.07",
"Stockholders Equity": "138",
"ECR before LimitedLiability": "304",
"Liabilities, Current": "61.6",
"Other Liabilities": "30.2",
"Intangible Assets": "-1.19",
"Assets, Current": "-0.437",
"Selling, General and Administrative Expense": "-5.44",
"Expenses": "59.2",
"Revenues": "79.4",
"Net Income": "143",
"Other Expenses": "53.7",
"Research and Development": "8.87",
"Amortization of Intangible Assets": "2.10",
"Other Revenues": "79.4",
"Comprehensive Net Income": "144",
"Other Net Income": "5.07",
"Other Compr. Net Income": "0.341",
"Economic Capital Ratio": "225"
},
"2013": {
"Liabilities, Non-Current": "35.1",
"Liabilities": "66.8",
"Stockholders Equity": "146",
"ECR before LimitedLiability": "169",
"Liabilities, Current": "9.49",
"Other Liabilities": "25.8",
"Assets": "26.8",
"Property, Plant and Equipment": "-2.45",
"Intangible Assets": "51.7",
"Assets, Current": "-6.96",
"Other Assets": "-2.12",
"Selling, General and Administrative Expense": "-9.82",
"Expenses": "41.2",
"Revenues": "20.1",
"Net Income": "60.5",
"Other Expenses": "68.1",
"Research and Development": "-2.05",
"Amortization of Intangible Assets": "-15.4",
"Other Revenues": "20.1",
"Comprehensive Net Income": "59.7",
"Economic Capital Ratio": "128"
},
"2014": {
"Liabilities, Non-Current": "37.4",
"Liabilities": "104",
"Stockholders Equity": "72.5",
"ECR before LimitedLiability": "73.8",
"Liabilities, Current": "48.0",
"Other Liabilities": "45.5",
"Assets": "-7.38",
"Property, Plant and Equipment": "-5.75",
"Intangible Assets": "69.9",
"Assets, Current": "-32.3",
"Other Assets": "-18.7",
"Selling, General and Administrative Expense": "8.81",
"Expenses": "-70.9",
"Revenues": "4.66",
"Net Income": "-50.7",
"Other Expenses": "-54.7",
"Research and Development": "-6.65",
"Amortization of Intangible Assets": "-17.8",
"Other Revenues": "4.66",
"Comprehensive Net Income": "-48.4",
"Other Net Income": "14.2",
"Economic Capital Ratio": "12.8"
},
"2015": {
"Liabilities, Non-Current": "47.3",
"Liabilities": "106",
"Assets": "12.6",
"Stockholders Equity": "130",
"ECR before LimitedLiability": "-17.4",
"Liabilities, Current": "44.1",
"Other Liabilities": "24.8",
"Intangible Assets": "25.2",
"Assets, Current": "-3.85",
"Other Assets": "-4.34",
"Selling, General and Administrative Expense": "-9.98",
"Expenses": "6.81",
"Revenues": "44.0",
"Net Income": "53.7",
"Other Expenses": "38.8",
"Research and Development": "-5.54",
"Amortization of Intangible Assets": "-16.5",
"Other Revenues": "44.0",
"Comprehensive Net Income": "56.4",
"Other Net Income": "3.00",
"Economic Capital Ratio": "-83.1"
},
"2016": {
"Liabilities, Non-Current": "50.4",
"Liabilities": "121",
"Assets": "13.1",
"Stockholders Equity": "138",
"ECR before LimitedLiability": "212",
"Liabilities, Current": "52.1",
"Other Liabilities": "34.2",
"Intangible Assets": "29.7",
"Assets, Current": "-4.85",
"Other Assets": "-7.53",
"Selling, General and Administrative Expense": "-13.3",
"Expenses": "26.5",
"Revenues": "48.0",
"Net Income": "64.5",
"Other Expenses": "62.0",
"Research and Development": "-5.53",
"Amortization of Intangible Assets": "-16.9",
"Other Revenues": "48.0",
"Comprehensive Net Income": "65.1",
"Other Net Income": "-9.83",
"Economic Capital Ratio": "147"
},
"2017": {
"Liabilities, Non-Current": "65.0",
"Liabilities": "125",
"Assets": "10.9",
"Stockholders Equity": "143",
"ECR before LimitedLiability": "209",
"Liabilities, Current": "39.2",
"Other Liabilities": "34.9",
"Assets, Non-Current": "3.18",
"Intangible Assets": "15.9",
"Other Assets": "-5.18",
"Selling, General and Administrative Expense": "-14.7",
"Expenses": "34.3",
"Revenues": "51.5",
"Net Income": "75.6",
"Other Expenses": "55.6",
"Research and Development": "7.37",
"Amortization of Intangible Assets": "-14.2",
"Other Revenues": "51.5",
"Comprehensive Net Income": "73.8",
"Other Net Income": "-9.96",
"Economic Capital Ratio": "170"
},
"2018": {
"Liabilities, Non-Current": "64.1",
"Liabilities": "161",
"Assets": "16.8",
"Stockholders Equity": "188",
"ECR before LimitedLiability": "300",
"Liabilities, Current": "93.1",
"Other Liabilities": "30.8",
"Assets, Non-Current": "4.76",
"Intangible Assets": "19.0",
"Other Assets": "-4.00",
"Selling, General and Administrative Expense": "-3.56",
"Expenses": "22.4",
"Revenues": "59.0",
"Net Income": "86.5",
"Other Expenses": "37.6",
"Research and Development": "3.74",
"Amortization of Intangible Assets": "-15.4",
"Other Revenues": "59.0",
"Comprehensive Net Income": "87.8",
"Other Net Income": "5.40",
"Economic Capital Ratio": "172"
},
"2019": {
"Liabilities, Non-Current": "85.2",
"Liabilities": "129",
"Stockholders Equity": "128",
"ECR before LimitedLiability": "244",
"Liabilities, Current": "26.9",
"Other Liabilities": "29.5",
"Assets, Non-Current": "1.68",
"Assets": "6.64",
"Intangible Assets": "11.2",
"Assets, Current": "-1.44",
"Other Assets": "-2.10",
"Selling, General and Administrative Expense": "-3.60",
"Expenses": "31.1",
"Revenues": "63.6",
"Net Income": "93.6",
"Other Expenses": "40.4",
"Research and Development": "8.58",
"Amortization of Intangible Assets": "-14.3",
"Other Revenues": "63.6",
"Comprehensive Net Income": "92.6",
"Economic Capital Ratio": "191"
},
"2020": {
"Liabilities, Non-Current": "93.8",
"Liabilities": "165",
"Assets": "7.22",
"Stockholders Equity": "158",
"ECR before LimitedLiability": "220",
"Liabilities, Current": "56.0",
"Other Liabilities": "41.9",
"Assets, Non-Current": "2.96",
"Intangible Assets": "12.8",
"Other Assets": "-3.50",
"Selling, General and Administrative Expense": "-31.5",
"Expenses": "5.03",
"Revenues": "56.6",
"Net Income": "59.2",
"Other Expenses": "45.3",
"Amortization of Intangible Assets": "-8.30",
"Other Revenues": "56.6",
"Comprehensive Net Income": "56.4",
"Other Net Income": "-2.42",
"Other Compr. Net Income": "-2.84",
"Economic Capital Ratio": "176"
},
"2021": {
"Liabilities, Non-Current": "84.9",
"Liabilities": "166",
"Stockholders Equity": "122",
"ECR before LimitedLiability": "240",
"Liabilities, Current": "60.1",
"Other Liabilities": "47.6",
"Selling, General and Administrative Expense": "-18.1",
"Expenses": "15.9",
"Net Income": "107",
"Other Expenses": "32.3",
"Research and Development": "4.69",
"Amortization of Intangible Assets": "-3.02",
"Other Revenues": "84.0",
"Revenues": "84.0",
"Intangible Assets": "8.05",
"Assets, Current": "-3.31",
"Other Assets": "-3.83",
"Comprehensive Net Income": "104",
"Other Net Income": "7.23",
"Other Compr. Net Income": "-2.68",
"Economic Capital Ratio": "205"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000088941_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "2,348",
"Assets, Current": "219,466",
"Assets, Non-Current": "9,455",
"Intangible Assets": "213,994",
"Liabilities, Current": "73,380",
"Liabilities, Non-Current": "0",
"Other Assets": "33,316",
"Other Compr. Net Income": "0",
"Other Expenses": "163,528",
"Other Liabilities": "0",
"Other Net Income": "3,054",
"Other Revenues": "286,560",
"Property, Plant and Equipment": "38,063",
"Research and Development": "44,847",
"Selling, General and Administrative Expense": "77,934"
},
"output_variables": {
"Liabilities": "73,380",
"Assets": "514,294",
"Expenses": "288,657",
"Revenues": "286,560",
"Stockholders Equity": "440,914",
"Net Income": "957",
"Comprehensive Net Income": "957",
"ECR before LimitedLiability": "352%",
"Economic Capital Ratio": "353%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "353,698",
"Assets, Non-Current": "17,907",
"Intangible Assets": "204,474",
"Liabilities, Current": "93,825",
"Liabilities, Non-Current": "0",
"Other Assets": "27,086",
"Other Compr. Net Income": "0",
"Other Expenses": "202,476",
"Other Liabilities": "0",
"Other Net Income": "574",
"Other Revenues": "454,502",
"Property, Plant and Equipment": "56,778",
"Research and Development": "69,624",
"Selling, General and Administrative Expense": "110,404"
},
"output_variables": {
"Liabilities": "93,825",
"Assets": "659,943",
"Expenses": "382,504",
"Revenues": "454,502",
"Stockholders Equity": "566,118",
"Net Income": "72,572",
"Comprehensive Net Income": "72,572",
"ECR before LimitedLiability": "425%",
"Economic Capital Ratio": "425%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "427,312",
"Assets, Non-Current": "15,403",
"Intangible Assets": "196,371",
"Liabilities, Current": "66,982",
"Liabilities, Non-Current": "0",
"Other Assets": "17,522",
"Other Compr. Net Income": "-208",
"Other Expenses": "210,901",
"Other Liabilities": "0",
"Other Net Income": "593",
"Other Revenues": "480,601",
"Property, Plant and Equipment": "69,713",
"Research and Development": "80,577",
"Selling, General and Administrative Expense": "100,629"
},
"output_variables": {
"Liabilities": "66,982",
"Assets": "726,321",
"Expenses": "392,107",
"Revenues": "480,601",
"Stockholders Equity": "659,339",
"Net Income": "89,087",
"Comprehensive Net Income": "88,879",
"ECR before LimitedLiability": "475%",
"Economic Capital Ratio": "475%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "29,244",
"Assets, Current": "405,993",
"Assets, Non-Current": "22,071",
"Intangible Assets": "599,642",
"Liabilities, Current": "157,682",
"Liabilities, Non-Current": "0",
"Other Assets": "41,470",
"Other Compr. Net Income": "-182",
"Other Expenses": "237,588",
"Other Liabilities": "0",
"Other Net Income": "-977",
"Other Revenues": "578,827",
"Property, Plant and Equipment": "101,837",
"Research and Development": "120,009",
"Selling, General and Administrative Expense": "149,070"
},
"output_variables": {
"Liabilities": "157,682",
"Assets": "1,171,013",
"Expenses": "535,911",
"Revenues": "578,827",
"Stockholders Equity": "1,013,331",
"Net Income": "41,939",
"Comprehensive Net Income": "41,757",
"ECR before LimitedLiability": "381%",
"Economic Capital Ratio": "381%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "29,002",
"Assets, Current": "393,596",
"Assets, Non-Current": "23,359",
"Intangible Assets": "417,842",
"Liabilities, Current": "110,890",
"Liabilities, Non-Current": "0",
"Other Assets": "4,022",
"Other Compr. Net Income": "-100",
"Other Expenses": "466,235",
"Other Liabilities": "0",
"Other Net Income": "-1,390",
"Other Revenues": "594,977",
"Property, Plant and Equipment": "110,121",
"Research and Development": "137,437",
"Selling, General and Administrative Expense": "125,379"
},
"output_variables": {
"Liabilities": "110,890",
"Assets": "948,940",
"Expenses": "758,053",
"Revenues": "594,977",
"Stockholders Equity": "838,050",
"Net Income": "-164,466",
"Comprehensive Net Income": "-164,566",
"ECR before LimitedLiability": "251%",
"Economic Capital Ratio": "255%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "25,718",
"Assets, Current": "396,688",
"Assets, Non-Current": "35,247",
"Intangible Assets": "381,919",
"Liabilities, Current": "108,041",
"Liabilities, Non-Current": "0",
"Other Assets": "106",
"Other Compr. Net Income": "-90",
"Other Expenses": "257,880",
"Other Liabilities": "0",
"Other Net Income": "165",
"Other Revenues": "557,885",
"Property, Plant and Equipment": "115,471",
"Research and Development": "119,371",
"Selling, General and Administrative Expense": "127,134"
},
"output_variables": {
"Liabilities": "108,041",
"Assets": "929,431",
"Expenses": "530,103",
"Revenues": "557,885",
"Stockholders Equity": "821,390",
"Net Income": "27,947",
"Comprehensive Net Income": "27,857",
"ECR before LimitedLiability": "391%",
"Economic Capital Ratio": "391%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "25,059",
"Assets, Current": "341,221",
"Assets, Non-Current": "43,803",
"Intangible Assets": "418,133",
"Liabilities, Current": "103,887",
"Liabilities, Non-Current": "0",
"Other Assets": "7,354",
"Other Compr. Net Income": "490",
"Other Expenses": "194,155",
"Other Liabilities": "0",
"Other Net Income": "-9,620",
"Other Revenues": "490,219",
"Property, Plant and Equipment": "101,006",
"Research and Development": "113,737",
"Selling, General and Administrative Expense": "136,151"
},
"output_variables": {
"Liabilities": "103,887",
"Assets": "911,517",
"Expenses": "469,102",
"Revenues": "490,219",
"Stockholders Equity": "807,630",
"Net Income": "11,497",
"Comprehensive Net Income": "11,987",
"ECR before LimitedLiability": "381%",
"Economic Capital Ratio": "381%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "25,301",
"Assets, Current": "438,428",
"Assets, Non-Current": "67,235",
"Intangible Assets": "391,476",
"Liabilities, Current": "122,975",
"Liabilities, Non-Current": "0",
"Other Assets": "5,493",
"Other Compr. Net Income": "-1,947",
"Other Expenses": "212,081",
"Other Liabilities": "0",
"Other Net Income": "-11,021",
"Other Revenues": "544,272",
"Property, Plant and Equipment": "108,910",
"Research and Development": "102,500",
"Selling, General and Administrative Expense": "138,708"
},
"output_variables": {
"Liabilities": "122,975",
"Assets": "1,011,542",
"Expenses": "478,590",
"Revenues": "544,272",
"Stockholders Equity": "888,567",
"Net Income": "54,661",
"Comprehensive Net Income": "52,714",
"ECR before LimitedLiability": "402%",
"Economic Capital Ratio": "402%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "27,867",
"Assets, Current": "461,232",
"Assets, Non-Current": "93,618",
"Intangible Assets": "402,104",
"Liabilities, Current": "126,208",
"Liabilities, Non-Current": "0",
"Other Assets": "4,236",
"Other Compr. Net Income": "94",
"Other Expenses": "267,584",
"Other Liabilities": "0",
"Other Net Income": "-4,869",
"Other Revenues": "587,847",
"Property, Plant and Equipment": "124,586",
"Research and Development": "104,798",
"Selling, General and Administrative Expense": "146,303"
},
"output_variables": {
"Liabilities": "126,208",
"Assets": "1,085,776",
"Expenses": "546,552",
"Revenues": "587,847",
"Stockholders Equity": "959,568",
"Net Income": "36,426",
"Comprehensive Net Income": "36,520",
"ECR before LimitedLiability": "394%",
"Economic Capital Ratio": "394%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "26,649",
"Assets, Current": "485,304",
"Assets, Non-Current": "57,028",
"Intangible Assets": "387,699",
"Liabilities, Current": "129,914",
"Liabilities, Non-Current": "0",
"Other Assets": "14,261",
"Other Compr. Net Income": "-2,407",
"Other Expenses": "271,110",
"Other Liabilities": "0",
"Other Net Income": "-5,505",
"Other Revenues": "627,196",
"Property, Plant and Equipment": "118,488",
"Research and Development": "109,047",
"Selling, General and Administrative Expense": "145,246"
},
"output_variables": {
"Liabilities": "129,914",
"Assets": "1,062,780",
"Expenses": "552,052",
"Revenues": "627,196",
"Stockholders Equity": "932,866",
"Net Income": "69,639",
"Comprehensive Net Income": "67,232",
"ECR before LimitedLiability": "409%",
"Economic Capital Ratio": "409%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "16,546",
"Assets, Current": "460,736",
"Assets, Non-Current": "76,032",
"Intangible Assets": "371,153",
"Liabilities, Current": "98,641",
"Liabilities, Non-Current": "0",
"Other Assets": "20,094",
"Other Compr. Net Income": "-2,554",
"Other Expenses": "222,522",
"Other Liabilities": "0",
"Other Net Income": "-6,104",
"Other Revenues": "547,512",
"Property, Plant and Equipment": "124,418",
"Research and Development": "107,368",
"Selling, General and Administrative Expense": "163,106"
},
"output_variables": {
"Liabilities": "98,641",
"Assets": "1,052,433",
"Expenses": "509,542",
"Revenues": "547,512",
"Stockholders Equity": "953,792",
"Net Income": "31,866",
"Comprehensive Net Income": "29,312",
"ECR before LimitedLiability": "407%",
"Economic Capital Ratio": "407%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "8,265",
"Assets, Current": "474,728",
"Assets, Non-Current": "88,070",
"Intangible Assets": "362,887",
"Liabilities, Current": "109,573",
"Liabilities, Non-Current": "0",
"Other Assets": "25,483",
"Other Compr. Net Income": "-1,966",
"Other Expenses": "241,741",
"Other Liabilities": "0",
"Other Net Income": "-4,883",
"Other Revenues": "595,117",
"Property, Plant and Equipment": "130,934",
"Research and Development": "117,529",
"Selling, General and Administrative Expense": "162,832"
},
"output_variables": {
"Liabilities": "109,573",
"Assets": "1,082,102",
"Expenses": "530,367",
"Revenues": "595,117",
"Stockholders Equity": "972,529",
"Net Income": "59,867",
"Comprehensive Net Income": "57,901",
"ECR before LimitedLiability": "419%",
"Economic Capital Ratio": "419%"
}
}
},
"top_rated": true,
"trend": 5.0,
"value": 4.1917485,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000088941.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000088941.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000088941.png"
},
{
"company_id": "0000050863",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000050863.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000050863.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000050863.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000050863_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000050863_main_keyfigs.svg",
"name": "Intel CORP",
"rank": 5,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000050863.svg",
"report_text": "The relative strengths and weaknesses of Intel CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Intel CORP compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 133% points.The greatest weakness of Intel CORP is the variable Liabilities, Current, reducing the Economic Capital Ratio by 4.8% points.
The company's Economic Capital Ratio, given in the ranking table, is 414%, being 200% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000050863_2022_Intel_CORP.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities, Non-Current": "40.3",
"Liabilities": "73.5",
"Stockholders Equity": "21.4",
"ECR before LimitedLiability": "61.1",
"Liabilities, Current": "4.56",
"Other Liabilities": "32.3",
"Assets, Non-Current": "9.08",
"Assets": "-2.74",
"Property, Plant and Equipment": "5.07",
"Assets, Current": "-8.08",
"Other Assets": "-3.23",
"Selling, General and Administrative Expense": "-39.3",
"Expenses": "-13.7",
"Revenues": "21.3",
"Net Income": "3.59",
"Other Expenses": "16.5",
"Research and Development": "6.37",
"Other Revenues": "21.3",
"Other Net Income": "-3.99",
"Economic Capital Ratio": "59.2",
"Other Compr. Net Income": "-3.45"
},
"2010": {
"Liabilities, Non-Current": "53.1",
"Liabilities": "75.3",
"Stockholders Equity": "56.6",
"ECR before LimitedLiability": "136",
"Liabilities, Current": "0.701",
"Other Liabilities": "24.2",
"Selling, General and Administrative Expense": "-0.357",
"Expenses": "23.3",
"Net Income": "62.1",
"Other Expenses": "19.6",
"Research and Development": "2.13",
"Amortization of Intangible Assets": "2.02",
"Other Revenues": "35.8",
"Revenues": "35.8",
"Assets, Non-Current": "-0.0694",
"Property, Plant and Equipment": "-0.0947",
"Other Assets": "0.0473",
"Comprehensive Net Income": "63.1",
"Other Net Income": "3.00",
"Other Compr. Net Income": "0.998",
"Economic Capital Ratio": "131"
},
"2011": {
"Liabilities, Non-Current": "42.4",
"Liabilities": "54.5",
"Assets": "1.18",
"Stockholders Equity": "61.2",
"ECR before LimitedLiability": "244",
"Liabilities, Current": "-12.0",
"Other Liabilities": "24.7",
"Property, Plant and Equipment": "3.29",
"Intangible Assets": "1.65",
"Assets, Current": "-2.51",
"Selling, General and Administrative Expense": "89.1",
"Expenses": "54.2",
"Revenues": "60.5",
"Net Income": "116",
"Other Expenses": "-121",
"Research and Development": "83.0",
"Amortization of Intangible Assets": "2.70",
"Other Revenues": "60.5",
"Comprehensive Net Income": "116",
"Other Net Income": "2.00",
"Economic Capital Ratio": "153"
},
"2012": {
"Liabilities, Non-Current": "44.9",
"Liabilities": "76.0",
"Assets": "6.07",
"Stockholders Equity": "113",
"ECR before LimitedLiability": "263",
"Liabilities, Current": "8.40",
"Other Liabilities": "26.6",
"Property, Plant and Equipment": "7.29",
"Intangible Assets": "2.72",
"Assets, Current": "-3.62",
"Selling, General and Administrative Expense": "84.2",
"Expenses": "67.5",
"Revenues": "66.1",
"Net Income": "139",
"Other Expenses": "-98.5",
"Research and Development": "79.6",
"Other Revenues": "66.1",
"Comprehensive Net Income": "142",
"Other Net Income": "5.99",
"Other Compr. Net Income": "3.51",
"Economic Capital Ratio": "184"
},
"2013": {
"Liabilities, Non-Current": "40.0",
"Liabilities": "76.0",
"Assets": "8.25",
"Stockholders Equity": "125",
"ECR before LimitedLiability": "218",
"Liabilities, Current": "10.7",
"Other Liabilities": "29.5",
"Property, Plant and Equipment": "8.59",
"Intangible Assets": "2.66",
"Assets, Current": "-4.13",
"Selling, General and Administrative Expense": "81.8",
"Expenses": "63.7",
"Revenues": "43.1",
"Net Income": "109",
"Other Expenses": "-92.1",
"Research and Development": "72.2",
"Other Revenues": "43.1",
"Comprehensive Net Income": "120",
"Other Net Income": "2.33",
"Other Compr. Net Income": "11.0",
"Economic Capital Ratio": "177"
},
"2014": {
"Liabilities, Non-Current": "40.5",
"Liabilities": "84.3",
"Stockholders Equity": "107",
"ECR before LimitedLiability": "227",
"Other Liabilities": "50.0",
"Assets, Non-Current": "4.19",
"Assets": "8.40",
"Property, Plant and Equipment": "15.3",
"Intangible Assets": "3.14",
"Assets, Current": "-9.11",
"Selling, General and Administrative Expense": "77.8",
"Expenses": "53.3",
"Revenues": "64.4",
"Net Income": "132",
"Other Expenses": "-98.2",
"Research and Development": "71.6",
"Other Revenues": "64.4",
"Comprehensive Net Income": "130",
"Other Net Income": "16.2",
"Other Compr. Net Income": "-2.23",
"Economic Capital Ratio": "166"
},
"2015": {
"Liabilities, Non-Current": "41.4",
"Liabilities": "62.4",
"Assets": "16.1",
"Stockholders Equity": "142",
"ECR before LimitedLiability": "5.76",
"Liabilities, Current": "1.64",
"Other Liabilities": "21.6",
"Assets, Non-Current": "3.86",
"Property, Plant and Equipment": "10.6",
"Selling, General and Administrative Expense": "19.6",
"Expenses": "51.3",
"Revenues": "46.6",
"Net Income": "101",
"Other Expenses": "38.2",
"Research and Development": "-8.52",
"Amortization of Intangible Assets": "2.04",
"Other Revenues": "46.6",
"Comprehensive Net Income": "99.7",
"Other Net Income": "3.78",
"Other Compr. Net Income": "-1.54",
"Economic Capital Ratio": "-60.0"
},
"2016": {
"Liabilities, Non-Current": "45.1",
"Liabilities": "69.8",
"Stockholders Equity": "120",
"ECR before LimitedLiability": "216",
"Liabilities, Current": "-2.90",
"Other Liabilities": "30.5",
"Assets, Non-Current": "6.84",
"Assets": "17.1",
"Property, Plant and Equipment": "18.6",
"Intangible Assets": "3.37",
"Assets, Current": "-6.37",
"Other Assets": "-3.51",
"Selling, General and Administrative Expense": "30.7",
"Expenses": "54.2",
"Revenues": "56.0",
"Net Income": "107",
"Other Expenses": "24.0",
"Research and Development": "-2.13",
"Other Revenues": "56.0",
"Comprehensive Net Income": "108",
"Economic Capital Ratio": "151"
},
"2017": {
"Liabilities, Non-Current": "63.0",
"Liabilities": "109",
"Stockholders Equity": "139",
"ECR before LimitedLiability": "216",
"Liabilities, Current": "21.6",
"Other Liabilities": "33.7",
"Assets, Non-Current": "4.32",
"Assets": "11.2",
"Property, Plant and Equipment": "14.7",
"Intangible Assets": "8.09",
"Assets, Current": "-8.66",
"Other Assets": "-3.19",
"Selling, General and Administrative Expense": "34.9",
"Expenses": "39.8",
"Net Income": "89.2",
"Other Revenues": "39.1",
"Revenues": "39.1",
"Comprehensive Net Income": "92.8",
"Other Compr. Net Income": "3.61",
"Other Net Income": "10.7",
"Economic Capital Ratio": "176"
},
"2018": {
"Liabilities, Non-Current": "64.6",
"Liabilities": "156",
"Assets": "-1.13",
"Stockholders Equity": "202",
"ECR before LimitedLiability": "378",
"Liabilities, Current": "79.0",
"Other Liabilities": "30.9",
"Property, Plant and Equipment": "-1.16",
"Intangible Assets": "-0.569",
"Selling, General and Administrative Expense": "45.3",
"Expenses": "71.8",
"Revenues": "90.5",
"Net Income": "169",
"Other Expenses": "32.4",
"Research and Development": "-7.90",
"Amortization of Intangible Assets": "1.99",
"Other Revenues": "90.5",
"Comprehensive Net Income": "170",
"Other Net Income": "7.75",
"Other Compr. Net Income": "0.921",
"Economic Capital Ratio": "250"
},
"2019": {
"Liabilities, Non-Current": "75.6",
"Liabilities": "81.6",
"Assets": "7.48",
"Stockholders Equity": "135",
"ECR before LimitedLiability": "271",
"Liabilities, Current": "-19.9",
"Other Liabilities": "25.9",
"Property, Plant and Equipment": "10.2",
"Intangible Assets": "3.26",
"Assets, Current": "-4.53",
"Selling, General and Administrative Expense": "46.1",
"Expenses": "70.6",
"Revenues": "60.4",
"Net Income": "142",
"Other Expenses": "20.2",
"Research and Development": "2.03",
"Amortization of Intangible Assets": "2.35",
"Other Revenues": "60.4",
"Comprehensive Net Income": "141",
"Other Net Income": "12.1",
"Economic Capital Ratio": "218"
},
"2020": {
"Liabilities, Non-Current": "85.7",
"Liabilities": "114",
"Assets": "6.92",
"Stockholders Equity": "139",
"ECR before LimitedLiability": "242",
"Liabilities, Current": "-3.85",
"Other Liabilities": "37.9",
"Property, Plant and Equipment": "9.92",
"Intangible Assets": "2.98",
"Assets, Current": "-3.90",
"Selling, General and Administrative Expense": "40.7",
"Expenses": "49.5",
"Revenues": "66.3",
"Net Income": "123",
"Other Expenses": "2.83",
"Research and Development": "3.62",
"Amortization of Intangible Assets": "2.36",
"Other Revenues": "66.3",
"Comprehensive Net Income": "124",
"Other Net Income": "7.46",
"Economic Capital Ratio": "199"
},
"2021": {
"Liabilities, Non-Current": "70.3",
"Liabilities": "99.3",
"Stockholders Equity": "124",
"ECR before LimitedLiability": "235",
"Liabilities, Current": "-4.85",
"Other Liabilities": "39.0",
"Assets": "8.79",
"Property, Plant and Equipment": "15.8",
"Intangible Assets": "2.34",
"Assets, Current": "-4.48",
"Other Assets": "-2.81",
"Selling, General and Administrative Expense": "45.1",
"Expenses": "51.5",
"Revenues": "65.1",
"Net Income": "133",
"Research and Development": "6.18",
"Amortization of Intangible Assets": "1.87",
"Other Revenues": "65.1",
"Comprehensive Net Income": "131",
"Other Net Income": "17.2",
"Economic Capital Ratio": "200"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000050863_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "21,157,000",
"Assets, Non-Current": "9,519,000",
"Intangible Assets": "4,421,000",
"Liabilities, Current": "7,591,000",
"Liabilities, Non-Current": "0",
"Other Assets": "773,000",
"Other Compr. Net Income": "0",
"Other Expenses": "17,167,000",
"Other Liabilities": "0",
"Other Net Income": "-7,000",
"Other Revenues": "35,127,000",
"Property, Plant and Equipment": "17,225,000",
"Research and Development": "5,653,000",
"Selling, General and Administrative Expense": "7,931,000"
},
"output_variables": {
"Liabilities": "7,591,000",
"Assets": "53,095,000",
"Expenses": "30,751,000",
"Revenues": "35,127,000",
"Stockholders Equity": "45,504,000",
"Net Income": "4,369,000",
"Comprehensive Net Income": "4,369,000",
"ECR before LimitedLiability": "406%",
"Economic Capital Ratio": "406%"
}
},
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "31,611,000",
"Assets, Non-Current": "8,137,000",
"Intangible Assets": "4,531,000",
"Liabilities, Current": "9,327,000",
"Liabilities, Non-Current": "0",
"Other Assets": "1,008,000",
"Other Compr. Net Income": "0",
"Other Expenses": "19,731,000",
"Other Liabilities": "0",
"Other Net Income": "457,000",
"Other Revenues": "43,623,000",
"Property, Plant and Equipment": "17,899,000",
"Research and Development": "6,576,000",
"Selling, General and Administrative Expense": "6,309,000"
},
"output_variables": {
"Liabilities": "9,327,000",
"Assets": "63,186,000",
"Expenses": "32,616,000",
"Revenues": "43,623,000",
"Stockholders Equity": "53,859,000",
"Net Income": "11,464,000",
"Comprehensive Net Income": "11,464,000",
"ECR before LimitedLiability": "469%",
"Economic Capital Ratio": "469%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "25,872,000",
"Assets, Non-Current": "5,537,000",
"Intangible Assets": "15,521,000",
"Liabilities, Current": "12,028,000",
"Liabilities, Non-Current": "0",
"Other Assets": "562,000",
"Other Compr. Net Income": "0",
"Other Expenses": "41,361,000",
"Other Liabilities": "0",
"Other Net Income": "304,000",
"Other Revenues": "53,999,000",
"Property, Plant and Equipment": "23,627,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "12,028,000",
"Assets": "71,119,000",
"Expenses": "41,361,000",
"Revenues": "53,999,000",
"Stockholders Equity": "59,091,000",
"Net Income": "12,942,000",
"Comprehensive Net Income": "12,942,000",
"ECR before LimitedLiability": "452%",
"Economic Capital Ratio": "452%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "31,358,000",
"Assets, Non-Current": "4,641,000",
"Intangible Assets": "15,945,000",
"Liabilities, Current": "12,898,000",
"Liabilities, Non-Current": "0",
"Other Assets": "4,424,000",
"Other Compr. Net Income": "382,000",
"Other Expenses": "42,571,000",
"Other Liabilities": "0",
"Other Net Income": "235,000",
"Other Revenues": "53,341,000",
"Property, Plant and Equipment": "27,983,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "12,898,000",
"Assets": "84,351,000",
"Expenses": "42,571,000",
"Revenues": "53,341,000",
"Stockholders Equity": "71,453,000",
"Net Income": "11,005,000",
"Comprehensive Net Income": "11,387,000",
"ECR before LimitedLiability": "434%",
"Economic Capital Ratio": "434%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "32,084,000",
"Assets, Non-Current": "6,962,000",
"Intangible Assets": "15,663,000",
"Liabilities, Current": "13,568,000",
"Liabilities, Non-Current": "0",
"Other Assets": "6,221,000",
"Other Compr. Net Income": "1,642,000",
"Other Expenses": "43,408,000",
"Other Liabilities": "0",
"Other Net Income": "320,000",
"Other Revenues": "52,708,000",
"Property, Plant and Equipment": "31,428,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "13,568,000",
"Assets": "92,358,000",
"Expenses": "43,408,000",
"Revenues": "52,708,000",
"Stockholders Equity": "78,790,000",
"Net Income": "9,620,000",
"Comprehensive Net Income": "11,262,000",
"ECR before LimitedLiability": "430%",
"Economic Capital Ratio": "430%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "27,730,000",
"Assets, Non-Current": "8,584,000",
"Intangible Assets": "15,307,000",
"Liabilities, Current": "16,019,000",
"Liabilities, Non-Current": "0",
"Other Assets": "7,097,000",
"Other Compr. Net Income": "-577,000",
"Other Expenses": "44,620,000",
"Other Liabilities": "0",
"Other Net Income": "454,000",
"Other Revenues": "55,870,000",
"Property, Plant and Equipment": "33,238,000",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "16,019,000",
"Assets": "91,956,000",
"Expenses": "44,620,000",
"Revenues": "55,870,000",
"Stockholders Equity": "75,937,000",
"Net Income": "11,704,000",
"Comprehensive Net Income": "11,127,000",
"ECR before LimitedLiability": "408%",
"Economic Capital Ratio": "408%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "40,356,000",
"Assets, Non-Current": "9,626,000",
"Intangible Assets": "15,265,000",
"Liabilities, Current": "15,667,000",
"Liabilities, Non-Current": "0",
"Other Assets": "5,960,000",
"Other Compr. Net Income": "-606,000",
"Other Expenses": "24,087,000",
"Other Liabilities": "0",
"Other Net Income": "210,000",
"Other Revenues": "55,355,000",
"Property, Plant and Equipment": "31,858,000",
"Research and Development": "12,128,000",
"Selling, General and Administrative Expense": "7,930,000"
},
"output_variables": {
"Liabilities": "15,667,000",
"Assets": "103,065,000",
"Expenses": "44,145,000",
"Revenues": "55,355,000",
"Stockholders Equity": "87,398,000",
"Net Income": "11,420,000",
"Comprehensive Net Income": "10,814,000",
"ECR before LimitedLiability": "414%",
"Economic Capital Ratio": "414%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "35,508,000",
"Assets, Non-Current": "11,875,000",
"Intangible Assets": "23,593,000",
"Liabilities, Current": "20,302,000",
"Liabilities, Non-Current": "0",
"Other Assets": "6,180,000",
"Other Compr. Net Income": "46,000",
"Other Expenses": "27,996,000",
"Other Liabilities": "0",
"Other Net Income": "62,000",
"Other Revenues": "59,387,000",
"Property, Plant and Equipment": "36,171,000",
"Research and Development": "12,740,000",
"Selling, General and Administrative Expense": "8,397,000"
},
"output_variables": {
"Liabilities": "20,302,000",
"Assets": "113,327,000",
"Expenses": "49,133,000",
"Revenues": "59,387,000",
"Stockholders Equity": "93,025,000",
"Net Income": "10,316,000",
"Comprehensive Net Income": "10,362,000",
"ECR before LimitedLiability": "385%",
"Economic Capital Ratio": "385%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "29,500,000",
"Assets, Non-Current": "11,314,000",
"Intangible Assets": "37,134,000",
"Liabilities, Current": "17,421,000",
"Liabilities, Non-Current": "0",
"Other Assets": "4,192,000",
"Other Compr. Net Income": "756,000",
"Other Expenses": "35,004,000",
"Other Liabilities": "0",
"Other Net Income": "2,416,000",
"Other Revenues": "62,761,000",
"Property, Plant and Equipment": "41,109,000",
"Research and Development": "13,098,000",
"Selling, General and Administrative Expense": "7,474,000"
},
"output_variables": {
"Liabilities": "17,421,000",
"Assets": "123,249,000",
"Expenses": "55,576,000",
"Revenues": "62,761,000",
"Stockholders Equity": "105,828,000",
"Net Income": "9,601,000",
"Comprehensive Net Income": "10,357,000",
"ECR before LimitedLiability": "408%",
"Economic Capital Ratio": "409%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "28,787,000",
"Assets, Non-Current": "7,809,000",
"Intangible Assets": "36,349,000",
"Liabilities, Current": "16,626,000",
"Liabilities, Non-Current": "0",
"Other Assets": "6,042,000",
"Other Compr. Net Income": "-46,000",
"Other Expenses": "29,503,000",
"Other Liabilities": "0",
"Other Net Income": "1,000",
"Other Revenues": "70,848,000",
"Property, Plant and Equipment": "48,976,000",
"Research and Development": "13,543,000",
"Selling, General and Administrative Expense": "6,750,000"
},
"output_variables": {
"Liabilities": "16,626,000",
"Assets": "127,963,000",
"Expenses": "49,796,000",
"Revenues": "70,848,000",
"Stockholders Equity": "111,337,000",
"Net Income": "21,053,000",
"Comprehensive Net Income": "21,007,000",
"ECR before LimitedLiability": "472%",
"Economic Capital Ratio": "472%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "31,239,000",
"Assets, Non-Current": "8,829,000",
"Intangible Assets": "37,103,000",
"Liabilities, Current": "22,310,000",
"Liabilities, Non-Current": "0",
"Other Assets": "3,967,000",
"Other Compr. Net Income": "-306,000",
"Other Expenses": "33,428,000",
"Other Liabilities": "0",
"Other Net Income": "2,023,000",
"Other Revenues": "71,965,000",
"Property, Plant and Equipment": "55,386,000",
"Research and Development": "13,362,000",
"Selling, General and Administrative Expense": "6,150,000"
},
"output_variables": {
"Liabilities": "22,310,000",
"Assets": "136,524,000",
"Expenses": "52,940,000",
"Revenues": "71,965,000",
"Stockholders Equity": "114,214,000",
"Net Income": "21,048,000",
"Comprehensive Net Income": "20,742,000",
"ECR before LimitedLiability": "437%",
"Economic Capital Ratio": "437%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "47,249,000",
"Assets, Non-Current": "8,109,000",
"Intangible Assets": "35,997,000",
"Liabilities, Current": "24,754,000",
"Liabilities, Non-Current": "0",
"Other Assets": "5,152,000",
"Other Compr. Net Income": "529,000",
"Other Expenses": "38,632,000",
"Other Liabilities": "0",
"Other Net Income": "1,400,000",
"Other Revenues": "77,867,000",
"Property, Plant and Equipment": "56,584,000",
"Research and Development": "13,556,000",
"Selling, General and Administrative Expense": "6,180,000"
},
"output_variables": {
"Liabilities": "24,754,000",
"Assets": "153,091,000",
"Expenses": "58,368,000",
"Revenues": "77,867,000",
"Stockholders Equity": "128,337,000",
"Net Income": "20,899,000",
"Comprehensive Net Income": "21,428,000",
"ECR before LimitedLiability": "430%",
"Economic Capital Ratio": "430%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "57,718,000",
"Assets, Non-Current": "6,912,000",
"Intangible Assets": "34,233,000",
"Liabilities, Current": "27,462,000",
"Liabilities, Non-Current": "0",
"Other Assets": "6,298,000",
"Other Compr. Net Income": "-129,000",
"Other Expenses": "39,670,000",
"Other Liabilities": "0",
"Other Net Income": "2,247,000",
"Other Revenues": "79,024,000",
"Property, Plant and Equipment": "63,245,000",
"Research and Development": "15,190,000",
"Selling, General and Administrative Expense": "6,543,000"
},
"output_variables": {
"Liabilities": "27,462,000",
"Assets": "168,406,000",
"Expenses": "61,403,000",
"Revenues": "79,024,000",
"Stockholders Equity": "140,944,000",
"Net Income": "19,868,000",
"Comprehensive Net Income": "19,739,000",
"ECR before LimitedLiability": "414%",
"Economic Capital Ratio": "414%"
}
}
},
"top_rated": true,
"trend": -1.0,
"value": 4.1398675,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000050863.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000050863.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000050863.png"
},
{
"company_id": "0001280452",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001280452.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001280452.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001280452.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001280452_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001280452_main_keyfigs.svg",
"name": "Monolithic Power Systems INC",
"rank": 6,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001280452.svg",
"report_text": "The relative strengths and weaknesses of Monolithic Power Systems INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Monolithic Power Systems INC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 171% points.The greatest weakness of Monolithic Power Systems INC is the variable Assets, reducing the Economic Capital Ratio by 11% points.
The company's Economic Capital Ratio, given in the ranking table, is 401%, being 187% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001280452_2022_Monolithic_Power_Systems_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "42.8",
"Liabilities": "93.2",
"Stockholders Equity": "82.4",
"ECR before LimitedLiability": "199",
"Liabilities, Current": "45.7",
"Other Liabilities": "11.5",
"Assets": "3.71",
"Property, Plant and Equipment": "2.14",
"Intangible Assets": "-5.62",
"Assets, Current": "12.1",
"Other Assets": "-1.61",
"Selling, General and Administrative Expense": "94.7",
"Expenses": "4.07",
"Revenues": "27.5",
"Net Income": "30.7",
"Other Expenses": "-183",
"Research and Development": "88.3",
"Amortization of Intangible Assets": "2.88",
"Other Revenues": "27.5",
"Comprehensive Net Income": "30.8",
"Economic Capital Ratio": "108"
},
"2018": {
"Liabilities, Non-Current": "14.6",
"Liabilities": "161",
"Stockholders Equity": "115",
"ECR before LimitedLiability": "302",
"Liabilities, Current": "129",
"Other Liabilities": "35.8",
"Selling, General and Administrative Expense": "11.4",
"Expenses": "38.2",
"Net Income": "155",
"Other Expenses": "18.4",
"Research and Development": "5.85",
"Amortization of Intangible Assets": "2.53",
"Other Revenues": "106",
"Revenues": "106",
"Intangible Assets": "-8.99",
"Assets, Current": "12.7",
"Other Assets": "-3.39",
"Comprehensive Net Income": "151",
"Other Net Income": "13.9",
"Other Compr. Net Income": "-4.46",
"Economic Capital Ratio": "174"
},
"2019": {
"Liabilities, Non-Current": "30.1",
"Liabilities": "97.6",
"Stockholders Equity": "74.8",
"ECR before LimitedLiability": "226",
"Liabilities, Current": "46.7",
"Other Liabilities": "29.5",
"Assets": "2.47",
"Property, Plant and Equipment": "6.17",
"Intangible Assets": "-10.8",
"Assets, Current": "11.8",
"Other Assets": "-2.42",
"Expenses": "38.7",
"Revenues": "74.6",
"Net Income": "122",
"Other Expenses": "25.8",
"Research and Development": "8.04",
"Amortization of Intangible Assets": "2.85",
"Other Revenues": "74.6",
"Comprehensive Net Income": "122",
"Other Net Income": "9.89",
"Economic Capital Ratio": "172"
},
"2020": {
"Liabilities, Non-Current": "57.8",
"Liabilities": "143",
"Stockholders Equity": "57.4",
"ECR before LimitedLiability": "219",
"Liabilities, Current": "58.9",
"Other Liabilities": "46.9",
"Assets": "-4.37",
"Property, Plant and Equipment": "3.28",
"Intangible Assets": "-8.52",
"Assets, Current": "6.09",
"Other Assets": "-4.30",
"Expenses": "23.0",
"Net Income": "128",
"Other Expenses": "11.4",
"Research and Development": "7.21",
"Other Revenues": "98.7",
"Revenues": "98.7",
"Comprehensive Net Income": "135",
"Other Compr. Net Income": "6.95",
"Other Net Income": "7.37",
"Economic Capital Ratio": "176"
},
"2021": {
"Liabilities, Non-Current": "51.6",
"Liabilities": "143",
"Stockholders Equity": "2.77",
"ECR before LimitedLiability": "221",
"Liabilities, Current": "58.8",
"Other Liabilities": "53.3",
"Assets": "-11.1",
"Property, Plant and Equipment": "3.69",
"Intangible Assets": "-10.5",
"Assets, Current": "2.68",
"Other Assets": "-6.79",
"Selling, General and Administrative Expense": "10.3",
"Expenses": "25.3",
"Revenues": "133",
"Net Income": "170",
"Other Expenses": "-4.75",
"Research and Development": "17.1",
"Other Revenues": "133",
"Comprehensive Net Income": "171",
"Other Net Income": "15.9",
"Economic Capital Ratio": "187"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001280452_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "211,505",
"Assets, Non-Current": "654",
"Intangible Assets": "0",
"Liabilities, Current": "26,070",
"Liabilities, Non-Current": "0",
"Other Assets": "13,914",
"Other Compr. Net Income": "0",
"Other Expenses": "183,527",
"Other Liabilities": "4,920",
"Other Net Income": "0",
"Other Revenues": "196,828",
"Property, Plant and Equipment": "47,794",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "30,990",
"Assets": "273,867",
"Expenses": "183,527",
"Revenues": "196,828",
"Stockholders Equity": "242,877",
"Net Income": "13,301",
"Comprehensive Net Income": "13,301",
"ECR before LimitedLiability": "406%",
"Economic Capital Ratio": "406%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "580,810",
"Assets, Non-Current": "35,868",
"Intangible Assets": "6,682",
"Liabilities, Current": "80,439",
"Liabilities, Non-Current": "72,900",
"Other Assets": "20,071",
"Other Compr. Net Income": "-7,356",
"Other Expenses": "274,850",
"Other Liabilities": "0",
"Other Net Income": "4,994",
"Other Revenues": "582,382",
"Property, Plant and Equipment": "150,001",
"Research and Development": "93,455",
"Selling, General and Administrative Expense": "113,803"
},
"output_variables": {
"Liabilities": "153,339",
"Assets": "793,432",
"Expenses": "482,108",
"Revenues": "582,382",
"Stockholders Equity": "640,093",
"Net Income": "105,268",
"Comprehensive Net Income": "97,912",
"ECR before LimitedLiability": "396%",
"Economic Capital Ratio": "396%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "655,206",
"Assets, Non-Current": "45,952",
"Intangible Assets": "6,571",
"Liabilities, Current": "98,225",
"Liabilities, Non-Current": "84,659",
"Other Assets": "20,331",
"Other Compr. Net Income": "67",
"Other Expenses": "288,341",
"Other Liabilities": "0",
"Other Net Income": "10,558",
"Other Revenues": "627,921",
"Property, Plant and Equipment": "228,315",
"Research and Development": "107,757",
"Selling, General and Administrative Expense": "133,542"
},
"output_variables": {
"Liabilities": "182,884",
"Assets": "956,375",
"Expenses": "529,640",
"Revenues": "627,921",
"Stockholders Equity": "773,491",
"Net Income": "108,839",
"Comprehensive Net Income": "108,906",
"ECR before LimitedLiability": "391%",
"Economic Capital Ratio": "391%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "841,998",
"Assets, Non-Current": "59,838",
"Intangible Assets": "6,571",
"Liabilities, Current": "146,969",
"Liabilities, Non-Current": "94,935",
"Other Assets": "18,556",
"Other Compr. Net Income": "15,616",
"Other Expenses": "391,269",
"Other Liabilities": "0",
"Other Net Income": "10,460",
"Other Revenues": "844,452",
"Property, Plant and Equipment": "281,528",
"Research and Development": "137,598",
"Selling, General and Administrative Expense": "161,670"
},
"output_variables": {
"Liabilities": "241,904",
"Assets": "1,208,491",
"Expenses": "690,537",
"Revenues": "844,452",
"Stockholders Equity": "966,587",
"Net Income": "164,375",
"Comprehensive Net Income": "179,991",
"ECR before LimitedLiability": "407%",
"Economic Capital Ratio": "407%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,124,852",
"Assets, Non-Current": "69,523",
"Intangible Assets": "6,571",
"Liabilities, Current": "226,944",
"Liabilities, Non-Current": "114,896",
"Other Assets": "21,917",
"Other Compr. Net Income": "5,740",
"Other Expenses": "558,760",
"Other Liabilities": "0",
"Other Net Income": "9,802",
"Other Revenues": "1,207,798",
"Property, Plant and Equipment": "362,962",
"Research and Development": "190,627",
"Selling, General and Administrative Expense": "226,190"
},
"output_variables": {
"Liabilities": "341,840",
"Assets": "1,585,825",
"Expenses": "975,577",
"Revenues": "1,207,798",
"Stockholders Equity": "1,243,985",
"Net Income": "242,023",
"Comprehensive Net Income": "247,763",
"ECR before LimitedLiability": "400%",
"Economic Capital Ratio": "401%"
}
}
},
"top_rated": true,
"trend": 4.0,
"value": 4.0051081,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001280452.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001280452.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001280452.png"
},
{
"company_id": "0001813658",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001813658.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001813658.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001813658.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001813658_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001813658_main_keyfigs.svg",
"name": "Tempo Automation Holdings Inc",
"rank": 7,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Tempo Automation Holdings Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Tempo Automation Holdings Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 360% points.The greatest weakness of Tempo Automation Holdings Inc is the variable Other Revenues, reducing the Economic Capital Ratio by 83% points.
The company's Economic Capital Ratio, given in the ranking table, is 385%, being 171% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001813658_2022_Tempo_Automation_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities, Non-Current": "24.5",
"Liabilities": "-13.5",
"Stockholders Equity": "255",
"ECR before LimitedLiability": "206",
"Liabilities, Current": "16.4",
"Other Liabilities": "-59.1",
"Assets": "147",
"Property, Plant and Equipment": "-2.63",
"Intangible Assets": "-3.59",
"Assets, Current": "-9.56",
"Other Assets": "360",
"Selling, General and Administrative Expense": "24.0",
"Expenses": "78.1",
"Revenues": "-83.0",
"Net Income": "36.5",
"Other Expenses": "31.6",
"Research and Development": "22.3",
"Other Revenues": "-83.0",
"Comprehensive Net Income": "36.1",
"Other Net Income": "40.7",
"Economic Capital Ratio": "171"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001813658_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "122",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "6,788",
"Liabilities, Non-Current": "0",
"Other Assets": "230,158",
"Other Compr. Net Income": "0",
"Other Expenses": "6,943",
"Other Liabilities": "20,816",
"Other Net Income": "12,790",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "27,604",
"Assets": "230,280",
"Expenses": "6,943",
"Revenues": "0",
"Stockholders Equity": "202,675",
"Net Income": "5,847",
"Comprehensive Net Income": "5,847",
"ECR before LimitedLiability": "385%",
"Economic Capital Ratio": "385%"
}
}
},
"top_rated": true,
"trend": null,
"value": 3.8524547,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001813658.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001813658.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001813658.png"
},
{
"company_id": "0000091668",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000091668.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000091668.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000091668.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000091668_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000091668_main_keyfigs.svg",
"name": "Solitron Devices INC",
"rank": 8,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000091668.svg",
"report_text": "The relative strengths and weaknesses of Solitron Devices INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Solitron Devices INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 207% points.The greatest weakness of Solitron Devices INC is the variable Other Expenses, reducing the Economic Capital Ratio by 176% points.
The company's Economic Capital Ratio, given in the ranking table, is 382%, being 169% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000091668_2022_Solitron_Devices_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "32.3",
"Liabilities": "39.4",
"Stockholders Equity": "37.5",
"ECR before LimitedLiability": "176",
"Liabilities, Current": "-16.5",
"Other Liabilities": "23.3",
"Assets": "2.75",
"Property, Plant and Equipment": "-5.25",
"Intangible Assets": "-7.38",
"Assets, Current": "32.0",
"Other Assets": "-5.46",
"Selling, General and Administrative Expense": "21.5",
"Expenses": "26.5",
"Revenues": "39.0",
"Net Income": "65.5",
"Other Expenses": "-82.7",
"Research and Development": "84.0",
"Amortization of Intangible Assets": "2.75",
"Other Revenues": "39.0",
"Comprehensive Net Income": "65.6",
"Economic Capital Ratio": "85.0"
},
"2013": {
"Liabilities, Non-Current": "47.1",
"Liabilities": "117",
"Stockholders Equity": "89.9",
"ECR before LimitedLiability": "196",
"Liabilities, Current": "47.8",
"Other Liabilities": "34.9",
"Assets": "2.31",
"Property, Plant and Equipment": "-5.31",
"Intangible Assets": "-5.55",
"Assets, Current": "28.8",
"Other Assets": "-4.15",
"Selling, General and Administrative Expense": "29.8",
"Expenses": "29.0",
"Revenues": "48.8",
"Net Income": "93.1",
"Other Expenses": "-91.1",
"Research and Development": "87.9",
"Other Revenues": "48.8",
"Comprehensive Net Income": "92.8",
"Other Net Income": "15.7",
"Economic Capital Ratio": "155"
},
"2014": {
"Liabilities, Non-Current": "51.9",
"Liabilities": "176",
"Stockholders Equity": "125",
"ECR before LimitedLiability": "268",
"Liabilities, Current": "88.4",
"Other Liabilities": "63.9",
"Selling, General and Administrative Expense": "10.5",
"Expenses": "13.7",
"Net Income": "113",
"Other Expenses": "-87.7",
"Research and Development": "88.7",
"Amortization of Intangible Assets": "1.90",
"Other Revenues": "72.9",
"Revenues": "72.9",
"Intangible Assets": "-1.95",
"Assets, Current": "10.1",
"Other Assets": "-1.76",
"Comprehensive Net Income": "115",
"Other Net Income": "26.7",
"Other Compr. Net Income": "2.35",
"Economic Capital Ratio": "207"
},
"2015": {
"Liabilities, Non-Current": "58.5",
"Liabilities": "161",
"Stockholders Equity": "121",
"ECR before LimitedLiability": "39.2",
"Liabilities, Current": "91.9",
"Other Liabilities": "30.8",
"Selling, General and Administrative Expense": "14.0",
"Expenses": "3.22",
"Net Income": "87.2",
"Other Expenses": "-110",
"Research and Development": "96.3",
"Amortization of Intangible Assets": "2.83",
"Other Revenues": "79.4",
"Revenues": "79.4",
"Property, Plant and Equipment": "-2.04",
"Intangible Assets": "-2.51",
"Assets, Current": "12.7",
"Comprehensive Net Income": "90.6",
"Other Net Income": "4.62",
"Other Compr. Net Income": "3.33",
"Economic Capital Ratio": "-26.5"
},
"2020": {
"Liabilities, Non-Current": "97.1",
"Liabilities": "183",
"Stockholders Equity": "-170",
"ECR before LimitedLiability": "61.1",
"Liabilities, Current": "89.3",
"Other Liabilities": "57.7",
"Assets, Non-Current": "-7.03",
"Assets": "-100",
"Property, Plant and Equipment": "-37.7",
"Intangible Assets": "-50.1",
"Assets, Current": "-39.0",
"Other Assets": "-15.5",
"Selling, General and Administrative Expense": "-24.4",
"Expenses": "-155",
"Revenues": "136",
"Net Income": "23.2",
"Other Expenses": "-283",
"Research and Development": "114",
"Other Revenues": "136",
"Comprehensive Net Income": "21.2",
"Economic Capital Ratio": "17.7"
},
"2021": {
"Liabilities, Non-Current": "126",
"Liabilities": "207",
"Stockholders Equity": "-149",
"ECR before LimitedLiability": "203",
"Liabilities, Current": "112",
"Other Liabilities": "22.2",
"Assets": "-34.6",
"Property, Plant and Equipment": "-12.7",
"Intangible Assets": "-18.5",
"Assets, Current": "-3.87",
"Other Assets": "-11.1",
"Expenses": "-34.0",
"Revenues": "207",
"Net Income": "195",
"Other Expenses": "-176",
"Research and Development": "132",
"Amortization of Intangible Assets": "3.87",
"Other Revenues": "207",
"Comprehensive Net Income": "194",
"Other Net Income": "17.5",
"Economic Capital Ratio": "169"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000091668_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "11,014",
"Assets, Non-Current": "46",
"Intangible Assets": "0",
"Liabilities, Current": "2,165",
"Liabilities, Non-Current": "138",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "6,411",
"Other Liabilities": "0",
"Other Net Income": "21",
"Other Revenues": "8,933",
"Property, Plant and Equipment": "723",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,282"
},
"output_variables": {
"Liabilities": "2,303",
"Assets": "11,783",
"Expenses": "7,693",
"Revenues": "8,933",
"Stockholders Equity": "9,480",
"Net Income": "1,261",
"Comprehensive Net Income": "1,261",
"ECR before LimitedLiability": "384%",
"Economic Capital Ratio": "384%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "11,752",
"Assets, Non-Current": "36",
"Intangible Assets": "0",
"Liabilities, Current": "1,584",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "13",
"Other Expenses": "6,603",
"Other Liabilities": "0",
"Other Net Income": "287",
"Other Revenues": "8,424",
"Property, Plant and Equipment": "592",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,284"
},
"output_variables": {
"Liabilities": "1,584",
"Assets": "12,380",
"Expenses": "7,887",
"Revenues": "8,424",
"Stockholders Equity": "10,796",
"Net Income": "824",
"Comprehensive Net Income": "837",
"ECR before LimitedLiability": "408%",
"Economic Capital Ratio": "408%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "12,142",
"Assets, Non-Current": "7.0",
"Intangible Assets": "0",
"Liabilities, Current": "1,014",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "1.0",
"Other Expenses": "6,402",
"Other Liabilities": "0",
"Other Net Income": "191",
"Other Revenues": "8,650",
"Property, Plant and Equipment": "558",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,543"
},
"output_variables": {
"Liabilities": "1,014",
"Assets": "12,707",
"Expenses": "7,945",
"Revenues": "8,650",
"Stockholders Equity": "11,693",
"Net Income": "896",
"Comprehensive Net Income": "897",
"ECR before LimitedLiability": "449%",
"Economic Capital Ratio": "449%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "13,129",
"Assets, Non-Current": "8.0",
"Intangible Assets": "0",
"Liabilities, Current": "1,077",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "1.0",
"Other Expenses": "7,244",
"Other Liabilities": "0",
"Other Net Income": "24",
"Other Revenues": "9,757",
"Property, Plant and Equipment": "458",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,610"
},
"output_variables": {
"Liabilities": "1,077",
"Assets": "13,595",
"Expenses": "8,854",
"Revenues": "9,757",
"Stockholders Equity": "12,518",
"Net Income": "927",
"Comprehensive Net Income": "928",
"ECR before LimitedLiability": "448%",
"Economic Capital Ratio": "448%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "5,863",
"Assets, Non-Current": "45",
"Intangible Assets": "0",
"Liabilities, Current": "1,176",
"Liabilities, Non-Current": "377",
"Other Assets": "723",
"Other Compr. Net Income": "0",
"Other Expenses": "7,762",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "9,260",
"Property, Plant and Equipment": "405",
"Research and Development": "0",
"Selling, General and Administrative Expense": "2,104"
},
"output_variables": {
"Liabilities": "1,553",
"Assets": "7,036",
"Expenses": "9,866",
"Revenues": "9,260",
"Stockholders Equity": "5,483",
"Net Income": "-606",
"Comprehensive Net Income": "-606",
"ECR before LimitedLiability": "245%",
"Economic Capital Ratio": "249%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,432",
"Assets, Non-Current": "40",
"Intangible Assets": "0",
"Liabilities, Current": "1,383",
"Liabilities, Non-Current": "0",
"Other Assets": "340",
"Other Compr. Net Income": "0",
"Other Expenses": "7,257",
"Other Liabilities": "777",
"Other Net Income": "0",
"Other Revenues": "10,746",
"Property, Plant and Equipment": "281",
"Research and Development": "0",
"Selling, General and Administrative Expense": "2,108"
},
"output_variables": {
"Liabilities": "2,160",
"Assets": "9,093",
"Expenses": "9,365",
"Revenues": "10,746",
"Stockholders Equity": "6,933",
"Net Income": "1,381",
"Comprehensive Net Income": "1,381",
"ECR before LimitedLiability": "382%",
"Economic Capital Ratio": "382%"
}
}
},
"top_rated": true,
"trend": 24.0,
"value": 3.8241983,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000091668.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000091668.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000091668.png"
},
{
"company_id": "0000056978",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000056978.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000056978.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000056978.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000056978_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000056978_main_keyfigs.svg",
"name": "Kulicke Soffa Industries INC",
"rank": 9,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000056978.svg",
"report_text": "The relative strengths and weaknesses of Kulicke Soffa Industries INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Kulicke Soffa Industries INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 201% points.The greatest weakness of Kulicke Soffa Industries INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 83% points.
The company's Economic Capital Ratio, given in the ranking table, is 376%, being 163% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000056978_2022_Kulicke_Soffa_Industries_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "36.5",
"Liabilities": "4.07",
"Stockholders Equity": "-126",
"ECR before LimitedLiability": "115",
"Liabilities, Current": "-39.1",
"Other Liabilities": "2.37",
"Assets": "-31.2",
"Property, Plant and Equipment": "-15.6",
"Intangible Assets": "-6.70",
"Assets, Current": "-1.27",
"Other Assets": "-11.6",
"Selling, General and Administrative Expense": "-3.61",
"Expenses": "13.7",
"Revenues": "78.6",
"Net Income": "90.6",
"Other Expenses": "-41.9",
"Research and Development": "54.5",
"Amortization of Intangible Assets": "3.42",
"Other Revenues": "78.6",
"Comprehensive Net Income": "90.7",
"Economic Capital Ratio": "23.8"
},
"2012": {
"Liabilities, Non-Current": "51.1",
"Liabilities": "104",
"Assets": "-4.96",
"Stockholders Equity": "-7.91",
"ECR before LimitedLiability": "259",
"Liabilities, Current": "57.0",
"Other Liabilities": "2.63",
"Property, Plant and Equipment": "-4.25",
"Assets, Current": "5.47",
"Other Assets": "-2.84",
"Selling, General and Administrative Expense": "17.9",
"Expenses": "57.3",
"Revenues": "132",
"Net Income": "192",
"Other Expenses": "-22.1",
"Research and Development": "59.0",
"Amortization of Intangible Assets": "2.62",
"Other Revenues": "132",
"Comprehensive Net Income": "192",
"Other Net Income": "6.26",
"Economic Capital Ratio": "180"
},
"2013": {
"Liabilities, Non-Current": "33.2",
"Liabilities": "69.5",
"Stockholders Equity": "94.2",
"ECR before LimitedLiability": "167",
"Liabilities, Current": "56.9",
"Other Liabilities": "-20.1",
"Assets": "11.5",
"Property, Plant and Equipment": "-6.19",
"Intangible Assets": "-3.13",
"Assets, Current": "37.5",
"Other Assets": "-5.43",
"Selling, General and Administrative Expense": "-3.25",
"Expenses": "40.8",
"Revenues": "45.3",
"Net Income": "86.2",
"Other Expenses": "12.3",
"Research and Development": "30.2",
"Amortization of Intangible Assets": "1.60",
"Other Revenues": "45.3",
"Comprehensive Net Income": "86.2",
"Economic Capital Ratio": "126"
},
"2014": {
"Liabilities, Non-Current": "33.4",
"Liabilities": "91.3",
"Stockholders Equity": "105",
"ECR before LimitedLiability": "198",
"Liabilities, Current": "60.1",
"Other Liabilities": "3.71",
"Assets": "10.5",
"Property, Plant and Equipment": "-5.00",
"Intangible Assets": "-4.38",
"Assets, Current": "40.0",
"Other Assets": "-6.96",
"Selling, General and Administrative Expense": "1.77",
"Expenses": "29.2",
"Revenues": "52.9",
"Net Income": "95.3",
"Other Expenses": "9.42",
"Research and Development": "16.4",
"Other Revenues": "52.9",
"Comprehensive Net Income": "96.3",
"Other Net Income": "14.2",
"Economic Capital Ratio": "137"
},
"2015": {
"Liabilities, Non-Current": "36.9",
"Liabilities": "82.2",
"Assets": "14.9",
"Stockholders Equity": "118",
"ECR before LimitedLiability": "-25.2",
"Liabilities, Current": "62.8",
"Other Liabilities": "-15.2",
"Property, Plant and Equipment": "-5.22",
"Assets, Current": "30.5",
"Other Assets": "-4.59",
"Selling, General and Administrative Expense": "-17.1",
"Expenses": "20.8",
"Revenues": "44.2",
"Net Income": "68.7",
"Other Expenses": "23.1",
"Research and Development": "12.5",
"Amortization of Intangible Assets": "2.31",
"Other Revenues": "44.2",
"Comprehensive Net Income": "68.9",
"Other Net Income": "3.96",
"Economic Capital Ratio": "-90.9"
},
"2016": {
"Liabilities, Non-Current": "44.1",
"Liabilities": "100",
"Stockholders Equity": "76.1",
"ECR before LimitedLiability": "187",
"Liabilities, Current": "59.3",
"Other Liabilities": "5.78",
"Assets": "2.59",
"Property, Plant and Equipment": "-6.55",
"Intangible Assets": "-5.67",
"Assets, Current": "36.6",
"Other Assets": "-11.1",
"Selling, General and Administrative Expense": "2.53",
"Expenses": "24.2",
"Revenues": "67.0",
"Net Income": "89.6",
"Other Expenses": "-5.70",
"Research and Development": "25.2",
"Amortization of Intangible Assets": "2.13",
"Other Revenues": "67.0",
"Comprehensive Net Income": "88.8",
"Economic Capital Ratio": "122"
},
"2017": {
"Liabilities, Non-Current": "61.6",
"Liabilities": "96.0",
"Stockholders Equity": "49.3",
"ECR before LimitedLiability": "169",
"Liabilities, Current": "28.5",
"Other Liabilities": "14.0",
"Assets": "-2.89",
"Property, Plant and Equipment": "-6.37",
"Intangible Assets": "-8.50",
"Assets, Current": "29.5",
"Other Assets": "-8.01",
"Selling, General and Administrative Expense": "13.4",
"Expenses": "26.8",
"Revenues": "75.2",
"Net Income": "102",
"Other Expenses": "-22.5",
"Research and Development": "32.6",
"Amortization of Intangible Assets": "3.24",
"Other Revenues": "75.2",
"Comprehensive Net Income": "103",
"Economic Capital Ratio": "130"
},
"2018": {
"Liabilities, Non-Current": "25.7",
"Liabilities": "117",
"Stockholders Equity": "67.0",
"ECR before LimitedLiability": "209",
"Liabilities, Current": "94.1",
"Other Liabilities": "12.6",
"Assets": "-8.40",
"Property, Plant and Equipment": "-11.6",
"Intangible Assets": "-12.0",
"Assets, Current": "36.3",
"Other Assets": "-9.92",
"Selling, General and Administrative Expense": "41.1",
"Expenses": "5.84",
"Revenues": "77.8",
"Net Income": "96.5",
"Other Expenses": "-61.0",
"Research and Development": "21.4",
"Other Revenues": "77.8",
"Comprehensive Net Income": "95.3",
"Other Net Income": "15.7",
"Economic Capital Ratio": "81.7"
},
"2019": {
"Liabilities, Non-Current": "17.4",
"Liabilities": "10.00",
"Stockholders Equity": "53.4",
"ECR before LimitedLiability": "99.3",
"Liabilities, Current": "-5.16",
"Other Liabilities": "-2.76",
"Assets, Non-Current": "-2.87",
"Assets": "24.2",
"Property, Plant and Equipment": "-9.50",
"Intangible Assets": "-12.4",
"Assets, Current": "69.5",
"Other Assets": "-6.04",
"Selling, General and Administrative Expense": "10.2",
"Expenses": "22.7",
"Revenues": "11.9",
"Net Income": "43.2",
"Other Expenses": "8.63",
"Other Revenues": "11.9",
"Comprehensive Net Income": "40.7",
"Other Net Income": "9.85",
"Economic Capital Ratio": "46.1"
},
"2020": {
"Liabilities, Non-Current": "28.3",
"Liabilities": "64.5",
"Stockholders Equity": "39.7",
"ECR before LimitedLiability": "110",
"Liabilities, Current": "24.2",
"Other Liabilities": "17.9",
"Selling, General and Administrative Expense": "9.27",
"Expenses": "8.54",
"Net Income": "62.7",
"Other Expenses": "-2.71",
"Other Revenues": "49.5",
"Revenues": "49.5",
"Assets, Non-Current": "-2.85",
"Property, Plant and Equipment": "-12.5",
"Intangible Assets": "-11.7",
"Assets, Current": "43.6",
"Other Assets": "-7.74",
"Comprehensive Net Income": "65.4",
"Other Net Income": "5.68",
"Other Compr. Net Income": "2.99",
"Economic Capital Ratio": "66.6"
},
"2021": {
"Liabilities, Non-Current": "59.5",
"Liabilities": "122",
"Stockholders Equity": "-83.2",
"ECR before LimitedLiability": "197",
"Liabilities, Current": "33.2",
"Other Liabilities": "44.5",
"Assets": "-23.8",
"Property, Plant and Equipment": "-9.53",
"Intangible Assets": "-12.0",
"Assets, Current": "4.45",
"Other Assets": "-8.62",
"Selling, General and Administrative Expense": "55.4",
"Expenses": "31.5",
"Revenues": "166",
"Net Income": "201",
"Other Expenses": "-78.4",
"Research and Development": "50.9",
"Other Revenues": "166",
"Comprehensive Net Income": "200",
"Other Net Income": "13.9",
"Economic Capital Ratio": "163"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000056978_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "619,841",
"Assets, Non-Current": "10,938",
"Intangible Assets": "71,111",
"Liabilities, Current": "214,182",
"Liabilities, Non-Current": "12,267",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "485,590",
"Other Liabilities": "32,065",
"Other Net Income": "648",
"Other Revenues": "830,401",
"Property, Plant and Equipment": "26,501",
"Research and Development": "65,135",
"Selling, General and Administrative Expense": "152,714"
},
"output_variables": {
"Liabilities": "258,514",
"Assets": "728,391",
"Expenses": "703,439",
"Revenues": "830,401",
"Stockholders Equity": "469,877",
"Net Income": "127,610",
"Comprehensive Net Income": "127,610",
"ECR before LimitedLiability": "322%",
"Economic Capital Ratio": "322%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "713,316",
"Assets, Non-Current": "11,919",
"Intangible Assets": "61,933",
"Liabilities, Current": "123,369",
"Liabilities, Non-Current": "10,698",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "443,112",
"Other Liabilities": "37,875",
"Other Net Income": "833",
"Other Revenues": "791,023",
"Property, Plant and Equipment": "28,441",
"Research and Development": "63,446",
"Selling, General and Administrative Expense": "124,718"
},
"output_variables": {
"Liabilities": "171,942",
"Assets": "815,609",
"Expenses": "631,276",
"Revenues": "791,023",
"Stockholders Equity": "643,667",
"Net Income": "160,580",
"Comprehensive Net Income": "160,580",
"ECR before LimitedLiability": "430%",
"Economic Capital Ratio": "430%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "754,388",
"Assets, Non-Current": "8,310",
"Intangible Assets": "52,755",
"Liabilities, Current": "77,402",
"Liabilities, Non-Current": "8,822",
"Other Assets": "0",
"Other Compr. Net Income": "1,237",
"Other Expenses": "295,324",
"Other Liabilities": "60,105",
"Other Net Income": "883",
"Other Revenues": "534,938",
"Property, Plant and Equipment": "47,541",
"Research and Development": "61,620",
"Selling, General and Administrative Expense": "119,519"
},
"output_variables": {
"Liabilities": "146,329",
"Assets": "862,994",
"Expenses": "476,463",
"Revenues": "534,938",
"Stockholders Equity": "716,665",
"Net Income": "59,358",
"Comprehensive Net Income": "60,595",
"ECR before LimitedLiability": "378%",
"Economic Capital Ratio": "378%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "837,691",
"Assets, Non-Current": "6,565",
"Intangible Assets": "47,437",
"Liabilities, Current": "81,351",
"Liabilities, Non-Current": "9,790",
"Other Assets": "0",
"Other Compr. Net Income": "-1,374",
"Other Expenses": "310,208",
"Other Liabilities": "64,065",
"Other Net Income": "1,197",
"Other Revenues": "568,569",
"Property, Plant and Equipment": "52,755",
"Research and Development": "83,056",
"Selling, General and Administrative Expense": "113,514"
},
"output_variables": {
"Liabilities": "155,206",
"Assets": "944,448",
"Expenses": "506,778",
"Revenues": "568,569",
"Stockholders Equity": "789,242",
"Net Income": "62,988",
"Comprehensive Net Income": "61,614",
"ECR before LimitedLiability": "379%",
"Economic Capital Ratio": "379%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "707,369",
"Assets, Non-Current": "5,120",
"Intangible Assets": "138,743",
"Liabilities, Current": "73,934",
"Liabilities, Non-Current": "10,842",
"Other Assets": "0",
"Other Compr. Net Income": "-3,341",
"Other Expenses": "265,628",
"Other Liabilities": "47,799",
"Other Net Income": "1,637",
"Other Revenues": "536,471",
"Property, Plant and Equipment": "53,234",
"Research and Development": "90,033",
"Selling, General and Administrative Expense": "131,808"
},
"output_variables": {
"Liabilities": "132,575",
"Assets": "904,466",
"Expenses": "487,469",
"Revenues": "536,471",
"Stockholders Equity": "771,891",
"Net Income": "50,639",
"Comprehensive Net Income": "47,298",
"ECR before LimitedLiability": "383%",
"Economic Capital Ratio": "383%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "780,942",
"Assets, Non-Current": "19,078",
"Intangible Assets": "132,082",
"Liabilities, Current": "118,597",
"Liabilities, Non-Current": "12,931",
"Other Assets": "0",
"Other Compr. Net Income": "-1,629",
"Other Expenses": "349,208",
"Other Liabilities": "44,398",
"Other Net Income": "3,318",
"Other Revenues": "627,192",
"Property, Plant and Equipment": "50,342",
"Research and Development": "92,374",
"Selling, General and Administrative Expense": "141,816"
},
"output_variables": {
"Liabilities": "175,926",
"Assets": "982,444",
"Expenses": "583,398",
"Revenues": "627,192",
"Stockholders Equity": "806,518",
"Net Income": "47,112",
"Comprehensive Net Income": "45,483",
"ECR before LimitedLiability": "356%",
"Economic Capital Ratio": "356%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "953,382",
"Assets, Non-Current": "2,056",
"Intangible Assets": "118,634",
"Liabilities, Current": "200,448",
"Liabilities, Non-Current": "14,870",
"Other Assets": "29,273",
"Other Compr. Net Income": "4,765",
"Other Expenses": "462,126",
"Other Liabilities": "42,853",
"Other Net Income": "6,691",
"Other Revenues": "809,041",
"Property, Plant and Equipment": "67,762",
"Research and Development": "100,203",
"Selling, General and Administrative Expense": "141,382"
},
"output_variables": {
"Liabilities": "258,171",
"Assets": "1,171,107",
"Expenses": "703,711",
"Revenues": "809,041",
"Stockholders Equity": "912,936",
"Net Income": "112,021",
"Comprehensive Net Income": "116,786",
"ECR before LimitedLiability": "362%",
"Economic Capital Ratio": "362%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "987,273",
"Assets, Non-Current": "2,589",
"Intangible Assets": "109,421",
"Liabilities, Current": "174,076",
"Liabilities, Non-Current": "90,679",
"Other Assets": "10,390",
"Other Compr. Net Income": "-5,941",
"Other Expenses": "601,478",
"Other Liabilities": "40,778",
"Other Net Income": "11,842",
"Other Revenues": "889,121",
"Property, Plant and Equipment": "76,067",
"Research and Development": "119,621",
"Selling, General and Administrative Expense": "123,188"
},
"output_variables": {
"Liabilities": "305,533",
"Assets": "1,185,740",
"Expenses": "844,287",
"Revenues": "889,121",
"Stockholders Equity": "880,207",
"Net Income": "56,676",
"Comprehensive Net Income": "50,735",
"ECR before LimitedLiability": "302%",
"Economic Capital Ratio": "303%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "893,751",
"Assets, Non-Current": "2,494",
"Intangible Assets": "98,342",
"Liabilities, Current": "174,642",
"Liabilities, Non-Current": "89,650",
"Other Assets": "12,659",
"Other Compr. Net Income": "-6,038",
"Other Expenses": "310,427",
"Other Liabilities": "46,261",
"Other Net Income": "15,008",
"Other Revenues": "540,052",
"Property, Plant and Equipment": "72,370",
"Research and Development": "116,169",
"Selling, General and Administrative Expense": "116,811"
},
"output_variables": {
"Liabilities": "310,553",
"Assets": "1,079,616",
"Expenses": "543,407",
"Revenues": "540,052",
"Stockholders Equity": "769,063",
"Net Income": "11,653",
"Comprehensive Net Income": "5,615",
"ECR before LimitedLiability": "262%",
"Economic Capital Ratio": "265%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "860,196",
"Assets, Non-Current": "2,186",
"Intangible Assets": "94,667",
"Liabilities, Current": "157,893",
"Liabilities, Non-Current": "105,674",
"Other Assets": "38,370",
"Other Compr. Net Income": "7,419",
"Other Expenses": "338,915",
"Other Liabilities": "33,005",
"Other Net Income": "7,505",
"Other Revenues": "623,176",
"Property, Plant and Equipment": "59,147",
"Research and Development": "123,459",
"Selling, General and Administrative Expense": "116,007"
},
"output_variables": {
"Liabilities": "296,572",
"Assets": "1,054,566",
"Expenses": "578,381",
"Revenues": "623,176",
"Stockholders Equity": "757,994",
"Net Income": "52,300",
"Comprehensive Net Income": "59,719",
"ECR before LimitedLiability": "296%",
"Economic Capital Ratio": "298%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,351,890",
"Assets, Non-Current": "2,363",
"Intangible Assets": "115,701",
"Liabilities, Current": "351,875",
"Liabilities, Non-Current": "121,691",
"Other Assets": "63,695",
"Other Compr. Net Income": "-501",
"Other Expenses": "868,191",
"Other Liabilities": "32,828",
"Other Net Income": "2,227",
"Other Revenues": "1,517,664",
"Property, Plant and Equipment": "67,982",
"Research and Development": "137,478",
"Selling, General and Administrative Expense": "147,061"
},
"output_variables": {
"Liabilities": "506,394",
"Assets": "1,601,631",
"Expenses": "1,152,730",
"Revenues": "1,517,664",
"Stockholders Equity": "1,095,237",
"Net Income": "367,161",
"Comprehensive Net Income": "366,660",
"ECR before LimitedLiability": "376%",
"Economic Capital Ratio": "376%"
}
}
},
"top_rated": true,
"trend": 13.0,
"value": 3.7648267,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000056978.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000056978.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000056978.png"
},
{
"company_id": "0001051627",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001051627.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001051627.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001051627.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001051627_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001051627_main_keyfigs.svg",
"name": "AXT INC",
"rank": 10,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001051627.svg",
"report_text": "The relative strengths and weaknesses of AXT INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of AXT INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 132% points.The greatest weakness of AXT INC is the variable Other Expenses, reducing the Economic Capital Ratio by 32% points.
The company's Economic Capital Ratio, given in the ranking table, is 376%, being 162% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001051627_2022_AXT_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "39.0",
"Liabilities": "91.3",
"Assets": "-6.96",
"Stockholders Equity": "137",
"ECR before LimitedLiability": "290",
"Liabilities, Current": "54.7",
"Other Liabilities": "2.17",
"Property, Plant and Equipment": "-2.84",
"Intangible Assets": "2.38",
"Assets, Current": "-4.23",
"Selling, General and Administrative Expense": "18.3",
"Expenses": "58.6",
"Revenues": "46.1",
"Net Income": "109",
"Other Expenses": "-28.1",
"Research and Development": "65.9",
"Amortization of Intangible Assets": "2.48",
"Other Revenues": "46.1",
"Comprehensive Net Income": "109",
"Other Net Income": "4.19",
"Economic Capital Ratio": "199"
},
"2012": {
"Liabilities, Non-Current": "40.6",
"Liabilities": "96.7",
"Assets": "19.4",
"Stockholders Equity": "156",
"ECR before LimitedLiability": "227",
"Liabilities, Current": "53.6",
"Other Liabilities": "9.73",
"Property, Plant and Equipment": "7.23",
"Intangible Assets": "-5.72",
"Assets, Current": "12.7",
"Selling, General and Administrative Expense": "17.6",
"Expenses": "43.8",
"Revenues": "24.7",
"Net Income": "76.5",
"Other Expenses": "-38.3",
"Research and Development": "62.5",
"Other Revenues": "24.7",
"Comprehensive Net Income": "65.4",
"Other Net Income": "8.31",
"Other Compr. Net Income": "-11.2",
"Economic Capital Ratio": "148"
},
"2013": {
"Liabilities, Non-Current": "36.9",
"Liabilities": "93.9",
"Stockholders Equity": "132",
"ECR before LimitedLiability": "141",
"Liabilities, Current": "48.5",
"Other Liabilities": "17.6",
"Assets, Non-Current": "8.12",
"Assets": "22.3",
"Property, Plant and Equipment": "10.7",
"Intangible Assets": "-9.26",
"Assets, Current": "12.4",
"Selling, General and Administrative Expense": "19.1",
"Expenses": "7.94",
"Net Income": "13.3",
"Other Net Income": "4.35",
"Other Expenses": "-74.9",
"Research and Development": "61.2",
"Amortization of Intangible Assets": "1.58",
"Comprehensive Net Income": "19.8",
"Other Compr. Net Income": "6.51",
"Economic Capital Ratio": "100"
},
"2014": {
"Liabilities, Non-Current": "38.2",
"Liabilities": "117",
"Stockholders Equity": "144",
"ECR before LimitedLiability": "188",
"Liabilities, Current": "52.7",
"Other Liabilities": "41.7",
"Assets, Non-Current": "7.40",
"Assets": "18.1",
"Property, Plant and Equipment": "8.93",
"Intangible Assets": "-8.60",
"Assets, Current": "14.7",
"Selling, General and Administrative Expense": "16.3",
"Expenses": "9.75",
"Revenues": "16.4",
"Net Income": "49.4",
"Other Expenses": "-64.5",
"Research and Development": "55.8",
"Other Revenues": "16.4",
"Comprehensive Net Income": "43.0",
"Other Net Income": "23.4",
"Economic Capital Ratio": "127"
},
"2015": {
"Liabilities, Non-Current": "42.3",
"Liabilities": "106",
"Stockholders Equity": "149",
"ECR before LimitedLiability": "-46.5",
"Liabilities, Current": "57.4",
"Other Liabilities": "17.6",
"Assets, Non-Current": "7.82",
"Assets": "24.2",
"Property, Plant and Equipment": "8.08",
"Intangible Assets": "-11.0",
"Assets, Current": "20.6",
"Other Revenues": "2.98",
"Revenues": "2.98",
"Net Income": "20.3",
"Comprehensive Net Income": "9.36",
"Other Compr. Net Income": "-11.0",
"Selling, General and Administrative Expense": "6.71",
"Research and Development": "52.8",
"Other Expenses": "-61.0",
"Other Net Income": "16.0",
"Economic Capital Ratio": "-112"
},
"2016": {
"Liabilities, Non-Current": "50.1",
"Liabilities": "136",
"Assets": "12.4",
"Stockholders Equity": "155",
"ECR before LimitedLiability": "228",
"Liabilities, Current": "71.8",
"Other Liabilities": "32.3",
"Property, Plant and Equipment": "5.05",
"Intangible Assets": "-9.54",
"Assets, Current": "22.5",
"Selling, General and Administrative Expense": "26.4",
"Expenses": "37.0",
"Revenues": "47.8",
"Net Income": "78.6",
"Other Expenses": "-45.1",
"Research and Development": "53.6",
"Other Revenues": "47.8",
"Comprehensive Net Income": "63.3",
"Other Net Income": "-5.91",
"Other Compr. Net Income": "-15.5",
"Economic Capital Ratio": "163"
},
"2017": {
"Liabilities, Non-Current": "60.3",
"Liabilities": "120",
"Assets": "13.2",
"Stockholders Equity": "171",
"ECR before LimitedLiability": "227",
"Liabilities, Current": "39.0",
"Other Liabilities": "32.7",
"Property, Plant and Equipment": "5.84",
"Intangible Assets": "-5.81",
"Assets, Current": "14.9",
"Selling, General and Administrative Expense": "16.6",
"Expenses": "43.1",
"Revenues": "33.7",
"Net Income": "68.6",
"Other Expenses": "-30.4",
"Research and Development": "54.2",
"Other Revenues": "33.7",
"Comprehensive Net Income": "78.6",
"Other Net Income": "-8.16",
"Other Compr. Net Income": "10.1",
"Economic Capital Ratio": "188"
},
"2018": {
"Liabilities, Non-Current": "54.5",
"Liabilities": "129",
"Assets": "33.1",
"Stockholders Equity": "192",
"ECR before LimitedLiability": "280",
"Liabilities, Current": "65.5",
"Other Liabilities": "26.5",
"Property, Plant and Equipment": "28.3",
"Intangible Assets": "-9.53",
"Assets, Current": "17.8",
"Selling, General and Administrative Expense": "20.4",
"Expenses": "46.2",
"Revenues": "36.1",
"Net Income": "88.4",
"Other Expenses": "-19.3",
"Research and Development": "43.3",
"Other Revenues": "36.1",
"Comprehensive Net Income": "69.7",
"Other Net Income": "6.82",
"Other Compr. Net Income": "-19.3",
"Economic Capital Ratio": "152"
},
"2019": {
"Liabilities, Non-Current": "50.8",
"Liabilities": "65.8",
"Stockholders Equity": "160",
"ECR before LimitedLiability": "174",
"Liabilities, Current": "-2.68",
"Other Liabilities": "20.2",
"Assets, Non-Current": "3.10",
"Assets": "51.7",
"Property, Plant and Equipment": "52.1",
"Intangible Assets": "-14.1",
"Assets, Current": "17.9",
"Other Assets": "-3.14",
"Selling, General and Administrative Expense": "8.65",
"Expenses": "33.7",
"Net Income": "31.7",
"Other Expenses": "-17.5",
"Research and Development": "40.4",
"Amortization of Intangible Assets": "2.06",
"Comprehensive Net Income": "20.5",
"Other Compr. Net Income": "-11.3",
"Economic Capital Ratio": "120"
},
"2020": {
"Liabilities, Non-Current": "57.0",
"Liabilities": "78.4",
"Assets": "39.9",
"Stockholders Equity": "177",
"ECR before LimitedLiability": "187",
"Liabilities, Current": "-4.19",
"Other Liabilities": "28.9",
"Property, Plant and Equipment": "30.7",
"Intangible Assets": "-8.82",
"Assets, Current": "19.4",
"Selling, General and Administrative Expense": "11.5",
"Expenses": "34.2",
"Revenues": "-4.24",
"Net Income": "38.1",
"Other Expenses": "-13.2",
"Research and Development": "34.0",
"Other Revenues": "-4.24",
"Comprehensive Net Income": "51.2",
"Other Net Income": "8.14",
"Other Compr. Net Income": "13.2",
"Economic Capital Ratio": "144"
},
"2021": {
"Liabilities, Non-Current": "56.8",
"Liabilities": "91.8",
"Stockholders Equity": "132",
"ECR before LimitedLiability": "197",
"Liabilities, Current": "5.27",
"Other Liabilities": "36.1",
"Assets": "18.3",
"Property, Plant and Equipment": "35.0",
"Intangible Assets": "-10.5",
"Assets, Current": "4.11",
"Other Assets": "-4.65",
"Selling, General and Administrative Expense": "20.4",
"Expenses": "32.6",
"Revenues": "37.1",
"Net Income": "86.4",
"Other Expenses": "-32.5",
"Research and Development": "42.7",
"Other Revenues": "37.1",
"Comprehensive Net Income": "87.5",
"Other Net Income": "17.5",
"Economic Capital Ratio": "162"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001051627_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "103,103",
"Assets, Non-Current": "14,101",
"Intangible Assets": "0",
"Liabilities, Current": "10,883",
"Liabilities, Non-Current": "431",
"Other Assets": "11,002",
"Other Compr. Net Income": "0",
"Other Expenses": "62,134",
"Other Liabilities": "4,125",
"Other Net Income": "1,145",
"Other Revenues": "104,121",
"Property, Plant and Equipment": "34,282",
"Research and Development": "2,473",
"Selling, General and Administrative Expense": "14,836"
},
"output_variables": {
"Liabilities": "15,439",
"Assets": "162,488",
"Expenses": "79,443",
"Revenues": "104,121",
"Stockholders Equity": "147,049",
"Net Income": "25,823",
"Comprehensive Net Income": "25,823",
"ECR before LimitedLiability": "498%",
"Economic Capital Ratio": "498%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "106,472",
"Assets, Non-Current": "14,275",
"Intangible Assets": "0",
"Liabilities, Current": "13,096",
"Liabilities, Non-Current": "254",
"Other Assets": "9,607",
"Other Compr. Net Income": "-2,825",
"Other Expenses": "64,375",
"Other Liabilities": "3,325",
"Other Net Income": "1,038",
"Other Revenues": "88,374",
"Property, Plant and Equipment": "37,235",
"Research and Development": "3,468",
"Selling, General and Administrative Expense": "15,419"
},
"output_variables": {
"Liabilities": "16,675",
"Assets": "167,589",
"Expenses": "83,262",
"Revenues": "88,374",
"Stockholders Equity": "150,914",
"Net Income": "6,150",
"Comprehensive Net Income": "3,325",
"ECR before LimitedLiability": "397%",
"Economic Capital Ratio": "397%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "99,540",
"Assets, Non-Current": "14,801",
"Intangible Assets": "0",
"Liabilities, Current": "15,426",
"Liabilities, Non-Current": "325",
"Other Assets": "11,860",
"Other Compr. Net Income": "1,775",
"Other Expenses": "73,695",
"Other Liabilities": "2,525",
"Other Net Income": "1,037",
"Other Revenues": "85,335",
"Property, Plant and Equipment": "37,621",
"Research and Development": "3,424",
"Selling, General and Administrative Expense": "16,066"
},
"output_variables": {
"Liabilities": "18,276",
"Assets": "163,822",
"Expenses": "93,185",
"Revenues": "85,335",
"Stockholders Equity": "145,546",
"Net Income": "-6,813",
"Comprehensive Net Income": "-5,038",
"ECR before LimitedLiability": "353%",
"Economic Capital Ratio": "353%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "103,193",
"Assets, Non-Current": "14,975",
"Intangible Assets": "0",
"Liabilities, Current": "14,771",
"Liabilities, Non-Current": "333",
"Other Assets": "9,487",
"Other Compr. Net Income": "-1,971",
"Other Expenses": "67,454",
"Other Liabilities": "1,725",
"Other Net Income": "2,372",
"Other Revenues": "83,499",
"Property, Plant and Equipment": "33,862",
"Research and Development": "4,144",
"Selling, General and Administrative Expense": "14,970"
},
"output_variables": {
"Liabilities": "16,829",
"Assets": "161,517",
"Expenses": "86,568",
"Revenues": "83,499",
"Stockholders Equity": "144,688",
"Net Income": "-697",
"Comprehensive Net Income": "-2,668",
"ECR before LimitedLiability": "368%",
"Economic Capital Ratio": "368%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "96,888",
"Assets, Non-Current": "14,114",
"Intangible Assets": "0",
"Liabilities, Current": "12,841",
"Liabilities, Non-Current": "344",
"Other Assets": "9,472",
"Other Compr. Net Income": "-2,986",
"Other Expenses": "61,204",
"Other Liabilities": "1,150",
"Other Net Income": "2,897",
"Other Revenues": "77,502",
"Property, Plant and Equipment": "31,422",
"Research and Development": "5,664",
"Selling, General and Administrative Expense": "16,064"
},
"output_variables": {
"Liabilities": "14,335",
"Assets": "151,896",
"Expenses": "82,932",
"Revenues": "77,502",
"Stockholders Equity": "137,561",
"Net Income": "-2,533",
"Comprehensive Net Income": "-5,519",
"ECR before LimitedLiability": "362%",
"Economic Capital Ratio": "362%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "107,286",
"Assets, Non-Current": "12,842",
"Intangible Assets": "0",
"Liabilities, Current": "13,050",
"Liabilities, Non-Current": "330",
"Other Assets": "6,313",
"Other Compr. Net Income": "-3,459",
"Other Expenses": "55,927",
"Other Liabilities": "575",
"Other Net Income": "-726",
"Other Revenues": "81,349",
"Property, Plant and Equipment": "27,805",
"Research and Development": "5,850",
"Selling, General and Administrative Expense": "13,880"
},
"output_variables": {
"Liabilities": "13,955",
"Assets": "154,246",
"Expenses": "75,657",
"Revenues": "81,349",
"Stockholders Equity": "140,291",
"Net Income": "4,966",
"Comprehensive Net Income": "1,507",
"ECR before LimitedLiability": "397%",
"Economic Capital Ratio": "397%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "140,521",
"Assets, Non-Current": "11,573",
"Intangible Assets": "0",
"Liabilities, Current": "22,594",
"Liabilities, Non-Current": "289",
"Other Assets": "12,576",
"Other Compr. Net Income": "3,241",
"Other Expenses": "64,990",
"Other Liabilities": "0",
"Other Net Income": "-1,786",
"Other Revenues": "98,673",
"Property, Plant and Equipment": "46,530",
"Research and Development": "4,827",
"Selling, General and Administrative Expense": "17,009"
},
"output_variables": {
"Liabilities": "22,883",
"Assets": "211,200",
"Expenses": "86,826",
"Revenues": "98,673",
"Stockholders Equity": "188,317",
"Net Income": "10,061",
"Comprehensive Net Income": "13,302",
"ECR before LimitedLiability": "420%",
"Economic Capital Ratio": "420%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "128,540",
"Assets, Non-Current": "11,987",
"Intangible Assets": "0",
"Liabilities, Current": "28,709",
"Liabilities, Non-Current": "283",
"Other Assets": "717",
"Other Compr. Net Income": "-6,734",
"Other Expenses": "66,288",
"Other Liabilities": "0",
"Other Net Income": "-200",
"Other Revenues": "102,397",
"Property, Plant and Equipment": "82,280",
"Research and Development": "5,897",
"Selling, General and Administrative Expense": "19,003"
},
"output_variables": {
"Liabilities": "28,992",
"Assets": "223,524",
"Expenses": "91,188",
"Revenues": "102,397",
"Stockholders Equity": "194,532",
"Net Income": "11,009",
"Comprehensive Net Income": "4,275",
"ECR before LimitedLiability": "374%",
"Economic Capital Ratio": "374%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "113,205",
"Assets, Non-Current": "9,803",
"Intangible Assets": "0",
"Liabilities, Current": "27,526",
"Liabilities, Non-Current": "3,061",
"Other Assets": "2,938",
"Other Compr. Net Income": "-3,902",
"Other Expenses": "58,993",
"Other Liabilities": "0",
"Other Net Income": "-712",
"Other Revenues": "83,256",
"Property, Plant and Equipment": "97,403",
"Research and Development": "5,834",
"Selling, General and Administrative Expense": "19,305"
},
"output_variables": {
"Liabilities": "30,587",
"Assets": "223,349",
"Expenses": "84,132",
"Revenues": "83,256",
"Stockholders Equity": "192,762",
"Net Income": "-1,588",
"Comprehensive Net Income": "-5,490",
"ECR before LimitedLiability": "339%",
"Economic Capital Ratio": "339%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "164,518",
"Assets, Non-Current": "10,110",
"Intangible Assets": "0",
"Liabilities, Current": "39,075",
"Liabilities, Non-Current": "4,255",
"Other Assets": "8,409",
"Other Compr. Net Income": "6,268",
"Other Expenses": "67,117",
"Other Liabilities": "0",
"Other Net Income": "3,132",
"Other Revenues": "95,361",
"Property, Plant and Equipment": "115,825",
"Research and Development": "7,135",
"Selling, General and Administrative Expense": "19,200"
},
"output_variables": {
"Liabilities": "43,330",
"Assets": "298,862",
"Expenses": "93,452",
"Revenues": "95,361",
"Stockholders Equity": "255,532",
"Net Income": "5,041",
"Comprehensive Net Income": "11,309",
"ECR before LimitedLiability": "375%",
"Economic Capital Ratio": "375%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "160,185",
"Assets, Non-Current": "17,941",
"Intangible Assets": "0",
"Liabilities, Current": "47,822",
"Liabilities, Non-Current": "4,388",
"Other Assets": "11,900",
"Other Compr. Net Income": "1,159",
"Other Expenses": "91,072",
"Other Liabilities": "0",
"Other Net Income": "4,705",
"Other Revenues": "137,393",
"Property, Plant and Equipment": "142,415",
"Research and Development": "10,328",
"Selling, General and Administrative Expense": "24,189"
},
"output_variables": {
"Liabilities": "52,210",
"Assets": "332,441",
"Expenses": "125,589",
"Revenues": "137,393",
"Stockholders Equity": "280,231",
"Net Income": "16,509",
"Comprehensive Net Income": "17,668",
"ECR before LimitedLiability": "376%",
"Economic Capital Ratio": "376%"
}
}
},
"top_rated": true,
"trend": 5.0,
"value": 3.7623468,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001051627.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001051627.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001051627.png"
},
{
"company_id": "0000002488",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000002488.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000002488.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000002488.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000002488_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000002488_main_keyfigs.svg",
"name": "Advanced Micro Devices INC",
"rank": 11,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000002488.svg",
"report_text": "The relative strengths and weaknesses of Advanced Micro Devices INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Advanced Micro Devices INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 229% points.The greatest weakness of Advanced Micro Devices INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 209% points.
The company's Economic Capital Ratio, given in the ranking table, is 374%, being 160% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000002488_2022_Advanced_Micro_Devices_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "63.1",
"Liabilities": "66.6",
"Stockholders Equity": "-250",
"ECR before LimitedLiability": "-45.4",
"Liabilities, Current": "-28.5",
"Other Liabilities": "30.1",
"Assets": "-69.9",
"Property, Plant and Equipment": "-17.3",
"Intangible Assets": "-23.0",
"Assets, Current": "-35.6",
"Other Assets": "-21.9",
"Expenses": "-99.3",
"Revenues": "41.0",
"Net Income": "-42.5",
"Other Expenses": "-54.8",
"Research and Development": "-42.2",
"Amortization of Intangible Assets": "-3.56",
"Other Revenues": "41.0",
"Comprehensive Net Income": "-40.9",
"Other Net Income": "12.9",
"Economic Capital Ratio": "-49.8"
},
"2011": {
"Liabilities, Non-Current": "48.6",
"Liabilities": "41.7",
"Stockholders Equity": "-205",
"ECR before LimitedLiability": "71.2",
"Liabilities, Current": "-42.6",
"Other Liabilities": "29.2",
"Assets": "-62.7",
"Property, Plant and Equipment": "-12.7",
"Intangible Assets": "-16.7",
"Assets, Current": "-43.0",
"Other Assets": "-7.65",
"Selling, General and Administrative Expense": "26.3",
"Expenses": "-37.3",
"Revenues": "52.9",
"Net Income": "47.9",
"Other Expenses": "-35.6",
"Research and Development": "-33.0",
"Other Revenues": "52.9",
"Comprehensive Net Income": "48.0",
"Other Net Income": "30.6",
"Economic Capital Ratio": "-19.7"
},
"2012": {
"Liabilities, Non-Current": "41.6",
"Liabilities": "51.4",
"Stockholders Equity": "-183",
"ECR before LimitedLiability": "-61.5",
"Liabilities, Current": "9.23",
"Other Liabilities": "23.7",
"Assets": "-122",
"Property, Plant and Equipment": "-26.3",
"Intangible Assets": "-16.4",
"Assets, Current": "-89.8",
"Other Assets": "-21.9",
"Selling, General and Administrative Expense": "42.9",
"Expenses": "-97.1",
"Revenues": "49.8",
"Net Income": "-42.0",
"Other Expenses": "-115",
"Research and Development": "-23.1",
"Other Revenues": "49.8",
"Comprehensive Net Income": "-41.2",
"Other Net Income": "7.66",
"Economic Capital Ratio": "-140"
},
"2013": {
"Liabilities, Non-Current": "39.1",
"Liabilities": "51.6",
"Stockholders Equity": "-165",
"Economic Capital Ratio": "-40.4",
"Liabilities, Current": "-16.0",
"Other Liabilities": "29.6",
"Assets, Non-Current": "9.08",
"Assets": "-78.7",
"Property, Plant and Equipment": "-28.3",
"Intangible Assets": "-8.39",
"Assets, Current": "-47.6",
"Other Assets": "-18.9",
"Selling, General and Administrative Expense": "43.2",
"Expenses": "-34.4",
"Revenues": "67.2",
"Net Income": "44.8",
"Other Expenses": "-60.9",
"Research and Development": "-24.3",
"Other Revenues": "67.2",
"Comprehensive Net Income": "43.8",
"Other Net Income": "5.12"
},
"2014": {
"Liabilities, Non-Current": "37.5",
"Liabilities": "86.0",
"Stockholders Equity": "-222",
"ECR before LimitedLiability": "-9.81",
"Liabilities, Current": "9.34",
"Other Liabilities": "45.7",
"Assets, Non-Current": "8.58",
"Assets": "-118",
"Property, Plant and Equipment": "-32.3",
"Intangible Assets": "-24.2",
"Assets, Current": "-68.7",
"Other Assets": "-34.8",
"Selling, General and Administrative Expense": "47.7",
"Expenses": "-84.8",
"Revenues": "95.5",
"Net Income": "31.2",
"Other Expenses": "-144",
"Other Revenues": "95.5",
"Comprehensive Net Income": "32.9",
"Other Net Income": "11.6",
"Economic Capital Ratio": "-70.8"
},
"2015": {
"Liabilities, Non-Current": "37.8",
"Liabilities": "38.6",
"Stockholders Equity": "-171",
"ECR before LimitedLiability": "-295",
"Liabilities, Current": "-18.2",
"Other Liabilities": "19.0",
"Assets, Non-Current": "13.8",
"Assets": "-105",
"Property, Plant and Equipment": "-37.7",
"Intangible Assets": "-33.2",
"Assets, Current": "-46.9",
"Other Assets": "-24.8",
"Selling, General and Administrative Expense": "47.5",
"Expenses": "-89.1",
"Revenues": "54.3",
"Net Income": "-38.0",
"Other Expenses": "-121",
"Research and Development": "-16.2",
"Other Revenues": "54.3",
"Comprehensive Net Income": "-35.2",
"Economic Capital Ratio": "-361"
},
"2016": {
"Liabilities, Non-Current": "42.1",
"Liabilities": "79.2",
"Stockholders Equity": "-200",
"ECR before LimitedLiability": "-20.2",
"Liabilities, Current": "9.42",
"Other Liabilities": "28.4",
"Assets, Non-Current": "8.05",
"Assets": "-117",
"Property, Plant and Equipment": "-31.4",
"Intangible Assets": "-46.5",
"Assets, Current": "-40.4",
"Other Assets": "-37.3",
"Selling, General and Administrative Expense": "65.5",
"Expenses": "-74.5",
"Revenues": "88.8",
"Net Income": "15.5",
"Other Expenses": "-148",
"Research and Development": "-10.6",
"Other Revenues": "88.8",
"Comprehensive Net Income": "16.1",
"Economic Capital Ratio": "-85.6"
},
"2017": {
"Liabilities, Non-Current": "68.5",
"Liabilities": "102",
"Stockholders Equity": "-249",
"ECR before LimitedLiability": "16.5",
"Liabilities, Current": "11.7",
"Other Liabilities": "40.0",
"Assets, Non-Current": "7.85",
"Assets": "-112",
"Property, Plant and Equipment": "-30.0",
"Intangible Assets": "-47.1",
"Assets, Current": "-53.1",
"Other Assets": "-34.3",
"Selling, General and Administrative Expense": "60.9",
"Expenses": "-73.5",
"Revenues": "128",
"Net Income": "63.0",
"Other Expenses": "-141",
"Research and Development": "-17.3",
"Other Revenues": "128",
"Comprehensive Net Income": "63.4",
"Economic Capital Ratio": "-22.9"
},
"2018": {
"Liabilities, Non-Current": "68.6",
"Liabilities": "124",
"Stockholders Equity": "-123",
"ECR before LimitedLiability": "134",
"Liabilities, Current": "54.5",
"Other Liabilities": "36.2",
"Assets": "-86.6",
"Property, Plant and Equipment": "-27.6",
"Intangible Assets": "-35.5",
"Assets, Current": "-34.9",
"Other Assets": "-20.2",
"Selling, General and Administrative Expense": "73.8",
"Expenses": "-43.3",
"Revenues": "139",
"Net Income": "114",
"Other Expenses": "-102",
"Research and Development": "-36.6",
"Other Revenues": "139",
"Comprehensive Net Income": "115",
"Other Net Income": "13.1",
"Economic Capital Ratio": "6.86"
},
"2019": {
"Liabilities, Non-Current": "76.3",
"Liabilities": "66.4",
"Stockholders Equity": "-135",
"ECR before LimitedLiability": "76.0",
"Liabilities, Current": "-55.1",
"Other Liabilities": "29.4",
"Assets": "-65.6",
"Property, Plant and Equipment": "-22.7",
"Intangible Assets": "-36.7",
"Assets, Current": "-15.6",
"Other Assets": "-8.08",
"Selling, General and Administrative Expense": "51.7",
"Expenses": "-12.1",
"Revenues": "94.0",
"Net Income": "81.4",
"Other Expenses": "-48.9",
"Research and Development": "-24.8",
"Other Revenues": "94.0",
"Comprehensive Net Income": "82.4",
"Other Net Income": "-5.06",
"Economic Capital Ratio": "22.8"
},
"2020": {
"Liabilities, Non-Current": "137",
"Liabilities": "189",
"Assets": "-8.74",
"Stockholders Equity": "-65.4",
"ECR before LimitedLiability": "250",
"Liabilities, Current": "14.5",
"Other Liabilities": "62.9",
"Property, Plant and Equipment": "-3.50",
"Intangible Assets": "-4.89",
"Assets, Current": "-2.84",
"Selling, General and Administrative Expense": "47.1",
"Expenses": "23.4",
"Revenues": "197",
"Net Income": "217",
"Other Expenses": "0.591",
"Research and Development": "-28.4",
"Amortization of Intangible Assets": "4.01",
"Other Revenues": "197",
"Comprehensive Net Income": "216",
"Other Compr. Net Income": "-0.551",
"Economic Capital Ratio": "207"
},
"2021": {
"Liabilities, Non-Current": "125",
"Liabilities": "181",
"Stockholders Equity": "-209",
"ECR before LimitedLiability": "195",
"Liabilities, Current": "20.5",
"Other Liabilities": "73.1",
"Assets": "-40.0",
"Property, Plant and Equipment": "-12.7",
"Intangible Assets": "-19.2",
"Assets, Current": "-20.7",
"Other Assets": "-8.38",
"Selling, General and Administrative Expense": "79.2",
"Expenses": "-8.36",
"Revenues": "221",
"Net Income": "229",
"Other Expenses": "-97.7",
"Research and Development": "5.25",
"Other Revenues": "221",
"Comprehensive Net Income": "227",
"Other Net Income": "20.9",
"Economic Capital Ratio": "160"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000002488_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "61,000",
"Assets, Current": "3,594,000",
"Assets, Non-Current": "310,000",
"Intangible Assets": "360,000",
"Liabilities, Current": "1,674,000",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "3,766,000",
"Other Liabilities": "0",
"Other Net Income": "143,000",
"Other Revenues": "6,494,000",
"Property, Plant and Equipment": "700,000",
"Research and Development": "1,405,000",
"Selling, General and Administrative Expense": "934,000"
},
"output_variables": {
"Liabilities": "1,674,000",
"Assets": "4,964,000",
"Expenses": "6,166,000",
"Revenues": "6,494,000",
"Stockholders Equity": "3,290,000",
"Net Income": "471,000",
"Comprehensive Net Income": "471,000",
"ECR before LimitedLiability": "286%",
"Economic Capital Ratio": "288%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,229,000",
"Assets, Non-Current": "249,000",
"Intangible Assets": "323,000",
"Liabilities, Current": "1,774,000",
"Liabilities, Non-Current": "0",
"Other Assets": "427,000",
"Other Compr. Net Income": "0",
"Other Expenses": "3,931,000",
"Other Liabilities": "0",
"Other Net Income": "299,000",
"Other Revenues": "6,568,000",
"Property, Plant and Equipment": "726,000",
"Research and Development": "1,453,000",
"Selling, General and Administrative Expense": "992,000"
},
"output_variables": {
"Liabilities": "1,774,000",
"Assets": "4,954,000",
"Expenses": "6,376,000",
"Revenues": "6,568,000",
"Stockholders Equity": "3,180,000",
"Net Income": "491,000",
"Comprehensive Net Income": "491,000",
"ECR before LimitedLiability": "277%",
"Economic Capital Ratio": "279%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,265,000",
"Assets, Non-Current": "247,000",
"Intangible Assets": "649,000",
"Liabilities, Current": "1,397,000",
"Liabilities, Non-Current": "0",
"Other Assets": "181,000",
"Other Compr. Net Income": "2,000",
"Other Expenses": "4,442,000",
"Other Liabilities": "0",
"Other Net Income": "14,000",
"Other Revenues": "5,422,000",
"Property, Plant and Equipment": "658,000",
"Research and Development": "1,354,000",
"Selling, General and Administrative Expense": "823,000"
},
"output_variables": {
"Liabilities": "1,397,000",
"Assets": "4,000,000",
"Expenses": "6,619,000",
"Revenues": "5,422,000",
"Stockholders Equity": "2,603,000",
"Net Income": "-1,183,000",
"Comprehensive Net Income": "-1,181,000",
"ECR before LimitedLiability": "58%",
"Economic Capital Ratio": "109%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "18,000",
"Assets, Current": "2,884,000",
"Assets, Non-Current": "386,000",
"Intangible Assets": "631,000",
"Liabilities, Current": "1,618,000",
"Liabilities, Non-Current": "0",
"Other Assets": "90,000",
"Other Compr. Net Income": "1,000",
"Other Expenses": "3,537,000",
"Other Liabilities": "0",
"Other Net Income": "48,000",
"Other Revenues": "5,299,000",
"Property, Plant and Equipment": "346,000",
"Research and Development": "1,201,000",
"Selling, General and Administrative Expense": "674,000"
},
"output_variables": {
"Liabilities": "1,618,000",
"Assets": "4,337,000",
"Expenses": "5,430,000",
"Revenues": "5,299,000",
"Stockholders Equity": "2,719,000",
"Net Income": "-83,000",
"Comprehensive Net Income": "-82,000",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "212%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "14,000",
"Assets, Current": "2,736,000",
"Assets, Non-Current": "344,000",
"Intangible Assets": "385,000",
"Liabilities, Current": "1,440,000",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-8,000",
"Other Expenses": "4,148,000",
"Other Liabilities": "0",
"Other Net Income": "-66,000",
"Other Revenues": "5,506,000",
"Property, Plant and Equipment": "302,000",
"Research and Development": "1,072,000",
"Selling, General and Administrative Expense": "604,000"
},
"output_variables": {
"Liabilities": "1,440,000",
"Assets": "3,767,000",
"Expenses": "5,838,000",
"Revenues": "5,506,000",
"Stockholders Equity": "2,327,000",
"Net Income": "-398,000",
"Comprehensive Net Income": "-406,000",
"ECR before LimitedLiability": "149%",
"Economic Capital Ratio": "171%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "3,000",
"Assets, Current": "2,320,000",
"Assets, Non-Current": "323,000",
"Intangible Assets": "278,000",
"Liabilities, Current": "1,403,000",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-3,000",
"Other Expenses": "3,214,000",
"Other Liabilities": "0",
"Other Net Income": "-5,000",
"Other Revenues": "3,991,000",
"Property, Plant and Equipment": "188,000",
"Research and Development": "947,000",
"Selling, General and Administrative Expense": "482,000"
},
"output_variables": {
"Liabilities": "1,403,000",
"Assets": "3,109,000",
"Expenses": "4,646,000",
"Revenues": "3,991,000",
"Stockholders Equity": "1,706,000",
"Net Income": "-660,000",
"Comprehensive Net Income": "-663,000",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "113%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,530,000",
"Assets, Non-Current": "279,000",
"Intangible Assets": "289,000",
"Liabilities, Current": "1,346,000",
"Liabilities, Non-Current": "0",
"Other Assets": "59,000",
"Other Compr. Net Income": "3,000",
"Other Expenses": "3,459,000",
"Other Liabilities": "0",
"Other Net Income": "70,000",
"Other Revenues": "4,360,000",
"Property, Plant and Equipment": "164,000",
"Research and Development": "1,008,000",
"Selling, General and Administrative Expense": "460,000"
},
"output_variables": {
"Liabilities": "1,346,000",
"Assets": "3,321,000",
"Expenses": "4,927,000",
"Revenues": "4,360,000",
"Stockholders Equity": "1,975,000",
"Net Income": "-497,000",
"Comprehensive Net Income": "-494,000",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "149%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,622,000",
"Assets, Non-Current": "310,000",
"Intangible Assets": "289,000",
"Liabilities, Current": "1,486,000",
"Liabilities, Non-Current": "0",
"Other Assets": "58,000",
"Other Compr. Net Income": "11,000",
"Other Expenses": "3,651,000",
"Other Liabilities": "0",
"Other Net Income": "-16,000",
"Other Revenues": "5,381,000",
"Property, Plant and Equipment": "261,000",
"Research and Development": "1,160,000",
"Selling, General and Administrative Expense": "511,000"
},
"output_variables": {
"Liabilities": "1,486,000",
"Assets": "3,540,000",
"Expenses": "5,322,000",
"Revenues": "5,381,000",
"Stockholders Equity": "2,054,000",
"Net Income": "43,000",
"Comprehensive Net Income": "54,000",
"ECR before LimitedLiability": "199%",
"Economic Capital Ratio": "209%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,540,000",
"Assets, Non-Current": "321,000",
"Intangible Assets": "289,000",
"Liabilities, Current": "1,984,000",
"Liabilities, Non-Current": "0",
"Other Assets": "58,000",
"Other Compr. Net Income": "-12,000",
"Other Expenses": "4,140,000",
"Other Liabilities": "0",
"Other Net Income": "-2,000",
"Other Revenues": "6,475,000",
"Property, Plant and Equipment": "348,000",
"Research and Development": "1,434,000",
"Selling, General and Administrative Expense": "562,000"
},
"output_variables": {
"Liabilities": "1,984,000",
"Assets": "4,556,000",
"Expenses": "6,136,000",
"Revenues": "6,475,000",
"Stockholders Equity": "2,572,000",
"Net Income": "337,000",
"Comprehensive Net Income": "325,000",
"ECR before LimitedLiability": "222%",
"Economic Capital Ratio": "228%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "4,597,000",
"Assets, Non-Current": "379,000",
"Intangible Assets": "289,000",
"Liabilities, Current": "2,359,000",
"Liabilities, Non-Current": "0",
"Other Assets": "263,000",
"Other Compr. Net Income": "8,000",
"Other Expenses": "3,988,000",
"Other Liabilities": "0",
"Other Net Income": "-105,000",
"Other Revenues": "6,731,000",
"Property, Plant and Equipment": "500,000",
"Research and Development": "1,547,000",
"Selling, General and Administrative Expense": "750,000"
},
"output_variables": {
"Liabilities": "2,359,000",
"Assets": "6,028,000",
"Expenses": "6,285,000",
"Revenues": "6,731,000",
"Stockholders Equity": "3,669,000",
"Net Income": "341,000",
"Comprehensive Net Income": "349,000",
"ECR before LimitedLiability": "237%",
"Economic Capital Ratio": "241%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "6,143,000",
"Assets, Non-Current": "373,000",
"Intangible Assets": "289,000",
"Liabilities, Current": "2,417,000",
"Liabilities, Non-Current": "0",
"Other Assets": "1,516,000",
"Other Compr. Net Income": "17,000",
"Other Expenses": "4,253,000",
"Other Liabilities": "0",
"Other Net Income": "-42,000",
"Other Revenues": "9,763,000",
"Property, Plant and Equipment": "641,000",
"Research and Development": "1,983,000",
"Selling, General and Administrative Expense": "995,000"
},
"output_variables": {
"Liabilities": "2,417,000",
"Assets": "8,962,000",
"Expenses": "7,231,000",
"Revenues": "9,763,000",
"Stockholders Equity": "6,545,000",
"Net Income": "2,490,000",
"Comprehensive Net Income": "2,507,000",
"ECR before LimitedLiability": "438%",
"Economic Capital Ratio": "438%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,583,000",
"Assets, Non-Current": "1,478,000",
"Intangible Assets": "289,000",
"Liabilities, Current": "4,240,000",
"Liabilities, Non-Current": "0",
"Other Assets": "1,367,000",
"Other Compr. Net Income": "-20,000",
"Other Expenses": "9,052,000",
"Other Liabilities": "0",
"Other Net Income": "73,000",
"Other Revenues": "16,434,000",
"Property, Plant and Equipment": "702,000",
"Research and Development": "2,845,000",
"Selling, General and Administrative Expense": "1,448,000"
},
"output_variables": {
"Liabilities": "4,240,000",
"Assets": "12,419,000",
"Expenses": "13,345,000",
"Revenues": "16,434,000",
"Stockholders Equity": "8,179,000",
"Net Income": "3,162,000",
"Comprehensive Net Income": "3,142,000",
"ECR before LimitedLiability": "374%",
"Economic Capital Ratio": "374%"
}
}
},
"top_rated": true,
"trend": -9.0,
"value": 3.7434807,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000002488.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000002488.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000002488.png"
},
{
"company_id": "0000808326",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000808326.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000808326.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000808326.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000808326_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000808326_main_keyfigs.svg",
"name": "Emcore CORP",
"rank": 12,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000808326.svg",
"report_text": "The relative strengths and weaknesses of Emcore CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Emcore CORP compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 170% points.The greatest weakness of Emcore CORP is the variable Other Expenses, reducing the Economic Capital Ratio by 83% points.
The company's Economic Capital Ratio, given in the ranking table, is 374%, being 160% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000808326_2022_Emcore_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "26.0",
"Liabilities": "2.49",
"Stockholders Equity": "-164",
"ECR before LimitedLiability": "-81.7",
"Liabilities, Current": "-33.7",
"Other Liabilities": "7.59",
"Assets, Non-Current": "-1.98",
"Assets": "-85.0",
"Property, Plant and Equipment": "6.70",
"Intangible Assets": "-12.9",
"Assets, Current": "-68.9",
"Other Assets": "-15.6",
"Selling, General and Administrative Expense": "12.4",
"Expenses": "-71.5",
"Net Income": "-79.0",
"Other Net Income": "-4.37",
"Other Expenses": "-104",
"Research and Development": "12.2",
"Amortization of Intangible Assets": "2.67",
"Comprehensive Net Income": "-78.6",
"Economic Capital Ratio": "-173"
},
"2012": {
"Liabilities, Non-Current": "10.5",
"Liabilities": "-36.1",
"Stockholders Equity": "-131",
"Liabilities, Current": "-67.0",
"Other Liabilities": "3.72",
"Assets, Non-Current": "-3.82",
"Assets": "-78.8",
"Property, Plant and Equipment": "9.61",
"Intangible Assets": "-16.6",
"Assets, Current": "-62.9",
"Other Assets": "-23.9",
"Selling, General and Administrative Expense": "9.54",
"Expenses": "-40.7",
"Revenues": "6.55",
"Net Income": "-35.7",
"Other Expenses": "-76.3",
"Research and Development": "11.9",
"Other Revenues": "6.55",
"ECR before LimitedLiability": "-102",
"Comprehensive Net Income": "-34.2",
"Economic Capital Ratio": "-181"
},
"2013": {
"Liabilities, Non-Current": "31.0",
"Liabilities": "6.67",
"Stockholders Equity": "-108",
"ECR before LimitedLiability": "5.01",
"Liabilities, Current": "-39.5",
"Other Liabilities": "7.17",
"Assets, Non-Current": "-3.26",
"Assets": "-47.8",
"Property, Plant and Equipment": "9.90",
"Intangible Assets": "-6.98",
"Assets, Current": "-35.0",
"Other Assets": "-15.7",
"Other Revenues": "42.2",
"Revenues": "42.2",
"Net Income": "53.9",
"Comprehensive Net Income": "53.6",
"Selling, General and Administrative Expense": "23.2",
"Research and Development": "30.6",
"Other Expenses": "-61.1",
"Other Net Income": "12.6",
"Economic Capital Ratio": "-35.8"
},
"2014": {
"Liabilities, Non-Current": "30.4",
"Liabilities": "18.6",
"Stockholders Equity": "-81.6",
"ECR before LimitedLiability": "36.3",
"Liabilities, Current": "-55.1",
"Other Liabilities": "29.8",
"Assets": "-42.3",
"Property, Plant and Equipment": "7.44",
"Intangible Assets": "-8.97",
"Assets, Current": "-33.9",
"Other Assets": "-5.66",
"Selling, General and Administrative Expense": "6.03",
"Expenses": "-6.63",
"Revenues": "54.1",
"Net Income": "59.9",
"Other Expenses": "-49.2",
"Research and Development": "30.4",
"Other Revenues": "54.1",
"Comprehensive Net Income": "61.9",
"Other Net Income": "13.4",
"Economic Capital Ratio": "-24.7"
},
"2015": {
"Liabilities, Non-Current": "67.0",
"Liabilities": "136",
"Stockholders Equity": "66.6",
"ECR before LimitedLiability": "187",
"Liabilities, Current": "55.6",
"Other Liabilities": "25.7",
"Selling, General and Administrative Expense": "-5.11",
"Expenses": "113",
"Net Income": "297",
"Other Expenses": "57.5",
"Research and Development": "57.5",
"Amortization of Intangible Assets": "2.79",
"Other Revenues": "-87.2",
"Revenues": "-87.2",
"Property, Plant and Equipment": "10.8",
"Intangible Assets": "15.5",
"Assets, Current": "-58.1",
"Other Assets": "8.23",
"Comprehensive Net Income": "296",
"Other Net Income": "272",
"Economic Capital Ratio": "121"
},
"2016": {
"Liabilities, Non-Current": "62.2",
"Liabilities": "143",
"Stockholders Equity": "51.3",
"ECR before LimitedLiability": "214",
"Liabilities, Current": "67.9",
"Other Liabilities": "34.4",
"Assets": "-7.64",
"Property, Plant and Equipment": "-3.31",
"Intangible Assets": "-13.9",
"Assets, Current": "29.5",
"Other Assets": "-8.06",
"Selling, General and Administrative Expense": "4.49",
"Expenses": "15.1",
"Revenues": "73.7",
"Net Income": "112",
"Other Expenses": "-41.2",
"Research and Development": "49.0",
"Other Revenues": "73.7",
"Comprehensive Net Income": "111",
"Other Net Income": "24.4",
"Economic Capital Ratio": "149"
},
"2017": {
"Liabilities, Non-Current": "86.7",
"Liabilities": "165",
"Stockholders Equity": "20.8",
"ECR before LimitedLiability": "182",
"Liabilities, Current": "72.1",
"Other Liabilities": "40.2",
"Assets": "-16.5",
"Property, Plant and Equipment": "-3.75",
"Intangible Assets": "-16.5",
"Assets, Current": "19.5",
"Other Assets": "-9.47",
"Selling, General and Administrative Expense": "11.7",
"Expenses": "-13.7",
"Revenues": "106",
"Net Income": "92.3",
"Other Expenses": "-82.3",
"Research and Development": "52.3",
"Amortization of Intangible Assets": "4.13",
"Other Revenues": "106",
"Comprehensive Net Income": "91.5",
"Economic Capital Ratio": "143"
},
"2018": {
"Liabilities, Non-Current": "48.3",
"Liabilities": "95.4",
"Assets, Non-Current": "-3.96",
"Stockholders Equity": "77.4",
"ECR before LimitedLiability": "135",
"Liabilities, Current": "51.2",
"Other Liabilities": "18.7",
"Selling, General and Administrative Expense": "5.15",
"Expenses": "-44.1",
"Revenues": "25.7",
"Net Income": "-5.06",
"Other Expenses": "-62.6",
"Research and Development": "9.35",
"Other Revenues": "25.7",
"Property, Plant and Equipment": "-3.30",
"Intangible Assets": "-28.9",
"Assets, Current": "59.4",
"Other Assets": "-12.8",
"Other Net Income": "10.2",
"Economic Capital Ratio": "7.81",
"Other Compr. Net Income": "2.62"
},
"2019": {
"Liabilities, Non-Current": "50.6",
"Liabilities": "51.0",
"Stockholders Equity": "-51.4",
"ECR before LimitedLiability": "-55.7",
"Liabilities, Current": "-7.92",
"Other Liabilities": "13.6",
"Assets, Non-Current": "-7.78",
"Assets": "-68.6",
"Property, Plant and Equipment": "33.0",
"Intangible Assets": "-51.4",
"Assets, Current": "-24.1",
"Other Assets": "-17.8",
"Selling, General and Administrative Expense": "-32.8",
"Expenses": "-90.4",
"Net Income": "-87.1",
"Other Net Income": "3.61",
"Other Expenses": "-60.5",
"Research and Development": "3.29",
"Amortization of Intangible Assets": "2.84",
"Comprehensive Net Income": "-86.3",
"Economic Capital Ratio": "-109"
},
"2020": {
"Liabilities, Non-Current": "30.9",
"Liabilities": "49.6",
"Stockholders Equity": "-82.8",
"ECR before LimitedLiability": "-5.80",
"Liabilities, Current": "16.1",
"Other Liabilities": "7.96",
"Assets, Non-Current": "-5.29",
"Assets": "-63.6",
"Property, Plant and Equipment": "-10.2",
"Intangible Assets": "-38.9",
"Assets, Current": "-12.5",
"Other Assets": "-4.25",
"Selling, General and Administrative Expense": "-4.56",
"Expenses": "-46.9",
"Revenues": "51.1",
"Net Income": "14.0",
"Other Expenses": "-48.8",
"Research and Development": "3.48",
"Other Revenues": "51.1",
"Comprehensive Net Income": "12.9",
"Economic Capital Ratio": "-49.2"
},
"2021": {
"Liabilities, Non-Current": "63.6",
"Liabilities": "158",
"Stockholders Equity": "-60.0",
"ECR before LimitedLiability": "195",
"Liabilities, Current": "73.6",
"Other Liabilities": "52.5",
"Assets": "-25.6",
"Property, Plant and Equipment": "-5.11",
"Intangible Assets": "-16.8",
"Other Assets": "-7.11",
"Other Revenues": "136",
"Revenues": "136",
"Net Income": "170",
"Amortization of Intangible Assets": "3.07",
"Comprehensive Net Income": "167",
"Other Compr. Net Income": "-2.68",
"Selling, General and Administrative Expense": "32.2",
"Research and Development": "47.7",
"Other Expenses": "-82.9",
"Other Net Income": "38.4",
"Economic Capital Ratio": "160"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000808326_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "91,351",
"Assets, Non-Current": "3,537",
"Intangible Assets": "20,384",
"Liabilities, Current": "67,058",
"Liabilities, Non-Current": "4.0",
"Other Assets": "8,240",
"Other Compr. Net Income": "135",
"Other Expenses": "165,020",
"Other Liabilities": "4,800",
"Other Net Income": "-1,692",
"Other Revenues": "200,928",
"Property, Plant and Equipment": "46,786",
"Research and Development": "32,853",
"Selling, General and Administrative Expense": "35,582"
},
"output_variables": {
"Liabilities": "71,862",
"Assets": "170,298",
"Expenses": "233,455",
"Revenues": "200,928",
"Stockholders Equity": "98,436",
"Net Income": "-34,219",
"Comprehensive Net Income": "-34,084",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "126%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "95,406",
"Assets, Non-Current": "2,752",
"Intangible Assets": "20,384",
"Liabilities, Current": "91,435",
"Liabilities, Non-Current": "1,004",
"Other Assets": "3,428",
"Other Compr. Net Income": "464",
"Other Expenses": "143,851",
"Other Liabilities": "8,404",
"Other Net Income": "-1,902",
"Other Revenues": "163,781",
"Property, Plant and Equipment": "47,896",
"Research and Development": "22,338",
"Selling, General and Administrative Expense": "34,861"
},
"output_variables": {
"Liabilities": "100,843",
"Assets": "169,866",
"Expenses": "201,050",
"Revenues": "163,781",
"Stockholders Equity": "69,023",
"Net Income": "-39,171",
"Comprehensive Net Income": "-38,707",
"ECR before LimitedLiability": "9.8%",
"Economic Capital Ratio": "69%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "100,297",
"Assets, Non-Current": "1,130",
"Intangible Assets": "20,384",
"Liabilities, Current": "63,101",
"Liabilities, Non-Current": "981",
"Other Assets": "2,159",
"Other Compr. Net Income": "247",
"Other Expenses": "120,656",
"Other Liabilities": "8,453",
"Other Net Income": "4,888",
"Other Revenues": "168,147",
"Property, Plant and Equipment": "49,744",
"Research and Development": "19,972",
"Selling, General and Administrative Expense": "27,419"
},
"output_variables": {
"Liabilities": "72,535",
"Assets": "173,714",
"Expenses": "168,047",
"Revenues": "168,147",
"Stockholders Equity": "101,179",
"Net Income": "4,988",
"Comprehensive Net Income": "5,235",
"ECR before LimitedLiability": "209%",
"Economic Capital Ratio": "217%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "103,891",
"Assets, Non-Current": "766",
"Intangible Assets": "20,384",
"Liabilities, Current": "72,977",
"Liabilities, Non-Current": "755",
"Other Assets": "21,314",
"Other Compr. Net Income": "214",
"Other Expenses": "117,924",
"Other Liabilities": "5,263",
"Other Net Income": "-120",
"Other Revenues": "174,778",
"Property, Plant and Equipment": "44,987",
"Research and Development": "19,097",
"Selling, General and Administrative Expense": "32,785"
},
"output_variables": {
"Liabilities": "78,995",
"Assets": "191,342",
"Expenses": "169,806",
"Revenues": "174,778",
"Stockholders Equity": "112,347",
"Net Income": "4,852",
"Comprehensive Net Income": "5,066",
"ECR before LimitedLiability": "209%",
"Economic Capital Ratio": "217%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "151,685",
"Assets, Non-Current": "297",
"Intangible Assets": "0",
"Liabilities, Current": "23,691",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-990",
"Other Expenses": "50,186",
"Other Liabilities": "1,774",
"Other Net Income": "65,431",
"Other Revenues": "81,685",
"Property, Plant and Equipment": "8,925",
"Research and Development": "9,119",
"Selling, General and Administrative Expense": "24,711"
},
"output_variables": {
"Liabilities": "25,465",
"Assets": "160,907",
"Expenses": "84,016",
"Revenues": "81,685",
"Stockholders Equity": "135,442",
"Net Income": "63,100",
"Comprehensive Net Income": "62,110",
"ECR before LimitedLiability": "595%",
"Economic Capital Ratio": "595%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "111,216",
"Assets, Non-Current": "251",
"Intangible Assets": "0",
"Liabilities, Current": "18,259",
"Liabilities, Non-Current": "62",
"Other Assets": "3,531",
"Other Compr. Net Income": "-268",
"Other Expenses": "58,418",
"Other Liabilities": "1,573",
"Other Net Income": "5,341",
"Other Revenues": "91,998",
"Property, Plant and Equipment": "12,213",
"Research and Development": "9,921",
"Selling, General and Administrative Expense": "20,734"
},
"output_variables": {
"Liabilities": "19,894",
"Assets": "127,211",
"Expenses": "89,073",
"Revenues": "91,998",
"Stockholders Equity": "107,317",
"Net Income": "8,266",
"Comprehensive Net Income": "7,998",
"ECR before LimitedLiability": "383%",
"Economic Capital Ratio": "383%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "124,685",
"Assets, Non-Current": "78",
"Intangible Assets": "0",
"Liabilities, Current": "21,643",
"Liabilities, Non-Current": "29",
"Other Assets": "2,686",
"Other Compr. Net Income": "-18",
"Other Expenses": "80,566",
"Other Liabilities": "1,638",
"Other Net Income": "657",
"Other Revenues": "122,895",
"Property, Plant and Equipment": "16,635",
"Research and Development": "12,542",
"Selling, General and Administrative Expense": "22,246"
},
"output_variables": {
"Liabilities": "23,310",
"Assets": "144,084",
"Expenses": "115,354",
"Revenues": "122,895",
"Stockholders Equity": "120,774",
"Net Income": "8,198",
"Comprehensive Net Income": "8,180",
"ECR before LimitedLiability": "375%",
"Economic Capital Ratio": "375%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "116,050",
"Assets, Non-Current": "199",
"Intangible Assets": "0",
"Liabilities, Current": "27,202",
"Liabilities, Non-Current": "82",
"Other Assets": "1,433",
"Other Compr. Net Income": "324",
"Other Expenses": "66,909",
"Other Liabilities": "1,809",
"Other Net Income": "409",
"Other Revenues": "85,617",
"Property, Plant and Equipment": "18,216",
"Research and Development": "15,387",
"Selling, General and Administrative Expense": "21,232"
},
"output_variables": {
"Liabilities": "29,093",
"Assets": "135,898",
"Expenses": "103,528",
"Revenues": "85,617",
"Stockholders Equity": "106,805",
"Net Income": "-17,502",
"Comprehensive Net Income": "-17,178",
"ECR before LimitedLiability": "223%",
"Economic Capital Ratio": "229%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "71,969",
"Assets, Non-Current": "62",
"Intangible Assets": "69",
"Liabilities, Current": "30,719",
"Liabilities, Non-Current": "207",
"Other Assets": "239",
"Other Compr. Net Income": "65",
"Other Expenses": "71,914",
"Other Liabilities": "1,890",
"Other Net Income": "202",
"Other Revenues": "87,265",
"Property, Plant and Equipment": "37,223",
"Research and Development": "19,443",
"Selling, General and Administrative Expense": "32,094"
},
"output_variables": {
"Liabilities": "32,816",
"Assets": "109,562",
"Expenses": "123,451",
"Revenues": "87,265",
"Stockholders Equity": "76,746",
"Net Income": "-35,984",
"Comprehensive Net Income": "-35,919",
"ECR before LimitedLiability": "59%",
"Economic Capital Ratio": "110%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "90,110",
"Assets, Non-Current": "242",
"Intangible Assets": "69",
"Liabilities, Current": "29,053",
"Liabilities, Non-Current": "14,529",
"Other Assets": "14,768",
"Other Compr. Net Income": "-32",
"Other Expenses": "72,322",
"Other Liabilities": "8,510",
"Other Net Income": "94",
"Other Revenues": "110,128",
"Property, Plant and Equipment": "21,052",
"Research and Development": "20,269",
"Selling, General and Administrative Expense": "24,631"
},
"output_variables": {
"Liabilities": "52,092",
"Assets": "126,241",
"Expenses": "117,222",
"Revenues": "110,128",
"Stockholders Equity": "74,149",
"Net Income": "-7,000",
"Comprehensive Net Income": "-7,032",
"ECR before LimitedLiability": "164%",
"Economic Capital Ratio": "182%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "144,319",
"Assets, Non-Current": "225",
"Intangible Assets": "69",
"Liabilities, Current": "27,820",
"Liabilities, Non-Current": "13,478",
"Other Assets": "13,656",
"Other Compr. Net Income": "-231",
"Other Expenses": "98,043",
"Other Liabilities": "2,049",
"Other Net Income": "7,234",
"Other Revenues": "158,444",
"Property, Plant and Equipment": "22,544",
"Research and Development": "17,448",
"Selling, General and Administrative Expense": "24,544"
},
"output_variables": {
"Liabilities": "43,347",
"Assets": "180,813",
"Expenses": "140,035",
"Revenues": "158,444",
"Stockholders Equity": "137,466",
"Net Income": "25,643",
"Comprehensive Net Income": "25,412",
"ECR before LimitedLiability": "374%",
"Economic Capital Ratio": "374%"
}
}
},
"top_rated": true,
"trend": 35.0,
"value": 3.739434,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000808326.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000808326.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000808326.png"
},
{
"company_id": "0000827054",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000827054.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000827054.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000827054_main_keyfigs.svg",
"name": "Microchip Technology INC",
"rank": 13,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000827054.svg",
"report_text": "The relative strengths and weaknesses of Microchip Technology INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Microchip Technology INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 162% points.The greatest weakness of Microchip Technology INC is the variable Assets, Current, reducing the Economic Capital Ratio by 18% points.
The company's Economic Capital Ratio, given in the ranking table, is 363%, being 149% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000827054_2022_Microchip_Technology_INC.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities, Non-Current": "29.7",
"Liabilities": "73.2",
"Assets": "-8.11",
"Stockholders Equity": "192",
"ECR before LimitedLiability": "140",
"Liabilities, Current": "23.8",
"Other Liabilities": "23.7",
"Property, Plant and Equipment": "-1.24",
"Assets, Current": "-8.92",
"Selling, General and Administrative Expense": "-7.91",
"Expenses": "43.0",
"Revenues": "-9.59",
"Net Income": "39.3",
"Other Expenses": "32.2",
"Research and Development": "17.0",
"Amortization of Intangible Assets": "1.74",
"Other Revenues": "-9.59",
"Comprehensive Net Income": "37.0",
"Other Net Income": "5.84",
"Other Compr. Net Income": "-2.29",
"Economic Capital Ratio": "138"
},
"2010": {
"Liabilities, Non-Current": "37.1",
"Liabilities": "63.4",
"Assets": "-4.79",
"Stockholders Equity": "198",
"ECR before LimitedLiability": "144",
"Liabilities, Current": "12.2",
"Other Liabilities": "16.7",
"Property, Plant and Equipment": "-0.896",
"Assets, Current": "2.12",
"Other Assets": "-16.2",
"Selling, General and Administrative Expense": "-2.07",
"Expenses": "46.1",
"Revenues": "-21.8",
"Net Income": "38.6",
"Other Expenses": "32.2",
"Research and Development": "14.6",
"Amortization of Intangible Assets": "1.37",
"Other Revenues": "-21.8",
"Comprehensive Net Income": "39.3",
"Other Net Income": "14.3",
"Economic Capital Ratio": "139"
},
"2011": {
"Liabilities, Non-Current": "32.2",
"Liabilities": "44.5",
"Assets": "-0.335",
"Stockholders Equity": "171",
"ECR before LimitedLiability": "261",
"Liabilities, Current": "-5.63",
"Other Liabilities": "18.7",
"Property, Plant and Equipment": "-0.0614",
"Assets, Current": "-0.150",
"Other Assets": "-0.0717",
"Selling, General and Administrative Expense": "12.9",
"Expenses": "70.9",
"Revenues": "23.0",
"Net Income": "95.1",
"Other Expenses": "34.4",
"Research and Development": "21.7",
"Amortization of Intangible Assets": "1.99",
"Other Revenues": "23.0",
"Comprehensive Net Income": "95.2",
"Other Net Income": "1.22",
"Economic Capital Ratio": "170"
},
"2012": {
"Liabilities, Non-Current": "38.0",
"Liabilities": "89.8",
"Assets": "-4.21",
"Stockholders Equity": "212",
"ECR before LimitedLiability": "305",
"Liabilities, Current": "35.4",
"Other Liabilities": "22.4",
"Property, Plant and Equipment": "-0.535",
"Assets, Current": "-2.62",
"Other Assets": "-0.421",
"Selling, General and Administrative Expense": "19.5",
"Expenses": "77.1",
"Revenues": "35.4",
"Net Income": "120",
"Other Expenses": "34.4",
"Research and Development": "21.7",
"Amortization of Intangible Assets": "1.54",
"Other Revenues": "35.4",
"Comprehensive Net Income": "120",
"Other Net Income": "7.31",
"Economic Capital Ratio": "226"
},
"2013": {
"Liabilities, Non-Current": "32.9",
"Liabilities": "81.2",
"Assets": "27.1",
"Stockholders Equity": "199",
"ECR before LimitedLiability": "204",
"Liabilities, Current": "29.6",
"Other Liabilities": "24.2",
"Property, Plant and Equipment": "1.52",
"Intangible Assets": "7.27",
"Assets, Current": "11.6",
"Selling, General and Administrative Expense": "20.2",
"Expenses": "56.7",
"Revenues": "8.64",
"Net Income": "65.4",
"Other Expenses": "21.9",
"Research and Development": "13.5",
"Amortization of Intangible Assets": "1.25",
"Other Revenues": "8.64",
"Comprehensive Net Income": "56.1",
"Other Compr. Net Income": "-9.35",
"Economic Capital Ratio": "163"
},
"2018": {
"Liabilities, Non-Current": "46.9",
"Liabilities": "62.5",
"Assets": "40.7",
"Stockholders Equity": "123",
"ECR before LimitedLiability": "210",
"Liabilities, Current": "-4.15",
"Other Liabilities": "22.6",
"Property, Plant and Equipment": "-2.46",
"Intangible Assets": "59.9",
"Other Assets": "-6.02",
"Selling, General and Administrative Expense": "39.4",
"Expenses": "30.9",
"Revenues": "32.6",
"Net Income": "68.7",
"Other Expenses": "-29.8",
"Research and Development": "18.8",
"Amortization of Intangible Assets": "1.79",
"Other Revenues": "32.6",
"Comprehensive Net Income": "69.4",
"Other Net Income": "6.95",
"Economic Capital Ratio": "82.4"
},
"2019": {
"Liabilities, Non-Current": "51.3",
"Liabilities": "45.1",
"Stockholders Equity": "198",
"ECR before LimitedLiability": "209",
"Liabilities, Current": "-25.5",
"Other Liabilities": "17.3",
"Assets": "64.1",
"Property, Plant and Equipment": "-2.41",
"Intangible Assets": "110",
"Assets, Current": "-12.6",
"Other Assets": "5.06",
"Selling, General and Administrative Expense": "28.9",
"Expenses": "48.7",
"Revenues": "-7.34",
"Net Income": "42.8",
"Research and Development": "17.0",
"Amortization of Intangible Assets": "1.68",
"Other Revenues": "-7.34",
"Comprehensive Net Income": "43.0",
"Other Net Income": "1.40",
"Economic Capital Ratio": "155"
},
"2020": {
"Liabilities, Non-Current": "64.9",
"Liabilities": "100.0",
"Stockholders Equity": "223",
"ECR before LimitedLiability": "223",
"Liabilities, Current": "13.9",
"Other Liabilities": "28.3",
"Assets": "35.1",
"Property, Plant and Equipment": "-2.10",
"Intangible Assets": "70.2",
"Assets, Current": "-8.38",
"Other Assets": "2.37",
"Selling, General and Administrative Expense": "23.7",
"Expenses": "38.4",
"Revenues": "8.64",
"Net Income": "48.1",
"Other Expenses": "1.35",
"Research and Development": "11.6",
"Amortization of Intangible Assets": "1.78",
"Other Revenues": "8.64",
"Comprehensive Net Income": "47.3",
"Economic Capital Ratio": "180"
},
"2021": {
"Liabilities, Non-Current": "55.0",
"Liabilities": "70.3",
"Stockholders Equity": "162",
"ECR before LimitedLiability": "184",
"Liabilities, Current": "-13.6",
"Other Liabilities": "30.4",
"Assets": "40.1",
"Property, Plant and Equipment": "-3.49",
"Intangible Assets": "101",
"Assets, Current": "-17.9",
"Other Assets": "2.21",
"Selling, General and Administrative Expense": "33.5",
"Expenses": "46.6",
"Revenues": "18.9",
"Net Income": "60.1",
"Other Expenses": "-8.54",
"Research and Development": "20.2",
"Other Revenues": "18.9",
"Comprehensive Net Income": "59.0",
"Other Net Income": "-5.20",
"Economic Capital Ratio": "149"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000827054_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,742,789",
"Assets, Non-Current": "18,526",
"Intangible Assets": "61,883",
"Liabilities, Current": "155,645",
"Liabilities, Non-Current": "0",
"Other Assets": "50,826",
"Other Compr. Net Income": "0",
"Other Expenses": "409,159",
"Other Liabilities": "0",
"Other Net Income": "28,191",
"Other Revenues": "903,297",
"Property, Plant and Equipment": "531,687",
"Research and Development": "115,524",
"Selling, General and Administrative Expense": "161,218"
},
"output_variables": {
"Liabilities": "155,645",
"Assets": "2,405,711",
"Expenses": "685,901",
"Revenues": "903,297",
"Stockholders Equity": "2,250,066",
"Net Income": "245,587",
"Comprehensive Net Income": "245,587",
"ECR before LimitedLiability": "485%",
"Economic Capital Ratio": "485%"
}
},
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "0",
"Assets, Non-Current": "19,225",
"Intangible Assets": "75,865",
"Liabilities, Current": "203,390",
"Liabilities, Non-Current": "0",
"Other Assets": "1,928,184",
"Other Compr. Net Income": "0",
"Other Expenses": "435,533",
"Other Liabilities": "0",
"Other Net Income": "55,154",
"Other Revenues": "947,729",
"Property, Plant and Equipment": "493,039",
"Research and Development": "120,823",
"Selling, General and Administrative Expense": "167,222"
},
"output_variables": {
"Liabilities": "203,390",
"Assets": "2,516,313",
"Expenses": "723,578",
"Revenues": "947,729",
"Stockholders Equity": "2,312,923",
"Net Income": "279,305",
"Comprehensive Net Income": "279,305",
"ECR before LimitedLiability": "477%",
"Economic Capital Ratio": "477%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,774,983",
"Assets, Non-Current": "33,777",
"Intangible Assets": "153,947",
"Liabilities, Current": "340,316",
"Liabilities, Non-Current": "0",
"Other Assets": "464,838",
"Other Compr. Net Income": "0",
"Other Expenses": "677,686",
"Other Liabilities": "0",
"Other Net Income": "7,819",
"Other Revenues": "1,487,205",
"Property, Plant and Equipment": "540,513",
"Research and Development": "170,607",
"Selling, General and Administrative Expense": "227,781"
},
"output_variables": {
"Liabilities": "340,316",
"Assets": "2,968,058",
"Expenses": "1,076,074",
"Revenues": "1,487,205",
"Stockholders Equity": "2,627,742",
"Net Income": "418,950",
"Comprehensive Net Income": "418,950",
"ECR before LimitedLiability": "469%",
"Economic Capital Ratio": "469%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,015,861",
"Assets, Non-Current": "38,769",
"Intangible Assets": "183,949",
"Liabilities, Current": "247,873",
"Liabilities, Non-Current": "0",
"Other Assets": "328,586",
"Other Compr. Net Income": "-256",
"Other Expenses": "672,938",
"Other Liabilities": "0",
"Other Net Income": "17,445",
"Other Revenues": "1,383,176",
"Property, Plant and Equipment": "516,611",
"Research and Development": "182,650",
"Selling, General and Administrative Expense": "208,328"
},
"output_variables": {
"Liabilities": "247,873",
"Assets": "3,083,776",
"Expenses": "1,063,916",
"Revenues": "1,383,176",
"Stockholders Equity": "2,835,903",
"Net Income": "336,705",
"Comprehensive Net Income": "336,449",
"ECR before LimitedLiability": "476%",
"Economic Capital Ratio": "476%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,236,370",
"Assets, Non-Current": "41,557",
"Intangible Assets": "801,484",
"Liabilities, Current": "341,611",
"Liabilities, Non-Current": "0",
"Other Assets": "257,450",
"Other Compr. Net Income": "-47,330",
"Other Expenses": "886,876",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1,581,623",
"Property, Plant and Equipment": "514,544",
"Research and Development": "254,723",
"Selling, General and Administrative Expense": "261,471"
},
"output_variables": {
"Liabilities": "341,611",
"Assets": "3,851,405",
"Expenses": "1,403,070",
"Revenues": "1,581,623",
"Stockholders Equity": "3,509,794",
"Net Income": "178,553",
"Comprehensive Net Income": "131,223",
"ECR before LimitedLiability": "416%",
"Economic Capital Ratio": "416%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,356,300",
"Assets, Non-Current": "47,700",
"Intangible Assets": "3,961,000",
"Liabilities, Current": "2,017,400",
"Liabilities, Non-Current": "0",
"Other Assets": "124,300",
"Other Compr. Net Income": "-3,200",
"Other Expenses": "2,744,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "3,980,800",
"Property, Plant and Equipment": "767,900",
"Research and Development": "529,300",
"Selling, General and Administrative Expense": "452,100"
},
"output_variables": {
"Liabilities": "2,017,400",
"Assets": "8,257,200",
"Expenses": "3,725,400",
"Revenues": "3,980,800",
"Stockholders Equity": "6,239,800",
"Net Income": "255,400",
"Comprehensive Net Income": "252,200",
"ECR before LimitedLiability": "303%",
"Economic Capital Ratio": "304%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,214,800",
"Assets, Non-Current": "111,800",
"Intangible Assets": "13,349,500",
"Liabilities, Current": "2,374,500",
"Liabilities, Non-Current": "0",
"Other Assets": "1,677,200",
"Other Compr. Net Income": "-1,400",
"Other Expenses": "3,477,500",
"Other Liabilities": "0",
"Other Net Income": "-6,900",
"Other Revenues": "5,349,500",
"Property, Plant and Equipment": "996,700",
"Research and Development": "826,300",
"Selling, General and Administrative Expense": "682,900"
},
"output_variables": {
"Liabilities": "2,374,500",
"Assets": "18,350,000",
"Expenses": "4,986,700",
"Revenues": "5,349,500",
"Stockholders Equity": "15,975,500",
"Net Income": "355,900",
"Comprehensive Net Income": "354,500",
"ECR before LimitedLiability": "374%",
"Economic Capital Ratio": "374%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,217,200",
"Assets, Non-Current": "217,200",
"Intangible Assets": "12,367,100",
"Liabilities, Current": "1,637,400",
"Liabilities, Non-Current": "0",
"Other Assets": "1,748,500",
"Other Compr. Net Income": "400",
"Other Expenses": "3,149,800",
"Other Liabilities": "0",
"Other Net Income": "600",
"Other Revenues": "5,274,200",
"Property, Plant and Equipment": "876,100",
"Research and Development": "877,800",
"Selling, General and Administrative Expense": "676,600"
},
"output_variables": {
"Liabilities": "1,637,400",
"Assets": "17,426,100",
"Expenses": "4,704,200",
"Revenues": "5,274,200",
"Stockholders Equity": "15,788,700",
"Net Income": "570,600",
"Comprehensive Net Income": "571,000",
"ECR before LimitedLiability": "411%",
"Economic Capital Ratio": "411%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,145,200",
"Assets, Non-Current": "264,300",
"Intangible Assets": "11,465,400",
"Liabilities, Current": "2,409,600",
"Liabilities, Non-Current": "0",
"Other Assets": "1,749,200",
"Other Compr. Net Income": "-4,600",
"Other Expenses": "3,340,600",
"Other Liabilities": "0",
"Other Net Income": "-301,700",
"Other Revenues": "5,438,400",
"Property, Plant and Equipment": "854,700",
"Research and Development": "836,400",
"Selling, General and Administrative Expense": "610,300"
},
"output_variables": {
"Liabilities": "2,409,600",
"Assets": "16,478,800",
"Expenses": "4,787,300",
"Revenues": "5,438,400",
"Stockholders Equity": "14,069,200",
"Net Income": "349,400",
"Comprehensive Net Income": "344,800",
"ECR before LimitedLiability": "363%",
"Economic Capital Ratio": "363%"
}
}
},
"top_rated": true,
"trend": -7.0,
"value": 3.6272969,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000827054.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000827054.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000827054.png"
},
{
"company_id": "0001039399",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001039399.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001039399.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001039399.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001039399_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001039399_main_keyfigs.svg",
"name": "Formfactor INC",
"rank": 14,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001039399.svg",
"report_text": "The relative strengths and weaknesses of Formfactor INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Formfactor INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 145% points.The greatest weakness of Formfactor INC is the variable Other Expenses, reducing the Economic Capital Ratio by 63% points.
The company's Economic Capital Ratio, given in the ranking table, is 360%, being 146% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001039399_2022_Formfactor_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "21.5",
"Liabilities": "57.0",
"Stockholders Equity": "120",
"ECR before LimitedLiability": "60.9",
"Liabilities, Current": "30.5",
"Other Liabilities": "10.4",
"Assets": "52.0",
"Property, Plant and Equipment": "-3.24",
"Intangible Assets": "-14.6",
"Assets, Current": "98.6",
"Other Assets": "-8.15",
"Selling, General and Administrative Expense": "-6.63",
"Expenses": "-50.8",
"Revenues": "-71.8",
"Net Income": "-120",
"Other Expenses": "-39.8",
"Research and Development": "-6.26",
"Other Revenues": "-71.8",
"Comprehensive Net Income": "-120",
"Other Net Income": "3.60",
"Economic Capital Ratio": "-30.0"
},
"2012": {
"Liabilities, Non-Current": "28.4",
"Liabilities": "52.4",
"Stockholders Equity": "121",
"ECR before LimitedLiability": "120",
"Liabilities, Current": "20.8",
"Other Liabilities": "6.66",
"Assets, Non-Current": "-1.85",
"Assets": "47.8",
"Intangible Assets": "30.0",
"Assets, Current": "25.1",
"Other Assets": "-7.21",
"Other Revenues": "-19.1",
"Revenues": "-19.1",
"Net Income": "-11.5",
"Amortization of Intangible Assets": "1.70",
"Comprehensive Net Income": "-12.7",
"Other Compr. Net Income": "-1.17",
"Selling, General and Administrative Expense": "-6.35",
"Research and Development": "4.45",
"Other Net Income": "7.13",
"Economic Capital Ratio": "41.2"
},
"2013": {
"Liabilities, Non-Current": "32.9",
"Liabilities": "84.7",
"Stockholders Equity": "45.0",
"ECR before LimitedLiability": "30.2",
"Liabilities, Current": "50.5",
"Other Liabilities": "18.1",
"Assets, Non-Current": "-3.27",
"Assets": "-13.2",
"Property, Plant and Equipment": "-12.7",
"Intangible Assets": "26.0",
"Assets, Current": "-6.09",
"Other Assets": "-14.0",
"Selling, General and Administrative Expense": "5.76",
"Expenses": "-56.2",
"Revenues": "-2.06",
"Net Income": "-56.5",
"Other Expenses": "-79.4",
"Research and Development": "13.5",
"Other Revenues": "-2.06",
"Comprehensive Net Income": "-61.4",
"Other Compr. Net Income": "-4.57",
"Economic Capital Ratio": "-10.7"
},
"2014": {
"Liabilities, Non-Current": "44.3",
"Liabilities": "120",
"Stockholders Equity": "32.0",
"ECR before LimitedLiability": "120",
"Liabilities, Current": "55.2",
"Other Liabilities": "47.2",
"Assets, Non-Current": "-2.68",
"Assets": "-20.8",
"Property, Plant and Equipment": "-12.2",
"Intangible Assets": "8.04",
"Other Assets": "-15.5",
"Selling, General and Administrative Expense": "9.26",
"Expenses": "-40.9",
"Revenues": "53.8",
"Net Income": "32.7",
"Other Expenses": "-69.8",
"Research and Development": "16.9",
"Other Revenues": "53.8",
"Comprehensive Net Income": "32.4",
"Other Net Income": "18.2",
"Economic Capital Ratio": "59.0"
},
"2015": {
"Liabilities, Non-Current": "55.5",
"Liabilities": "130",
"Assets": "-12.4",
"Stockholders Equity": "39.0",
"ECR before LimitedLiability": "-59.3",
"Liabilities, Current": "70.8",
"Other Liabilities": "24.0",
"Property, Plant and Equipment": "-10.8",
"Assets, Current": "11.2",
"Other Assets": "-7.68",
"Selling, General and Administrative Expense": "21.9",
"Expenses": "-37.3",
"Revenues": "67.6",
"Net Income": "40.4",
"Other Expenses": "-84.7",
"Research and Development": "22.0",
"Amortization of Intangible Assets": "3.17",
"Other Revenues": "67.6",
"Comprehensive Net Income": "43.1",
"Other Net Income": "9.27",
"Economic Capital Ratio": "-125"
},
"2016": {
"Liabilities, Non-Current": "31.9",
"Liabilities": "4.16",
"ECR before LimitedLiability": "54.9",
"Liabilities, Current": "34.3",
"Other Liabilities": "-86.1",
"Assets, Non-Current": "-2.28",
"Assets": "-1.89",
"Property, Plant and Equipment": "-9.45",
"Intangible Assets": "56.5",
"Assets, Current": "-16.8",
"Other Assets": "-19.2",
"Selling, General and Administrative Expense": "16.9",
"Expenses": "14.0",
"Net Income": "39.6",
"Other Expenses": "-27.9",
"Research and Development": "21.5",
"Other Revenues": "30.5",
"Revenues": "30.5",
"Comprehensive Net Income": "38.7",
"Other Net Income": "-4.02",
"Economic Capital Ratio": "-10.5"
},
"2017": {
"Liabilities": "86.5",
"Stockholders Equity": "-30.3",
"ECR before LimitedLiability": "109",
"Liabilities, Current": "61.8",
"Other Liabilities": "32.3",
"Assets": "-27.9",
"Property, Plant and Equipment": "-11.1",
"Intangible Assets": "27.8",
"Assets, Current": "-21.7",
"Other Assets": "-16.6",
"Other Revenues": "83.4",
"Revenues": "83.4",
"Net Income": "82.1",
"Amortization of Intangible Assets": "3.66",
"Comprehensive Net Income": "86.7",
"Other Compr. Net Income": "5.36",
"Selling, General and Administrative Expense": "15.8",
"Research and Development": "31.1",
"Other Expenses": "-50.5",
"Other Net Income": "-2.87",
"Economic Capital Ratio": "69.8"
},
"2018": {
"Liabilities, Non-Current": "42.3",
"Liabilities": "152",
"Assets": "1.99",
"Stockholders Equity": "115",
"ECR before LimitedLiability": "305",
"Liabilities, Current": "105",
"Other Liabilities": "25.2",
"Property, Plant and Equipment": "-3.87",
"Intangible Assets": "12.0",
"Assets, Current": "-4.18",
"Selling, General and Administrative Expense": "13.7",
"Expenses": "42.3",
"Revenues": "109",
"Net Income": "159",
"Other Expenses": "12.7",
"Research and Development": "13.5",
"Amortization of Intangible Assets": "2.46",
"Other Revenues": "109",
"Comprehensive Net Income": "158",
"Other Net Income": "10.6",
"Economic Capital Ratio": "177"
},
"2019": {
"Liabilities, Non-Current": "69.6",
"Liabilities": "77.9",
"Stockholders Equity": "30.6",
"ECR before LimitedLiability": "152",
"Liabilities, Current": "16.1",
"Other Liabilities": "-5.50",
"Assets": "-7.04",
"Property, Plant and Equipment": "-10.7",
"Intangible Assets": "10.7",
"Assets, Current": "-9.24",
"Other Assets": "7.28",
"Selling, General and Administrative Expense": "18.6",
"Expenses": "11.0",
"Revenues": "63.4",
"Net Income": "78.5",
"Other Expenses": "-35.9",
"Research and Development": "24.7",
"Other Revenues": "63.4",
"Comprehensive Net Income": "78.0",
"Other Net Income": "5.33",
"Economic Capital Ratio": "98.8"
},
"2020": {
"Liabilities, Non-Current": "69.9",
"Liabilities": "125",
"Stockholders Equity": "32.3",
"ECR before LimitedLiability": "162",
"Liabilities, Current": "37.2",
"Other Liabilities": "37.5",
"Assets": "-12.9",
"Property, Plant and Equipment": "-6.58",
"Intangible Assets": "7.23",
"Assets, Current": "-9.95",
"Other Revenues": "89.8",
"Revenues": "89.8",
"Net Income": "92.3",
"Amortization of Intangible Assets": "3.11",
"Comprehensive Net Income": "95.0",
"Other Compr. Net Income": "2.89",
"Selling, General and Administrative Expense": "14.7",
"Research and Development": "24.3",
"Other Expenses": "-43.0",
"Other Net Income": "3.34",
"Economic Capital Ratio": "119"
},
"2021": {
"Liabilities, Non-Current": "67.2",
"Liabilities": "145",
"ECR before LimitedLiability": "180",
"Liabilities, Current": "58.2",
"Other Liabilities": "46.6",
"Assets, Non-Current": "-2.61",
"Assets": "-19.9",
"Property, Plant and Equipment": "-2.33",
"Assets, Current": "-13.2",
"Other Assets": "-4.85",
"Other Revenues": "118",
"Revenues": "118",
"Net Income": "130",
"Amortization of Intangible Assets": "2.74",
"Comprehensive Net Income": "124",
"Other Compr. Net Income": "-6.26",
"Selling, General and Administrative Expense": "26.5",
"Research and Development": "33.1",
"Other Expenses": "-62.9",
"Other Net Income": "13.1",
"Economic Capital Ratio": "146"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001039399_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "336,975",
"Assets, Non-Current": "4,693",
"Intangible Assets": "0",
"Liabilities, Current": "28,595",
"Liabilities, Non-Current": "4,112",
"Other Assets": "6,271",
"Other Compr. Net Income": "0",
"Other Expenses": "147,537",
"Other Liabilities": "3,712",
"Other Net Income": "2,480",
"Other Revenues": "169,325",
"Property, Plant and Equipment": "35,132",
"Research and Development": "43,544",
"Selling, General and Administrative Expense": "46,705"
},
"output_variables": {
"Liabilities": "36,419",
"Assets": "383,071",
"Expenses": "237,786",
"Revenues": "169,325",
"Stockholders Equity": "346,652",
"Net Income": "-65,981",
"Comprehensive Net Income": "-65,981",
"ECR before LimitedLiability": "266%",
"Economic Capital Ratio": "269%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "239,172",
"Assets, Non-Current": "1,200",
"Intangible Assets": "105,270",
"Liabilities, Current": "45,047",
"Liabilities, Non-Current": "3,028",
"Other Assets": "4,525",
"Other Compr. Net Income": "-985",
"Other Expenses": "126,872",
"Other Liabilities": "8,349",
"Other Net Income": "2,152",
"Other Revenues": "178,535",
"Property, Plant and Equipment": "45,515",
"Research and Development": "40,130",
"Selling, General and Administrative Expense": "49,231"
},
"output_variables": {
"Liabilities": "56,424",
"Assets": "395,682",
"Expenses": "216,233",
"Revenues": "178,535",
"Stockholders Equity": "339,258",
"Net Income": "-35,546",
"Comprehensive Net Income": "-36,531",
"ECR before LimitedLiability": "289%",
"Economic Capital Ratio": "291%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "211,651",
"Assets, Non-Current": "1,271",
"Intangible Assets": "88,201",
"Liabilities, Current": "37,770",
"Liabilities, Non-Current": "2,497",
"Other Assets": "4,395",
"Other Compr. Net Income": "-1,964",
"Other Expenses": "194,869",
"Other Liabilities": "6,355",
"Other Net Income": "1,009",
"Other Revenues": "231,533",
"Property, Plant and Equipment": "35,190",
"Research and Development": "42,139",
"Selling, General and Administrative Expense": "53,217"
},
"output_variables": {
"Liabilities": "46,622",
"Assets": "340,708",
"Expenses": "290,225",
"Revenues": "231,533",
"Stockholders Equity": "294,086",
"Net Income": "-57,683",
"Comprehensive Net Income": "-59,647",
"ECR before LimitedLiability": "237%",
"Economic Capital Ratio": "242%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "244,274",
"Assets, Non-Current": "1,150",
"Intangible Assets": "69,420",
"Liabilities, Current": "47,862",
"Liabilities, Non-Current": "1,094",
"Other Assets": "3,901",
"Other Compr. Net Income": "-1,512",
"Other Expenses": "194,068",
"Other Liabilities": "5,851",
"Other Net Income": "463",
"Other Revenues": "268,530",
"Property, Plant and Equipment": "25,498",
"Research and Development": "42,725",
"Selling, General and Administrative Expense": "51,385"
},
"output_variables": {
"Liabilities": "54,807",
"Assets": "344,243",
"Expenses": "288,178",
"Revenues": "268,530",
"Stockholders Equity": "289,436",
"Net Income": "-19,185",
"Comprehensive Net Income": "-20,697",
"ECR before LimitedLiability": "300%",
"Economic Capital Ratio": "301%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "258,018",
"Assets, Non-Current": "853",
"Intangible Assets": "56,252",
"Liabilities, Current": "43,581",
"Liabilities, Non-Current": "1,069",
"Other Assets": "3,747",
"Other Compr. Net Income": "-461",
"Other Expenses": "197,439",
"Other Liabilities": "3,392",
"Other Net Income": "2,832",
"Other Revenues": "282,358",
"Property, Plant and Equipment": "23,853",
"Research and Development": "44,184",
"Selling, General and Administrative Expense": "45,090"
},
"output_variables": {
"Liabilities": "48,042",
"Assets": "342,723",
"Expenses": "286,713",
"Revenues": "282,358",
"Stockholders Equity": "294,681",
"Net Income": "-1,523",
"Comprehensive Net Income": "-1,984",
"ECR before LimitedLiability": "349%",
"Economic Capital Ratio": "349%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "254,709",
"Assets, Non-Current": "2,600",
"Intangible Assets": "314,618",
"Liabilities, Current": "82,707",
"Liabilities, Non-Current": "1,315",
"Other Assets": "4,392",
"Other Compr. Net Income": "-1,518",
"Other Expenses": "257,253",
"Other Liabilities": "133,904",
"Other Net Income": "-2,288",
"Other Revenues": "383,881",
"Property, Plant and Equipment": "42,663",
"Research and Development": "57,453",
"Selling, General and Administrative Expense": "73,444"
},
"output_variables": {
"Liabilities": "217,926",
"Assets": "618,982",
"Expenses": "388,150",
"Revenues": "383,881",
"Stockholders Equity": "401,056",
"Net Income": "-6,557",
"Comprehensive Net Income": "-8,075",
"ECR before LimitedLiability": "217%",
"Economic Capital Ratio": "224%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "305,854",
"Assets, Non-Current": "2,259",
"Intangible Assets": "287,404",
"Liabilities, Current": "92,161",
"Liabilities, Non-Current": "88,256",
"Other Assets": "4,303",
"Other Compr. Net Income": "6,761",
"Other Expenses": "339,438",
"Other Liabilities": "7,520",
"Other Net Income": "396",
"Other Revenues": "548,441",
"Property, Plant and Equipment": "46,754",
"Research and Development": "73,807",
"Selling, General and Administrative Expense": "94,679"
},
"output_variables": {
"Liabilities": "187,937",
"Assets": "646,574",
"Expenses": "507,924",
"Revenues": "548,441",
"Stockholders Equity": "458,637",
"Net Income": "40,913",
"Comprehensive Net Income": "47,674",
"ECR before LimitedLiability": "301%",
"Economic Capital Ratio": "302%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "337,820",
"Assets, Non-Current": "968",
"Intangible Assets": "256,854",
"Liabilities, Current": "102,518",
"Liabilities, Non-Current": "34,971",
"Other Assets": "78,526",
"Other Compr. Net Income": "-2,241",
"Other Expenses": "252,701",
"Other Liabilities": "10,569",
"Other Net Income": "1,132",
"Other Revenues": "529,675",
"Property, Plant and Equipment": "54,054",
"Research and Development": "74,976",
"Selling, General and Administrative Expense": "99,094"
},
"output_variables": {
"Liabilities": "148,058",
"Assets": "728,222",
"Expenses": "426,771",
"Revenues": "529,675",
"Stockholders Equity": "580,164",
"Net Income": "104,036",
"Comprehensive Net Income": "101,795",
"ECR before LimitedLiability": "399%",
"Economic Capital Ratio": "399%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "419,043",
"Assets, Non-Current": "1,203",
"Intangible Assets": "256,806",
"Liabilities, Current": "136,560",
"Liabilities, Non-Current": "15,639",
"Other Assets": "104,083",
"Other Compr. Net Income": "-1,439",
"Other Expenses": "365,600",
"Other Liabilities": "46,686",
"Other Net Income": "3,316",
"Other Revenues": "589,464",
"Property, Plant and Equipment": "58,747",
"Research and Development": "81,499",
"Selling, General and Administrative Expense": "106,335"
},
"output_variables": {
"Liabilities": "198,885",
"Assets": "839,882",
"Expenses": "553,434",
"Revenues": "589,464",
"Stockholders Equity": "640,997",
"Net Income": "39,346",
"Comprehensive Net Income": "37,907",
"ECR before LimitedLiability": "317%",
"Economic Capital Ratio": "317%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "487,074",
"Assets, Non-Current": "1,165",
"Intangible Assets": "271,908",
"Liabilities, Current": "154,571",
"Liabilities, Non-Current": "52,974",
"Other Assets": "98,967",
"Other Compr. Net Income": "6,545",
"Other Expenses": "413,212",
"Other Liabilities": "11,588",
"Other Net Income": "2,251",
"Other Revenues": "693,616",
"Property, Plant and Equipment": "104,103",
"Research and Development": "89,034",
"Selling, General and Administrative Expense": "115,098"
},
"output_variables": {
"Liabilities": "219,133",
"Assets": "963,217",
"Expenses": "617,344",
"Revenues": "693,616",
"Stockholders Equity": "744,084",
"Net Income": "78,523",
"Comprehensive Net Income": "85,068",
"ECR before LimitedLiability": "350%",
"Economic Capital Ratio": "350%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "524,039",
"Assets, Non-Current": "1,981",
"Intangible Assets": "248,641",
"Liabilities, Current": "148,754",
"Liabilities, Non-Current": "46,443",
"Other Assets": "99,304",
"Other Compr. Net Income": "-7,335",
"Other Expenses": "462,085",
"Other Liabilities": "9,543",
"Other Net Income": "1,064",
"Other Revenues": "769,674",
"Property, Plant and Equipment": "146,555",
"Research and Development": "100,937",
"Selling, General and Administrative Expense": "123,792"
},
"output_variables": {
"Liabilities": "204,740",
"Assets": "1,020,520",
"Expenses": "686,814",
"Revenues": "769,674",
"Stockholders Equity": "815,780",
"Net Income": "83,924",
"Comprehensive Net Income": "76,589",
"ECR before LimitedLiability": "359%",
"Economic Capital Ratio": "360%"
}
}
},
"top_rated": true,
"trend": 4.0,
"value": 3.5964536,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001039399.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001039399.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001039399.png"
},
{
"company_id": "0001274494",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001274494.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001274494.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001274494.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001274494_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001274494_main_keyfigs.svg",
"name": "First Solar INC",
"rank": 15,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001274494.svg",
"report_text": "The relative strengths and weaknesses of First Solar INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of First Solar INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 117% points.The greatest weakness of First Solar INC is the variable Other Expenses, reducing the Economic Capital Ratio by 62% points.
The company's Economic Capital Ratio, given in the ranking table, is 355%, being 141% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001274494_2022_First_Solar_INC.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities, Non-Current": "-9.91",
"Liabilities": "9.03",
"Stockholders Equity": "30.4",
"ECR before LimitedLiability": "83.0",
"Liabilities, Current": "10.4",
"Other Liabilities": "8.32",
"Assets": "2.31",
"Property, Plant and Equipment": "3.00",
"Intangible Assets": "-1.09",
"Assets, Current": "-3.12",
"Other Assets": "4.93",
"Expenses": "41.9",
"Revenues": "36.9",
"Net Income": "77.7",
"Other Expenses": "-10.0",
"Research and Development": "50.4",
"Amortization of Intangible Assets": "2.21",
"Other Revenues": "36.9",
"Comprehensive Net Income": "74.8",
"Other Compr. Net Income": "-2.90",
"Economic Capital Ratio": "81.1"
},
"2010": {
"Liabilities, Non-Current": "-9.05",
"Liabilities": "6.01",
"Stockholders Equity": "60.2",
"ECR before LimitedLiability": "67.6",
"Liabilities, Current": "17.1",
"Other Liabilities": "-2.42",
"Assets": "9.37",
"Property, Plant and Equipment": "12.9",
"Intangible Assets": "-1.43",
"Assets, Current": "-6.24",
"Other Assets": "7.12",
"Selling, General and Administrative Expense": "9.19",
"Expenses": "32.7",
"Revenues": "13.2",
"Net Income": "46.2",
"Other Expenses": "-24.5",
"Research and Development": "46.3",
"Amortization of Intangible Assets": "1.69",
"Other Revenues": "13.2",
"Comprehensive Net Income": "47.1",
"Economic Capital Ratio": "63.1"
},
"2011": {
"Liabilities, Non-Current": "-63.0",
"Liabilities": "-92.0",
"Stockholders Equity": "23.9",
"ECR before LimitedLiability": "11.8",
"Liabilities, Current": "-20.0",
"Assets, Non-Current": "2.99",
"Assets": "46.9",
"Property, Plant and Equipment": "36.2",
"Intangible Assets": "-11.8",
"Assets, Current": "-2.09",
"Other Assets": "21.2",
"Selling, General and Administrative Expense": "17.7",
"Expenses": "21.2",
"Revenues": "-28.4",
"Net Income": "-4.72",
"Other Expenses": "-36.5",
"Research and Development": "34.8",
"Amortization of Intangible Assets": "1.57",
"Other Revenues": "-28.4",
"Comprehensive Net Income": "-4.67",
"Economic Capital Ratio": "-79.2"
},
"2012": {
"Liabilities, Non-Current": "-24.4",
"Liabilities": "-76.0",
"ECR before LimitedLiability": "22.3",
"Liabilities, Current": "-3.00",
"Other Liabilities": "-39.6",
"Assets, Non-Current": "5.43",
"Assets": "27.8",
"Property, Plant and Equipment": "17.8",
"Intangible Assets": "-14.3",
"Assets, Current": "-9.93",
"Other Assets": "30.9",
"Selling, General and Administrative Expense": "32.5",
"Expenses": "25.0",
"Net Income": "25.7",
"Other Expenses": "-56.0",
"Research and Development": "38.4",
"Other Revenues": "-2.56",
"Revenues": "-2.56",
"Comprehensive Net Income": "26.9",
"Other Net Income": "3.34",
"Economic Capital Ratio": "-56.7"
},
"2013": {
"Liabilities, Non-Current": "-16.7",
"Liabilities": "-61.3",
"Stockholders Equity": "45.0",
"ECR before LimitedLiability": "45.1",
"Liabilities, Current": "-43.9",
"Assets, Non-Current": "1.92",
"Assets": "44.5",
"Property, Plant and Equipment": "12.3",
"Intangible Assets": "-10.8",
"Assets, Current": "15.4",
"Other Assets": "23.0",
"Selling, General and Administrative Expense": "38.2",
"Expenses": "48.3",
"Revenues": "4.47",
"Net Income": "53.0",
"Other Expenses": "-33.7",
"Research and Development": "41.2",
"Other Revenues": "4.47",
"Comprehensive Net Income": "50.1",
"Other Compr. Net Income": "-3.39",
"Economic Capital Ratio": "4.28"
},
"2014": {
"Liabilities, Non-Current": "-9.24",
"Liabilities": "13.4",
"Assets": "30.0",
"Stockholders Equity": "85.1",
"ECR before LimitedLiability": "142",
"Liabilities, Current": "5.02",
"Other Liabilities": "17.2",
"Property, Plant and Equipment": "12.0",
"Intangible Assets": "-7.42",
"Other Assets": "25.4",
"Selling, General and Administrative Expense": "42.7",
"Expenses": "43.0",
"Revenues": "23.7",
"Net Income": "76.5",
"Other Expenses": "-49.2",
"Research and Development": "47.1",
"Other Revenues": "23.7",
"Comprehensive Net Income": "84.1",
"Other Net Income": "11.3",
"Other Compr. Net Income": "8.35",
"Economic Capital Ratio": "81.2"
},
"2015": {
"Liabilities, Non-Current": "-21.5",
"Liabilities": "-5.62",
"Stockholders Equity": "99.7",
"ECR before LimitedLiability": "-76.2",
"Liabilities, Current": "11.4",
"Other Liabilities": "3.66",
"Assets": "40.1",
"Property, Plant and Equipment": "6.82",
"Intangible Assets": "-8.85",
"Assets, Current": "5.23",
"Other Assets": "37.8",
"Selling, General and Administrative Expense": "41.3",
"Expenses": "43.4",
"Revenues": "21.9",
"Net Income": "69.1",
"Other Expenses": "-51.1",
"Research and Development": "50.5",
"Other Revenues": "21.9",
"Comprehensive Net Income": "71.1",
"Other Net Income": "4.71",
"Economic Capital Ratio": "-142"
},
"2016": {
"Liabilities, Non-Current": "-9.81",
"Liabilities": "26.2",
"Stockholders Equity": "74.0",
"ECR before LimitedLiability": "88.3",
"Liabilities, Current": "24.8",
"Other Liabilities": "11.0",
"Assets": "32.7",
"Property, Plant and Equipment": "-2.14",
"Intangible Assets": "-21.9",
"Assets, Current": "22.4",
"Other Assets": "41.1",
"Selling, General and Administrative Expense": "47.1",
"Expenses": "9.68",
"Revenues": "-11.1",
"Net Income": "15.0",
"Other Expenses": "-99.7",
"Research and Development": "50.8",
"Other Revenues": "-11.1",
"Comprehensive Net Income": "15.2",
"Other Net Income": "16.3",
"Economic Capital Ratio": "22.9"
},
"2017": {
"Liabilities, Non-Current": "-31.0",
"Liabilities": "17.6",
"Stockholders Equity": "79.9",
"ECR before LimitedLiability": "71.7",
"Liabilities, Current": "33.9",
"Other Liabilities": "10.3",
"Assets": "39.1",
"Property, Plant and Equipment": "10.5",
"Intangible Assets": "-20.0",
"Assets, Current": "24.5",
"Other Assets": "26.2",
"Selling, General and Administrative Expense": "42.8",
"Expenses": "14.9",
"Revenues": "-0.982",
"Net Income": "16.5",
"Other Expenses": "-87.1",
"Research and Development": "49.7",
"Amortization of Intangible Assets": "2.24",
"Other Revenues": "-0.982",
"Comprehensive Net Income": "16.1",
"Other Net Income": "2.54",
"Economic Capital Ratio": "32.3"
},
"2018": {
"Liabilities, Non-Current": "-39.2",
"Liabilities": "7.20",
"Stockholders Equity": "132",
"ECR before LimitedLiability": "190",
"Liabilities, Current": "34.8",
"Other Liabilities": "6.42",
"Assets": "82.3",
"Property, Plant and Equipment": "25.2",
"Intangible Assets": "-12.1",
"Assets, Current": "36.0",
"Other Assets": "21.2",
"Selling, General and Administrative Expense": "39.4",
"Expenses": "43.7",
"Revenues": "-9.84",
"Net Income": "49.6",
"Other Expenses": "-33.4",
"Research and Development": "35.5",
"Other Revenues": "-9.84",
"Comprehensive Net Income": "50.3",
"Other Net Income": "16.0",
"Economic Capital Ratio": "62.4"
},
"2019": {
"Liabilities, Non-Current": "-12.3",
"Liabilities": "-26.3",
"Stockholders Equity": "57.0",
"ECR before LimitedLiability": "71.2",
"Liabilities, Current": "-20.7",
"Other Liabilities": "6.82",
"Assets": "45.9",
"Property, Plant and Equipment": "30.5",
"Intangible Assets": "-21.5",
"Assets, Current": "11.4",
"Other Assets": "24.3",
"Selling, General and Administrative Expense": "40.8",
"Expenses": "23.2",
"Revenues": "-6.68",
"Net Income": "23.1",
"Other Expenses": "-68.4",
"Research and Development": "41.2",
"Other Revenues": "-6.68",
"Comprehensive Net Income": "23.4",
"Other Net Income": "6.41",
"Economic Capital Ratio": "17.9"
},
"2020": {
"Liabilities, Non-Current": "12.0",
"Liabilities": "35.7",
"Stockholders Equity": "127",
"ECR before LimitedLiability": "145",
"Liabilities, Current": "9.04",
"Other Liabilities": "15.9",
"Assets, Non-Current": "5.03",
"Assets": "43.4",
"Property, Plant and Equipment": "30.6",
"Intangible Assets": "-11.8",
"Assets, Current": "5.51",
"Other Assets": "11.8",
"Selling, General and Administrative Expense": "34.1",
"Expenses": "38.9",
"Revenues": "21.1",
"Net Income": "60.3",
"Other Expenses": "-38.6",
"Research and Development": "41.0",
"Other Revenues": "21.1",
"Comprehensive Net Income": "59.6",
"Economic Capital Ratio": "102"
},
"2021": {
"Liabilities, Non-Current": "10.3",
"Liabilities": "59.8",
"Stockholders Equity": "117",
"ECR before LimitedLiability": "176",
"Liabilities, Current": "31.8",
"Other Liabilities": "21.1",
"Assets, Non-Current": "3.85",
"Assets": "24.8",
"Property, Plant and Equipment": "30.0",
"Intangible Assets": "-11.5",
"Other Assets": "4.92",
"Selling, General and Administrative Expense": "49.0",
"Expenses": "40.2",
"Revenues": "30.6",
"Net Income": "89.5",
"Other Expenses": "-61.6",
"Research and Development": "50.4",
"Other Revenues": "30.6",
"Comprehensive Net Income": "88.5",
"Other Net Income": "20.1",
"Economic Capital Ratio": "141"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001274494_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,351,271",
"Assets, Non-Current": "48,217",
"Intangible Assets": "286,515",
"Liabilities, Current": "394,927",
"Liabilities, Non-Current": "208,999",
"Other Assets": "674,727",
"Other Compr. Net Income": "0",
"Other Expenses": "1,086,960",
"Other Liabilities": "92,799",
"Other Net Income": "11,957",
"Other Revenues": "2,066,200",
"Property, Plant and Equipment": "988,782",
"Research and Development": "78,161",
"Selling, General and Administrative Expense": "272,898"
},
"output_variables": {
"Liabilities": "696,725",
"Assets": "3,349,512",
"Expenses": "1,438,019",
"Revenues": "2,066,200",
"Stockholders Equity": "2,652,787",
"Net Income": "640,138",
"Comprehensive Net Income": "640,138",
"ECR before LimitedLiability": "428%",
"Economic Capital Ratio": "428%"
}
},
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,584,460",
"Assets, Non-Current": "43,488",
"Intangible Assets": "433,288",
"Liabilities, Current": "469,677",
"Liabilities, Non-Current": "322,830",
"Other Assets": "888,378",
"Other Compr. Net Income": "0",
"Other Expenses": "1,495,993",
"Other Liabilities": "132,951",
"Other Net Income": "13,180",
"Other Revenues": "2,563,515",
"Property, Plant and Equipment": "1,430,789",
"Research and Development": "94,797",
"Selling, General and Administrative Expense": "321,704"
},
"output_variables": {
"Liabilities": "925,458",
"Assets": "4,380,403",
"Expenses": "1,912,494",
"Revenues": "2,563,515",
"Stockholders Equity": "3,454,945",
"Net Income": "664,201",
"Comprehensive Net Income": "664,201",
"ECR before LimitedLiability": "401%",
"Economic Capital Ratio": "401%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,613,261",
"Assets, Non-Current": "190,303",
"Intangible Assets": "65,444",
"Liabilities, Current": "973,724",
"Liabilities, Non-Current": "992,649",
"Other Assets": "1,092,648",
"Other Compr. Net Income": "0",
"Other Expenses": "2,267,687",
"Other Liabilities": "167,378",
"Other Net Income": "15,051",
"Other Revenues": "2,766,207",
"Property, Plant and Equipment": "1,815,958",
"Research and Development": "140,523",
"Selling, General and Administrative Expense": "412,541"
},
"output_variables": {
"Liabilities": "2,133,751",
"Assets": "5,777,614",
"Expenses": "2,820,751",
"Revenues": "2,766,207",
"Stockholders Equity": "3,643,863",
"Net Income": "-39,493",
"Comprehensive Net Income": "-39,493",
"ECR before LimitedLiability": "212%",
"Economic Capital Ratio": "219%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,832,324",
"Assets, Non-Current": "326,816",
"Intangible Assets": "65,444",
"Liabilities, Current": "1,101,374",
"Liabilities, Non-Current": "792,439",
"Other Assets": "1,598,726",
"Other Compr. Net Income": "15,216",
"Other Expenses": "3,063,142",
"Other Liabilities": "849,353",
"Other Net Income": "11,647",
"Other Revenues": "3,368,545",
"Property, Plant and Equipment": "1,525,382",
"Research and Development": "132,460",
"Selling, General and Administrative Expense": "280,928"
},
"output_variables": {
"Liabilities": "2,743,166",
"Assets": "6,348,692",
"Expenses": "3,476,530",
"Revenues": "3,368,545",
"Stockholders Equity": "3,605,526",
"Net Income": "-96,338",
"Comprehensive Net Income": "-81,122",
"ECR before LimitedLiability": "179%",
"Economic Capital Ratio": "193%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,792,764",
"Assets, Non-Current": "193,053",
"Intangible Assets": "84,985",
"Liabilities, Current": "1,588,061",
"Liabilities, Non-Current": "567,161",
"Other Assets": "1,427,616",
"Other Compr. Net Income": "-35,955",
"Other Expenses": "2,562,962",
"Other Liabilities": "225,163",
"Other Net Income": "11,572",
"Other Revenues": "3,308,989",
"Property, Plant and Equipment": "1,385,084",
"Research and Development": "134,300",
"Selling, General and Administrative Expense": "270,261"
},
"output_variables": {
"Liabilities": "2,380,385",
"Assets": "6,883,502",
"Expenses": "2,967,523",
"Revenues": "3,308,989",
"Stockholders Equity": "4,503,117",
"Net Income": "353,038",
"Comprehensive Net Income": "317,083",
"ECR before LimitedLiability": "254%",
"Economic Capital Ratio": "257%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,190,466",
"Assets, Non-Current": "61,555",
"Intangible Assets": "204,221",
"Liabilities, Current": "1,001,096",
"Liabilities, Non-Current": "449,549",
"Other Assets": "1,865,893",
"Other Compr. Net Income": "75,916",
"Other Expenses": "2,601,961",
"Other Liabilities": "246,307",
"Other Net Income": "4,861",
"Other Revenues": "3,391,814",
"Property, Plant and Equipment": "1,402,304",
"Research and Development": "143,969",
"Selling, General and Administrative Expense": "253,827"
},
"output_variables": {
"Liabilities": "1,696,952",
"Assets": "6,724,439",
"Expenses": "2,999,757",
"Revenues": "3,391,814",
"Stockholders Equity": "5,027,487",
"Net Income": "396,918",
"Comprehensive Net Income": "472,834",
"ECR before LimitedLiability": "322%",
"Economic Capital Ratio": "323%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,345,586",
"Assets, Non-Current": "69,722",
"Intangible Assets": "194,987",
"Liabilities, Current": "960,800",
"Liabilities, Non-Current": "643,637",
"Other Assets": "2,421,900",
"Other Compr. Net Income": "0",
"Other Expenses": "2,677,365",
"Other Liabilities": "163,407",
"Other Net Income": "30,576",
"Other Revenues": "3,578,995",
"Property, Plant and Equipment": "1,284,136",
"Research and Development": "130,593",
"Selling, General and Administrative Expense": "255,192"
},
"output_variables": {
"Liabilities": "1,767,844",
"Assets": "7,316,331",
"Expenses": "3,063,150",
"Revenues": "3,578,995",
"Stockholders Equity": "5,548,487",
"Net Income": "546,421",
"Comprehensive Net Income": "546,421",
"ECR before LimitedLiability": "332%",
"Economic Capital Ratio": "332%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,786,620",
"Assets, Non-Current": "78,076",
"Intangible Assets": "102,432",
"Liabilities, Current": "899,707",
"Liabilities, Non-Current": "588,542",
"Other Assets": "2,270,943",
"Other Compr. Net Income": "0",
"Other Expenses": "3,145,919",
"Other Liabilities": "166,277",
"Other Net Income": "223,383",
"Other Revenues": "2,951,328",
"Property, Plant and Equipment": "629,142",
"Research and Development": "124,762",
"Selling, General and Administrative Expense": "261,994"
},
"output_variables": {
"Liabilities": "1,654,526",
"Assets": "6,867,213",
"Expenses": "3,532,675",
"Revenues": "2,951,328",
"Stockholders Equity": "5,212,687",
"Net Income": "-357,964",
"Comprehensive Net Income": "-357,964",
"ECR before LimitedLiability": "254%",
"Economic Capital Ratio": "257%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,832,772",
"Assets, Non-Current": "83,259",
"Intangible Assets": "94,689",
"Liabilities, Current": "650,276",
"Liabilities, Non-Current": "948,919",
"Other Assets": "1,699,244",
"Other Compr. Net Income": "0",
"Other Expenses": "2,869,962",
"Other Liabilities": "166,609",
"Other Net Income": "54,295",
"Other Revenues": "2,941,324",
"Property, Plant and Equipment": "1,154,537",
"Research and Development": "88,573",
"Selling, General and Administrative Expense": "202,699"
},
"output_variables": {
"Liabilities": "1,765,804",
"Assets": "6,864,501",
"Expenses": "3,161,234",
"Revenues": "2,941,324",
"Stockholders Equity": "5,098,697",
"Net Income": "-165,615",
"Comprehensive Net Income": "-165,615",
"ECR before LimitedLiability": "262%",
"Economic Capital Ratio": "264%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,859,523",
"Assets, Non-Current": "95,692",
"Intangible Assets": "88,624",
"Liabilities, Current": "845,457",
"Liabilities, Non-Current": "929,060",
"Other Assets": "1,321,312",
"Other Compr. Net Income": "0",
"Other Expenses": "1,971,964",
"Other Liabilities": "134,442",
"Other Net Income": "133,575",
"Other Revenues": "2,244,044",
"Property, Plant and Equipment": "1,756,211",
"Research and Development": "84,472",
"Selling, General and Administrative Expense": "176,857"
},
"output_variables": {
"Liabilities": "1,908,959",
"Assets": "7,121,362",
"Expenses": "2,233,293",
"Revenues": "2,244,044",
"Stockholders Equity": "5,212,403",
"Net Income": "144,326",
"Comprehensive Net Income": "144,326",
"ECR before LimitedLiability": "282%",
"Economic Capital Ratio": "284%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,599,834",
"Assets, Non-Current": "249,854",
"Intangible Assets": "79,005",
"Liabilities, Current": "1,318,208",
"Liabilities, Non-Current": "962,953",
"Other Assets": "1,405,847",
"Other Compr. Net Income": "0",
"Other Expenses": "2,944,406",
"Other Liabilities": "137,761",
"Other Net Income": "68,438",
"Other Revenues": "3,063,117",
"Property, Plant and Equipment": "2,181,149",
"Research and Development": "96,611",
"Selling, General and Administrative Expense": "205,471"
},
"output_variables": {
"Liabilities": "2,418,922",
"Assets": "7,515,689",
"Expenses": "3,246,488",
"Revenues": "3,063,117",
"Stockholders Equity": "5,096,767",
"Net Income": "-114,933",
"Comprehensive Net Income": "-114,933",
"ECR before LimitedLiability": "231%",
"Economic Capital Ratio": "236%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,014,535",
"Assets, Non-Current": "434,130",
"Intangible Assets": "70,600",
"Liabilities, Current": "847,398",
"Liabilities, Non-Current": "609,917",
"Other Assets": "1,187,381",
"Other Compr. Net Income": "0",
"Other Expenses": "1,993,929",
"Other Liabilities": "130,688",
"Other Net Income": "-2,392",
"Other Revenues": "2,711,332",
"Property, Plant and Equipment": "2,402,285",
"Research and Development": "93,738",
"Selling, General and Administrative Expense": "222,918"
},
"output_variables": {
"Liabilities": "1,588,003",
"Assets": "7,108,931",
"Expenses": "2,310,585",
"Revenues": "2,711,332",
"Stockholders Equity": "5,520,928",
"Net Income": "398,355",
"Comprehensive Net Income": "398,355",
"ECR before LimitedLiability": "332%",
"Economic Capital Ratio": "333%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,191,243",
"Assets, Non-Current": "438,764",
"Intangible Assets": "59,971",
"Liabilities, Current": "726,878",
"Liabilities, Non-Current": "588,172",
"Other Assets": "1,074,181",
"Other Compr. Net Income": "0",
"Other Expenses": "2,331,051",
"Other Liabilities": "139,145",
"Other Net Income": "145,802",
"Other Revenues": "2,923,377",
"Property, Plant and Equipment": "2,649,587",
"Research and Development": "99,115",
"Selling, General and Administrative Expense": "170,320"
},
"output_variables": {
"Liabilities": "1,454,195",
"Assets": "7,413,746",
"Expenses": "2,600,486",
"Revenues": "2,923,377",
"Stockholders Equity": "5,959,551",
"Net Income": "468,693",
"Comprehensive Net Income": "468,693",
"ECR before LimitedLiability": "355%",
"Economic Capital Ratio": "355%"
}
}
},
"top_rated": true,
"trend": 4.0,
"value": 3.5519178,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001274494.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001274494.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001274494.png"
},
{
"company_id": "0001325702",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001325702.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001325702.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001325702.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001325702_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001325702_main_keyfigs.svg",
"name": "Magnachip Semiconductor Corp",
"rank": 16,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001325702.svg",
"report_text": "The relative strengths and weaknesses of Magnachip Semiconductor Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Magnachip Semiconductor Corp compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 142% points.The greatest weakness of Magnachip Semiconductor Corp is the variable Other Expenses, reducing the Economic Capital Ratio by 91% points.
The company's Economic Capital Ratio, given in the ranking table, is 351%, being 137% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001325702_2022_Magnachip_Semiconductor_Corp.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Non-Current": "-83.0",
"Liabilities": "-87.5",
"Stockholders Equity": "-148",
"ECR before LimitedLiability": "65.9",
"Liabilities, Current": "27.5",
"Other Liabilities": "-36.2",
"Assets": "-38.1",
"Property, Plant and Equipment": "12.4",
"Intangible Assets": "-18.4",
"Assets, Current": "-28.5",
"Other Assets": "-10.9",
"Selling, General and Administrative Expense": "42.2",
"Expenses": "56.0",
"Revenues": "66.7",
"Net Income": "131",
"Other Expenses": "-26.6",
"Research and Development": "38.0",
"Other Revenues": "66.7",
"Comprehensive Net Income": "132",
"Other Net Income": "22.6",
"Economic Capital Ratio": "-13.1"
},
"2014": {
"Liabilities, Non-Current": "-14.9",
"Liabilities": "-14.8",
"Stockholders Equity": "-198",
"ECR before LimitedLiability": "-137",
"Liabilities, Current": "5.86",
"Other Liabilities": "-5.51",
"Assets": "-99.7",
"Property, Plant and Equipment": "12.3",
"Intangible Assets": "-14.3",
"Assets, Current": "-68.3",
"Other Assets": "-12.9",
"Selling, General and Administrative Expense": "6.41",
"Expenses": "-9.89",
"Revenues": "11.1",
"Net Income": "-3.66",
"Other Expenses": "-25.3",
"Research and Development": "11.7",
"Other Revenues": "11.1",
"Other Net Income": "-2.94",
"Economic Capital Ratio": "-198",
"Other Compr. Net Income": "4.41"
},
"2015": {
"Liabilities, Non-Current": "-14.0",
"Liabilities": "-54.5",
"Stockholders Equity": "-212",
"ECR before LimitedLiability": "-360",
"Liabilities, Current": "3.92",
"Other Liabilities": "-9.96",
"Assets": "-91.5",
"Property, Plant and Equipment": "6.42",
"Intangible Assets": "-14.0",
"Assets, Current": "-55.7",
"Other Assets": "-7.29",
"Other Revenues": "6.62",
"Revenues": "6.62",
"Net Income": "-5.77",
"Comprehensive Net Income": "2.16",
"Other Compr. Net Income": "9.53",
"Selling, General and Administrative Expense": "10.6",
"Research and Development": "12.9",
"Other Expenses": "-23.7",
"Other Net Income": "-8.78",
"Economic Capital Ratio": "-426"
},
"2016": {
"Liabilities, Non-Current": "-25.5",
"Liabilities": "-27.7",
"Stockholders Equity": "-266",
"ECR before LimitedLiability": "-116",
"Liabilities, Current": "8.85",
"Other Liabilities": "-5.60",
"Assets": "-120",
"Property, Plant and Equipment": "6.93",
"Intangible Assets": "-46.8",
"Assets, Current": "-67.9",
"Other Assets": "-18.6",
"Other Revenues": "28.2",
"Revenues": "28.2",
"Net Income": "17.5",
"Comprehensive Net Income": "21.5",
"Other Compr. Net Income": "2.95",
"Selling, General and Administrative Expense": "17.4",
"Research and Development": "17.5",
"Other Expenses": "-67.5",
"Other Net Income": "-4.62",
"Economic Capital Ratio": "-181"
},
"2017": {
"Liabilities, Non-Current": "-69.3",
"Liabilities": "-71.7",
"Assets": "-107",
"Stockholders Equity": "-236",
"Liabilities, Current": "10.5",
"Other Liabilities": "-36.4",
"Intangible Assets": "-57.9",
"Assets, Current": "-63.4",
"Other Assets": "-35.3",
"Selling, General and Administrative Expense": "12.3",
"Expenses": "9.65",
"Revenues": "13.3",
"Net Income": "29.3",
"Other Expenses": "-57.2",
"Research and Development": "13.1",
"Other Revenues": "13.3",
"ECR before LimitedLiability": "-125",
"Comprehensive Net Income": "19.1",
"Other Net Income": "9.72",
"Other Compr. Net Income": "-27.8",
"Economic Capital Ratio": "-164"
},
"2018": {
"Liabilities, Non-Current": "-67.1",
"Liabilities": "-28.5",
"Stockholders Equity": "-173",
"Liabilities, Current": "12.4",
"Other Liabilities": "-40.4",
"Assets, Non-Current": "-5.63",
"Assets": "-104",
"Property, Plant and Equipment": "0.766",
"Intangible Assets": "-54.9",
"Assets, Current": "-66.3",
"Other Assets": "-24.3",
"Other Revenues": "16.7",
"Revenues": "16.7",
"Net Income": "15.2",
"ECR before LimitedLiability": "-34.9",
"Comprehensive Net Income": "18.6",
"Selling, General and Administrative Expense": "11.3",
"Research and Development": "4.23",
"Other Expenses": "-74.4",
"Other Net Income": "-17.4",
"Economic Capital Ratio": "-162"
},
"2019": {
"Liabilities, Non-Current": "-47.8",
"Liabilities": "-57.1",
"Stockholders Equity": "-242",
"Liabilities, Current": "3.60",
"Other Liabilities": "-33.5",
"Assets, Non-Current": "-0.198",
"Assets": "-115",
"Intangible Assets": "-61.6",
"Assets, Current": "-67.3",
"Other Assets": "-10.8",
"Other Revenues": "14.1",
"Revenues": "14.1",
"Net Income": "8.21",
"ECR before LimitedLiability": "-106",
"Comprehensive Net Income": "11.5",
"Other Compr. Net Income": "0.900",
"Selling, General and Administrative Expense": "14.0",
"Research and Development": "9.09",
"Other Expenses": "-87.9",
"Other Net Income": "-13.9",
"Economic Capital Ratio": "-159"
},
"2020": {
"Liabilities, Non-Current": "145",
"Liabilities": "173",
"Assets": "24.1",
"Stockholders Equity": "-137",
"ECR before LimitedLiability": "352",
"Liabilities, Current": "14.8",
"Other Liabilities": "24.9",
"Property, Plant and Equipment": "4.75",
"Intangible Assets": "13.2",
"Assets, Current": "8.94",
"Selling, General and Administrative Expense": "68.1",
"Expenses": "102",
"Revenues": "23.3",
"Net Income": "368",
"Other Expenses": "-33.0",
"Research and Development": "63.0",
"Other Revenues": "23.3",
"Comprehensive Net Income": "371",
"Other Net Income": "262",
"Other Compr. Net Income": "4.39",
"Economic Capital Ratio": "309"
},
"2021": {
"Liabilities, Non-Current": "82.9",
"Liabilities": "142",
"Assets": "-25.9",
"Stockholders Equity": "-27.2",
"ECR before LimitedLiability": "172",
"Liabilities, Current": "64.2",
"Other Liabilities": "19.7",
"Intangible Assets": "-19.7",
"Other Assets": "-6.07",
"Selling, General and Administrative Expense": "51.4",
"Expenses": "9.52",
"Revenues": "128",
"Net Income": "139",
"Other Expenses": "-90.9",
"Research and Development": "45.0",
"Amortization of Intangible Assets": "2.85",
"Other Revenues": "128",
"Comprehensive Net Income": "132",
"Other Net Income": "2.86",
"Other Compr. Net Income": "-8.08",
"Economic Capital Ratio": "137"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001325702_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "456,826",
"Assets, Non-Current": "61,576",
"Intangible Assets": "15,260",
"Liabilities, Current": "148,295",
"Liabilities, Non-Current": "218,916",
"Other Assets": "18,048",
"Other Compr. Net Income": "0",
"Other Expenses": "504,077",
"Other Liabilities": "112,446",
"Other Net Income": "35,480",
"Other Revenues": "819,592",
"Property, Plant and Equipment": "238,256",
"Research and Development": "78,723",
"Selling, General and Administrative Expense": "78,971"
},
"output_variables": {
"Liabilities": "479,657",
"Assets": "789,966",
"Expenses": "661,771",
"Revenues": "819,592",
"Stockholders Equity": "310,309",
"Net Income": "193,301",
"Comprehensive Net Income": "193,301",
"ECR before LimitedLiability": "231%",
"Economic Capital Ratio": "236%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "276,036",
"Assets, Non-Current": "14,147",
"Intangible Assets": "0",
"Liabilities, Current": "169,273",
"Liabilities, Non-Current": "237,671",
"Other Assets": "13,782",
"Other Compr. Net Income": "14,992",
"Other Expenses": "557,148",
"Other Liabilities": "139,289",
"Other Net Income": "-38,583",
"Other Revenues": "698,218",
"Property, Plant and Equipment": "223,766",
"Research and Development": "92,765",
"Selling, General and Administrative Expense": "126,954"
},
"output_variables": {
"Liabilities": "546,233",
"Assets": "527,731",
"Expenses": "776,867",
"Revenues": "698,218",
"Stockholders Equity": "-18,502",
"Net Income": "-117,232",
"Comprehensive Net Income": "-102,240",
"ECR before LimitedLiability": "-81%",
"Economic Capital Ratio": "44%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "260,234",
"Assets, Non-Current": "10,678",
"Intangible Assets": "0",
"Liabilities, Current": "166,511",
"Liabilities, Non-Current": "224,156",
"Other Assets": "14,984",
"Other Compr. Net Income": "34,835",
"Other Expenses": "483,761",
"Other Liabilities": "149,544",
"Other Net Income": "-57,020",
"Other Revenues": "633,712",
"Property, Plant and Equipment": "191,985",
"Research and Development": "83,420",
"Selling, General and Administrative Expense": "94,378"
},
"output_variables": {
"Liabilities": "540,211",
"Assets": "477,881",
"Expenses": "661,559",
"Revenues": "633,712",
"Stockholders Equity": "-62,330",
"Net Income": "-84,867",
"Comprehensive Net Income": "-50,032",
"ECR before LimitedLiability": "-66%",
"Economic Capital Ratio": "49%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "242,693",
"Assets, Non-Current": "6,632",
"Intangible Assets": "0",
"Liabilities, Current": "153,441",
"Liabilities, Non-Current": "221,082",
"Other Assets": "12,834",
"Other Compr. Net Income": "14,255",
"Other Expenses": "527,702",
"Other Liabilities": "139,543",
"Other Net Income": "-28,608",
"Other Revenues": "687,969",
"Property, Plant and Equipment": "179,793",
"Research and Development": "72,180",
"Selling, General and Administrative Expense": "89,094"
},
"output_variables": {
"Liabilities": "514,066",
"Assets": "441,952",
"Expenses": "688,976",
"Revenues": "687,969",
"Stockholders Equity": "-72,114",
"Net Income": "-29,615",
"Comprehensive Net Income": "-15,360",
"ECR before LimitedLiability": "-48%",
"Economic Capital Ratio": "53%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "330,260",
"Assets, Non-Current": "5,510",
"Intangible Assets": "0",
"Liabilities, Current": "138,142",
"Liabilities, Non-Current": "303,416",
"Other Assets": "17,116",
"Other Compr. Net Income": "-47,138",
"Other Expenses": "489,293",
"Other Liabilities": "156,868",
"Other Net Income": "46,855",
"Other Revenues": "679,672",
"Property, Plant and Equipment": "205,903",
"Research and Development": "70,523",
"Selling, General and Administrative Expense": "81,775"
},
"output_variables": {
"Liabilities": "598,426",
"Assets": "558,789",
"Expenses": "641,591",
"Revenues": "679,672",
"Stockholders Equity": "-39,637",
"Net Income": "84,936",
"Comprehensive Net Income": "37,798",
"ECR before LimitedLiability": "9.0%",
"Economic Capital Ratio": "68%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "352,745",
"Assets, Non-Current": "8,729",
"Intangible Assets": "0",
"Liabilities, Current": "132,659",
"Liabilities, Non-Current": "303,577",
"Other Assets": "19,551",
"Other Compr. Net Income": "13,004",
"Other Expenses": "557,451",
"Other Liabilities": "164,270",
"Other Net Income": "-46,669",
"Other Revenues": "750,898",
"Property, Plant and Equipment": "202,171",
"Research and Development": "78,039",
"Selling, General and Administrative Expense": "72,639"
},
"output_variables": {
"Liabilities": "600,506",
"Assets": "583,196",
"Expenses": "708,129",
"Revenues": "750,898",
"Stockholders Equity": "-17,310",
"Net Income": "-3,900",
"Comprehensive Net Income": "9,104",
"ECR before LimitedLiability": "-0.95%",
"Economic Capital Ratio": "59%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "379,365",
"Assets, Non-Current": "9,059",
"Intangible Assets": "0",
"Liabilities, Current": "133,833",
"Liabilities, Non-Current": "314,189",
"Other Assets": "24,330",
"Other Compr. Net Income": "17,450",
"Other Expenses": "625,526",
"Other Liabilities": "162,287",
"Other Net Income": "-41,502",
"Other Revenues": "792,195",
"Property, Plant and Equipment": "182,574",
"Research and Development": "75,356",
"Selling, General and Administrative Expense": "71,637"
},
"output_variables": {
"Liabilities": "610,309",
"Assets": "595,328",
"Expenses": "772,519",
"Revenues": "792,195",
"Stockholders Equity": "-14,981",
"Net Income": "-21,826",
"Comprehensive Net Income": "-4,376",
"ECR before LimitedLiability": "-8.6%",
"Economic Capital Ratio": "59%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "409,610",
"Assets, Non-Current": "9,739",
"Intangible Assets": "0",
"Liabilities, Current": "173,618",
"Liabilities, Non-Current": "12,010",
"Other Assets": "55,958",
"Other Compr. Net Income": "6,363",
"Other Expenses": "338,143",
"Other Liabilities": "40,462",
"Other Net Income": "271,721",
"Other Revenues": "507,059",
"Property, Plant and Equipment": "96,383",
"Research and Development": "45,698",
"Selling, General and Administrative Expense": "49,974"
},
"output_variables": {
"Liabilities": "226,090",
"Assets": "571,690",
"Expenses": "433,815",
"Revenues": "507,059",
"Stockholders Equity": "345,600",
"Net Income": "344,965",
"Comprehensive Net Income": "351,328",
"ECR before LimitedLiability": "540%",
"Economic Capital Ratio": "540%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "409,120",
"Assets, Non-Current": "10,662",
"Intangible Assets": "0",
"Liabilities, Current": "85,481",
"Liabilities, Non-Current": "12,347",
"Other Assets": "55,990",
"Other Compr. Net Income": "-5,933",
"Other Expenses": "304,432",
"Other Liabilities": "33,064",
"Other Net Income": "-9,438",
"Other Revenues": "474,230",
"Property, Plant and Equipment": "107,882",
"Research and Development": "51,212",
"Selling, General and Administrative Expense": "52,440"
},
"output_variables": {
"Liabilities": "130,892",
"Assets": "583,654",
"Expenses": "408,084",
"Revenues": "474,230",
"Stockholders Equity": "452,762",
"Net Income": "56,708",
"Comprehensive Net Income": "50,775",
"ECR before LimitedLiability": "351%",
"Economic Capital Ratio": "351%"
}
}
},
"top_rated": true,
"trend": -15.0,
"value": 3.5119492,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001325702.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001325702.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001325702.png"
},
{
"company_id": "0000097476",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000097476.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000097476.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000097476.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000097476_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000097476_main_keyfigs.svg",
"name": "Texas Instruments INC",
"rank": 17,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000097476.svg",
"report_text": "The relative strengths and weaknesses of Texas Instruments INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Texas Instruments INC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 197% points.The greatest weakness of Texas Instruments INC is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 137% points.
The company's Economic Capital Ratio, given in the ranking table, is 343%, being 129% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000097476_2022_Texas_Instruments_INC.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities, Non-Current": "47.4",
"Liabilities": "74.8",
"Assets": "-14.4",
"Stockholders Equity": "-80.8",
"ECR before LimitedLiability": "55.0",
"Liabilities, Current": "38.6",
"Other Liabilities": "-8.51",
"Intangible Assets": "-4.37",
"Assets, Current": "-10.2",
"Selling, General and Administrative Expense": "3.11",
"Expenses": "-25.9",
"Revenues": "45.0",
"Net Income": "15.8",
"Other Expenses": "-47.3",
"Research and Development": "15.1",
"Amortization of Intangible Assets": "3.14",
"Other Revenues": "45.0",
"Comprehensive Net Income": "20.6",
"Other Net Income": "-3.30",
"Other Compr. Net Income": "4.78",
"Economic Capital Ratio": "53.0"
},
"2010": {
"Liabilities, Non-Current": "69.2",
"Liabilities": "92.9",
"Assets": "-5.41",
"Stockholders Equity": "-98.1",
"ECR before LimitedLiability": "113",
"Liabilities, Current": "47.9",
"Other Liabilities": "-22.4",
"Intangible Assets": "-2.14",
"Assets, Current": "-3.99",
"Selling, General and Administrative Expense": "19.3",
"Expenses": "-9.60",
"Revenues": "74.2",
"Net Income": "70.6",
"Other Expenses": "-55.7",
"Research and Development": "24.1",
"Amortization of Intangible Assets": "2.75",
"Other Revenues": "74.2",
"Comprehensive Net Income": "68.3",
"Other Net Income": "5.98",
"Other Compr. Net Income": "-2.38",
"Economic Capital Ratio": "108"
},
"2011": {
"Liabilities, Non-Current": "-74.1",
"Liabilities": "-122",
"Stockholders Equity": "-38.0",
"ECR before LimitedLiability": "23.9",
"Liabilities, Current": "-8.41",
"Other Liabilities": "-25.8",
"Assets, Non-Current": "-2.12",
"Assets": "14.9",
"Property, Plant and Equipment": "12.7",
"Intangible Assets": "41.3",
"Assets, Current": "-24.6",
"Other Assets": "-5.30",
"Selling, General and Administrative Expense": "23.9",
"Expenses": "39.0",
"Revenues": "7.44",
"Net Income": "45.2",
"Other Expenses": "-3.90",
"Research and Development": "18.3",
"Other Revenues": "7.44",
"Comprehensive Net Income": "43.7",
"Economic Capital Ratio": "-67.1"
},
"2012": {
"Liabilities, Non-Current": "-70.6",
"Liabilities": "-85.7",
"Stockholders Equity": "-21.3",
"ECR before LimitedLiability": "60.4",
"Liabilities, Current": "3.24",
"Other Liabilities": "-14.7",
"Assets": "14.7",
"Property, Plant and Equipment": "7.99",
"Intangible Assets": "38.1",
"Assets, Current": "-19.7",
"Other Assets": "-5.61",
"Selling, General and Administrative Expense": "21.9",
"Expenses": "46.6",
"Revenues": "25.8",
"Net Income": "71.7",
"Other Expenses": "8.56",
"Research and Development": "17.0",
"Other Revenues": "25.8",
"Comprehensive Net Income": "73.3",
"Other Net Income": "4.22",
"Economic Capital Ratio": "-18.6"
},
"2013": {
"Liabilities, Non-Current": "-86.8",
"Liabilities": "-75.0",
"Stockholders Equity": "-16.0",
"ECR before LimitedLiability": "44.3",
"Liabilities, Current": "17.4",
"Other Liabilities": "-9.58",
"Assets": "12.8",
"Property, Plant and Equipment": "4.23",
"Intangible Assets": "38.3",
"Assets, Current": "-17.1",
"Other Assets": "-6.00",
"Selling, General and Administrative Expense": "20.7",
"Expenses": "54.2",
"Revenues": "31.2",
"Net Income": "81.1",
"Other Expenses": "13.5",
"Research and Development": "21.3",
"Other Revenues": "31.2",
"Comprehensive Net Income": "84.0",
"Other Compr. Net Income": "3.74",
"Economic Capital Ratio": "3.49"
},
"2014": {
"Liabilities, Non-Current": "-78.9",
"Liabilities": "-29.6",
"Stockholders Equity": "-24.7",
"ECR before LimitedLiability": "101",
"Liabilities, Current": "26.4",
"Other Liabilities": "13.3",
"Assets": "-2.72",
"Property, Plant and Equipment": "1.83",
"Intangible Assets": "33.2",
"Assets, Current": "-19.8",
"Other Assets": "-9.79",
"Selling, General and Administrative Expense": "20.1",
"Expenses": "49.7",
"Net Income": "115",
"Research and Development": "28.1",
"Other Revenues": "63.5",
"Revenues": "63.5",
"Comprehensive Net Income": "117",
"Other Compr. Net Income": "1.64",
"Other Net Income": "12.8",
"Economic Capital Ratio": "40.1"
},
"2015": {
"Liabilities, Non-Current": "-67.9",
"Liabilities": "-29.2",
"Stockholders Equity": "-26.4",
"ECR before LimitedLiability": "-99.4",
"Liabilities, Current": "30.3",
"Assets": "-3.12",
"Intangible Assets": "12.6",
"Assets, Current": "-15.9",
"Other Assets": "5.81",
"Selling, General and Administrative Expense": "22.2",
"Expenses": "47.1",
"Revenues": "76.4",
"Net Income": "120",
"Other Expenses": "-13.4",
"Research and Development": "36.2",
"Amortization of Intangible Assets": "2.33",
"Other Revenues": "76.4",
"Comprehensive Net Income": "122",
"Other Net Income": "3.83",
"Other Compr. Net Income": "2.69",
"Economic Capital Ratio": "-165"
},
"2016": {
"Liabilities, Non-Current": "-55.5",
"Liabilities": "23.1",
"Assets": "-10.7",
"Stockholders Equity": "-29.8",
"ECR before LimitedLiability": "173",
"Liabilities, Current": "59.1",
"Other Liabilities": "10.7",
"Intangible Assets": "3.43",
"Assets, Current": "-10.8",
"Other Assets": "-2.51",
"Selling, General and Administrative Expense": "35.6",
"Expenses": "67.9",
"Revenues": "105",
"Net Income": "165",
"Other Expenses": "-8.46",
"Research and Development": "39.2",
"Amortization of Intangible Assets": "2.13",
"Other Revenues": "105",
"Comprehensive Net Income": "165",
"Other Net Income": "4.37",
"Economic Capital Ratio": "108"
},
"2017": {
"Liabilities, Non-Current": "-89.8",
"Liabilities": "16.1",
"Assets": "-18.7",
"Stockholders Equity": "-54.0",
"ECR before LimitedLiability": "119",
"Liabilities, Current": "58.4",
"Other Liabilities": "29.4",
"Assets, Non-Current": "-1.74",
"Assets, Current": "-13.7",
"Other Assets": "-4.47",
"Selling, General and Administrative Expense": "35.8",
"Expenses": "52.4",
"Revenues": "95.5",
"Net Income": "138",
"Other Expenses": "-25.3",
"Research and Development": "38.7",
"Amortization of Intangible Assets": "3.18",
"Other Revenues": "95.5",
"Comprehensive Net Income": "140",
"Other Compr. Net Income": "3.69",
"Economic Capital Ratio": "79.9"
},
"2018": {
"Liabilities, Non-Current": "-120",
"Liabilities": "38.0",
"Assets": "-11.1",
"Stockholders Equity": "-18.8",
"ECR before LimitedLiability": "240",
"Liabilities, Current": "98.0",
"Other Liabilities": "25.9",
"Assets, Non-Current": "-1.68",
"Intangible Assets": "4.66",
"Assets, Current": "-13.2",
"Selling, General and Administrative Expense": "44.2",
"Expenses": "82.5",
"Revenues": "130",
"Net Income": "200",
"Other Expenses": "9.73",
"Research and Development": "28.0",
"Amortization of Intangible Assets": "2.33",
"Other Revenues": "130",
"Comprehensive Net Income": "199",
"Other Net Income": "12.0",
"Economic Capital Ratio": "113"
},
"2019": {
"Liabilities, Non-Current": "-136",
"Liabilities": "-61.6",
"Assets": "-9.47",
"Stockholders Equity": "-62.9",
"ECR before LimitedLiability": "135",
"Liabilities, Current": "35.5",
"Other Liabilities": "18.5",
"Intangible Assets": "1.50",
"Assets, Current": "-11.3",
"Selling, General and Administrative Expense": "34.4",
"Expenses": "78.5",
"Revenues": "86.9",
"Net Income": "155",
"Other Expenses": "17.2",
"Research and Development": "27.5",
"Amortization of Intangible Assets": "2.49",
"Other Revenues": "86.9",
"Comprehensive Net Income": "157",
"Other Net Income": "7.24",
"Other Compr. Net Income": "3.89",
"Economic Capital Ratio": "81.4"
},
"2020": {
"Liabilities, Non-Current": "-129",
"Liabilities": "-38.9",
"Assets": "-12.0",
"Stockholders Equity": "-57.3",
"ECR before LimitedLiability": "104",
"Liabilities, Current": "39.6",
"Other Liabilities": "26.5",
"Intangible Assets": "2.40",
"Assets, Current": "-7.57",
"Other Assets": "-6.65",
"Selling, General and Administrative Expense": "26.2",
"Expenses": "67.3",
"Revenues": "87.7",
"Net Income": "147",
"Other Expenses": "17.8",
"Research and Development": "23.3",
"Amortization of Intangible Assets": "2.36",
"Other Revenues": "87.7",
"Comprehensive Net Income": "146",
"Other Net Income": "9.24",
"Economic Capital Ratio": "60.9"
},
"2021": {
"Liabilities, Non-Current": "-137",
"Liabilities": "-19.1",
"Assets": "-11.1",
"Stockholders Equity": "-56.5",
"ECR before LimitedLiability": "164",
"Liabilities, Current": "55.6",
"Other Liabilities": "35.0",
"Property, Plant and Equipment": "4.89",
"Assets, Current": "-4.69",
"Other Assets": "-8.58",
"Selling, General and Administrative Expense": "40.9",
"Expenses": "86.6",
"Revenues": "118",
"Net Income": "195",
"Other Expenses": "7.49",
"Research and Development": "37.7",
"Other Revenues": "118",
"Comprehensive Net Income": "197",
"Other Net Income": "12.1",
"Other Compr. Net Income": "3.03",
"Economic Capital Ratio": "129"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000097476_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "6,114,000",
"Assets, Non-Current": "51,000",
"Intangible Assets": "1,050,000",
"Liabilities, Current": "1,587,000",
"Liabilities, Non-Current": "0",
"Other Assets": "1,746,000",
"Other Compr. Net Income": "169,000",
"Other Expenses": "6,187,000",
"Other Liabilities": "810,000",
"Other Net Income": "26,000",
"Other Revenues": "10,427,000",
"Property, Plant and Equipment": "3,158,000",
"Research and Development": "1,476,000",
"Selling, General and Administrative Expense": "1,320,000"
},
"output_variables": {
"Liabilities": "2,397,000",
"Assets": "12,119,000",
"Expenses": "8,983,000",
"Revenues": "10,427,000",
"Stockholders Equity": "9,722,000",
"Net Income": "1,470,000",
"Comprehensive Net Income": "1,639,000",
"ECR before LimitedLiability": "400%",
"Economic Capital Ratio": "400%"
}
},
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "7,060,000",
"Assets, Non-Current": "45,000",
"Intangible Assets": "1,000,000",
"Liabilities, Current": "1,981,000",
"Liabilities, Non-Current": "0",
"Other Assets": "1,616,000",
"Other Compr. Net Income": "-80,000",
"Other Expenses": "7,830,000",
"Other Liabilities": "983,000",
"Other Net Income": "181,000",
"Other Revenues": "13,966,000",
"Property, Plant and Equipment": "3,680,000",
"Research and Development": "1,570,000",
"Selling, General and Administrative Expense": "1,519,000"
},
"output_variables": {
"Liabilities": "2,964,000",
"Assets": "13,401,000",
"Expenses": "10,919,000",
"Revenues": "13,966,000",
"Stockholders Equity": "10,437,000",
"Net Income": "3,228,000",
"Comprehensive Net Income": "3,148,000",
"ECR before LimitedLiability": "446%",
"Economic Capital Ratio": "446%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "7,828,000",
"Assets, Non-Current": "57,000",
"Intangible Assets": "7,352,000",
"Liabilities, Current": "3,499,000",
"Liabilities, Non-Current": "4,211,000",
"Other Assets": "832,000",
"Other Compr. Net Income": "-75,000",
"Other Expenses": "8,151,000",
"Other Liabilities": "1,835,000",
"Other Net Income": "5,000",
"Other Revenues": "13,735,000",
"Property, Plant and Equipment": "4,428,000",
"Research and Development": "1,715,000",
"Selling, General and Administrative Expense": "1,638,000"
},
"output_variables": {
"Liabilities": "9,545,000",
"Assets": "20,497,000",
"Expenses": "11,504,000",
"Revenues": "13,735,000",
"Stockholders Equity": "10,952,000",
"Net Income": "2,236,000",
"Comprehensive Net Income": "2,161,000",
"ECR before LimitedLiability": "226%",
"Economic Capital Ratio": "232%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,230,000",
"Assets, Non-Current": "254,000",
"Intangible Assets": "6,920,000",
"Liabilities, Current": "3,430,000",
"Liabilities, Non-Current": "4,186,000",
"Other Assets": "705,000",
"Other Compr. Net Income": "77,000",
"Other Expenses": "7,432,000",
"Other Liabilities": "1,444,000",
"Other Net Income": "47,000",
"Other Revenues": "12,825,000",
"Property, Plant and Equipment": "3,912,000",
"Research and Development": "1,877,000",
"Selling, General and Administrative Expense": "1,804,000"
},
"output_variables": {
"Liabilities": "9,060,000",
"Assets": "20,021,000",
"Expenses": "11,113,000",
"Revenues": "12,825,000",
"Stockholders Equity": "10,961,000",
"Net Income": "1,759,000",
"Comprehensive Net Income": "1,836,000",
"ECR before LimitedLiability": "225%",
"Economic Capital Ratio": "231%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,019,000",
"Assets, Non-Current": "264,000",
"Intangible Assets": "6,585,000",
"Liabilities, Current": "2,747,000",
"Liabilities, Non-Current": "4,158,000",
"Other Assets": "671,000",
"Other Compr. Net Income": "171,000",
"Other Expenses": "6,680,000",
"Other Liabilities": "1,226,000",
"Other Net Income": "17,000",
"Other Revenues": "12,205,000",
"Property, Plant and Equipment": "3,399,000",
"Research and Development": "1,522,000",
"Selling, General and Administrative Expense": "1,858,000"
},
"output_variables": {
"Liabilities": "8,131,000",
"Assets": "18,938,000",
"Expenses": "10,060,000",
"Revenues": "12,205,000",
"Stockholders Equity": "10,807,000",
"Net Income": "2,162,000",
"Comprehensive Net Income": "2,333,000",
"ECR before LimitedLiability": "253%",
"Economic Capital Ratio": "256%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "7,768,000",
"Assets, Non-Current": "244,000",
"Intangible Assets": "6,264,000",
"Liabilities, Current": "2,662,000",
"Liabilities, Non-Current": "3,641,000",
"Other Assets": "606,000",
"Other Compr. Net Income": "-4,000",
"Other Expenses": "7,044,000",
"Other Liabilities": "1,029,000",
"Other Net Income": "21,000",
"Other Revenues": "13,045,000",
"Property, Plant and Equipment": "2,840,000",
"Research and Development": "1,358,000",
"Selling, General and Administrative Expense": "1,843,000"
},
"output_variables": {
"Liabilities": "7,332,000",
"Assets": "17,722,000",
"Expenses": "10,245,000",
"Revenues": "13,045,000",
"Stockholders Equity": "10,390,000",
"Net Income": "2,821,000",
"Comprehensive Net Income": "2,817,000",
"ECR before LimitedLiability": "280%",
"Economic Capital Ratio": "282%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "7,074,000",
"Assets, Non-Current": "62,000",
"Intangible Assets": "4,362,000",
"Liabilities, Current": "2,555,000",
"Liabilities, Non-Current": "3,120,000",
"Other Assets": "2,136,000",
"Other Compr. Net Income": "0",
"Other Expenses": "7,018,000",
"Other Liabilities": "609,000",
"Other Net Income": "32,000",
"Other Revenues": "13,000,000",
"Property, Plant and Equipment": "2,596,000",
"Research and Development": "1,280,000",
"Selling, General and Administrative Expense": "1,748,000"
},
"output_variables": {
"Liabilities": "6,284,000",
"Assets": "16,230,000",
"Expenses": "10,046,000",
"Revenues": "13,000,000",
"Stockholders Equity": "9,946,000",
"Net Income": "2,986,000",
"Comprehensive Net Income": "2,986,000",
"ECR before LimitedLiability": "308%",
"Economic Capital Ratio": "309%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "7,457,000",
"Assets, Non-Current": "79,000",
"Intangible Assets": "4,362,000",
"Liabilities, Current": "2,264,000",
"Liabilities, Non-Current": "2,978,000",
"Other Assets": "2,021,000",
"Other Compr. Net Income": "6,000",
"Other Expenses": "6,849,000",
"Other Liabilities": "716,000",
"Other Net Income": "211,000",
"Other Revenues": "13,370,000",
"Property, Plant and Equipment": "2,512,000",
"Research and Development": "1,370,000",
"Selling, General and Administrative Expense": "1,767,000"
},
"output_variables": {
"Liabilities": "5,958,000",
"Assets": "16,431,000",
"Expenses": "9,986,000",
"Revenues": "13,370,000",
"Stockholders Equity": "10,473,000",
"Net Income": "3,595,000",
"Comprehensive Net Income": "3,601,000",
"ECR before LimitedLiability": "342%",
"Economic Capital Ratio": "342%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,734,000",
"Assets, Non-Current": "86,000",
"Intangible Assets": "4,362,000",
"Liabilities, Current": "2,258,000",
"Liabilities, Non-Current": "4,880,000",
"Other Assets": "1,796,000",
"Other Compr. Net Income": "142,000",
"Other Expenses": "8,152,000",
"Other Liabilities": "167,000",
"Other Net Income": "75,000",
"Other Revenues": "14,961,000",
"Property, Plant and Equipment": "2,664,000",
"Research and Development": "1,508,000",
"Selling, General and Administrative Expense": "1,694,000"
},
"output_variables": {
"Liabilities": "7,305,000",
"Assets": "17,642,000",
"Expenses": "11,354,000",
"Revenues": "14,961,000",
"Stockholders Equity": "10,337,000",
"Net Income": "3,682,000",
"Comprehensive Net Income": "3,824,000",
"ECR before LimitedLiability": "311%",
"Economic Capital Ratio": "312%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,097,000",
"Assets, Non-Current": "140,000",
"Intangible Assets": "4,362,000",
"Liabilities, Current": "2,474,000",
"Liabilities, Non-Current": "5,509,000",
"Other Assets": "1,355,000",
"Other Compr. Net Income": "-59,000",
"Other Expenses": "7,059,000",
"Other Liabilities": "160,000",
"Other Net Income": "98,000",
"Other Revenues": "15,784,000",
"Property, Plant and Equipment": "3,183,000",
"Research and Development": "1,559,000",
"Selling, General and Administrative Expense": "1,684,000"
},
"output_variables": {
"Liabilities": "8,143,000",
"Assets": "17,137,000",
"Expenses": "10,302,000",
"Revenues": "15,784,000",
"Stockholders Equity": "8,994,000",
"Net Income": "5,580,000",
"Comprehensive Net Income": "5,521,000",
"ECR before LimitedLiability": "334%",
"Economic Capital Ratio": "334%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,761,000",
"Assets, Non-Current": "468,000",
"Intangible Assets": "4,362,000",
"Liabilities, Current": "2,123,000",
"Liabilities, Non-Current": "6,817,000",
"Other Assets": "1,124,000",
"Other Compr. Net Income": "126,000",
"Other Expenses": "6,352,000",
"Other Liabilities": "171,000",
"Other Net Income": "175,000",
"Other Revenues": "14,383,000",
"Property, Plant and Equipment": "3,303,000",
"Research and Development": "1,544,000",
"Selling, General and Administrative Expense": "1,645,000"
},
"output_variables": {
"Liabilities": "9,111,000",
"Assets": "18,018,000",
"Expenses": "9,541,000",
"Revenues": "14,383,000",
"Stockholders Equity": "8,907,000",
"Net Income": "5,017,000",
"Comprehensive Net Income": "5,143,000",
"ECR before LimitedLiability": "299%",
"Economic Capital Ratio": "300%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "10,239,000",
"Assets, Non-Current": "569,000",
"Intangible Assets": "4,362,000",
"Liabilities, Current": "2,390,000",
"Liabilities, Non-Current": "7,553,000",
"Other Assets": "912,000",
"Other Compr. Net Income": "-13,000",
"Other Expenses": "6,026,000",
"Other Liabilities": "221,000",
"Other Net Income": "313,000",
"Other Revenues": "14,461,000",
"Property, Plant and Equipment": "3,269,000",
"Research and Development": "1,530,000",
"Selling, General and Administrative Expense": "1,623,000"
},
"output_variables": {
"Liabilities": "10,164,000",
"Assets": "19,351,000",
"Expenses": "9,179,000",
"Revenues": "14,461,000",
"Stockholders Equity": "9,187,000",
"Net Income": "5,595,000",
"Comprehensive Net Income": "5,582,000",
"ECR before LimitedLiability": "291%",
"Economic Capital Ratio": "292%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "13,685,000",
"Assets, Non-Current": "748,000",
"Intangible Assets": "4,362,000",
"Liabilities, Current": "2,569,000",
"Liabilities, Non-Current": "8,608,000",
"Other Assets": "740,000",
"Other Compr. Net Income": "203,000",
"Other Expenses": "7,498,000",
"Other Liabilities": "166,000",
"Other Net Income": "143,000",
"Other Revenues": "18,344,000",
"Property, Plant and Equipment": "5,141,000",
"Research and Development": "1,554,000",
"Selling, General and Administrative Expense": "1,666,000"
},
"output_variables": {
"Liabilities": "11,343,000",
"Assets": "24,676,000",
"Expenses": "10,718,000",
"Revenues": "18,344,000",
"Stockholders Equity": "13,333,000",
"Net Income": "7,769,000",
"Comprehensive Net Income": "7,972,000",
"ECR before LimitedLiability": "343%",
"Economic Capital Ratio": "343%"
}
}
},
"top_rated": true,
"trend": 7.0,
"value": 3.4306192,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000097476.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000097476.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000097476.png"
},
{
"company_id": "0000723125",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000723125.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000723125.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000723125.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000723125_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000723125_main_keyfigs.svg",
"name": "Micron Technology INC",
"rank": 18,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000723125.svg",
"report_text": "The relative strengths and weaknesses of Micron Technology INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Micron Technology INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 109% points.The greatest weakness of Micron Technology INC is the variable Other Expenses, reducing the Economic Capital Ratio by 45% points.
The company's Economic Capital Ratio, given in the ranking table, is 339%, being 125% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000723125_2022_Micron_Technology_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "-61.3",
"Liabilities": "-57.3",
"Stockholders Equity": "10.5",
"ECR before LimitedLiability": "38.5",
"Liabilities, Current": "-11.9",
"Other Liabilities": "14.1",
"Assets, Non-Current": "2.25",
"Assets": "23.1",
"Property, Plant and Equipment": "74.9",
"Intangible Assets": "-14.9",
"Assets, Current": "-20.8",
"Selling, General and Administrative Expense": "43.3",
"Expenses": "15.3",
"Revenues": "-15.3",
"Net Income": "4.88",
"Other Expenses": "-69.5",
"Research and Development": "32.8",
"Other Revenues": "-15.3",
"Comprehensive Net Income": "4.93",
"Other Net Income": "4.41",
"Economic Capital Ratio": "-52.5"
},
"2012": {
"Liabilities, Non-Current": "-79.3",
"Liabilities": "-48.2",
"Assets": "14.5",
"Stockholders Equity": "-9.37",
"ECR before LimitedLiability": "3.53",
"Liabilities, Current": "7.34",
"Other Liabilities": "11.6",
"Property, Plant and Equipment": "71.6",
"Intangible Assets": "-17.7",
"Assets, Current": "-23.8",
"Selling, General and Administrative Expense": "35.6",
"Expenses": "15.9",
"Revenues": "-5.00",
"Net Income": "6.24",
"Other Expenses": "-54.4",
"Research and Development": "25.4",
"Amortization of Intangible Assets": "1.24",
"Other Revenues": "-5.00",
"Comprehensive Net Income": "5.15",
"Other Net Income": "-5.23",
"Economic Capital Ratio": "-75.5"
},
"2013": {
"Liabilities, Non-Current": "-98.6",
"Liabilities": "-105",
"Stockholders Equity": "-9.47",
"ECR before LimitedLiability": "-4.03",
"Liabilities, Current": "-19.9",
"Other Liabilities": "14.1",
"Assets": "29.1",
"Property, Plant and Equipment": "44.3",
"Intangible Assets": "-14.1",
"Assets, Current": "-4.90",
"Other Assets": "6.19",
"Selling, General and Administrative Expense": "38.2",
"Expenses": "41.6",
"Revenues": "-20.1",
"Net Income": "47.8",
"Other Expenses": "-24.6",
"Research and Development": "25.4",
"Other Revenues": "-20.1",
"Comprehensive Net Income": "47.0",
"Other Net Income": "25.5",
"Economic Capital Ratio": "-44.9"
},
"2014": {
"Liabilities, Non-Current": "-104",
"Liabilities": "-55.4",
"Stockholders Equity": "-48.0",
"ECR before LimitedLiability": "57.2",
"Liabilities, Current": "-1.47",
"Other Liabilities": "33.2",
"Assets": "-6.60",
"Property, Plant and Equipment": "37.7",
"Intangible Assets": "-17.5",
"Assets, Current": "-22.3",
"Other Assets": "2.64",
"Selling, General and Administrative Expense": "49.5",
"Expenses": "40.8",
"Revenues": "45.1",
"Net Income": "92.1",
"Other Expenses": "-47.5",
"Research and Development": "32.7",
"Other Revenues": "45.1",
"Comprehensive Net Income": "92.7",
"Other Net Income": "15.8",
"Economic Capital Ratio": "-3.81"
},
"2015": {
"Liabilities, Non-Current": "-119",
"Liabilities": "-72.3",
"Stockholders Equity": "-25.8",
"ECR before LimitedLiability": "-164",
"Liabilities, Current": "15.6",
"Other Liabilities": "15.8",
"Assets": "7.96",
"Property, Plant and Equipment": "47.2",
"Intangible Assets": "-19.9",
"Assets, Current": "-24.3",
"Other Assets": "17.1",
"Selling, General and Administrative Expense": "48.2",
"Expenses": "37.0",
"Revenues": "31.9",
"Net Income": "74.6",
"Other Expenses": "-50.6",
"Research and Development": "32.8",
"Other Revenues": "31.9",
"Comprehensive Net Income": "75.7",
"Other Net Income": "11.5",
"Economic Capital Ratio": "-230"
},
"2016": {
"Liabilities, Non-Current": "-116",
"Liabilities": "-88.4",
"Stockholders Equity": "-13.4",
"ECR before LimitedLiability": "-6.27",
"Liabilities, Current": "1.63",
"Other Liabilities": "11.8",
"Assets": "28.0",
"Property, Plant and Equipment": "94.0",
"Intangible Assets": "-21.2",
"Assets, Current": "-11.8",
"Other Assets": "-3.28",
"Selling, General and Administrative Expense": "34.0",
"Expenses": "25.2",
"Revenues": "-1.09",
"Net Income": "23.2",
"Other Expenses": "-30.5",
"Research and Development": "18.3",
"Other Revenues": "-1.09",
"Comprehensive Net Income": "22.7",
"Other Net Income": "-1.02",
"Economic Capital Ratio": "-71.6"
},
"2017": {
"Liabilities, Non-Current": "-114",
"Liabilities": "-62.4",
"ECR before LimitedLiability": "65.7",
"Liabilities, Current": "14.7",
"Other Liabilities": "21.7",
"Assets": "16.8",
"Property, Plant and Equipment": "76.6",
"Intangible Assets": "-16.7",
"Assets, Current": "-14.8",
"Other Assets": "-8.80",
"Selling, General and Administrative Expense": "47.0",
"Expenses": "55.9",
"Net Income": "89.0",
"Other Expenses": "-25.1",
"Research and Development": "31.6",
"Amortization of Intangible Assets": "2.18",
"Other Revenues": "41.6",
"Revenues": "41.6",
"Comprehensive Net Income": "89.4",
"Other Net Income": "-2.56",
"Economic Capital Ratio": "26.3"
},
"2018": {
"Liabilities, Non-Current": "-4.94",
"Liabilities": "115",
"Assets": "-4.10",
"Stockholders Equity": "129",
"ECR before LimitedLiability": "399",
"Liabilities, Current": "92.3",
"Other Liabilities": "32.6",
"Property, Plant and Equipment": "-13.1",
"Intangible Assets": "2.12",
"Assets, Current": "1.78",
"Selling, General and Administrative Expense": "72.2",
"Expenses": "118",
"Revenues": "140",
"Net Income": "258",
"Other Expenses": "8.91",
"Research and Development": "35.4",
"Amortization of Intangible Assets": "2.06",
"Other Revenues": "140",
"Comprehensive Net Income": "259",
"Other Net Income": "3.87",
"Economic Capital Ratio": "272"
},
"2019": {
"Liabilities, Non-Current": "-1.85",
"Liabilities": "9.59",
"Stockholders Equity": "106",
"ECR before LimitedLiability": "198",
"Other Liabilities": "12.4",
"Assets, Non-Current": "1.46",
"Assets": "29.6",
"Property, Plant and Equipment": "61.8",
"Intangible Assets": "-9.19",
"Assets, Current": "-4.75",
"Other Assets": "-2.30",
"Selling, General and Administrative Expense": "54.9",
"Expenses": "71.8",
"Revenues": "44.1",
"Net Income": "113",
"Other Expenses": "-11.9",
"Research and Development": "27.0",
"Amortization of Intangible Assets": "2.04",
"Other Revenues": "44.1",
"Comprehensive Net Income": "113",
"Economic Capital Ratio": "144"
},
"2020": {
"Liabilities, Non-Current": "-16.3",
"Liabilities": "13.9",
"Stockholders Equity": "95.0",
"ECR before LimitedLiability": "111",
"Liabilities, Current": "10.0",
"Other Liabilities": "19.3",
"Assets": "41.8",
"Property, Plant and Equipment": "88.5",
"Intangible Assets": "-12.8",
"Assets, Current": "-7.80",
"Other Assets": "-6.01",
"Selling, General and Administrative Expense": "43.2",
"Expenses": "34.5",
"Revenues": "18.6",
"Net Income": "54.5",
"Other Expenses": "-32.5",
"Research and Development": "21.0",
"Other Revenues": "18.6",
"Comprehensive Net Income": "54.2",
"Other Net Income": "2.37",
"Economic Capital Ratio": "67.9"
},
"2021": {
"Liabilities, Non-Current": "-18.1",
"Liabilities": "38.5",
"Stockholders Equity": "76.6",
"ECR before LimitedLiability": "160",
"Liabilities, Current": "30.7",
"Other Liabilities": "25.3",
"Assets": "17.0",
"Property, Plant and Equipment": "70.4",
"Intangible Assets": "-12.1",
"Assets, Current": "-11.0",
"Other Assets": "-7.71",
"Selling, General and Administrative Expense": "56.3",
"Expenses": "47.2",
"Revenues": "56.2",
"Net Income": "109",
"Other Expenses": "-45.3",
"Research and Development": "33.8",
"Other Revenues": "56.2",
"Comprehensive Net Income": "107",
"Other Net Income": "8.54",
"Economic Capital Ratio": "125"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000723125_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "5,832,000",
"Assets, Non-Current": "460,000",
"Intangible Assets": "0",
"Liabilities, Current": "2,480,000",
"Liabilities, Non-Current": "2,420,000",
"Other Assets": "905,000",
"Other Compr. Net Income": "0",
"Other Expenses": "7,357,000",
"Other Liabilities": "0",
"Other Net Income": "142,000",
"Other Revenues": "8,788,000",
"Property, Plant and Equipment": "7,555,000",
"Research and Development": "791,000",
"Selling, General and Administrative Expense": "592,000"
},
"output_variables": {
"Liabilities": "4,900,000",
"Assets": "14,752,000",
"Expenses": "8,740,000",
"Revenues": "8,788,000",
"Stockholders Equity": "9,852,000",
"Net Income": "190,000",
"Comprehensive Net Income": "190,000",
"ECR before LimitedLiability": "242%",
"Economic Capital Ratio": "246%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "5,758,000",
"Assets, Non-Current": "286,000",
"Intangible Assets": "0",
"Liabilities, Current": "2,243,000",
"Liabilities, Non-Current": "3,668,000",
"Other Assets": "1,181,000",
"Other Compr. Net Income": "-53,000",
"Other Expenses": "7,438,000",
"Other Liabilities": "0",
"Other Net Income": "-289,000",
"Other Revenues": "8,234,000",
"Property, Plant and Equipment": "7,103,000",
"Research and Development": "918,000",
"Selling, General and Administrative Expense": "620,000"
},
"output_variables": {
"Liabilities": "5,911,000",
"Assets": "14,328,000",
"Expenses": "8,976,000",
"Revenues": "8,234,000",
"Stockholders Equity": "8,417,000",
"Net Income": "-1,031,000",
"Comprehensive Net Income": "-1,084,000",
"ECR before LimitedLiability": "154%",
"Economic Capital Ratio": "174%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,911,000",
"Assets, Non-Current": "439,000",
"Intangible Assets": "0",
"Liabilities, Current": "4,125,000",
"Liabilities, Non-Current": "4,987,000",
"Other Assets": "2,142,000",
"Other Compr. Net Income": "-21,000",
"Other Expenses": "7,591,000",
"Other Liabilities": "0",
"Other Net Income": "1,205,000",
"Other Revenues": "9,073,000",
"Property, Plant and Equipment": "7,626,000",
"Research and Development": "931,000",
"Selling, General and Administrative Expense": "562,000"
},
"output_variables": {
"Liabilities": "9,112,000",
"Assets": "19,118,000",
"Expenses": "9,084,000",
"Revenues": "9,073,000",
"Stockholders Equity": "10,006,000",
"Net Income": "1,194,000",
"Comprehensive Net Income": "1,173,000",
"ECR before LimitedLiability": "198%",
"Economic Capital Ratio": "208%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "10,245,000",
"Assets, Non-Current": "497,000",
"Intangible Assets": "0",
"Liabilities, Current": "4,811,000",
"Liabilities, Non-Current": "6,057,000",
"Other Assets": "3,074,000",
"Other Compr. Net Income": "-41,000",
"Other Expenses": "11,441,000",
"Other Liabilities": "0",
"Other Net Income": "240,000",
"Other Revenues": "16,358,000",
"Property, Plant and Equipment": "8,682,000",
"Research and Development": "1,371,000",
"Selling, General and Administrative Expense": "707,000"
},
"output_variables": {
"Liabilities": "10,868,000",
"Assets": "22,498,000",
"Expenses": "13,519,000",
"Revenues": "16,358,000",
"Stockholders Equity": "11,630,000",
"Net Income": "3,079,000",
"Comprehensive Net Income": "3,038,000",
"ECR before LimitedLiability": "233%",
"Economic Capital Ratio": "238%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,596,000",
"Assets, Non-Current": "455,000",
"Intangible Assets": "0",
"Liabilities, Current": "3,905,000",
"Liabilities, Non-Current": "6,950,000",
"Other Assets": "4,538,000",
"Other Compr. Net Income": "-43,000",
"Other Expenses": "11,508,000",
"Other Liabilities": "0",
"Other Net Income": "474,000",
"Other Revenues": "16,192,000",
"Property, Plant and Equipment": "10,554,000",
"Research and Development": "1,540,000",
"Selling, General and Administrative Expense": "719,000"
},
"output_variables": {
"Liabilities": "10,855,000",
"Assets": "24,143,000",
"Expenses": "13,767,000",
"Revenues": "16,192,000",
"Stockholders Equity": "13,288,000",
"Net Income": "2,899,000",
"Comprehensive Net Income": "2,856,000",
"ECR before LimitedLiability": "240%",
"Economic Capital Ratio": "245%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "9,495,000",
"Assets, Non-Current": "460,000",
"Intangible Assets": "464,000",
"Liabilities, Current": "4,835,000",
"Liabilities, Non-Current": "9,777,000",
"Other Assets": "2,435,000",
"Other Compr. Net Income": "-49,000",
"Other Expenses": "10,417,000",
"Other Liabilities": "0",
"Other Net Income": "19,000",
"Other Revenues": "12,399,000",
"Property, Plant and Equipment": "14,686,000",
"Research and Development": "1,617,000",
"Selling, General and Administrative Expense": "659,000"
},
"output_variables": {
"Liabilities": "14,612,000",
"Assets": "27,540,000",
"Expenses": "12,693,000",
"Revenues": "12,399,000",
"Stockholders Equity": "12,928,000",
"Net Income": "-275,000",
"Comprehensive Net Income": "-324,000",
"ECR before LimitedLiability": "138%",
"Economic Capital Ratio": "163%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "12,457,000",
"Assets, Non-Current": "434,000",
"Intangible Assets": "1,615,000",
"Liabilities, Current": "5,334,000",
"Liabilities, Non-Current": "10,511,000",
"Other Assets": "1,399,000",
"Other Compr. Net Income": "63,000",
"Other Expenses": "12,619,000",
"Other Liabilities": "0",
"Other Net Income": "-46,000",
"Other Revenues": "20,322,000",
"Property, Plant and Equipment": "19,431,000",
"Research and Development": "1,824,000",
"Selling, General and Administrative Expense": "743,000"
},
"output_variables": {
"Liabilities": "15,845,000",
"Assets": "35,336,000",
"Expenses": "15,186,000",
"Revenues": "20,322,000",
"Stockholders Equity": "19,491,000",
"Net Income": "5,090,000",
"Comprehensive Net Income": "5,153,000",
"ECR before LimitedLiability": "255%",
"Economic Capital Ratio": "258%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "16,039,000",
"Assets, Non-Current": "611,000",
"Intangible Assets": "1,559,000",
"Liabilities, Current": "5,754,000",
"Liabilities, Non-Current": "4,358,000",
"Other Assets": "1,495,000",
"Other Compr. Net Income": "-22,000",
"Other Expenses": "13,010,000",
"Other Liabilities": "0",
"Other Net Income": "-289,000",
"Other Revenues": "30,391,000",
"Property, Plant and Equipment": "23,672,000",
"Research and Development": "2,141,000",
"Selling, General and Administrative Expense": "813,000"
},
"output_variables": {
"Liabilities": "10,112,000",
"Assets": "43,376,000",
"Expenses": "15,964,000",
"Revenues": "30,391,000",
"Stockholders Equity": "33,264,000",
"Net Income": "14,138,000",
"Comprehensive Net Income": "14,116,000",
"ECR before LimitedLiability": "493%",
"Economic Capital Ratio": "493%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "16,503,000",
"Assets, Non-Current": "1,739,000",
"Intangible Assets": "1,568,000",
"Liabilities, Current": "6,390,000",
"Liabilities, Non-Current": "4,993,000",
"Other Assets": "837,000",
"Other Compr. Net Income": "-46,000",
"Other Expenses": "13,525,000",
"Other Liabilities": "636,000",
"Other Net Income": "-246,000",
"Other Revenues": "23,406,000",
"Property, Plant and Equipment": "28,240,000",
"Research and Development": "2,441,000",
"Selling, General and Administrative Expense": "836,000"
},
"output_variables": {
"Liabilities": "12,019,000",
"Assets": "48,887,000",
"Expenses": "16,802,000",
"Revenues": "23,406,000",
"Stockholders Equity": "36,868,000",
"Net Income": "6,358,000",
"Comprehensive Net Income": "6,312,000",
"ECR before LimitedLiability": "363%",
"Economic Capital Ratio": "363%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "17,965,000",
"Assets, Non-Current": "1,829,000",
"Intangible Assets": "1,562,000",
"Liabilities, Current": "6,635,000",
"Liabilities, Non-Current": "7,404,000",
"Other Assets": "1,291,000",
"Other Compr. Net Income": "39,000",
"Other Expenses": "15,357,000",
"Other Liabilities": "643,000",
"Other Net Income": "113,000",
"Other Revenues": "21,435,000",
"Property, Plant and Equipment": "31,031,000",
"Research and Development": "2,600,000",
"Selling, General and Administrative Expense": "881,000"
},
"output_variables": {
"Liabilities": "14,682,000",
"Assets": "53,678,000",
"Expenses": "18,838,000",
"Revenues": "21,435,000",
"Stockholders Equity": "38,996,000",
"Net Income": "2,710,000",
"Comprehensive Net Income": "2,749,000",
"ECR before LimitedLiability": "298%",
"Economic Capital Ratio": "299%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "19,907,000",
"Assets, Non-Current": "2,819,000",
"Intangible Assets": "1,577,000",
"Liabilities, Current": "6,424,000",
"Liabilities, Non-Current": "7,684,000",
"Other Assets": "1,333,000",
"Other Compr. Net Income": "-69,000",
"Other Expenses": "18,347,000",
"Other Liabilities": "808,000",
"Other Net Income": "60,000",
"Other Revenues": "27,705,000",
"Property, Plant and Equipment": "33,213,000",
"Research and Development": "2,663,000",
"Selling, General and Administrative Expense": "894,000"
},
"output_variables": {
"Liabilities": "14,916,000",
"Assets": "58,849,000",
"Expenses": "21,904,000",
"Revenues": "27,705,000",
"Stockholders Equity": "43,933,000",
"Net Income": "5,861,000",
"Comprehensive Net Income": "5,792,000",
"ECR before LimitedLiability": "339%",
"Economic Capital Ratio": "339%"
}
}
},
"top_rated": true,
"trend": 3.0,
"value": 3.392019,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000723125.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000723125.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000723125.png"
},
{
"company_id": "0000866291",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000866291.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000866291.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000866291_main_keyfigs.svg",
"name": "Allegro Microsystems INC",
"rank": 19,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000866291.svg",
"report_text": "The relative strengths and weaknesses of Allegro Microsystems INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Allegro Microsystems INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 139% points.The greatest weakness of Allegro Microsystems INC is the variable Assets, reducing the Economic Capital Ratio by 33% points.
The company's Economic Capital Ratio, given in the ranking table, is 325%, being 111% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000866291_2022_Allegro_Microsystems_INC.pdf",
"shrinked_graph_json": {
"2020": {
"Liabilities, Non-Current": "91.5",
"Liabilities": "135",
"Stockholders Equity": "5.91",
"ECR before LimitedLiability": "135",
"Liabilities, Current": "35.7",
"Other Liabilities": "34.7",
"Assets": "-26.3",
"Property, Plant and Equipment": "28.9",
"Intangible Assets": "-23.0",
"Assets, Current": "-14.5",
"Other Assets": "-9.95",
"Selling, General and Administrative Expense": "17.3",
"Expenses": "-26.2",
"Revenues": "95.6",
"Net Income": "74.2",
"Other Expenses": "-60.3",
"Research and Development": "12.9",
"Other Revenues": "95.6",
"Comprehensive Net Income": "70.1",
"Other Compr. Net Income": "-4.34",
"Economic Capital Ratio": "91.4"
},
"2021": {
"Liabilities, Non-Current": "78.2",
"Liabilities": "139",
"Stockholders Equity": "-28.6",
"ECR before LimitedLiability": "146",
"Liabilities, Current": "58.5",
"Other Liabilities": "33.5",
"Assets": "-33.2",
"Property, Plant and Equipment": "9.16",
"Intangible Assets": "-22.4",
"Assets, Current": "-16.3",
"Other Assets": "-5.10",
"Selling, General and Administrative Expense": "-18.3",
"Expenses": "-14.5",
"Revenues": "109",
"Net Income": "97.8",
"Other Expenses": "-10.1",
"Research and Development": "11.0",
"Other Revenues": "109",
"Comprehensive Net Income": "102",
"Other Compr. Net Income": "4.82",
"Economic Capital Ratio": "111"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000866291_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "448,221",
"Assets, Non-Current": "8,810",
"Intangible Assets": "1,285",
"Liabilities, Current": "150,111",
"Liabilities, Non-Current": "15,878",
"Other Assets": "27,175",
"Other Compr. Net Income": "-3,832",
"Other Expenses": "404,986",
"Other Liabilities": "17,700",
"Other Net Income": "450",
"Other Revenues": "650,089",
"Property, Plant and Equipment": "332,330",
"Research and Development": "102,052",
"Selling, General and Administrative Expense": "106,396"
},
"output_variables": {
"Liabilities": "183,689",
"Assets": "817,821",
"Expenses": "613,434",
"Revenues": "650,089",
"Stockholders Equity": "634,132",
"Net Income": "37,105",
"Comprehensive Net Income": "33,273",
"ECR before LimitedLiability": "322%",
"Economic Capital Ratio": "322%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "430,564",
"Assets, Non-Current": "14,613",
"Intangible Assets": "20,106",
"Liabilities, Current": "116,674",
"Liabilities, Non-Current": "19,133",
"Other Assets": "90,002",
"Other Compr. Net Income": "7,963",
"Other Expenses": "297,372",
"Other Liabilities": "25,000",
"Other Net Income": "-13,609",
"Other Revenues": "591,207",
"Property, Plant and Equipment": "192,393",
"Research and Development": "108,649",
"Selling, General and Administrative Expense": "153,476"
},
"output_variables": {
"Liabilities": "160,807",
"Assets": "747,678",
"Expenses": "559,497",
"Revenues": "591,207",
"Stockholders Equity": "586,871",
"Net Income": "18,101",
"Comprehensive Net Income": "26,064",
"ECR before LimitedLiability": "324%",
"Economic Capital Ratio": "325%"
}
}
},
"top_rated": true,
"trend": 1.0,
"value": 3.2480144,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000866291.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000866291.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000866291.png"
},
{
"company_id": "0000810136",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000810136.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000810136.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000810136.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000810136_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000810136_main_keyfigs.svg",
"name": "Photronics INC",
"rank": 20,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000810136.svg",
"report_text": "The relative strengths and weaknesses of Photronics INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Photronics INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 94% points.The greatest weakness of Photronics INC is the variable Other Expenses, reducing the Economic Capital Ratio by 84% points.
The company's Economic Capital Ratio, given in the ranking table, is 323%, being 110% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000810136_2022_Photronics_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "-86.3",
"Liabilities": "-47.7",
"Stockholders Equity": "12.9",
"ECR before LimitedLiability": "53.1",
"Liabilities, Current": "14.6",
"Other Liabilities": "14.8",
"Assets": "20.0",
"Property, Plant and Equipment": "59.6",
"Intangible Assets": "-7.57",
"Assets, Current": "-23.7",
"Other Assets": "5.49",
"Selling, General and Administrative Expense": "38.9",
"Expenses": "36.9",
"Revenues": "-4.73",
"Net Income": "11.4",
"Other Expenses": "-61.5",
"Research and Development": "52.3",
"Other Revenues": "-4.73",
"Comprehensive Net Income": "11.4",
"Other Net Income": "-22.4",
"Economic Capital Ratio": "-37.9"
},
"2012": {
"Liabilities, Non-Current": "-93.8",
"Liabilities": "-35.4",
"Stockholders Equity": "47.9",
"ECR before LimitedLiability": "102",
"Liabilities, Current": "27.9",
"Other Liabilities": "16.8",
"Assets": "34.8",
"Property, Plant and Equipment": "58.5",
"Intangible Assets": "-7.73",
"Assets, Current": "-14.4",
"Other Assets": "8.72",
"Selling, General and Administrative Expense": "35.7",
"Expenses": "42.6",
"Revenues": "11.8",
"Net Income": "58.5",
"Other Expenses": "-46.0",
"Research and Development": "48.8",
"Other Revenues": "11.8",
"Comprehensive Net Income": "61.1",
"Other Net Income": "5.70",
"Economic Capital Ratio": "22.5"
},
"2013": {
"Liabilities, Non-Current": "-98.9",
"Liabilities": "-52.3",
"Stockholders Equity": "44.4",
"ECR before LimitedLiability": "42.5",
"Liabilities, Current": "16.8",
"Other Liabilities": "17.1",
"Assets": "41.7",
"Property, Plant and Equipment": "66.0",
"Intangible Assets": "-7.61",
"Assets, Current": "-14.6",
"Other Assets": "8.18",
"Selling, General and Administrative Expense": "32.1",
"Expenses": "40.9",
"Net Income": "39.9",
"Other Expenses": "-34.7",
"Research and Development": "40.5",
"Other Revenues": "-3.40",
"Revenues": "-3.40",
"Comprehensive Net Income": "44.2",
"Other Compr. Net Income": "4.78",
"Other Net Income": "2.33",
"Economic Capital Ratio": "1.70"
},
"2014": {
"Liabilities, Non-Current": "-56.7",
"Liabilities": "-10.2",
"Stockholders Equity": "74.9",
"ECR before LimitedLiability": "95.8",
"Liabilities, Current": "8.43",
"Other Liabilities": "30.7",
"Assets": "43.0",
"Property, Plant and Equipment": "84.6",
"Intangible Assets": "-8.96",
"Assets, Current": "-16.2",
"Other Assets": "2.40",
"Selling, General and Administrative Expense": "31.7",
"Expenses": "37.1",
"Net Income": "54.5",
"Other Expenses": "-39.1",
"Research and Development": "41.6",
"Other Revenues": "-2.03",
"Revenues": "-2.03",
"Comprehensive Net Income": "50.2",
"Other Compr. Net Income": "-4.71",
"Other Net Income": "20.6",
"Economic Capital Ratio": "34.8"
},
"2015": {
"Liabilities, Non-Current": "-13.3",
"Liabilities": "-11.9",
"Stockholders Equity": "70.3",
"ECR before LimitedLiability": "-131",
"Liabilities, Current": "-13.5",
"Other Liabilities": "14.1",
"Assets": "40.3",
"Property, Plant and Equipment": "78.0",
"Intangible Assets": "-13.3",
"Assets, Current": "-12.6",
"Other Assets": "5.86",
"Selling, General and Administrative Expense": "35.9",
"Expenses": "43.0",
"Revenues": "8.36",
"Net Income": "54.2",
"Other Expenses": "-45.8",
"Research and Development": "48.8",
"Other Revenues": "8.36",
"Comprehensive Net Income": "33.4",
"Other Compr. Net Income": "-22.6",
"Economic Capital Ratio": "-197"
},
"2016": {
"Liabilities, Non-Current": "-11.1",
"Liabilities": "75.8",
"Assets": "21.7",
"Stockholders Equity": "127",
"ECR before LimitedLiability": "199",
"Liabilities, Current": "60.2",
"Other Liabilities": "28.9",
"Property, Plant and Equipment": "53.8",
"Intangible Assets": "-10.7",
"Other Assets": "-7.08",
"Selling, General and Administrative Expense": "49.1",
"Expenses": "44.8",
"Revenues": "36.3",
"Net Income": "85.6",
"Other Expenses": "-62.8",
"Research and Development": "56.2",
"Other Revenues": "36.3",
"Comprehensive Net Income": "81.5",
"Other Net Income": "5.23",
"Other Compr. Net Income": "-4.19",
"Economic Capital Ratio": "134"
},
"2017": {
"Liabilities, Non-Current": "7.54",
"Liabilities": "79.9",
"Stockholders Equity": "146",
"ECR before LimitedLiability": "170",
"Liabilities, Current": "50.2",
"Other Liabilities": "27.4",
"Assets": "29.6",
"Property, Plant and Equipment": "61.2",
"Intangible Assets": "-10.9",
"Assets, Current": "4.24",
"Other Assets": "-6.42",
"Selling, General and Administrative Expense": "39.5",
"Expenses": "31.1",
"Revenues": "20.4",
"Net Income": "47.2",
"Other Expenses": "-66.7",
"Research and Development": "55.2",
"Other Revenues": "20.4",
"Comprehensive Net Income": "50.8",
"Other Net Income": "-4.16",
"Economic Capital Ratio": "130"
},
"2018": {
"Liabilities, Non-Current": "45.5",
"Liabilities": "99.6",
"Assets": "34.9",
"Stockholders Equity": "155",
"ECR before LimitedLiability": "246",
"Liabilities, Current": "41.2",
"Other Liabilities": "25.0",
"Property, Plant and Equipment": "64.6",
"Intangible Assets": "-12.0",
"Other Assets": "-4.85",
"Selling, General and Administrative Expense": "47.6",
"Expenses": "44.7",
"Revenues": "35.6",
"Net Income": "88.9",
"Other Expenses": "-57.9",
"Research and Development": "52.2",
"Other Revenues": "35.6",
"Comprehensive Net Income": "73.2",
"Other Net Income": "10.4",
"Other Compr. Net Income": "-16.8",
"Economic Capital Ratio": "118"
},
"2019": {
"Liabilities, Non-Current": "37.9",
"Liabilities": "61.7",
"Stockholders Equity": "113",
"ECR before LimitedLiability": "171",
"Liabilities, Current": "4.30",
"Other Liabilities": "22.9",
"Assets": "26.5",
"Property, Plant and Equipment": "75.4",
"Intangible Assets": "-15.5",
"Assets, Current": "-5.76",
"Other Assets": "-3.33",
"Selling, General and Administrative Expense": "45.3",
"Expenses": "33.9",
"Revenues": "28.4",
"Net Income": "63.9",
"Other Expenses": "-71.5",
"Research and Development": "56.2",
"Other Revenues": "28.4",
"Comprehensive Net Income": "56.1",
"Other Compr. Net Income": "-8.02",
"Economic Capital Ratio": "118"
},
"2020": {
"Liabilities, Non-Current": "41.8",
"Liabilities": "100",
"Stockholders Equity": "104",
"ECR before LimitedLiability": "164",
"Liabilities, Current": "33.5",
"Other Liabilities": "36.4",
"Assets": "10.8",
"Property, Plant and Equipment": "55.9",
"Intangible Assets": "-13.9",
"Assets, Current": "-5.78",
"Other Assets": "-6.35",
"Selling, General and Administrative Expense": "42.4",
"Expenses": "13.1",
"Revenues": "42.3",
"Net Income": "56.6",
"Other Expenses": "-89.0",
"Research and Development": "56.0",
"Other Revenues": "42.3",
"Comprehensive Net Income": "66.3",
"Other Compr. Net Income": "9.92",
"Economic Capital Ratio": "121"
},
"2021": {
"Liabilities, Non-Current": "15.6",
"Liabilities": "72.9",
"Stockholders Equity": "62.7",
"ECR before LimitedLiability": "144",
"Liabilities, Current": "26.6",
"Other Liabilities": "37.0",
"Selling, General and Administrative Expense": "47.7",
"Expenses": "28.2",
"Net Income": "93.8",
"Other Expenses": "-84.3",
"Research and Development": "60.2",
"Other Revenues": "53.5",
"Revenues": "53.5",
"Property, Plant and Equipment": "69.8",
"Intangible Assets": "-18.1",
"Assets, Current": "-9.62",
"Other Assets": "-10.5",
"Comprehensive Net Income": "83.8",
"Other Net Income": "15.0",
"Other Compr. Net Income": "-11.1",
"Economic Capital Ratio": "110"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000810136_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "305,207",
"Assets, Non-Current": "10,282",
"Intangible Assets": "42,462",
"Liabilities, Current": "95,901",
"Liabilities, Non-Current": "161,460",
"Other Assets": "91,223",
"Other Compr. Net Income": "0",
"Other Expenses": "398,755",
"Other Liabilities": "737",
"Other Net Income": "-32,310",
"Other Revenues": "512,020",
"Property, Plant and Equipment": "368,680",
"Research and Development": "15,507",
"Selling, General and Administrative Expense": "45,240"
},
"output_variables": {
"Liabilities": "258,098",
"Assets": "817,854",
"Expenses": "459,502",
"Revenues": "512,020",
"Stockholders Equity": "559,756",
"Net Income": "20,208",
"Comprehensive Net Income": "20,208",
"ECR before LimitedLiability": "258%",
"Economic Capital Ratio": "261%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "319,794",
"Assets, Non-Current": "6,601",
"Intangible Assets": "37,384",
"Liabilities, Current": "85,513",
"Liabilities, Non-Current": "177,059",
"Other Assets": "104,647",
"Other Compr. Net Income": "3,820",
"Other Expenses": "358,228",
"Other Liabilities": "661",
"Other Net Income": "3,721",
"Other Revenues": "450,439",
"Property, Plant and Equipment": "380,808",
"Research and Development": "19,371",
"Selling, General and Administrative Expense": "46,706"
},
"output_variables": {
"Liabilities": "263,233",
"Assets": "849,234",
"Expenses": "424,305",
"Revenues": "450,439",
"Stockholders Equity": "586,001",
"Net Income": "29,855",
"Comprehensive Net Income": "33,675",
"ECR before LimitedLiability": "270%",
"Economic Capital Ratio": "272%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "318,466",
"Assets, Non-Current": "5,064",
"Intangible Assets": "34,080",
"Liabilities, Current": "104,587",
"Liabilities, Non-Current": "192,504",
"Other Assets": "105,579",
"Other Compr. Net Income": "9,129",
"Other Expenses": "337,525",
"Other Liabilities": "1,007",
"Other Net Income": "3,892",
"Other Revenues": "422,180",
"Property, Plant and Equipment": "422,740",
"Research and Development": "20,758",
"Selling, General and Administrative Expense": "48,213"
},
"output_variables": {
"Liabilities": "298,098",
"Assets": "885,929",
"Expenses": "406,496",
"Revenues": "422,180",
"Stockholders Equity": "587,831",
"Net Income": "19,576",
"Comprehensive Net Income": "28,705",
"ECR before LimitedLiability": "251%",
"Economic Capital Ratio": "254%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "336,492",
"Assets, Non-Current": "8,170",
"Intangible Assets": "30,294",
"Liabilities, Current": "139,117",
"Liabilities, Non-Current": "147,527",
"Other Assets": "104,158",
"Other Compr. Net Income": "-11,067",
"Other Expenses": "371,723",
"Other Liabilities": "3,045",
"Other Net Income": "19,782",
"Other Revenues": "455,527",
"Property, Plant and Equipment": "550,069",
"Research and Development": "21,913",
"Selling, General and Administrative Expense": "49,638"
},
"output_variables": {
"Liabilities": "289,689",
"Assets": "1,029,183",
"Expenses": "443,274",
"Revenues": "455,527",
"Stockholders Equity": "739,494",
"Net Income": "32,035",
"Comprehensive Net Income": "20,968",
"ECR before LimitedLiability": "275%",
"Economic Capital Ratio": "277%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "364,114",
"Assets, Non-Current": "4,612",
"Intangible Assets": "24,616",
"Liabilities, Current": "192,692",
"Liabilities, Non-Current": "86,409",
"Other Assets": "104,929",
"Other Compr. Net Income": "-44,581",
"Other Expenses": "399,241",
"Other Liabilities": "4,388",
"Other Net Income": "2,797",
"Other Revenues": "524,206",
"Property, Plant and Equipment": "547,284",
"Research and Development": "21,920",
"Selling, General and Administrative Expense": "48,983"
},
"output_variables": {
"Liabilities": "283,489",
"Assets": "1,045,555",
"Expenses": "470,144",
"Revenues": "524,206",
"Stockholders Equity": "762,066",
"Net Income": "56,859",
"Comprehensive Net Income": "12,278",
"ECR before LimitedLiability": "275%",
"Economic Capital Ratio": "277%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "441,586",
"Assets, Non-Current": "4,071",
"Intangible Assets": "19,854",
"Liabilities, Current": "81,317",
"Liabilities, Non-Current": "79,985",
"Other Assets": "16,322",
"Other Compr. Net Income": "-6,574",
"Other Expenses": "372,913",
"Other Liabilities": "1,491",
"Other Net Income": "11,364",
"Other Revenues": "483,456",
"Property, Plant and Equipment": "506,434",
"Research and Development": "21,654",
"Selling, General and Administrative Expense": "44,577"
},
"output_variables": {
"Liabilities": "162,793",
"Assets": "988,267",
"Expenses": "439,144",
"Revenues": "483,456",
"Stockholders Equity": "825,474",
"Net Income": "55,676",
"Comprehensive Net Income": "49,102",
"ECR before LimitedLiability": "368%",
"Economic Capital Ratio": "368%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "449,124",
"Assets, Non-Current": "3,870",
"Intangible Assets": "17,122",
"Liabilities, Current": "81,776",
"Liabilities, Non-Current": "71,674",
"Other Assets": "15,481",
"Other Compr. Net Income": "6,403",
"Other Expenses": "366,874",
"Other Liabilities": "2,049",
"Other Net Income": "-3,068",
"Other Revenues": "450,678",
"Property, Plant and Equipment": "535,197",
"Research and Development": "15,862",
"Selling, General and Administrative Expense": "43,585"
},
"output_variables": {
"Liabilities": "155,499",
"Assets": "1,020,794",
"Expenses": "426,321",
"Revenues": "450,678",
"Stockholders Equity": "865,295",
"Net Income": "21,289",
"Comprehensive Net Income": "27,692",
"ECR before LimitedLiability": "362%",
"Economic Capital Ratio": "362%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "502,731",
"Assets, Non-Current": "5,020",
"Intangible Assets": "12,368",
"Liabilities, Current": "191,076",
"Liabilities, Non-Current": "13,721",
"Other Assets": "18,109",
"Other Compr. Net Income": "-31,038",
"Other Expenses": "413,370",
"Other Liabilities": "643",
"Other Net Income": "5,206",
"Other Revenues": "535,276",
"Property, Plant and Equipment": "571,781",
"Research and Development": "14,481",
"Selling, General and Administrative Expense": "51,395"
},
"output_variables": {
"Liabilities": "205,440",
"Assets": "1,110,009",
"Expenses": "479,246",
"Revenues": "535,276",
"Stockholders Equity": "904,569",
"Net Income": "61,236",
"Comprehensive Net Income": "30,198",
"ECR before LimitedLiability": "339%",
"Economic Capital Ratio": "340%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "427,527",
"Assets, Non-Current": "30,048",
"Intangible Assets": "7,870",
"Liabilities, Current": "151,954",
"Liabilities, Non-Current": "55,619",
"Other Assets": "20,779",
"Other Compr. Net Income": "-14,737",
"Other Expenses": "441,454",
"Other Liabilities": "0",
"Other Net Income": "5.0",
"Other Revenues": "550,660",
"Property, Plant and Equipment": "632,441",
"Research and Development": "16,394",
"Selling, General and Administrative Expense": "52,326"
},
"output_variables": {
"Liabilities": "207,573",
"Assets": "1,118,665",
"Expenses": "510,174",
"Revenues": "550,660",
"Stockholders Equity": "911,092",
"Net Income": "40,491",
"Comprehensive Net Income": "25,754",
"ECR before LimitedLiability": "336%",
"Economic Capital Ratio": "337%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "500,139",
"Assets, Non-Current": "31,061",
"Intangible Assets": "3,437",
"Liabilities, Current": "142,939",
"Liabilities, Non-Current": "82,977",
"Other Assets": "22,070",
"Other Compr. Net Income": "20,440",
"Other Expenses": "498,662",
"Other Liabilities": "0",
"Other Net Income": "40",
"Other Revenues": "609,691",
"Property, Plant and Equipment": "631,475",
"Research and Development": "17,144",
"Selling, General and Administrative Expense": "53,582"
},
"output_variables": {
"Liabilities": "225,916",
"Assets": "1,188,182",
"Expenses": "569,388",
"Revenues": "609,691",
"Stockholders Equity": "962,266",
"Net Income": "40,343",
"Comprehensive Net Income": "60,783",
"ECR before LimitedLiability": "351%",
"Economic Capital Ratio": "352%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "550,616",
"Assets, Non-Current": "21,906",
"Intangible Assets": "774",
"Liabilities, Current": "176,148",
"Liabilities, Non-Current": "117,492",
"Other Assets": "24,353",
"Other Compr. Net Income": "-20,754",
"Other Expenses": "521,592",
"Other Liabilities": "0",
"Other Net Income": "12,662",
"Other Revenues": "663,761",
"Property, Plant and Equipment": "696,553",
"Research and Development": "18,490",
"Selling, General and Administrative Expense": "57,525"
},
"output_variables": {
"Liabilities": "293,640",
"Assets": "1,294,202",
"Expenses": "597,607",
"Revenues": "663,761",
"Stockholders Equity": "1,000,562",
"Net Income": "78,816",
"Comprehensive Net Income": "58,062",
"ECR before LimitedLiability": "323%",
"Economic Capital Ratio": "323%"
}
}
},
"top_rated": true,
"trend": -4.0,
"value": 3.2343873,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000810136.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000810136.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000810136.png"
},
{
"company_id": "0001438423",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001438423.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001438423.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001438423.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001438423_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001438423_main_keyfigs.svg",
"name": "Everspin Technologies INC",
"rank": 21,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001438423.svg",
"report_text": "The relative strengths and weaknesses of Everspin Technologies INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Everspin Technologies INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 201% points.The greatest weakness of Everspin Technologies INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 247% points.
The company's Economic Capital Ratio, given in the ranking table, is 313%, being 99% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001438423_2022_Everspin_Technologies_INC.pdf",
"shrinked_graph_json": {
"2016": {
"Liabilities": "4.77",
"Stockholders Equity": "-57.2",
"Liabilities, Current": "0.836",
"Other Liabilities": "2.01",
"Assets, Non-Current": "-4.00",
"Assets": "-71.6",
"Property, Plant and Equipment": "-32.6",
"Intangible Assets": "-61.6",
"Assets, Current": "27.8",
"Other Assets": "-44.5",
"Selling, General and Administrative Expense": "-28.5",
"Expenses": "-91.5",
"Revenues": "-36.1",
"Net Income": "-113",
"Other Expenses": "12.3",
"Research and Development": "-116",
"Other Revenues": "-36.1",
"ECR before LimitedLiability": "-110",
"Comprehensive Net Income": "-113",
"Other Net Income": "0.682",
"Economic Capital Ratio": "-175"
},
"2017": {
"Liabilities": "2.66",
"Stockholders Equity": "-112",
"ECR before LimitedLiability": "-185",
"Liabilities, Current": "1.15",
"Other Liabilities": "2.23",
"Assets, Non-Current": "-2.34",
"Assets": "-109",
"Property, Plant and Equipment": "-12.8",
"Intangible Assets": "-39.5",
"Assets, Current": "-24.5",
"Other Assets": "-23.2",
"Selling, General and Administrative Expense": "-26.2",
"Expenses": "-53.2",
"Revenues": "-3.71",
"Net Income": "-79.0",
"Other Expenses": "7.23",
"Research and Development": "-77.7",
"Other Revenues": "-3.71",
"Comprehensive Net Income": "-79.7",
"Other Net Income": "-0.966",
"Economic Capital Ratio": "-225"
},
"2018": {
"Liabilities, Non-Current": "3.15",
"Liabilities": "28.3",
"Stockholders Equity": "-71.4",
"Liabilities, Current": "18.2",
"Other Liabilities": "5.55",
"Assets": "-109",
"Property, Plant and Equipment": "-23.9",
"Intangible Assets": "-53.5",
"Assets, Current": "-2.32",
"Other Assets": "-18.7",
"Selling, General and Administrative Expense": "-39.0",
"Expenses": "-103",
"Revenues": "10.7",
"Net Income": "-59.5",
"Other Expenses": "16.4",
"Research and Development": "-99.2",
"Other Revenues": "10.7",
"ECR before LimitedLiability": "-37.2",
"Comprehensive Net Income": "-58.0",
"Other Net Income": "3.95",
"Economic Capital Ratio": "-165"
},
"2019": {
"Liabilities": "14.3",
"Stockholders Equity": "-126",
"ECR before LimitedLiability": "-112",
"Liabilities, Current": "7.97",
"Other Liabilities": "6.01",
"Assets, Non-Current": "-3.17",
"Assets": "-111",
"Property, Plant and Equipment": "-15.6",
"Intangible Assets": "-55.9",
"Assets, Current": "-18.8",
"Other Assets": "-2.02",
"Selling, General and Administrative Expense": "-63.5",
"Expenses": "-91.1",
"Revenues": "2.91",
"Net Income": "-76.0",
"Other Expenses": "11.0",
"Research and Development": "-36.8",
"Other Revenues": "2.91",
"Comprehensive Net Income": "-75.4",
"Other Net Income": "2.98",
"Economic Capital Ratio": "-166"
},
"2020": {
"Liabilities, Non-Current": "32.3",
"Liabilities": "45.4",
"Stockholders Equity": "-193",
"ECR before LimitedLiability": "-97.2",
"Liabilities, Current": "30.5",
"Other Liabilities": "31.3",
"Assets, Non-Current": "-11.5",
"Assets": "-144",
"Property, Plant and Equipment": "-50.5",
"Intangible Assets": "-65.7",
"Assets, Current": "-54.5",
"Other Assets": "-29.0",
"Selling, General and Administrative Expense": "-66.1",
"Expenses": "-125",
"Revenues": "43.1",
"Net Income": "-47.3",
"Other Expenses": "-30.3",
"Research and Development": "-32.4",
"Other Revenues": "43.1",
"Comprehensive Net Income": "-48.7",
"Economic Capital Ratio": "-141"
},
"2021": {
"Liabilities, Non-Current": "103",
"Liabilities": "180",
"Stockholders Equity": "-247",
"ECR before LimitedLiability": "134",
"Liabilities, Current": "75.9",
"Other Liabilities": "72.3",
"Assets": "-74.1",
"Property, Plant and Equipment": "-26.3",
"Intangible Assets": "-36.6",
"Assets, Current": "-24.3",
"Other Assets": "-24.1",
"Selling, General and Administrative Expense": "-62.8",
"Expenses": "-69.8",
"Revenues": "201",
"Net Income": "165",
"Other Expenses": "22.2",
"Research and Development": "-33.8",
"Other Revenues": "201",
"Comprehensive Net Income": "163",
"Other Net Income": "17.3",
"Economic Capital Ratio": "98.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001438423_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "39,502",
"Assets, Non-Current": "50",
"Intangible Assets": "0",
"Liabilities, Current": "10,383",
"Liabilities, Non-Current": "4,218",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "14,742",
"Other Liabilities": "0",
"Other Net Income": "1,160",
"Other Revenues": "27,094",
"Property, Plant and Equipment": "1,920",
"Research and Development": "19,233",
"Selling, General and Administrative Expense": "10,987"
},
"output_variables": {
"Liabilities": "14,601",
"Assets": "41,472",
"Expenses": "44,962",
"Revenues": "27,094",
"Stockholders Equity": "26,871",
"Net Income": "-16,708",
"Comprehensive Net Income": "-16,708",
"ECR before LimitedLiability": "-4.0%",
"Economic Capital Ratio": "59%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "27,418",
"Assets, Non-Current": "73",
"Intangible Assets": "0",
"Liabilities, Current": "12,375",
"Liabilities, Non-Current": "8,178",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "15,215",
"Other Liabilities": "0",
"Other Net Income": "-128",
"Other Revenues": "35,936",
"Property, Plant and Equipment": "3,946",
"Research and Development": "25,437",
"Selling, General and Administrative Expense": "16,256"
},
"output_variables": {
"Liabilities": "20,553",
"Assets": "31,437",
"Expenses": "56,908",
"Revenues": "35,936",
"Stockholders Equity": "10,884",
"Net Income": "-21,100",
"Comprehensive Net Income": "-21,100",
"ECR before LimitedLiability": "-213%",
"Economic Capital Ratio": "7.6%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "40,686",
"Assets, Non-Current": "73",
"Intangible Assets": "0",
"Liabilities, Current": "13,615",
"Liabilities, Non-Current": "6,509",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "24,973",
"Other Liabilities": "0",
"Other Net Income": "457",
"Other Revenues": "49,417",
"Property, Plant and Equipment": "4,286",
"Research and Development": "23,637",
"Selling, General and Administrative Expense": "19,018"
},
"output_variables": {
"Liabilities": "20,124",
"Assets": "45,045",
"Expenses": "67,628",
"Revenues": "49,417",
"Stockholders Equity": "24,921",
"Net Income": "-17,754",
"Comprehensive Net Income": "-17,754",
"ECR before LimitedLiability": "-30%",
"Economic Capital Ratio": "57%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "28,688",
"Assets, Non-Current": "73",
"Intangible Assets": "0",
"Liabilities, Current": "7,894",
"Liabilities, Non-Current": "8,989",
"Other Assets": "3,132",
"Other Compr. Net Income": "0",
"Other Expenses": "20,701",
"Other Liabilities": "0",
"Other Net Income": "490",
"Other Revenues": "37,503",
"Property, Plant and Equipment": "3,479",
"Research and Development": "14,183",
"Selling, General and Administrative Expense": "17,778"
},
"output_variables": {
"Liabilities": "16,883",
"Assets": "35,372",
"Expenses": "52,662",
"Revenues": "37,503",
"Stockholders Equity": "18,489",
"Net Income": "-14,669",
"Comprehensive Net Income": "-14,669",
"ECR before LimitedLiability": "-49%",
"Economic Capital Ratio": "53%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "28,197",
"Assets, Non-Current": "73",
"Intangible Assets": "0",
"Liabilities, Current": "10,237",
"Liabilities, Non-Current": "4,880",
"Other Assets": "2,313",
"Other Compr. Net Income": "0",
"Other Expenses": "24,867",
"Other Liabilities": "0",
"Other Net Income": "-24",
"Other Revenues": "42,031",
"Property, Plant and Equipment": "1,946",
"Research and Development": "10,896",
"Selling, General and Administrative Expense": "14,756"
},
"output_variables": {
"Liabilities": "15,117",
"Assets": "32,529",
"Expenses": "50,519",
"Revenues": "42,031",
"Stockholders Equity": "17,412",
"Net Income": "-8,512",
"Comprehensive Net Income": "-8,512",
"ECR before LimitedLiability": "34%",
"Economic Capital Ratio": "90%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "36,760",
"Assets, Non-Current": "734",
"Intangible Assets": "0",
"Liabilities, Current": "10,331",
"Liabilities, Non-Current": "1,811",
"Other Assets": "913",
"Other Compr. Net Income": "0",
"Other Expenses": "22,625",
"Other Liabilities": "0",
"Other Net Income": "-141",
"Other Revenues": "55,146",
"Property, Plant and Equipment": "973",
"Research and Development": "12,628",
"Selling, General and Administrative Expense": "15,409"
},
"output_variables": {
"Liabilities": "12,142",
"Assets": "39,380",
"Expenses": "50,662",
"Revenues": "55,146",
"Stockholders Equity": "27,238",
"Net Income": "4,343",
"Comprehensive Net Income": "4,343",
"ECR before LimitedLiability": "312%",
"Economic Capital Ratio": "313%"
}
}
},
"top_rated": false,
"trend": 38.0,
"value": 3.1270259,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001438423.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001438423.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001438423.png"
},
{
"company_id": "0000004127",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000004127.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000004127.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000004127.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000004127_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000004127_main_keyfigs.svg",
"name": "Skyworks Solutions INC",
"rank": 22,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000004127.svg",
"report_text": "The relative strengths and weaknesses of Skyworks Solutions INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Skyworks Solutions INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 133% points.The greatest weakness of Skyworks Solutions INC is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 100% points.
The company's Economic Capital Ratio, given in the ranking table, is 306%, being 92% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000004127_2022_Skyworks_Solutions_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "32.1",
"Liabilities": "69.4",
"Stockholders Equity": "38.1",
"ECR before LimitedLiability": "65.1",
"Liabilities, Current": "18.2",
"Other Liabilities": "23.2",
"Selling, General and Administrative Expense": "18.9",
"Expenses": "-13.2",
"Net Income": "-3.12",
"Other Expenses": "-49.2",
"Research and Development": "17.5",
"Other Revenues": "12.1",
"Revenues": "12.1",
"Assets, Non-Current": "-1.21",
"Property, Plant and Equipment": "-1.43",
"Intangible Assets": "12.0",
"Assets, Current": "-3.91",
"Other Assets": "-3.65",
"Comprehensive Net Income": "-2.09",
"Other Net Income": "-2.07",
"Economic Capital Ratio": "60.7"
},
"2011": {
"Liabilities, Non-Current": "29.7",
"Liabilities": "70.6",
"Assets": "2.35",
"Stockholders Equity": "65.3",
"ECR before LimitedLiability": "219",
"Liabilities, Current": "20.0",
"Other Liabilities": "24.9",
"Intangible Assets": "13.6",
"Assets, Current": "-5.00",
"Other Assets": "-1.68",
"Selling, General and Administrative Expense": "44.1",
"Expenses": "30.6",
"Revenues": "47.3",
"Net Income": "77.2",
"Other Expenses": "-37.2",
"Research and Development": "26.7",
"Amortization of Intangible Assets": "-3.10",
"Other Revenues": "47.3",
"Comprehensive Net Income": "77.2",
"Other Net Income": "-0.655",
"Economic Capital Ratio": "128"
},
"2012": {
"Liabilities, Non-Current": "37.0",
"Liabilities": "133",
"Assets": "1.18",
"Stockholders Equity": "100",
"ECR before LimitedLiability": "272",
"Liabilities, Current": "77.2",
"Other Liabilities": "31.9",
"Intangible Assets": "9.57",
"Assets, Current": "-3.46",
"Other Assets": "-1.07",
"Selling, General and Administrative Expense": "49.7",
"Expenses": "40.2",
"Revenues": "83.6",
"Net Income": "128",
"Other Expenses": "-28.0",
"Research and Development": "26.7",
"Amortization of Intangible Assets": "-8.28",
"Other Revenues": "83.6",
"Comprehensive Net Income": "129",
"Other Net Income": "4.95",
"Economic Capital Ratio": "193"
},
"2013": {
"Liabilities, Non-Current": "51.6",
"Liabilities": "154",
"Stockholders Equity": "93.4",
"ECR before LimitedLiability": "255",
"Liabilities, Current": "94.7",
"Other Liabilities": "24.1",
"Selling, General and Administrative Expense": "59.4",
"Expenses": "41.3",
"Net Income": "135",
"Other Expenses": "-38.3",
"Research and Development": "26.9",
"Amortization of Intangible Assets": "-6.73",
"Other Revenues": "93.6",
"Revenues": "93.6",
"Intangible Assets": "0.477",
"Assets, Current": "-0.191",
"Other Assets": "-0.0883",
"Comprehensive Net Income": "133",
"Other Net Income": "-0.151",
"Other Compr. Net Income": "-1.12",
"Economic Capital Ratio": "214"
},
"2014": {
"Liabilities, Non-Current": "26.3",
"Liabilities": "141",
"Stockholders Equity": "76.2",
"ECR before LimitedLiability": "269",
"Liabilities, Current": "77.0",
"Other Liabilities": "53.5",
"Selling, General and Administrative Expense": "55.5",
"Expenses": "41.1",
"Net Income": "164",
"Other Expenses": "-41.8",
"Research and Development": "31.4",
"Amortization of Intangible Assets": "-3.92",
"Other Revenues": "108",
"Revenues": "108",
"Intangible Assets": "3.46",
"Assets, Current": "-1.89",
"Other Assets": "-1.44",
"Comprehensive Net Income": "166",
"Other Net Income": "15.8",
"Other Compr. Net Income": "2.27",
"Economic Capital Ratio": "208"
},
"2015": {
"Liabilities, Non-Current": "58.7",
"Liabilities": "139",
"Stockholders Equity": "55.4",
"ECR before LimitedLiability": "79.8",
"Liabilities, Current": "74.8",
"Other Liabilities": "18.5",
"Selling, General and Administrative Expense": "68.0",
"Expenses": "45.2",
"Net Income": "183",
"Other Expenses": "-66.2",
"Research and Development": "46.4",
"Amortization of Intangible Assets": "-3.04",
"Other Revenues": "135",
"Revenues": "135",
"Intangible Assets": "-1.38",
"Assets, Current": "1.57",
"Other Assets": "1.15",
"Comprehensive Net Income": "186",
"Other Net Income": "3.60",
"Other Compr. Net Income": "3.43",
"Economic Capital Ratio": "14.1"
},
"2016": {
"Liabilities, Non-Current": "75.8",
"Liabilities": "238",
"Assets": "10.9",
"Stockholders Equity": "87.0",
"ECR before LimitedLiability": "411",
"Liabilities, Current": "157",
"Other Liabilities": "40.0",
"Property, Plant and Equipment": "-7.28",
"Assets, Current": "5.66",
"Other Assets": "12.5",
"Selling, General and Administrative Expense": "84.5",
"Expenses": "76.7",
"Revenues": "171",
"Net Income": "258",
"Other Expenses": "-55.2",
"Research and Development": "50.8",
"Amortization of Intangible Assets": "-3.46",
"Other Revenues": "171",
"Comprehensive Net Income": "259",
"Other Net Income": "11.5",
"Economic Capital Ratio": "346"
},
"2017": {
"Liabilities, Non-Current": "89.1",
"Liabilities": "202",
"Assets": "3.21",
"Stockholders Equity": "92.9",
"ECR before LimitedLiability": "334",
"Liabilities, Current": "109",
"Other Liabilities": "33.8",
"Property, Plant and Equipment": "-2.95",
"Assets, Current": "-0.651",
"Other Assets": "5.46",
"Selling, General and Administrative Expense": "70.1",
"Expenses": "58.3",
"Revenues": "147",
"Net Income": "202",
"Other Expenses": "-55.7",
"Research and Development": "44.3",
"Other Revenues": "147",
"Comprehensive Net Income": "201",
"Other Net Income": "-2.75",
"Other Compr. Net Income": "-0.670",
"Economic Capital Ratio": "295"
},
"2018": {
"Liabilities, Non-Current": "81.3",
"Liabilities": "212",
"Stockholders Equity": "132",
"ECR before LimitedLiability": "377",
"Liabilities, Current": "163",
"Other Liabilities": "-9.11",
"Selling, General and Administrative Expense": "81.7",
"Expenses": "48.8",
"Net Income": "204",
"Other Expenses": "-64.3",
"Research and Development": "31.2",
"Other Revenues": "145",
"Revenues": "145",
"Property, Plant and Equipment": "-0.258",
"Intangible Assets": "-0.291",
"Assets, Current": "0.268",
"Other Assets": "0.201",
"Comprehensive Net Income": "205",
"Other Net Income": "12.3",
"Other Compr. Net Income": "1.58",
"Economic Capital Ratio": "250"
},
"2019": {
"Liabilities, Non-Current": "91.3",
"Liabilities": "135",
"Stockholders Equity": "97.2",
"ECR before LimitedLiability": "300",
"Liabilities, Current": "70.0",
"Other Liabilities": "-18.5",
"Selling, General and Administrative Expense": "67.3",
"Expenses": "58.0",
"Net Income": "169",
"Other Expenses": "-33.6",
"Research and Development": "24.5",
"Amortization of Intangible Assets": "-0.174",
"Other Revenues": "108",
"Revenues": "108",
"Property, Plant and Equipment": "0.301",
"Intangible Assets": "0.199",
"Assets, Current": "-0.161",
"Comprehensive Net Income": "169",
"Other Net Income": "4.14",
"Other Compr. Net Income": "0.516",
"Economic Capital Ratio": "246"
},
"2020": {
"Liabilities, Non-Current": "77.9",
"Liabilities": "137",
"Stockholders Equity": "86.9",
"ECR before LimitedLiability": "238",
"Liabilities, Current": "70.9",
"Selling, General and Administrative Expense": "50.8",
"Expenses": "36.5",
"Net Income": "141",
"Other Expenses": "-30.7",
"Research and Development": "15.0",
"Amortization of Intangible Assets": "1.32",
"Other Revenues": "104",
"Revenues": "104",
"Property, Plant and Equipment": "3.42",
"Intangible Assets": "2.30",
"Assets, Current": "-2.77",
"Other Assets": "-1.80",
"Comprehensive Net Income": "140",
"Other Net Income": "1.70",
"Other Compr. Net Income": "-1.19",
"Economic Capital Ratio": "194"
},
"2021": {
"Liabilities, Non-Current": "-100",
"Liabilities": "-5.96",
"Stockholders Equity": "-3.68",
"ECR before LimitedLiability": "127",
"Liabilities, Current": "54.5",
"Other Liabilities": "20.3",
"Selling, General and Administrative Expense": "48.1",
"Expenses": "57.4",
"Net Income": "133",
"Other Expenses": "-20.7",
"Research and Development": "30.5",
"Other Revenues": "78.8",
"Revenues": "78.8",
"Assets, Non-Current": "-2.09",
"Property, Plant and Equipment": "4.84",
"Intangible Assets": "37.2",
"Assets, Current": "-20.3",
"Other Assets": "-9.42",
"Comprehensive Net Income": "133",
"Other Net Income": "8.26",
"Economic Capital Ratio": "92.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000004127_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "6,136",
"Assets, Current": "789,865",
"Assets, Non-Current": "11,159",
"Intangible Assets": "498,096",
"Liabilities, Current": "204,324",
"Liabilities, Non-Current": "43,132",
"Other Assets": "60,569",
"Other Compr. Net Income": "0",
"Other Expenses": "676,002",
"Other Liabilities": "0",
"Other Net Income": "-424",
"Other Revenues": "1,071,849",
"Property, Plant and Equipment": "204,363",
"Research and Development": "134,140",
"Selling, General and Administrative Expense": "117,853"
},
"output_variables": {
"Liabilities": "247,456",
"Assets": "1,564,052",
"Expenses": "934,131",
"Revenues": "1,071,849",
"Stockholders Equity": "1,316,596",
"Net Income": "137,294",
"Comprehensive Net Income": "137,294",
"ECR before LimitedLiability": "398%",
"Economic Capital Ratio": "398%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "16,742",
"Assets, Current": "816,334",
"Assets, Non-Current": "11,978",
"Intangible Assets": "749,849",
"Liabilities, Current": "247,096",
"Liabilities, Non-Current": "34,198",
"Other Assets": "60,863",
"Other Compr. Net Income": "0",
"Other Expenses": "870,218",
"Other Liabilities": "0",
"Other Net Income": "498",
"Other Revenues": "1,418,922",
"Property, Plant and Equipment": "251,365",
"Research and Development": "168,637",
"Selling, General and Administrative Expense": "137,238"
},
"output_variables": {
"Liabilities": "281,294",
"Assets": "1,890,389",
"Expenses": "1,192,835",
"Revenues": "1,418,922",
"Stockholders Equity": "1,609,095",
"Net Income": "226,585",
"Comprehensive Net Income": "226,585",
"ECR before LimitedLiability": "427%",
"Economic Capital Ratio": "427%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "32,744",
"Assets, Current": "883,363",
"Assets, Non-Current": "14,236",
"Intangible Assets": "894,523",
"Liabilities, Current": "182,704",
"Liabilities, Non-Current": "48,467",
"Other Assets": "65,141",
"Other Compr. Net Income": "0",
"Other Expenses": "962,801",
"Other Liabilities": "0",
"Other Net Income": "9.0",
"Other Revenues": "1,568,581",
"Property, Plant and Equipment": "279,383",
"Research and Development": "212,534",
"Selling, General and Administrative Expense": "158,433"
},
"output_variables": {
"Liabilities": "231,171",
"Assets": "2,136,646",
"Expenses": "1,366,512",
"Revenues": "1,568,581",
"Stockholders Equity": "1,905,475",
"Net Income": "202,078",
"Comprehensive Net Income": "202,078",
"ECR before LimitedLiability": "442%",
"Economic Capital Ratio": "442%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "29,100",
"Assets, Current": "1,073,300",
"Assets, Non-Current": "11,800",
"Intangible Assets": "865,300",
"Liabilities, Current": "179,700",
"Liabilities, Non-Current": "6,400",
"Other Assets": "54,100",
"Other Compr. Net Income": "0",
"Other Expenses": "1,098,200",
"Other Liabilities": "45,900",
"Other Net Income": "-600",
"Other Revenues": "1,792,000",
"Property, Plant and Equipment": "328,600",
"Research and Development": "226,300",
"Selling, General and Administrative Expense": "159,700"
},
"output_variables": {
"Liabilities": "232,000",
"Assets": "2,333,100",
"Expenses": "1,513,300",
"Revenues": "1,792,000",
"Stockholders Equity": "2,101,100",
"Net Income": "278,100",
"Comprehensive Net Income": "278,100",
"ECR before LimitedLiability": "466%",
"Economic Capital Ratio": "466%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "25,900",
"Assets, Current": "1,429,200",
"Assets, Non-Current": "11,900",
"Intangible Assets": "926,000",
"Liabilities, Current": "297,600",
"Liabilities, Non-Current": "102,200",
"Other Assets": "50,800",
"Other Compr. Net Income": "0",
"Other Expenses": "1,376,600",
"Other Liabilities": "41,600",
"Other Net Income": "0",
"Other Revenues": "2,291,500",
"Property, Plant and Equipment": "555,900",
"Research and Development": "252,200",
"Selling, General and Administrative Expense": "179,100"
},
"output_variables": {
"Liabilities": "441,400",
"Assets": "2,973,800",
"Expenses": "1,833,800",
"Revenues": "2,291,500",
"Stockholders Equity": "2,532,400",
"Net Income": "457,700",
"Comprehensive Net Income": "457,700",
"ECR before LimitedLiability": "450%",
"Economic Capital Ratio": "450%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "33,500",
"Assets, Current": "1,914,700",
"Assets, Non-Current": "20,300",
"Intangible Assets": "901,700",
"Liabilities, Current": "463,900",
"Liabilities, Non-Current": "25,300",
"Other Assets": "56,300",
"Other Compr. Net Income": "0",
"Other Expenses": "1,932,600",
"Other Liabilities": "71,000",
"Other Net Income": "500",
"Other Revenues": "3,258,400",
"Property, Plant and Equipment": "826,400",
"Research and Development": "303,200",
"Selling, General and Administrative Expense": "191,300"
},
"output_variables": {
"Liabilities": "560,200",
"Assets": "3,719,400",
"Expenses": "2,460,600",
"Revenues": "3,258,400",
"Stockholders Equity": "3,159,200",
"Net Income": "798,300",
"Comprehensive Net Income": "798,300",
"ECR before LimitedLiability": "488%",
"Economic Capital Ratio": "488%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "33,400",
"Assets, Current": "2,002,100",
"Assets, Non-Current": "52,600",
"Intangible Assets": "940,300",
"Liabilities, Current": "210,200",
"Liabilities, Non-Current": "32,000",
"Other Assets": "54,100",
"Other Compr. Net Income": "0",
"Other Expenses": "1,834,000",
"Other Liabilities": "71,800",
"Other Net Income": "81,900",
"Other Revenues": "3,289,000",
"Property, Plant and Equipment": "806,300",
"Research and Development": "312,400",
"Selling, General and Administrative Expense": "195,900"
},
"output_variables": {
"Liabilities": "314,000",
"Assets": "3,855,400",
"Expenses": "2,375,700",
"Revenues": "3,289,000",
"Stockholders Equity": "3,541,400",
"Net Income": "995,200",
"Comprehensive Net Income": "995,200",
"ECR before LimitedLiability": "580%",
"Economic Capital Ratio": "580%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "27,600",
"Assets, Current": "2,633,700",
"Assets, Non-Current": "40,300",
"Intangible Assets": "950,800",
"Liabilities, Current": "387,900",
"Liabilities, Non-Current": "27,100",
"Other Assets": "66,500",
"Other Compr. Net Income": "0",
"Other Expenses": "2,057,000",
"Other Liabilities": "92,900",
"Other Net Income": "3,200",
"Other Revenues": "3,651,400",
"Property, Plant and Equipment": "882,300",
"Research and Development": "355,200",
"Selling, General and Administrative Expense": "204,600"
},
"output_variables": {
"Liabilities": "507,900",
"Assets": "4,573,600",
"Expenses": "2,644,400",
"Revenues": "3,651,400",
"Stockholders Equity": "4,065,700",
"Net Income": "1,010,200",
"Comprehensive Net Income": "1,010,200",
"ECR before LimitedLiability": "527%",
"Economic Capital Ratio": "527%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "18,300",
"Assets, Current": "2,262,200",
"Assets, Non-Current": "33,000",
"Intangible Assets": "1,333,500",
"Liabilities, Current": "389,700",
"Liabilities, Non-Current": "31,700",
"Other Assets": "59,300",
"Other Compr. Net Income": "0",
"Other Expenses": "2,331,800",
"Other Liabilities": "310,500",
"Other Net Income": "12,800",
"Other Revenues": "3,868,000",
"Property, Plant and Equipment": "1,140,900",
"Research and Development": "404,500",
"Selling, General and Administrative Expense": "207,800"
},
"output_variables": {
"Liabilities": "731,900",
"Assets": "4,828,900",
"Expenses": "2,962,400",
"Revenues": "3,868,000",
"Stockholders Equity": "4,097,000",
"Net Income": "918,400",
"Comprehensive Net Income": "918,400",
"ECR before LimitedLiability": "471%",
"Economic Capital Ratio": "471%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "22,600",
"Assets, Current": "2,234,600",
"Assets, Non-Current": "33,300",
"Intangible Assets": "1,297,700",
"Liabilities, Current": "374,000",
"Liabilities, Non-Current": "30,900",
"Other Assets": "68,400",
"Other Compr. Net Income": "0",
"Other Expenses": "1,887,200",
"Other Liabilities": "312,400",
"Other Net Income": "9,000",
"Other Revenues": "3,376,800",
"Property, Plant and Equipment": "1,205,600",
"Research and Development": "424,100",
"Selling, General and Administrative Expense": "198,300"
},
"output_variables": {
"Liabilities": "717,300",
"Assets": "4,839,600",
"Expenses": "2,532,200",
"Revenues": "3,376,800",
"Stockholders Equity": "4,122,300",
"Net Income": "853,600",
"Comprehensive Net Income": "853,600",
"ECR before LimitedLiability": "465%",
"Economic Capital Ratio": "465%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "11,800",
"Assets, Current": "2,317,600",
"Assets, Non-Current": "67,900",
"Intangible Assets": "1,243,300",
"Liabilities, Current": "448,400",
"Liabilities, Non-Current": "182,800",
"Other Assets": "228,400",
"Other Compr. Net Income": "0",
"Other Expenses": "1,833,500",
"Other Liabilities": "311,300",
"Other Net Income": "-100",
"Other Revenues": "3,355,700",
"Property, Plant and Equipment": "1,249,500",
"Research and Development": "464,100",
"Selling, General and Administrative Expense": "231,400"
},
"output_variables": {
"Liabilities": "942,500",
"Assets": "5,106,700",
"Expenses": "2,540,800",
"Revenues": "3,355,700",
"Stockholders Equity": "4,164,200",
"Net Income": "814,800",
"Comprehensive Net Income": "814,800",
"ECR before LimitedLiability": "425%",
"Economic Capital Ratio": "425%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "36,000",
"Assets, Current": "2,865,400",
"Assets, Non-Current": "55,700",
"Intangible Assets": "3,875,300",
"Liabilities, Current": "658,500",
"Liabilities, Non-Current": "2,412,300",
"Other Assets": "292,700",
"Other Compr. Net Income": "0",
"Other Expenses": "2,719,400",
"Other Liabilities": "222,800",
"Other Net Income": "-600",
"Other Revenues": "5,109,100",
"Property, Plant and Equipment": "1,501,600",
"Research and Development": "532,300",
"Selling, General and Administrative Expense": "322,500"
},
"output_variables": {
"Liabilities": "3,293,600",
"Assets": "8,590,700",
"Expenses": "3,610,200",
"Revenues": "5,109,100",
"Stockholders Equity": "5,297,100",
"Net Income": "1,498,300",
"Comprehensive Net Income": "1,498,300",
"ECR before LimitedLiability": "305%",
"Economic Capital Ratio": "306%"
}
}
},
"top_rated": false,
"trend": -17.0,
"value": 3.060384,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000004127.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000004127.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000004127.png"
},
{
"company_id": "0001835632",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001835632.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001835632.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001835632_main_keyfigs.svg",
"name": "Marvell Technology Inc",
"rank": 23,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001835632.svg",
"report_text": "The relative strengths and weaknesses of Marvell Technology Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Marvell Technology Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 139% points.The greatest weakness of Marvell Technology Inc is the variable Assets, Current, reducing the Economic Capital Ratio by 25% points.
The company's Economic Capital Ratio, given in the ranking table, is 287%, being 73% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001835632_2022_Marvell_Technology_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities, Non-Current": "-23.4",
"Liabilities": "15.0",
"Stockholders Equity": "122",
"ECR before LimitedLiability": "108",
"Liabilities, Current": "12.6",
"Other Liabilities": "23.8",
"Assets, Non-Current": "5.06",
"Assets": "67.4",
"Property, Plant and Equipment": "-7.86",
"Intangible Assets": "139",
"Assets, Current": "-24.8",
"Selling, General and Administrative Expense": "24.0",
"Expenses": "28.9",
"Revenues": "-7.15",
"Net Income": "24.4",
"Other Expenses": "17.1",
"Research and Development": "-13.6",
"Other Revenues": "-7.15",
"Comprehensive Net Income": "23.6",
"Other Net Income": "2.47",
"Economic Capital Ratio": "72.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001835632_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,617,145",
"Assets, Non-Current": "541,569",
"Intangible Assets": "7,607,661",
"Liabilities, Current": "1,077,097",
"Liabilities, Non-Current": "1,252,023",
"Other Assets": "672,424",
"Other Compr. Net Income": "0",
"Other Expenses": "1,642,439",
"Other Liabilities": "0",
"Other Net Income": "-63,779",
"Other Revenues": "2,968,900",
"Property, Plant and Equipment": "326,125",
"Research and Development": "1,072,740",
"Selling, General and Administrative Expense": "467,240"
},
"output_variables": {
"Liabilities": "2,329,120",
"Assets": "10,764,924",
"Expenses": "3,182,419",
"Revenues": "2,968,900",
"Stockholders Equity": "8,435,804",
"Net Income": "-277,298",
"Comprehensive Net Income": "-277,298",
"ECR before LimitedLiability": "285%",
"Economic Capital Ratio": "287%"
}
}
},
"top_rated": false,
"trend": null,
"value": 2.8676365,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001835632.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001835632.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001835632.png"
},
{
"company_id": "0000006281",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000006281.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000006281.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000006281.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000006281_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000006281_main_keyfigs.svg",
"name": "Analog Devices INC",
"rank": 24,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000006281.svg",
"report_text": "The relative strengths and weaknesses of Analog Devices INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Analog Devices INC compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 192% points.The greatest weakness of Analog Devices INC is the variable Liabilities, reducing the Economic Capital Ratio by 73% points.
The company's Economic Capital Ratio, given in the ranking table, is 285%, being 71% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000006281_2022_Analog_Devices_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "-30.1",
"Liabilities": "-16.0",
"Stockholders Equity": "21.0",
"ECR before LimitedLiability": "38.0",
"Liabilities, Current": "-4.46",
"Other Liabilities": "17.3",
"Assets": "6.61",
"Property, Plant and Equipment": "-2.41",
"Intangible Assets": "-5.48",
"Assets, Current": "27.5",
"Other Assets": "-5.71",
"Selling, General and Administrative Expense": "2.87",
"Expenses": "32.0",
"Revenues": "17.6",
"Net Income": "48.2",
"Other Expenses": "34.1",
"Research and Development": "-6.76",
"Other Revenues": "17.6",
"Comprehensive Net Income": "45.8",
"Other Compr. Net Income": "-2.40",
"Economic Capital Ratio": "33.6"
},
"2011": {
"Liabilities, Non-Current": "-94.7",
"Liabilities": "-61.6",
"Stockholders Equity": "65.8",
"ECR before LimitedLiability": "154",
"Liabilities, Current": "14.2",
"Other Liabilities": "12.9",
"Assets": "28.3",
"Property, Plant and Equipment": "-1.29",
"Intangible Assets": "-2.61",
"Assets, Current": "43.2",
"Other Assets": "-3.97",
"Selling, General and Administrative Expense": "18.3",
"Expenses": "72.7",
"Revenues": "23.5",
"Net Income": "94.2",
"Other Expenses": "50.2",
"Research and Development": "2.75",
"Amortization of Intangible Assets": "1.94",
"Other Revenues": "23.5",
"Comprehensive Net Income": "95.1",
"Economic Capital Ratio": "63.4"
},
"2012": {
"Liabilities, Non-Current": "-77.8",
"Liabilities": "-31.2",
"Assets": "43.0",
"Stockholders Equity": "98.9",
"ECR before LimitedLiability": "172",
"Liabilities, Current": "24.8",
"Other Liabilities": "14.6",
"Intangible Assets": "-2.90",
"Assets, Current": "61.9",
"Other Assets": "-4.06",
"Selling, General and Administrative Expense": "20.0",
"Expenses": "78.3",
"Revenues": "27.2",
"Net Income": "105",
"Other Expenses": "53.6",
"Research and Development": "4.21",
"Other Revenues": "27.2",
"Comprehensive Net Income": "102",
"Other Net Income": "1.94",
"Other Compr. Net Income": "-3.73",
"Economic Capital Ratio": "92.8"
},
"2013": {
"Liabilities, Non-Current": "-86.6",
"Liabilities": "-38.9",
"Stockholders Equity": "111",
"ECR before LimitedLiability": "128",
"Liabilities, Current": "22.7",
"Other Liabilities": "16.8",
"Assets": "53.2",
"Property, Plant and Equipment": "-2.30",
"Intangible Assets": "-2.58",
"Assets, Current": "76.0",
"Other Assets": "-4.62",
"Selling, General and Administrative Expense": "20.7",
"Expenses": "75.4",
"Revenues": "8.93",
"Net Income": "89.3",
"Other Expenses": "51.7",
"Research and Development": "2.88",
"Other Revenues": "8.93",
"Comprehensive Net Income": "87.4",
"Other Net Income": "5.89",
"Economic Capital Ratio": "86.9"
},
"2014": {
"Liabilities, Non-Current": "-78.3",
"Liabilities": "-46.7",
"Assets": "55.7",
"Stockholders Equity": "87.9",
"ECR before LimitedLiability": "122",
"Liabilities, Current": "16.0",
"Other Liabilities": "9.78",
"Intangible Assets": "38.4",
"Assets, Current": "22.6",
"Other Assets": "-7.69",
"Selling, General and Administrative Expense": "14.7",
"Expenses": "62.8",
"Revenues": "15.2",
"Net Income": "82.6",
"Other Expenses": "48.3",
"Research and Development": "1.83",
"Other Revenues": "15.2",
"Comprehensive Net Income": "83.7",
"Other Net Income": "6.79",
"Other Compr. Net Income": "1.25",
"Economic Capital Ratio": "61.5"
},
"2015": {
"Liabilities, Non-Current": "-21.5",
"Liabilities": "-34.3",
"Stockholders Equity": "86.2",
"ECR before LimitedLiability": "-86.7",
"Liabilities, Current": "-7.02",
"Other Liabilities": "-4.93",
"Assets": "44.2",
"Property, Plant and Equipment": "-2.41",
"Intangible Assets": "27.0",
"Assets, Current": "22.9",
"Other Assets": "-4.89",
"Selling, General and Administrative Expense": "19.4",
"Expenses": "54.8",
"Revenues": "25.4",
"Net Income": "79.0",
"Other Expenses": "36.1",
"Research and Development": "5.41",
"Amortization of Intangible Assets": "-5.64",
"Other Revenues": "25.4",
"Comprehensive Net Income": "80.9",
"Economic Capital Ratio": "-152"
},
"2016": {
"Liabilities, Non-Current": "-114",
"Liabilities": "-61.2",
"Assets": "49.5",
"Stockholders Equity": "64.1",
"ECR before LimitedLiability": "118",
"Liabilities, Current": "27.6",
"Other Liabilities": "11.1",
"Intangible Assets": "19.8",
"Assets, Current": "41.7",
"Other Assets": "-10.1",
"Selling, General and Administrative Expense": "25.8",
"Expenses": "71.5",
"Revenues": "26.0",
"Net Income": "88.4",
"Other Expenses": "44.5",
"Research and Development": "7.09",
"Amortization of Intangible Assets": "-3.52",
"Other Revenues": "26.0",
"Comprehensive Net Income": "88.5",
"Other Net Income": "-6.57",
"Economic Capital Ratio": "52.7"
},
"2017": {
"Liabilities, Non-Current": "-142",
"Liabilities": "-151",
"Assets": "92.2",
"Stockholders Equity": "30.5",
"ECR before LimitedLiability": "-9.95",
"Liabilities, Current": "10.9",
"Other Liabilities": "-16.8",
"Intangible Assets": "148",
"Assets, Current": "-24.3",
"Other Assets": "-8.82",
"Selling, General and Administrative Expense": "15.1",
"Expenses": "48.3",
"Revenues": "-21.7",
"Net Income": "25.4",
"Other Expenses": "29.5",
"Research and Development": "9.64",
"Amortization of Intangible Assets": "-4.30",
"Other Revenues": "-21.7",
"Comprehensive Net Income": "25.4",
"Other Net Income": "-4.96",
"Economic Capital Ratio": "-49.4"
},
"2018": {
"Liabilities, Non-Current": "-156",
"Liabilities": "-100",
"Stockholders Equity": "62.3",
"ECR before LimitedLiability": "124",
"Liabilities, Current": "35.8",
"Other Liabilities": "-7.62",
"Assets": "85.4",
"Property, Plant and Equipment": "-3.72",
"Intangible Assets": "165",
"Assets, Current": "-27.3",
"Other Assets": "-6.11",
"Selling, General and Administrative Expense": "23.2",
"Expenses": "58.8",
"Revenues": "-3.28",
"Net Income": "54.9",
"Other Expenses": "41.1",
"Research and Development": "5.56",
"Amortization of Intangible Assets": "-8.45",
"Other Revenues": "-3.28",
"Comprehensive Net Income": "55.4",
"Economic Capital Ratio": "-3.30"
},
"2019": {
"Liabilities, Non-Current": "-104",
"Liabilities": "-134",
"Stockholders Equity": "47.6",
"ECR before LimitedLiability": "49.9",
"Liabilities, Current": "10.6",
"Other Liabilities": "-32.4",
"Assets": "83.6",
"Property, Plant and Equipment": "-4.38",
"Intangible Assets": "156",
"Assets, Current": "-28.9",
"Other Assets": "6.64",
"Selling, General and Administrative Expense": "22.1",
"Expenses": "58.5",
"Revenues": "-13.8",
"Net Income": "44.5",
"Other Expenses": "38.8",
"Research and Development": "8.39",
"Amortization of Intangible Assets": "-7.85",
"Other Revenues": "-13.8",
"Comprehensive Net Income": "42.4",
"Other Net Income": "-3.56",
"Economic Capital Ratio": "-3.26"
},
"2020": {
"Liabilities, Non-Current": "-103",
"Liabilities": "-108",
"Stockholders Equity": "53.8",
"ECR before LimitedLiability": "30.6",
"Liabilities, Current": "17.3",
"Other Liabilities": "-22.9",
"Assets": "79.1",
"Property, Plant and Equipment": "-5.68",
"Intangible Assets": "153",
"Assets, Current": "-26.6",
"Other Assets": "5.02",
"Selling, General and Administrative Expense": "17.8",
"Expenses": "50.9",
"Revenues": "-11.2",
"Net Income": "38.8",
"Other Expenses": "35.5",
"Research and Development": "7.53",
"Amortization of Intangible Assets": "-7.98",
"Other Revenues": "-11.2",
"Comprehensive Net Income": "37.3",
"Economic Capital Ratio": "-12.7"
},
"2021": {
"Liabilities, Non-Current": "-58.7",
"Liabilities": "-73.2",
"Stockholders Equity": "137",
"ECR before LimitedLiability": "106",
"Liabilities, Current": "14.8",
"Other Liabilities": "-28.4",
"Assets, Non-Current": "-1.47",
"Assets": "126",
"Property, Plant and Equipment": "-2.64",
"Intangible Assets": "192",
"Assets, Current": "-16.0",
"Selling, General and Administrative Expense": "21.3",
"Expenses": "65.6",
"Revenues": "-28.5",
"Net Income": "39.6",
"Other Expenses": "36.7",
"Research and Development": "14.9",
"Amortization of Intangible Assets": "-5.10",
"Other Revenues": "-28.5",
"Comprehensive Net Income": "39.8",
"Economic Capital Ratio": "71.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000006281_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,478,999",
"Assets, Non-Current": "57,472",
"Intangible Assets": "256,923",
"Liabilities, Current": "643,467",
"Liabilities, Non-Current": "475,157",
"Other Assets": "62,772",
"Other Compr. Net Income": "-23,347",
"Other Expenses": "1,169,004",
"Other Liabilities": "10,490",
"Other Net Income": "2,450",
"Other Revenues": "2,761,503",
"Property, Plant and Equipment": "472,665",
"Research and Development": "492,305",
"Selling, General and Administrative Expense": "390,560"
},
"output_variables": {
"Liabilities": "1,129,114",
"Assets": "4,328,831",
"Expenses": "2,051,869",
"Revenues": "2,761,503",
"Stockholders Equity": "3,199,717",
"Net Income": "712,084",
"Comprehensive Net Income": "688,737",
"ECR before LimitedLiability": "371%",
"Economic Capital Ratio": "371%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "4,386,348",
"Assets, Non-Current": "58,155",
"Intangible Assets": "287,287",
"Liabilities, Current": "525,005",
"Liabilities, Non-Current": "929,529",
"Other Assets": "67,006",
"Other Compr. Net Income": "7,426",
"Other Expenses": "1,209,571",
"Other Liabilities": "27,688",
"Other Net Income": "-4,078",
"Other Revenues": "2,993,320",
"Property, Plant and Equipment": "478,839",
"Research and Development": "505,570",
"Selling, General and Administrative Expense": "406,707"
},
"output_variables": {
"Liabilities": "1,482,222",
"Assets": "5,277,635",
"Expenses": "2,121,848",
"Revenues": "2,993,320",
"Stockholders Equity": "3,795,413",
"Net Income": "867,394",
"Comprehensive Net Income": "874,820",
"ECR before LimitedLiability": "362%",
"Economic Capital Ratio": "362%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "4,696,185",
"Assets, Non-Current": "36,917",
"Intangible Assets": "312,605",
"Liabilities, Current": "525,079",
"Liabilities, Non-Current": "900,353",
"Other Assets": "73,773",
"Other Compr. Net Income": "-38,225",
"Other Expenses": "1,130,869",
"Other Liabilities": "29,556",
"Other Net Income": "-10,515",
"Other Revenues": "2,701,142",
"Property, Plant and Equipment": "500,867",
"Research and Development": "512,003",
"Selling, General and Administrative Expense": "396,519"
},
"output_variables": {
"Liabilities": "1,454,988",
"Assets": "5,620,347",
"Expenses": "2,039,391",
"Revenues": "2,701,142",
"Stockholders Equity": "4,165,359",
"Net Income": "651,236",
"Comprehensive Net Income": "613,011",
"ECR before LimitedLiability": "342%",
"Economic Capital Ratio": "342%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "5,472,425",
"Assets, Non-Current": "41,084",
"Intangible Assets": "312,664",
"Liabilities, Current": "570,512",
"Liabilities, Non-Current": "1,048,261",
"Other Assets": "47,406",
"Other Compr. Net Income": "-16,152",
"Other Expenses": "1,112,962",
"Other Liabilities": "23,401",
"Other Net Income": "62,248",
"Other Revenues": "2,633,689",
"Property, Plant and Equipment": "508,171",
"Research and Development": "513,255",
"Selling, General and Administrative Expense": "396,233"
},
"output_variables": {
"Liabilities": "1,642,174",
"Assets": "6,381,750",
"Expenses": "2,022,450",
"Revenues": "2,633,689",
"Stockholders Equity": "4,739,576",
"Net Income": "673,487",
"Comprehensive Net Income": "657,335",
"ECR before LimitedLiability": "339%",
"Economic Capital Ratio": "340%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "26,020",
"Assets, Current": "3,811,886",
"Assets, Non-Current": "49,786",
"Intangible Assets": "2,313,840",
"Liabilities, Current": "709,056",
"Liabilities, Non-Current": "1,135,836",
"Other Assets": "61,756",
"Other Compr. Net Income": "0",
"Other Expenses": "1,171,932",
"Other Liabilities": "256,901",
"Other Net Income": "-23,139",
"Other Revenues": "2,864,773",
"Property, Plant and Equipment": "622,422",
"Research and Development": "559,686",
"Selling, General and Administrative Expense": "454,676"
},
"output_variables": {
"Liabilities": "2,101,793",
"Assets": "6,859,690",
"Expenses": "2,212,314",
"Revenues": "2,864,773",
"Stockholders Equity": "4,757,897",
"Net Income": "629,320",
"Comprehensive Net Income": "629,320",
"ECR before LimitedLiability": "302%",
"Economic Capital Ratio": "303%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "88,318",
"Assets, Current": "4,079,548",
"Assets, Non-Current": "43,962",
"Intangible Assets": "2,220,043",
"Liabilities, Current": "1,113,830",
"Liabilities, Non-Current": "624,260",
"Other Assets": "74,515",
"Other Compr. Net Income": "0",
"Other Expenses": "1,512,738",
"Other Liabilities": "251,129",
"Other Net Income": "-20,727",
"Other Revenues": "3,435,092",
"Property, Plant and Equipment": "644,110",
"Research and Development": "637,459",
"Selling, General and Administrative Expense": "478,972"
},
"output_variables": {
"Liabilities": "1,989,219",
"Assets": "7,062,178",
"Expenses": "2,717,487",
"Revenues": "3,435,092",
"Stockholders Equity": "5,072,959",
"Net Income": "696,878",
"Comprehensive Net Income": "696,878",
"ECR before LimitedLiability": "321%",
"Economic Capital Ratio": "322%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "70,123",
"Assets, Current": "4,974,863",
"Assets, Non-Current": "46,721",
"Intangible Assets": "2,228,484",
"Liabilities, Current": "782,934",
"Liabilities, Non-Current": "1,885,643",
"Other Assets": "84,094",
"Other Compr. Net Income": "0",
"Other Expenses": "1,303,177",
"Other Liabilities": "136,083",
"Other Net Income": "-71,191",
"Other Revenues": "3,421,409",
"Property, Plant and Equipment": "636,116",
"Research and Development": "653,816",
"Selling, General and Administrative Expense": "461,438"
},
"output_variables": {
"Liabilities": "2,804,660",
"Assets": "7,970,278",
"Expenses": "2,488,554",
"Revenues": "3,421,409",
"Stockholders Equity": "5,165,618",
"Net Income": "861,664",
"Comprehensive Net Income": "861,664",
"ECR before LimitedLiability": "286%",
"Economic Capital Ratio": "287%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "297,351",
"Assets, Current": "2,351,338",
"Assets, Non-Current": "56,040",
"Intangible Assets": "17,536,880",
"Liabilities, Current": "1,596,332",
"Liabilities, Non-Current": "7,676,167",
"Other Assets": "89,732",
"Other Compr. Net Income": "12,455",
"Other Expenses": "2,196,596",
"Other Liabilities": "1,707,255",
"Other Net Income": "-226,649",
"Other Revenues": "5,107,503",
"Property, Plant and Equipment": "1,107,304",
"Research and Development": "968,602",
"Selling, General and Administrative Expense": "691,046"
},
"output_variables": {
"Liabilities": "10,979,754",
"Assets": "21,141,294",
"Expenses": "4,153,595",
"Revenues": "5,107,503",
"Stockholders Equity": "10,161,540",
"Net Income": "727,259",
"Comprehensive Net Income": "739,714",
"ECR before LimitedLiability": "166%",
"Economic Capital Ratio": "183%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "428,902",
"Assets, Current": "2,112,126",
"Assets, Non-Current": "62,868",
"Intangible Assets": "17,030,796",
"Liabilities, Current": "1,406,138",
"Liabilities, Non-Current": "7,088,190",
"Other Assets": "89,661",
"Other Compr. Net Income": "2,919",
"Other Expenses": "2,172,043",
"Other Liabilities": "966,911",
"Other Net Income": "-243,218",
"Other Revenues": "6,200,942",
"Property, Plant and Equipment": "1,154,328",
"Research and Development": "1,165,410",
"Selling, General and Administrative Expense": "695,937"
},
"output_variables": {
"Liabilities": "9,461,239",
"Assets": "20,449,779",
"Expenses": "4,462,292",
"Revenues": "6,200,942",
"Stockholders Equity": "10,988,540",
"Net Income": "1,495,432",
"Comprehensive Net Income": "1,498,351",
"ECR before LimitedLiability": "210%",
"Economic Capital Ratio": "218%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "429,041",
"Assets, Current": "1,985,126",
"Assets, Non-Current": "53,716",
"Intangible Assets": "16,474,104",
"Liabilities, Current": "1,508,632",
"Liabilities, Non-Current": "6,039,455",
"Other Assets": "1,659,706",
"Other Compr. Net Income": "-129,359",
"Other Expenses": "2,195,691",
"Other Liabilities": "2,135,366",
"Other Net Income": "-224,880",
"Other Revenues": "5,991,065",
"Property, Plant and Equipment": "1,219,989",
"Research and Development": "1,130,348",
"Selling, General and Administrative Expense": "648,094"
},
"output_variables": {
"Liabilities": "9,683,453",
"Assets": "21,392,641",
"Expenses": "4,403,174",
"Revenues": "5,991,065",
"Stockholders Equity": "11,709,188",
"Net Income": "1,363,011",
"Comprehensive Net Income": "1,233,652",
"ECR before LimitedLiability": "207%",
"Economic Capital Ratio": "215%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "429,455",
"Assets, Current": "2,517,688",
"Assets, Non-Current": "0",
"Intangible Assets": "15,928,705",
"Liabilities, Current": "1,364,986",
"Liabilities, Non-Current": "6,186,077",
"Other Assets": "1,901,649",
"Other Compr. Net Income": "-59,283",
"Other Expenses": "2,055,771",
"Other Liabilities": "1,919,595",
"Other Net Income": "-186,627",
"Other Revenues": "5,603,056",
"Property, Plant and Equipment": "1,120,561",
"Research and Development": "1,050,519",
"Selling, General and Administrative Expense": "659,923"
},
"output_variables": {
"Liabilities": "9,470,658",
"Assets": "21,468,603",
"Expenses": "4,195,668",
"Revenues": "5,603,056",
"Stockholders Equity": "11,997,945",
"Net Income": "1,220,761",
"Comprehensive Net Income": "1,161,478",
"ECR before LimitedLiability": "210%",
"Economic Capital Ratio": "218%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "536,811",
"Assets, Current": "5,378,317",
"Assets, Non-Current": "0",
"Intangible Assets": "42,185,640",
"Liabilities, Current": "2,770,312",
"Liabilities, Non-Current": "7,620,387",
"Other Assets": "2,779,063",
"Other Compr. Net Income": "62,896",
"Other Expenses": "2,816,022",
"Other Liabilities": "3,938,830",
"Other Net Income": "-363,487",
"Other Revenues": "7,318,286",
"Property, Plant and Equipment": "1,979,051",
"Research and Development": "1,296,126",
"Selling, General and Administrative Expense": "915,418"
},
"output_variables": {
"Liabilities": "14,329,529",
"Assets": "52,322,071",
"Expenses": "5,564,377",
"Revenues": "7,318,286",
"Stockholders Equity": "37,992,542",
"Net Income": "1,390,422",
"Comprehensive Net Income": "1,453,318",
"ECR before LimitedLiability": "283%",
"Economic Capital Ratio": "285%"
}
}
},
"top_rated": false,
"trend": 10.0,
"value": 2.8501894,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000006281.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000006281.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000006281.png"
},
{
"company_id": "0001604778",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001604778.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001604778.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001604778_main_keyfigs.svg",
"name": "Qorvo Inc",
"rank": 25,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001604778.svg",
"report_text": "The relative strengths and weaknesses of Qorvo Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Qorvo Inc compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 100% points.The greatest weakness of Qorvo Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 87% points.
The company's Economic Capital Ratio, given in the ranking table, is 282%, being 68% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001604778_2022_Qorvo_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Liabilities, Non-Current": "45.5",
"Liabilities": "128",
"Stockholders Equity": "-137",
"ECR before LimitedLiability": "101",
"Liabilities, Current": "52.3",
"Other Liabilities": "68.0",
"Assets": "-66.1",
"Property, Plant and Equipment": "-4.34",
"Intangible Assets": "-13.6",
"Assets, Current": "-47.2",
"Other Assets": "-16.8",
"Selling, General and Administrative Expense": "42.3",
"Expenses": "-61.4",
"Revenues": "118",
"Net Income": "90.7",
"Other Expenses": "-113",
"Research and Development": "3.43",
"Other Revenues": "118",
"Comprehensive Net Income": "93.2",
"Other Net Income": "24.2",
"Economic Capital Ratio": "39.9"
},
"2015": {
"Liabilities, Non-Current": "16.6",
"Liabilities": "28.9",
"Stockholders Equity": "232",
"ECR before LimitedLiability": "-9.11",
"Liabilities, Current": "33.4",
"Other Liabilities": "-22.4",
"Assets": "71.2",
"Property, Plant and Equipment": "3.76",
"Intangible Assets": "19.1",
"Assets, Current": "-2.03",
"Other Assets": "25.6",
"Selling, General and Administrative Expense": "18.7",
"Expenses": "55.5",
"Revenues": "-20.1",
"Net Income": "37.1",
"Other Expenses": "18.5",
"Research and Development": "17.2",
"Other Revenues": "-20.1",
"Comprehensive Net Income": "38.6",
"Other Compr. Net Income": "1.53",
"Economic Capital Ratio": "-74.9"
},
"2016": {
"Liabilities, Non-Current": "-67.0",
"Liabilities": "6.20",
"Stockholders Equity": "99.5",
"ECR before LimitedLiability": "115",
"Liabilities, Current": "51.1",
"Other Liabilities": "9.05",
"Assets": "52.8",
"Property, Plant and Equipment": "10.2",
"Intangible Assets": "29.6",
"Assets, Current": "-17.8",
"Other Assets": "30.4",
"Selling, General and Administrative Expense": "15.7",
"Expenses": "33.4",
"Revenues": "4.70",
"Net Income": "36.8",
"Research and Development": "16.9",
"Amortization of Intangible Assets": "1.42",
"Other Revenues": "4.70",
"Comprehensive Net Income": "36.7",
"Other Net Income": "-1.09",
"Economic Capital Ratio": "49.8"
},
"2017": {
"Liabilities, Non-Current": "-48.4",
"Liabilities": "26.9",
"Stockholders Equity": "81.8",
"ECR before LimitedLiability": "88.6",
"Liabilities, Current": "52.3",
"Other Liabilities": "13.8",
"Assets": "32.9",
"Property, Plant and Equipment": "16.9",
"Intangible Assets": "75.6",
"Assets, Current": "-25.3",
"Other Assets": "-12.4",
"Selling, General and Administrative Expense": "15.6",
"Expenses": "19.2",
"Revenues": "13.4",
"Net Income": "30.1",
"Other Expenses": "-19.4",
"Research and Development": "20.3",
"Amortization of Intangible Assets": "2.36",
"Other Revenues": "13.4",
"Comprehensive Net Income": "29.6",
"Economic Capital Ratio": "49.1"
},
"2018": {
"Liabilities, Non-Current": "-54.3",
"Liabilities": "55.8",
"Stockholders Equity": "113",
"ECR before LimitedLiability": "184",
"Liabilities, Current": "78.7",
"Other Liabilities": "16.1",
"Assets": "44.1",
"Property, Plant and Equipment": "16.1",
"Intangible Assets": "64.6",
"Assets, Current": "-17.5",
"Other Assets": "-7.56",
"Selling, General and Administrative Expense": "22.9",
"Expenses": "19.3",
"Revenues": "20.7",
"Net Income": "46.3",
"Other Expenses": "-21.2",
"Research and Development": "15.4",
"Other Revenues": "20.7",
"Comprehensive Net Income": "47.4",
"Other Net Income": "7.37",
"Economic Capital Ratio": "56.4"
},
"2019": {
"Liabilities, Non-Current": "-35.4",
"Liabilities": "33.1",
"Stockholders Equity": "69.4",
"ECR before LimitedLiability": "131",
"Liabilities, Current": "42.6",
"Other Liabilities": "21.6",
"Assets": "21.1",
"Property, Plant and Equipment": "14.7",
"Intangible Assets": "44.1",
"Assets, Current": "-21.3",
"Other Assets": "-4.79",
"Selling, General and Administrative Expense": "26.7",
"Expenses": "31.0",
"Revenues": "29.5",
"Net Income": "53.8",
"Other Expenses": "-18.3",
"Research and Development": "20.1",
"Other Revenues": "29.5",
"Comprehensive Net Income": "53.8",
"Other Net Income": "-5.95",
"Economic Capital Ratio": "77.4"
},
"2020": {
"Liabilities, Non-Current": "-75.7",
"Liabilities": "5.37",
"Stockholders Equity": "39.4",
"ECR before LimitedLiability": "72.7",
"Liabilities, Current": "39.3",
"Other Liabilities": "26.0",
"Assets": "18.2",
"Property, Plant and Equipment": "7.99",
"Intangible Assets": "66.2",
"Assets, Current": "-27.9",
"Other Assets": "-11.5",
"Selling, General and Administrative Expense": "29.7",
"Expenses": "22.9",
"Revenues": "28.1",
"Net Income": "52.9",
"Other Expenses": "-24.2",
"Research and Development": "14.4",
"Other Revenues": "28.1",
"Comprehensive Net Income": "52.8",
"Other Net Income": "3.84",
"Economic Capital Ratio": "29.3"
},
"2021": {
"Liabilities, Non-Current": "-87.4",
"Liabilities": "6.09",
"Stockholders Equity": "5.46",
"ECR before LimitedLiability": "103",
"Liabilities, Current": "44.0",
"Other Liabilities": "31.6",
"Selling, General and Administrative Expense": "40.4",
"Expenses": "39.7",
"Net Income": "99.3",
"Other Expenses": "-24.1",
"Research and Development": "21.0",
"Amortization of Intangible Assets": "1.82",
"Other Revenues": "59.8",
"Revenues": "59.8",
"Property, Plant and Equipment": "5.74",
"Intangible Assets": "42.6",
"Assets, Current": "-22.1",
"Other Assets": "-14.2",
"Comprehensive Net Income": "100",
"Other Net Income": "6.44",
"Economic Capital Ratio": "67.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001604778_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "537,418",
"Assets, Non-Current": "24,166",
"Intangible Assets": "103,901",
"Liabilities, Current": "219,973",
"Liabilities, Non-Current": "23,104",
"Other Assets": "58,831",
"Other Compr. Net Income": "-287",
"Other Expenses": "789,431",
"Other Liabilities": "884",
"Other Net Income": "2,515",
"Other Revenues": "1,148,231",
"Property, Plant and Equipment": "195,996",
"Research and Development": "197,269",
"Selling, General and Administrative Expense": "151,404"
},
"output_variables": {
"Liabilities": "243,961",
"Assets": "920,312",
"Expenses": "1,138,104",
"Revenues": "1,148,231",
"Stockholders Equity": "676,351",
"Net Income": "12,642",
"Comprehensive Net Income": "12,355",
"ECR before LimitedLiability": "280%",
"Economic Capital Ratio": "282%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,500,105",
"Assets, Non-Current": "57,005",
"Intangible Assets": "2,140,586",
"Liabilities, Current": "325,310",
"Liabilities, Non-Current": "83,720",
"Other Assets": "2,311,312",
"Other Compr. Net Income": "661",
"Other Expenses": "1,007,479",
"Other Liabilities": "310,189",
"Other Net Income": "196",
"Other Revenues": "1,710,966",
"Property, Plant and Equipment": "883,371",
"Research and Development": "257,494",
"Selling, General and Administrative Expense": "249,886"
},
"output_variables": {
"Liabilities": "719,219",
"Assets": "6,892,379",
"Expenses": "1,514,859",
"Revenues": "1,710,966",
"Stockholders Equity": "6,173,160",
"Net Income": "196,303",
"Comprehensive Net Income": "196,964",
"ECR before LimitedLiability": "399%",
"Economic Capital Ratio": "399%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,509,210",
"Assets, Non-Current": "66,459",
"Intangible Assets": "2,135,697",
"Liabilities, Current": "373,801",
"Liabilities, Non-Current": "1,071,186",
"Other Assets": "1,838,565",
"Other Compr. Net Income": "-3,009",
"Other Expenses": "1,665,195",
"Other Liabilities": "152,160",
"Other Net Income": "8,486",
"Other Revenues": "2,610,726",
"Property, Plant and Equipment": "1,046,888",
"Research and Development": "448,763",
"Selling, General and Administrative Expense": "534,099"
},
"output_variables": {
"Liabilities": "1,597,147",
"Assets": "6,596,819",
"Expenses": "2,648,057",
"Revenues": "2,610,726",
"Stockholders Equity": "4,999,672",
"Net Income": "-28,845",
"Comprehensive Net Income": "-31,854",
"ECR before LimitedLiability": "283%",
"Economic Capital Ratio": "284%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,461,605",
"Assets, Non-Current": "58,815",
"Intangible Assets": "3,574,477",
"Liabilities, Current": "418,828",
"Liabilities, Non-Current": "1,075,262",
"Other Assets": "35,494",
"Other Compr. Net Income": "-1,173",
"Other Expenses": "2,030,833",
"Other Liabilities": "131,511",
"Other Net Income": "-1,875",
"Other Revenues": "3,032,574",
"Property, Plant and Equipment": "1,391,932",
"Research and Development": "470,836",
"Selling, General and Administrative Expense": "545,588"
},
"output_variables": {
"Liabilities": "1,625,601",
"Assets": "6,522,323",
"Expenses": "3,047,257",
"Revenues": "3,032,574",
"Stockholders Equity": "4,896,722",
"Net Income": "-16,558",
"Comprehensive Net Income": "-17,731",
"ECR before LimitedLiability": "280%",
"Economic Capital Ratio": "281%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,843,805",
"Assets, Non-Current": "65,612",
"Intangible Assets": "3,034,225",
"Liabilities, Current": "441,279",
"Liabilities, Non-Current": "1,101,592",
"Other Assets": "63,765",
"Other Compr. Net Income": "1,554",
"Other Expenses": "2,047,381",
"Other Liabilities": "63,084",
"Other Net Income": "6,411",
"Other Revenues": "2,973,536",
"Property, Plant and Equipment": "1,374,112",
"Research and Development": "445,103",
"Selling, General and Administrative Expense": "527,751"
},
"output_variables": {
"Liabilities": "1,605,955",
"Assets": "6,381,519",
"Expenses": "3,020,235",
"Revenues": "2,973,536",
"Stockholders Equity": "4,775,564",
"Net Income": "-40,288",
"Comprehensive Net Income": "-38,734",
"ECR before LimitedLiability": "276%",
"Economic Capital Ratio": "278%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,684,841",
"Assets, Non-Current": "76,785",
"Intangible Assets": "2,582,099",
"Liabilities, Current": "435,614",
"Liabilities, Non-Current": "1,012,731",
"Other Assets": "97,786",
"Other Compr. Net Income": "-3,872",
"Other Expenses": "1,949,933",
"Other Liabilities": "0",
"Other Net Income": "-80,711",
"Other Revenues": "3,090,325",
"Property, Plant and Equipment": "1,366,513",
"Research and Development": "450,482",
"Selling, General and Administrative Expense": "476,074"
},
"output_variables": {
"Liabilities": "1,448,345",
"Assets": "5,808,024",
"Expenses": "2,876,489",
"Revenues": "3,090,325",
"Stockholders Equity": "4,359,679",
"Net Income": "133,125",
"Comprehensive Net Income": "129,253",
"ECR before LimitedLiability": "295%",
"Economic Capital Ratio": "296%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,690,502",
"Assets, Non-Current": "165,296",
"Intangible Assets": "3,423,166",
"Liabilities, Current": "539,003",
"Liabilities, Non-Current": "1,729,014",
"Other Assets": "22,515",
"Other Compr. Net Income": "8,912",
"Other Expenses": "2,109,098",
"Other Liabilities": "0",
"Other Net Income": "32,265",
"Other Revenues": "3,239,141",
"Property, Plant and Equipment": "1,259,203",
"Research and Development": "484,414",
"Selling, General and Administrative Expense": "343,569"
},
"output_variables": {
"Liabilities": "2,268,017",
"Assets": "6,560,682",
"Expenses": "2,937,081",
"Revenues": "3,239,141",
"Stockholders Equity": "4,292,665",
"Net Income": "334,325",
"Comprehensive Net Income": "343,237",
"ECR before LimitedLiability": "257%",
"Economic Capital Ratio": "260%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,483,804",
"Assets, Non-Current": "182,402",
"Intangible Assets": "3,253,863",
"Liabilities, Current": "681,581",
"Liabilities, Non-Current": "1,910,464",
"Other Assets": "35,370",
"Other Compr. Net Income": "27,361",
"Other Expenses": "2,320,014",
"Other Liabilities": "0",
"Other Net Income": "-24,049",
"Other Revenues": "4,015,307",
"Property, Plant and Equipment": "1,266,031",
"Research and Development": "570,395",
"Selling, General and Administrative Expense": "367,238"
},
"output_variables": {
"Liabilities": "2,592,045",
"Assets": "7,221,470",
"Expenses": "3,257,647",
"Revenues": "4,015,307",
"Stockholders Equity": "4,629,425",
"Net Income": "733,611",
"Comprehensive Net Income": "760,972",
"ECR before LimitedLiability": "280%",
"Economic Capital Ratio": "282%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 2.8185716,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001604778.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001604778.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001604778.png"
},
{
"company_id": "0001507957",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001507957.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001507957.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001507957.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001507957_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001507957_main_keyfigs.svg",
"name": "Ideal Power Inc",
"rank": 26,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001507957.svg",
"report_text": "The relative strengths and weaknesses of Ideal Power Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Ideal Power Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 240% points.The greatest weakness of Ideal Power Inc is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 104% points.
The company's Economic Capital Ratio, given in the ranking table, is 279%, being 65% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001507957_2022_Ideal_Power_Inc.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities, Non-Current": "2.82",
"Liabilities": "12.3",
"Stockholders Equity": "53.4",
"Liabilities, Current": "4.90",
"Other Liabilities": "1.94",
"Assets, Non-Current": "-0.615",
"Assets": "55.0",
"Property, Plant and Equipment": "-20.9",
"Intangible Assets": "-12.4",
"Assets, Current": "57.9",
"Other Assets": "-0.807",
"Selling, General and Administrative Expense": "-23.0",
"Expenses": "-123",
"Revenues": "-145",
"Net Income": "-319",
"Other Expenses": "-98.5",
"Research and Development": "1.26",
"Other Revenues": "-145",
"ECR before LimitedLiability": "-154",
"Comprehensive Net Income": "-320",
"Economic Capital Ratio": "-195"
},
"2014": {
"Liabilities, Non-Current": "5.84",
"Liabilities": "16.0",
"Stockholders Equity": "36.7",
"ECR before LimitedLiability": "-140",
"Liabilities, Current": "4.67",
"Other Liabilities": "7.21",
"Assets, Non-Current": "-2.25",
"Assets": "33.2",
"Property, Plant and Equipment": "-11.0",
"Intangible Assets": "-13.4",
"Assets, Current": "40.7",
"Selling, General and Administrative Expense": "-105",
"Expenses": "-115",
"Revenues": "-107",
"Net Income": "-279",
"Other Expenses": "20.4",
"Research and Development": "-18.2",
"Other Revenues": "-107",
"Comprehensive Net Income": "-277",
"Other Net Income": "4.95",
"Economic Capital Ratio": "-201"
},
"2015": {
"Liabilities, Non-Current": "2.32",
"Liabilities": "5.86",
"Stockholders Equity": "40.7",
"Liabilities, Current": "0.599",
"Other Liabilities": "0.901",
"Assets": "37.9",
"Property, Plant and Equipment": "-18.7",
"Intangible Assets": "-33.0",
"Assets, Current": "58.5",
"Other Assets": "0.499",
"Selling, General and Administrative Expense": "-82.5",
"Expenses": "-122",
"Revenues": "-119",
"Net Income": "-270",
"Other Expenses": "12.0",
"Research and Development": "-87.4",
"Other Revenues": "-119",
"ECR before LimitedLiability": "-350",
"Comprehensive Net Income": "-268",
"Other Net Income": "0.207",
"Economic Capital Ratio": "-415"
},
"2016": {
"Liabilities": "0",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-169",
"Assets, Non-Current": "0",
"Assets": "-0.374",
"Property, Plant and Equipment": "-0.0108",
"Intangible Assets": "-0.784",
"Assets, Current": "0",
"Other Assets": "0",
"Selling, General and Administrative Expense": "-10.8",
"Expenses": "-49.0",
"Revenues": "-18.0",
"Net Income": "-245",
"Other Expenses": "0",
"Research and Development": "-9.68",
"Amortization of Intangible Assets": "0",
"Other Revenues": "-18.0",
"Comprehensive Net Income": "-245",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-234"
},
"2017": {
"Liabilities, Non-Current": "4.92",
"Liabilities": "7.55",
"Stockholders Equity": "16.3",
"ECR before LimitedLiability": "-176",
"Liabilities, Current": "3.22",
"Other Liabilities": "0.723",
"Assets, Non-Current": "-1.63",
"Assets": "16.1",
"Property, Plant and Equipment": "-8.41",
"Intangible Assets": "-24.7",
"Assets, Current": "17.1",
"Other Assets": "7.24",
"Selling, General and Administrative Expense": "-60.3",
"Expenses": "-105",
"Revenues": "-98.9",
"Net Income": "-296",
"Other Expenses": "12.8",
"Research and Development": "-39.7",
"Other Revenues": "-98.9",
"Comprehensive Net Income": "-296",
"Economic Capital Ratio": "-215"
},
"2018": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-94.1",
"Liabilities, Current": "0",
"Assets, Non-Current": "0",
"Assets": "0",
"Property, Plant and Equipment": "-0.0271",
"Intangible Assets": "-0.0645",
"Assets, Current": "0",
"Other Assets": "0",
"Selling, General and Administrative Expense": "-2.83",
"Expenses": "0",
"Revenues": "-15.7",
"Net Income": "-218",
"Other Expenses": "0",
"Research and Development": "0",
"Other Revenues": "-15.7",
"Comprehensive Net Income": "-217",
"Other Net Income": "-19.1",
"Economic Capital Ratio": "-222"
},
"2021": {
"Liabilities, Non-Current": "22.1",
"Liabilities": "43.7",
"Stockholders Equity": "222",
"ECR before LimitedLiability": "99.7",
"Liabilities, Current": "30.5",
"Other Liabilities": "-7.69",
"Assets": "215",
"Property, Plant and Equipment": "-7.84",
"Intangible Assets": "-11.1",
"Assets, Current": "240",
"Other Assets": "8.20",
"Selling, General and Administrative Expense": "-45.3",
"Expenses": "-8.36",
"Revenues": "-101",
"Net Income": "-103",
"Other Expenses": "53.6",
"Research and Development": "-20.8",
"Other Revenues": "-101",
"Comprehensive Net Income": "-104",
"Other Net Income": "6.00",
"Economic Capital Ratio": "65.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001507957_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "15,141",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,000",
"Liabilities, Non-Current": "0",
"Other Assets": "609",
"Other Compr. Net Income": "0",
"Other Expenses": "7,635",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "1,892",
"Property, Plant and Equipment": "86",
"Research and Development": "1,212",
"Selling, General and Administrative Expense": "2,596"
},
"output_variables": {
"Liabilities": "1,000",
"Assets": "15,835",
"Expenses": "11,444",
"Revenues": "1,892",
"Stockholders Equity": "14,835",
"Net Income": "-9,552",
"Comprehensive Net Income": "-9,552",
"ECR before LimitedLiability": "-22%",
"Economic Capital Ratio": "58%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,873",
"Assets, Non-Current": "18",
"Intangible Assets": "0",
"Liabilities, Current": "1,215",
"Liabilities, Non-Current": "0",
"Other Assets": "1,013",
"Other Compr. Net Income": "0",
"Other Expenses": "2,271",
"Other Liabilities": "0",
"Other Net Income": "28",
"Other Revenues": "1,794",
"Property, Plant and Equipment": "374",
"Research and Development": "2,258",
"Selling, General and Administrative Expense": "4,193"
},
"output_variables": {
"Liabilities": "1,215",
"Assets": "10,279",
"Expenses": "8,722",
"Revenues": "1,794",
"Stockholders Equity": "9,064",
"Net Income": "-6,900",
"Comprehensive Net Income": "-6,900",
"ECR before LimitedLiability": "-91%",
"Economic Capital Ratio": "41%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "16,840",
"Assets, Non-Current": "18",
"Intangible Assets": "0",
"Liabilities, Current": "2,579",
"Liabilities, Non-Current": "0",
"Other Assets": "1,467",
"Other Compr. Net Income": "0",
"Other Expenses": "3,873",
"Other Liabilities": "0",
"Other Net Income": "31",
"Other Revenues": "4,260",
"Property, Plant and Equipment": "926",
"Research and Development": "5,521",
"Selling, General and Administrative Expense": "5,338"
},
"output_variables": {
"Liabilities": "2,579",
"Assets": "19,250",
"Expenses": "14,732",
"Revenues": "4,260",
"Stockholders Equity": "16,671",
"Net Income": "-10,441",
"Comprehensive Net Income": "-10,441",
"ECR before LimitedLiability": "-9.0%",
"Economic Capital Ratio": "59%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "6,141",
"Assets, Non-Current": "18",
"Intangible Assets": "0",
"Liabilities, Current": "1,496",
"Liabilities, Non-Current": "0",
"Other Assets": "1,906",
"Other Compr. Net Income": "0",
"Other Expenses": "1,940",
"Other Liabilities": "265",
"Other Net Income": "36",
"Other Revenues": "1,629",
"Property, Plant and Equipment": "936",
"Research and Development": "5,225",
"Selling, General and Administrative Expense": "5,481"
},
"output_variables": {
"Liabilities": "1,761",
"Assets": "9,001",
"Expenses": "12,646",
"Revenues": "1,629",
"Stockholders Equity": "7,240",
"Net Income": "-10,981",
"Comprehensive Net Income": "-10,981",
"ECR before LimitedLiability": "-467%",
"Economic Capital Ratio": "0.0030%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "10,778",
"Assets, Non-Current": "38",
"Intangible Assets": "0",
"Liabilities, Current": "1,531",
"Liabilities, Non-Current": "0",
"Other Assets": "2,082",
"Other Compr. Net Income": "0",
"Other Expenses": "2,242",
"Other Liabilities": "456",
"Other Net Income": "18",
"Other Revenues": "1,212",
"Property, Plant and Equipment": "670",
"Research and Development": "4,185",
"Selling, General and Administrative Expense": "5,238"
},
"output_variables": {
"Liabilities": "1,987",
"Assets": "13,567",
"Expenses": "11,665",
"Revenues": "1,212",
"Stockholders Equity": "11,580",
"Net Income": "-10,435",
"Comprehensive Net Income": "-10,435",
"ECR before LimitedLiability": "-165%",
"Economic Capital Ratio": "17%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "4,688",
"Assets, Non-Current": "18",
"Intangible Assets": "0",
"Liabilities, Current": "1,140",
"Liabilities, Non-Current": "0",
"Other Assets": "1,396",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "428",
"Other Net Income": "-3,593",
"Other Revenues": "0",
"Property, Plant and Equipment": "63",
"Research and Development": "872",
"Selling, General and Administrative Expense": "3,440"
},
"output_variables": {
"Liabilities": "1,568",
"Assets": "6,166",
"Expenses": "4,312",
"Revenues": "0",
"Stockholders Equity": "4,598",
"Net Income": "-7,905",
"Comprehensive Net Income": "-7,905",
"ECR before LimitedLiability": "-505%",
"Economic Capital Ratio": "0.00057%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "23,447",
"Assets, Non-Current": "11",
"Intangible Assets": "0",
"Liabilities, Current": "543",
"Liabilities, Non-Current": "268",
"Other Assets": "2,363",
"Other Compr. Net Income": "0",
"Other Expenses": "576",
"Other Liabilities": "917",
"Other Net Income": "79",
"Other Revenues": "576",
"Property, Plant and Equipment": "56",
"Research and Development": "1,928",
"Selling, General and Administrative Expense": "2,921"
},
"output_variables": {
"Liabilities": "1,728",
"Assets": "25,877",
"Expenses": "5,425",
"Revenues": "576",
"Stockholders Equity": "24,150",
"Net Income": "-4,770",
"Comprehensive Net Income": "-4,770",
"ECR before LimitedLiability": "277%",
"Economic Capital Ratio": "279%"
}
}
},
"top_rated": false,
"trend": null,
"value": 2.7887882,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001507957.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001507957.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001507957.png"
},
{
"company_id": "0001045810",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001045810.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001045810.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001045810_main_keyfigs.svg",
"name": "Nvidia CORP",
"rank": 27,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001045810.svg",
"report_text": "The relative strengths and weaknesses of Nvidia CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Nvidia CORP compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 114% points.The greatest weakness of Nvidia CORP is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 91% points.
The company's Economic Capital Ratio, given in the ranking table, is 278%, being 64% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001045810_2022_Nvidia_CORP.pdf",
"shrinked_graph_json": {
"2009": {
"Liabilities, Non-Current": "46.0",
"Liabilities": "75.8",
"Stockholders Equity": "-182",
"ECR before LimitedLiability": "-57.6",
"Other Liabilities": "37.3",
"Assets, Non-Current": "-7.01",
"Assets": "-60.8",
"Property, Plant and Equipment": "-22.8",
"Intangible Assets": "-7.51",
"Assets, Current": "-28.7",
"Other Assets": "-14.3",
"Selling, General and Administrative Expense": "19.5",
"Expenses": "-105",
"Revenues": "25.7",
"Net Income": "-78.5",
"Other Expenses": "-82.7",
"Research and Development": "-45.7",
"Other Revenues": "25.7",
"Comprehensive Net Income": "-83.5",
"Other Compr. Net Income": "-4.80",
"Economic Capital Ratio": "-59.5"
},
"2010": {
"Liabilities, Non-Current": "53.7",
"Liabilities": "72.3",
"Stockholders Equity": "-97.6",
"ECR before LimitedLiability": "-43.6",
"Liabilities, Current": "-1.54",
"Other Liabilities": "25.3",
"Assets, Non-Current": "-5.30",
"Assets": "-43.5",
"Property, Plant and Equipment": "-7.63",
"Intangible Assets": "-9.33",
"Assets, Current": "-13.9",
"Other Assets": "-16.9",
"Selling, General and Administrative Expense": "25.3",
"Expenses": "-92.8",
"Net Income": "-91.4",
"Other Expenses": "-61.1",
"Research and Development": "-60.0",
"Amortization of Intangible Assets": "2.66",
"Comprehensive Net Income": "-90.1",
"Other Compr. Net Income": "1.32",
"Economic Capital Ratio": "-48.1"
},
"2011": {
"Liabilities, Non-Current": "39.5",
"Liabilities": "38.6",
"Stockholders Equity": "12.6",
"ECR before LimitedLiability": "134",
"Liabilities, Current": "-25.8",
"Other Liabilities": "23.2",
"Assets": "-2.91",
"Property, Plant and Equipment": "-2.44",
"Intangible Assets": "2.52",
"Assets, Current": "7.81",
"Other Assets": "-8.57",
"Selling, General and Administrative Expense": "44.7",
"Expenses": "3.98",
"Revenues": "26.9",
"Net Income": "32.5",
"Other Expenses": "-14.5",
"Research and Development": "-29.6",
"Amortization of Intangible Assets": "2.89",
"Other Revenues": "26.9",
"Comprehensive Net Income": "32.6",
"Economic Capital Ratio": "43.1"
},
"2012": {
"Liabilities, Non-Current": "48.4",
"Liabilities": "85.4",
"Stockholders Equity": "74.0",
"ECR before LimitedLiability": "232",
"Liabilities, Current": "14.0",
"Other Liabilities": "28.7",
"Assets": "3.40",
"Property, Plant and Equipment": "-2.56",
"Intangible Assets": "3.23",
"Assets, Current": "7.87",
"Other Assets": "-4.06",
"Selling, General and Administrative Expense": "46.9",
"Expenses": "47.3",
"Revenues": "73.8",
"Net Income": "127",
"Other Expenses": "26.9",
"Research and Development": "-28.7",
"Other Revenues": "73.8",
"Comprehensive Net Income": "127",
"Other Net Income": "6.79",
"Economic Capital Ratio": "153"
},
"2013": {
"Liabilities, Non-Current": "43.7",
"Liabilities": "91.7",
"Stockholders Equity": "91.4",
"ECR before LimitedLiability": "191",
"Liabilities, Current": "22.9",
"Other Liabilities": "32.3",
"Assets": "5.54",
"Property, Plant and Equipment": "-3.20",
"Intangible Assets": "2.34",
"Assets, Current": "12.9",
"Other Assets": "-4.21",
"Selling, General and Administrative Expense": "48.4",
"Expenses": "41.8",
"Revenues": "59.5",
"Net Income": "102",
"Other Expenses": "28.3",
"Research and Development": "-36.7",
"Other Revenues": "59.5",
"Comprehensive Net Income": "101",
"Other Net Income": "1.79",
"Economic Capital Ratio": "150"
},
"2014": {
"Liabilities, Non-Current": "40.8",
"Liabilities": "108",
"Assets": "11.3",
"Stockholders Equity": "133",
"ECR before LimitedLiability": "220",
"Liabilities, Current": "28.0",
"Other Liabilities": "50.3",
"Property, Plant and Equipment": "-2.26",
"Assets, Current": "21.5",
"Other Assets": "-5.19",
"Selling, General and Administrative Expense": "38.7",
"Expenses": "29.1",
"Revenues": "48.5",
"Net Income": "92.5",
"Other Expenses": "40.3",
"Research and Development": "-51.6",
"Amortization of Intangible Assets": "1.57",
"Other Revenues": "48.5",
"Comprehensive Net Income": "93.9",
"Other Net Income": "15.4",
"Economic Capital Ratio": "159"
},
"2015": {
"Liabilities": "-46.6",
"ECR before LimitedLiability": "-150",
"Liabilities, Current": "30.4",
"Other Liabilities": "-90.3",
"Assets": "12.8",
"Property, Plant and Equipment": "-9.67",
"Intangible Assets": "-4.15",
"Assets, Current": "44.7",
"Other Assets": "-9.91",
"Selling, General and Administrative Expense": "32.8",
"Expenses": "30.6",
"Net Income": "66.6",
"Other Expenses": "25.0",
"Research and Development": "-30.5",
"Amortization of Intangible Assets": "1.97",
"Other Revenues": "34.1",
"Revenues": "34.1",
"Comprehensive Net Income": "68.6",
"Other Compr. Net Income": "2.49",
"Other Net Income": "5.31",
"Economic Capital Ratio": "-216"
},
"2016": {
"Liabilities, Non-Current": "11.7",
"Liabilities": "-5.00",
"Stockholders Equity": "-15.8",
"ECR before LimitedLiability": "88.8",
"Liabilities, Current": "-48.5",
"Other Liabilities": "25.4",
"Assets": "-5.53",
"Property, Plant and Equipment": "-9.64",
"Intangible Assets": "-14.1",
"Assets, Current": "48.7",
"Other Assets": "-18.4",
"Selling, General and Administrative Expense": "37.9",
"Expenses": "35.7",
"Revenues": "53.3",
"Net Income": "84.2",
"Other Expenses": "15.3",
"Research and Development": "-20.0",
"Amortization of Intangible Assets": "1.81",
"Other Revenues": "53.3",
"Comprehensive Net Income": "83.7",
"Economic Capital Ratio": "23.4"
},
"2017": {
"Liabilities, Non-Current": "-68.0",
"Liabilities": "-16.1",
"Stockholders Equity": "-17.6",
"ECR before LimitedLiability": "95.2",
"Liabilities, Current": "15.6",
"Other Liabilities": "27.9",
"Assets": "-2.97",
"Property, Plant and Equipment": "-9.60",
"Intangible Assets": "-15.1",
"Assets, Current": "50.6",
"Other Assets": "-14.1",
"Selling, General and Administrative Expense": "37.6",
"Expenses": "54.4",
"Revenues": "68.9",
"Net Income": "112",
"Other Expenses": "21.3",
"Research and Development": "-6.29",
"Other Revenues": "68.9",
"Comprehensive Net Income": "111",
"Other Net Income": "-3.91",
"Economic Capital Ratio": "55.7"
},
"2018": {
"Liabilities, Non-Current": "-77.7",
"Liabilities": "102",
"Stockholders Equity": "39.7",
"ECR before LimitedLiability": "294",
"Liabilities, Current": "127",
"Other Liabilities": "34.3",
"Assets": "-3.92",
"Property, Plant and Equipment": "-4.09",
"Intangible Assets": "-7.21",
"Assets, Current": "16.0",
"Other Assets": "-5.07",
"Selling, General and Administrative Expense": "58.2",
"Expenses": "74.2",
"Revenues": "140",
"Net Income": "209",
"Other Expenses": "26.6",
"Research and Development": "-12.9",
"Other Revenues": "140",
"Comprehensive Net Income": "210",
"Other Net Income": "8.82",
"Economic Capital Ratio": "167"
},
"2019": {
"Liabilities, Non-Current": "-30.2",
"Liabilities": "70.8",
"Assets": "-2.82",
"Stockholders Equity": "-8.46",
"ECR before LimitedLiability": "272",
"Liabilities, Current": "65.9",
"Other Liabilities": "33.6",
"Property, Plant and Equipment": "-1.57",
"Intangible Assets": "-3.81",
"Assets, Current": "4.67",
"Selling, General and Administrative Expense": "55.2",
"Expenses": "86.2",
"Revenues": "144",
"Net Income": "229",
"Other Expenses": "46.5",
"Research and Development": "-18.5",
"Amortization of Intangible Assets": "3.08",
"Other Revenues": "144",
"Comprehensive Net Income": "230",
"Other Net Income": "7.13",
"Economic Capital Ratio": "219"
},
"2020": {
"Liabilities, Non-Current": "-28.6",
"Liabilities": "59.5",
"Stockholders Equity": "40.9",
"ECR before LimitedLiability": "163",
"Liabilities, Current": "50.1",
"Other Liabilities": "36.8",
"Selling, General and Administrative Expense": "35.0",
"Expenses": "43.0",
"Net Income": "125",
"Other Expenses": "34.8",
"Research and Development": "-29.5",
"Amortization of Intangible Assets": "2.54",
"Other Revenues": "80.3",
"Revenues": "80.3",
"Property, Plant and Equipment": "-5.06",
"Intangible Assets": "-11.6",
"Assets, Current": "29.0",
"Other Assets": "-2.55",
"Comprehensive Net Income": "125",
"Other Net Income": "5.74",
"Economic Capital Ratio": "120"
},
"2021": {
"Liabilities, Non-Current": "-90.6",
"Liabilities": "-21.1",
"Stockholders Equity": "-13.2",
"ECR before LimitedLiability": "98.9",
"Liabilities, Current": "24.4",
"Other Liabilities": "30.4",
"Selling, General and Administrative Expense": "31.0",
"Expenses": "52.3",
"Net Income": "114",
"Other Expenses": "29.4",
"Research and Development": "-8.91",
"Other Revenues": "66.6",
"Revenues": "66.6",
"Assets, Non-Current": "6.62",
"Property, Plant and Equipment": "-7.40",
"Intangible Assets": "7.42",
"Assets, Current": "2.86",
"Other Assets": "-8.50",
"Comprehensive Net Income": "114",
"Other Net Income": "5.73",
"Economic Capital Ratio": "64.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001045810_strength_weakness.svg",
"table_records": {
"2009": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,167,958",
"Assets, Non-Current": "0",
"Intangible Assets": "516,945",
"Liabilities, Current": "778,591",
"Liabilities, Non-Current": "0",
"Other Assets": "40,026",
"Other Compr. Net Income": "0",
"Other Expenses": "2,264,951",
"Other Liabilities": "0",
"Other Net Income": "28,152",
"Other Revenues": "3,424,859",
"Property, Plant and Equipment": "625,798",
"Research and Development": "855,879",
"Selling, General and Administrative Expense": "362,222"
},
"output_variables": {
"Liabilities": "778,591",
"Assets": "3,350,727",
"Expenses": "3,483,052",
"Revenues": "3,424,859",
"Stockholders Equity": "2,572,136",
"Net Income": "-30,041",
"Comprehensive Net Income": "-30,041",
"ECR before LimitedLiability": "286%",
"Economic Capital Ratio": "287%"
}
},
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,480,830",
"Assets, Non-Current": "0",
"Intangible Assets": "490,302",
"Liabilities, Current": "784,378",
"Liabilities, Non-Current": "0",
"Other Assets": "42,928",
"Other Compr. Net Income": "0",
"Other Expenses": "2,138,535",
"Other Liabilities": "0",
"Other Net Income": "19,971",
"Other Revenues": "3,326,445",
"Property, Plant and Equipment": "571,858",
"Research and Development": "908,851",
"Selling, General and Administrative Expense": "367,017"
},
"output_variables": {
"Liabilities": "784,378",
"Assets": "3,585,918",
"Expenses": "3,414,403",
"Revenues": "3,326,445",
"Stockholders Equity": "2,801,540",
"Net Income": "-67,987",
"Comprehensive Net Income": "-67,987",
"ECR before LimitedLiability": "288%",
"Economic Capital Ratio": "289%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,226,950",
"Assets, Non-Current": "40,850",
"Intangible Assets": "658,589",
"Liabilities, Current": "942,682",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,098,369",
"Other Liabilities": "0",
"Other Net Income": "18,549",
"Other Revenues": "3,543,309",
"Property, Plant and Equipment": "568,857",
"Research and Development": "848,830",
"Selling, General and Administrative Expense": "361,513"
},
"output_variables": {
"Liabilities": "942,682",
"Assets": "4,495,246",
"Expenses": "3,308,712",
"Revenues": "3,543,309",
"Stockholders Equity": "3,552,564",
"Net Income": "253,146",
"Comprehensive Net Income": "253,146",
"ECR before LimitedLiability": "341%",
"Economic Capital Ratio": "342%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "3,905,358",
"Assets, Non-Current": "120,332",
"Intangible Assets": "967,166",
"Liabilities, Current": "929,958",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "342",
"Other Expenses": "2,026,808",
"Other Liabilities": "0",
"Other Net Income": "18,186",
"Other Revenues": "3,997,930",
"Property, Plant and Equipment": "560,072",
"Research and Development": "1,002,605",
"Selling, General and Administrative Expense": "405,613"
},
"output_variables": {
"Liabilities": "929,958",
"Assets": "5,552,928",
"Expenses": "3,435,026",
"Revenues": "3,997,930",
"Stockholders Equity": "4,622,970",
"Net Income": "581,090",
"Comprehensive Net Income": "581,432",
"ECR before LimitedLiability": "402%",
"Economic Capital Ratio": "402%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "4,775,258",
"Assets, Non-Current": "107,481",
"Intangible Assets": "953,362",
"Liabilities, Current": "976,223",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-633",
"Other Expenses": "2,156,613",
"Other Liabilities": "0",
"Other Net Income": "17,094",
"Other Revenues": "4,280,159",
"Property, Plant and Equipment": "576,144",
"Research and Development": "1,147,282",
"Selling, General and Administrative Expense": "430,822"
},
"output_variables": {
"Liabilities": "976,223",
"Assets": "6,412,245",
"Expenses": "3,734,717",
"Revenues": "4,280,159",
"Stockholders Equity": "5,436,022",
"Net Income": "562,536",
"Comprehensive Net Income": "561,903",
"ECR before LimitedLiability": "403%",
"Economic Capital Ratio": "403%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "5,624,711",
"Assets, Non-Current": "104,252",
"Intangible Assets": "939,191",
"Liabilities, Current": "945,496",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-5,104",
"Other Expenses": "1,943,106",
"Other Liabilities": "0",
"Other Net Income": "24,470",
"Other Revenues": "4,130,162",
"Property, Plant and Equipment": "582,740",
"Research and Development": "1,335,834",
"Selling, General and Administrative Expense": "435,702"
},
"output_variables": {
"Liabilities": "945,496",
"Assets": "7,250,894",
"Expenses": "3,714,642",
"Revenues": "4,130,162",
"Stockholders Equity": "6,305,398",
"Net Income": "439,990",
"Comprehensive Net Income": "434,886",
"ECR before LimitedLiability": "401%",
"Economic Capital Ratio": "401%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "5,713,000",
"Assets, Non-Current": "91,000",
"Intangible Assets": "840,000",
"Liabilities, Current": "896,000",
"Liabilities, Non-Current": "489,000",
"Other Assets": "0",
"Other Compr. Net Income": "3,000",
"Other Expenses": "2,253,000",
"Other Liabilities": "1,398,000",
"Other Net Income": "42,000",
"Other Revenues": "4,682,000",
"Property, Plant and Equipment": "557,000",
"Research and Development": "1,360,000",
"Selling, General and Administrative Expense": "480,000"
},
"output_variables": {
"Liabilities": "2,783,000",
"Assets": "7,201,000",
"Expenses": "4,093,000",
"Revenues": "4,682,000",
"Stockholders Equity": "4,418,000",
"Net Income": "631,000",
"Comprehensive Net Income": "634,000",
"ECR before LimitedLiability": "256%",
"Economic Capital Ratio": "259%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "6,053,000",
"Assets, Non-Current": "67,000",
"Intangible Assets": "784,000",
"Liabilities, Current": "2,351,000",
"Liabilities, Non-Current": "453,000",
"Other Assets": "0",
"Other Compr. Net Income": "-12,000",
"Other Expenses": "2,506,000",
"Other Liabilities": "10,000",
"Other Net Income": "43,000",
"Other Revenues": "5,010,000",
"Property, Plant and Equipment": "466,000",
"Research and Development": "1,331,000",
"Selling, General and Administrative Expense": "602,000"
},
"output_variables": {
"Liabilities": "2,814,000",
"Assets": "7,370,000",
"Expenses": "4,439,000",
"Revenues": "5,010,000",
"Stockholders Equity": "4,556,000",
"Net Income": "614,000",
"Comprehensive Net Income": "602,000",
"ECR before LimitedLiability": "255%",
"Economic Capital Ratio": "258%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,536,000",
"Assets, Non-Current": "62,000",
"Intangible Assets": "722,000",
"Liabilities, Current": "1,788,000",
"Liabilities, Non-Current": "2,260,000",
"Other Assets": "0",
"Other Compr. Net Income": "-12,000",
"Other Expenses": "3,089,000",
"Other Liabilities": "0",
"Other Net Income": "-29,000",
"Other Revenues": "6,910,000",
"Property, Plant and Equipment": "521,000",
"Research and Development": "1,463,000",
"Selling, General and Administrative Expense": "663,000"
},
"output_variables": {
"Liabilities": "4,048,000",
"Assets": "9,841,000",
"Expenses": "5,215,000",
"Revenues": "6,910,000",
"Stockholders Equity": "5,793,000",
"Net Income": "1,666,000",
"Comprehensive Net Income": "1,654,000",
"ECR before LimitedLiability": "286%",
"Economic Capital Ratio": "288%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "9,255,000",
"Assets, Non-Current": "319,000",
"Intangible Assets": "670,000",
"Liabilities, Current": "1,153,000",
"Liabilities, Non-Current": "2,617,000",
"Other Assets": "0",
"Other Compr. Net Income": "-2,000",
"Other Expenses": "4,041,000",
"Other Liabilities": "0",
"Other Net Income": "-14,000",
"Other Revenues": "9,714,000",
"Property, Plant and Equipment": "997,000",
"Research and Development": "1,797,000",
"Selling, General and Administrative Expense": "815,000"
},
"output_variables": {
"Liabilities": "3,770,000",
"Assets": "11,241,000",
"Expenses": "6,653,000",
"Revenues": "9,714,000",
"Stockholders Equity": "7,471,000",
"Net Income": "3,047,000",
"Comprehensive Net Income": "3,045,000",
"ECR before LimitedLiability": "388%",
"Economic Capital Ratio": "388%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "10,557,000",
"Assets, Non-Current": "108,000",
"Intangible Assets": "663,000",
"Liabilities, Current": "1,329,000",
"Liabilities, Non-Current": "2,621,000",
"Other Assets": "560,000",
"Other Compr. Net Income": "6,000",
"Other Expenses": "4,300,000",
"Other Liabilities": "0",
"Other Net Income": "92,000",
"Other Revenues": "11,716,000",
"Property, Plant and Equipment": "1,404,000",
"Research and Development": "2,376,000",
"Selling, General and Administrative Expense": "991,000"
},
"output_variables": {
"Liabilities": "3,950,000",
"Assets": "13,292,000",
"Expenses": "7,667,000",
"Revenues": "11,716,000",
"Stockholders Equity": "9,342,000",
"Net Income": "4,141,000",
"Comprehensive Net Income": "4,147,000",
"ECR before LimitedLiability": "438%",
"Economic Capital Ratio": "438%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "13,690,000",
"Assets, Non-Current": "118,000",
"Intangible Assets": "667,000",
"Liabilities, Current": "1,784,000",
"Liabilities, Non-Current": "3,327,000",
"Other Assets": "1,166,000",
"Other Compr. Net Income": "13,000",
"Other Expenses": "4,324,000",
"Other Liabilities": "0",
"Other Net Income": "124,000",
"Other Revenues": "10,918,000",
"Property, Plant and Equipment": "1,674,000",
"Research and Development": "2,829,000",
"Selling, General and Administrative Expense": "1,093,000"
},
"output_variables": {
"Liabilities": "5,111,000",
"Assets": "17,315,000",
"Expenses": "8,246,000",
"Revenues": "10,918,000",
"Stockholders Equity": "12,204,000",
"Net Income": "2,796,000",
"Comprehensive Net Income": "2,809,000",
"ECR before LimitedLiability": "351%",
"Economic Capital Ratio": "351%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "16,055,000",
"Assets, Non-Current": "2,144,000",
"Intangible Assets": "6,930,000",
"Liabilities, Current": "3,925,000",
"Liabilities, Non-Current": "7,973,000",
"Other Assets": "1,513,000",
"Other Compr. Net Income": "18,000",
"Other Expenses": "6,356,000",
"Other Liabilities": "0",
"Other Net Income": "-123,000",
"Other Revenues": "16,675,000",
"Property, Plant and Equipment": "2,149,000",
"Research and Development": "3,924,000",
"Selling, General and Administrative Expense": "1,940,000"
},
"output_variables": {
"Liabilities": "11,898,000",
"Assets": "28,791,000",
"Expenses": "12,220,000",
"Revenues": "16,675,000",
"Stockholders Equity": "16,893,000",
"Net Income": "4,332,000",
"Comprehensive Net Income": "4,350,000",
"ECR before LimitedLiability": "276%",
"Economic Capital Ratio": "278%"
}
}
},
"top_rated": false,
"trend": -10.0,
"value": 2.7805594,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001045810.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001045810.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001045810.png"
},
{
"company_id": "0001807794",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001807794.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001807794.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001807794_main_keyfigs.svg",
"name": "Credo Technology Group Holding Ltd",
"rank": 28,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Credo Technology Group Holding Ltd are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Credo Technology Group Holding Ltd compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 126% points.The greatest weakness of Credo Technology Group Holding Ltd is the variable Research and Development, reducing the Economic Capital Ratio by 82% points.
The company's Economic Capital Ratio, given in the ranking table, is 275%, being 61% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001807794_2022_Credo_Technology_Group_Holding_Ltd.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities, Non-Current": "58.6",
"Liabilities": "113",
"Stockholders Equity": "126",
"ECR before LimitedLiability": "95.5",
"Liabilities, Current": "49.2",
"Other Liabilities": "34.3",
"Assets": "21.8",
"Property, Plant and Equipment": "-4.50",
"Intangible Assets": "-24.7",
"Assets, Current": "102",
"Other Assets": "-16.8",
"Selling, General and Administrative Expense": "-48.5",
"Expenses": "-59.1",
"Revenues": "-9.19",
"Net Income": "-59.3",
"Other Expenses": "63.9",
"Research and Development": "-82.2",
"Other Revenues": "-9.19",
"Comprehensive Net Income": "-58.9",
"Other Net Income": "8.83",
"Economic Capital Ratio": "60.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001807794_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "137,799",
"Assets, Non-Current": "3,460",
"Intangible Assets": "0",
"Liabilities, Current": "12,532",
"Liabilities, Non-Current": "424",
"Other Assets": "0",
"Other Compr. Net Income": "378",
"Other Expenses": "22,634",
"Other Liabilities": "0",
"Other Net Income": "-62",
"Other Revenues": "58,697",
"Property, Plant and Equipment": "14,231",
"Research and Development": "34,845",
"Selling, General and Administrative Expense": "28,667"
},
"output_variables": {
"Liabilities": "12,956",
"Assets": "155,490",
"Expenses": "86,146",
"Revenues": "58,697",
"Stockholders Equity": "142,534",
"Net Income": "-27,511",
"Comprehensive Net Income": "-27,133",
"ECR before LimitedLiability": "273%",
"Economic Capital Ratio": "275%"
}
}
},
"top_rated": false,
"trend": null,
"value": 2.7465763,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001807794.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001807794.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001807794.png"
},
{
"company_id": "0001124796",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001124796.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001124796.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001124796.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001124796_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001124796_main_keyfigs.svg",
"name": "Nlight INC",
"rank": 29,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001124796.svg",
"report_text": "The relative strengths and weaknesses of Nlight INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Nlight INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 120% points.The greatest weakness of Nlight INC is the variable Other Expenses, reducing the Economic Capital Ratio by 90% points.
The company's Economic Capital Ratio, given in the ranking table, is 268%, being 55% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001124796_2022_Nlight_INC.pdf",
"shrinked_graph_json": {
"2018": {
"Liabilities, Non-Current": "59.9",
"Liabilities": "203",
"Stockholders Equity": "133",
"ECR before LimitedLiability": "301",
"Liabilities, Current": "148",
"Other Liabilities": "40.0",
"Assets": "-3.29",
"Property, Plant and Equipment": "-4.44",
"Intangible Assets": "-10.3",
"Assets, Current": "24.5",
"Other Assets": "-4.77",
"Other Revenues": "108",
"Revenues": "108",
"Net Income": "120",
"Amortization of Intangible Assets": "2.85",
"Comprehensive Net Income": "118",
"Selling, General and Administrative Expense": "38.2",
"Research and Development": "34.6",
"Other Expenses": "-75.8",
"Other Net Income": "12.4",
"Economic Capital Ratio": "173"
},
"2019": {
"Liabilities, Non-Current": "72.7",
"Liabilities": "136",
"Stockholders Equity": "58.5",
"ECR before LimitedLiability": "157",
"Liabilities, Current": "61.6",
"Other Liabilities": "32.3",
"Assets": "-14.2",
"Property, Plant and Equipment": "-7.74",
"Intangible Assets": "-21.3",
"Assets, Current": "27.0",
"Other Assets": "-3.70",
"Selling, General and Administrative Expense": "19.9",
"Expenses": "-36.2",
"Revenues": "50.3",
"Net Income": "26.7",
"Other Expenses": "-82.6",
"Research and Development": "22.2",
"Other Revenues": "50.3",
"Comprehensive Net Income": "25.9",
"Other Net Income": "11.7",
"Economic Capital Ratio": "104"
},
"2020": {
"Liabilities, Non-Current": "57.3",
"Liabilities": "117",
"Assets": "-44.6",
"Stockholders Equity": "-9.83",
"ECR before LimitedLiability": "71.0",
"Liabilities, Current": "52.7",
"Other Liabilities": "41.3",
"Property, Plant and Equipment": "-8.47",
"Intangible Assets": "-28.6",
"Other Assets": "-8.88",
"Selling, General and Administrative Expense": "16.6",
"Expenses": "-68.0",
"Revenues": "63.1",
"Net Income": "5.39",
"Other Expenses": "-95.2",
"Research and Development": "5.20",
"Amortization of Intangible Assets": "3.40",
"Other Revenues": "63.1",
"Comprehensive Net Income": "8.88",
"Other Compr. Net Income": "3.51",
"Economic Capital Ratio": "27.6"
},
"2021": {
"Liabilities, Non-Current": "47.8",
"Liabilities": "120",
"Stockholders Equity": "-11.1",
"ECR before LimitedLiability": "89.2",
"Liabilities, Current": "62.9",
"Other Liabilities": "44.8",
"Assets": "-42.8",
"Property, Plant and Equipment": "-4.48",
"Intangible Assets": "-29.5",
"Assets, Current": "4.36",
"Other Assets": "-14.5",
"Selling, General and Administrative Expense": "18.2",
"Expenses": "-59.7",
"Revenues": "74.1",
"Net Income": "33.9",
"Other Expenses": "-89.8",
"Research and Development": "7.40",
"Other Revenues": "74.1",
"Comprehensive Net Income": "31.8",
"Other Net Income": "12.6",
"Economic Capital Ratio": "54.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001124796_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "218,621",
"Assets, Non-Current": "5,974",
"Intangible Assets": "1,387",
"Liabilities, Current": "23,587",
"Liabilities, Non-Current": "8,760",
"Other Assets": "2,686",
"Other Compr. Net Income": "-1,438",
"Other Expenses": "127,998",
"Other Liabilities": "0",
"Other Net Income": "475",
"Other Revenues": "191,359",
"Property, Plant and Equipment": "21,462",
"Research and Development": "21,054",
"Selling, General and Administrative Expense": "28,844"
},
"output_variables": {
"Liabilities": "32,347",
"Assets": "250,130",
"Expenses": "177,896",
"Revenues": "191,359",
"Stockholders Equity": "217,783",
"Net Income": "13,938",
"Comprehensive Net Income": "12,500",
"ECR before LimitedLiability": "395%",
"Economic Capital Ratio": "395%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "198,593",
"Assets, Non-Current": "3,748",
"Intangible Assets": "9,872",
"Liabilities, Current": "25,035",
"Liabilities, Non-Current": "8,323",
"Other Assets": "10,006",
"Other Compr. Net Income": "-528",
"Other Expenses": "130,399",
"Other Liabilities": "0",
"Other Net Income": "3,144",
"Other Revenues": "176,619",
"Property, Plant and Equipment": "27,747",
"Research and Development": "28,137",
"Selling, General and Administrative Expense": "34,111"
},
"output_variables": {
"Liabilities": "33,358",
"Assets": "249,966",
"Expenses": "192,647",
"Revenues": "176,619",
"Stockholders Equity": "216,608",
"Net Income": "-12,884",
"Comprehensive Net Income": "-13,412",
"ECR before LimitedLiability": "322%",
"Economic Capital Ratio": "322%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "200,575",
"Assets, Non-Current": "5,167",
"Intangible Assets": "12,484",
"Liabilities, Current": "41,363",
"Liabilities, Non-Current": "22,367",
"Other Assets": "20,938",
"Other Compr. Net Income": "2,426",
"Other Expenses": "163,765",
"Other Liabilities": "0",
"Other Net Income": "456",
"Other Revenues": "222,789",
"Property, Plant and Equipment": "44,480",
"Research and Development": "41,164",
"Selling, General and Administrative Expense": "39,248"
},
"output_variables": {
"Liabilities": "63,730",
"Assets": "283,644",
"Expenses": "244,177",
"Revenues": "222,789",
"Stockholders Equity": "219,914",
"Net Income": "-20,932",
"Comprehensive Net Income": "-18,506",
"ECR before LimitedLiability": "255%",
"Economic Capital Ratio": "259%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "277,204",
"Assets, Non-Current": "3,897",
"Intangible Assets": "12,420",
"Liabilities, Current": "45,772",
"Liabilities, Non-Current": "25,713",
"Other Assets": "23,996",
"Other Compr. Net Income": "-328",
"Other Expenses": "192,464",
"Other Liabilities": "0",
"Other Net Income": "173",
"Other Revenues": "270,146",
"Property, Plant and Equipment": "56,101",
"Research and Development": "54,814",
"Selling, General and Administrative Expense": "52,710"
},
"output_variables": {
"Liabilities": "71,485",
"Assets": "373,618",
"Expenses": "299,988",
"Revenues": "270,146",
"Stockholders Equity": "302,133",
"Net Income": "-29,669",
"Comprehensive Net Income": "-29,997",
"ECR before LimitedLiability": "266%",
"Economic Capital Ratio": "268%"
}
}
},
"top_rated": false,
"trend": 1.0,
"value": 2.6844238,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001124796.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001124796.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001124796.png"
},
{
"company_id": "0001280263",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001280263.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001280263.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001280263_main_keyfigs.svg",
"name": "Ambarella INC",
"rank": 30,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001280263.svg",
"report_text": "The relative strengths and weaknesses of Ambarella INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Ambarella INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 94% points.The greatest weakness of Ambarella INC is the variable Research and Development, reducing the Economic Capital Ratio by 90% points.
The company's Economic Capital Ratio, given in the ranking table, is 266%, being 52% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001280263_2022_Ambarella_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Non-Current": "51.6",
"Liabilities": "86.1",
"Stockholders Equity": "-115",
"ECR before LimitedLiability": "154",
"Liabilities, Current": "8.13",
"Other Liabilities": "34.5",
"Assets": "-39.0",
"Property, Plant and Equipment": "-20.1",
"Intangible Assets": "-17.8",
"Assets, Current": "4.49",
"Other Assets": "-11.7",
"Selling, General and Administrative Expense": "19.4",
"Expenses": "12.6",
"Revenues": "125",
"Net Income": "140",
"Other Expenses": "123",
"Research and Development": "-144",
"Other Revenues": "125",
"Comprehensive Net Income": "140",
"Other Net Income": "5.86",
"Economic Capital Ratio": "74.9"
},
"2013": {
"Liabilities, Non-Current": "45.3",
"Liabilities": "107",
"Stockholders Equity": "15.6",
"ECR before LimitedLiability": "192",
"Liabilities, Current": "34.1",
"Other Liabilities": "38.6",
"Assets": "-6.34",
"Property, Plant and Equipment": "-7.94",
"Intangible Assets": "-6.58",
"Assets, Current": "19.2",
"Other Assets": "-4.62",
"Selling, General and Administrative Expense": "28.7",
"Expenses": "37.2",
"Revenues": "99.9",
"Net Income": "136",
"Other Expenses": "106",
"Research and Development": "-100",
"Amortization of Intangible Assets": "2.05",
"Other Revenues": "99.9",
"Comprehensive Net Income": "135",
"Economic Capital Ratio": "151"
},
"2014": {
"Liabilities, Non-Current": "50.6",
"Liabilities": "162",
"Stockholders Equity": "46.1",
"ECR before LimitedLiability": "261",
"Liabilities, Current": "66.2",
"Other Liabilities": "69.4",
"Assets": "-2.87",
"Property, Plant and Equipment": "-3.00",
"Intangible Assets": "-2.95",
"Assets, Current": "8.73",
"Other Assets": "-2.55",
"Selling, General and Administrative Expense": "22.3",
"Expenses": "23.9",
"Revenues": "121",
"Net Income": "162",
"Other Expenses": "78.9",
"Research and Development": "-79.6",
"Other Revenues": "121",
"Comprehensive Net Income": "164",
"Other Net Income": "17.6",
"Economic Capital Ratio": "200"
},
"2015": {
"Liabilities, Non-Current": "51.6",
"Liabilities": "103",
"Stockholders Equity": "75.8",
"ECR before LimitedLiability": "43.4",
"Liabilities, Current": "31.4",
"Other Liabilities": "28.4",
"Selling, General and Administrative Expense": "23.6",
"Expenses": "45.7",
"Net Income": "152",
"Other Expenses": "63.4",
"Research and Development": "-44.1",
"Amortization of Intangible Assets": "2.64",
"Other Revenues": "104",
"Revenues": "104",
"Property, Plant and Equipment": "-1.77",
"Intangible Assets": "-1.87",
"Assets, Current": "8.92",
"Comprehensive Net Income": "155",
"Other Net Income": "3.54",
"Other Compr. Net Income": "3.06",
"Economic Capital Ratio": "-22.3"
},
"2016": {
"Liabilities, Non-Current": "44.0",
"Liabilities": "153",
"Stockholders Equity": "73.4",
"ECR before LimitedLiability": "302",
"Liabilities, Current": "82.2",
"Other Liabilities": "44.7",
"Selling, General and Administrative Expense": "44.7",
"Expenses": "61.1",
"Net Income": "189",
"Other Expenses": "53.4",
"Research and Development": "-39.4",
"Amortization of Intangible Assets": "2.36",
"Other Revenues": "132",
"Revenues": "132",
"Property, Plant and Equipment": "0.283",
"Intangible Assets": "0.306",
"Assets, Current": "-1.32",
"Other Assets": "0.289",
"Comprehensive Net Income": "190",
"Other Net Income": "-2.22",
"Economic Capital Ratio": "237"
},
"2017": {
"Liabilities, Non-Current": "68.6",
"Liabilities": "149",
"Assets": "1.91",
"Stockholders Equity": "138",
"ECR before LimitedLiability": "258",
"Liabilities, Current": "60.4",
"Other Liabilities": "39.2",
"Property, Plant and Equipment": "-1.49",
"Intangible Assets": "-1.64",
"Assets, Current": "11.3",
"Selling, General and Administrative Expense": "25.7",
"Expenses": "40.7",
"Revenues": "80.6",
"Net Income": "119",
"Other Expenses": "66.3",
"Research and Development": "-54.4",
"Amortization of Intangible Assets": "3.07",
"Other Revenues": "80.6",
"Comprehensive Net Income": "118",
"Other Net Income": "-2.00",
"Economic Capital Ratio": "219"
},
"2018": {
"Liabilities, Non-Current": "50.4",
"Liabilities": "161",
"Stockholders Equity": "187",
"ECR before LimitedLiability": "299",
"Liabilities, Current": "104",
"Other Liabilities": "30.8",
"Assets": "16.8",
"Property, Plant and Equipment": "-6.63",
"Intangible Assets": "-4.33",
"Assets, Current": "51.8",
"Other Assets": "-3.89",
"Selling, General and Administrative Expense": "28.9",
"Expenses": "19.7",
"Revenues": "57.7",
"Net Income": "87.1",
"Other Expenses": "63.0",
"Research and Development": "-74.7",
"Other Revenues": "57.7",
"Comprehensive Net Income": "88.1",
"Other Net Income": "10.1",
"Economic Capital Ratio": "171"
},
"2019": {
"Liabilities, Non-Current": "64.5",
"Liabilities": "118",
"Assets": "20.2",
"Stockholders Equity": "138",
"ECR before LimitedLiability": "172",
"Liabilities, Current": "45.9",
"Other Liabilities": "26.1",
"Property, Plant and Equipment": "-12.6",
"Intangible Assets": "-12.9",
"Assets, Current": "75.7",
"Selling, General and Administrative Expense": "12.4",
"Expenses": "-15.7",
"Revenues": "7.46",
"Net Income": "3.07",
"Other Expenses": "79.9",
"Research and Development": "-114",
"Amortization of Intangible Assets": "2.70",
"Other Revenues": "7.46",
"Comprehensive Net Income": "4.10",
"Other Net Income": "11.3",
"Economic Capital Ratio": "119"
},
"2020": {
"Liabilities, Non-Current": "47.5",
"Liabilities": "100",
"Stockholders Equity": "115",
"ECR before LimitedLiability": "104",
"Liabilities, Current": "38.7",
"Other Liabilities": "32.6",
"Assets, Non-Current": "-1.51",
"Assets": "20.9",
"Property, Plant and Equipment": "-17.2",
"Intangible Assets": "-15.1",
"Assets, Current": "81.4",
"Other Assets": "-1.90",
"Selling, General and Administrative Expense": "5.76",
"Expenses": "-31.0",
"Net Income": "-20.0",
"Other Net Income": "11.2",
"Other Expenses": "53.1",
"Research and Development": "-95.9",
"Amortization of Intangible Assets": "2.45",
"Comprehensive Net Income": "-20.3",
"Economic Capital Ratio": "60.4"
},
"2021": {
"Liabilities, Non-Current": "34.1",
"Liabilities": "73.5",
"Stockholders Equity": "93.5",
"ECR before LimitedLiability": "86.7",
"Liabilities, Current": "19.4",
"Other Liabilities": "30.7",
"Assets, Non-Current": "-2.24",
"Assets": "22.8",
"Property, Plant and Equipment": "-16.3",
"Intangible Assets": "-17.4",
"Assets, Current": "89.3",
"Other Assets": "-5.94",
"Selling, General and Administrative Expense": "8.88",
"Expenses": "-23.4",
"Net Income": "-9.10",
"Other Net Income": "12.3",
"Other Expenses": "50.6",
"Research and Development": "-90.2",
"Amortization of Intangible Assets": "1.82",
"Comprehensive Net Income": "-9.75",
"Economic Capital Ratio": "52.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001280263_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "77,819",
"Assets, Non-Current": "1,538",
"Intangible Assets": "270",
"Liabilities, Current": "22,944",
"Liabilities, Non-Current": "1,246",
"Other Assets": "426",
"Other Compr. Net Income": "0",
"Other Expenses": "33,802",
"Other Liabilities": "200",
"Other Net Income": "-90",
"Other Revenues": "97,257",
"Property, Plant and Equipment": "1,686",
"Research and Development": "37,618",
"Selling, General and Administrative Expense": "15,926"
},
"output_variables": {
"Liabilities": "24,390",
"Assets": "81,739",
"Expenses": "87,346",
"Revenues": "97,257",
"Stockholders Equity": "57,349",
"Net Income": "9,821",
"Comprehensive Net Income": "9,821",
"ECR before LimitedLiability": "324%",
"Economic Capital Ratio": "324%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "133,148",
"Assets, Non-Current": "1,981",
"Intangible Assets": "0",
"Liabilities, Current": "24,830",
"Liabilities, Non-Current": "1,441",
"Other Assets": "938",
"Other Compr. Net Income": "0",
"Other Expenses": "42,259",
"Other Liabilities": "0",
"Other Net Income": "136",
"Other Revenues": "121,066",
"Property, Plant and Equipment": "2,536",
"Research and Development": "42,829",
"Selling, General and Administrative Expense": "17,926"
},
"output_variables": {
"Liabilities": "26,271",
"Assets": "138,603",
"Expenses": "103,014",
"Revenues": "121,066",
"Stockholders Equity": "112,332",
"Net Income": "18,188",
"Comprehensive Net Income": "18,188",
"ECR before LimitedLiability": "403%",
"Economic Capital Ratio": "403%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "177,236",
"Assets, Non-Current": "1,919",
"Intangible Assets": "0",
"Liabilities, Current": "25,402",
"Liabilities, Non-Current": "1,544",
"Other Assets": "1,134",
"Other Compr. Net Income": "0",
"Other Expenses": "60,002",
"Other Liabilities": "0",
"Other Net Income": "-22",
"Other Revenues": "157,608",
"Property, Plant and Equipment": "3,018",
"Research and Development": "48,777",
"Selling, General and Administrative Expense": "23,153"
},
"output_variables": {
"Liabilities": "26,946",
"Assets": "183,307",
"Expenses": "131,932",
"Revenues": "157,608",
"Stockholders Equity": "156,361",
"Net Income": "25,654",
"Comprehensive Net Income": "25,654",
"ECR before LimitedLiability": "442%",
"Economic Capital Ratio": "442%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "275,371",
"Assets, Non-Current": "1,902",
"Intangible Assets": "0",
"Liabilities, Current": "45,482",
"Liabilities, Non-Current": "1,393",
"Other Assets": "3,936",
"Other Compr. Net Income": "-1.0",
"Other Expenses": "80,607",
"Other Liabilities": "198",
"Other Net Income": "175",
"Other Revenues": "218,278",
"Property, Plant and Equipment": "3,075",
"Research and Development": "57,978",
"Selling, General and Administrative Expense": "29,297"
},
"output_variables": {
"Liabilities": "47,073",
"Assets": "284,284",
"Expenses": "167,882",
"Revenues": "218,278",
"Stockholders Equity": "237,211",
"Net Income": "50,571",
"Comprehensive Net Income": "50,570",
"ECR before LimitedLiability": "452%",
"Economic Capital Ratio": "452%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "369,645",
"Assets, Non-Current": "2,117",
"Intangible Assets": "30,779",
"Liabilities, Current": "48,817",
"Liabilities, Non-Current": "12,342",
"Other Assets": "4,626",
"Other Compr. Net Income": "-6.0",
"Other Expenses": "119,730",
"Other Liabilities": "0",
"Other Net Income": "530",
"Other Revenues": "316,373",
"Property, Plant and Equipment": "3,448",
"Research and Development": "82,927",
"Selling, General and Administrative Expense": "37,738"
},
"output_variables": {
"Liabilities": "61,159",
"Assets": "410,615",
"Expenses": "240,395",
"Revenues": "316,373",
"Stockholders Equity": "349,456",
"Net Income": "76,508",
"Comprehensive Net Income": "76,502",
"ECR before LimitedLiability": "471%",
"Economic Capital Ratio": "471%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "468,535",
"Assets, Non-Current": "2,224",
"Intangible Assets": "30,750",
"Liabilities, Current": "54,396",
"Liabilities, Non-Current": "3,241",
"Other Assets": "5,774",
"Other Compr. Net Income": "-63",
"Other Expenses": "108,354",
"Other Liabilities": "0",
"Other Net Income": "518",
"Other Revenues": "310,297",
"Property, Plant and Equipment": "4,988",
"Research and Development": "101,205",
"Selling, General and Administrative Expense": "43,446"
},
"output_variables": {
"Liabilities": "57,637",
"Assets": "512,271",
"Expenses": "253,005",
"Revenues": "310,297",
"Stockholders Equity": "454,634",
"Net Income": "57,810",
"Comprehensive Net Income": "57,747",
"ECR before LimitedLiability": "451%",
"Economic Capital Ratio": "451%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "493,283",
"Assets, Non-Current": "2,257",
"Intangible Assets": "41,018",
"Liabilities, Current": "53,236",
"Liabilities, Non-Current": "11,226",
"Other Assets": "3,642",
"Other Compr. Net Income": "-209",
"Other Expenses": "114,546",
"Other Liabilities": "0",
"Other Net Income": "1,298",
"Other Revenues": "295,402",
"Property, Plant and Equipment": "6,449",
"Research and Development": "115,510",
"Selling, General and Administrative Expense": "47,792"
},
"output_variables": {
"Liabilities": "64,462",
"Assets": "546,649",
"Expenses": "277,848",
"Revenues": "295,402",
"Stockholders Equity": "482,187",
"Net Income": "18,852",
"Comprehensive Net Income": "18,643",
"ECR before LimitedLiability": "393%",
"Economic Capital Ratio": "393%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "409,589",
"Assets, Non-Current": "2,412",
"Intangible Assets": "26,601",
"Liabilities, Current": "39,023",
"Liabilities, Non-Current": "8,341",
"Other Assets": "21,523",
"Other Compr. Net Income": "376",
"Other Expenses": "85,519",
"Other Liabilities": "0",
"Other Net Income": "5,868",
"Other Revenues": "227,768",
"Property, Plant and Equipment": "6,728",
"Research and Development": "128,084",
"Selling, General and Administrative Expense": "50,480"
},
"output_variables": {
"Liabilities": "47,364",
"Assets": "466,853",
"Expenses": "264,083",
"Revenues": "227,768",
"Stockholders Equity": "419,489",
"Net Income": "-30,447",
"Comprehensive Net Income": "-30,071",
"ECR before LimitedLiability": "337%",
"Economic Capital Ratio": "337%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "451,190",
"Assets, Non-Current": "5,710",
"Intangible Assets": "26,601",
"Liabilities, Current": "53,453",
"Liabilities, Non-Current": "25,751",
"Other Assets": "38,161",
"Other Compr. Net Income": "671",
"Other Expenses": "99,187",
"Other Liabilities": "0",
"Other Net Income": "8,021",
"Other Revenues": "228,732",
"Property, Plant and Equipment": "5,614",
"Research and Development": "129,724",
"Selling, General and Administrative Expense": "52,634"
},
"output_variables": {
"Liabilities": "79,204",
"Assets": "527,276",
"Expenses": "281,545",
"Revenues": "228,732",
"Stockholders Equity": "448,072",
"Net Income": "-44,792",
"Comprehensive Net Income": "-44,121",
"ECR before LimitedLiability": "290%",
"Economic Capital Ratio": "291%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "497,304",
"Assets, Non-Current": "4,569",
"Intangible Assets": "26,601",
"Liabilities, Current": "73,967",
"Liabilities, Non-Current": "24,337",
"Other Assets": "39,276",
"Other Compr. Net Income": "451",
"Other Expenses": "89,900",
"Other Liabilities": "0",
"Other Net Income": "3,863",
"Other Revenues": "222,990",
"Property, Plant and Equipment": "5,530",
"Research and Development": "140,759",
"Selling, General and Administrative Expense": "55,980"
},
"output_variables": {
"Liabilities": "98,304",
"Assets": "573,280",
"Expenses": "286,639",
"Revenues": "222,990",
"Stockholders Equity": "474,976",
"Net Income": "-59,786",
"Comprehensive Net Income": "-59,335",
"ECR before LimitedLiability": "263%",
"Economic Capital Ratio": "266%"
}
}
},
"top_rated": false,
"trend": -5.0,
"value": 2.6586775,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001280263.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001280263.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001280263.png"
},
{
"company_id": "0000006951",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000006951.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000006951.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000006951.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000006951_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000006951_main_keyfigs.svg",
"name": "Applied Materials INC DE",
"rank": 31,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000006951.svg",
"report_text": "The relative strengths and weaknesses of Applied Materials INC DE are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Applied Materials INC DE compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 144% points.The greatest weakness of Applied Materials INC DE is the variable Stockholders Equity, reducing the Economic Capital Ratio by 127% points.
The company's Economic Capital Ratio, given in the ranking table, is 263%, being 49% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000006951_2022_Applied_Materials_INC_DE.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "23.9",
"Liabilities": "9.89",
"Stockholders Equity": "-91.2",
"ECR before LimitedLiability": "-36.0",
"Liabilities, Current": "-40.2",
"Other Liabilities": "21.9",
"Assets, Non-Current": "-4.34",
"Assets": "-29.3",
"Property, Plant and Equipment": "-12.8",
"Intangible Assets": "-4.85",
"Assets, Current": "-12.9",
"Selling, General and Administrative Expense": "25.6",
"Expenses": "-33.6",
"Revenues": "17.3",
"Net Income": "-18.0",
"Other Expenses": "-84.4",
"Research and Development": "21.3",
"Amortization of Intangible Assets": "2.27",
"Other Revenues": "17.3",
"Comprehensive Net Income": "-16.7",
"Economic Capital Ratio": "-40.4"
},
"2011": {
"Liabilities, Non-Current": "-62.0",
"Liabilities": "-65.2",
"Stockholders Equity": "-26.9",
"ECR before LimitedLiability": "89.1",
"Liabilities, Current": "-22.0",
"Other Liabilities": "17.9",
"Assets, Non-Current": "-0.861",
"Assets": "3.60",
"Property, Plant and Equipment": "-9.25",
"Assets, Current": "18.4",
"Other Assets": "-2.00",
"Selling, General and Administrative Expense": "42.0",
"Expenses": "41.6",
"Revenues": "31.3",
"Net Income": "70.3",
"Other Expenses": "-32.1",
"Research and Development": "28.6",
"Amortization of Intangible Assets": "2.36",
"Other Revenues": "31.3",
"Comprehensive Net Income": "70.3",
"Economic Capital Ratio": "-1.90"
},
"2012": {
"Liabilities, Non-Current": "-51.1",
"Liabilities": "-34.3",
"Assets": "-5.23",
"Stockholders Equity": "-32.4",
"ECR before LimitedLiability": "40.4",
"Liabilities, Current": "6.75",
"Other Liabilities": "6.05",
"Property, Plant and Equipment": "-13.3",
"Intangible Assets": "48.3",
"Assets, Current": "-30.4",
"Selling, General and Administrative Expense": "29.9",
"Expenses": "19.7",
"Revenues": "24.3",
"Net Income": "45.2",
"Other Expenses": "-36.3",
"Research and Development": "20.8",
"Other Revenues": "24.3",
"Comprehensive Net Income": "43.4",
"Other Net Income": "3.50",
"Other Compr. Net Income": "-2.09",
"Economic Capital Ratio": "-38.5"
},
"2013": {
"Liabilities, Non-Current": "-45.3",
"Liabilities": "-53.2",
"Stockholders Equity": "-14.4",
"ECR before LimitedLiability": "4.29",
"Liabilities, Current": "-5.74",
"Other Liabilities": "-0.476",
"Assets, Non-Current": "-1.03",
"Assets": "10.1",
"Property, Plant and Equipment": "-12.4",
"Intangible Assets": "44.1",
"Assets, Current": "-15.1",
"Selling, General and Administrative Expense": "30.1",
"Expenses": "26.5",
"Revenues": "13.6",
"Net Income": "38.8",
"Other Expenses": "-13.6",
"Research and Development": "7.99",
"Amortization of Intangible Assets": "1.21",
"Other Revenues": "13.6",
"Comprehensive Net Income": "39.0",
"Economic Capital Ratio": "-36.5"
},
"2014": {
"Liabilities, Non-Current": "-40.4",
"Liabilities": "-23.3",
"Stockholders Equity": "-18.4",
"ECR before LimitedLiability": "65.5",
"Liabilities, Current": "-5.19",
"Other Liabilities": "19.0",
"Assets": "-1.73",
"Property, Plant and Equipment": "-11.1",
"Intangible Assets": "32.0",
"Assets, Current": "-10.8",
"Other Assets": "-6.17",
"Selling, General and Administrative Expense": "35.3",
"Expenses": "29.7",
"Revenues": "41.9",
"Net Income": "77.1",
"Other Expenses": "-18.8",
"Research and Development": "10.8",
"Other Revenues": "41.9",
"Comprehensive Net Income": "77.3",
"Other Net Income": "11.5",
"Economic Capital Ratio": "4.52"
},
"2015": {
"Liabilities, Non-Current": "-65.6",
"Liabilities": "-98.3",
"Stockholders Equity": "-29.7",
"ECR before LimitedLiability": "-199",
"Liabilities, Current": "-23.2",
"Assets, Non-Current": "-1.51",
"Assets": "14.9",
"Property, Plant and Equipment": "-12.5",
"Intangible Assets": "18.7",
"Assets, Current": "12.9",
"Selling, General and Administrative Expense": "29.2",
"Expenses": "31.7",
"Revenues": "23.2",
"Net Income": "53.8",
"Other Expenses": "-13.4",
"Research and Development": "14.0",
"Amortization of Intangible Assets": "1.59",
"Other Revenues": "23.2",
"Comprehensive Net Income": "54.9",
"Other Net Income": "1.89",
"Economic Capital Ratio": "-264"
},
"2016": {
"Liabilities, Non-Current": "-55.2",
"Liabilities": "-47.6",
"Stockholders Equity": "-62.1",
"ECR before LimitedLiability": "51.6",
"Liabilities, Current": "-2.01",
"Other Liabilities": "7.64",
"Assets, Non-Current": "1.81",
"Assets": "-15.2",
"Property, Plant and Equipment": "-10.9",
"Intangible Assets": "6.07",
"Other Assets": "-11.8",
"Selling, General and Administrative Expense": "45.3",
"Expenses": "38.7",
"Revenues": "52.7",
"Net Income": "83.8",
"Other Expenses": "-30.7",
"Research and Development": "19.5",
"Other Revenues": "52.7",
"Comprehensive Net Income": "83.4",
"Other Net Income": "-1.67",
"Economic Capital Ratio": "-13.8"
},
"2017": {
"Liabilities, Non-Current": "-75.8",
"Liabilities": "-51.3",
"Stockholders Equity": "-61.3",
"ECR before LimitedLiability": "50.6",
"Liabilities, Current": "7.01",
"Other Liabilities": "11.4",
"Assets": "-13.1",
"Property, Plant and Equipment": "-11.7",
"Intangible Assets": "-3.58",
"Assets, Current": "11.6",
"Other Assets": "-9.71",
"Selling, General and Administrative Expense": "45.3",
"Expenses": "47.5",
"Revenues": "59.7",
"Net Income": "97.9",
"Other Expenses": "-26.0",
"Research and Development": "24.6",
"Amortization of Intangible Assets": "2.51",
"Other Revenues": "59.7",
"Comprehensive Net Income": "98.5",
"Economic Capital Ratio": "11.2"
},
"2018": {
"Liabilities, Non-Current": "-61.0",
"Liabilities": "4.98",
"Stockholders Equity": "-74.2",
"ECR before LimitedLiability": "114",
"Liabilities, Current": "50.9",
"Other Liabilities": "-6.78",
"Assets": "-36.6",
"Property, Plant and Equipment": "-15.3",
"Intangible Assets": "-4.43",
"Assets, Current": "-16.1",
"Other Assets": "-3.02",
"Selling, General and Administrative Expense": "54.4",
"Expenses": "31.5",
"Revenues": "76.4",
"Net Income": "115",
"Other Expenses": "-53.7",
"Research and Development": "20.0",
"Other Revenues": "76.4",
"Comprehensive Net Income": "115",
"Other Net Income": "10.6",
"Economic Capital Ratio": "-13.4"
},
"2019": {
"Liabilities, Non-Current": "-66.5",
"Liabilities": "-66.0",
"Stockholders Equity": "-81.2",
"ECR before LimitedLiability": "42.2",
"Liabilities, Current": "-10.8",
"Other Liabilities": "10.3",
"Assets, Non-Current": "11.3",
"Assets": "-19.3",
"Property, Plant and Equipment": "-13.3",
"Intangible Assets": "-7.28",
"Assets, Current": "-12.2",
"Selling, General and Administrative Expense": "43.4",
"Expenses": "35.8",
"Revenues": "46.1",
"Net Income": "81.7",
"Other Expenses": "-28.4",
"Research and Development": "15.9",
"Other Revenues": "46.1",
"Comprehensive Net Income": "81.4",
"Other Net Income": "5.31",
"Economic Capital Ratio": "-11.1"
},
"2020": {
"Liabilities, Non-Current": "-52.2",
"Liabilities": "-15.3",
"Stockholders Equity": "-72.0",
"ECR before LimitedLiability": "42.2",
"Liabilities, Current": "12.4",
"Other Liabilities": "17.4",
"Assets, Non-Current": "10.2",
"Assets": "-27.2",
"Property, Plant and Equipment": "-15.8",
"Intangible Assets": "-8.30",
"Assets, Current": "-7.57",
"Other Assets": "-6.79",
"Selling, General and Administrative Expense": "42.0",
"Expenses": "27.8",
"Revenues": "65.1",
"Net Income": "89.0",
"Other Expenses": "-36.9",
"Research and Development": "16.8",
"Other Revenues": "65.1",
"Comprehensive Net Income": "86.5",
"Other Compr. Net Income": "-3.34",
"Economic Capital Ratio": "-1.18"
},
"2021": {
"Assets, Non-Current": "6.20",
"Assets": "-43.7",
"Stockholders Equity": "-127",
"Liabilities, Non-Current": "-53.1",
"ECR before LimitedLiability": "84.2",
"Property, Plant and Equipment": "-13.9",
"Intangible Assets": "-14.9",
"Assets, Current": "-16.6",
"Other Assets": "-11.3",
"Selling, General and Administrative Expense": "59.9",
"Expenses": "39.4",
"Revenues": "106",
"Net Income": "144",
"Other Expenses": "-61.9",
"Research and Development": "33.7",
"Other Revenues": "106",
"Liabilities, Current": "9.63",
"Other Liabilities": "37.5",
"Comprehensive Net Income": "144",
"Other Net Income": "12.4",
"Economic Capital Ratio": "49.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000006951_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "6,765,315",
"Assets, Non-Current": "0",
"Intangible Assets": "1,623,247",
"Liabilities, Current": "2,887,876",
"Liabilities, Non-Current": "519,356",
"Other Assets": "1,591,779",
"Other Compr. Net Income": "3,346",
"Other Expenses": "6,562,862",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "9,586,097",
"Property, Plant and Equipment": "963,004",
"Research and Development": "1,143,521",
"Selling, General and Administrative Expense": "941,848"
},
"output_variables": {
"Liabilities": "3,407,232",
"Assets": "10,943,345",
"Expenses": "8,648,231",
"Revenues": "9,586,097",
"Stockholders Equity": "7,536,113",
"Net Income": "937,866",
"Comprehensive Net Income": "941,212",
"ECR before LimitedLiability": "296%",
"Economic Capital Ratio": "297%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "10,355,000",
"Assets, Non-Current": "163,000",
"Intangible Assets": "1,546,000",
"Liabilities, Current": "2,794,000",
"Liabilities, Non-Current": "2,267,000",
"Other Assets": "931,000",
"Other Compr. Net Income": "0",
"Other Expenses": "6,614,000",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "10,559,000",
"Property, Plant and Equipment": "866,000",
"Research and Development": "1,118,000",
"Selling, General and Administrative Expense": "901,000"
},
"output_variables": {
"Liabilities": "5,061,000",
"Assets": "13,861,000",
"Expenses": "8,633,000",
"Revenues": "10,559,000",
"Stockholders Equity": "8,800,000",
"Net Income": "1,926,000",
"Comprehensive Net Income": "1,926,000",
"ECR before LimitedLiability": "296%",
"Economic Capital Ratio": "297%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "5,102,000",
"Assets, Non-Current": "162,000",
"Intangible Assets": "4,873,000",
"Liabilities, Current": "2,265,000",
"Liabilities, Non-Current": "2,261,000",
"Other Assets": "1,055,000",
"Other Compr. Net Income": "-67,000",
"Other Expenses": "6,314,000",
"Other Liabilities": "341,000",
"Other Net Income": "0",
"Other Revenues": "8,736,000",
"Property, Plant and Equipment": "910,000",
"Research and Development": "1,237,000",
"Selling, General and Administrative Expense": "1,076,000"
},
"output_variables": {
"Liabilities": "4,867,000",
"Assets": "12,102,000",
"Expenses": "8,627,000",
"Revenues": "8,736,000",
"Stockholders Equity": "7,235,000",
"Net Income": "109,000",
"Comprehensive Net Income": "42,000",
"ECR before LimitedLiability": "201%",
"Economic Capital Ratio": "211%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "5,642,000",
"Assets, Non-Current": "149,000",
"Intangible Assets": "4,397,000",
"Liabilities, Current": "2,443,000",
"Liabilities, Non-Current": "1,946,000",
"Other Assets": "1,005,000",
"Other Compr. Net Income": "23,000",
"Other Expenses": "5,050,000",
"Other Liabilities": "566,000",
"Other Net Income": "0",
"Other Revenues": "7,528,000",
"Property, Plant and Equipment": "850,000",
"Research and Development": "1,320,000",
"Selling, General and Administrative Expense": "902,000"
},
"output_variables": {
"Liabilities": "4,955,000",
"Assets": "12,043,000",
"Expenses": "7,272,000",
"Revenues": "7,528,000",
"Stockholders Equity": "7,088,000",
"Net Income": "256,000",
"Comprehensive Net Income": "279,000",
"ECR before LimitedLiability": "208%",
"Economic Capital Ratio": "216%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "6,967,000",
"Assets, Non-Current": "156,000",
"Intangible Assets": "4,255,000",
"Liabilities, Current": "2,823,000",
"Liabilities, Non-Current": "1,947,000",
"Other Assets": "935,000",
"Other Compr. Net Income": "-38,000",
"Other Expenses": "5,705,000",
"Other Liabilities": "536,000",
"Other Net Income": "0",
"Other Revenues": "9,095,000",
"Property, Plant and Equipment": "861,000",
"Research and Development": "1,428,000",
"Selling, General and Administrative Expense": "890,000"
},
"output_variables": {
"Liabilities": "5,306,000",
"Assets": "13,174,000",
"Expenses": "8,023,000",
"Revenues": "9,095,000",
"Stockholders Equity": "7,868,000",
"Net Income": "1,072,000",
"Comprehensive Net Income": "1,034,000",
"ECR before LimitedLiability": "242%",
"Economic Capital Ratio": "246%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "9,261,000",
"Assets, Non-Current": "145,000",
"Intangible Assets": "4,064,000",
"Liabilities, Current": "3,798,000",
"Liabilities, Non-Current": "3,342,000",
"Other Assets": "946,000",
"Other Compr. Net Income": "-16,000",
"Other Expenses": "5,956,000",
"Other Liabilities": "555,000",
"Other Net Income": "0",
"Other Revenues": "9,667,000",
"Property, Plant and Equipment": "892,000",
"Research and Development": "1,451,000",
"Selling, General and Administrative Expense": "883,000"
},
"output_variables": {
"Liabilities": "7,695,000",
"Assets": "15,308,000",
"Expenses": "8,290,000",
"Revenues": "9,667,000",
"Stockholders Equity": "7,613,000",
"Net Income": "1,377,000",
"Comprehensive Net Income": "1,361,000",
"ECR before LimitedLiability": "200%",
"Economic Capital Ratio": "210%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,353,000",
"Assets, Non-Current": "478,000",
"Intangible Assets": "3,891,000",
"Liabilities, Current": "3,632,000",
"Liabilities, Non-Current": "3,143,000",
"Other Assets": "929,000",
"Other Compr. Net Income": "-23,000",
"Other Expenses": "6,761,000",
"Other Liabilities": "596,000",
"Other Net Income": "16,000",
"Other Revenues": "10,825,000",
"Property, Plant and Equipment": "937,000",
"Research and Development": "1,540,000",
"Selling, General and Administrative Expense": "819,000"
},
"output_variables": {
"Liabilities": "7,371,000",
"Assets": "14,588,000",
"Expenses": "9,120,000",
"Revenues": "10,825,000",
"Stockholders Equity": "7,217,000",
"Net Income": "1,721,000",
"Comprehensive Net Income": "1,698,000",
"ECR before LimitedLiability": "213%",
"Economic Capital Ratio": "221%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "12,918,000",
"Assets, Non-Current": "512,000",
"Intangible Assets": "3,780,000",
"Liabilities, Current": "4,115,000",
"Liabilities, Non-Current": "5,304,000",
"Other Assets": "1,143,000",
"Other Compr. Net Income": "51,000",
"Other Expenses": "8,500,000",
"Other Liabilities": "651,000",
"Other Net Income": "61,000",
"Other Revenues": "14,537,000",
"Property, Plant and Equipment": "1,066,000",
"Research and Development": "1,774,000",
"Selling, General and Administrative Expense": "890,000"
},
"output_variables": {
"Liabilities": "10,070,000",
"Assets": "19,419,000",
"Expenses": "11,164,000",
"Revenues": "14,537,000",
"Stockholders Equity": "9,349,000",
"Net Income": "3,434,000",
"Comprehensive Net Income": "3,485,000",
"ECR before LimitedLiability": "239%",
"Economic Capital Ratio": "243%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "10,747,000",
"Assets, Non-Current": "470,000",
"Intangible Assets": "3,581,000",
"Liabilities, Current": "4,068,000",
"Liabilities, Non-Current": "5,309,000",
"Other Assets": "1,568,000",
"Other Compr. Net Income": "-64,000",
"Other Expenses": "11,051,000",
"Other Liabilities": "1,557,000",
"Other Net Income": "132,000",
"Other Revenues": "17,253,000",
"Property, Plant and Equipment": "1,407,000",
"Research and Development": "2,019,000",
"Selling, General and Administrative Expense": "1,002,000"
},
"output_variables": {
"Liabilities": "10,934,000",
"Assets": "17,773,000",
"Expenses": "14,072,000",
"Revenues": "17,253,000",
"Stockholders Equity": "6,839,000",
"Net Income": "3,313,000",
"Comprehensive Net Income": "3,249,000",
"ECR before LimitedLiability": "198%",
"Economic Capital Ratio": "208%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "10,206,000",
"Assets, Non-Current": "2,031,000",
"Intangible Assets": "3,555,000",
"Liabilities, Current": "4,447,000",
"Liabilities, Non-Current": "5,988,000",
"Other Assets": "1,703,000",
"Other Compr. Net Income": "-38,000",
"Other Expenses": "9,022,000",
"Other Liabilities": "375,000",
"Other Net Income": "156,000",
"Other Revenues": "14,608,000",
"Property, Plant and Equipment": "1,529,000",
"Research and Development": "2,054,000",
"Selling, General and Administrative Expense": "982,000"
},
"output_variables": {
"Liabilities": "10,810,000",
"Assets": "19,024,000",
"Expenses": "12,058,000",
"Revenues": "14,608,000",
"Stockholders Equity": "8,214,000",
"Net Income": "2,706,000",
"Comprehensive Net Income": "2,668,000",
"ECR before LimitedLiability": "197%",
"Economic Capital Ratio": "207%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "13,369,000",
"Assets, Non-Current": "2,223,000",
"Intangible Assets": "3,619,000",
"Liabilities, Current": "4,459,000",
"Liabilities, Non-Current": "6,654,000",
"Other Assets": "1,538,000",
"Other Compr. Net Income": "-119,000",
"Other Expenses": "10,297,000",
"Other Liabilities": "662,000",
"Other Net Income": "41,000",
"Other Revenues": "17,202,000",
"Property, Plant and Equipment": "1,604,000",
"Research and Development": "2,234,000",
"Selling, General and Administrative Expense": "1,093,000"
},
"output_variables": {
"Liabilities": "11,775,000",
"Assets": "22,353,000",
"Expenses": "13,624,000",
"Revenues": "17,202,000",
"Stockholders Equity": "10,578,000",
"Net Income": "3,619,000",
"Comprehensive Net Income": "3,500,000",
"ECR before LimitedLiability": "224%",
"Economic Capital Ratio": "230%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "16,107,000",
"Assets, Non-Current": "2,146,000",
"Intangible Assets": "3,583,000",
"Liabilities, Current": "6,344,000",
"Liabilities, Non-Current": "7,234,000",
"Other Assets": "2,055,000",
"Other Compr. Net Income": "39,000",
"Other Expenses": "13,579,000",
"Other Liabilities": "0",
"Other Net Income": "118,000",
"Other Revenues": "23,063,000",
"Property, Plant and Equipment": "1,934,000",
"Research and Development": "2,485,000",
"Selling, General and Administrative Expense": "1,229,000"
},
"output_variables": {
"Liabilities": "13,578,000",
"Assets": "25,825,000",
"Expenses": "17,293,000",
"Revenues": "23,063,000",
"Stockholders Equity": "12,247,000",
"Net Income": "5,888,000",
"Comprehensive Net Income": "5,927,000",
"ECR before LimitedLiability": "261%",
"Economic Capital Ratio": "263%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 2.6340015,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000006951.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000006951.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000006951.png"
},
{
"company_id": "0000029002",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000029002.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000029002.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000029002.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000029002_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000029002_main_keyfigs.svg",
"name": "Diodes INC DEL",
"rank": 32,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000029002.svg",
"report_text": "The relative strengths and weaknesses of Diodes INC DEL are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Diodes INC DEL compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 112% points.The greatest weakness of Diodes INC DEL is the variable Stockholders Equity, reducing the Economic Capital Ratio by 95% points.
The company's Economic Capital Ratio, given in the ranking table, is 263%, being 49% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000029002_2022_Diodes_INC_DEL.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Non-Current": "15.9",
"Liabilities": "49.4",
"Stockholders Equity": "45.8",
"ECR before LimitedLiability": "149",
"Liabilities, Current": "39.9",
"Other Liabilities": "-5.17",
"Assets": "4.77",
"Property, Plant and Equipment": "14.9",
"Intangible Assets": "2.63",
"Assets, Current": "-6.42",
"Other Assets": "-4.52",
"Selling, General and Administrative Expense": "23.1",
"Expenses": "23.3",
"Revenues": "42.5",
"Net Income": "72.8",
"Other Expenses": "-66.1",
"Research and Development": "62.2",
"Other Revenues": "42.5",
"Comprehensive Net Income": "73.3",
"Other Net Income": "8.44",
"Economic Capital Ratio": "70.2"
},
"2013": {
"Liabilities": "-15.0",
"Stockholders Equity": "-20.3",
"ECR before LimitedLiability": "21.7",
"Liabilities, Current": "30.1",
"Other Liabilities": "-55.1",
"Assets": "-5.10",
"Property, Plant and Equipment": "17.8",
"Assets, Current": "-10.5",
"Other Assets": "-9.91",
"Selling, General and Administrative Expense": "22.0",
"Expenses": "22.0",
"Revenues": "26.6",
"Net Income": "45.4",
"Other Expenses": "-53.2",
"Research and Development": "45.9",
"Amortization of Intangible Assets": "1.45",
"Other Revenues": "26.6",
"Comprehensive Net Income": "41.7",
"Other Net Income": "-1.57",
"Other Compr. Net Income": "-4.31",
"Economic Capital Ratio": "-19.1"
},
"2014": {
"Liabilities": "36.0",
"Stockholders Equity": "-10.3",
"ECR before LimitedLiability": "86.3",
"Liabilities, Current": "44.8",
"Other Liabilities": "-14.8",
"Assets": "-14.3",
"Property, Plant and Equipment": "16.4",
"Intangible Assets": "-4.61",
"Assets, Current": "-11.0",
"Other Assets": "-13.3",
"Selling, General and Administrative Expense": "22.4",
"Expenses": "17.2",
"Revenues": "51.5",
"Net Income": "78.9",
"Other Expenses": "-62.8",
"Research and Development": "51.4",
"Other Revenues": "51.5",
"Comprehensive Net Income": "70.6",
"Other Net Income": "14.6",
"Other Compr. Net Income": "-10.1",
"Economic Capital Ratio": "25.3"
},
"2015": {
"Liabilities, Non-Current": "2.58",
"Liabilities": "-87.6",
"Stockholders Equity": "-7.82",
"ECR before LimitedLiability": "-223",
"Liabilities, Current": "18.7",
"Other Liabilities": "-129",
"Assets": "27.7",
"Property, Plant and Equipment": "22.5",
"Intangible Assets": "11.4",
"Assets, Current": "-1.46",
"Other Assets": "-5.69",
"Selling, General and Administrative Expense": "12.7",
"Expenses": "22.0",
"Net Income": "24.0",
"Other Net Income": "1.25",
"Other Expenses": "-25.1",
"Research and Development": "30.5",
"Amortization of Intangible Assets": "1.36",
"Comprehensive Net Income": "21.4",
"Other Compr. Net Income": "-2.90",
"Economic Capital Ratio": "-288"
},
"2016": {
"Liabilities, Non-Current": "9.81",
"Liabilities": "-36.5",
"Assets": "-3.39",
"Stockholders Equity": "-30.5",
"ECR before LimitedLiability": "15.1",
"Liabilities, Current": "29.5",
"Other Liabilities": "-105",
"Property, Plant and Equipment": "21.3",
"Assets, Current": "-7.31",
"Other Assets": "-14.8",
"Selling, General and Administrative Expense": "19.6",
"Expenses": "25.0",
"Revenues": "21.0",
"Net Income": "40.1",
"Other Expenses": "-34.5",
"Research and Development": "34.4",
"Other Revenues": "21.0",
"Comprehensive Net Income": "33.2",
"Other Net Income": "-5.16",
"Other Compr. Net Income": "-7.88",
"Economic Capital Ratio": "-50.3"
},
"2017": {
"Liabilities, Non-Current": "22.3",
"Liabilities": "5.90",
"Assets": "-22.0",
"Stockholders Equity": "-39.6",
"ECR before LimitedLiability": "20.6",
"Liabilities, Current": "26.4",
"Other Liabilities": "-55.3",
"Property, Plant and Equipment": "26.3",
"Assets, Current": "-23.8",
"Other Assets": "-16.5",
"Selling, General and Administrative Expense": "20.0",
"Expenses": "9.24",
"Revenues": "32.0",
"Net Income": "33.5",
"Other Expenses": "-64.5",
"Research and Development": "42.3",
"Other Revenues": "32.0",
"Comprehensive Net Income": "40.2",
"Other Net Income": "-7.79",
"Other Compr. Net Income": "7.67",
"Economic Capital Ratio": "-18.9"
},
"2018": {
"Liabilities, Non-Current": "30.6",
"Liabilities": "71.9",
"Assets": "-16.2",
"Stockholders Equity": "20.0",
"ECR before LimitedLiability": "161",
"Liabilities, Current": "74.1",
"Other Liabilities": "-40.0",
"Property, Plant and Equipment": "19.7",
"Assets, Current": "-19.6",
"Other Assets": "-10.4",
"Selling, General and Administrative Expense": "33.8",
"Expenses": "16.5",
"Revenues": "73.0",
"Net Income": "91.8",
"Other Expenses": "-68.5",
"Research and Development": "43.3",
"Other Revenues": "73.0",
"Comprehensive Net Income": "87.8",
"Other Net Income": "7.48",
"Other Compr. Net Income": "-5.40",
"Economic Capital Ratio": "33.8"
},
"2019": {
"Liabilities, Non-Current": "42.8",
"Liabilities": "54.5",
"Stockholders Equity": "-3.69",
"ECR before LimitedLiability": "142",
"Liabilities, Current": "13.9",
"Assets, Non-Current": "2.64",
"Assets": "-12.8",
"Property, Plant and Equipment": "14.9",
"Intangible Assets": "-8.52",
"Assets, Current": "-12.9",
"Other Assets": "-6.83",
"Selling, General and Administrative Expense": "31.1",
"Expenses": "25.2",
"Revenues": "76.2",
"Net Income": "100",
"Other Expenses": "-62.2",
"Research and Development": "51.2",
"Amortization of Intangible Assets": "2.96",
"Other Revenues": "76.2",
"Comprehensive Net Income": "98.4",
"Economic Capital Ratio": "89.0"
},
"2020": {
"Liabilities, Non-Current": "31.2",
"Liabilities": "-18.8",
"Stockholders Equity": "-36.7",
"ECR before LimitedLiability": "18.9",
"Liabilities, Current": "-19.4",
"Other Liabilities": "-39.3",
"Assets": "-12.5",
"Property, Plant and Equipment": "15.1",
"Intangible Assets": "-9.23",
"Assets, Current": "-9.79",
"Other Assets": "-11.1",
"Selling, General and Administrative Expense": "17.0",
"Expenses": "16.6",
"Revenues": "31.9",
"Net Income": "45.1",
"Other Expenses": "-36.8",
"Research and Development": "30.5",
"Other Revenues": "31.9",
"Comprehensive Net Income": "50.3",
"Other Compr. Net Income": "6.18",
"Economic Capital Ratio": "-24.5"
},
"2021": {
"Liabilities, Non-Current": "49.0",
"Liabilities": "51.1",
"Stockholders Equity": "-95.5",
"ECR before LimitedLiability": "83.6",
"Liabilities, Current": "23.1",
"Other Liabilities": "-22.5",
"Assets": "-45.5",
"Property, Plant and Equipment": "11.0",
"Intangible Assets": "-19.0",
"Assets, Current": "-26.4",
"Other Assets": "-20.3",
"Selling, General and Administrative Expense": "31.8",
"Expenses": "8.25",
"Revenues": "89.4",
"Net Income": "110",
"Other Expenses": "-88.4",
"Research and Development": "54.9",
"Other Revenues": "89.4",
"Comprehensive Net Income": "112",
"Other Net Income": "19.8",
"Economic Capital Ratio": "48.9"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000029002_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "491,410",
"Assets, Non-Current": "16,842",
"Intangible Assets": "131,696",
"Liabilities, Current": "113,518",
"Liabilities, Non-Current": "41,185",
"Other Assets": "36,819",
"Other Compr. Net Income": "76",
"Other Expenses": "478,611",
"Other Liabilities": "44,920",
"Other Net Income": "5,911",
"Other Revenues": "633,806",
"Property, Plant and Equipment": "243,296",
"Research and Development": "33,761",
"Selling, General and Administrative Expense": "101,363"
},
"output_variables": {
"Liabilities": "199,623",
"Assets": "920,063",
"Expenses": "613,735",
"Revenues": "633,806",
"Stockholders Equity": "720,440",
"Net Income": "25,982",
"Comprehensive Net Income": "26,058",
"ECR before LimitedLiability": "319%",
"Economic Capital Ratio": "320%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "650,085",
"Assets, Non-Current": "23,638",
"Intangible Assets": "138,285",
"Liabilities, Current": "156,916",
"Liabilities, Non-Current": "78,866",
"Other Assets": "28,237",
"Other Compr. Net Income": "-8,090",
"Other Expenses": "618,638",
"Other Liabilities": "182,799",
"Other Net Income": "-3,696",
"Other Revenues": "826,846",
"Property, Plant and Equipment": "322,013",
"Research and Development": "48,302",
"Selling, General and Administrative Expense": "132,106"
},
"output_variables": {
"Liabilities": "418,581",
"Assets": "1,162,258",
"Expenses": "799,046",
"Revenues": "826,846",
"Stockholders Equity": "743,677",
"Net Income": "24,104",
"Comprehensive Net Income": "16,014",
"ECR before LimitedLiability": "228%",
"Economic Capital Ratio": "234%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "686,805",
"Assets, Non-Current": "23,614",
"Intangible Assets": "126,257",
"Liabilities, Current": "149,271",
"Liabilities, Non-Current": "78,932",
"Other Assets": "32,550",
"Other Compr. Net Income": "-25,983",
"Other Expenses": "640,662",
"Other Liabilities": "140,787",
"Other Net Income": "1,481",
"Other Revenues": "890,651",
"Property, Plant and Equipment": "309,931",
"Research and Development": "52,136",
"Selling, General and Administrative Expense": "133,701"
},
"output_variables": {
"Liabilities": "368,990",
"Assets": "1,179,157",
"Expenses": "826,499",
"Revenues": "890,651",
"Stockholders Equity": "810,167",
"Net Income": "65,633",
"Comprehensive Net Income": "39,650",
"ECR before LimitedLiability": "265%",
"Economic Capital Ratio": "267%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "750,551",
"Assets, Non-Current": "36,697",
"Intangible Assets": "329,322",
"Liabilities, Current": "179,663",
"Liabilities, Non-Current": "90,153",
"Other Assets": "45,120",
"Other Compr. Net Income": "-18,253",
"Other Expenses": "624,612",
"Other Liabilities": "488,217",
"Other Net Income": "-1,507",
"Other Revenues": "848,904",
"Property, Plant and Equipment": "439,340",
"Research and Development": "57,027",
"Selling, General and Administrative Expense": "139,245"
},
"output_variables": {
"Liabilities": "758,033",
"Assets": "1,601,030",
"Expenses": "820,884",
"Revenues": "848,904",
"Stockholders Equity": "842,997",
"Net Income": "26,513",
"Comprehensive Net Income": "8,260",
"ECR before LimitedLiability": "170%",
"Economic Capital Ratio": "186%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "732,782",
"Assets, Non-Current": "33,447",
"Intangible Assets": "304,288",
"Liabilities, Current": "185,373",
"Liabilities, Non-Current": "81,373",
"Other Assets": "56,047",
"Other Compr. Net Income": "-30,792",
"Other Expenses": "682,471",
"Other Liabilities": "441,339",
"Other Net Income": "-13,021",
"Other Revenues": "942,162",
"Property, Plant and Equipment": "401,988",
"Research and Development": "69,937",
"Selling, General and Administrative Expense": "158,256"
},
"output_variables": {
"Liabilities": "708,085",
"Assets": "1,528,552",
"Expenses": "910,664",
"Revenues": "942,162",
"Stockholders Equity": "820,467",
"Net Income": "18,477",
"Comprehensive Net Income": "-12,315",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "184%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "662,324",
"Assets, Non-Current": "35,968",
"Intangible Assets": "290,632",
"Liabilities, Current": "247,162",
"Liabilities, Non-Current": "94,925",
"Other Assets": "40,580",
"Other Compr. Net Income": "27,115",
"Other Expenses": "790,653",
"Other Liabilities": "272,668",
"Other Net Income": "-17,769",
"Other Revenues": "1,054,204",
"Property, Plant and Equipment": "459,169",
"Research and Development": "77,877",
"Selling, General and Administrative Expense": "167,639"
},
"output_variables": {
"Liabilities": "614,755",
"Assets": "1,488,673",
"Expenses": "1,036,169",
"Revenues": "1,054,204",
"Stockholders Equity": "873,918",
"Net Income": "266",
"Comprehensive Net Income": "27,381",
"ECR before LimitedLiability": "204%",
"Economic Capital Ratio": "213%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "734,838",
"Assets, Non-Current": "42,674",
"Intangible Assets": "270,372",
"Liabilities, Current": "254,024",
"Liabilities, Non-Current": "90,779",
"Other Assets": "31,652",
"Other Compr. Net Income": "-19,751",
"Other Expenses": "841,580",
"Other Liabilities": "204,136",
"Other Net Income": "-4,520",
"Other Revenues": "1,213,989",
"Property, Plant and Equipment": "446,835",
"Research and Development": "86,286",
"Selling, General and Administrative Expense": "176,197"
},
"output_variables": {
"Liabilities": "548,939",
"Assets": "1,526,371",
"Expenses": "1,104,063",
"Revenues": "1,213,989",
"Stockholders Equity": "977,432",
"Net Income": "105,406",
"Comprehensive Net Income": "85,655",
"ECR before LimitedLiability": "252%",
"Economic Capital Ratio": "255%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "809,959",
"Assets, Non-Current": "81,494",
"Intangible Assets": "260,841",
"Liabilities, Current": "285,322",
"Liabilities, Non-Current": "120,545",
"Other Assets": "17,516",
"Other Compr. Net Income": "-7,158",
"Other Expenses": "822,793",
"Other Liabilities": "80,734",
"Other Net Income": "-2,362",
"Other Revenues": "1,249,130",
"Property, Plant and Equipment": "469,574",
"Research and Development": "88,517",
"Selling, General and Administrative Expense": "181,343"
},
"output_variables": {
"Liabilities": "486,601",
"Assets": "1,639,384",
"Expenses": "1,092,653",
"Revenues": "1,249,130",
"Stockholders Equity": "1,152,783",
"Net Income": "154,115",
"Comprehensive Net Income": "146,957",
"ECR before LimitedLiability": "307%",
"Economic Capital Ratio": "308%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,023,987",
"Assets, Non-Current": "97,892",
"Intangible Assets": "268,922",
"Liabilities, Current": "509,762",
"Liabilities, Non-Current": "130,795",
"Other Assets": "57,841",
"Other Compr. Net Income": "33,392",
"Other Expenses": "836,640",
"Other Liabilities": "322,777",
"Other Net Income": "-13,991",
"Other Revenues": "1,229,215",
"Property, Plant and Equipment": "530,815",
"Research and Development": "94,288",
"Selling, General and Administrative Expense": "185,067"
},
"output_variables": {
"Liabilities": "963,334",
"Assets": "1,979,457",
"Expenses": "1,115,995",
"Revenues": "1,229,215",
"Stockholders Equity": "1,016,123",
"Net Income": "99,229",
"Comprehensive Net Income": "132,621",
"ECR before LimitedLiability": "196%",
"Economic Capital Ratio": "206%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,187,672",
"Assets, Non-Current": "159,048",
"Intangible Assets": "244,440",
"Liabilities, Current": "471,034",
"Liabilities, Non-Current": "122,933",
"Other Assets": "21,256",
"Other Compr. Net Income": "15,564",
"Other Expenses": "1,231,074",
"Other Liabilities": "297,804",
"Other Net Income": "39,110",
"Other Revenues": "1,805,162",
"Property, Plant and Equipment": "582,079",
"Research and Development": "119,200",
"Selling, General and Administrative Expense": "257,710"
},
"output_variables": {
"Liabilities": "891,771",
"Assets": "2,194,495",
"Expenses": "1,607,984",
"Revenues": "1,805,162",
"Stockholders Equity": "1,302,724",
"Net Income": "236,288",
"Comprehensive Net Income": "251,852",
"ECR before LimitedLiability": "260%",
"Economic Capital Ratio": "263%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 2.6281144,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000029002.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000029002.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000029002.png"
},
{
"company_id": "0000912093",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000912093.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000912093.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000912093.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000912093_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000912093_main_keyfigs.svg",
"name": "Viavi Solutions INC",
"rank": 33,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000912093.svg",
"report_text": "The relative strengths and weaknesses of Viavi Solutions INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Viavi Solutions INC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 82% points.The greatest weakness of Viavi Solutions INC is the variable Liabilities, Current, reducing the Economic Capital Ratio by 82% points.
The company's Economic Capital Ratio, given in the ranking table, is 257%, being 43% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000912093_2022_Viavi_Solutions_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "43.9",
"Liabilities": "58.3",
"Stockholders Equity": "-35.1",
"ECR before LimitedLiability": "119",
"Liabilities, Current": "-9.95",
"Other Liabilities": "25.9",
"Assets": "-19.2",
"Property, Plant and Equipment": "-5.21",
"Intangible Assets": "3.99",
"Assets, Current": "-8.76",
"Other Assets": "-10.8",
"Selling, General and Administrative Expense": "-29.8",
"Expenses": "-19.5",
"Revenues": "38.1",
"Net Income": "19.7",
"Other Expenses": "-8.56",
"Research and Development": "25.5",
"Amortization of Intangible Assets": "-6.96",
"Other Revenues": "38.1",
"Comprehensive Net Income": "19.8",
"Economic Capital Ratio": "27.6"
},
"2012": {
"Liabilities, Non-Current": "33.0",
"Liabilities": "16.5",
"Stockholders Equity": "-65.1",
"ECR before LimitedLiability": "40.0",
"Liabilities, Current": "-48.2",
"Other Liabilities": "20.2",
"Assets": "-36.6",
"Property, Plant and Equipment": "-9.84",
"Intangible Assets": "-4.21",
"Assets, Current": "-10.7",
"Other Assets": "-12.8",
"Selling, General and Administrative Expense": "-17.4",
"Expenses": "3.73",
"Net Income": "46.0",
"Research and Development": "23.0",
"Other Revenues": "36.3",
"Revenues": "36.3",
"Comprehensive Net Income": "34.7",
"Other Compr. Net Income": "-13.5",
"Other Net Income": "7.54",
"Economic Capital Ratio": "-39.0"
},
"2013": {
"Liabilities, Non-Current": "53.1",
"Liabilities": "113",
"Stockholders Equity": "-37.3",
"ECR before LimitedLiability": "120",
"Liabilities, Current": "38.1",
"Other Liabilities": "39.6",
"Assets, Non-Current": "-1.81",
"Assets": "-27.7",
"Property, Plant and Equipment": "-7.48",
"Assets, Current": "-19.0",
"Other Assets": "-2.59",
"Selling, General and Administrative Expense": "-30.6",
"Expenses": "-8.05",
"Revenues": "89.0",
"Net Income": "80.2",
"Other Expenses": "7.57",
"Research and Development": "17.2",
"Amortization of Intangible Assets": "-2.33",
"Other Revenues": "89.0",
"Comprehensive Net Income": "79.3",
"Economic Capital Ratio": "79.6"
},
"2014": {
"Liabilities, Non-Current": "45.1",
"Liabilities": "112",
"Stockholders Equity": "46.0",
"ECR before LimitedLiability": "145",
"Liabilities, Current": "28.8",
"Other Liabilities": "55.2",
"Assets": "-10.1",
"Property, Plant and Equipment": "-3.85",
"Intangible Assets": "6.47",
"Assets, Current": "-6.15",
"Other Assets": "-5.21",
"Selling, General and Administrative Expense": "-25.0",
"Expenses": "-16.8",
"Net Income": "58.5",
"Research and Development": "9.44",
"Other Revenues": "58.8",
"Revenues": "58.8",
"Comprehensive Net Income": "61.3",
"Other Compr. Net Income": "3.02",
"Other Net Income": "16.4",
"Economic Capital Ratio": "84.0"
},
"2016": {
"Liabilities, Non-Current": "51.5",
"Liabilities": "117",
"Stockholders Equity": "102",
"ECR before LimitedLiability": "175",
"Liabilities, Current": "48.2",
"Other Liabilities": "35.1",
"Assets": "6.20",
"Property, Plant and Equipment": "-4.44",
"Intangible Assets": "-6.79",
"Assets, Current": "31.5",
"Other Assets": "-6.39",
"Other Revenues": "13.5",
"Revenues": "13.5",
"Net Income": "21.3",
"Comprehensive Net Income": "47.3",
"Other Compr. Net Income": "26.3",
"Selling, General and Administrative Expense": "-43.4",
"Research and Development": "20.4",
"Other Expenses": "27.0",
"Other Net Income": "7.25",
"Economic Capital Ratio": "110"
},
"2017": {
"Liabilities, Non-Current": "61.6",
"Liabilities": "122",
"Assets": "16.6",
"Stockholders Equity": "162",
"ECR before LimitedLiability": "205",
"Liabilities, Current": "41.0",
"Other Liabilities": "32.9",
"Intangible Assets": "-4.27",
"Assets, Current": "35.6",
"Other Assets": "-2.63",
"Selling, General and Administrative Expense": "-23.5",
"Expenses": "56.4",
"Revenues": "-33.8",
"Net Income": "91.0",
"Other Expenses": "53.8",
"Research and Development": "27.9",
"Other Revenues": "-33.8",
"Comprehensive Net Income": "57.5",
"Other Net Income": "68.5",
"Other Compr. Net Income": "-34.0",
"Economic Capital Ratio": "165"
},
"2018": {
"Liabilities, Non-Current": "38.9",
"Liabilities": "38.2",
"Assets": "50.6",
"Stockholders Equity": "102",
"ECR before LimitedLiability": "159",
"Liabilities, Current": "-21.7",
"Other Liabilities": "18.9",
"Property, Plant and Equipment": "-4.05",
"Intangible Assets": "26.2",
"Assets, Current": "28.1",
"Selling, General and Administrative Expense": "-22.8",
"Expenses": "18.0",
"Revenues": "7.15",
"Net Income": "33.3",
"Other Expenses": "28.4",
"Research and Development": "15.4",
"Amortization of Intangible Assets": "-4.13",
"Other Revenues": "7.15",
"Comprehensive Net Income": "31.6",
"Other Net Income": "8.89",
"Economic Capital Ratio": "31.7"
},
"2019": {
"Liabilities, Non-Current": "80.3",
"Liabilities": "110",
"Stockholders Equity": "82.8",
"ECR before LimitedLiability": "167",
"Liabilities, Current": "12.6",
"Other Liabilities": "28.4",
"Selling, General and Administrative Expense": "-28.5",
"Expenses": "3.78",
"Net Income": "53.9",
"Other Expenses": "26.4",
"Research and Development": "16.3",
"Amortization of Intangible Assets": "-10.8",
"Other Revenues": "46.0",
"Revenues": "46.0",
"Property, Plant and Equipment": "-6.05",
"Intangible Assets": "15.6",
"Assets, Current": "-3.77",
"Comprehensive Net Income": "43.3",
"Other Net Income": "4.30",
"Other Compr. Net Income": "-10.9",
"Economic Capital Ratio": "114"
},
"2021": {
"Liabilities, Non-Current": "58.2",
"Liabilities": "32.4",
"Assets": "-20.9",
"Stockholders Equity": "-27.9",
"ECR before LimitedLiability": "77.5",
"Liabilities, Current": "-81.8",
"Other Liabilities": "33.6",
"Property, Plant and Equipment": "-7.76",
"Assets, Current": "-7.42",
"Other Assets": "-11.7",
"Selling, General and Administrative Expense": "-12.4",
"Expenses": "11.9",
"Revenues": "49.2",
"Net Income": "68.1",
"Other Expenses": "13.1",
"Research and Development": "17.6",
"Other Revenues": "49.2",
"Comprehensive Net Income": "81.7",
"Other Net Income": "10.1",
"Other Compr. Net Income": "16.8",
"Economic Capital Ratio": "42.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000912093_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "32,200",
"Assets, Current": "1,304,100",
"Assets, Non-Current": "52,000",
"Intangible Assets": "342,800",
"Liabilities, Current": "418,600",
"Liabilities, Non-Current": "0",
"Other Assets": "2,900",
"Other Compr. Net Income": "0",
"Other Expenses": "1,029,300",
"Other Liabilities": "0",
"Other Net Income": "5,600",
"Other Revenues": "1,804,500",
"Property, Plant and Equipment": "248,900",
"Research and Development": "239,900",
"Selling, General and Administrative Expense": "437,100"
},
"output_variables": {
"Liabilities": "418,600",
"Assets": "1,950,700",
"Expenses": "1,738,500",
"Revenues": "1,804,500",
"Stockholders Equity": "1,532,100",
"Net Income": "71,600",
"Comprehensive Net Income": "71,600",
"ECR before LimitedLiability": "326%",
"Economic Capital Ratio": "326%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "21,700",
"Assets, Current": "1,310,200",
"Assets, Non-Current": "18,800",
"Intangible Assets": "247,500",
"Liabilities, Current": "654,100",
"Liabilities, Non-Current": "0",
"Other Assets": "40,100",
"Other Compr. Net Income": "-54,800",
"Other Expenses": "1,008,600",
"Other Liabilities": "0",
"Other Net Income": "12,800",
"Other Revenues": "1,662,400",
"Property, Plant and Equipment": "252,900",
"Research and Development": "244,000",
"Selling, General and Administrative Expense": "427,000"
},
"output_variables": {
"Liabilities": "654,100",
"Assets": "1,869,500",
"Expenses": "1,701,300",
"Revenues": "1,662,400",
"Stockholders Equity": "1,215,400",
"Net Income": "-26,100",
"Comprehensive Net Income": "-80,900",
"ECR before LimitedLiability": "201%",
"Economic Capital Ratio": "210%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "12,700",
"Assets, Current": "1,030,300",
"Assets, Non-Current": "17,600",
"Intangible Assets": "264,800",
"Liabilities, Current": "347,700",
"Liabilities, Non-Current": "0",
"Other Assets": "155,500",
"Other Compr. Net Income": "1,100",
"Other Expenses": "915,300",
"Other Liabilities": "0",
"Other Net Income": "-4,100",
"Other Revenues": "1,676,900",
"Property, Plant and Equipment": "247,000",
"Research and Development": "258,500",
"Selling, General and Administrative Expense": "429,300"
},
"output_variables": {
"Liabilities": "347,700",
"Assets": "1,715,200",
"Expenses": "1,615,800",
"Revenues": "1,676,900",
"Stockholders Equity": "1,367,500",
"Net Income": "57,000",
"Comprehensive Net Income": "58,100",
"ECR before LimitedLiability": "332%",
"Economic Capital Ratio": "332%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "15,800",
"Assets, Current": "1,409,500",
"Assets, Non-Current": "25,500",
"Intangible Assets": "444,800",
"Liabilities, Current": "408,400",
"Liabilities, Non-Current": "0",
"Other Assets": "183,300",
"Other Compr. Net Income": "2,500",
"Other Expenses": "999,300",
"Other Liabilities": "0",
"Other Net Income": "500",
"Other Revenues": "1,743,200",
"Property, Plant and Equipment": "288,800",
"Research and Development": "296,000",
"Selling, General and Administrative Expense": "450,400"
},
"output_variables": {
"Liabilities": "408,400",
"Assets": "2,351,900",
"Expenses": "1,761,500",
"Revenues": "1,743,200",
"Stockholders Equity": "1,943,500",
"Net Income": "-17,800",
"Comprehensive Net Income": "-15,300",
"ECR before LimitedLiability": "325%",
"Economic Capital Ratio": "326%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "14,600",
"Assets, Current": "1,211,700",
"Assets, Non-Current": "17,600",
"Intangible Assets": "212,000",
"Liabilities, Current": "226,400",
"Liabilities, Non-Current": "0",
"Other Assets": "108,800",
"Other Compr. Net Income": "65,800",
"Other Expenses": "498,700",
"Other Liabilities": "0",
"Other Net Income": "25,300",
"Other Revenues": "906,300",
"Property, Plant and Equipment": "133,000",
"Research and Development": "166,400",
"Selling, General and Administrative Expense": "351,100"
},
"output_variables": {
"Liabilities": "226,400",
"Assets": "1,683,100",
"Expenses": "1,030,800",
"Revenues": "906,300",
"Stockholders Equity": "1,456,700",
"Net Income": "-99,200",
"Comprehensive Net Income": "-33,400",
"ECR before LimitedLiability": "344%",
"Economic Capital Ratio": "344%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "14,000",
"Assets, Current": "1,667,000",
"Assets, Non-Current": "14,400",
"Intangible Assets": "182,700",
"Liabilities, Current": "228,800",
"Liabilities, Non-Current": "0",
"Other Assets": "109,500",
"Other Compr. Net Income": "-102,400",
"Other Expenses": "411,500",
"Other Liabilities": "0",
"Other Net Income": "217,800",
"Other Revenues": "811,400",
"Property, Plant and Equipment": "136,900",
"Research and Development": "136,300",
"Selling, General and Administrative Expense": "300,500"
},
"output_variables": {
"Liabilities": "228,800",
"Assets": "2,110,500",
"Expenses": "862,300",
"Revenues": "811,400",
"Stockholders Equity": "1,881,700",
"Net Income": "166,900",
"Comprehensive Net Income": "64,500",
"ECR before LimitedLiability": "398%",
"Economic Capital Ratio": "398%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "21,000",
"Assets, Current": "1,155,200",
"Assets, Non-Current": "15,400",
"Intangible Assets": "571,400",
"Liabilities, Current": "553,200",
"Liabilities, Non-Current": "0",
"Other Assets": "114,300",
"Other Compr. Net Income": "-10,300",
"Other Expenses": "455,800",
"Other Liabilities": "0",
"Other Net Income": "9,700",
"Other Revenues": "875,700",
"Property, Plant and Equipment": "170,500",
"Research and Development": "133,300",
"Selling, General and Administrative Expense": "323,900"
},
"output_variables": {
"Liabilities": "553,200",
"Assets": "2,026,800",
"Expenses": "934,000",
"Revenues": "875,700",
"Stockholders Equity": "1,473,600",
"Net Income": "-48,600",
"Comprehensive Net Income": "-58,900",
"ECR before LimitedLiability": "250%",
"Economic Capital Ratio": "253%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "38,100",
"Assets, Current": "916,800",
"Assets, Non-Current": "17,300",
"Intangible Assets": "592,700",
"Liabilities, Current": "284,000",
"Liabilities, Non-Current": "0",
"Other Assets": "108,400",
"Other Compr. Net Income": "-31,700",
"Other Expenses": "560,100",
"Other Liabilities": "0",
"Other Net Income": "3,800",
"Other Revenues": "1,130,300",
"Property, Plant and Equipment": "179,900",
"Research and Development": "187,000",
"Selling, General and Administrative Expense": "343,500"
},
"output_variables": {
"Liabilities": "284,000",
"Assets": "1,815,100",
"Expenses": "1,128,700",
"Revenues": "1,130,300",
"Stockholders Equity": "1,531,100",
"Net Income": "5,400",
"Comprehensive Net Income": "-26,300",
"ECR before LimitedLiability": "332%",
"Economic Capital Ratio": "332%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "33,300",
"Assets, Current": "1,112,100",
"Assets, Non-Current": "59,500",
"Intangible Assets": "484,500",
"Liabilities, Current": "705,000",
"Liabilities, Non-Current": "0",
"Other Assets": "109,300",
"Other Compr. Net Income": "68,700",
"Other Expenses": "582,300",
"Other Liabilities": "0",
"Other Net Income": "3,300",
"Other Revenues": "1,198,900",
"Property, Plant and Equipment": "196,000",
"Research and Development": "203,000",
"Selling, General and Administrative Expense": "337,500"
},
"output_variables": {
"Liabilities": "705,000",
"Assets": "1,961,400",
"Expenses": "1,156,100",
"Revenues": "1,198,900",
"Stockholders Equity": "1,256,400",
"Net Income": "46,100",
"Comprehensive Net Income": "114,800",
"ECR before LimitedLiability": "253%",
"Economic Capital Ratio": "257%"
}
}
},
"top_rated": false,
"trend": null,
"value": 2.5671287,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000912093.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000912093.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000912093.png"
},
{
"company_id": "0001832487",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001832487.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001832487.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001832487.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001832487_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001832487_main_keyfigs.svg",
"name": "Guerrilla RF Inc",
"rank": 34,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Guerrilla RF Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Guerrilla RF Inc compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 176% points.The greatest weakness of Guerrilla RF Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 172% points.
The company's Economic Capital Ratio, given in the ranking table, is 236%, being 22% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001832487_2022_Guerrilla_RF_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities, Non-Current": "92.5",
"Liabilities": "176",
"Stockholders Equity": "-172",
"ECR before LimitedLiability": "56.4",
"Liabilities, Current": "95.7",
"Other Liabilities": "43.1",
"Assets": "-107",
"Property, Plant and Equipment": "-28.6",
"Intangible Assets": "-54.3",
"Assets, Current": "-30.1",
"Other Assets": "-38.3",
"Selling, General and Administrative Expense": "-146",
"Expenses": "-162",
"Revenues": "46.6",
"Net Income": "25.8",
"Other Expenses": "81.0",
"Research and Development": "-120",
"Other Revenues": "46.6",
"Comprehensive Net Income": "23.5",
"Other Net Income": "105",
"Economic Capital Ratio": "21.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001832487_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "9,607",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,310",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "4,340",
"Other Liabilities": "409",
"Other Net Income": "1,936",
"Other Revenues": "10,480",
"Property, Plant and Equipment": "1,027",
"Research and Development": "4,593",
"Selling, General and Administrative Expense": "5,216"
},
"output_variables": {
"Liabilities": "1,719",
"Assets": "10,635",
"Expenses": "14,150",
"Revenues": "10,480",
"Stockholders Equity": "8,916",
"Net Income": "-1,734",
"Comprehensive Net Income": "-1,734",
"ECR before LimitedLiability": "230%",
"Economic Capital Ratio": "236%"
}
}
},
"top_rated": false,
"trend": null,
"value": 2.3557723,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001832487.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001832487.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001832487.png"
},
{
"company_id": "0000855658",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000855658.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000855658.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000855658.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000855658_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000855658_main_keyfigs.svg",
"name": "Lattice Semiconductor CORP",
"rank": 35,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000855658.svg",
"report_text": "The relative strengths and weaknesses of Lattice Semiconductor CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Lattice Semiconductor CORP compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 74% points.The greatest weakness of Lattice Semiconductor CORP is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 97% points.
The company's Economic Capital Ratio, given in the ranking table, is 229%, being 15% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000855658_2022_Lattice_Semiconductor_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "2.85",
"Liabilities": "46.7",
"Assets": "2.90",
"Stockholders Equity": "90.3",
"ECR before LimitedLiability": "242",
"Liabilities, Current": "22.5",
"Other Liabilities": "22.7",
"Intangible Assets": "0.557",
"Assets, Current": "1.97",
"Other Assets": "0.623",
"Selling, General and Administrative Expense": "-15.2",
"Expenses": "58.4",
"Revenues": "48.5",
"Net Income": "108",
"Other Expenses": "96.2",
"Research and Development": "-25.1",
"Amortization of Intangible Assets": "2.48",
"Other Revenues": "48.5",
"Comprehensive Net Income": "108",
"Other Net Income": "1.29",
"Economic Capital Ratio": "152"
},
"2012": {
"Liabilities, Non-Current": "17.0",
"Liabilities": "72.1",
"Assets": "6.00",
"Stockholders Equity": "64.7",
"ECR before LimitedLiability": "120",
"Liabilities, Current": "38.5",
"Other Liabilities": "24.4",
"Property, Plant and Equipment": "-8.07",
"Intangible Assets": "2.84",
"Assets, Current": "12.8",
"Selling, General and Administrative Expense": "-13.4",
"Expenses": "-10.9",
"Revenues": "20.5",
"Net Income": "15.0",
"Other Expenses": "26.3",
"Research and Development": "-26.6",
"Amortization of Intangible Assets": "2.14",
"Other Revenues": "20.5",
"Comprehensive Net Income": "15.7",
"Other Net Income": "5.32",
"Economic Capital Ratio": "41.4"
},
"2013": {
"Liabilities, Non-Current": "42.7",
"Liabilities": "117",
"Assets": "-1.01",
"Stockholders Equity": "68.9",
"ECR before LimitedLiability": "176",
"Liabilities, Current": "51.7",
"Other Liabilities": "35.6",
"Property, Plant and Equipment": "-4.84",
"Assets, Current": "8.54",
"Other Assets": "-3.42",
"Selling, General and Administrative Expense": "4.28",
"Expenses": "24.8",
"Revenues": "65.7",
"Net Income": "90.1",
"Other Expenses": "47.3",
"Research and Development": "-28.8",
"Amortization of Intangible Assets": "1.92",
"Other Revenues": "65.7",
"Comprehensive Net Income": "82.7",
"Other Compr. Net Income": "-7.61",
"Economic Capital Ratio": "135"
},
"2015": {
"Liabilities, Non-Current": "41.7",
"Liabilities": "116",
"Stockholders Equity": "92.4",
"ECR before LimitedLiability": "9.12",
"Liabilities, Current": "58.1",
"Other Liabilities": "28.2",
"Assets": "2.41",
"Property, Plant and Equipment": "-4.04",
"Intangible Assets": "-1.93",
"Assets, Current": "13.0",
"Other Assets": "-1.55",
"Selling, General and Administrative Expense": "-4.39",
"Expenses": "18.8",
"Revenues": "76.8",
"Net Income": "100",
"Other Expenses": "49.4",
"Research and Development": "-25.0",
"Other Revenues": "76.8",
"Comprehensive Net Income": "101",
"Other Net Income": "5.16",
"Economic Capital Ratio": "-56.6"
},
"2016": {
"Liabilities, Non-Current": "-107",
"Liabilities": "-76.2",
"Stockholders Equity": "-58.4",
"ECR before LimitedLiability": "-54.2",
"Liabilities, Current": "4.36",
"Other Liabilities": "13.0",
"Assets": "-3.74",
"Property, Plant and Equipment": "-10.8",
"Intangible Assets": "57.0",
"Assets, Current": "-18.2",
"Other Assets": "-20.8",
"Selling, General and Administrative Expense": "9.17",
"Expenses": "10.8",
"Revenues": "-1.11",
"Net Income": "9.13",
"Other Expenses": "4.92",
"Research and Development": "-4.36",
"Amortization of Intangible Assets": "1.14",
"Other Revenues": "-1.11",
"Comprehensive Net Income": "8.68",
"Economic Capital Ratio": "-120"
},
"2017": {
"Liabilities, Non-Current": "-120",
"Liabilities": "-59.6",
"Stockholders Equity": "-70.6",
"ECR before LimitedLiability": "-91.9",
"Liabilities, Current": "25.0",
"Other Liabilities": "15.2",
"Assets": "-21.3",
"Property, Plant and Equipment": "-14.9",
"Intangible Assets": "45.1",
"Assets, Current": "-29.4",
"Other Assets": "-22.8",
"Selling, General and Administrative Expense": "4.34",
"Expenses": "-4.35",
"Revenues": "-4.12",
"Net Income": "-11.7",
"Other Expenses": "-6.13",
"Research and Development": "-4.38",
"Other Revenues": "-4.12",
"Comprehensive Net Income": "-10.7",
"Other Net Income": "-3.56",
"Economic Capital Ratio": "-131"
},
"2018": {
"Liabilities, Non-Current": "-131",
"Liabilities": "-22.0",
"Stockholders Equity": "-22.6",
"ECR before LimitedLiability": "44.4",
"Liabilities, Current": "49.2",
"Other Liabilities": "12.4",
"Assets": "-4.20",
"Property, Plant and Equipment": "-14.2",
"Intangible Assets": "57.3",
"Assets, Current": "-17.1",
"Other Assets": "-12.6",
"Selling, General and Administrative Expense": "6.96",
"Expenses": "4.19",
"Revenues": "16.2",
"Net Income": "25.9",
"Other Expenses": "-4.01",
"Amortization of Intangible Assets": "1.31",
"Other Revenues": "16.2",
"Comprehensive Net Income": "26.3",
"Other Net Income": "4.98",
"Economic Capital Ratio": "-83.1"
},
"2019": {
"Liabilities, Non-Current": "-76.4",
"Liabilities": "-42.2",
"Stockholders Equity": "-34.3",
"ECR before LimitedLiability": "51.0",
"Liabilities, Current": "7.45",
"Other Liabilities": "16.6",
"Assets": "-3.79",
"Property, Plant and Equipment": "-13.7",
"Intangible Assets": "38.8",
"Assets, Current": "-18.7",
"Other Assets": "-3.62",
"Selling, General and Administrative Expense": "7.50",
"Expenses": "28.8",
"Revenues": "35.3",
"Net Income": "60.9",
"Other Expenses": "17.9",
"Research and Development": "2.15",
"Amortization of Intangible Assets": "2.08",
"Other Revenues": "35.3",
"Comprehensive Net Income": "61.0",
"Economic Capital Ratio": "-2.20"
},
"2021": {
"Liabilities, Non-Current": "-96.5",
"Liabilities": "-11.7",
"Stockholders Equity": "-36.1",
"ECR before LimitedLiability": "49.4",
"Liabilities, Current": "33.0",
"Other Liabilities": "27.1",
"Assets, Non-Current": "-1.75",
"Assets": "-13.5",
"Property, Plant and Equipment": "-12.6",
"Intangible Assets": "33.0",
"Assets, Current": "-13.6",
"Other Assets": "-14.2",
"Expenses": "22.2",
"Revenues": "49.8",
"Net Income": "74.3",
"Other Expenses": "20.8",
"Amortization of Intangible Assets": "1.73",
"Other Revenues": "49.8",
"Comprehensive Net Income": "73.9",
"Other Net Income": "7.63",
"Economic Capital Ratio": "14.7"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000855658_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "300,605",
"Assets, Non-Current": "11,628",
"Intangible Assets": "63,185",
"Liabilities, Current": "51,976",
"Liabilities, Non-Current": "22,387",
"Other Assets": "52,076",
"Other Compr. Net Income": "0",
"Other Expenses": "100,875",
"Other Liabilities": "0",
"Other Net Income": "1,434",
"Other Revenues": "318,366",
"Property, Plant and Equipment": "40,430",
"Research and Development": "71,855",
"Selling, General and Administrative Expense": "68,838"
},
"output_variables": {
"Liabilities": "74,363",
"Assets": "467,924",
"Expenses": "241,568",
"Revenues": "318,366",
"Stockholders Equity": "393,561",
"Net Income": "78,232",
"Comprehensive Net Income": "78,232",
"ECR before LimitedLiability": "450%",
"Economic Capital Ratio": "450%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "287,348",
"Assets, Non-Current": "6,854",
"Intangible Assets": "60,238",
"Liabilities, Current": "53,093",
"Liabilities, Non-Current": "18,116",
"Other Assets": "33,935",
"Other Compr. Net Income": "84",
"Other Expenses": "159,440",
"Other Liabilities": "0",
"Other Net Income": "505",
"Other Revenues": "279,256",
"Property, Plant and Equipment": "40,384",
"Research and Development": "77,610",
"Selling, General and Administrative Expense": "72,317"
},
"output_variables": {
"Liabilities": "71,209",
"Assets": "428,759",
"Expenses": "309,367",
"Revenues": "279,256",
"Stockholders Equity": "357,550",
"Net Income": "-29,606",
"Comprehensive Net Income": "-29,522",
"ECR before LimitedLiability": "289%",
"Economic Capital Ratio": "291%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "325,801",
"Assets, Non-Current": "6,120",
"Intangible Assets": "57,292",
"Liabilities, Current": "58,608",
"Liabilities, Non-Current": "3,588",
"Other Assets": "16,944",
"Other Compr. Net Income": "-4,349",
"Other Expenses": "157,629",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "332,525",
"Property, Plant and Equipment": "41,719",
"Research and Development": "80,966",
"Selling, General and Administrative Expense": "67,144"
},
"output_variables": {
"Liabilities": "62,196",
"Assets": "447,876",
"Expenses": "305,739",
"Revenues": "332,525",
"Stockholders Equity": "385,680",
"Net Income": "26,786",
"Comprehensive Net Income": "22,437",
"ECR before LimitedLiability": "388%",
"Economic Capital Ratio": "388%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "2,948",
"Assets, Current": "398,422",
"Assets, Non-Current": "9,862",
"Intangible Assets": "54,345",
"Liabilities, Current": "60,746",
"Liabilities, Non-Current": "8,809",
"Other Assets": "20,105",
"Other Compr. Net Income": "-1,739",
"Other Expenses": "154,490",
"Other Liabilities": "0",
"Other Net Income": "1,497",
"Other Revenues": "366,127",
"Property, Plant and Equipment": "27,796",
"Research and Development": "88,079",
"Selling, General and Administrative Expense": "73,527"
},
"output_variables": {
"Liabilities": "69,555",
"Assets": "510,530",
"Expenses": "319,044",
"Revenues": "366,127",
"Stockholders Equity": "440,975",
"Net Income": "48,580",
"Comprehensive Net Income": "46,841",
"ECR before LimitedLiability": "418%",
"Economic Capital Ratio": "418%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "314,700",
"Assets, Non-Current": "13,709",
"Intangible Assets": "388,621",
"Liabilities, Current": "157,550",
"Liabilities, Non-Current": "338,903",
"Other Assets": "372",
"Other Compr. Net Income": "-1,246",
"Other Expenses": "267,877",
"Other Liabilities": "0",
"Other Net Income": "2,303",
"Other Revenues": "427,054",
"Property, Plant and Equipment": "49,481",
"Research and Development": "117,518",
"Selling, General and Administrative Expense": "98,602"
},
"output_variables": {
"Liabilities": "496,453",
"Assets": "766,883",
"Expenses": "483,997",
"Revenues": "427,054",
"Stockholders Equity": "270,430",
"Net Income": "-54,640",
"Comprehensive Net Income": "-55,886",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "115%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "263,371",
"Assets, Non-Current": "13,147",
"Intangible Assets": "318,822",
"Liabilities, Current": "83,647",
"Liabilities, Non-Current": "334,621",
"Other Assets": "198",
"Other Compr. Net Income": "2,704",
"Other Expenses": "259,162",
"Other Liabilities": "0",
"Other Net Income": "-3,286",
"Other Revenues": "385,961",
"Property, Plant and Equipment": "40,423",
"Research and Development": "103,357",
"Selling, General and Administrative Expense": "90,718"
},
"output_variables": {
"Liabilities": "418,268",
"Assets": "635,961",
"Expenses": "453,237",
"Revenues": "385,961",
"Stockholders Equity": "217,693",
"Net Income": "-70,562",
"Comprehensive Net Income": "-67,858",
"ECR before LimitedLiability": "47%",
"Economic Capital Ratio": "101%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "284,423",
"Assets, Non-Current": "15,327",
"Intangible Assets": "288,839",
"Liabilities, Current": "69,418",
"Liabilities, Non-Current": "295,812",
"Other Assets": "215",
"Other Compr. Net Income": "-879",
"Other Expenses": "251,369",
"Other Liabilities": "0",
"Other Net Income": "-249",
"Other Revenues": "398,799",
"Property, Plant and Equipment": "34,883",
"Research and Development": "82,449",
"Selling, General and Administrative Expense": "91,054"
},
"output_variables": {
"Liabilities": "365,230",
"Assets": "623,687",
"Expenses": "424,872",
"Revenues": "398,799",
"Stockholders Equity": "258,457",
"Net Income": "-26,322",
"Comprehensive Net Income": "-27,201",
"ECR before LimitedLiability": "101%",
"Economic Capital Ratio": "138%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "262,430",
"Assets, Non-Current": "11,796",
"Intangible Assets": "274,491",
"Liabilities, Current": "99,819",
"Liabilities, Non-Current": "184,538",
"Other Assets": "24,069",
"Other Compr. Net Income": "-272",
"Other Expenses": "197,196",
"Other Liabilities": "0",
"Other Net Income": "-2,245",
"Other Revenues": "404,093",
"Property, Plant and Equipment": "39,230",
"Research and Development": "78,617",
"Selling, General and Administrative Expense": "82,542"
},
"output_variables": {
"Liabilities": "284,357",
"Assets": "612,016",
"Expenses": "358,355",
"Revenues": "404,093",
"Stockholders Equity": "327,659",
"Net Income": "43,493",
"Comprehensive Net Income": "43,221",
"ECR before LimitedLiability": "208%",
"Economic Capital Ratio": "216%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "333,843",
"Assets, Non-Current": "10,545",
"Intangible Assets": "273,835",
"Liabilities, Current": "79,731",
"Liabilities, Non-Current": "215,909",
"Other Assets": "22,178",
"Other Compr. Net Income": "855",
"Other Expenses": "175,966",
"Other Liabilities": "0",
"Other Net Income": "-208",
"Other Revenues": "408,120",
"Property, Plant and Equipment": "39,666",
"Research and Development": "89,223",
"Selling, General and Administrative Expense": "95,331"
},
"output_variables": {
"Liabilities": "295,640",
"Assets": "680,067",
"Expenses": "360,520",
"Revenues": "408,120",
"Stockholders Equity": "384,427",
"Net Income": "47,392",
"Comprehensive Net Income": "48,247",
"ECR before LimitedLiability": "222%",
"Economic Capital Ratio": "229%"
}
}
},
"top_rated": false,
"trend": null,
"value": 2.2857196,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000855658.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000855658.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000855658.png"
},
{
"company_id": "0001387467",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001387467.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001387467.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001387467.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001387467_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001387467_main_keyfigs.svg",
"name": "Alpha Omega Semiconductor Ltd",
"rank": 36,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001387467.svg",
"report_text": "The relative strengths and weaknesses of Alpha Omega Semiconductor Ltd are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Alpha Omega Semiconductor Ltd compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 80% points.The greatest weakness of Alpha Omega Semiconductor Ltd is the variable Assets, Current, reducing the Economic Capital Ratio by 74% points.
The company's Economic Capital Ratio, given in the ranking table, is 227%, being 14% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001387467_2022_Alpha_Omega_Semiconductor_Ltd.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "42.8",
"Liabilities": "53.5",
"Stockholders Equity": "-75.1",
"ECR before LimitedLiability": "139",
"Liabilities, Current": "-15.1",
"Other Liabilities": "26.2",
"Assets": "-22.7",
"Property, Plant and Equipment": "20.0",
"Intangible Assets": "-12.8",
"Assets, Current": "-18.8",
"Other Assets": "-7.66",
"Selling, General and Administrative Expense": "49.3",
"Expenses": "-4.74",
"Revenues": "62.9",
"Net Income": "62.2",
"Other Expenses": "-115",
"Research and Development": "56.0",
"Other Revenues": "62.9",
"Comprehensive Net Income": "62.3",
"Other Net Income": "4.00",
"Economic Capital Ratio": "48.5"
},
"2012": {
"Liabilities, Non-Current": "21.4",
"Liabilities": "79.3",
"Stockholders Equity": "-31.6",
"ECR before LimitedLiability": "141",
"Liabilities, Current": "40.2",
"Other Liabilities": "26.2",
"Assets": "-24.7",
"Property, Plant and Equipment": "36.3",
"Intangible Assets": "-17.0",
"Assets, Current": "-24.1",
"Other Assets": "-8.68",
"Selling, General and Administrative Expense": "54.5",
"Expenses": "3.43",
"Revenues": "81.1",
"Net Income": "89.2",
"Other Expenses": "-115",
"Research and Development": "56.6",
"Other Revenues": "81.1",
"Comprehensive Net Income": "89.9",
"Other Net Income": "5.80",
"Economic Capital Ratio": "62.0"
},
"2013": {
"Liabilities, Non-Current": "22.9",
"Liabilities": "98.8",
"Stockholders Equity": "-37.8",
"ECR before LimitedLiability": "84.9",
"Liabilities, Current": "60.9",
"Other Liabilities": "30.2",
"Assets, Non-Current": "-3.30",
"Assets": "-33.9",
"Property, Plant and Equipment": "27.7",
"Intangible Assets": "-19.0",
"Assets, Current": "-25.6",
"Other Assets": "-10.8",
"Selling, General and Administrative Expense": "60.0",
"Expenses": "-23.5",
"Revenues": "70.1",
"Net Income": "48.8",
"Other Expenses": "-152",
"Research and Development": "58.8",
"Other Revenues": "70.1",
"Comprehensive Net Income": "47.6",
"Economic Capital Ratio": "44.0"
},
"2014": {
"Liabilities, Non-Current": "42.8",
"Liabilities": "102",
"Stockholders Equity": "-15.0",
"ECR before LimitedLiability": "112",
"Liabilities, Current": "28.8",
"Other Liabilities": "48.9",
"Assets": "-30.1",
"Property, Plant and Equipment": "25.1",
"Intangible Assets": "-19.6",
"Assets, Current": "-16.3",
"Other Assets": "-14.4",
"Selling, General and Administrative Expense": "47.6",
"Expenses": "-29.4",
"Revenues": "72.0",
"Net Income": "62.0",
"Other Expenses": "-141",
"Research and Development": "55.8",
"Other Revenues": "72.0",
"Comprehensive Net Income": "64.4",
"Other Net Income": "17.8",
"Economic Capital Ratio": "51.2"
},
"2020": {
"Liabilities, Non-Current": "-5.65",
"Liabilities": "-6.66",
"Stockholders Equity": "-25.4",
"ECR before LimitedLiability": "-2.24",
"Liabilities, Current": "-12.4",
"Other Liabilities": "10.4",
"Assets, Non-Current": "-2.86",
"Assets": "-12.1",
"Property, Plant and Equipment": "64.8",
"Intangible Assets": "-28.4",
"Assets, Current": "-26.0",
"Other Assets": "-5.19",
"Other Revenues": "18.8",
"Revenues": "18.8",
"Net Income": "16.7",
"Comprehensive Net Income": "20.2",
"Other Compr. Net Income": "3.78",
"Selling, General and Administrative Expense": "20.0",
"Research and Development": "22.3",
"Other Expenses": "-52.2",
"Economic Capital Ratio": "-45.6"
},
"2021": {
"Liabilities, Non-Current": "-5.73",
"Liabilities": "14.8",
"Stockholders Equity": "-72.1",
"ECR before LimitedLiability": "48.2",
"Liabilities, Current": "-6.44",
"Other Liabilities": "25.2",
"Assets": "-35.9",
"Property, Plant and Equipment": "52.9",
"Intangible Assets": "-31.4",
"Assets, Current": "-74.0",
"Other Assets": "61.9",
"Selling, General and Administrative Expense": "34.8",
"Expenses": "11.5",
"Revenues": "62.9",
"Net Income": "77.5",
"Other Expenses": "-70.1",
"Research and Development": "36.4",
"Other Revenues": "62.9",
"Comprehensive Net Income": "80.1",
"Other Net Income": "7.08",
"Economic Capital Ratio": "13.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001387467_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "201,345",
"Assets, Non-Current": "7,607",
"Intangible Assets": "1,599",
"Liabilities, Current": "82,979",
"Liabilities, Non-Current": "3,081",
"Other Assets": "9,048",
"Other Compr. Net Income": "0",
"Other Expenses": "258,959",
"Other Liabilities": "1,128",
"Other Net Income": "2,885",
"Other Revenues": "361,308",
"Property, Plant and Equipment": "127,839",
"Research and Development": "29,470",
"Selling, General and Administrative Expense": "37,937"
},
"output_variables": {
"Liabilities": "87,188",
"Assets": "347,438",
"Expenses": "326,366",
"Revenues": "361,308",
"Stockholders Equity": "260,250",
"Net Income": "37,827",
"Comprehensive Net Income": "37,827",
"ECR before LimitedLiability": "347%",
"Economic Capital Ratio": "347%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "193,781",
"Assets, Non-Current": "2,475",
"Intangible Assets": "1,297",
"Liabilities, Current": "63,919",
"Liabilities, Non-Current": "19,938",
"Other Assets": "10,061",
"Other Compr. Net Income": "38",
"Other Expenses": "263,049",
"Other Liabilities": "2,907",
"Other Net Income": "105",
"Other Revenues": "342,291",
"Property, Plant and Equipment": "158,543",
"Research and Development": "30,630",
"Selling, General and Administrative Expense": "35,800"
},
"output_variables": {
"Liabilities": "86,764",
"Assets": "366,157",
"Expenses": "329,479",
"Revenues": "342,291",
"Stockholders Equity": "279,393",
"Net Income": "12,917",
"Comprehensive Net Income": "12,955",
"ECR before LimitedLiability": "311%",
"Economic Capital Ratio": "311%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "205,855",
"Assets, Non-Current": "767",
"Intangible Assets": "765",
"Liabilities, Current": "53,491",
"Liabilities, Non-Current": "17,263",
"Other Assets": "10,823",
"Other Compr. Net Income": "-15",
"Other Expenses": "279,781",
"Other Liabilities": "4,116",
"Other Net Income": "76",
"Other Revenues": "337,436",
"Property, Plant and Equipment": "138,111",
"Research and Development": "27,833",
"Selling, General and Administrative Expense": "35,473"
},
"output_variables": {
"Liabilities": "74,870",
"Assets": "356,321",
"Expenses": "343,087",
"Revenues": "337,436",
"Stockholders Equity": "281,451",
"Net Income": "-5,575",
"Comprehensive Net Income": "-5,590",
"ECR before LimitedLiability": "296%",
"Economic Capital Ratio": "297%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "227,779",
"Assets, Non-Current": "1,963",
"Intangible Assets": "498",
"Liabilities, Current": "73,616",
"Liabilities, Non-Current": "2,315",
"Other Assets": "10,854",
"Other Compr. Net Income": "76",
"Other Expenses": "262,289",
"Other Liabilities": "5,382",
"Other Net Income": "124",
"Other Revenues": "318,121",
"Property, Plant and Equipment": "123,254",
"Research and Development": "24,409",
"Selling, General and Administrative Expense": "34,855"
},
"output_variables": {
"Liabilities": "81,313",
"Assets": "364,348",
"Expenses": "321,553",
"Revenues": "318,121",
"Stockholders Equity": "283,035",
"Net Income": "-3,308",
"Comprehensive Net Income": "-3,232",
"ECR before LimitedLiability": "292%",
"Economic Capital Ratio": "293%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "318,333",
"Assets, Non-Current": "5,804",
"Intangible Assets": "0",
"Liabilities, Current": "192,058",
"Liabilities, Non-Current": "141,655",
"Other Assets": "56,462",
"Other Compr. Net Income": "9,227",
"Other Expenses": "363,126",
"Other Liabilities": "27,338",
"Other Net Income": "-3,972",
"Other Revenues": "464,909",
"Property, Plant and Equipment": "412,340",
"Research and Development": "51,252",
"Selling, General and Administrative Expense": "64,816"
},
"output_variables": {
"Liabilities": "361,051",
"Assets": "792,939",
"Expenses": "479,194",
"Revenues": "464,909",
"Stockholders Equity": "431,888",
"Net Income": "-18,257",
"Comprehensive Net Income": "-9,030",
"ECR before LimitedLiability": "169%",
"Economic Capital Ratio": "185%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "0",
"Assets, Non-Current": "18,869",
"Intangible Assets": "0",
"Liabilities, Current": "233,230",
"Liabilities, Non-Current": "153,872",
"Other Assets": "462,727",
"Other Compr. Net Income": "9,269",
"Other Expenses": "456,294",
"Other Liabilities": "15,146",
"Other Net Income": "-3,852",
"Other Revenues": "656,902",
"Property, Plant and Equipment": "436,977",
"Research and Development": "62,953",
"Selling, General and Administrative Expense": "77,514"
},
"output_variables": {
"Liabilities": "402,248",
"Assets": "918,573",
"Expenses": "596,761",
"Revenues": "656,902",
"Stockholders Equity": "516,325",
"Net Income": "56,289",
"Comprehensive Net Income": "65,558",
"ECR before LimitedLiability": "221%",
"Economic Capital Ratio": "227%"
}
}
},
"top_rated": false,
"trend": 8.0,
"value": 2.2743723,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001387467.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001387467.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001387467.png"
},
{
"company_id": "0000890394",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000890394.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000890394.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000890394.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000890394_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000890394_main_keyfigs.svg",
"name": "Peraso Inc",
"rank": 37,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000890394.svg",
"report_text": "The relative strengths and weaknesses of Peraso Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Peraso Inc compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 159% points.The greatest weakness of Peraso Inc is the variable Research and Development, reducing the Economic Capital Ratio by 111% points.
The company's Economic Capital Ratio, given in the ranking table, is 218%, being 4.5% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000890394_2022_Peraso_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "14.9",
"Liabilities": "20.8",
"Stockholders Equity": "327",
"ECR before LimitedLiability": "311",
"Liabilities, Current": "-1.36",
"Other Liabilities": "7.42",
"Assets": "-122",
"Property, Plant and Equipment": "1.07",
"Intangible Assets": "-18.1",
"Assets, Current": "-33.4",
"Other Assets": "-3.78",
"Selling, General and Administrative Expense": "-44.2",
"Expenses": "113",
"Revenues": "-22.9",
"Net Income": "91.2",
"Other Expenses": "329",
"Research and Development": "-188",
"Other Revenues": "-22.9",
"Comprehensive Net Income": "91.2",
"Other Net Income": "1.43",
"Economic Capital Ratio": "220"
},
"2012": {
"Liabilities, Non-Current": "12.6",
"Liabilities": "27.8",
"Stockholders Equity": "127",
"ECR before LimitedLiability": "-18.5",
"Liabilities, Current": "9.82",
"Other Liabilities": "6.56",
"Assets": "141",
"Property, Plant and Equipment": "-12.3",
"Intangible Assets": "93.6",
"Assets, Current": "56.0",
"Other Assets": "15.0",
"Selling, General and Administrative Expense": "-21.1",
"Expenses": "-68.4",
"Revenues": "-134",
"Net Income": "-220",
"Other Expenses": "101",
"Research and Development": "-212",
"Other Revenues": "-134",
"Comprehensive Net Income": "-219",
"Other Net Income": "2.81",
"Economic Capital Ratio": "-97.5"
},
"2013": {
"Liabilities, Non-Current": "14.2",
"Liabilities": "44.4",
"Stockholders Equity": "177",
"Economic Capital Ratio": "-41.0",
"Liabilities, Current": "26.0",
"Other Liabilities": "9.10",
"Assets, Non-Current": "-1.26",
"Assets": "189",
"Property, Plant and Equipment": "-12.1",
"Intangible Assets": "68.0",
"Assets, Current": "59.6",
"Other Assets": "33.2",
"Selling, General and Administrative Expense": "-9.57",
"Expenses": "-55.4",
"Revenues": "-144",
"Net Income": "-204",
"Other Expenses": "91.5",
"Research and Development": "-171",
"Other Revenues": "-144",
"Comprehensive Net Income": "-204",
"Other Net Income": "1.66"
},
"2014": {
"Liabilities, Non-Current": "3.69",
"Liabilities": "17.2",
"Stockholders Equity": "53.3",
"Liabilities, Current": "7.20",
"Other Liabilities": "4.30",
"Assets": "53.5",
"ECR before LimitedLiability": "-124",
"Property, Plant and Equipment": "-4.55",
"Intangible Assets": "55.3",
"Assets, Current": "10.6",
"Other Assets": "-2.05",
"Selling, General and Administrative Expense": "-2.55",
"Expenses": "-129",
"Revenues": "-138",
"Net Income": "-315",
"Other Expenses": "44.8",
"Research and Development": "-251",
"Other Revenues": "-138",
"Comprehensive Net Income": "-314",
"Other Net Income": "2.65",
"Economic Capital Ratio": "-185"
},
"2015": {
"Liabilities, Non-Current": "5.34",
"Liabilities": "14.0",
"Stockholders Equity": "48.3",
"ECR before LimitedLiability": "-358",
"Liabilities, Current": "6.54",
"Other Liabilities": "2.13",
"Assets": "49.9",
"Property, Plant and Equipment": "-6.86",
"Intangible Assets": "50.1",
"Assets, Current": "19.1",
"Other Assets": "-5.48",
"Selling, General and Administrative Expense": "-5.83",
"Expenses": "-122",
"Revenues": "-132",
"Net Income": "-323",
"Other Expenses": "41.2",
"Research and Development": "-222",
"Other Revenues": "-132",
"Comprehensive Net Income": "-321",
"Other Net Income": "1.01",
"Economic Capital Ratio": "-424"
},
"2016": {
"Assets, Non-Current": "0",
"Assets": "-0.873",
"Stockholders Equity": "-0.132",
"Liabilities, Current": "0",
"ECR before LimitedLiability": "-169",
"Property, Plant and Equipment": "-0.0840",
"Intangible Assets": "0",
"Assets, Current": "-0.372",
"Other Assets": "-0.226",
"Selling, General and Administrative Expense": "0",
"Expenses": "-26.5",
"Revenues": "-10.6",
"Net Income": "-151",
"Other Expenses": "-0.0295",
"Research and Development": "-13.1",
"Amortization of Intangible Assets": "0",
"Other Revenues": "-10.6",
"Other Liabilities": "0",
"Comprehensive Net Income": "-150",
"Other Net Income": "0",
"Economic Capital Ratio": "-234"
},
"2017": {
"Liabilities, Non-Current": "7.12",
"Liabilities": "-22.4",
"Stockholders Equity": "-27.5",
"ECR before LimitedLiability": "-162",
"Liabilities, Current": "-4.67",
"Other Liabilities": "-25.8",
"Assets, Non-Current": "-0.865",
"Assets": "-7.55",
"Property, Plant and Equipment": "-11.7",
"Intangible Assets": "28.8",
"Assets, Current": "-19.5",
"Other Assets": "-14.1",
"Selling, General and Administrative Expense": "-8.77",
"Expenses": "-25.0",
"Revenues": "-26.8",
"Net Income": "-76.5",
"Other Expenses": "11.2",
"Research and Development": "-27.2",
"Other Revenues": "-26.8",
"Comprehensive Net Income": "-76.8",
"Economic Capital Ratio": "-202"
},
"2018": {
"Liabilities, Non-Current": "0.220",
"Liabilities": "0.346",
"Stockholders Equity": "-34.6",
"ECR before LimitedLiability": "-93.7",
"Liabilities, Current": "0.320",
"Other Liabilities": "-0.159",
"Assets, Non-Current": "-0.348",
"Assets": "-123",
"Property, Plant and Equipment": "-15.5",
"Intangible Assets": "-21.3",
"Assets, Current": "-26.8",
"Other Assets": "-5.50",
"Selling, General and Administrative Expense": "0.259",
"Expenses": "-115",
"Net Income": "-98.5",
"Other Net Income": "0.210",
"Other Expenses": "-126",
"Research and Development": "-0.320",
"Amortization of Intangible Assets": "0.0649",
"Comprehensive Net Income": "-96.0",
"Economic Capital Ratio": "-221"
},
"2019": {
"Liabilities, Non-Current": "25.4",
"Liabilities": "21.1",
"Stockholders Equity": "-146",
"ECR before LimitedLiability": "-86.7",
"Liabilities, Current": "20.5",
"Other Liabilities": "-64.3",
"Assets, Non-Current": "-9.37",
"Assets": "-111",
"Property, Plant and Equipment": "-50.0",
"Intangible Assets": "-65.7",
"Other Assets": "-22.1",
"Selling, General and Administrative Expense": "-62.2",
"Expenses": "-83.0",
"Revenues": "20.4",
"Net Income": "-50.4",
"Other Expenses": "26.8",
"Research and Development": "-79.4",
"Other Revenues": "20.4",
"Comprehensive Net Income": "-49.9",
"Other Net Income": "9.01",
"Economic Capital Ratio": "-140"
},
"2020": {
"Liabilities, Non-Current": "14.5",
"Liabilities": "3.33",
"Stockholders Equity": "-90.5",
"ECR before LimitedLiability": "-154",
"Liabilities, Current": "7.24",
"Other Liabilities": "-23.1",
"Assets, Non-Current": "-4.62",
"Assets": "-80.0",
"Property, Plant and Equipment": "-22.6",
"Intangible Assets": "-24.6",
"Assets, Current": "2.62",
"Other Assets": "-14.1",
"Selling, General and Administrative Expense": "-39.7",
"Expenses": "-59.2",
"Revenues": "-5.67",
"Net Income": "-69.9",
"Other Expenses": "26.8",
"Research and Development": "-44.9",
"Other Revenues": "-5.67",
"Comprehensive Net Income": "-71.0",
"Economic Capital Ratio": "-197"
},
"2021": {
"Liabilities, Non-Current": "28.1",
"Liabilities": "37.1",
"Stockholders Equity": "159",
"ECR before LimitedLiability": "39.2",
"Liabilities, Current": "-6.99",
"Other Liabilities": "17.2",
"Assets, Non-Current": "-2.34",
"Assets": "124",
"Property, Plant and Equipment": "-4.77",
"Intangible Assets": "64.2",
"Assets, Current": "43.4",
"Selling, General and Administrative Expense": "-46.2",
"Expenses": "-33.1",
"Revenues": "-78.8",
"Net Income": "-109",
"Other Expenses": "94.6",
"Research and Development": "-111",
"Other Revenues": "-78.8",
"Comprehensive Net Income": "-110",
"Other Net Income": "5.40",
"Economic Capital Ratio": "4.51"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000890394_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "52,003",
"Assets, Non-Current": "181",
"Intangible Assets": "27,534",
"Liabilities, Current": "4,035",
"Liabilities, Non-Current": "0",
"Other Assets": "8,537",
"Other Compr. Net Income": "0",
"Other Expenses": "-32,028",
"Other Liabilities": "109",
"Other Net Income": "206",
"Other Revenues": "14,107",
"Property, Plant and Equipment": "1,382",
"Research and Development": "26,216",
"Selling, General and Administrative Expense": "8,869"
},
"output_variables": {
"Liabilities": "4,144",
"Assets": "89,637",
"Expenses": "3,057",
"Revenues": "14,107",
"Stockholders Equity": "85,493",
"Net Income": "11,256",
"Comprehensive Net Income": "11,256",
"ECR before LimitedLiability": "519%",
"Economic Capital Ratio": "519%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "34,976",
"Assets, Non-Current": "149",
"Intangible Assets": "25,788",
"Liabilities, Current": "4,821",
"Liabilities, Non-Current": "0",
"Other Assets": "7,383",
"Other Compr. Net Income": "10",
"Other Expenses": "-2,847",
"Other Liabilities": "171",
"Other Net Income": "155",
"Other Revenues": "6,082",
"Property, Plant and Equipment": "1,238",
"Research and Development": "28,480",
"Selling, General and Administrative Expense": "8,218"
},
"output_variables": {
"Liabilities": "4,992",
"Assets": "69,534",
"Expenses": "33,851",
"Revenues": "6,082",
"Stockholders Equity": "64,542",
"Net Income": "-27,614",
"Comprehensive Net Income": "-27,604",
"ECR before LimitedLiability": "122%",
"Economic Capital Ratio": "152%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "38,375",
"Assets, Non-Current": "193",
"Intangible Assets": "24,789",
"Liabilities, Current": "2,355",
"Liabilities, Non-Current": "0",
"Other Assets": "13,926",
"Other Compr. Net Income": "2.0",
"Other Expenses": "-85",
"Other Liabilities": "216",
"Other Net Income": "209",
"Other Revenues": "4,398",
"Property, Plant and Equipment": "706",
"Research and Development": "23,325",
"Selling, General and Administrative Expense": "6,161"
},
"output_variables": {
"Liabilities": "2,571",
"Assets": "77,989",
"Expenses": "29,401",
"Revenues": "4,398",
"Stockholders Equity": "75,418",
"Net Income": "-24,794",
"Comprehensive Net Income": "-24,792",
"ECR before LimitedLiability": "202%",
"Economic Capital Ratio": "212%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "25,494",
"Assets, Non-Current": "244",
"Intangible Assets": "23,789",
"Liabilities, Current": "2,845",
"Liabilities, Non-Current": "0",
"Other Assets": "2,245",
"Other Compr. Net Income": "-23",
"Other Expenses": "2,425",
"Other Liabilities": "241",
"Other Net Income": "143",
"Other Revenues": "5,380",
"Property, Plant and Equipment": "854",
"Research and Development": "29,261",
"Selling, General and Administrative Expense": "6,519"
},
"output_variables": {
"Liabilities": "3,086",
"Assets": "52,626",
"Expenses": "38,205",
"Revenues": "5,380",
"Stockholders Equity": "49,540",
"Net Income": "-32,682",
"Comprehensive Net Income": "-32,705",
"ECR before LimitedLiability": "-34%",
"Economic Capital Ratio": "56%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "23,265",
"Assets, Non-Current": "329",
"Intangible Assets": "23,468",
"Liabilities, Current": "3,604",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-6.0",
"Other Expenses": "2,560",
"Other Liabilities": "247",
"Other Net Income": "94",
"Other Revenues": "4,390",
"Property, Plant and Equipment": "1,630",
"Research and Development": "27,108",
"Selling, General and Administrative Expense": "6,299"
},
"output_variables": {
"Liabilities": "3,851",
"Assets": "48,692",
"Expenses": "35,967",
"Revenues": "4,390",
"Stockholders Equity": "44,841",
"Net Income": "-31,483",
"Comprehensive Net Income": "-31,489",
"ECR before LimitedLiability": "-60%",
"Economic Capital Ratio": "50%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "12,251",
"Assets, Non-Current": "121",
"Intangible Assets": "13,499",
"Liabilities, Current": "3,334",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "16",
"Other Expenses": "14,341",
"Other Liabilities": "8,483",
"Other Net Income": "48",
"Other Revenues": "6,024",
"Property, Plant and Equipment": "1,274",
"Research and Development": "18,086",
"Selling, General and Administrative Expense": "5,693"
},
"output_variables": {
"Liabilities": "11,817",
"Assets": "27,145",
"Expenses": "38,120",
"Revenues": "6,024",
"Stockholders Equity": "15,328",
"Net Income": "-32,048",
"Comprehensive Net Income": "-32,032",
"ECR before LimitedLiability": "-446%",
"Economic Capital Ratio": "0.0073%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,662",
"Assets, Non-Current": "263",
"Intangible Assets": "13,387",
"Liabilities, Current": "6,615",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "6,709",
"Other Liabilities": "9,178",
"Other Net Income": "59",
"Other Revenues": "8,842",
"Property, Plant and Equipment": "827",
"Research and Development": "8,158",
"Selling, General and Administrative Expense": "4,702"
},
"output_variables": {
"Liabilities": "15,793",
"Assets": "23,139",
"Expenses": "19,569",
"Revenues": "8,842",
"Stockholders Equity": "7,346",
"Net Income": "-10,668",
"Comprehensive Net Income": "-10,668",
"ECR before LimitedLiability": "-122%",
"Economic Capital Ratio": "30%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "10,797",
"Assets, Non-Current": "260",
"Intangible Assets": "420",
"Liabilities, Current": "1,911",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "19,797",
"Other Liabilities": "2,688",
"Other Net Income": "12",
"Other Revenues": "16,600",
"Property, Plant and Equipment": "279",
"Research and Development": "4,129",
"Selling, General and Administrative Expense": "4,095"
},
"output_variables": {
"Liabilities": "4,599",
"Assets": "11,756",
"Expenses": "28,021",
"Revenues": "16,600",
"Stockholders Equity": "7,157",
"Net Income": "-11,409",
"Comprehensive Net Income": "-11,409",
"ECR before LimitedLiability": "-330%",
"Economic Capital Ratio": "0.43%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,968",
"Assets, Non-Current": "78",
"Intangible Assets": "0",
"Liabilities, Current": "1,705",
"Liabilities, Non-Current": "0",
"Other Assets": "156",
"Other Compr. Net Income": "0",
"Other Expenses": "4,571",
"Other Liabilities": "2,858",
"Other Net Income": "103",
"Other Revenues": "10,086",
"Property, Plant and Equipment": "197",
"Research and Development": "4,182",
"Selling, General and Administrative Expense": "4,016"
},
"output_variables": {
"Liabilities": "4,563",
"Assets": "9,399",
"Expenses": "12,769",
"Revenues": "10,086",
"Stockholders Equity": "4,836",
"Net Income": "-2,580",
"Comprehensive Net Income": "-2,580",
"ECR before LimitedLiability": "21%",
"Economic Capital Ratio": "79%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "7,857",
"Assets, Non-Current": "17",
"Intangible Assets": "0",
"Liabilities, Current": "1,836",
"Liabilities, Non-Current": "103",
"Other Assets": "303",
"Other Compr. Net Income": "0",
"Other Expenses": "2,572",
"Other Liabilities": "3,427",
"Other Net Income": "14",
"Other Revenues": "6,795",
"Property, Plant and Equipment": "121",
"Research and Development": "3,989",
"Selling, General and Administrative Expense": "4,028"
},
"output_variables": {
"Liabilities": "5,366",
"Assets": "8,298",
"Expenses": "10,589",
"Revenues": "6,795",
"Stockholders Equity": "2,932",
"Net Income": "-3,780",
"Comprehensive Net Income": "-3,780",
"ECR before LimitedLiability": "-111%",
"Economic Capital Ratio": "34%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "23,678",
"Assets, Non-Current": "78",
"Intangible Assets": "18,301",
"Liabilities, Current": "5,594",
"Liabilities, Non-Current": "288",
"Other Assets": "3,545",
"Other Compr. Net Income": "0",
"Other Expenses": "-1,853",
"Other Liabilities": "0",
"Other Net Income": "44",
"Other Revenues": "5,679",
"Property, Plant and Equipment": "2,349",
"Research and Development": "11,471",
"Selling, General and Administrative Expense": "7,016"
},
"output_variables": {
"Liabilities": "5,882",
"Assets": "47,951",
"Expenses": "16,634",
"Revenues": "5,679",
"Stockholders Equity": "42,069",
"Net Income": "-10,911",
"Comprehensive Net Income": "-10,911",
"ECR before LimitedLiability": "210%",
"Economic Capital Ratio": "218%"
}
}
},
"top_rated": false,
"trend": 27.0,
"value": 2.1841941,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000890394.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000890394.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000890394.png"
},
{
"company_id": "0001047127",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001047127.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001047127.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001047127.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001047127_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001047127_main_keyfigs.svg",
"name": "Amkor Technology INC",
"rank": 38,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001047127.svg",
"report_text": "The relative strengths and weaknesses of Amkor Technology INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Amkor Technology INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 102% points.The greatest weakness of Amkor Technology INC is the variable Other Expenses, reducing the Economic Capital Ratio by 172% points.
The company's Economic Capital Ratio, given in the ranking table, is 215%, being 0.97% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001047127_2022_Amkor_Technology_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "-63.1",
"Liabilities": "-108",
"Stockholders Equity": "-216",
"ECR before LimitedLiability": "-197",
"Liabilities, Current": "-7.42",
"Other Liabilities": "-17.4",
"Assets": "-67.0",
"Property, Plant and Equipment": "60.0",
"Intangible Assets": "-29.1",
"Assets, Current": "-59.5",
"Other Assets": "-18.8",
"Selling, General and Administrative Expense": "22.7",
"Expenses": "-7.12",
"Revenues": "3.38",
"Net Income": "-17.9",
"Other Expenses": "-85.5",
"Research and Development": "51.1",
"Other Revenues": "3.38",
"Comprehensive Net Income": "-17.2",
"Other Net Income": "-14.1",
"Economic Capital Ratio": "-201"
},
"2011": {
"Liabilities, Non-Current": "-82.7",
"Liabilities": "-119",
"Stockholders Equity": "-157",
"ECR before LimitedLiability": "-81.7",
"Other Liabilities": "-17.5",
"Assets": "-43.4",
"Property, Plant and Equipment": "69.4",
"Intangible Assets": "-21.6",
"Assets, Current": "-57.8",
"Other Assets": "-13.7",
"Selling, General and Administrative Expense": "36.1",
"Expenses": "12.8",
"Revenues": "6.39",
"Net Income": "8.44",
"Other Expenses": "-74.9",
"Research and Development": "58.3",
"Amortization of Intangible Assets": "1.80",
"Other Revenues": "6.39",
"Comprehensive Net Income": "8.49",
"Other Net Income": "-10.4",
"Economic Capital Ratio": "-173"
},
"2012": {
"Liabilities, Non-Current": "-91.0",
"Liabilities": "-100",
"Stockholders Equity": "-132",
"ECR before LimitedLiability": "-57.2",
"Liabilities, Current": "9.00",
"Other Liabilities": "-14.0",
"Assets": "-39.4",
"Property, Plant and Equipment": "60.7",
"Intangible Assets": "-23.3",
"Assets, Current": "-53.8",
"Other Assets": "-13.7",
"Selling, General and Administrative Expense": "45.4",
"Expenses": "29.4",
"Revenues": "24.4",
"Net Income": "50.3",
"Other Expenses": "-63.4",
"Research and Development": "54.2",
"Other Revenues": "24.4",
"Comprehensive Net Income": "50.7",
"Other Net Income": "-6.33",
"Economic Capital Ratio": "-136"
},
"2013": {
"Liabilities, Non-Current": "-112",
"Liabilities": "-93.0",
"Stockholders Equity": "-119",
"ECR before LimitedLiability": "-81.2",
"Liabilities, Current": "11.0",
"Other Liabilities": "-1.86",
"Assets": "-32.8",
"Property, Plant and Equipment": "72.2",
"Intangible Assets": "-20.1",
"Assets, Current": "-49.2",
"Other Assets": "-10.8",
"Selling, General and Administrative Expense": "39.3",
"Expenses": "28.2",
"Revenues": "20.0",
"Net Income": "41.2",
"Other Expenses": "-57.4",
"Research and Development": "51.0",
"Other Revenues": "20.0",
"Comprehensive Net Income": "38.9",
"Other Net Income": "-8.39",
"Economic Capital Ratio": "-122"
},
"2014": {
"Liabilities, Non-Current": "-112",
"Liabilities": "-64.8",
"Stockholders Equity": "-113",
"ECR before LimitedLiability": "-44.2",
"Liabilities, Current": "14.5",
"Other Liabilities": "9.81",
"Assets": "-37.2",
"Property, Plant and Equipment": "79.0",
"Intangible Assets": "-21.6",
"Assets, Current": "-53.7",
"Other Assets": "-15.3",
"Selling, General and Administrative Expense": "35.4",
"Expenses": "15.0",
"Revenues": "28.4",
"Net Income": "51.7",
"Other Expenses": "-68.4",
"Research and Development": "47.8",
"Other Revenues": "28.4",
"Comprehensive Net Income": "49.5",
"Other Net Income": "4.59",
"Economic Capital Ratio": "-105"
},
"2015": {
"Liabilities, Non-Current": "-88.3",
"Liabilities": "-108",
"Stockholders Equity": "-84.2",
"ECR before LimitedLiability": "-275",
"Liabilities, Current": "-5.94",
"Other Liabilities": "-3.90",
"Assets": "-10.5",
"Property, Plant and Equipment": "80.1",
"Intangible Assets": "-22.2",
"Assets, Current": "-37.1",
"Other Assets": "-11.8",
"Selling, General and Administrative Expense": "31.1",
"Expenses": "18.1",
"Revenues": "9.59",
"Net Income": "23.9",
"Other Expenses": "-55.3",
"Research and Development": "43.7",
"Other Revenues": "9.59",
"Comprehensive Net Income": "28.0",
"Other Net Income": "-4.11",
"Economic Capital Ratio": "-341"
},
"2016": {
"Liabilities, Non-Current": "-71.0",
"Liabilities": "-37.8",
"Stockholders Equity": "-135",
"ECR before LimitedLiability": "-20.6",
"Liabilities, Current": "16.0",
"Other Liabilities": "4.72",
"Assets": "-53.9",
"Property, Plant and Equipment": "89.5",
"Intangible Assets": "-36.4",
"Assets, Current": "-49.2",
"Other Assets": "-25.1",
"Selling, General and Administrative Expense": "48.1",
"Expenses": "14.3",
"Revenues": "51.0",
"Net Income": "58.9",
"Other Expenses": "-100",
"Research and Development": "54.8",
"Other Revenues": "51.0",
"Comprehensive Net Income": "59.6",
"Other Net Income": "-7.91",
"Economic Capital Ratio": "-86.0"
},
"2017": {
"Liabilities, Non-Current": "-39.2",
"Liabilities": "-28.3",
"Stockholders Equity": "-125",
"ECR before LimitedLiability": "-30.8",
"Other Liabilities": "9.52",
"Assets": "-51.2",
"Property, Plant and Equipment": "79.6",
"Intangible Assets": "-35.7",
"Assets, Current": "-47.7",
"Other Assets": "-22.4",
"Selling, General and Administrative Expense": "40.6",
"Expenses": "11.7",
"Revenues": "46.2",
"Net Income": "49.2",
"Other Expenses": "-96.2",
"Research and Development": "48.2",
"Amortization of Intangible Assets": "2.29",
"Other Revenues": "46.2",
"Comprehensive Net Income": "49.7",
"Other Net Income": "-9.12",
"Economic Capital Ratio": "-70.2"
},
"2018": {
"Liabilities, Non-Current": "-40.9",
"Liabilities": "18.2",
"Stockholders Equity": "-66.4",
"ECR before LimitedLiability": "67.2",
"Liabilities, Current": "40.5",
"Other Liabilities": "7.68",
"Assets": "-46.5",
"Property, Plant and Equipment": "74.9",
"Intangible Assets": "-31.8",
"Assets, Current": "-49.7",
"Other Assets": "-15.8",
"Selling, General and Administrative Expense": "51.2",
"Expenses": "2.28",
"Revenues": "58.6",
"Net Income": "63.1",
"Other Expenses": "-119",
"Research and Development": "45.4",
"Amortization of Intangible Assets": "1.80",
"Other Revenues": "58.6",
"Comprehensive Net Income": "64.2",
"Economic Capital Ratio": "-60.3"
},
"2019": {
"Liabilities, Non-Current": "-40.8",
"Liabilities": "-29.6",
"Stockholders Equity": "-104",
"ECR before LimitedLiability": "-2.44",
"Liabilities, Current": "2.83",
"Other Liabilities": "5.40",
"Assets": "-42.4",
"Property, Plant and Equipment": "-27.8",
"Intangible Assets": "-35.8",
"Assets, Current": "-39.2",
"Other Assets": "103",
"Selling, General and Administrative Expense": "44.5",
"Expenses": "8.39",
"Revenues": "38.5",
"Net Income": "43.8",
"Other Expenses": "-104",
"Research and Development": "46.7",
"Other Revenues": "38.5",
"Comprehensive Net Income": "43.7",
"Other Net Income": "-3.22",
"Economic Capital Ratio": "-55.6"
},
"2020": {
"Liabilities": "31.9",
"Stockholders Equity": "-134",
"ECR before LimitedLiability": "4.30",
"Liabilities, Current": "13.2",
"Other Liabilities": "20.3",
"Assets": "-70.0",
"Property, Plant and Equipment": "42.2",
"Intangible Assets": "-37.9",
"Assets, Current": "-54.1",
"Other Assets": "-17.6",
"Selling, General and Administrative Expense": "48.6",
"Expenses": "-14.5",
"Revenues": "73.5",
"Net Income": "57.9",
"Other Expenses": "-154",
"Research and Development": "54.0",
"Amortization of Intangible Assets": "2.68",
"Other Revenues": "73.5",
"Comprehensive Net Income": "57.3",
"Other Net Income": "-3.82",
"Economic Capital Ratio": "-39.1"
},
"2021": {
"Liabilities": "39.0",
"Stockholders Equity": "-167",
"ECR before LimitedLiability": "35.7",
"Liabilities, Current": "13.5",
"Other Liabilities": "29.8",
"Assets, Non-Current": "-3.13",
"Assets": "-74.7",
"Property, Plant and Equipment": "40.4",
"Intangible Assets": "-39.3",
"Assets, Current": "-52.0",
"Other Assets": "-23.9",
"Selling, General and Administrative Expense": "63.3",
"Expenses": "-3.73",
"Revenues": "98.3",
"Net Income": "102",
"Other Expenses": "-172",
"Research and Development": "65.2",
"Amortization of Intangible Assets": "2.44",
"Other Revenues": "98.3",
"Comprehensive Net Income": "99.7",
"Other Net Income": "7.56",
"Economic Capital Ratio": "0.968"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001047127_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,062,067",
"Assets, Non-Current": "93,845",
"Intangible Assets": "0",
"Liabilities, Current": "772,208",
"Liabilities, Non-Current": "974,390",
"Other Assets": "43,684",
"Other Compr. Net Income": "0",
"Other Expenses": "2,294,739",
"Other Liabilities": "353,543",
"Other Net Income": "-122,639",
"Other Revenues": "2,939,483",
"Property, Plant and Equipment": "1,537,226",
"Research and Development": "47,534",
"Selling, General and Administrative Expense": "242,424"
},
"output_variables": {
"Liabilities": "2,100,141",
"Assets": "2,736,822",
"Expenses": "2,584,697",
"Revenues": "2,939,483",
"Stockholders Equity": "636,681",
"Net Income": "232,147",
"Comprehensive Net Income": "232,147",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "137%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "996,830",
"Assets, Non-Current": "70,913",
"Intangible Assets": "0",
"Liabilities, Current": "642,186",
"Liabilities, Non-Current": "1,075,544",
"Other Assets": "49,090",
"Other Compr. Net Income": "0",
"Other Expenses": "2,292,914",
"Other Liabilities": "354,096",
"Other Net Income": "-93,451",
"Other Revenues": "2,776,359",
"Property, Plant and Equipment": "1,656,214",
"Research and Development": "50,386",
"Selling, General and Administrative Expense": "246,513"
},
"output_variables": {
"Liabilities": "2,071,826",
"Assets": "2,773,047",
"Expenses": "2,589,813",
"Revenues": "2,776,359",
"Stockholders Equity": "701,221",
"Net Income": "93,095",
"Comprehensive Net Income": "93,095",
"ECR before LimitedLiability": "82%",
"Economic Capital Ratio": "126%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,091,408",
"Assets, Non-Current": "68,074",
"Intangible Assets": "0",
"Liabilities, Current": "652,627",
"Liabilities, Non-Current": "1,341,415",
"Other Assets": "45,764",
"Other Compr. Net Income": "-492",
"Other Expenses": "2,352,737",
"Other Liabilities": "364,379",
"Other Net Income": "-92,989",
"Other Revenues": "2,759,546",
"Property, Plant and Equipment": "1,819,969",
"Research and Development": "54,118",
"Selling, General and Administrative Expense": "217,000"
},
"output_variables": {
"Liabilities": "2,358,421",
"Assets": "3,025,215",
"Expenses": "2,623,855",
"Revenues": "2,759,546",
"Stockholders Equity": "666,794",
"Net Income": "42,702",
"Comprehensive Net Income": "42,210",
"ECR before LimitedLiability": "64%",
"Economic Capital Ratio": "113%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,232,416",
"Assets, Non-Current": "77,692",
"Intangible Assets": "0",
"Liabilities, Current": "690,936",
"Liabilities, Non-Current": "1,531,349",
"Other Assets": "110,637",
"Other Compr. Net Income": "-13,857",
"Other Expenses": "2,434,583",
"Other Liabilities": "240,073",
"Other Net Income": "-97,806",
"Other Revenues": "2,956,450",
"Property, Plant and Equipment": "2,006,553",
"Research and Development": "64,625",
"Selling, General and Administrative Expense": "247,779"
},
"output_variables": {
"Liabilities": "2,462,358",
"Assets": "3,427,298",
"Expenses": "2,746,987",
"Revenues": "2,956,450",
"Stockholders Equity": "964,940",
"Net Income": "111,657",
"Comprehensive Net Income": "97,800",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "131%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,197,948",
"Assets, Non-Current": "111,125",
"Intangible Assets": "0",
"Liabilities, Current": "700,590",
"Liabilities, Non-Current": "1,576,206",
"Other Assets": "119,856",
"Other Compr. Net Income": "-36,113",
"Other Expenses": "2,610,463",
"Other Liabilities": "227,673",
"Other Net Income": "-53,728",
"Other Revenues": "3,129,440",
"Property, Plant and Equipment": "2,206,476",
"Research and Development": "76,864",
"Selling, General and Administrative Expense": "254,498"
},
"output_variables": {
"Liabilities": "2,504,469",
"Assets": "3,635,405",
"Expenses": "2,941,825",
"Revenues": "3,129,440",
"Stockholders Equity": "1,130,936",
"Net Income": "133,887",
"Comprehensive Net Income": "97,774",
"ECR before LimitedLiability": "98%",
"Economic Capital Ratio": "137%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,317,480",
"Assets, Non-Current": "113,184",
"Intangible Assets": "19,443",
"Liabilities, Current": "1,018,184",
"Liabilities, Non-Current": "1,545,786",
"Other Assets": "2,176",
"Other Compr. Net Income": "27,988",
"Other Expenses": "2,433,373",
"Other Liabilities": "242,197",
"Other Net Income": "-77,197",
"Other Revenues": "2,884,603",
"Property, Plant and Equipment": "2,579,017",
"Research and Development": "82,017",
"Selling, General and Administrative Expense": "232,409"
},
"output_variables": {
"Liabilities": "2,806,167",
"Assets": "4,031,300",
"Expenses": "2,747,799",
"Revenues": "2,884,603",
"Stockholders Equity": "1,225,133",
"Net Income": "59,607",
"Comprehensive Net Income": "87,595",
"ECR before LimitedLiability": "94%",
"Economic Capital Ratio": "133%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,409,696",
"Assets, Non-Current": "89,643",
"Intangible Assets": "24,122",
"Liabilities, Current": "1,005,661",
"Liabilities, Non-Current": "1,441,320",
"Other Assets": "3,977",
"Other Compr. Net Income": "5,232",
"Other Expenses": "3,246,011",
"Other Liabilities": "241,701",
"Other Net Income": "-78,783",
"Other Revenues": "3,893,635",
"Property, Plant and Equipment": "2,564,648",
"Research and Development": "117,206",
"Selling, General and Administrative Expense": "284,331"
},
"output_variables": {
"Liabilities": "2,688,682",
"Assets": "4,092,086",
"Expenses": "3,647,548",
"Revenues": "3,893,635",
"Stockholders Equity": "1,403,404",
"Net Income": "167,304",
"Comprehensive Net Income": "172,536",
"ECR before LimitedLiability": "116%",
"Economic Capital Ratio": "148%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,650,870",
"Assets, Non-Current": "146,051",
"Intangible Assets": "25,036",
"Liabilities, Current": "1,361,789",
"Liabilities, Non-Current": "1,286,725",
"Other Assets": "4,487",
"Other Compr. Net Income": "12,075",
"Other Expenses": "3,360,097",
"Other Liabilities": "182,216",
"Other Net Income": "-97,443",
"Other Revenues": "4,186,497",
"Property, Plant and Equipment": "2,695,065",
"Research and Development": "166,614",
"Selling, General and Administrative Expense": "297,455"
},
"output_variables": {
"Liabilities": "2,830,730",
"Assets": "4,521,509",
"Expenses": "3,824,166",
"Revenues": "4,186,497",
"Stockholders Equity": "1,690,779",
"Net Income": "264,888",
"Comprehensive Net Income": "276,963",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "162%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,671,208",
"Assets, Non-Current": "144,178",
"Intangible Assets": "25,720",
"Liabilities, Current": "1,158,423",
"Liabilities, Non-Current": "1,296,803",
"Other Assets": "3,893",
"Other Compr. Net Income": "-1,180",
"Other Expenses": "3,662,151",
"Other Liabilities": "184,321",
"Other Net Income": "-72,329",
"Other Revenues": "4,316,466",
"Property, Plant and Equipment": "2,650,448",
"Research and Development": "157,182",
"Selling, General and Administrative Expense": "295,239"
},
"output_variables": {
"Liabilities": "2,639,547",
"Assets": "4,495,447",
"Expenses": "4,114,572",
"Revenues": "4,316,466",
"Stockholders Equity": "1,855,900",
"Net Income": "129,565",
"Comprehensive Net Income": "128,385",
"ECR before LimitedLiability": "136%",
"Economic Capital Ratio": "161%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,001,533",
"Assets, Non-Current": "111,733",
"Intangible Assets": "25,976",
"Liabilities, Current": "1,059,803",
"Liabilities, Non-Current": "1,468,602",
"Other Assets": "2,556,373",
"Other Compr. Net Income": "-6,437",
"Other Expenses": "3,437,091",
"Other Liabilities": "176,971",
"Other Net Income": "-73,360",
"Other Revenues": "4,052,650",
"Property, Plant and Equipment": "0",
"Research and Development": "137,638",
"Selling, General and Administrative Expense": "281,933"
},
"output_variables": {
"Liabilities": "2,705,376",
"Assets": "4,695,615",
"Expenses": "3,856,662",
"Revenues": "4,052,650",
"Stockholders Equity": "1,990,239",
"Net Income": "122,628",
"Comprehensive Net Income": "116,191",
"ECR before LimitedLiability": "138%",
"Economic Capital Ratio": "163%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,132,932",
"Assets, Non-Current": "145,628",
"Intangible Assets": "27,325",
"Liabilities, Current": "1,315,987",
"Liabilities, Non-Current": "1,192,755",
"Other Assets": "150,424",
"Other Compr. Net Income": "5,794",
"Other Expenses": "4,195,958",
"Other Liabilities": "159,610",
"Other Net Income": "-70,563",
"Other Revenues": "5,050,589",
"Property, Plant and Equipment": "2,566,002",
"Research and Development": "140,727",
"Selling, General and Administrative Expense": "302,842"
},
"output_variables": {
"Liabilities": "2,668,352",
"Assets": "5,022,311",
"Expenses": "4,639,527",
"Revenues": "5,050,589",
"Stockholders Equity": "2,353,959",
"Net Income": "340,499",
"Comprehensive Net Income": "346,293",
"ECR before LimitedLiability": "178%",
"Economic Capital Ratio": "192%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,856,563",
"Assets, Non-Current": "122,860",
"Intangible Assets": "24,516",
"Liabilities, Current": "1,679,735",
"Liabilities, Non-Current": "1,265,801",
"Other Assets": "163,557",
"Other Compr. Net Income": "-9,904",
"Other Expenses": "4,982,234",
"Other Liabilities": "120,472",
"Other Net Income": "-48,367",
"Other Revenues": "6,138,329",
"Property, Plant and Equipment": "2,871,058",
"Research and Development": "166,037",
"Selling, General and Administrative Expense": "296,084"
},
"output_variables": {
"Liabilities": "3,066,008",
"Assets": "6,038,554",
"Expenses": "5,444,355",
"Revenues": "6,138,329",
"Stockholders Equity": "2,972,546",
"Net Income": "645,607",
"Comprehensive Net Income": "635,703",
"ECR before LimitedLiability": "206%",
"Economic Capital Ratio": "215%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 2.1488155,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001047127.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001047127.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001047127.png"
},
{
"company_id": "0001038074",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001038074.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001038074.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001038074.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001038074_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001038074_main_keyfigs.svg",
"name": "Silicon Laboratories INC",
"rank": 39,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001038074.svg",
"report_text": "The relative strengths and weaknesses of Silicon Laboratories INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Silicon Laboratories INC compared to the market average is the variable Assets, increasing the Economic Capital Ratio by 47% points.The greatest weakness of Silicon Laboratories INC is the variable Other Liabilities, reducing the Economic Capital Ratio by 84% points.
The company's Economic Capital Ratio, given in the ranking table, is 214%, being 0.092% points above the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001038074_2022_Silicon_Laboratories_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "45.9",
"Liabilities": "54.6",
"Stockholders Equity": "76.5",
"ECR before LimitedLiability": "76.7",
"Liabilities, Current": "13.3",
"Other Liabilities": "-3.63",
"Assets": "6.30",
"Property, Plant and Equipment": "-4.61",
"Intangible Assets": "3.62",
"Assets, Current": "12.2",
"Other Assets": "-4.23",
"Selling, General and Administrative Expense": "-36.5",
"Expenses": "6.57",
"Revenues": "3.96",
"Net Income": "11.2",
"Other Expenses": "68.5",
"Research and Development": "-27.6",
"Amortization of Intangible Assets": "1.85",
"Other Revenues": "3.96",
"Comprehensive Net Income": "12.1",
"Economic Capital Ratio": "72.3"
},
"2011": {
"Liabilities, Non-Current": "39.3",
"Liabilities": "61.5",
"Stockholders Equity": "68.8",
"ECR before LimitedLiability": "171",
"Liabilities, Current": "26.0",
"Assets, Non-Current": "4.60",
"Assets": "6.66",
"Property, Plant and Equipment": "-7.10",
"Intangible Assets": "12.3",
"Assets, Current": "5.19",
"Other Assets": "-5.77",
"Selling, General and Administrative Expense": "-15.3",
"Expenses": "9.73",
"Revenues": "19.7",
"Net Income": "30.8",
"Other Expenses": "65.4",
"Research and Development": "-43.6",
"Amortization of Intangible Assets": "2.73",
"Other Revenues": "19.7",
"Comprehensive Net Income": "30.9",
"Economic Capital Ratio": "79.6"
},
"2012": {
"Liabilities, Non-Current": "-28.4",
"Liabilities": "14.6",
"Assets": "13.8",
"Stockholders Equity": "49.0",
"ECR before LimitedLiability": "154",
"Liabilities, Current": "31.9",
"Other Liabilities": "8.60",
"Assets, Non-Current": "4.28",
"Intangible Assets": "17.9",
"Other Assets": "-7.81",
"Selling, General and Administrative Expense": "3.18",
"Expenses": "45.3",
"Revenues": "43.8",
"Net Income": "91.7",
"Other Expenses": "57.3",
"Research and Development": "-17.6",
"Amortization of Intangible Assets": "1.88",
"Other Revenues": "43.8",
"Comprehensive Net Income": "93.1",
"Other Net Income": "5.27",
"Economic Capital Ratio": "74.8"
},
"2013": {
"Liabilities, Non-Current": "-19.5",
"Liabilities": "8.95",
"Stockholders Equity": "58.8",
"ECR before LimitedLiability": "97.7",
"Liabilities, Current": "34.8",
"Other Liabilities": "-9.15",
"Assets, Non-Current": "2.79",
"Assets": "21.1",
"Property, Plant and Equipment": "-0.687",
"Intangible Assets": "40.5",
"Assets, Current": "-6.43",
"Other Assets": "-8.70",
"Expenses": "39.1",
"Revenues": "27.3",
"Net Income": "65.7",
"Other Expenses": "63.2",
"Research and Development": "-26.3",
"Amortization of Intangible Assets": "1.43",
"Other Revenues": "27.3",
"Comprehensive Net Income": "65.1",
"Economic Capital Ratio": "56.9"
},
"2015": {
"Liabilities, Non-Current": "-4.56",
"Liabilities": "4.30",
"Assets": "21.4",
"Stockholders Equity": "51.4",
"ECR before LimitedLiability": "-118",
"Liabilities, Current": "13.2",
"Other Liabilities": "-4.67",
"Assets, Non-Current": "2.34",
"Intangible Assets": "30.2",
"Other Assets": "-8.79",
"Selling, General and Administrative Expense": "-13.7",
"Expenses": "17.9",
"Revenues": "28.5",
"Net Income": "48.5",
"Other Expenses": "53.0",
"Research and Development": "-25.4",
"Other Revenues": "28.5",
"Comprehensive Net Income": "51.1",
"Other Net Income": "2.91",
"Other Compr. Net Income": "2.75",
"Economic Capital Ratio": "-183"
},
"2016": {
"Liabilities, Non-Current": "8.94",
"Liabilities": "65.2",
"Stockholders Equity": "49.3",
"ECR before LimitedLiability": "157",
"Liabilities, Current": "50.3",
"Other Liabilities": "9.09",
"Assets, Non-Current": "6.86",
"Assets": "2.16",
"Intangible Assets": "19.6",
"Assets, Current": "-5.79",
"Other Assets": "-13.5",
"Selling, General and Administrative Expense": "3.53",
"Expenses": "29.0",
"Revenues": "64.0",
"Net Income": "89.0",
"Other Expenses": "53.6",
"Research and Development": "-30.9",
"Other Revenues": "64.0",
"Comprehensive Net Income": "89.7",
"Other Net Income": "-2.20",
"Economic Capital Ratio": "91.5"
},
"2017": {
"Liabilities, Non-Current": "36.6",
"Liabilities": "-29.3",
"Stockholders Equity": "24.2",
"ECR before LimitedLiability": "40.1",
"Liabilities, Current": "29.2",
"Other Liabilities": "-130",
"Assets, Non-Current": "6.70",
"Assets": "24.1",
"Property, Plant and Equipment": "-4.43",
"Intangible Assets": "11.2",
"Assets, Current": "27.6",
"Other Assets": "-15.0",
"Selling, General and Administrative Expense": "6.61",
"Expenses": "27.6",
"Revenues": "14.6",
"Net Income": "41.0",
"Other Expenses": "29.6",
"Research and Development": "-11.1",
"Amortization of Intangible Assets": "2.10",
"Other Revenues": "14.6",
"Comprehensive Net Income": "40.2",
"Economic Capital Ratio": "0.648"
},
"2018": {
"Liabilities, Non-Current": "42.0",
"Liabilities": "24.8",
"Stockholders Equity": "70.9",
"ECR before LimitedLiability": "167",
"Liabilities, Current": "70.3",
"Other Liabilities": "-133",
"Assets, Non-Current": "5.41",
"Assets": "30.4",
"Intangible Assets": "33.7",
"Assets, Current": "7.87",
"Other Assets": "-9.66",
"Selling, General and Administrative Expense": "5.93",
"Expenses": "32.7",
"Revenues": "34.7",
"Net Income": "72.1",
"Other Expenses": "46.1",
"Research and Development": "-22.7",
"Other Revenues": "34.7",
"Comprehensive Net Income": "72.8",
"Other Net Income": "8.87",
"Economic Capital Ratio": "39.6"
},
"2019": {
"Liabilities, Non-Current": "48.5",
"Liabilities": "-14.2",
"Stockholders Equity": "36.7",
"ECR before LimitedLiability": "79.8",
"Liabilities, Current": "30.6",
"Other Liabilities": "-132",
"Assets": "25.2",
"Property, Plant and Equipment": "-7.71",
"Intangible Assets": "23.5",
"Assets, Current": "16.0",
"Other Assets": "-7.92",
"Selling, General and Administrative Expense": "4.60",
"Expenses": "23.4",
"Revenues": "11.9",
"Net Income": "40.2",
"Other Expenses": "37.9",
"Research and Development": "-22.8",
"Other Revenues": "11.9",
"Comprehensive Net Income": "41.1",
"Other Net Income": "6.08",
"Economic Capital Ratio": "26.6"
},
"2021": {
"Liabilities, Non-Current": "18.4",
"Liabilities": "-59.0",
"Stockholders Equity": "36.8",
"ECR before LimitedLiability": "34.8",
"Other Liabilities": "-84.3",
"Assets, Non-Current": "-2.86",
"Assets": "47.0",
"Property, Plant and Equipment": "-4.69",
"Intangible Assets": "22.5",
"Assets, Current": "15.8",
"Other Assets": "13.5",
"Selling, General and Administrative Expense": "4.89",
"Expenses": "30.1",
"Revenues": "-33.0",
"Net Income": "7.88",
"Other Expenses": "37.0",
"Research and Development": "-14.3",
"Other Revenues": "-33.0",
"Comprehensive Net Income": "34.7",
"Other Net Income": "7.65",
"Other Compr. Net Income": "27.6",
"Economic Capital Ratio": "0.0920"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001038074_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "523,998",
"Assets, Non-Current": "44,060",
"Intangible Assets": "146,995",
"Liabilities, Current": "88,639",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "157,321",
"Other Liabilities": "24,403",
"Other Net Income": "2,635",
"Other Revenues": "441,020",
"Property, Plant and Equipment": "27,785",
"Research and Development": "104,394",
"Selling, General and Administrative Expense": "108,848"
},
"output_variables": {
"Liabilities": "113,042",
"Assets": "742,838",
"Expenses": "370,563",
"Revenues": "441,020",
"Stockholders Equity": "629,796",
"Net Income": "73,092",
"Comprehensive Net Income": "73,092",
"ECR before LimitedLiability": "410%",
"Economic Capital Ratio": "410%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "453,049",
"Assets, Non-Current": "52,307",
"Intangible Assets": "175,494",
"Liabilities, Current": "82,838",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "210,084",
"Other Liabilities": "24,214",
"Other Net Income": "2,303",
"Other Revenues": "491,625",
"Property, Plant and Equipment": "25,141",
"Research and Development": "135,953",
"Selling, General and Administrative Expense": "112,419"
},
"output_variables": {
"Liabilities": "107,052",
"Assets": "705,991",
"Expenses": "458,456",
"Revenues": "491,625",
"Stockholders Equity": "598,939",
"Net Income": "35,472",
"Comprehensive Net Income": "35,472",
"ECR before LimitedLiability": "378%",
"Economic Capital Ratio": "378%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "467,682",
"Assets, Non-Current": "47,998",
"Intangible Assets": "221,015",
"Liabilities, Current": "106,378",
"Liabilities, Non-Current": "95,000",
"Other Assets": "0",
"Other Compr. Net Income": "1,521",
"Other Expenses": "249,226",
"Other Liabilities": "20,615",
"Other Net Income": "1,822",
"Other Revenues": "563,294",
"Property, Plant and Equipment": "135,271",
"Research and Development": "137,952",
"Selling, General and Administrative Expense": "114,390"
},
"output_variables": {
"Liabilities": "221,993",
"Assets": "871,966",
"Expenses": "501,568",
"Revenues": "563,294",
"Stockholders Equity": "649,973",
"Net Income": "63,548",
"Comprehensive Net Income": "65,069",
"ECR before LimitedLiability": "324%",
"Economic Capital Ratio": "324%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "459,317",
"Assets, Non-Current": "39,014",
"Intangible Assets": "360,374",
"Liabilities, Current": "109,147",
"Liabilities, Non-Current": "87,500",
"Other Assets": "0",
"Other Compr. Net Income": "262",
"Other Expenses": "242,684",
"Other Liabilities": "55,941",
"Other Net Income": "1,010",
"Other Revenues": "580,087",
"Property, Plant and Equipment": "132,445",
"Research and Development": "157,799",
"Selling, General and Administrative Expense": "130,795"
},
"output_variables": {
"Liabilities": "252,588",
"Assets": "991,150",
"Expenses": "531,278",
"Revenues": "580,087",
"Stockholders Equity": "738,562",
"Net Income": "49,819",
"Comprehensive Net Income": "50,081",
"ECR before LimitedLiability": "309%",
"Economic Capital Ratio": "310%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "528,537",
"Assets, Non-Current": "37,402",
"Intangible Assets": "343,802",
"Liabilities, Current": "163,314",
"Liabilities, Non-Current": "77,500",
"Other Assets": "0",
"Other Compr. Net Income": "602",
"Other Expenses": "256,326",
"Other Liabilities": "43,691",
"Other Net Income": "773",
"Other Revenues": "620,704",
"Property, Plant and Equipment": "132,820",
"Research and Development": "172,985",
"Selling, General and Administrative Expense": "154,145"
},
"output_variables": {
"Liabilities": "284,505",
"Assets": "1,042,561",
"Expenses": "583,456",
"Revenues": "620,704",
"Stockholders Equity": "758,056",
"Net Income": "38,021",
"Comprehensive Net Income": "38,623",
"ECR before LimitedLiability": "290%",
"Economic Capital Ratio": "291%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "490,851",
"Assets, Non-Current": "81,739",
"Intangible Assets": "379,695",
"Liabilities, Current": "139,695",
"Liabilities, Non-Current": "72,500",
"Other Assets": "0",
"Other Compr. Net Income": "999",
"Other Expenses": "281,711",
"Other Liabilities": "42,691",
"Other Net Income": "806",
"Other Revenues": "697,626",
"Property, Plant and Equipment": "129,559",
"Research and Development": "199,744",
"Selling, General and Administrative Expense": "155,483"
},
"output_variables": {
"Liabilities": "254,886",
"Assets": "1,081,844",
"Expenses": "636,938",
"Revenues": "697,626",
"Stockholders Equity": "826,958",
"Net Income": "61,494",
"Comprehensive Net Income": "62,493",
"ECR before LimitedLiability": "325%",
"Economic Capital Ratio": "326%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "947,642",
"Assets, Non-Current": "88,387",
"Intangible Assets": "371,371",
"Liabilities, Current": "162,325",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-1,649",
"Other Expenses": "358,615",
"Other Liabilities": "419,741",
"Other Net Income": "6,057",
"Other Revenues": "768,867",
"Property, Plant and Equipment": "127,682",
"Research and Development": "209,491",
"Selling, General and Administrative Expense": "159,726"
},
"output_variables": {
"Liabilities": "582,066",
"Assets": "1,535,082",
"Expenses": "727,832",
"Revenues": "768,867",
"Stockholders Equity": "953,016",
"Net Income": "47,092",
"Comprehensive Net Income": "45,443",
"ECR before LimitedLiability": "227%",
"Economic Capital Ratio": "233%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "826,638",
"Assets, Non-Current": "90,491",
"Intangible Assets": "568,176",
"Liabilities, Current": "144,845",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-167",
"Other Expenses": "355,132",
"Other Liabilities": "412,219",
"Other Net Income": "6,647",
"Other Revenues": "868,267",
"Property, Plant and Equipment": "139,049",
"Research and Development": "238,347",
"Selling, General and Administrative Expense": "197,844"
},
"output_variables": {
"Liabilities": "557,064",
"Assets": "1,624,354",
"Expenses": "791,323",
"Revenues": "868,267",
"Stockholders Equity": "1,067,290",
"Net Income": "83,591",
"Comprehensive Net Income": "83,424",
"ECR before LimitedLiability": "258%",
"Economic Capital Ratio": "261%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "943,859",
"Assets, Non-Current": "62,374",
"Intangible Assets": "532,681",
"Liabilities, Current": "137,701",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "2,220",
"Other Expenses": "377,887",
"Other Liabilities": "422,101",
"Other Net Income": "13,185",
"Other Revenues": "837,554",
"Property, Plant and Equipment": "135,939",
"Research and Development": "257,150",
"Selling, General and Administrative Expense": "196,437"
},
"output_variables": {
"Liabilities": "559,802",
"Assets": "1,674,853",
"Expenses": "831,474",
"Revenues": "837,554",
"Stockholders Equity": "1,115,051",
"Net Income": "19,265",
"Comprehensive Net Income": "21,485",
"ECR before LimitedLiability": "241%",
"Economic Capital Ratio": "245%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "975,821",
"Assets, Non-Current": "0",
"Intangible Assets": "539,872",
"Liabilities, Current": "284,498",
"Liabilities, Non-Current": "79,752",
"Other Assets": "341,991",
"Other Compr. Net Income": "129,184",
"Other Expenses": "235,623",
"Other Liabilities": "429,396",
"Other Net Income": "11,143",
"Other Revenues": "510,928",
"Property, Plant and Equipment": "135,803",
"Research and Development": "235,185",
"Selling, General and Administrative Expense": "166,748"
},
"output_variables": {
"Liabilities": "793,646",
"Assets": "1,993,487",
"Expenses": "637,556",
"Revenues": "510,928",
"Stockholders Equity": "1,199,841",
"Net Income": "-115,485",
"Comprehensive Net Income": "13,699",
"ECR before LimitedLiability": "205%",
"Economic Capital Ratio": "214%"
}
}
},
"top_rated": false,
"trend": null,
"value": 2.1400545,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001038074.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001038074.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001038074.png"
},
{
"company_id": "0001398805",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001398805.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001398805.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001398805.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001398805_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001398805_main_keyfigs.svg",
"name": "Beam Global",
"rank": 40,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001398805.svg",
"report_text": "The relative strengths and weaknesses of Beam Global are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Beam Global compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 135% points.The greatest weakness of Beam Global is the variable Other Expenses, reducing the Economic Capital Ratio by 180% points.
The company's Economic Capital Ratio, given in the ranking table, is 211%, being 3.4% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001398805_2022_Beam_Global.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"Stockholders Equity": "-59.1",
"ECR before LimitedLiability": "-208",
"Liabilities, Current": "0",
"Assets, Non-Current": "0",
"Assets": "-20.9",
"Property, Plant and Equipment": "-0.105",
"Intangible Assets": "-0.102",
"Assets, Current": "-1.26",
"Other Assets": "-0.0465",
"Selling, General and Administrative Expense": "0",
"Expenses": "-0.889",
"Revenues": "-2.46",
"Net Income": "-16.6",
"Other Expenses": "-29.2",
"Research and Development": "0",
"Other Revenues": "-2.46",
"Comprehensive Net Income": "-16.6",
"Other Net Income": "0",
"Economic Capital Ratio": "-299"
},
"2012": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"Assets": "-0.299",
"Stockholders Equity": "-2.01",
"ECR before LimitedLiability": "-170",
"Liabilities, Current": "0",
"Assets, Non-Current": "0",
"Property, Plant and Equipment": "0",
"Intangible Assets": "0",
"Assets, Current": "0",
"Other Assets": "0",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "-0.614",
"Other Expenses": "-0.0198",
"Research and Development": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "-0.605",
"Other Net Income": "0",
"Economic Capital Ratio": "-249"
},
"2013": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"Assets": "-0.0184",
"Stockholders Equity": "-0.388",
"ECR before LimitedLiability": "-212",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Assets, Non-Current": "0",
"Property, Plant and Equipment": "0",
"Intangible Assets": "0",
"Assets, Current": "0",
"Other Assets": "0",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "-0.386",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "-0.395",
"Other Net Income": "0",
"Economic Capital Ratio": "-253"
},
"2014": {
"Liabilities": "0",
"Stockholders Equity": "-6.12",
"ECR before LimitedLiability": "-181",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Assets, Non-Current": "0",
"Assets": "-1.89",
"Property, Plant and Equipment": "-0.0141",
"Intangible Assets": "-0.0199",
"Assets, Current": "0",
"Other Assets": "-0.0144",
"Selling, General and Administrative Expense": "0",
"Expenses": "-0.0924",
"Revenues": "-0.766",
"Net Income": "-36.3",
"Other Expenses": "-6.48",
"Research and Development": "0",
"Other Revenues": "-0.766",
"Comprehensive Net Income": "-35.6",
"Other Net Income": "-0.0168",
"Economic Capital Ratio": "-242"
},
"2015": {
"Liabilities, Non-Current": "0",
"Liabilities": "-0.113",
"Stockholders Equity": "-82.8",
"ECR before LimitedLiability": "-408",
"Liabilities, Current": "-0.248",
"Assets, Non-Current": "0.0344",
"Assets": "-43.7",
"Property, Plant and Equipment": "-0.631",
"Intangible Assets": "-1.50",
"Assets, Current": "-8.38",
"Other Assets": "-0.304",
"Selling, General and Administrative Expense": "0.0473",
"Expenses": "-3.50",
"Revenues": "-0.409",
"Net Income": "-16.5",
"Other Expenses": "-55.1",
"Research and Development": "0.0473",
"Other Revenues": "-0.409",
"Comprehensive Net Income": "-15.6",
"Other Net Income": "-0.0276",
"Economic Capital Ratio": "-474"
},
"2016": {
"Liabilities": "0",
"Stockholders Equity": "-57.7",
"ECR before LimitedLiability": "-169",
"Liabilities, Current": "0",
"Assets, Non-Current": "0",
"Assets": "-46.9",
"Property, Plant and Equipment": "-0.0352",
"Intangible Assets": "-0.854",
"Assets, Current": "-2.77",
"Other Assets": "-0.173",
"Selling, General and Administrative Expense": "0",
"Expenses": "-1.93",
"Revenues": "-0.0509",
"Net Income": "-9.35",
"Other Expenses": "-58.2",
"Research and Development": "0",
"Amortization of Intangible Assets": "0",
"Other Revenues": "-0.0509",
"Comprehensive Net Income": "-9.31",
"Other Net Income": "0",
"Economic Capital Ratio": "-234"
},
"2017": {
"Liabilities, Non-Current": "0.0311",
"Liabilities": "-0.301",
"Stockholders Equity": "-27.1",
"ECR before LimitedLiability": "-193",
"Liabilities, Current": "-0.776",
"Assets, Non-Current": "0.0652",
"Assets": "-8.90",
"Property, Plant and Equipment": "-0.478",
"Intangible Assets": "-2.60",
"Assets, Current": "0.0813",
"Other Assets": "-0.893",
"Selling, General and Administrative Expense": "0.133",
"Expenses": "-3.79",
"Revenues": "-6.20",
"Net Income": "-49.8",
"Other Expenses": "-39.7",
"Research and Development": "0.132",
"Other Revenues": "-6.20",
"Comprehensive Net Income": "-50.0",
"Other Net Income": "-0.361",
"Economic Capital Ratio": "-232"
},
"2018": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"Stockholders Equity": "-58.7",
"ECR before LimitedLiability": "-94.1",
"Liabilities, Current": "-0.0204",
"Assets, Non-Current": "0.0115",
"Assets": "-57.3",
"Property, Plant and Equipment": "-1.18",
"Intangible Assets": "-2.57",
"Assets, Current": "-11.0",
"Other Assets": "-0.333",
"Selling, General and Administrative Expense": "0.0246",
"Expenses": "-0.823",
"Revenues": "0",
"Net Income": "-5.72",
"Other Expenses": "-54.0",
"Research and Development": "0.0244",
"Other Revenues": "0",
"Comprehensive Net Income": "-5.48",
"Other Net Income": "-0.275",
"Economic Capital Ratio": "-222"
},
"2019": {
"Liabilities, Non-Current": "16.5",
"Liabilities": "26.2",
"Stockholders Equity": "-12.2",
"Liabilities, Current": "3.73",
"Other Liabilities": "4.61",
"Assets": "-78.8",
"Property, Plant and Equipment": "-28.0",
"Intangible Assets": "-58.5",
"Assets, Current": "16.8",
"Other Assets": "-2.45",
"Selling, General and Administrative Expense": "39.7",
"Expenses": "-97.4",
"Revenues": "-27.5",
"Net Income": "-186",
"Other Expenses": "-324",
"Research and Development": "35.2",
"Other Revenues": "-27.5",
"ECR before LimitedLiability": "-109",
"Comprehensive Net Income": "-185",
"Other Net Income": "-22.4",
"Economic Capital Ratio": "-162"
},
"2020": {
"Liabilities, Non-Current": "15.6",
"Liabilities": "59.5",
"Stockholders Equity": "177",
"ECR before LimitedLiability": "78.3",
"Liabilities, Current": "29.6",
"Other Liabilities": "20.7",
"Assets, Non-Current": "-2.31",
"Assets": "108",
"Property, Plant and Equipment": "-13.2",
"Intangible Assets": "-16.5",
"Assets, Current": "189",
"Other Assets": "5.15",
"Selling, General and Administrative Expense": "43.4",
"Expenses": "-22.4",
"Revenues": "-60.4",
"Net Income": "-82.7",
"Other Expenses": "-115",
"Research and Development": "40.2",
"Other Revenues": "-60.4",
"Comprehensive Net Income": "-83.4",
"Economic Capital Ratio": "34.9"
},
"2021": {
"Liabilities, Non-Current": "19.8",
"Liabilities": "55.8",
"Stockholders Equity": "99.2",
"ECR before LimitedLiability": "31.3",
"Liabilities, Current": "23.6",
"Other Liabilities": "21.2",
"Assets, Non-Current": "-3.79",
"Assets": "42.2",
"Property, Plant and Equipment": "-15.7",
"Intangible Assets": "-26.2",
"Assets, Current": "135",
"Selling, General and Administrative Expense": "51.2",
"Expenses": "-49.6",
"Revenues": "-35.3",
"Net Income": "-80.2",
"Other Expenses": "-180",
"Research and Development": "47.8",
"Other Revenues": "-35.3",
"Comprehensive Net Income": "-81.3",
"Other Net Income": "6.78",
"Economic Capital Ratio": "-3.37"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001398805_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,000",
"Assets, Non-Current": "34",
"Intangible Assets": "0",
"Liabilities, Current": "4,658",
"Liabilities, Non-Current": "1,682",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "5,314",
"Other Liabilities": "-1,682",
"Other Net Income": "477",
"Other Revenues": "2,303",
"Property, Plant and Equipment": "142",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "4,658",
"Assets": "2,176",
"Expenses": "5,314",
"Revenues": "2,303",
"Stockholders Equity": "-2,482",
"Net Income": "-2,534",
"Comprehensive Net Income": "-2,534",
"ECR before LimitedLiability": "-454%",
"Economic Capital Ratio": "0.0052%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "706",
"Assets, Non-Current": "14",
"Intangible Assets": "0",
"Liabilities, Current": "2,860",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,924",
"Other Liabilities": "0",
"Other Net Income": "-280",
"Other Revenues": "722",
"Property, Plant and Equipment": "91",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "2,860",
"Assets": "812",
"Expenses": "2,924",
"Revenues": "722",
"Stockholders Equity": "-2,048",
"Net Income": "-2,482",
"Comprehensive Net Income": "-2,482",
"ECR before LimitedLiability": "-779%",
"Economic Capital Ratio": "0.000000000068%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "629",
"Assets, Non-Current": "9.4",
"Intangible Assets": "0",
"Liabilities, Current": "3,233",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "2,717",
"Other Liabilities": "0",
"Other Net Income": "-358",
"Other Revenues": "281",
"Property, Plant and Equipment": "89",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "3,233",
"Assets": "728",
"Expenses": "2,717",
"Revenues": "281",
"Stockholders Equity": "-2,506",
"Net Income": "-2,794",
"Comprehensive Net Income": "-2,794",
"ECR before LimitedLiability": "-836%",
"Economic Capital Ratio": "0.00000000000099%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,084",
"Assets, Non-Current": "167",
"Intangible Assets": "0",
"Liabilities, Current": "2,957",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "3,532",
"Other Liabilities": "0",
"Other Net Income": "-648",
"Other Revenues": "1,033",
"Property, Plant and Equipment": "124",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "2,957",
"Assets": "2,374",
"Expenses": "3,532",
"Revenues": "1,033",
"Stockholders Equity": "-583",
"Net Income": "-3,146",
"Comprehensive Net Income": "-3,146",
"ECR before LimitedLiability": "-503%",
"Economic Capital Ratio": "0.00061%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,360",
"Assets, Non-Current": "302",
"Intangible Assets": "0",
"Liabilities, Current": "3,276",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "4,370",
"Other Liabilities": "39",
"Other Net Income": "-112",
"Other Revenues": "2,642",
"Property, Plant and Equipment": "244",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "3,315",
"Assets": "1,906",
"Expenses": "4,370",
"Revenues": "2,642",
"Stockholders Equity": "-1,409",
"Net Income": "-1,840",
"Comprehensive Net Income": "-1,840",
"ECR before LimitedLiability": "-396%",
"Economic Capital Ratio": "0.048%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,536",
"Assets, Non-Current": "229",
"Intangible Assets": "0",
"Liabilities, Current": "3,413",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "5,571",
"Other Liabilities": "30",
"Other Net Income": "156",
"Other Revenues": "2,781",
"Property, Plant and Equipment": "293",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "3,443",
"Assets": "2,058",
"Expenses": "5,571",
"Revenues": "2,781",
"Stockholders Equity": "-1,385",
"Net Income": "-2,634",
"Comprehensive Net Income": "-2,634",
"ECR before LimitedLiability": "-485%",
"Economic Capital Ratio": "0.0014%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,785",
"Assets, Non-Current": "232",
"Intangible Assets": "0",
"Liabilities, Current": "3,571",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "4,113",
"Other Liabilities": "21",
"Other Net Income": "-340",
"Other Revenues": "1,412",
"Property, Plant and Equipment": "226",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "3,592",
"Assets": "3,243",
"Expenses": "4,113",
"Revenues": "1,412",
"Stockholders Equity": "-349",
"Net Income": "-3,041",
"Comprehensive Net Income": "-3,041",
"ECR before LimitedLiability": "-365%",
"Economic Capital Ratio": "0.14%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,922",
"Assets, Non-Current": "432",
"Intangible Assets": "0",
"Liabilities, Current": "5,681",
"Liabilities, Non-Current": "100",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "8,692",
"Other Liabilities": "187",
"Other Net Income": "-1,069",
"Other Revenues": "6,162",
"Property, Plant and Equipment": "133",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "5,968",
"Assets": "3,487",
"Expenses": "8,692",
"Revenues": "6,162",
"Stockholders Equity": "-2,481",
"Net Income": "-3,599",
"Comprehensive Net Income": "-3,599",
"ECR before LimitedLiability": "-414%",
"Economic Capital Ratio": "0.025%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "6,606",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,463",
"Liabilities, Non-Current": "0",
"Other Assets": "262",
"Other Compr. Net Income": "0",
"Other Expenses": "8,386",
"Other Liabilities": "0",
"Other Net Income": "-659",
"Other Revenues": "5,112",
"Property, Plant and Equipment": "419",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "1,463",
"Assets": "7,287",
"Expenses": "8,386",
"Revenues": "5,112",
"Stockholders Equity": "5,824",
"Net Income": "-3,934",
"Comprehensive Net Income": "-3,934",
"ECR before LimitedLiability": "-33%",
"Economic Capital Ratio": "56%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "29,903",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,840",
"Liabilities, Non-Current": "1,910",
"Other Assets": "2,764",
"Other Compr. Net Income": "0",
"Other Expenses": "11,423",
"Other Liabilities": "0",
"Other Net Income": "-0.45",
"Other Revenues": "6,210",
"Property, Plant and Equipment": "235",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "3,750",
"Assets": "32,903",
"Expenses": "11,423",
"Revenues": "6,210",
"Stockholders Equity": "29,152",
"Net Income": "-5,213",
"Comprehensive Net Income": "-5,213",
"ECR before LimitedLiability": "263%",
"Economic Capital Ratio": "266%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "27,567",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,955",
"Liabilities, Non-Current": "1,607",
"Other Assets": "2,441",
"Other Compr. Net Income": "0",
"Other Expenses": "15,601",
"Other Liabilities": "118",
"Other Net Income": "4.1",
"Other Revenues": "9,002",
"Property, Plant and Equipment": "650",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "4,680",
"Assets": "30,658",
"Expenses": "15,601",
"Revenues": "9,002",
"Stockholders Equity": "25,978",
"Net Income": "-6,595",
"Comprehensive Net Income": "-6,595",
"ECR before LimitedLiability": "201%",
"Economic Capital Ratio": "211%"
}
}
},
"top_rated": false,
"trend": -12.0,
"value": 2.1054496,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001398805.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001398805.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001398805.png"
},
{
"company_id": "0001097864",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001097864.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001097864.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001097864.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001097864_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001097864_main_keyfigs.svg",
"name": "ON Semiconductor CORP",
"rank": 41,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001097864.svg",
"report_text": "The relative strengths and weaknesses of ON Semiconductor CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of ON Semiconductor CORP compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 83% points.The greatest weakness of ON Semiconductor CORP is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 97% points.
The company's Economic Capital Ratio, given in the ranking table, is 210%, being 3.6% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001097864_2022_ON_Semiconductor_CORP.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "-84.9",
"Liabilities": "-100",
"Stockholders Equity": "-117",
"ECR before LimitedLiability": "-126",
"Liabilities, Current": "-22.6",
"Other Liabilities": "10.8",
"Assets, Non-Current": "-1.74",
"Assets": "-26.3",
"Property, Plant and Equipment": "17.0",
"Intangible Assets": "-0.936",
"Assets, Current": "-28.8",
"Other Assets": "-10.3",
"Selling, General and Administrative Expense": "11.7",
"Expenses": "6.87",
"Net Income": "-3.94",
"Other Net Income": "-11.2",
"Other Expenses": "-22.8",
"Research and Development": "19.2",
"Amortization of Intangible Assets": "-2.93",
"Comprehensive Net Income": "-3.16",
"Economic Capital Ratio": "-131"
},
"2011": {
"Liabilities, Non-Current": "-62.4",
"Liabilities": "-99.8",
"Stockholders Equity": "-119",
"ECR before LimitedLiability": "-61.3",
"Liabilities, Current": "-33.3",
"Other Liabilities": "8.88",
"Assets, Non-Current": "-0.587",
"Assets": "-29.4",
"Property, Plant and Equipment": "16.6",
"Intangible Assets": "-1.12",
"Assets, Current": "-29.2",
"Other Assets": "-13.4",
"Selling, General and Administrative Expense": "25.6",
"Expenses": "5.86",
"Other Expenses": "-48.1",
"Research and Development": "23.7",
"Amortization of Intangible Assets": "1.71",
"Other Revenues": "0.376",
"Revenues": "0.376",
"Economic Capital Ratio": "-152",
"Other Net Income": "-6.63"
},
"2015": {
"Liabilities, Non-Current": "-55.8",
"Liabilities": "-59.6",
"Stockholders Equity": "-105",
"ECR before LimitedLiability": "-237",
"Liabilities, Current": "-17.5",
"Other Liabilities": "13.0",
"Assets": "-32.8",
"Property, Plant and Equipment": "19.0",
"Intangible Assets": "-6.43",
"Assets, Current": "-30.6",
"Other Assets": "-13.7",
"Selling, General and Administrative Expense": "26.8",
"Expenses": "7.07",
"Revenues": "35.9",
"Net Income": "41.1",
"Other Expenses": "-39.7",
"Research and Development": "25.0",
"Amortization of Intangible Assets": "-10.5",
"Other Revenues": "35.9",
"Comprehensive Net Income": "42.8",
"Economic Capital Ratio": "-302"
},
"2016": {
"Liabilities, Non-Current": "-121",
"Liabilities": "-117",
"Stockholders Equity": "-67.4",
"ECR before LimitedLiability": "-41.6",
"Other Liabilities": "2.61",
"Assets": "3.14",
"Property, Plant and Equipment": "33.7",
"Intangible Assets": "6.92",
"Assets, Current": "-12.7",
"Other Assets": "-15.3",
"Selling, General and Administrative Expense": "25.7",
"Expenses": "34.1",
"Revenues": "8.29",
"Net Income": "39.6",
"Other Expenses": "-9.62",
"Research and Development": "21.4",
"Amortization of Intangible Assets": "-3.50",
"Other Revenues": "8.29",
"Comprehensive Net Income": "39.2",
"Other Net Income": "-3.66",
"Economic Capital Ratio": "-107"
},
"2017": {
"Liabilities, Non-Current": "-118",
"Liabilities": "-63.2",
"Assets": "-23.7",
"Stockholders Equity": "-87.9",
"ECR before LimitedLiability": "-8.73",
"Liabilities, Current": "13.8",
"Other Liabilities": "16.0",
"Property, Plant and Equipment": "23.9",
"Assets, Current": "-28.3",
"Other Assets": "-12.9",
"Selling, General and Administrative Expense": "26.6",
"Expenses": "32.1",
"Revenues": "39.9",
"Net Income": "62.9",
"Other Expenses": "-17.0",
"Research and Development": "25.3",
"Amortization of Intangible Assets": "-4.04",
"Other Revenues": "39.9",
"Comprehensive Net Income": "62.8",
"Other Net Income": "-8.59",
"Economic Capital Ratio": "-48.2"
},
"2018": {
"Liabilities, Non-Current": "-104",
"Liabilities": "-12.4",
"Assets": "-15.4",
"Stockholders Equity": "-35.8",
"ECR before LimitedLiability": "88.2",
"Liabilities, Current": "40.3",
"Other Liabilities": "14.3",
"Property, Plant and Equipment": "25.5",
"Assets, Current": "-27.4",
"Other Assets": "-8.30",
"Selling, General and Administrative Expense": "33.8",
"Expenses": "24.6",
"Revenues": "45.6",
"Net Income": "71.1",
"Other Expenses": "-28.7",
"Research and Development": "19.8",
"Amortization of Intangible Assets": "-3.73",
"Other Revenues": "45.6",
"Comprehensive Net Income": "72.0",
"Other Net Income": "1.86",
"Economic Capital Ratio": "-39.3"
},
"2019": {
"Liabilities, Non-Current": "-78.9",
"Liabilities": "-72.2",
"Stockholders Equity": "-64.2",
"ECR before LimitedLiability": "-10.4",
"Liabilities, Current": "-6.32",
"Other Liabilities": "9.62",
"Assets": "-9.96",
"Property, Plant and Equipment": "21.7",
"Intangible Assets": "6.23",
"Assets, Current": "-30.0",
"Other Assets": "-4.25",
"Selling, General and Administrative Expense": "28.3",
"Expenses": "22.9",
"Revenues": "17.1",
"Net Income": "36.0",
"Other Expenses": "-23.8",
"Research and Development": "20.0",
"Other Revenues": "17.1",
"Comprehensive Net Income": "35.5",
"Other Net Income": "-4.39",
"Economic Capital Ratio": "-63.7"
},
"2020": {
"Liabilities, Non-Current": "-78.6",
"Liabilities": "-46.7",
"Stockholders Equity": "-53.2",
"ECR before LimitedLiability": "-27.5",
"Liabilities, Current": "3.78",
"Other Liabilities": "14.9",
"Assets": "-12.4",
"Property, Plant and Equipment": "18.0",
"Intangible Assets": "6.73",
"Assets, Current": "-29.1",
"Other Assets": "-7.94",
"Selling, General and Administrative Expense": "23.6",
"Expenses": "15.1",
"Revenues": "20.8",
"Net Income": "30.3",
"Other Expenses": "-23.4",
"Research and Development": "16.3",
"Other Revenues": "20.8",
"Comprehensive Net Income": "29.4",
"Other Net Income": "-5.62",
"Economic Capital Ratio": "-70.9"
},
"2021": {
"Liabilities, Non-Current": "-97.3",
"Liabilities": "-24.8",
"Stockholders Equity": "-82.3",
"ECR before LimitedLiability": "31.1",
"Liabilities, Current": "23.4",
"Other Liabilities": "24.8",
"Assets, Non-Current": "3.43",
"Assets": "-30.5",
"Property, Plant and Equipment": "14.7",
"Intangible Assets": "3.64",
"Assets, Current": "-34.6",
"Other Assets": "-15.4",
"Selling, General and Administrative Expense": "37.2",
"Expenses": "27.7",
"Revenues": "57.9",
"Net Income": "83.0",
"Other Expenses": "-43.4",
"Research and Development": "30.8",
"Other Revenues": "57.9",
"Comprehensive Net Income": "82.7",
"Economic Capital Ratio": "-3.60"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001097864_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "31,700",
"Assets, Current": "1,358,000",
"Assets, Non-Current": "60,600",
"Intangible Assets": "494,200",
"Liabilities, Current": "710,900",
"Liabilities, Non-Current": "802,100",
"Other Assets": "142,100",
"Other Compr. Net Income": "0",
"Other Expenses": "1,396,800",
"Other Liabilities": "18,200",
"Other Net Income": "-68,500",
"Other Revenues": "2,313,400",
"Property, Plant and Equipment": "864,300",
"Research and Development": "248,000",
"Selling, General and Administrative Expense": "275,500"
},
"output_variables": {
"Liabilities": "1,531,200",
"Assets": "2,919,200",
"Expenses": "1,952,000",
"Revenues": "2,313,400",
"Stockholders Equity": "1,388,000",
"Net Income": "292,900",
"Comprehensive Net Income": "292,900",
"ECR before LimitedLiability": "196%",
"Economic Capital Ratio": "207%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,127,700",
"Assets, Non-Current": "76,200",
"Intangible Assets": "535,900",
"Liabilities, Current": "1,275,500",
"Liabilities, Non-Current": "1,097,000",
"Other Assets": "34,200",
"Other Compr. Net Income": "0",
"Other Expenses": "2,601,800",
"Other Liabilities": "17,500",
"Other Net Income": "-75,600",
"Other Revenues": "3,442,300",
"Property, Plant and Equipment": "1,109,500",
"Research and Development": "362,500",
"Selling, General and Administrative Expense": "387,500"
},
"output_variables": {
"Liabilities": "2,390,000",
"Assets": "3,883,500",
"Expenses": "3,351,800",
"Revenues": "3,442,300",
"Stockholders Equity": "1,493,500",
"Net Income": "14,900",
"Comprehensive Net Income": "14,900",
"ECR before LimitedLiability": "113%",
"Economic Capital Ratio": "146%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "135,700",
"Assets, Current": "1,891,500",
"Assets, Non-Current": "107,600",
"Intangible Assets": "596,400",
"Liabilities, Current": "1,239,300",
"Liabilities, Non-Current": "998,400",
"Other Assets": "0",
"Other Compr. Net Income": "-3,600",
"Other Expenses": "2,326,500",
"Other Liabilities": "0",
"Other Net Income": "-41,300",
"Other Revenues": "3,495,800",
"Property, Plant and Equipment": "1,274,100",
"Research and Development": "396,700",
"Selling, General and Administrative Expense": "386,600"
},
"output_variables": {
"Liabilities": "2,237,700",
"Assets": "3,869,600",
"Expenses": "3,245,500",
"Revenues": "3,495,800",
"Stockholders Equity": "1,631,900",
"Net Income": "209,000",
"Comprehensive Net Income": "205,400",
"ECR before LimitedLiability": "151%",
"Economic Capital Ratio": "172%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "104,800",
"Assets, Current": "2,869,100",
"Assets, Non-Current": "70,500",
"Intangible Assets": "1,686,800",
"Liabilities, Current": "1,502,600",
"Liabilities, Non-Current": "3,255,000",
"Other Assets": "138,900",
"Other Compr. Net Income": "-10,300",
"Other Expenses": "2,641,500",
"Other Liabilities": "288,900",
"Other Net Income": "-55,500",
"Other Revenues": "3,906,900",
"Property, Plant and Equipment": "2,159,100",
"Research and Development": "452,300",
"Selling, General and Administrative Expense": "468,300"
},
"output_variables": {
"Liabilities": "5,046,500",
"Assets": "6,924,400",
"Expenses": "3,666,900",
"Revenues": "3,906,900",
"Stockholders Equity": "1,877,900",
"Net Income": "184,500",
"Comprehensive Net Income": "174,200",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "127%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "123,800",
"Assets, Current": "2,933,200",
"Assets, Non-Current": "98,500",
"Intangible Assets": "1,545,200",
"Liabilities, Current": "1,408,900",
"Liabilities, Non-Current": "2,930,100",
"Other Assets": "339,100",
"Other Compr. Net Income": "7,300",
"Other Expenses": "3,277,700",
"Other Liabilities": "55,100",
"Other Net Income": "-133,400",
"Other Revenues": "5,543,100",
"Property, Plant and Equipment": "2,279,100",
"Research and Development": "594,400",
"Selling, General and Administrative Expense": "600,800"
},
"output_variables": {
"Liabilities": "4,394,100",
"Assets": "7,195,100",
"Expenses": "4,596,700",
"Revenues": "5,543,100",
"Stockholders Equity": "2,801,000",
"Net Income": "813,000",
"Comprehensive Net Income": "820,300",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "184%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "111,700",
"Assets, Current": "3,167,800",
"Assets, Non-Current": "105,100",
"Intangible Assets": "1,498,900",
"Liabilities, Current": "1,469,300",
"Liabilities, Non-Current": "2,869,400",
"Other Assets": "266,200",
"Other Compr. Net Income": "200",
"Other Expenses": "3,775,800",
"Other Liabilities": "54,800",
"Other Net Income": "-92,200",
"Other Revenues": "5,878,300",
"Property, Plant and Equipment": "2,549,600",
"Research and Development": "650,700",
"Selling, General and Administrative Expense": "618,000"
},
"output_variables": {
"Liabilities": "4,393,500",
"Assets": "7,587,600",
"Expenses": "5,156,200",
"Revenues": "5,878,300",
"Stockholders Equity": "3,194,100",
"Net Income": "629,900",
"Comprehensive Net Income": "630,100",
"ECR before LimitedLiability": "165%",
"Economic Capital Ratio": "182%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "115,200",
"Assets, Current": "3,020,000",
"Assets, Non-Current": "256,400",
"Intangible Assets": "2,249,700",
"Liabilities, Current": "1,818,400",
"Liabilities, Non-Current": "3,222,800",
"Other Assets": "307,800",
"Other Compr. Net Income": "-18,600",
"Other Expenses": "3,806,800",
"Other Liabilities": "60,200",
"Other Net Income": "-156,100",
"Other Revenues": "5,517,900",
"Property, Plant and Equipment": "2,591,600",
"Research and Development": "640,900",
"Selling, General and Administrative Expense": "585,000"
},
"output_variables": {
"Liabilities": "5,101,400",
"Assets": "8,425,500",
"Expenses": "5,147,900",
"Revenues": "5,517,900",
"Stockholders Equity": "3,324,100",
"Net Income": "213,900",
"Comprehensive Net Income": "195,300",
"ECR before LimitedLiability": "126%",
"Economic Capital Ratio": "155%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "120,300",
"Assets, Current": "3,184,100",
"Assets, Non-Current": "410,200",
"Intangible Assets": "2,132,400",
"Liabilities, Current": "1,674,500",
"Liabilities, Non-Current": "3,378,100",
"Other Assets": "429,000",
"Other Compr. Net Income": "-5,500",
"Other Expenses": "3,545,900",
"Other Liabilities": "57,300",
"Other Net Income": "-172,100",
"Other Revenues": "5,255,000",
"Property, Plant and Equipment": "2,512,300",
"Research and Development": "642,900",
"Selling, General and Administrative Expense": "537,400"
},
"output_variables": {
"Liabilities": "5,109,900",
"Assets": "8,668,000",
"Expenses": "4,846,500",
"Revenues": "5,255,000",
"Stockholders Equity": "3,558,100",
"Net Income": "236,400",
"Comprehensive Net Income": "230,900",
"ECR before LimitedLiability": "134%",
"Economic Capital Ratio": "160%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "99,000",
"Assets, Current": "3,781,600",
"Assets, Non-Current": "520,600",
"Intangible Assets": "2,433,200",
"Liabilities, Current": "1,543,400",
"Liabilities, Non-Current": "3,435,000",
"Other Assets": "366,300",
"Other Compr. Net Income": "15,400",
"Other Expenses": "4,246,400",
"Other Liabilities": "43,200",
"Other Net Income": "-129,800",
"Other Revenues": "6,739,800",
"Property, Plant and Equipment": "2,524,300",
"Research and Development": "655,000",
"Selling, General and Administrative Expense": "598,400"
},
"output_variables": {
"Liabilities": "5,021,600",
"Assets": "9,626,000",
"Expenses": "5,598,800",
"Revenues": "6,739,800",
"Stockholders Equity": "4,604,400",
"Net Income": "1,011,200",
"Comprehensive Net Income": "1,026,600",
"ECR before LimitedLiability": "201%",
"Economic Capital Ratio": "210%"
}
}
},
"top_rated": false,
"trend": 11.0,
"value": 2.1031601,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001097864.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001097864.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001097864.png"
},
{
"company_id": "0000867773",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000867773.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000867773.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000867773.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000867773_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000867773_main_keyfigs.svg",
"name": "Sunpower CORP",
"rank": 42,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000867773.svg",
"report_text": "The relative strengths and weaknesses of Sunpower CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Sunpower CORP compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 144% points.The greatest weakness of Sunpower CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 189% points.
The company's Economic Capital Ratio, given in the ranking table, is 203%, being 11% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000867773_2022_Sunpower_CORP.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "-15.3",
"Liabilities": "-108",
"Stockholders Equity": "-51.5",
"ECR before LimitedLiability": "-150",
"Liabilities, Current": "-17.2",
"Other Liabilities": "-57.3",
"Assets": "6.51",
"Property, Plant and Equipment": "16.6",
"Intangible Assets": "-8.57",
"Assets, Current": "-10.3",
"Other Assets": "9.32",
"Other Revenues": "-27.9",
"Revenues": "-27.9",
"Net Income": "-30.9",
"Amortization of Intangible Assets": "1.15",
"Comprehensive Net Income": "-30.3",
"Selling, General and Administrative Expense": "10.6",
"Research and Development": "34.1",
"Other Expenses": "-53.9",
"Other Net Income": "-2.23",
"Economic Capital Ratio": "-154"
},
"2011": {
"Liabilities, Non-Current": "13.6",
"Liabilities": "-122",
"Stockholders Equity": "-53.6",
"ECR before LimitedLiability": "-14.9",
"Liabilities, Current": "-27.7",
"Other Liabilities": "-103",
"Assets, Non-Current": "5.18",
"Assets": "8.50",
"Property, Plant and Equipment": "4.97",
"Assets, Current": "-9.09",
"Other Assets": "6.32",
"Selling, General and Administrative Expense": "16.9",
"Expenses": "22.0",
"Revenues": "-10.8",
"Net Income": "18.6",
"Other Expenses": "-44.9",
"Research and Development": "41.8",
"Other Revenues": "-10.8",
"Comprehensive Net Income": "18.6",
"Other Net Income": "6.77",
"Economic Capital Ratio": "-106"
},
"2012": {
"Liabilities, Non-Current": "-6.97",
"Liabilities": "-89.0",
"Stockholders Equity": "-94.5",
"ECR before LimitedLiability": "-81.0",
"Liabilities, Current": "-14.8",
"Other Liabilities": "-62.0",
"Assets, Non-Current": "13.6",
"Assets": "-26.0",
"Property, Plant and Equipment": "11.8",
"Intangible Assets": "-26.0",
"Assets, Current": "-22.4",
"Other Assets": "2.44",
"Selling, General and Administrative Expense": "30.2",
"Expenses": "8.83",
"Revenues": "-4.97",
"Net Income": "2.01",
"Other Expenses": "-66.8",
"Research and Development": "33.0",
"Other Revenues": "-4.97",
"Other Net Income": "-1.52",
"Economic Capital Ratio": "-160"
},
"2014": {
"Liabilities, Non-Current": "-29.0",
"Liabilities": "-85.4",
"Stockholders Equity": "-72.2",
"ECR before LimitedLiability": "-26.3",
"Liabilities, Current": "-11.0",
"Other Liabilities": "-28.8",
"Assets, Non-Current": "7.30",
"Assets": "-10.3",
"Intangible Assets": "-18.1",
"Assets, Current": "-12.6",
"Other Assets": "18.2",
"Selling, General and Administrative Expense": "26.3",
"Expenses": "23.0",
"Revenues": "17.2",
"Net Income": "44.6",
"Other Expenses": "-46.3",
"Research and Development": "38.3",
"Other Revenues": "17.2",
"Comprehensive Net Income": "45.9",
"Other Net Income": "3.56",
"Economic Capital Ratio": "-87.3"
},
"2016": {
"Liabilities, Non-Current": "-36.4",
"Liabilities": "-131",
"Stockholders Equity": "-26.5",
"ECR before LimitedLiability": "-56.8",
"Liabilities, Current": "-10.7",
"Other Liabilities": "-52.6",
"Assets, Non-Current": "8.84",
"Assets": "53.8",
"Property, Plant and Equipment": "10.7",
"Intangible Assets": "-22.3",
"Assets, Current": "30.1",
"Other Assets": "37.9",
"Selling, General and Administrative Expense": "13.4",
"Expenses": "32.1",
"Revenues": "-22.4",
"Comprehensive Net Income": "2.69",
"Other Expenses": "-10.1",
"Research and Development": "28.2",
"Other Revenues": "-22.4",
"Other Net Income": "-2.82",
"Economic Capital Ratio": "-122"
},
"2017": {
"Liabilities, Non-Current": "-16.8",
"Liabilities": "-44.1",
"Stockholders Equity": "-72.7",
"ECR before LimitedLiability": "-156",
"Liabilities, Current": "-3.89",
"Other Liabilities": "-12.1",
"Assets": "-14.6",
"Property, Plant and Equipment": "16.9",
"Intangible Assets": "-18.2",
"Assets, Current": "-18.7",
"Other Assets": "15.4",
"Selling, General and Administrative Expense": "11.3",
"Expenses": "-8.65",
"Revenues": "-15.8",
"Net Income": "-21.8",
"Other Expenses": "-35.1",
"Research and Development": "17.1",
"Other Revenues": "-15.8",
"Comprehensive Net Income": "-21.8",
"Other Net Income": "-3.61",
"Economic Capital Ratio": "-195"
},
"2018": {
"Liabilities, Non-Current": "-12.1",
"Liabilities": "-22.9",
"Stockholders Equity": "-72.1",
"ECR before LimitedLiability": "-70.5",
"Liabilities, Current": "6.62",
"Other Liabilities": "-19.4",
"Assets, Non-Current": "3.05",
"Assets": "-32.6",
"Property, Plant and Equipment": "11.4",
"Intangible Assets": "-22.6",
"Assets, Current": "-28.5",
"Selling, General and Administrative Expense": "11.9",
"Expenses": "-14.6",
"Revenues": "-11.5",
"Net Income": "-26.5",
"Other Expenses": "-41.8",
"Research and Development": "13.7",
"Other Revenues": "-11.5",
"Comprehensive Net Income": "-21.1",
"Other Compr. Net Income": "5.13",
"Economic Capital Ratio": "-198"
},
"2019": {
"Liabilities, Non-Current": "5.81",
"Liabilities": "-104",
"Stockholders Equity": "-168",
"Liabilities, Current": "-33.6",
"Other Liabilities": "-88.2",
"Assets, Non-Current": "6.63",
"Assets": "-70.2",
"Property, Plant and Equipment": "-16.9",
"Intangible Assets": "-51.3",
"Assets, Current": "-32.8",
"Other Assets": "-6.43",
"Selling, General and Administrative Expense": "8.11",
"Expenses": "5.33",
"Revenues": "5.30",
"Net Income": "9.38",
"Other Expenses": "-71.3",
"Research and Development": "13.3",
"Other Revenues": "5.30",
"ECR before LimitedLiability": "-101",
"Comprehensive Net Income": "10.4",
"Other Net Income": "6.10",
"Economic Capital Ratio": "-154"
},
"2021": {
"Liabilities, Non-Current": "10.4",
"Liabilities": "-58.5",
"Stockholders Equity": "-189",
"ECR before LimitedLiability": "24.1",
"Liabilities, Current": "-7.51",
"Other Liabilities": "-63.4",
"Assets, Non-Current": "55.7",
"Assets": "-61.0",
"Property, Plant and Equipment": "-22.0",
"Intangible Assets": "-33.7",
"Assets, Current": "-41.4",
"Other Assets": "-15.0",
"Selling, General and Administrative Expense": "34.3",
"Expenses": "39.4",
"Revenues": "-7.04",
"Net Income": "144",
"Other Expenses": "-63.1",
"Research and Development": "55.5",
"Other Revenues": "-7.04",
"Comprehensive Net Income": "144",
"Other Net Income": "109",
"Economic Capital Ratio": "-10.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000867773_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,282,431",
"Assets, Non-Current": "82,743",
"Intangible Assets": "223,137",
"Liabilities, Current": "535,096",
"Liabilities, Non-Current": "307,748",
"Other Assets": "426,240",
"Other Compr. Net Income": "0",
"Other Expenses": "1,261,591",
"Other Liabilities": "477,671",
"Other Net Income": "-8,285",
"Other Revenues": "1,524,283",
"Property, Plant and Equipment": "682,344",
"Research and Development": "31,642",
"Selling, General and Administrative Expense": "190,244"
},
"output_variables": {
"Liabilities": "1,320,515",
"Assets": "2,696,895",
"Expenses": "1,483,477",
"Revenues": "1,524,283",
"Stockholders Equity": "1,376,380",
"Net Income": "32,521",
"Comprehensive Net Income": "32,521",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "183%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,793,849",
"Assets, Non-Current": "178,294",
"Intangible Assets": "412,058",
"Liabilities, Current": "788,357",
"Liabilities, Non-Current": "50,000",
"Other Assets": "416,510",
"Other Compr. Net Income": "0",
"Other Expenses": "1,732,712",
"Other Liabilities": "883,540",
"Other Net Income": "63,232",
"Other Revenues": "2,219,230",
"Property, Plant and Equipment": "578,620",
"Research and Development": "49,090",
"Selling, General and Administrative Expense": "321,936"
},
"output_variables": {
"Liabilities": "1,721,897",
"Assets": "3,379,331",
"Expenses": "2,103,738",
"Revenues": "2,219,230",
"Stockholders Equity": "1,657,434",
"Net Income": "178,724",
"Comprehensive Net Income": "178,724",
"ECR before LimitedLiability": "179%",
"Economic Capital Ratio": "193%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,938,232",
"Assets, Non-Current": "276,063",
"Intangible Assets": "744",
"Liabilities, Current": "961,605",
"Liabilities, Non-Current": "375,661",
"Other Assets": "351,000",
"Other Compr. Net Income": "-9,663",
"Other Expenses": "2,353,349",
"Other Liabilities": "1,010,330",
"Other Net Income": "-42,470",
"Other Revenues": "2,417,501",
"Property, Plant and Equipment": "774,909",
"Research and Development": "63,456",
"Selling, General and Administrative Expense": "310,246"
},
"output_variables": {
"Liabilities": "2,347,596",
"Assets": "3,340,948",
"Expenses": "2,727,051",
"Revenues": "2,417,501",
"Stockholders Equity": "993,352",
"Net Income": "-352,020",
"Comprehensive Net Income": "-361,683",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "89%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,402,847",
"Assets, Non-Current": "311,829",
"Intangible Assets": "0",
"Liabilities, Current": "1,129,611",
"Liabilities, Non-Current": "774,001",
"Other Assets": "1,057,162",
"Other Compr. Net Income": "0",
"Other Expenses": "2,423,121",
"Other Liabilities": "848,975",
"Other Net Income": "-59,385",
"Other Revenues": "3,027,265",
"Property, Plant and Equipment": "585,344",
"Research and Development": "73,343",
"Selling, General and Administrative Expense": "288,321"
},
"output_variables": {
"Liabilities": "2,752,587",
"Assets": "4,357,182",
"Expenses": "2,784,785",
"Revenues": "3,027,265",
"Stockholders Equity": "1,604,595",
"Net Income": "183,095",
"Comprehensive Net Income": "183,095",
"ECR before LimitedLiability": "125%",
"Economic Capital Ratio": "154%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,514,520",
"Assets, Non-Current": "297,975",
"Intangible Assets": "0",
"Liabilities, Current": "998,602",
"Liabilities, Non-Current": "1,043,505",
"Other Assets": "1,313,268",
"Other Compr. Net Income": "0",
"Other Expenses": "1,404,912",
"Other Liabilities": "1,237,143",
"Other Net Income": "-26,448",
"Other Revenues": "1,576,473",
"Property, Plant and Equipment": "731,230",
"Research and Development": "99,063",
"Selling, General and Administrative Expense": "345,486"
},
"output_variables": {
"Liabilities": "3,279,250",
"Assets": "4,856,993",
"Expenses": "1,849,461",
"Revenues": "1,576,473",
"Stockholders Equity": "1,577,743",
"Net Income": "-299,436",
"Comprehensive Net Income": "-299,436",
"ECR before LimitedLiability": "63%",
"Economic Capital Ratio": "112%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,351,513",
"Assets, Non-Current": "80,146",
"Intangible Assets": "0",
"Liabilities, Current": "1,096,185",
"Liabilities, Non-Current": "1,385,280",
"Other Assets": "1,049,613",
"Other Compr. Net Income": "0",
"Other Expenses": "2,528,521",
"Other Liabilities": "885,516",
"Other Net Income": "-78,384",
"Other Revenues": "1,871,813",
"Property, Plant and Equipment": "1,148,042",
"Research and Development": "80,785",
"Selling, General and Administrative Expense": "277,033"
},
"output_variables": {
"Liabilities": "3,366,981",
"Assets": "3,629,314",
"Expenses": "2,886,339",
"Revenues": "1,871,813",
"Stockholders Equity": "262,333",
"Net Income": "-1,092,910",
"Comprehensive Net Income": "-1,092,910",
"ECR before LimitedLiability": "-102%",
"Economic Capital Ratio": "37%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,073,771",
"Assets, Non-Current": "162,033",
"Intangible Assets": "0",
"Liabilities, Current": "705,006",
"Liabilities, Non-Current": "879,664",
"Other Assets": "276,974",
"Other Compr. Net Income": "105,263",
"Other Expenses": "2,234,310",
"Other Liabilities": "917,865",
"Other Net Income": "-67,455",
"Other Revenues": "1,726,085",
"Property, Plant and Equipment": "839,871",
"Research and Development": "81,705",
"Selling, General and Administrative Expense": "260,111"
},
"output_variables": {
"Liabilities": "2,502,535",
"Assets": "2,352,649",
"Expenses": "2,576,126",
"Revenues": "1,726,085",
"Stockholders Equity": "-149,886",
"Net Income": "-917,496",
"Comprehensive Net Income": "-812,233",
"ECR before LimitedLiability": "-143%",
"Economic Capital Ratio": "24%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,380,931",
"Assets, Non-Current": "330,855",
"Intangible Assets": "0",
"Liabilities, Current": "898,409",
"Liabilities, Non-Current": "250,389",
"Other Assets": "136,409",
"Other Compr. Net Income": "24,518",
"Other Expenses": "1,661,013",
"Other Liabilities": "1,001,624",
"Other Net Income": "117,025",
"Other Revenues": "1,864,225",
"Property, Plant and Equipment": "323,726",
"Research and Development": "67,515",
"Selling, General and Administrative Expense": "260,443"
},
"output_variables": {
"Liabilities": "2,150,422",
"Assets": "2,171,921",
"Expenses": "1,988,971",
"Revenues": "1,864,225",
"Stockholders Equity": "21,499",
"Net Income": "-7,721",
"Comprehensive Net Income": "16,797",
"ECR before LimitedLiability": "5.3%",
"Economic Capital Ratio": "64%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "790,315",
"Assets, Non-Current": "695,712",
"Intangible Assets": "0",
"Liabilities, Current": "529,731",
"Liabilities, Non-Current": "257,652",
"Other Assets": "113,689",
"Other Compr. Net Income": "904",
"Other Expenses": "998,971",
"Other Liabilities": "452,613",
"Other Net Income": "536,274",
"Other Revenues": "1,124,829",
"Property, Plant and Equipment": "46,766",
"Research and Development": "22,381",
"Selling, General and Administrative Expense": "164,703"
},
"output_variables": {
"Liabilities": "1,239,996",
"Assets": "1,646,482",
"Expenses": "1,186,055",
"Revenues": "1,124,829",
"Stockholders Equity": "406,486",
"Net Income": "475,048",
"Comprehensive Net Income": "475,952",
"ECR before LimitedLiability": "192%",
"Economic Capital Ratio": "203%"
}
}
},
"top_rated": false,
"trend": null,
"value": 2.0330194,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000867773.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000867773.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000867773.png"
},
{
"company_id": "0000889971",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000889971.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000889971.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000889971.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000889971_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000889971_main_keyfigs.svg",
"name": "Lightpath Technologies INC",
"rank": 43,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000889971.svg",
"report_text": "The relative strengths and weaknesses of Lightpath Technologies INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Lightpath Technologies INC compared to the market average is the variable Research and Development, increasing the Economic Capital Ratio by 48% points.The greatest weakness of Lightpath Technologies INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 69% points.
The company's Economic Capital Ratio, given in the ranking table, is 201%, being 13% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000889971_2022_Lightpath_Technologies_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "31.3",
"Liabilities": "18.2",
"Stockholders Equity": "-224",
"ECR before LimitedLiability": "-92.5",
"Liabilities, Current": "27.5",
"Other Liabilities": "-42.2",
"Assets": "-113",
"Property, Plant and Equipment": "11.6",
"Intangible Assets": "-34.7",
"Assets, Current": "-76.8",
"Other Assets": "-27.5",
"Selling, General and Administrative Expense": "-93.9",
"Expenses": "-88.9",
"Revenues": "10.0",
"Net Income": "-87.3",
"Other Expenses": "-41.2",
"Research and Development": "54.7",
"Other Revenues": "10.0",
"Comprehensive Net Income": "-85.5",
"Other Net Income": "-8.13",
"Economic Capital Ratio": "-183"
},
"2012": {
"Liabilities, Non-Current": "32.3",
"Liabilities": "15.9",
"Stockholders Equity": "-206",
"ECR before LimitedLiability": "-33.5",
"Liabilities, Current": "37.4",
"Other Liabilities": "-71.6",
"Assets": "-100",
"Property, Plant and Equipment": "-9.29",
"Intangible Assets": "-32.3",
"Assets, Current": "-51.7",
"Other Assets": "-22.3",
"Selling, General and Administrative Expense": "-66.1",
"Expenses": "-38.7",
"Revenues": "64.3",
"Net Income": "25.9",
"Other Expenses": "-25.2",
"Research and Development": "53.0",
"Other Revenues": "64.3",
"Comprehensive Net Income": "28.2",
"Other Net Income": "6.62",
"Economic Capital Ratio": "-113"
},
"2013": {
"Liabilities, Non-Current": "49.9",
"Liabilities": "83.0",
"Stockholders Equity": "-209",
"ECR before LimitedLiability": "29.4",
"Liabilities, Current": "67.4",
"Other Liabilities": "-34.3",
"Assets": "-85.6",
"Property, Plant and Equipment": "-5.63",
"Intangible Assets": "-29.7",
"Assets, Current": "-50.0",
"Other Assets": "-22.8",
"Selling, General and Administrative Expense": "-103",
"Expenses": "-40.4",
"Revenues": "98.8",
"Net Income": "74.4",
"Other Expenses": "-14.3",
"Research and Development": "64.8",
"Other Revenues": "98.8",
"Comprehensive Net Income": "71.6",
"Other Net Income": "6.41",
"Economic Capital Ratio": "-11.4"
},
"2014": {
"Liabilities, Non-Current": "42.3",
"Liabilities": "80.5",
"Stockholders Equity": "-116",
"ECR before LimitedLiability": "50.4",
"Liabilities, Current": "35.4",
"Other Liabilities": "19.6",
"Assets": "-69.3",
"Property, Plant and Equipment": "12.0",
"Intangible Assets": "-28.9",
"Assets, Current": "-34.8",
"Other Assets": "-26.2",
"Selling, General and Administrative Expense": "-111",
"Expenses": "-52.5",
"Revenues": "75.1",
"Net Income": "54.2",
"Other Expenses": "6.00",
"Research and Development": "43.0",
"Other Revenues": "75.1",
"Comprehensive Net Income": "56.3",
"Other Net Income": "22.8",
"Economic Capital Ratio": "-10.6"
},
"2015": {
"Liabilities, Non-Current": "36.6",
"Liabilities": "35.9",
"Stockholders Equity": "-113",
"ECR before LimitedLiability": "-212",
"Liabilities, Current": "32.0",
"Other Liabilities": "-43.5",
"Assets": "-63.6",
"Property, Plant and Equipment": "16.4",
"Intangible Assets": "-34.9",
"Assets, Current": "-29.0",
"Other Assets": "-18.3",
"Selling, General and Administrative Expense": "-94.2",
"Expenses": "-37.6",
"Revenues": "53.5",
"Net Income": "12.4",
"Other Expenses": "-9.35",
"Research and Development": "49.2",
"Other Revenues": "53.5",
"Comprehensive Net Income": "15.4",
"Other Net Income": "-11.6",
"Economic Capital Ratio": "-278"
},
"2016": {
"Liabilities, Non-Current": "66.5",
"Liabilities": "116",
"Stockholders Equity": "-107",
"ECR before LimitedLiability": "141",
"Liabilities, Current": "69.4",
"Other Liabilities": "-4.15",
"Assets": "-47.0",
"Property, Plant and Equipment": "10.3",
"Intangible Assets": "-30.6",
"Assets, Current": "-9.86",
"Other Assets": "-21.6",
"Selling, General and Administrative Expense": "-108",
"Expenses": "9.81",
"Revenues": "132",
"Net Income": "126",
"Other Expenses": "15.6",
"Research and Development": "92.8",
"Other Revenues": "132",
"Comprehensive Net Income": "128",
"Other Net Income": "-18.7",
"Economic Capital Ratio": "75.5"
},
"2017": {
"Liabilities, Non-Current": "-71.5",
"Liabilities": "-16.4",
"Stockholders Equity": "23.9",
"ECR before LimitedLiability": "121",
"Liabilities, Current": "33.9",
"Other Liabilities": "12.6",
"Assets": "11.9",
"Property, Plant and Equipment": "12.3",
"Intangible Assets": "-5.92",
"Assets, Current": "-5.80",
"Other Assets": "14.6",
"Selling, General and Administrative Expense": "-34.1",
"Expenses": "71.6",
"Revenues": "60.5",
"Net Income": "116",
"Other Expenses": "60.5",
"Research and Development": "50.6",
"Other Revenues": "60.5",
"Comprehensive Net Income": "117",
"Other Net Income": "-11.4",
"Economic Capital Ratio": "81.9"
},
"2018": {
"Liabilities": "108",
"Stockholders Equity": "81.1",
"ECR before LimitedLiability": "204",
"Liabilities, Current": "93.8",
"Other Liabilities": "19.8",
"Selling, General and Administrative Expense": "-19.5",
"Expenses": "6.08",
"Net Income": "79.3",
"Other Expenses": "-16.3",
"Research and Development": "54.3",
"Amortization of Intangible Assets": "-14.3",
"Other Revenues": "67.2",
"Revenues": "67.2",
"Property, Plant and Equipment": "14.3",
"Intangible Assets": "-7.11",
"Assets, Current": "-17.7",
"Other Assets": "17.6",
"Comprehensive Net Income": "82.4",
"Other Net Income": "7.47",
"Other Compr. Net Income": "3.64",
"Economic Capital Ratio": "76.7"
},
"2019": {
"Liabilities, Non-Current": "24.2",
"Liabilities": "60.9",
"ECR before LimitedLiability": "76.3",
"Liabilities, Current": "32.1",
"Other Liabilities": "12.8",
"Assets": "-25.4",
"Property, Plant and Equipment": "12.4",
"Intangible Assets": "-18.0",
"Assets, Current": "-30.9",
"Other Assets": "19.6",
"Selling, General and Administrative Expense": "-30.4",
"Expenses": "-11.5",
"Net Income": "20.0",
"Other Expenses": "-30.0",
"Research and Development": "54.4",
"Amortization of Intangible Assets": "-11.6",
"Other Revenues": "39.6",
"Revenues": "39.6",
"Comprehensive Net Income": "24.2",
"Other Net Income": "-10.0",
"Economic Capital Ratio": "23.1"
},
"2020": {
"Liabilities, Non-Current": "36.2",
"Liabilities": "93.9",
"ECR before LimitedLiability": "91.3",
"Liabilities, Current": "39.2",
"Other Liabilities": "36.1",
"Assets": "-26.7",
"Property, Plant and Equipment": "8.49",
"Intangible Assets": "-13.3",
"Assets, Current": "-25.8",
"Other Assets": "9.28",
"Selling, General and Administrative Expense": "-21.5",
"Expenses": "-17.4",
"Net Income": "51.5",
"Other Expenses": "-45.5",
"Research and Development": "56.6",
"Amortization of Intangible Assets": "-10.6",
"Other Revenues": "70.6",
"Revenues": "70.6",
"Comprehensive Net Income": "49.5",
"Other Net Income": "-4.36",
"Economic Capital Ratio": "48.0"
},
"2021": {
"Liabilities": "37.9",
"Stockholders Equity": "-68.7",
"ECR before LimitedLiability": "21.9",
"Liabilities, Current": "32.4",
"Assets": "-48.1",
"Property, Plant and Equipment": "10.4",
"Intangible Assets": "-21.5",
"Assets, Current": "-47.5",
"Other Assets": "18.1",
"Selling, General and Administrative Expense": "-21.4",
"Expenses": "-19.3",
"Revenues": "44.0",
"Net Income": "33.0",
"Other Expenses": "-47.7",
"Research and Development": "48.4",
"Amortization of Intangible Assets": "-7.18",
"Other Revenues": "44.0",
"Comprehensive Net Income": "41.6",
"Other Net Income": "5.79",
"Other Compr. Net Income": "9.75",
"Economic Capital Ratio": "-12.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000889971_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "33",
"Assets, Current": "4,612",
"Assets, Non-Current": "28",
"Intangible Assets": "101",
"Liabilities, Current": "1,534",
"Liabilities, Non-Current": "0",
"Other Assets": "7.2",
"Other Compr. Net Income": "27",
"Other Expenses": "6,665",
"Other Liabilities": "1,552",
"Other Net Income": "-138",
"Other Revenues": "10,001",
"Property, Plant and Equipment": "2,373",
"Research and Development": "995",
"Selling, General and Administrative Expense": "3,772"
},
"output_variables": {
"Liabilities": "3,086",
"Assets": "7,121",
"Expenses": "11,464",
"Revenues": "10,001",
"Stockholders Equity": "4,036",
"Net Income": "-1,602",
"Comprehensive Net Income": "-1,575",
"ECR before LimitedLiability": "67%",
"Economic Capital Ratio": "115%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "33",
"Assets, Current": "6,250",
"Assets, Non-Current": "28",
"Intangible Assets": "68",
"Liabilities, Current": "1,741",
"Liabilities, Non-Current": "0",
"Other Assets": "3.9",
"Other Compr. Net Income": "38",
"Other Expenses": "7,239",
"Other Liabilities": "2,527",
"Other Net Income": "48",
"Other Revenues": "11,285",
"Property, Plant and Equipment": "1,921",
"Research and Development": "1,046",
"Selling, General and Administrative Expense": "3,881"
},
"output_variables": {
"Liabilities": "4,269",
"Assets": "8,271",
"Expenses": "12,198",
"Revenues": "11,285",
"Stockholders Equity": "4,002",
"Net Income": "-865",
"Comprehensive Net Income": "-827",
"ECR before LimitedLiability": "99%",
"Economic Capital Ratio": "137%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "33",
"Assets, Current": "6,079",
"Assets, Non-Current": "28",
"Intangible Assets": "35",
"Liabilities, Current": "1,622",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-36",
"Other Expenses": "6,711",
"Other Liabilities": "1,326",
"Other Net Income": "105",
"Other Revenues": "11,784",
"Property, Plant and Equipment": "2,236",
"Research and Development": "939",
"Selling, General and Administrative Expense": "3,991"
},
"output_variables": {
"Liabilities": "2,948",
"Assets": "8,377",
"Expenses": "11,674",
"Revenues": "11,784",
"Stockholders Equity": "5,430",
"Net Income": "215",
"Comprehensive Net Income": "180",
"ECR before LimitedLiability": "237%",
"Economic Capital Ratio": "241%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "35",
"Assets, Current": "7,491",
"Assets, Non-Current": "28",
"Intangible Assets": "0",
"Liabilities, Current": "2,473",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-1.1",
"Other Expenses": "6,482",
"Other Liabilities": "924",
"Other Net Income": "100",
"Other Revenues": "11,834",
"Property, Plant and Equipment": "3,174",
"Research and Development": "1,215",
"Selling, General and Administrative Expense": "4,514"
},
"output_variables": {
"Liabilities": "3,397",
"Assets": "10,693",
"Expenses": "12,247",
"Revenues": "11,834",
"Stockholders Equity": "7,296",
"Net Income": "-313",
"Comprehensive Net Income": "-314",
"ECR before LimitedLiability": "225%",
"Economic Capital Ratio": "231%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,372",
"Assets, Non-Current": "67",
"Intangible Assets": "0",
"Liabilities, Current": "2,696",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-1.0",
"Other Expenses": "7,715",
"Other Liabilities": "2,018",
"Other Net Income": "-423",
"Other Revenues": "13,662",
"Property, Plant and Equipment": "4,276",
"Research and Development": "1,109",
"Selling, General and Administrative Expense": "5,130"
},
"output_variables": {
"Liabilities": "4,715",
"Assets": "12,715",
"Expenses": "13,954",
"Revenues": "13,662",
"Stockholders Equity": "8,000",
"Net Income": "-715",
"Comprehensive Net Income": "-716",
"ECR before LimitedLiability": "183%",
"Economic Capital Ratio": "196%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "11,152",
"Assets, Non-Current": "67",
"Intangible Assets": "0",
"Liabilities, Current": "3,213",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "75",
"Other Expenses": "8,212",
"Other Liabilities": "1,445",
"Other Net Income": "-396",
"Other Revenues": "17,272",
"Property, Plant and Equipment": "4,370",
"Research and Development": "669",
"Selling, General and Administrative Expense": "6,581"
},
"output_variables": {
"Liabilities": "4,657",
"Assets": "15,589",
"Expenses": "15,462",
"Revenues": "17,272",
"Stockholders Equity": "10,932",
"Net Income": "1,415",
"Comprehensive Net Income": "1,490",
"ECR before LimitedLiability": "309%",
"Economic Capital Ratio": "310%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "694",
"Assets, Current": "19,720",
"Assets, Non-Current": "112",
"Intangible Assets": "5,855",
"Liabilities, Current": "5,750",
"Liabilities, Non-Current": "9,927",
"Other Assets": "10,660",
"Other Compr. Net Income": "169",
"Other Expenses": "9,308",
"Other Liabilities": "1,274",
"Other Net Income": "-775",
"Other Revenues": "28,367",
"Property, Plant and Equipment": "10,325",
"Research and Development": "1,236",
"Selling, General and Administrative Expense": "8,651"
},
"output_variables": {
"Liabilities": "16,951",
"Assets": "46,672",
"Expenses": "19,889",
"Revenues": "28,367",
"Stockholders Equity": "29,721",
"Net Income": "7,703",
"Comprehensive Net Income": "7,872",
"ECR before LimitedLiability": "313%",
"Economic Capital Ratio": "314%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "1,317",
"Assets, Current": "19,389",
"Assets, Non-Current": "382",
"Intangible Assets": "5,855",
"Liabilities, Current": "5,799",
"Liabilities, Non-Current": "5,120",
"Other Assets": "9,682",
"Other Compr. Net Income": "178",
"Other Expenses": "19,170",
"Other Liabilities": "841",
"Other Net Income": "-141",
"Other Revenues": "32,525",
"Property, Plant and Equipment": "11,809",
"Research and Development": "1,619",
"Selling, General and Administrative Expense": "9,218"
},
"output_variables": {
"Liabilities": "11,760",
"Assets": "47,117",
"Expenses": "31,325",
"Revenues": "32,525",
"Stockholders Equity": "35,357",
"Net Income": "1,060",
"Comprehensive Net Income": "1,238",
"ECR before LimitedLiability": "297%",
"Economic Capital Ratio": "298%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "1,221",
"Assets, Current": "19,608",
"Assets, Non-Current": "289",
"Intangible Assets": "5,855",
"Liabilities, Current": "6,355",
"Liabilities, Non-Current": "5,000",
"Other Assets": "8,489",
"Other Compr. Net Income": "335",
"Other Expenses": "21,608",
"Other Liabilities": "1,159",
"Other Net Income": "-1,085",
"Other Revenues": "33,749",
"Property, Plant and Equipment": "11,731",
"Research and Development": "2,017",
"Selling, General and Administrative Expense": "10,499"
},
"output_variables": {
"Liabilities": "12,514",
"Assets": "45,973",
"Expenses": "35,344",
"Revenues": "33,749",
"Stockholders Equity": "33,459",
"Net Income": "-2,680",
"Comprehensive Net Income": "-2,345",
"ECR before LimitedLiability": "237%",
"Economic Capital Ratio": "242%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "1,129",
"Assets, Current": "21,258",
"Assets, Non-Current": "76",
"Intangible Assets": "5,855",
"Liabilities, Current": "7,403",
"Liabilities, Non-Current": "5,325",
"Other Assets": "8,587",
"Other Compr. Net Income": "-73",
"Other Expenses": "21,782",
"Other Liabilities": "279",
"Other Net Income": "-514",
"Other Revenues": "34,968",
"Property, Plant and Equipment": "11,799",
"Research and Development": "1,714",
"Selling, General and Administrative Expense": "8,961"
},
"output_variables": {
"Liabilities": "13,008",
"Assets": "47,575",
"Expenses": "33,587",
"Revenues": "34,968",
"Stockholders Equity": "34,567",
"Net Income": "867",
"Comprehensive Net Income": "794",
"ECR before LimitedLiability": "277%",
"Economic Capital Ratio": "279%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "1,125",
"Assets, Current": "20,703",
"Assets, Non-Current": "0",
"Intangible Assets": "5,855",
"Liabilities, Current": "8,448",
"Liabilities, Non-Current": "8,461",
"Other Assets": "14,773",
"Other Compr. Net Income": "1,380",
"Other Expenses": "25,960",
"Other Liabilities": "4,124",
"Other Net Income": "-410",
"Other Revenues": "38,465",
"Property, Plant and Equipment": "13,280",
"Research and Development": "2,166",
"Selling, General and Administrative Expense": "11,990"
},
"output_variables": {
"Liabilities": "21,034",
"Assets": "54,611",
"Expenses": "41,241",
"Revenues": "38,465",
"Stockholders Equity": "33,577",
"Net Income": "-3,185",
"Comprehensive Net Income": "-1,805",
"ECR before LimitedLiability": "189%",
"Economic Capital Ratio": "201%"
}
}
},
"top_rated": false,
"trend": -17.0,
"value": 2.0109166,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000889971.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000889971.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000889971.png"
},
{
"company_id": "0001126741",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001126741.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001126741.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001126741.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001126741_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001126741_main_keyfigs.svg",
"name": "GSI Technology INC",
"rank": 44,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001126741.svg",
"report_text": "The relative strengths and weaknesses of GSI Technology INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of GSI Technology INC compared to the market average is the variable Stockholders Equity, increasing the Economic Capital Ratio by 94% points.The greatest weakness of GSI Technology INC is the variable Research and Development, reducing the Economic Capital Ratio by 100% points.
The company's Economic Capital Ratio, given in the ranking table, is 201%, being 13% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001126741_2022_GSI_Technology_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "33.3",
"Liabilities": "79.7",
"Assets": "1.48",
"Stockholders Equity": "102",
"ECR before LimitedLiability": "250",
"Liabilities, Current": "26.9",
"Other Liabilities": "24.3",
"Intangible Assets": "-0.883",
"Assets, Current": "1.41",
"Other Assets": "1.55",
"Selling, General and Administrative Expense": "35.5",
"Expenses": "42.6",
"Revenues": "43.3",
"Net Income": "88.3",
"Other Expenses": "-25.4",
"Research and Development": "29.9",
"Amortization of Intangible Assets": "2.63",
"Other Revenues": "43.3",
"Comprehensive Net Income": "88.4",
"Other Net Income": "2.46",
"Economic Capital Ratio": "159"
},
"2012": {
"Liabilities, Non-Current": "35.3",
"Liabilities": "106",
"Assets": "11.5",
"Stockholders Equity": "146",
"ECR before LimitedLiability": "245",
"Liabilities, Current": "53.7",
"Other Liabilities": "26.4",
"Intangible Assets": "-4.42",
"Assets, Current": "9.78",
"Other Assets": "9.45",
"Selling, General and Administrative Expense": "-8.42",
"Expenses": "37.9",
"Revenues": "42.0",
"Net Income": "86.4",
"Other Expenses": "15.2",
"Research and Development": "29.2",
"Amortization of Intangible Assets": "1.96",
"Other Revenues": "42.0",
"Comprehensive Net Income": "86.9",
"Other Net Income": "6.75",
"Economic Capital Ratio": "166"
},
"2013": {
"Liabilities, Non-Current": "20.9",
"Liabilities": "88.6",
"Stockholders Equity": "181",
"ECR before LimitedLiability": "194",
"Liabilities, Current": "48.1",
"Other Liabilities": "26.0",
"Assets": "24.9",
"Property, Plant and Equipment": "-2.10",
"Intangible Assets": "-4.31",
"Assets, Current": "18.4",
"Other Assets": "12.5",
"Selling, General and Administrative Expense": "8.22",
"Expenses": "39.9",
"Revenues": "12.1",
"Net Income": "54.1",
"Other Expenses": "20.2",
"Research and Development": "10.2",
"Other Revenues": "12.1",
"Comprehensive Net Income": "53.2",
"Other Net Income": "2.24",
"Economic Capital Ratio": "153"
},
"2014": {
"Liabilities, Non-Current": "26.5",
"Liabilities": "98.4",
"Stockholders Equity": "175",
"ECR before LimitedLiability": "176",
"Liabilities, Current": "41.0",
"Other Liabilities": "41.5",
"Assets": "40.7",
"Property, Plant and Equipment": "-3.16",
"Intangible Assets": "-8.29",
"Assets, Current": "41.8",
"Other Assets": "14.1",
"Selling, General and Administrative Expense": "-23.8",
"Expenses": "5.08",
"Net Income": "14.6",
"Other Expenses": "28.6",
"Other Revenues": "-3.51",
"Revenues": "-3.51",
"Comprehensive Net Income": "16.2",
"Other Compr. Net Income": "1.57",
"Other Net Income": "13.0",
"Economic Capital Ratio": "115"
},
"2015": {
"Liabilities, Non-Current": "35.5",
"Liabilities": "84.4",
"Stockholders Equity": "143",
"ECR before LimitedLiability": "-68.0",
"Liabilities, Current": "36.0",
"Other Liabilities": "21.0",
"Assets, Non-Current": "-1.76",
"Assets": "33.7",
"Property, Plant and Equipment": "-4.81",
"Intangible Assets": "-12.2",
"Assets, Current": "41.1",
"Other Assets": "18.0",
"Selling, General and Administrative Expense": "-45.0",
"Expenses": "-9.64",
"Other Expenses": "33.0",
"Amortization of Intangible Assets": "2.18",
"Other Revenues": "3.52",
"Revenues": "3.52",
"Economic Capital Ratio": "-134",
"Other Net Income": "5.01",
"Other Compr. Net Income": "2.48"
},
"2016": {
"Liabilities, Non-Current": "42.9",
"Liabilities": "82.2",
"Stockholders Equity": "117",
"ECR before LimitedLiability": "159",
"Liabilities, Current": "58.7",
"Other Liabilities": "-15.9",
"Assets, Non-Current": "1.67",
"Assets": "23.8",
"Property, Plant and Equipment": "-2.95",
"Intangible Assets": "-6.69",
"Assets, Current": "37.3",
"Selling, General and Administrative Expense": "-25.9",
"Expenses": "13.4",
"Revenues": "26.4",
"Net Income": "38.4",
"Other Expenses": "37.1",
"Amortization of Intangible Assets": "1.84",
"Other Revenues": "26.4",
"Comprehensive Net Income": "38.6",
"Other Net Income": "-1.11",
"Economic Capital Ratio": "94.0"
},
"2017": {
"Liabilities, Non-Current": "53.6",
"Liabilities": "84.1",
"Stockholders Equity": "129",
"ECR before LimitedLiability": "147",
"Liabilities, Current": "41.6",
"Other Liabilities": "-5.78",
"Assets, Non-Current": "1.09",
"Assets": "26.5",
"Property, Plant and Equipment": "-3.23",
"Intangible Assets": "-8.52",
"Assets, Current": "33.4",
"Other Assets": "7.14",
"Expenses": "14.7",
"Revenues": "19.4",
"Net Income": "34.8",
"Other Expenses": "41.9",
"Research and Development": "-31.1",
"Amortization of Intangible Assets": "2.63",
"Other Revenues": "19.4",
"Comprehensive Net Income": "33.7",
"Economic Capital Ratio": "108"
},
"2018": {
"Liabilities, Non-Current": "48.5",
"Liabilities": "120",
"Stockholders Equity": "179",
"ECR before LimitedLiability": "237",
"Liabilities, Current": "91.1",
"Other Liabilities": "-6.97",
"Assets": "45.6",
"Property, Plant and Equipment": "-3.00",
"Intangible Assets": "-5.60",
"Assets, Current": "52.1",
"Other Assets": "6.15",
"Selling, General and Administrative Expense": "11.4",
"Expenses": "2.85",
"Revenues": "12.9",
"Net Income": "25.9",
"Other Expenses": "42.1",
"Research and Development": "-53.4",
"Other Revenues": "12.9",
"Comprehensive Net Income": "26.5",
"Other Net Income": "10.2",
"Economic Capital Ratio": "109"
},
"2019": {
"Liabilities, Non-Current": "69.8",
"Liabilities": "104",
"Stockholders Equity": "145",
"ECR before LimitedLiability": "203",
"Liabilities, Current": "42.2",
"Assets": "21.5",
"Property, Plant and Equipment": "-3.40",
"Intangible Assets": "-7.51",
"Assets, Current": "34.5",
"Other Assets": "5.64",
"Selling, General and Administrative Expense": "13.7",
"Expenses": "15.3",
"Revenues": "24.7",
"Net Income": "46.7",
"Other Expenses": "64.6",
"Research and Development": "-66.1",
"Amortization of Intangible Assets": "2.50",
"Other Revenues": "24.7",
"Comprehensive Net Income": "47.8",
"Other Net Income": "6.76",
"Economic Capital Ratio": "150"
},
"2020": {
"Liabilities, Non-Current": "68.6",
"Liabilities": "110",
"Stockholders Equity": "129",
"ECR before LimitedLiability": "109",
"Liabilities, Current": "49.2",
"Other Liabilities": "9.90",
"Assets, Non-Current": "-3.00",
"Assets": "24.6",
"Property, Plant and Equipment": "-7.82",
"Intangible Assets": "-11.0",
"Assets, Current": "61.8",
"Other Assets": "-1.70",
"Expenses": "-36.9",
"Revenues": "-1.23",
"Net Income": "-32.0",
"Other Expenses": "56.9",
"Research and Development": "-99.6",
"Amortization of Intangible Assets": "2.46",
"Other Revenues": "-1.23",
"Comprehensive Net Income": "-32.3",
"Other Net Income": "6.06",
"Economic Capital Ratio": "65.6"
},
"2021": {
"Liabilities, Non-Current": "39.1",
"Liabilities": "64.1",
"Stockholders Equity": "94.0",
"ECR before LimitedLiability": "21.6",
"Liabilities, Current": "30.6",
"Assets, Non-Current": "8.98",
"Assets": "30.3",
"Property, Plant and Equipment": "-5.98",
"Intangible Assets": "-12.8",
"Assets, Current": "60.5",
"Other Assets": "-13.0",
"Selling, General and Administrative Expense": "-9.38",
"Expenses": "-64.8",
"Revenues": "-35.5",
"Net Income": "-95.6",
"Other Expenses": "34.6",
"Research and Development": "-100",
"Other Revenues": "-35.5",
"Comprehensive Net Income": "-97.5",
"Other Net Income": "7.56",
"Economic Capital Ratio": "-13.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001126741_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "95,711",
"Assets, Non-Current": "1,723",
"Intangible Assets": "0",
"Liabilities, Current": "15,676",
"Liabilities, Non-Current": "1,561",
"Other Assets": "30,938",
"Other Compr. Net Income": "0",
"Other Expenses": "57,994",
"Other Liabilities": "0",
"Other Net Income": "673",
"Other Revenues": "97,551",
"Property, Plant and Equipment": "13,545",
"Research and Development": "10,632",
"Selling, General and Administrative Expense": "10,722"
},
"output_variables": {
"Liabilities": "17,237",
"Assets": "141,917",
"Expenses": "79,348",
"Revenues": "97,551",
"Stockholders Equity": "124,680",
"Net Income": "18,876",
"Comprehensive Net Income": "18,876",
"ECR before LimitedLiability": "457%",
"Economic Capital Ratio": "457%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "95,187",
"Assets, Non-Current": "1,627",
"Intangible Assets": "0",
"Liabilities, Current": "12,503",
"Liabilities, Non-Current": "1,835",
"Other Assets": "33,497",
"Other Compr. Net Income": "0",
"Other Expenses": "46,316",
"Other Liabilities": "0",
"Other Net Income": "525",
"Other Revenues": "82,540",
"Property, Plant and Equipment": "12,806",
"Research and Development": "10,637",
"Selling, General and Administrative Expense": "19,356"
},
"output_variables": {
"Liabilities": "14,338",
"Assets": "143,117",
"Expenses": "76,309",
"Revenues": "82,540",
"Stockholders Equity": "128,779",
"Net Income": "6,756",
"Comprehensive Net Income": "6,756",
"ECR before LimitedLiability": "416%",
"Economic Capital Ratio": "416%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "97,478",
"Assets, Non-Current": "2,098",
"Intangible Assets": "0",
"Liabilities, Current": "10,859",
"Liabilities, Non-Current": "2,803",
"Other Assets": "35,495",
"Other Compr. Net Income": "-43",
"Other Expenses": "37,464",
"Other Liabilities": "0",
"Other Net Income": "464",
"Other Revenues": "66,014",
"Property, Plant and Equipment": "10,774",
"Research and Development": "11,472",
"Selling, General and Administrative Expense": "13,696"
},
"output_variables": {
"Liabilities": "13,662",
"Assets": "145,845",
"Expenses": "62,632",
"Revenues": "66,014",
"Stockholders Equity": "132,183",
"Net Income": "3,846",
"Comprehensive Net Income": "3,803",
"ECR before LimitedLiability": "406%",
"Economic Capital Ratio": "406%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "102,507",
"Assets, Non-Current": "668",
"Intangible Assets": "0",
"Liabilities, Current": "11,837",
"Liabilities, Non-Current": "1,462",
"Other Assets": "28,819",
"Other Compr. Net Income": "-12",
"Other Expenses": "33,182",
"Other Liabilities": "0",
"Other Net Income": "338",
"Other Revenues": "58,579",
"Property, Plant and Equipment": "9,683",
"Research and Development": "13,110",
"Selling, General and Administrative Expense": "18,814"
},
"output_variables": {
"Liabilities": "13,299",
"Assets": "141,677",
"Expenses": "65,106",
"Revenues": "58,579",
"Stockholders Equity": "128,378",
"Net Income": "-6,189",
"Comprehensive Net Income": "-6,201",
"ECR before LimitedLiability": "357%",
"Economic Capital Ratio": "357%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "77,943",
"Assets, Non-Current": "105",
"Intangible Assets": "393",
"Liabilities, Current": "11,713",
"Liabilities, Non-Current": "780",
"Other Assets": "21,740",
"Other Compr. Net Income": "-7.0",
"Other Expenses": "27,700",
"Other Liabilities": "0",
"Other Net Income": "388",
"Other Revenues": "53,498",
"Property, Plant and Equipment": "8,708",
"Research and Development": "11,917",
"Selling, General and Administrative Expense": "19,247"
},
"output_variables": {
"Liabilities": "12,493",
"Assets": "108,889",
"Expenses": "58,864",
"Revenues": "53,498",
"Stockholders Equity": "96,396",
"Net Income": "-4,978",
"Comprehensive Net Income": "-4,985",
"ECR before LimitedLiability": "340%",
"Economic Capital Ratio": "341%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "71,962",
"Assets, Non-Current": "3,086",
"Intangible Assets": "11,681",
"Liabilities, Current": "9,242",
"Liabilities, Non-Current": "116",
"Other Assets": "11,148",
"Other Compr. Net Income": "1.0",
"Other Expenses": "25,358",
"Other Liabilities": "7,303",
"Other Net Income": "210",
"Other Revenues": "52,736",
"Property, Plant and Equipment": "8,653",
"Research and Development": "12,095",
"Selling, General and Administrative Expense": "17,663"
},
"output_variables": {
"Liabilities": "16,661",
"Assets": "106,530",
"Expenses": "55,116",
"Revenues": "52,736",
"Stockholders Equity": "89,869",
"Net Income": "-2,170",
"Comprehensive Net Income": "-2,169",
"ECR before LimitedLiability": "328%",
"Economic Capital Ratio": "328%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "68,272",
"Assets, Non-Current": "2,456",
"Intangible Assets": "7,978",
"Liabilities, Current": "10,474",
"Liabilities, Non-Current": "244",
"Other Assets": "16,200",
"Other Compr. Net Income": "-89",
"Other Expenses": "21,830",
"Other Liabilities": "5,433",
"Other Net Income": "478",
"Other Revenues": "48,180",
"Property, Plant and Equipment": "7,689",
"Research and Development": "15,803",
"Selling, General and Administrative Expense": "11,140"
},
"output_variables": {
"Liabilities": "16,151",
"Assets": "102,595",
"Expenses": "48,773",
"Revenues": "48,180",
"Stockholders Equity": "86,444",
"Net Income": "-115",
"Comprehensive Net Income": "-204",
"ECR before LimitedLiability": "339%",
"Economic Capital Ratio": "340%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "71,271",
"Assets, Non-Current": "1,207",
"Intangible Assets": "7,978",
"Liabilities, Current": "7,404",
"Liabilities, Non-Current": "619",
"Other Assets": "10,912",
"Other Compr. Net Income": "-80",
"Other Expenses": "20,670",
"Other Liabilities": "4,702",
"Other Net Income": "409",
"Other Revenues": "42,643",
"Property, Plant and Equipment": "8,172",
"Research and Development": "16,998",
"Selling, General and Administrative Expense": "9,899"
},
"output_variables": {
"Liabilities": "12,725",
"Assets": "99,540",
"Expenses": "47,567",
"Revenues": "42,643",
"Stockholders Equity": "86,815",
"Net Income": "-4,515",
"Comprehensive Net Income": "-4,595",
"ECR before LimitedLiability": "331%",
"Economic Capital Ratio": "331%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "77,365",
"Assets, Non-Current": "160",
"Intangible Assets": "7,978",
"Liabilities, Current": "8,733",
"Liabilities, Non-Current": "622",
"Other Assets": "11,719",
"Other Compr. Net Income": "105",
"Other Expenses": "19,963",
"Other Liabilities": "3,713",
"Other Net Income": "671",
"Other Revenues": "51,486",
"Property, Plant and Equipment": "9,001",
"Research and Development": "21,355",
"Selling, General and Administrative Expense": "10,455"
},
"output_variables": {
"Liabilities": "13,068",
"Assets": "106,223",
"Expenses": "51,773",
"Revenues": "51,486",
"Stockholders Equity": "93,155",
"Net Income": "384",
"Comprehensive Net Income": "489",
"ECR before LimitedLiability": "369%",
"Economic Capital Ratio": "369%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "79,113",
"Assets, Non-Current": "0",
"Intangible Assets": "7,978",
"Liabilities, Current": "8,260",
"Liabilities, Non-Current": "762",
"Other Assets": "7,351",
"Other Compr. Net Income": "108",
"Other Expenses": "18,247",
"Other Liabilities": "3,898",
"Other Net Income": "712",
"Other Revenues": "43,343",
"Property, Plant and Equipment": "8,119",
"Research and Development": "25,223",
"Selling, General and Administrative Expense": "10,922"
},
"output_variables": {
"Liabilities": "12,920",
"Assets": "102,561",
"Expenses": "54,392",
"Revenues": "43,343",
"Stockholders Equity": "89,641",
"Net Income": "-10,337",
"Comprehensive Net Income": "-10,229",
"ECR before LimitedLiability": "295%",
"Economic Capital Ratio": "297%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "63,446",
"Assets, Non-Current": "5,792",
"Intangible Assets": "7,978",
"Liabilities, Current": "7,462",
"Liabilities, Non-Current": "324",
"Other Assets": "3,068",
"Other Compr. Net Income": "-91",
"Other Expenses": "14,847",
"Other Liabilities": "4,234",
"Other Net Income": "94",
"Other Revenues": "27,729",
"Property, Plant and Equipment": "7,328",
"Research and Development": "23,344",
"Selling, General and Administrative Expense": "11,137"
},
"output_variables": {
"Liabilities": "12,020",
"Assets": "87,612",
"Expenses": "49,328",
"Revenues": "27,729",
"Stockholders Equity": "75,592",
"Net Income": "-21,505",
"Comprehensive Net Income": "-21,596",
"ECR before LimitedLiability": "189%",
"Economic Capital Ratio": "201%"
}
}
},
"top_rated": false,
"trend": -21.0,
"value": 2.0075616,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001126741.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001126741.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001126741.png"
},
{
"company_id": "0001652535",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001652535.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001652535.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001652535.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001652535_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001652535_main_keyfigs.svg",
"name": "Ichor Holdings LTD",
"rank": 45,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001652535.svg",
"report_text": "The relative strengths and weaknesses of Ichor Holdings LTD are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Ichor Holdings LTD compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 100% points.The greatest weakness of Ichor Holdings LTD is the variable Other Expenses, reducing the Economic Capital Ratio by 196% points.
The company's Economic Capital Ratio, given in the ranking table, is 199%, being 15% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001652535_2022_Ichor_Holdings_LTD.pdf",
"shrinked_graph_json": {
"2017": {
"Liabilities, Non-Current": "-49.6",
"Liabilities": "6.39",
"Stockholders Equity": "-180",
"ECR before LimitedLiability": "-13.4",
"Liabilities, Current": "23.4",
"Other Liabilities": "20.0",
"Assets, Non-Current": "-3.89",
"Assets": "-78.3",
"Property, Plant and Equipment": "-21.5",
"Intangible Assets": "-5.35",
"Assets, Current": "-49.5",
"Other Assets": "-9.85",
"Selling, General and Administrative Expense": "53.8",
"Expenses": "-4.33",
"Revenues": "78.0",
"Net Income": "70.7",
"Other Expenses": "-165",
"Research and Development": "69.3",
"Other Revenues": "78.0",
"Comprehensive Net Income": "70.2",
"Economic Capital Ratio": "-52.9"
},
"2018": {
"Liabilities, Non-Current": "-58.7",
"Liabilities": "104",
"Assets": "-111",
"Stockholders Equity": "-197",
"ECR before LimitedLiability": "97.6",
"Liabilities, Current": "114",
"Other Liabilities": "29.3",
"Property, Plant and Equipment": "-31.5",
"Assets, Current": "-84.0",
"Other Assets": "-9.04",
"Selling, General and Administrative Expense": "86.6",
"Expenses": "-40.7",
"Revenues": "136",
"Net Income": "133",
"Other Expenses": "-274",
"Research and Development": "87.5",
"Amortization of Intangible Assets": "-8.65",
"Other Revenues": "136",
"Comprehensive Net Income": "133",
"Other Net Income": "12.5",
"Economic Capital Ratio": "-29.9"
},
"2019": {
"Liabilities, Non-Current": "-26.1",
"Liabilities": "-5.95",
"Stockholders Equity": "-161",
"ECR before LimitedLiability": "-12.7",
"Other Liabilities": "16.6",
"Assets, Non-Current": "-5.55",
"Assets": "-73.8",
"Property, Plant and Equipment": "-23.5",
"Intangible Assets": "-5.00",
"Assets, Current": "-50.3",
"Other Assets": "3.46",
"Selling, General and Administrative Expense": "51.7",
"Expenses": "-12.2",
"Revenues": "61.0",
"Net Income": "49.6",
"Other Expenses": "-148",
"Research and Development": "64.8",
"Amortization of Intangible Assets": "-4.94",
"Other Revenues": "61.0",
"Comprehensive Net Income": "50.1",
"Economic Capital Ratio": "-65.9"
},
"2020": {
"Liabilities, Non-Current": "5.96",
"Liabilities": "73.2",
"Stockholders Equity": "-169",
"ECR before LimitedLiability": "15.5",
"Liabilities, Current": "43.0",
"Other Liabilities": "35.9",
"Assets, Non-Current": "-5.54",
"Assets": "-90.5",
"Property, Plant and Equipment": "-32.3",
"Intangible Assets": "-16.1",
"Assets, Current": "-45.8",
"Other Assets": "-15.5",
"Selling, General and Administrative Expense": "58.4",
"Expenses": "-51.9",
"Revenues": "98.2",
"Net Income": "58.7",
"Other Expenses": "-226",
"Research and Development": "71.4",
"Other Revenues": "98.2",
"Comprehensive Net Income": "57.5",
"Economic Capital Ratio": "-27.9"
},
"2021": {
"Liabilities, Non-Current": "-34.3",
"Liabilities": "45.6",
"Stockholders Equity": "-186",
"ECR before LimitedLiability": "20.2",
"Liabilities, Current": "38.9",
"Other Liabilities": "34.6",
"Assets, Non-Current": "-5.22",
"Assets": "-86.5",
"Property, Plant and Equipment": "-21.9",
"Assets, Current": "-61.6",
"Other Assets": "-13.2",
"Selling, General and Administrative Expense": "59.8",
"Expenses": "-22.1",
"Revenues": "100",
"Net Income": "90.1",
"Other Expenses": "-196",
"Research and Development": "70.6",
"Other Revenues": "100",
"Comprehensive Net Income": "88.7",
"Other Net Income": "10.6",
"Economic Capital Ratio": "-14.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001652535_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "8,880",
"Assets, Current": "278,454",
"Assets, Non-Current": "1,052",
"Intangible Assets": "169,399",
"Liabilities, Current": "147,221",
"Liabilities, Non-Current": "183,143",
"Other Assets": "74,399",
"Other Compr. Net Income": "0",
"Other Expenses": "544,522",
"Other Liabilities": "10,558",
"Other Net Income": "-335",
"Other Revenues": "655,892",
"Property, Plant and Equipment": "34,380",
"Research and Development": "7,899",
"Selling, General and Administrative Expense": "37,802"
},
"output_variables": {
"Liabilities": "340,922",
"Assets": "557,684",
"Expenses": "599,103",
"Revenues": "655,892",
"Stockholders Equity": "216,762",
"Net Income": "56,454",
"Comprehensive Net Income": "56,454",
"ECR before LimitedLiability": "161%",
"Economic Capital Ratio": "179%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "15,369",
"Assets, Current": "211,575",
"Assets, Non-Current": "906",
"Intangible Assets": "173,010",
"Liabilities, Current": "87,754",
"Liabilities, Non-Current": "195,443",
"Other Assets": "58,258",
"Other Compr. Net Income": "0",
"Other Expenses": "693,797",
"Other Liabilities": "3,966",
"Other Net Income": "241",
"Other Revenues": "823,611",
"Property, Plant and Equipment": "41,740",
"Research and Development": "9,355",
"Selling, General and Administrative Expense": "47,448"
},
"output_variables": {
"Liabilities": "287,163",
"Assets": "485,489",
"Expenses": "765,969",
"Revenues": "823,611",
"Stockholders Equity": "198,326",
"Net Income": "57,883",
"Comprehensive Net Income": "57,883",
"ECR before LimitedLiability": "178%",
"Economic Capital Ratio": "192%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "13,015",
"Assets, Current": "276,947",
"Assets, Non-Current": "1,094",
"Intangible Assets": "173,010",
"Liabilities, Current": "163,867",
"Liabilities, Non-Current": "181,062",
"Other Assets": "70,963",
"Other Compr. Net Income": "0",
"Other Expenses": "538,666",
"Other Liabilities": "210",
"Other Net Income": "-55",
"Other Revenues": "620,837",
"Property, Plant and Equipment": "44,541",
"Research and Development": "11,102",
"Selling, General and Administrative Expense": "47,270"
},
"output_variables": {
"Liabilities": "345,139",
"Assets": "566,555",
"Expenses": "610,053",
"Revenues": "620,837",
"Stockholders Equity": "221,416",
"Net Income": "10,729",
"Comprehensive Net Income": "10,729",
"ECR before LimitedLiability": "123%",
"Economic Capital Ratio": "153%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "13,365",
"Assets, Current": "495,714",
"Assets, Non-Current": "5,503",
"Intangible Assets": "174,887",
"Liabilities, Current": "162,034",
"Liabilities, Non-Current": "200,340",
"Other Assets": "56,257",
"Other Compr. Net Income": "0",
"Other Expenses": "797,083",
"Other Liabilities": "109",
"Other Net Income": "-534",
"Other Revenues": "914,236",
"Property, Plant and Equipment": "41,811",
"Research and Development": "13,361",
"Selling, General and Administrative Expense": "56,614"
},
"output_variables": {
"Liabilities": "362,483",
"Assets": "774,172",
"Expenses": "880,423",
"Revenues": "914,236",
"Stockholders Equity": "411,689",
"Net Income": "33,279",
"Comprehensive Net Income": "33,279",
"ECR before LimitedLiability": "192%",
"Economic Capital Ratio": "203%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "14,918",
"Assets, Current": "462,771",
"Assets, Non-Current": "9,166",
"Intangible Assets": "335,902",
"Liabilities, Current": "208,303",
"Liabilities, Non-Current": "311,820",
"Other Assets": "127,833",
"Other Compr. Net Income": "0",
"Other Expenses": "928,745",
"Other Liabilities": "38",
"Other Net Income": "-807",
"Other Revenues": "1,096,917",
"Property, Plant and Equipment": "85,204",
"Research and Development": "15,691",
"Selling, General and Administrative Expense": "65,857"
},
"output_variables": {
"Liabilities": "520,161",
"Assets": "1,020,876",
"Expenses": "1,025,211",
"Revenues": "1,096,917",
"Stockholders Equity": "500,715",
"Net Income": "70,899",
"Comprehensive Net Income": "70,899",
"ECR before LimitedLiability": "187%",
"Economic Capital Ratio": "199%"
}
}
},
"top_rated": false,
"trend": -7.0,
"value": 1.9937223,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001652535.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001652535.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001652535.png"
},
{
"company_id": "0001039065",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001039065.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001039065.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001039065.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001039065_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001039065_main_keyfigs.svg",
"name": "OSI Systems INC",
"rank": 46,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001039065.svg",
"report_text": "The relative strengths and weaknesses of OSI Systems INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of OSI Systems INC compared to the market average is the variable Comprehensive Net Income, increasing the Economic Capital Ratio by 71% points.The greatest weakness of OSI Systems INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 124% points.
The company's Economic Capital Ratio, given in the ranking table, is 187%, being 27% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001039065_2022_OSI_Systems_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "10.5",
"Liabilities": "16.8",
"Assets": "-45.8",
"Stockholders Equity": "-134",
"ECR before LimitedLiability": "65.4",
"Liabilities, Current": "-20.1",
"Other Liabilities": "24.7",
"Property, Plant and Equipment": "-14.8",
"Assets, Current": "-24.8",
"Other Assets": "-15.8",
"Selling, General and Administrative Expense": "-18.1",
"Expenses": "-20.3",
"Revenues": "47.0",
"Net Income": "27.2",
"Other Expenses": "-71.8",
"Research and Development": "60.7",
"Amortization of Intangible Assets": "3.44",
"Other Revenues": "47.0",
"Comprehensive Net Income": "35.4",
"Other Compr. Net Income": "8.50",
"Economic Capital Ratio": "-25.6"
},
"2012": {
"Liabilities, Non-Current": "11.5",
"Liabilities": "6.41",
"Assets": "-49.2",
"Stockholders Equity": "-118",
"ECR before LimitedLiability": "55.1",
"Liabilities, Current": "23.8",
"Other Liabilities": "-34.1",
"Property, Plant and Equipment": "-10.3",
"Assets, Current": "-28.8",
"Other Assets": "-16.4",
"Selling, General and Administrative Expense": "5.37",
"Expenses": "11.2",
"Revenues": "66.5",
"Net Income": "79.1",
"Other Expenses": "-63.7",
"Research and Development": "57.4",
"Other Revenues": "66.5",
"Comprehensive Net Income": "76.4",
"Other Net Income": "4.86",
"Other Compr. Net Income": "-3.43",
"Economic Capital Ratio": "-23.9"
},
"2013": {
"Liabilities, Non-Current": "7.32",
"Liabilities": "-47.4",
"Stockholders Equity": "-84.8",
"ECR before LimitedLiability": "-18.6",
"Liabilities, Current": "-27.1",
"Other Liabilities": "-25.5",
"Assets, Non-Current": "2.72",
"Assets": "-26.4",
"Property, Plant and Equipment": "10.2",
"Intangible Assets": "-2.36",
"Assets, Current": "-21.8",
"Other Assets": "-14.9",
"Selling, General and Administrative Expense": "6.09",
"Expenses": "18.4",
"Revenues": "32.3",
"Net Income": "48.7",
"Other Expenses": "-34.5",
"Research and Development": "40.6",
"Other Revenues": "32.3",
"Comprehensive Net Income": "47.4",
"Economic Capital Ratio": "-59.4"
},
"2014": {
"Liabilities, Non-Current": "11.8",
"Liabilities": "-7.31",
"Stockholders Equity": "-90.1",
"ECR before LimitedLiability": "23.6",
"Liabilities, Current": "-15.1",
"Other Liabilities": "-5.20",
"Assets": "-39.3",
"Property, Plant and Equipment": "11.3",
"Intangible Assets": "-4.25",
"Assets, Current": "-29.7",
"Other Assets": "-20.7",
"Selling, General and Administrative Expense": "6.83",
"Expenses": "3.66",
"Revenues": "48.7",
"Net Income": "62.1",
"Other Expenses": "-61.3",
"Research and Development": "47.0",
"Other Revenues": "48.7",
"Comprehensive Net Income": "64.7",
"Other Net Income": "12.4",
"Economic Capital Ratio": "-37.4"
},
"2015": {
"Liabilities, Non-Current": "7.35",
"Liabilities": "27.2",
"Stockholders Equity": "-94.2",
"ECR before LimitedLiability": "-160",
"Liabilities, Current": "11.8",
"Other Liabilities": "9.46",
"Assets, Non-Current": "6.25",
"Assets": "-42.6",
"Intangible Assets": "-8.23",
"Assets, Current": "-31.9",
"Other Assets": "-14.9",
"Selling, General and Administrative Expense": "6.35",
"Expenses": "-11.8",
"Revenues": "74.6",
"Net Income": "68.0",
"Other Expenses": "-95.8",
"Research and Development": "64.0",
"Other Revenues": "74.6",
"Comprehensive Net Income": "67.5",
"Other Net Income": "3.40",
"Economic Capital Ratio": "-226"
},
"2016": {
"Assets": "-38.5",
"Stockholders Equity": "-78.8",
"Liabilities, Non-Current": "17.2",
"ECR before LimitedLiability": "29.0",
"Property, Plant and Equipment": "3.13",
"Intangible Assets": "-11.8",
"Assets, Current": "-15.0",
"Other Assets": "-18.6",
"Selling, General and Administrative Expense": "11.0",
"Expenses": "8.50",
"Revenues": "50.6",
"Net Income": "55.9",
"Other Expenses": "-62.0",
"Research and Development": "47.3",
"Other Revenues": "50.6",
"Liabilities, Current": "-36.1",
"Other Liabilities": "13.8",
"Comprehensive Net Income": "53.6",
"Other Net Income": "-2.38",
"Other Compr. Net Income": "-2.78",
"Economic Capital Ratio": "-36.3"
},
"2017": {
"Liabilities, Non-Current": "-34.1",
"Liabilities": "-23.3",
"Stockholders Equity": "-79.4",
"ECR before LimitedLiability": "-21.7",
"Liabilities, Current": "-6.65",
"Other Liabilities": "14.1",
"Assets, Non-Current": "5.81",
"Assets": "-33.1",
"Property, Plant and Equipment": "-7.00",
"Intangible Assets": "6.43",
"Assets, Current": "-18.1",
"Other Assets": "-21.0",
"Selling, General and Administrative Expense": "5.13",
"Expenses": "3.28",
"Revenues": "32.4",
"Net Income": "34.2",
"Other Expenses": "-53.3",
"Research and Development": "41.7",
"Other Revenues": "32.4",
"Comprehensive Net Income": "33.9",
"Economic Capital Ratio": "-61.2"
},
"2018": {
"Liabilities, Non-Current": "-24.8",
"Liabilities": "3.66",
"Stockholders Equity": "-56.4",
"ECR before LimitedLiability": "45.6",
"Liabilities, Current": "13.3",
"Other Liabilities": "12.6",
"Assets": "-38.1",
"Property, Plant and Equipment": "-14.5",
"Intangible Assets": "18.4",
"Assets, Current": "-27.7",
"Other Assets": "-15.4",
"Selling, General and Administrative Expense": "6.25",
"Expenses": "-5.88",
"Revenues": "42.6",
"Net Income": "43.2",
"Other Expenses": "-53.7",
"Research and Development": "38.8",
"Other Revenues": "42.6",
"Comprehensive Net Income": "45.1",
"Other Net Income": "6.37",
"Economic Capital Ratio": "-81.9"
},
"2019": {
"Liabilities, Non-Current": "-19.8",
"Liabilities": "-18.9",
"Stockholders Equity": "-119",
"ECR before LimitedLiability": "9.51",
"Liabilities, Current": "-16.1",
"Other Liabilities": "14.9",
"Assets": "-50.6",
"Property, Plant and Equipment": "-16.3",
"Intangible Assets": "8.09",
"Assets, Current": "-34.3",
"Other Assets": "-12.2",
"Expenses": "3.31",
"Revenues": "49.6",
"Net Income": "54.9",
"Other Expenses": "-52.4",
"Research and Development": "45.4",
"Amortization of Intangible Assets": "2.26",
"Other Revenues": "49.6",
"Comprehensive Net Income": "54.7",
"Other Net Income": "2.23",
"Economic Capital Ratio": "-43.7"
},
"2020": {
"Liabilities, Non-Current": "-19.7",
"Liabilities": "14.7",
"Stockholders Equity": "-116",
"ECR before LimitedLiability": "-7.33",
"Liabilities, Current": "7.10",
"Other Liabilities": "23.9",
"Assets, Non-Current": "4.45",
"Assets": "-60.4",
"Property, Plant and Equipment": "-18.5",
"Intangible Assets": "10.8",
"Assets, Current": "-41.2",
"Other Assets": "-20.1",
"Selling, General and Administrative Expense": "-4.82",
"Expenses": "-11.5",
"Revenues": "60.0",
"Net Income": "50.9",
"Other Expenses": "-60.9",
"Research and Development": "42.5",
"Other Revenues": "60.0",
"Comprehensive Net Income": "47.8",
"Economic Capital Ratio": "-50.7"
},
"2021": {
"Liabilities, Non-Current": "-38.8",
"Liabilities": "2.18",
"Stockholders Equity": "-124",
"ECR before LimitedLiability": "7.57",
"Liabilities, Current": "7.55",
"Other Liabilities": "25.1",
"Assets, Non-Current": "6.27",
"Assets": "-57.3",
"Property, Plant and Equipment": "-15.5",
"Intangible Assets": "7.85",
"Assets, Current": "-35.9",
"Other Assets": "-24.3",
"Other Revenues": "62.1",
"Revenues": "62.1",
"Net Income": "69.5",
"Comprehensive Net Income": "71.1",
"Selling, General and Administrative Expense": "5.18",
"Research and Development": "46.7",
"Other Expenses": "-65.1",
"Other Net Income": "8.33",
"Economic Capital Ratio": "-27.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001039065_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "405,286",
"Assets, Non-Current": "20,614",
"Intangible Assets": "103,999",
"Liabilities, Current": "160,981",
"Liabilities, Non-Current": "39,135",
"Other Assets": "0",
"Other Compr. Net Income": "9,142",
"Other Expenses": "434,597",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "656,100",
"Property, Plant and Equipment": "55,017",
"Research and Development": "45,448",
"Selling, General and Administrative Expense": "142,633"
},
"output_variables": {
"Liabilities": "200,116",
"Assets": "584,916",
"Expenses": "622,678",
"Revenues": "656,100",
"Stockholders Equity": "384,800",
"Net Income": "33,422",
"Comprehensive Net Income": "42,564",
"ECR before LimitedLiability": "271%",
"Economic Capital Ratio": "273%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "483,113",
"Assets, Non-Current": "35,228",
"Intangible Assets": "119,891",
"Liabilities, Current": "160,649",
"Liabilities, Non-Current": "55,128",
"Other Assets": "0",
"Other Compr. Net Income": "-6,433",
"Other Expenses": "546,131",
"Other Liabilities": "100,000",
"Other Net Income": "0",
"Other Revenues": "792,990",
"Property, Plant and Equipment": "111,664",
"Research and Development": "49,565",
"Selling, General and Administrative Expense": "151,746"
},
"output_variables": {
"Liabilities": "315,777",
"Assets": "749,896",
"Expenses": "747,442",
"Revenues": "792,990",
"Stockholders Equity": "434,119",
"Net Income": "45,548",
"Comprehensive Net Income": "39,115",
"ECR before LimitedLiability": "219%",
"Economic Capital Ratio": "226%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "543,124",
"Assets, Non-Current": "40,240",
"Intangible Assets": "120,346",
"Liabilities, Current": "298,239",
"Liabilities, Non-Current": "54,684",
"Other Assets": "0",
"Other Compr. Net Income": "-2,048",
"Other Expenses": "549,911",
"Other Liabilities": "121,365",
"Other Net Income": "0",
"Other Revenues": "802,047",
"Property, Plant and Equipment": "249,029",
"Research and Development": "48,240",
"Selling, General and Administrative Expense": "159,761"
},
"output_variables": {
"Liabilities": "474,288",
"Assets": "952,739",
"Expenses": "757,912",
"Revenues": "802,047",
"Stockholders Equity": "478,451",
"Net Income": "44,135",
"Comprehensive Net Income": "42,087",
"ECR before LimitedLiability": "180%",
"Economic Capital Ratio": "193%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "566,121",
"Assets, Non-Current": "48,255",
"Intangible Assets": "136,222",
"Liabilities, Current": "302,607",
"Liabilities, Non-Current": "53,096",
"Other Assets": "0",
"Other Compr. Net Income": "3,435",
"Other Expenses": "647,187",
"Other Liabilities": "123,161",
"Other Net Income": "0",
"Other Revenues": "906,742",
"Property, Plant and Equipment": "260,479",
"Research and Development": "44,792",
"Selling, General and Administrative Expense": "166,869"
},
"output_variables": {
"Liabilities": "478,864",
"Assets": "1,011,077",
"Expenses": "858,848",
"Revenues": "906,742",
"Stockholders Equity": "532,213",
"Net Income": "47,894",
"Comprehensive Net Income": "51,329",
"ECR before LimitedLiability": "194%",
"Economic Capital Ratio": "204%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "496,634",
"Assets, Non-Current": "66,372",
"Intangible Assets": "148,580",
"Liabilities, Current": "241,643",
"Liabilities, Non-Current": "83,179",
"Other Assets": "0",
"Other Compr. Net Income": "-7,363",
"Other Expenses": "669,656",
"Other Liabilities": "30,688",
"Other Net Income": "0",
"Other Revenues": "958,202",
"Property, Plant and Equipment": "225,703",
"Research and Development": "51,639",
"Selling, General and Administrative Expense": "171,756"
},
"output_variables": {
"Liabilities": "355,510",
"Assets": "937,289",
"Expenses": "893,051",
"Revenues": "958,202",
"Stockholders Equity": "581,779",
"Net Income": "65,151",
"Comprehensive Net Income": "57,788",
"ECR before LimitedLiability": "245%",
"Economic Capital Ratio": "249%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "555,318",
"Assets, Non-Current": "30,714",
"Intangible Assets": "179,102",
"Liabilities, Current": "367,835",
"Liabilities, Non-Current": "53,882",
"Other Assets": "43,475",
"Other Compr. Net Income": "-6,992",
"Other Expenses": "587,032",
"Other Liabilities": "29,160",
"Other Net Income": "0",
"Other Revenues": "829,660",
"Property, Plant and Equipment": "183,114",
"Research and Development": "49,816",
"Selling, General and Administrative Expense": "166,655"
},
"output_variables": {
"Liabilities": "450,877",
"Assets": "991,723",
"Expenses": "803,503",
"Revenues": "829,660",
"Stockholders Equity": "540,846",
"Net Income": "26,157",
"Comprehensive Net Income": "19,165",
"ECR before LimitedLiability": "186%",
"Economic Capital Ratio": "198%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "653,000",
"Assets, Non-Current": "74,969",
"Intangible Assets": "360,579",
"Liabilities, Current": "346,134",
"Liabilities, Non-Current": "294,059",
"Other Assets": "0",
"Other Compr. Net Income": "68",
"Other Expenses": "698,452",
"Other Liabilities": "20,681",
"Other Net Income": "2,088",
"Other Revenues": "960,951",
"Property, Plant and Equipment": "141,539",
"Research and Development": "50,951",
"Selling, General and Administrative Expense": "192,560"
},
"output_variables": {
"Liabilities": "660,874",
"Assets": "1,230,087",
"Expenses": "941,963",
"Revenues": "960,951",
"Stockholders Equity": "569,213",
"Net Income": "21,076",
"Comprehensive Net Income": "21,144",
"ECR before LimitedLiability": "149%",
"Economic Capital Ratio": "171%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "650,697",
"Assets, Non-Current": "55,256",
"Intangible Assets": "434,214",
"Liabilities, Current": "443,322",
"Liabilities, Non-Current": "307,931",
"Other Assets": "0",
"Other Compr. Net Income": "2,404",
"Other Expenses": "817,871",
"Other Liabilities": "15,002",
"Other Net Income": "239",
"Other Revenues": "1,089,286",
"Property, Plant and Equipment": "115,524",
"Research and Development": "61,189",
"Selling, General and Administrative Expense": "239,592"
},
"output_variables": {
"Liabilities": "766,255",
"Assets": "1,255,691",
"Expenses": "1,118,652",
"Revenues": "1,089,286",
"Stockholders Equity": "489,436",
"Net Income": "-29,127",
"Comprehensive Net Income": "-26,723",
"ECR before LimitedLiability": "103%",
"Economic Capital Ratio": "140%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "640,899",
"Assets, Non-Current": "56,518",
"Intangible Assets": "440,062",
"Liabilities, Current": "382,008",
"Liabilities, Non-Current": "323,150",
"Other Assets": "0",
"Other Compr. Net Income": "-1,943",
"Other Expenses": "798,326",
"Other Liabilities": "7,979",
"Other Net Income": "0",
"Other Revenues": "1,182,115",
"Property, Plant and Equipment": "127,385",
"Research and Development": "56,509",
"Selling, General and Administrative Expense": "262,484"
},
"output_variables": {
"Liabilities": "713,137",
"Assets": "1,264,864",
"Expenses": "1,117,319",
"Revenues": "1,182,115",
"Stockholders Equity": "551,727",
"Net Income": "64,796",
"Comprehensive Net Income": "62,853",
"ECR before LimitedLiability": "155%",
"Economic Capital Ratio": "175%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "617,709",
"Assets, Non-Current": "83,990",
"Intangible Assets": "438,906",
"Liabilities, Current": "330,101",
"Liabilities, Non-Current": "360,442",
"Other Assets": "0",
"Other Compr. Net Income": "-8,467",
"Other Expenses": "781,523",
"Other Liabilities": "5,846",
"Other Net Income": "0",
"Other Revenues": "1,166,044",
"Property, Plant and Equipment": "127,936",
"Research and Development": "57,308",
"Selling, General and Administrative Expense": "251,961"
},
"output_variables": {
"Liabilities": "696,389",
"Assets": "1,268,541",
"Expenses": "1,090,792",
"Revenues": "1,166,044",
"Stockholders Equity": "572,152",
"Net Income": "75,252",
"Comprehensive Net Income": "66,785",
"ECR before LimitedLiability": "162%",
"Economic Capital Ratio": "180%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "709,404",
"Assets, Non-Current": "109,047",
"Intangible Assets": "447,912",
"Liabilities, Current": "344,767",
"Liabilities, Non-Current": "392,623",
"Other Assets": "0",
"Other Compr. Net Income": "10,448",
"Other Expenses": "778,410",
"Other Liabilities": "7,157",
"Other Net Income": "0",
"Other Revenues": "1,146,902",
"Property, Plant and Equipment": "118,004",
"Research and Development": "53,696",
"Selling, General and Administrative Expense": "240,747"
},
"output_variables": {
"Liabilities": "744,547",
"Assets": "1,384,367",
"Expenses": "1,072,853",
"Revenues": "1,146,902",
"Stockholders Equity": "639,820",
"Net Income": "74,049",
"Comprehensive Net Income": "84,497",
"ECR before LimitedLiability": "171%",
"Economic Capital Ratio": "187%"
}
}
},
"top_rated": false,
"trend": 2.0,
"value": 1.8676974,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001039065.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001039065.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001039065.png"
},
{
"company_id": "0001431959",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001431959.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001431959.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001431959.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001431959_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001431959_main_keyfigs.svg",
"name": "META Materials INC",
"rank": 47,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001431959.svg",
"report_text": "The relative strengths and weaknesses of META Materials INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of META Materials INC compared to the market average is the variable Assets, increasing the Economic Capital Ratio by 153% points.The greatest weakness of META Materials INC is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 90% points.
The company's Economic Capital Ratio, given in the ranking table, is 181%, being 33% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001431959_2022_META_Materials_INC.pdf",
"shrinked_graph_json": {
"2014": {
"Liabilities, Non-Current": "1.64",
"Liabilities": "-42.6",
"Stockholders Equity": "32.7",
"Liabilities, Current": "-67.0",
"Other Liabilities": "2.11",
"Assets": "57.0",
"ECR before LimitedLiability": "-123",
"Property, Plant and Equipment": "-1.82",
"Intangible Assets": "-1.77",
"Assets, Current": "-46.7",
"Other Assets": "57.4",
"Selling, General and Administrative Expense": "-76.1",
"Expenses": "-1.78",
"Revenues": "-103",
"Net Income": "-148",
"Other Expenses": "16.2",
"Research and Development": "7.44",
"Other Revenues": "-103",
"Comprehensive Net Income": "-147",
"Other Net Income": "-14.1",
"Economic Capital Ratio": "-184"
},
"2020": {
"Liabilities, Non-Current": "6.40",
"Liabilities": "-55.7",
"Stockholders Equity": "5.13",
"ECR before LimitedLiability": "-141",
"Other Liabilities": "-88.6",
"Assets, Non-Current": "-1.38",
"Assets": "44.3",
"Property, Plant and Equipment": "-7.68",
"Intangible Assets": "-8.64",
"Assets, Current": "-20.6",
"Other Assets": "46.1",
"Selling, General and Administrative Expense": "-5.31",
"Expenses": "2.65",
"Revenues": "-61.2",
"Net Income": "-89.5",
"Other Expenses": "-1.55",
"Research and Development": "10.2",
"Other Revenues": "-61.2",
"Comprehensive Net Income": "-89.8",
"Other Net Income": "-11.5",
"Economic Capital Ratio": "-185"
},
"2021": {
"Liabilities, Non-Current": "12.1",
"Liabilities": "-34.7",
"Stockholders Equity": "125",
"ECR before LimitedLiability": "1.94",
"Liabilities, Current": "-65.3",
"Other Liabilities": "8.40",
"Assets, Non-Current": "-1.82",
"Assets": "153",
"Intangible Assets": "137",
"Assets, Current": "16.9",
"Other Assets": "-6.11",
"Selling, General and Administrative Expense": "-10.5",
"Expenses": "49.5",
"Revenues": "-89.0",
"Net Income": "-89.8",
"Other Expenses": "47.5",
"Research and Development": "11.6",
"Other Revenues": "-89.0",
"Comprehensive Net Income": "-89.8",
"Other Net Income": "-60.4",
"Economic Capital Ratio": "-32.8"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001431959_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,180",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,053",
"Liabilities, Non-Current": "0",
"Other Assets": "34,916",
"Other Compr. Net Income": "0",
"Other Expenses": "2,737",
"Other Liabilities": "0",
"Other Net Income": "-2,917",
"Other Revenues": "0",
"Property, Plant and Equipment": "55",
"Research and Development": "0",
"Selling, General and Administrative Expense": "10,156"
},
"output_variables": {
"Liabilities": "13,053",
"Assets": "36,150",
"Expenses": "12,893",
"Revenues": "0",
"Stockholders Equity": "23,098",
"Net Income": "-15,810",
"Comprehensive Net Income": "-15,810",
"ECR before LimitedLiability": "-26%",
"Economic Capital Ratio": "57%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "522",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,897",
"Liabilities, Non-Current": "0",
"Other Assets": "31,871",
"Other Compr. Net Income": "0",
"Other Expenses": "6,045",
"Other Liabilities": "16,856",
"Other Net Income": "-3,403",
"Other Revenues": "193",
"Property, Plant and Equipment": "4.5",
"Research and Development": "0",
"Selling, General and Administrative Expense": "3,527"
},
"output_variables": {
"Liabilities": "19,753",
"Assets": "32,397",
"Expenses": "9,572",
"Revenues": "193",
"Stockholders Equity": "12,643",
"Net Income": "-12,782",
"Comprehensive Net Income": "-12,782",
"ECR before LimitedLiability": "-74%",
"Economic Capital Ratio": "46%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "131,379",
"Assets, Non-Current": "0",
"Intangible Assets": "269,348",
"Liabilities, Current": "91,639",
"Liabilities, Non-Current": "6,444",
"Other Assets": "6,279",
"Other Compr. Net Income": "359",
"Other Expenses": "-176",
"Other Liabilities": "1,234",
"Other Net Income": "-53,791",
"Other Revenues": "4,083",
"Property, Plant and Equipment": "27,018",
"Research and Development": "9,497",
"Selling, General and Administrative Expense": "31,967"
},
"output_variables": {
"Liabilities": "99,316",
"Assets": "434,024",
"Expenses": "41,288",
"Revenues": "4,083",
"Stockholders Equity": "334,708",
"Net Income": "-90,997",
"Comprehensive Net Income": "-90,638",
"ECR before LimitedLiability": "164%",
"Economic Capital Ratio": "181%"
}
}
},
"top_rated": false,
"trend": 15.0,
"value": 1.8114209,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001431959.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001431959.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001431959.png"
},
{
"company_id": "0001288469",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001288469.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001288469.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001288469.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001288469_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001288469_main_keyfigs.svg",
"name": "Maxlinear INC",
"rank": 48,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001288469.svg",
"report_text": "The relative strengths and weaknesses of Maxlinear INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Maxlinear INC compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 66% points.The greatest weakness of Maxlinear INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 128% points.
The company's Economic Capital Ratio, given in the ranking table, is 180%, being 34% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001288469_2022_Maxlinear_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "26.9",
"Liabilities": "40.6",
"Stockholders Equity": "33.1",
"ECR before LimitedLiability": "7.64",
"Other Liabilities": "16.0",
"Assets, Non-Current": "-3.59",
"Assets": "1.21",
"Property, Plant and Equipment": "-17.2",
"Intangible Assets": "-20.9",
"Assets, Current": "47.1",
"Other Assets": "3.70",
"Selling, General and Administrative Expense": "-18.4",
"Expenses": "-71.6",
"Revenues": "-46.7",
"Net Income": "-123",
"Other Expenses": "63.1",
"Research and Development": "-137",
"Amortization of Intangible Assets": "2.45",
"Other Revenues": "-46.7",
"Comprehensive Net Income": "-123",
"Economic Capital Ratio": "-83.3"
},
"2012": {
"Liabilities, Non-Current": "34.9",
"Liabilities": "46.6",
"Stockholders Equity": "-44.9",
"ECR before LimitedLiability": "37.7",
"Liabilities, Current": "-7.05",
"Other Liabilities": "21.4",
"Assets, Non-Current": "-4.14",
"Assets": "-41.2",
"Property, Plant and Equipment": "-22.5",
"Intangible Assets": "-25.9",
"Assets, Current": "19.8",
"Other Assets": "-9.30",
"Selling, General and Administrative Expense": "-26.4",
"Expenses": "-38.2",
"Other Expenses": "89.4",
"Research and Development": "-132",
"Amortization of Intangible Assets": "2.21",
"Other Revenues": "30.8",
"Revenues": "30.8",
"Economic Capital Ratio": "-41.3",
"Other Net Income": "4.92"
},
"2013": {
"Liabilities, Non-Current": "33.4",
"Liabilities": "47.7",
"Stockholders Equity": "-77.1",
"ECR before LimitedLiability": "-7.57",
"Liabilities, Current": "-8.12",
"Other Liabilities": "25.2",
"Assets, Non-Current": "-4.02",
"Assets": "-54.4",
"Property, Plant and Equipment": "-28.6",
"Intangible Assets": "-26.2",
"Assets, Current": "-14.9",
"Other Assets": "14.4",
"Selling, General and Administrative Expense": "-22.3",
"Expenses": "-41.0",
"Other Expenses": "82.3",
"Research and Development": "-130",
"Amortization of Intangible Assets": "1.86",
"Other Revenues": "36.2",
"Revenues": "36.2",
"Economic Capital Ratio": "-48.4",
"Other Compr. Net Income": "-0.974"
},
"2014": {
"Liabilities, Non-Current": "44.7",
"Liabilities": "97.4",
"Stockholders Equity": "-60.0",
"ECR before LimitedLiability": "74.1",
"Liabilities, Current": "20.3",
"Other Liabilities": "54.1",
"Assets, Non-Current": "-3.75",
"Assets": "-52.1",
"Property, Plant and Equipment": "-16.6",
"Intangible Assets": "-24.5",
"Assets, Current": "-16.0",
"Selling, General and Administrative Expense": "-30.7",
"Expenses": "-54.3",
"Revenues": "71.0",
"Net Income": "42.6",
"Other Expenses": "94.6",
"Research and Development": "-141",
"Other Revenues": "71.0",
"Comprehensive Net Income": "44.7",
"Other Net Income": "18.9",
"Economic Capital Ratio": "13.1"
},
"2015": {
"Liabilities, Non-Current": "49.1",
"Liabilities": "101",
"Stockholders Equity": "-12.5",
"ECR before LimitedLiability": "-156",
"Liabilities, Current": "50.6",
"Other Liabilities": "26.8",
"Assets": "-40.9",
"Property, Plant and Equipment": "-22.4",
"Intangible Assets": "17.8",
"Assets, Current": "-26.6",
"Other Assets": "-7.50",
"Selling, General and Administrative Expense": "-28.6",
"Expenses": "-88.8",
"Revenues": "45.5",
"Net Income": "-32.3",
"Other Expenses": "-17.0",
"Research and Development": "-44.5",
"Other Revenues": "45.5",
"Comprehensive Net Income": "-29.9",
"Other Net Income": "5.19",
"Economic Capital Ratio": "-221"
},
"2016": {
"Liabilities, Non-Current": "78.0",
"Liabilities": "201",
"Assets": "-1.79",
"Stockholders Equity": "27.2",
"ECR before LimitedLiability": "289",
"Liabilities, Current": "106",
"Other Liabilities": "53.3",
"Intangible Assets": "1.76",
"Assets, Current": "-1.08",
"Other Assets": "-1.17",
"Selling, General and Administrative Expense": "26.1",
"Expenses": "26.4",
"Revenues": "156",
"Net Income": "178",
"Other Expenses": "38.0",
"Research and Development": "-40.6",
"Amortization of Intangible Assets": "2.88",
"Other Revenues": "156",
"Comprehensive Net Income": "178",
"Other Net Income": "-2.76",
"Economic Capital Ratio": "224"
},
"2017": {
"Liabilities, Non-Current": "-145",
"Liabilities": "-67.6",
"Stockholders Equity": "-23.2",
"ECR before LimitedLiability": "-28.6",
"Liabilities, Current": "24.3",
"Other Liabilities": "11.8",
"Assets": "13.1",
"Property, Plant and Equipment": "-13.3",
"Intangible Assets": "105",
"Assets, Current": "-32.8",
"Other Assets": "-8.78",
"Expenses": "21.4",
"Revenues": "2.20",
"Net Income": "17.3",
"Other Expenses": "25.4",
"Research and Development": "-4.91",
"Amortization of Intangible Assets": "1.58",
"Other Revenues": "2.20",
"Comprehensive Net Income": "18.0",
"Other Net Income": "-6.64",
"Economic Capital Ratio": "-68.1"
},
"2018": {
"Liabilities, Non-Current": "-116",
"Liabilities": "-12.8",
"Stockholders Equity": "21.3",
"ECR before LimitedLiability": "80.4",
"Liabilities, Current": "46.1",
"Other Liabilities": "11.6",
"Assets, Non-Current": "-2.20",
"Assets": "22.2",
"Property, Plant and Equipment": "-15.7",
"Intangible Assets": "115",
"Assets, Current": "-34.1",
"Expenses": "16.7",
"Revenues": "9.56",
"Net Income": "24.0",
"Other Expenses": "32.3",
"Research and Development": "-20.2",
"Amortization of Intangible Assets": "1.30",
"Other Revenues": "9.56",
"Comprehensive Net Income": "24.3",
"Other Net Income": "-1.95",
"Economic Capital Ratio": "-47.1"
},
"2019": {
"Liabilities, Non-Current": "-97.9",
"Liabilities": "-50.2",
"Stockholders Equity": "16.3",
"ECR before LimitedLiability": "27.3",
"Liabilities, Current": "16.8",
"Other Liabilities": "12.1",
"Assets, Non-Current": "-2.64",
"Assets": "31.6",
"Property, Plant and Equipment": "-15.8",
"Intangible Assets": "89.3",
"Assets, Current": "-27.8",
"Other Assets": "9.79",
"Expenses": "22.9",
"Revenues": "-3.17",
"Net Income": "15.7",
"Other Expenses": "35.7",
"Research and Development": "-14.4",
"Other Revenues": "-3.17",
"Comprehensive Net Income": "15.3",
"Other Net Income": "-4.69",
"Economic Capital Ratio": "-25.9"
},
"2020": {
"Liabilities, Non-Current": "-63.4",
"Liabilities": "-56.0",
"Stockholders Equity": "-40.6",
"ECR before LimitedLiability": "-72.9",
"Liabilities, Current": "-9.18",
"Other Liabilities": "14.6",
"Assets, Non-Current": "-3.74",
"Assets": "1.44",
"Property, Plant and Equipment": "-18.5",
"Intangible Assets": "58.1",
"Assets, Current": "-27.1",
"Other Assets": "1.77",
"Other Revenues": "-8.16",
"Revenues": "-8.16",
"Net Income": "-11.5",
"Amortization of Intangible Assets": "1.46",
"Comprehensive Net Income": "-11.3",
"Research and Development": "-20.1",
"Other Expenses": "22.3",
"Other Net Income": "-3.58",
"Economic Capital Ratio": "-116"
},
"2021": {
"Liabilities, Non-Current": "-58.4",
"Liabilities": "6.91",
"Stockholders Equity": "-128",
"Economic Capital Ratio": "-33.6",
"Liabilities, Current": "22.7",
"Other Liabilities": "26.1",
"Assets, Non-Current": "-4.22",
"Assets": "-61.6",
"Property, Plant and Equipment": "-19.9",
"Intangible Assets": "24.9",
"Assets, Current": "-53.0",
"Other Assets": "-9.92",
"Other Revenues": "63.7",
"Revenues": "63.7",
"Amortization of Intangible Assets": "1.86",
"Net Income": "65.8",
"Comprehensive Net Income": "64.9",
"Selling, General and Administrative Expense": "17.6",
"Research and Development": "-34.1",
"Other Expenses": "11.4",
"Other Net Income": "2.38"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001288469_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "95,079",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "18,494",
"Liabilities, Non-Current": "0",
"Other Assets": "11,803",
"Other Compr. Net Income": "0",
"Other Expenses": "33,678",
"Other Liabilities": "0",
"Other Net Income": "51",
"Other Revenues": "71,937",
"Property, Plant and Equipment": "5,494",
"Research and Development": "40,156",
"Selling, General and Administrative Expense": "20,178"
},
"output_variables": {
"Liabilities": "18,494",
"Assets": "112,376",
"Expenses": "94,012",
"Revenues": "71,937",
"Stockholders Equity": "93,882",
"Net Income": "-22,024",
"Comprehensive Net Income": "-22,024",
"ECR before LimitedLiability": "207%",
"Economic Capital Ratio": "215%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "98,018",
"Assets, Non-Current": "257",
"Intangible Assets": "0",
"Liabilities, Current": "29,568",
"Liabilities, Non-Current": "0",
"Other Assets": "5,456",
"Other Compr. Net Income": "0",
"Other Expenses": "37,413",
"Other Liabilities": "0",
"Other Net Income": "50",
"Other Revenues": "97,728",
"Property, Plant and Equipment": "6,866",
"Research and Development": "46,392",
"Selling, General and Administrative Expense": "27,225"
},
"output_variables": {
"Liabilities": "29,568",
"Assets": "110,597",
"Expenses": "111,030",
"Revenues": "97,728",
"Stockholders Equity": "81,029",
"Net Income": "-13,252",
"Comprehensive Net Income": "-13,252",
"ECR before LimitedLiability": "198%",
"Economic Capital Ratio": "208%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "93,716",
"Assets, Non-Current": "543",
"Intangible Assets": "0",
"Liabilities, Current": "37,158",
"Liabilities, Non-Current": "0",
"Other Assets": "25,159",
"Other Compr. Net Income": "23",
"Other Expenses": "47,089",
"Other Liabilities": "0",
"Other Net Income": "23",
"Other Revenues": "119,646",
"Property, Plant and Equipment": "5,511",
"Research and Development": "53,132",
"Selling, General and Administrative Expense": "32,181"
},
"output_variables": {
"Liabilities": "37,158",
"Assets": "124,929",
"Expenses": "132,402",
"Revenues": "119,646",
"Stockholders Equity": "87,771",
"Net Income": "-12,733",
"Comprehensive Net Income": "-12,710",
"ECR before LimitedLiability": "193%",
"Economic Capital Ratio": "204%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "100,914",
"Assets, Non-Current": "513",
"Intangible Assets": "1,201",
"Liabilities, Current": "33,246",
"Liabilities, Non-Current": "0",
"Other Assets": "20,642",
"Other Compr. Net Income": "-83",
"Other Expenses": "49,465",
"Other Liabilities": "0",
"Other Net Income": "128",
"Other Revenues": "133,112",
"Property, Plant and Equipment": "12,441",
"Research and Development": "56,625",
"Selling, General and Administrative Expense": "34,191"
},
"output_variables": {
"Liabilities": "33,246",
"Assets": "135,711",
"Expenses": "140,281",
"Revenues": "133,112",
"Stockholders Equity": "102,465",
"Net Income": "-7,041",
"Comprehensive Net Income": "-7,124",
"ECR before LimitedLiability": "252%",
"Economic Capital Ratio": "255%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "190,002",
"Assets, Non-Current": "2,269",
"Intangible Assets": "101,134",
"Liabilities, Current": "55,832",
"Liabilities, Non-Current": "0",
"Other Assets": "19,242",
"Other Compr. Net Income": "-797",
"Other Expenses": "180,048",
"Other Liabilities": "0",
"Other Net Income": "743",
"Other Revenues": "300,360",
"Property, Plant and Equipment": "21,858",
"Research and Development": "85,405",
"Selling, General and Administrative Expense": "77,981"
},
"output_variables": {
"Liabilities": "55,832",
"Assets": "334,505",
"Expenses": "343,434",
"Revenues": "300,360",
"Stockholders Equity": "278,673",
"Net Income": "-42,331",
"Comprehensive Net Income": "-43,128",
"ECR before LimitedLiability": "249%",
"Economic Capital Ratio": "253%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "214,043",
"Assets, Non-Current": "1,793",
"Intangible Assets": "180,276",
"Liabilities, Current": "54,543",
"Liabilities, Non-Current": "0",
"Other Assets": "5,991",
"Other Compr. Net Income": "-738",
"Other Expenses": "164,972",
"Other Liabilities": "0",
"Other Net Income": "631",
"Other Revenues": "387,832",
"Property, Plant and Equipment": "20,549",
"Research and Development": "97,745",
"Selling, General and Administrative Expense": "64,454"
},
"output_variables": {
"Liabilities": "54,543",
"Assets": "422,652",
"Expenses": "327,171",
"Revenues": "387,832",
"Stockholders Equity": "368,109",
"Net Income": "61,292",
"Comprehensive Net Income": "60,554",
"ECR before LimitedLiability": "458%",
"Economic Capital Ratio": "458%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "201,304",
"Assets, Non-Current": "6,921",
"Intangible Assets": "553,037",
"Liabilities, Current": "76,386",
"Liabilities, Non-Current": "356,167",
"Other Assets": "40,942",
"Other Compr. Net Income": "2,599",
"Other Expenses": "199,068",
"Other Liabilities": "4,885",
"Other Net Income": "-12,327",
"Other Revenues": "420,318",
"Property, Plant and Equipment": "22,658",
"Research and Development": "112,279",
"Selling, General and Administrative Expense": "105,831"
},
"output_variables": {
"Liabilities": "437,438",
"Assets": "824,862",
"Expenses": "417,178",
"Revenues": "420,318",
"Stockholders Equity": "387,424",
"Net Income": "-9,187",
"Comprehensive Net Income": "-6,588",
"ECR before LimitedLiability": "140%",
"Economic Capital Ratio": "164%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "180,611",
"Assets, Non-Current": "4,664",
"Intangible Assets": "483,230",
"Liabilities, Current": "70,567",
"Liabilities, Non-Current": "264,231",
"Other Assets": "51,922",
"Other Compr. Net Income": "-870",
"Other Expenses": "175,606",
"Other Liabilities": "4,097",
"Other Net Income": "-13,755",
"Other Revenues": "384,997",
"Property, Plant and Equipment": "18,404",
"Research and Development": "120,046",
"Selling, General and Administrative Expense": "101,789"
},
"output_variables": {
"Liabilities": "338,895",
"Assets": "738,831",
"Expenses": "397,441",
"Revenues": "384,997",
"Stockholders Equity": "399,936",
"Net Income": "-26,199",
"Comprehensive Net Income": "-27,069",
"ECR before LimitedLiability": "154%",
"Economic Capital Ratio": "175%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "181,770",
"Assets, Non-Current": "2,785",
"Intangible Assets": "426,301",
"Liabilities, Current": "66,562",
"Liabilities, Non-Current": "224,309",
"Other Assets": "78,322",
"Other Compr. Net Income": "-1,159",
"Other Expenses": "139,545",
"Other Liabilities": "0",
"Other Net Income": "-10,427",
"Other Revenues": "317,180",
"Property, Plant and Equipment": "16,613",
"Research and Development": "98,344",
"Selling, General and Administrative Expense": "88,762"
},
"output_variables": {
"Liabilities": "290,871",
"Assets": "705,791",
"Expenses": "326,651",
"Revenues": "317,180",
"Stockholders Equity": "414,920",
"Net Income": "-19,898",
"Comprehensive Net Income": "-21,057",
"ECR before LimitedLiability": "179%",
"Economic Capital Ratio": "193%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "361,718",
"Assets, Non-Current": "2,191",
"Intangible Assets": "510,094",
"Liabilities, Current": "233,661",
"Liabilities, Non-Current": "397,664",
"Other Assets": "108,969",
"Other Compr. Net Income": "2,322",
"Other Expenses": "253,458",
"Other Liabilities": "0",
"Other Net Income": "-13,713",
"Other Revenues": "478,596",
"Property, Plant and Equipment": "39,470",
"Research and Development": "179,993",
"Selling, General and Administrative Expense": "130,025"
},
"output_variables": {
"Liabilities": "631,325",
"Assets": "1,022,442",
"Expenses": "563,476",
"Revenues": "478,596",
"Stockholders Equity": "391,117",
"Net Income": "-98,593",
"Comprehensive Net Income": "-96,271",
"ECR before LimitedLiability": "66%",
"Economic Capital Ratio": "115%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "404,104",
"Assets, Non-Current": "8,650",
"Intangible Assets": "459,208",
"Liabilities, Current": "207,395",
"Liabilities, Non-Current": "353,791",
"Other Assets": "117,498",
"Other Compr. Net Income": "690",
"Other Expenses": "404,671",
"Other Liabilities": "0",
"Other Net Income": "-17,375",
"Other Revenues": "892,398",
"Property, Plant and Equipment": "60,924",
"Research and Development": "278,440",
"Selling, General and Administrative Expense": "149,943"
},
"output_variables": {
"Liabilities": "561,186",
"Assets": "1,050,384",
"Expenses": "833,054",
"Revenues": "892,398",
"Stockholders Equity": "489,198",
"Net Income": "41,969",
"Comprehensive Net Income": "42,659",
"ECR before LimitedLiability": "162%",
"Economic Capital Ratio": "180%"
}
}
},
"top_rated": false,
"trend": 8.0,
"value": 1.802681,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001288469.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001288469.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001288469.png"
},
{
"company_id": "0001803696",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001803696.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001803696.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001803696.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001803696_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001803696_main_keyfigs.svg",
"name": "Adeia Inc",
"rank": 49,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001803696.svg",
"report_text": "The relative strengths and weaknesses of Adeia Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Adeia Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 121% points.The greatest weakness of Adeia Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 120% points.
The company's Economic Capital Ratio, given in the ranking table, is 180%, being 34% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001803696_2022_Adeia_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Liabilities, Non-Current": "-132",
"Liabilities": "-91.7",
"Stockholders Equity": "33.4",
"ECR before LimitedLiability": "22.6",
"Liabilities, Current": "16.2",
"Other Liabilities": "6.71",
"Assets, Non-Current": "6.23",
"Assets": "56.6",
"Property, Plant and Equipment": "-12.0",
"Intangible Assets": "120",
"Assets, Current": "-22.6",
"Other Assets": "-4.99",
"Selling, General and Administrative Expense": "-3.01",
"Expenses": "39.8",
"Revenues": "-2.12",
"Net Income": "38.2",
"Other Expenses": "60.2",
"Research and Development": "2.16",
"Amortization of Intangible Assets": "-24.7",
"Other Revenues": "-2.12",
"Comprehensive Net Income": "38.3",
"Economic Capital Ratio": "-20.8"
},
"2021": {
"Liabilities, Non-Current": "-120",
"Liabilities": "-61.8",
"Stockholders Equity": "7.86",
"Economic Capital Ratio": "-33.9",
"Liabilities, Current": "21.7",
"Other Liabilities": "8.94",
"Assets, Non-Current": "6.22",
"Assets": "31.6",
"Property, Plant and Equipment": "-12.6",
"Intangible Assets": "121",
"Assets, Current": "-31.9",
"Other Assets": "-10.3",
"Selling, General and Administrative Expense": "-1.40",
"Expenses": "19.4",
"Revenues": "-1.22",
"Net Income": "21.9",
"Other Expenses": "47.5",
"Amortization of Intangible Assets": "-32.8",
"Other Revenues": "-1.22",
"Comprehensive Net Income": "21.5",
"Other Net Income": "3.95"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001803696_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "156,826",
"Assets, Current": "546,304",
"Assets, Non-Current": "153,270",
"Intangible Assets": "1,851,408",
"Liabilities, Current": "224,671",
"Liabilities, Non-Current": "960,857",
"Other Assets": "86,987",
"Other Compr. Net Income": "4,283",
"Other Expenses": "147,043",
"Other Liabilities": "64,529",
"Other Net Income": "-3,845",
"Other Revenues": "892,020",
"Property, Plant and Equipment": "63,207",
"Research and Development": "195,154",
"Selling, General and Administrative Expense": "245,356"
},
"output_variables": {
"Liabilities": "1,250,057",
"Assets": "2,701,176",
"Expenses": "744,379",
"Revenues": "892,020",
"Stockholders Equity": "1,451,119",
"Net Income": "143,796",
"Comprehensive Net Income": "148,079",
"ECR before LimitedLiability": "201%",
"Economic Capital Ratio": "210%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "203,401",
"Assets, Current": "519,474",
"Assets, Non-Current": "147,965",
"Intangible Assets": "1,669,004",
"Liabilities, Current": "189,747",
"Liabilities, Non-Current": "882,892",
"Other Assets": "72,605",
"Other Compr. Net Income": "1,440",
"Other Expenses": "229,552",
"Other Liabilities": "56,955",
"Other Net Income": "-5,374",
"Other Revenues": "877,696",
"Property, Plant and Equipment": "60,974",
"Research and Development": "232,197",
"Selling, General and Administrative Expense": "266,085"
},
"output_variables": {
"Liabilities": "1,129,594",
"Assets": "2,470,022",
"Expenses": "931,235",
"Revenues": "877,696",
"Stockholders Equity": "1,340,428",
"Net Income": "-58,913",
"Comprehensive Net Income": "-57,473",
"ECR before LimitedLiability": "162%",
"Economic Capital Ratio": "180%"
}
}
},
"top_rated": false,
"trend": -14.0,
"value": 1.8005068,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001803696.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001803696.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001803696.png"
},
{
"company_id": "0001275014",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001275014.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001275014.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001275014.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001275014_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001275014_main_keyfigs.svg",
"name": "Ultra Clean Holdings Inc",
"rank": 50,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001275014.svg",
"report_text": "The relative strengths and weaknesses of Ultra Clean Holdings Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Ultra Clean Holdings Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 89% points.The greatest weakness of Ultra Clean Holdings Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 181% points.
The company's Economic Capital Ratio, given in the ranking table, is 179%, being 35% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001275014_2022_Ultra_Clean_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "31.4",
"Liabilities": "158",
"Stockholders Equity": "-528",
"ECR before LimitedLiability": "98.5",
"Liabilities, Current": "121",
"Other Liabilities": "46.4",
"Assets": "-95.6",
"Property, Plant and Equipment": "-35.1",
"Intangible Assets": "-29.4",
"Assets, Current": "-68.4",
"Other Assets": "-23.2",
"Selling, General and Administrative Expense": "134",
"Expenses": "-156",
"Revenues": "184",
"Net Income": "65.3",
"Other Expenses": "-532",
"Research and Development": "175",
"Amortization of Intangible Assets": "7.35",
"Other Revenues": "184",
"Comprehensive Net Income": "65.5",
"Economic Capital Ratio": "7.55"
},
"2013": {
"Liabilities, Non-Current": "27.4",
"Liabilities": "67.9",
"Stockholders Equity": "-244",
"ECR before LimitedLiability": "9.69",
"Liabilities, Current": "21.5",
"Other Liabilities": "31.7",
"Assets, Non-Current": "-5.76",
"Assets": "-96.8",
"Property, Plant and Equipment": "-39.3",
"Assets, Current": "-62.2",
"Other Assets": "-22.0",
"Selling, General and Administrative Expense": "61.1",
"Expenses": "-34.5",
"Revenues": "104",
"Net Income": "74.0",
"Other Expenses": "-249",
"Research and Development": "97.9",
"Other Revenues": "104",
"Comprehensive Net Income": "72.9",
"Other Net Income": "-5.25",
"Economic Capital Ratio": "-31.1"
},
"2014": {
"Liabilities, Non-Current": "10.5",
"Liabilities": "129",
"Stockholders Equity": "-289",
"ECR before LimitedLiability": "63.7",
"Liabilities, Current": "83.6",
"Other Liabilities": "68.2",
"Assets, Non-Current": "-6.25",
"Assets": "-107",
"Property, Plant and Equipment": "-37.5",
"Intangible Assets": "-6.50",
"Assets, Current": "-71.6",
"Other Assets": "-32.6",
"Selling, General and Administrative Expense": "73.1",
"Expenses": "-90.2",
"Revenues": "156",
"Net Income": "107",
"Other Expenses": "-337",
"Research and Development": "115",
"Other Revenues": "156",
"Comprehensive Net Income": "110",
"Other Net Income": "23.3",
"Economic Capital Ratio": "2.70"
},
"2015": {
"Liabilities, Non-Current": "43.0",
"Liabilities": "56.6",
"Stockholders Equity": "-200",
"ECR before LimitedLiability": "-213",
"Liabilities, Current": "55.4",
"Other Liabilities": "-60.6",
"Assets, Non-Current": "-5.98",
"Assets": "-95.1",
"Property, Plant and Equipment": "-35.6",
"Intangible Assets": "14.3",
"Assets, Current": "-64.3",
"Other Assets": "-22.0",
"Selling, General and Administrative Expense": "39.8",
"Expenses": "-74.0",
"Revenues": "86.3",
"Net Income": "29.8",
"Other Expenses": "-259",
"Research and Development": "89.1",
"Other Revenues": "86.3",
"Comprehensive Net Income": "33.1",
"Economic Capital Ratio": "-279"
},
"2016": {
"Liabilities, Non-Current": "53.2",
"Liabilities": "84.7",
"Stockholders Equity": "-242",
"ECR before LimitedLiability": "39.9",
"Liabilities, Current": "57.8",
"Other Liabilities": "-21.5",
"Assets": "-107",
"Property, Plant and Equipment": "-30.5",
"Intangible Assets": "-15.0",
"Assets, Current": "-57.1",
"Other Assets": "-37.6",
"Selling, General and Administrative Expense": "67.3",
"Expenses": "-43.2",
"Revenues": "132",
"Net Income": "86.0",
"Other Expenses": "-275",
"Research and Development": "98.1",
"Other Revenues": "132",
"Comprehensive Net Income": "85.9",
"Other Net Income": "-8.15",
"Economic Capital Ratio": "-25.4"
},
"2017": {
"Liabilities, Non-Current": "81.3",
"Liabilities": "110",
"Stockholders Equity": "-278",
"ECR before LimitedLiability": "53.2",
"Liabilities, Current": "39.5",
"Other Liabilities": "11.5",
"Assets": "-100",
"Property, Plant and Equipment": "-29.5",
"Intangible Assets": "-30.3",
"Assets, Current": "-52.0",
"Other Assets": "-32.1",
"Selling, General and Administrative Expense": "80.6",
"Expenses": "-48.1",
"Revenues": "156",
"Net Income": "114",
"Other Expenses": "-300",
"Research and Development": "111",
"Other Revenues": "156",
"Comprehensive Net Income": "114",
"Other Net Income": "-6.83",
"Economic Capital Ratio": "13.7"
},
"2018": {
"Liabilities, Non-Current": "38.0",
"Liabilities": "54.3",
"Stockholders Equity": "-87.0",
"ECR before LimitedLiability": "84.7",
"Liabilities, Current": "81.6",
"Other Liabilities": "-122",
"Assets": "-68.0",
"Property, Plant and Equipment": "-12.3",
"Intangible Assets": "11.3",
"Assets, Current": "-50.7",
"Other Assets": "-17.2",
"Selling, General and Administrative Expense": "50.6",
"Expenses": "-13.0",
"Revenues": "83.9",
"Net Income": "76.5",
"Other Expenses": "-170",
"Research and Development": "63.5",
"Other Revenues": "83.9",
"Comprehensive Net Income": "76.8",
"Other Net Income": "5.63",
"Economic Capital Ratio": "-42.8"
},
"2019": {
"Liabilities, Non-Current": "39.1",
"Liabilities": "2.62",
"Stockholders Equity": "-143",
"ECR before LimitedLiability": "-8.72",
"Liabilities, Current": "18.0",
"Other Liabilities": "-82.2",
"Assets, Non-Current": "-5.06",
"Assets": "-70.3",
"Property, Plant and Equipment": "-14.6",
"Assets, Current": "-51.9",
"Other Assets": "-7.00",
"Selling, General and Administrative Expense": "27.5",
"Expenses": "-15.8",
"Revenues": "54.8",
"Net Income": "40.0",
"Other Expenses": "-135",
"Research and Development": "65.7",
"Amortization of Intangible Assets": "2.40",
"Other Revenues": "54.8",
"Comprehensive Net Income": "39.6",
"Economic Capital Ratio": "-61.9"
},
"2020": {
"Liabilities, Non-Current": "65.9",
"Liabilities": "75.0",
"Stockholders Equity": "-196",
"ECR before LimitedLiability": "17.9",
"Liabilities, Current": "54.2",
"Other Liabilities": "-63.4",
"Assets, Non-Current": "-6.11",
"Assets": "-96.0",
"Property, Plant and Equipment": "-22.4",
"Intangible Assets": "-8.13",
"Assets, Current": "-65.2",
"Other Assets": "-18.8",
"Selling, General and Administrative Expense": "38.8",
"Expenses": "-48.6",
"Revenues": "110",
"Net Income": "70.3",
"Other Expenses": "-208",
"Research and Development": "75.9",
"Other Revenues": "110",
"Comprehensive Net Income": "70.2",
"Economic Capital Ratio": "-25.5"
},
"2021": {
"Liabilities, Non-Current": "42.9",
"Liabilities": "25.7",
"Stockholders Equity": "-181",
"Economic Capital Ratio": "-35.4",
"Liabilities, Current": "25.9",
"Other Liabilities": "-65.3",
"Assets, Non-Current": "-5.60",
"Assets": "-85.4",
"Property, Plant and Equipment": "-16.2",
"Intangible Assets": "-10.1",
"Assets, Current": "-48.6",
"Other Assets": "-21.1",
"Selling, General and Administrative Expense": "39.5",
"Expenses": "-14.3",
"Revenues": "89.0",
"Net Income": "83.0",
"Other Expenses": "-159",
"Research and Development": "66.2",
"Other Revenues": "89.0",
"Comprehensive Net Income": "79.2",
"Other Net Income": "8.32"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001275014_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "154,120",
"Assets, Non-Current": "417",
"Intangible Assets": "8,987",
"Liabilities, Current": "36,742",
"Liabilities, Non-Current": "21,802",
"Other Assets": "4,766",
"Other Compr. Net Income": "0",
"Other Expenses": "393,459",
"Other Liabilities": "2,470",
"Other Net Income": "0",
"Other Revenues": "452,639",
"Property, Plant and Equipment": "10,009",
"Research and Development": "5,556",
"Selling, General and Administrative Expense": "29,890"
},
"output_variables": {
"Liabilities": "61,014",
"Assets": "178,299",
"Expenses": "428,905",
"Revenues": "452,639",
"Stockholders Equity": "117,285",
"Net Income": "23,734",
"Comprehensive Net Income": "23,734",
"ECR before LimitedLiability": "305%",
"Economic Capital Ratio": "306%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "200,459",
"Assets, Non-Current": "583",
"Intangible Assets": "77,626",
"Liabilities, Current": "100,044",
"Liabilities, Non-Current": "17,421",
"Other Assets": "5,341",
"Other Compr. Net Income": "0",
"Other Expenses": "378,868",
"Other Liabilities": "3,149",
"Other Net Income": "-3,309",
"Other Revenues": "444,022",
"Property, Plant and Equipment": "8,534",
"Research and Development": "5,543",
"Selling, General and Administrative Expense": "45,878"
},
"output_variables": {
"Liabilities": "120,614",
"Assets": "292,543",
"Expenses": "430,289",
"Revenues": "444,022",
"Stockholders Equity": "171,929",
"Net Income": "10,424",
"Comprehensive Net Income": "10,424",
"ECR before LimitedLiability": "214%",
"Economic Capital Ratio": "221%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "208,447",
"Assets, Non-Current": "667",
"Intangible Assets": "72,742",
"Liabilities, Current": "66,168",
"Liabilities, Non-Current": "38,614",
"Other Assets": "3,445",
"Other Compr. Net Income": "0",
"Other Expenses": "445,797",
"Other Liabilities": "2,808",
"Other Net Income": "-1,854",
"Other Revenues": "513,957",
"Property, Plant and Equipment": "10,841",
"Research and Development": "7,067",
"Selling, General and Administrative Expense": "47,882"
},
"output_variables": {
"Liabilities": "107,590",
"Assets": "296,142",
"Expenses": "500,746",
"Revenues": "513,957",
"Stockholders Equity": "188,552",
"Net Income": "11,357",
"Comprehensive Net Income": "11,357",
"ECR before LimitedLiability": "240%",
"Economic Capital Ratio": "244%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "190,139",
"Assets, Non-Current": "717",
"Intangible Assets": "128,030",
"Liabilities, Current": "64,711",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-18",
"Other Expenses": "412,412",
"Other Liabilities": "70,499",
"Other Net Income": "-2,234",
"Other Revenues": "469,103",
"Property, Plant and Equipment": "17,267",
"Research and Development": "9,578",
"Selling, General and Administrative Expense": "55,611"
},
"output_variables": {
"Liabilities": "135,210",
"Assets": "336,153",
"Expenses": "477,601",
"Revenues": "469,103",
"Stockholders Equity": "200,943",
"Net Income": "-10,732",
"Comprehensive Net Income": "-10,750",
"ECR before LimitedLiability": "182%",
"Economic Capital Ratio": "195%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "237,450",
"Assets, Non-Current": "762",
"Intangible Assets": "122,272",
"Liabilities, Current": "101,061",
"Liabilities, Non-Current": "0",
"Other Assets": "1,355",
"Other Compr. Net Income": "-365",
"Other Expenses": "484,872",
"Other Liabilities": "63,505",
"Other Net Income": "-3,444",
"Other Revenues": "562,759",
"Property, Plant and Equipment": "18,858",
"Research and Development": "9,900",
"Selling, General and Administrative Expense": "54,492"
},
"output_variables": {
"Liabilities": "164,566",
"Assets": "380,697",
"Expenses": "549,264",
"Revenues": "562,759",
"Stockholders Equity": "216,131",
"Net Income": "10,051",
"Comprehensive Net Income": "9,686",
"ECR before LimitedLiability": "199%",
"Economic Capital Ratio": "209%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "407,448",
"Assets, Non-Current": "1,932",
"Intangible Assets": "116,835",
"Liabilities, Current": "207,347",
"Liabilities, Non-Current": "0",
"Other Assets": "4,951",
"Other Compr. Net Income": "2,230",
"Other Expenses": "768,579",
"Other Liabilities": "55,760",
"Other Net Income": "-2,455",
"Other Revenues": "924,351",
"Property, Plant and Equipment": "32,246",
"Research and Development": "11,666",
"Selling, General and Administrative Expense": "66,566"
},
"output_variables": {
"Liabilities": "263,107",
"Assets": "563,412",
"Expenses": "846,811",
"Revenues": "924,351",
"Stockholders Equity": "300,305",
"Net Income": "75,085",
"Comprehensive Net Income": "77,315",
"ECR before LimitedLiability": "242%",
"Economic Capital Ratio": "246%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "462,925",
"Assets, Non-Current": "5,193",
"Intangible Assets": "343,733",
"Liabilities, Current": "139,298",
"Liabilities, Non-Current": "27,808",
"Other Assets": "10,167",
"Other Compr. Net Income": "-2,652",
"Other Expenses": "936,001",
"Other Liabilities": "347,383",
"Other Net Income": "-8,436",
"Other Revenues": "1,096,523",
"Property, Plant and Equipment": "143,459",
"Research and Development": "13,287",
"Selling, General and Administrative Expense": "101,850"
},
"output_variables": {
"Liabilities": "514,489",
"Assets": "965,477",
"Expenses": "1,051,138",
"Revenues": "1,096,523",
"Stockholders Equity": "450,988",
"Net Income": "36,949",
"Comprehensive Net Income": "34,297",
"ECR before LimitedLiability": "160%",
"Economic Capital Ratio": "179%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "467,000",
"Assets, Non-Current": "5,200",
"Intangible Assets": "351,400",
"Liabilities, Current": "210,600",
"Liabilities, Non-Current": "47,600",
"Other Assets": "50,400",
"Other Compr. Net Income": "-2,400",
"Other Expenses": "905,000",
"Other Liabilities": "308,600",
"Other Net Income": "-2,000",
"Other Revenues": "1,066,200",
"Property, Plant and Equipment": "145,300",
"Research and Development": "14,600",
"Selling, General and Administrative Expense": "152,300"
},
"output_variables": {
"Liabilities": "566,800",
"Assets": "1,019,300",
"Expenses": "1,071,900",
"Revenues": "1,066,200",
"Stockholders Equity": "452,500",
"Net Income": "-7,700",
"Comprehensive Net Income": "-10,100",
"ECR before LimitedLiability": "129%",
"Economic Capital Ratio": "157%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "545,100",
"Assets, Non-Current": "5,300",
"Intangible Assets": "331,600",
"Liabilities, Current": "201,200",
"Liabilities, Non-Current": "54,900",
"Other Assets": "61,300",
"Other Compr. Net Income": "3,600",
"Other Expenses": "1,143,000",
"Other Liabilities": "295,200",
"Other Net Income": "-4,800",
"Other Revenues": "1,398,600",
"Property, Plant and Equipment": "159,200",
"Research and Development": "14,800",
"Selling, General and Administrative Expense": "155,600"
},
"output_variables": {
"Liabilities": "551,300",
"Assets": "1,102,500",
"Expenses": "1,313,400",
"Revenues": "1,398,600",
"Stockholders Equity": "551,200",
"Net Income": "80,400",
"Comprehensive Net Income": "84,000",
"ECR before LimitedLiability": "195%",
"Economic Capital Ratio": "205%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,137,100",
"Assets, Non-Current": "9,300",
"Intangible Assets": "515,700",
"Liabilities, Current": "469,100",
"Liabilities, Non-Current": "78,800",
"Other Assets": "121,000",
"Other Compr. Net Income": "-12,200",
"Other Expenses": "1,723,700",
"Other Liabilities": "584,800",
"Other Net Income": "-7,200",
"Other Revenues": "2,101,600",
"Property, Plant and Equipment": "242,300",
"Research and Development": "24,500",
"Selling, General and Administrative Expense": "219,800"
},
"output_variables": {
"Liabilities": "1,132,700",
"Assets": "2,025,400",
"Expenses": "1,968,000",
"Revenues": "2,101,600",
"Stockholders Equity": "892,700",
"Net Income": "126,400",
"Comprehensive Net Income": "114,200",
"ECR before LimitedLiability": "160%",
"Economic Capital Ratio": "179%"
}
}
},
"top_rated": false,
"trend": -13.0,
"value": 1.7854423,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001275014.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001275014.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001275014.png"
},
{
"company_id": "0001634447",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001634447.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001634447.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001634447.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001634447_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001634447_main_keyfigs.svg",
"name": "ISUN INC",
"rank": 51,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001634447.svg",
"report_text": "The relative strengths and weaknesses of ISUN INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of ISUN INC compared to the market average is the variable Research and Development, increasing the Economic Capital Ratio by 43% points.The greatest weakness of ISUN INC is the variable Liabilities, Current, reducing the Economic Capital Ratio by 58% points.
The company's Economic Capital Ratio, given in the ranking table, is 177%, being 37% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001634447_2022_ISUN_INC.pdf",
"shrinked_graph_json": {
"2016": {
"Liabilities, Non-Current": "12.4",
"Liabilities": "15.9",
"Stockholders Equity": "322",
"ECR before LimitedLiability": "251",
"Liabilities, Current": "32.1",
"Other Liabilities": "-30.8",
"Assets": "173",
"Property, Plant and Equipment": "-1.03",
"Intangible Assets": "-1.61",
"Assets, Current": "-3.88",
"Other Assets": "417",
"Selling, General and Administrative Expense": "19.9",
"Expenses": "84.6",
"Revenues": "-71.7",
"Net Income": "4.72",
"Other Expenses": "46.5",
"Research and Development": "17.9",
"Other Revenues": "-71.7",
"Comprehensive Net Income": "4.76",
"Other Net Income": "-8.42",
"Economic Capital Ratio": "186"
},
"2017": {
"Liabilities, Non-Current": "16.0",
"Liabilities": "-1.20",
"Stockholders Equity": "299",
"ECR before LimitedLiability": "203",
"Liabilities, Current": "-10.8",
"Other Liabilities": "-6.91",
"Assets": "211",
"Property, Plant and Equipment": "-1.63",
"Intangible Assets": "-2.46",
"Assets, Current": "-6.08",
"Other Assets": "395",
"Selling, General and Administrative Expense": "18.4",
"Expenses": "81.9",
"Revenues": "-73.8",
"Net Income": "-1.02",
"Other Expenses": "45.4",
"Research and Development": "17.9",
"Other Revenues": "-73.8",
"Comprehensive Net Income": "-1.15",
"Other Net Income": "-9.80",
"Economic Capital Ratio": "163"
},
"2018": {
"Liabilities, Non-Current": "12.6",
"Liabilities": "-142",
"Stockholders Equity": "91.8",
"ECR before LimitedLiability": "103",
"Liabilities, Current": "-181",
"Other Liabilities": "5.96",
"Assets": "149",
"Property, Plant and Equipment": "-7.51",
"Intangible Assets": "-8.94",
"Assets, Current": "-25.6",
"Other Assets": "197",
"Selling, General and Administrative Expense": "21.4",
"Expenses": "76.3",
"Revenues": "-45.6",
"Net Income": "14.1",
"Other Expenses": "42.0",
"Research and Development": "17.0",
"Other Revenues": "-45.6",
"Comprehensive Net Income": "14.4",
"Other Net Income": "-31.0",
"Economic Capital Ratio": "-24.9"
},
"2019": {
"Liabilities, Non-Current": "48.8",
"Liabilities": "40.8",
"Stockholders Equity": "-321",
"ECR before LimitedLiability": "-57.4",
"Liabilities, Current": "-18.9",
"Other Liabilities": "8.34",
"Assets, Non-Current": "-9.21",
"Assets": "-147",
"Property, Plant and Equipment": "4.50",
"Intangible Assets": "-66.0",
"Assets, Current": "-93.8",
"Other Assets": "-23.9",
"Selling, General and Administrative Expense": "53.6",
"Expenses": "-57.0",
"Revenues": "71.2",
"Net Income": "50.2",
"Other Expenses": "-285",
"Research and Development": "66.9",
"Other Revenues": "71.2",
"Comprehensive Net Income": "50.3",
"Economic Capital Ratio": "-111"
},
"2020": {
"Liabilities, Non-Current": "44.3",
"Liabilities": "46.8",
"Stockholders Equity": "-170",
"ECR before LimitedLiability": "-23.7",
"Liabilities, Current": "-20.4",
"Other Liabilities": "20.2",
"Assets, Non-Current": "34.8",
"Assets": "-94.3",
"Intangible Assets": "-44.4",
"Assets, Current": "-68.4",
"Other Assets": "-24.8",
"Selling, General and Administrative Expense": "19.5",
"Expenses": "-47.8",
"Revenues": "53.5",
"Net Income": "37.6",
"Other Expenses": "-177",
"Research and Development": "73.2",
"Other Revenues": "53.5",
"Comprehensive Net Income": "36.4",
"Other Net Income": "26.9",
"Economic Capital Ratio": "-67.1"
},
"2021": {
"Liabilities, Non-Current": "11.4",
"Liabilities": "-18.6",
"Stockholders Equity": "-10.9",
"ECR before LimitedLiability": "-2.53",
"Liabilities, Current": "-57.8",
"Other Liabilities": "16.3",
"Assets, Non-Current": "-3.80",
"Assets": "1.51",
"Property, Plant and Equipment": "-4.09",
"Intangible Assets": "29.4",
"Assets, Current": "-42.3",
"Other Assets": "31.8",
"Amortization of Intangible Assets": "1.31",
"Net Income": "15.6",
"Comprehensive Net Income": "14.9",
"Other Compr. Net Income": "-0.813",
"Selling, General and Administrative Expense": "-0.718",
"Research and Development": "43.0",
"Other Expenses": "-52.1",
"Other Net Income": "16.6",
"Economic Capital Ratio": "-37.2"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001634447_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8.3",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "0",
"Liabilities, Non-Current": "0",
"Other Assets": "40,473",
"Other Compr. Net Income": "0",
"Other Expenses": "0.85",
"Other Liabilities": "1,815",
"Other Net Income": "-433",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "1,815",
"Assets": "40,482",
"Expenses": "0.85",
"Revenues": "0",
"Stockholders Equity": "38,667",
"Net Income": "-434",
"Comprehensive Net Income": "-434",
"ECR before LimitedLiability": "420%",
"Economic Capital Ratio": "420%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "40",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,146",
"Liabilities, Non-Current": "0",
"Other Assets": "41,019",
"Other Compr. Net Income": "0",
"Other Expenses": "54",
"Other Liabilities": "780",
"Other Net Income": "-530",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "2,926",
"Assets": "41,059",
"Expenses": "54",
"Revenues": "0",
"Stockholders Equity": "38,133",
"Net Income": "-584",
"Comprehensive Net Income": "-584",
"ECR before LimitedLiability": "396%",
"Economic Capital Ratio": "396%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "49",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,515",
"Liabilities, Non-Current": "0",
"Other Assets": "8,102",
"Other Compr. Net Income": "0",
"Other Expenses": "121",
"Other Liabilities": "0",
"Other Net Income": "-610",
"Other Revenues": "700",
"Property, Plant and Equipment": "0",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "3,515",
"Assets": "8,151",
"Expenses": "121",
"Revenues": "700",
"Stockholders Equity": "4,636",
"Net Income": "-31",
"Comprehensive Net Income": "-31",
"ECR before LimitedLiability": "184%",
"Economic Capital Ratio": "197%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,864",
"Assets, Non-Current": "141",
"Intangible Assets": "0",
"Liabilities, Current": "8,502",
"Liabilities, Non-Current": "1,966",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "26,263",
"Other Liabilities": "1,187",
"Other Net Income": "0",
"Other Revenues": "28,222",
"Property, Plant and Equipment": "6,667",
"Research and Development": "0",
"Selling, General and Administrative Expense": "2,386"
},
"output_variables": {
"Liabilities": "11,655",
"Assets": "15,672",
"Expenses": "28,649",
"Revenues": "28,222",
"Stockholders Equity": "4,017",
"Net Income": "-428",
"Comprehensive Net Income": "-428",
"ECR before LimitedLiability": "57%",
"Economic Capital Ratio": "108%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,485",
"Assets, Non-Current": "5,019",
"Intangible Assets": "0",
"Liabilities, Current": "8,242",
"Liabilities, Non-Current": "1,701",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "19,209",
"Other Liabilities": "673",
"Other Net Income": "1,496",
"Other Revenues": "21,052",
"Property, Plant and Equipment": "6,120",
"Research and Development": "0",
"Selling, General and Administrative Expense": "3,344"
},
"output_variables": {
"Liabilities": "10,616",
"Assets": "19,623",
"Expenses": "22,553",
"Revenues": "21,052",
"Stockholders Equity": "9,007",
"Net Income": "-4.3",
"Comprehensive Net Income": "-4.3",
"ECR before LimitedLiability": "139%",
"Economic Capital Ratio": "164%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "24,134",
"Assets, Non-Current": "47",
"Intangible Assets": "36,907",
"Liabilities, Current": "34,398",
"Liabilities, Non-Current": "8,524",
"Other Assets": "31,597",
"Other Compr. Net Income": "0",
"Other Expenses": "41,147",
"Other Liabilities": "948",
"Other Net Income": "2,976",
"Other Revenues": "45,312",
"Property, Plant and Equipment": "11,042",
"Research and Development": "0",
"Selling, General and Administrative Expense": "13,382"
},
"output_variables": {
"Liabilities": "43,870",
"Assets": "103,728",
"Expenses": "54,529",
"Revenues": "45,312",
"Stockholders Equity": "59,858",
"Net Income": "-6,241",
"Comprehensive Net Income": "-6,241",
"ECR before LimitedLiability": "157%",
"Economic Capital Ratio": "177%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 1.7666599,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001634447.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001634447.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001634447.png"
},
{
"company_id": "0000817720",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000817720.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000817720.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000817720.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000817720_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000817720_main_keyfigs.svg",
"name": "Synaptics Inc",
"rank": 52,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000817720.svg",
"report_text": "The relative strengths and weaknesses of Synaptics Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Synaptics Inc compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 50% points.The greatest weakness of Synaptics Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 68% points.
The company's Economic Capital Ratio, given in the ranking table, is 169%, being 44% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000817720_2022_Synaptics_Inc.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "71.9",
"Liabilities": "102",
"Stockholders Equity": "-195",
"ECR before LimitedLiability": "22.5",
"Liabilities, Current": "5.28",
"Other Liabilities": "33.6",
"Assets": "-40.4",
"Property, Plant and Equipment": "-15.4",
"Intangible Assets": "-18.4",
"Assets, Current": "-13.1",
"Other Assets": "-8.76",
"Selling, General and Administrative Expense": "19.1",
"Expenses": "-83.6",
"Revenues": "66.3",
"Net Income": "-17.7",
"Other Expenses": "-95.1",
"Research and Development": "-11.0",
"Amortization of Intangible Assets": "3.25",
"Other Revenues": "66.3",
"Comprehensive Net Income": "-16.1",
"Economic Capital Ratio": "18.1"
},
"2011": {
"Liabilities, Non-Current": "63.7",
"Liabilities": "126",
"Stockholders Equity": "-138",
"ECR before LimitedLiability": "191",
"Liabilities, Current": "39.9",
"Other Liabilities": "37.7",
"Assets": "-22.0",
"Property, Plant and Equipment": "-8.61",
"Intangible Assets": "-9.08",
"Assets, Current": "-8.23",
"Other Assets": "-4.20",
"Selling, General and Administrative Expense": "51.5",
"Expenses": "-29.3",
"Revenues": "113",
"Net Income": "84.3",
"Other Expenses": "-76.1",
"Research and Development": "-9.32",
"Amortization of Intangible Assets": "4.45",
"Other Revenues": "113",
"Comprehensive Net Income": "84.5",
"Economic Capital Ratio": "100"
},
"2012": {
"Liabilities, Non-Current": "61.1",
"Liabilities": "122",
"Assets": "-17.0",
"Stockholders Equity": "-29.5",
"ECR before LimitedLiability": "208",
"Liabilities, Current": "39.6",
"Other Liabilities": "36.6",
"Property, Plant and Equipment": "-10.3",
"Intangible Assets": "-7.10",
"Other Assets": "-5.37",
"Selling, General and Administrative Expense": "43.1",
"Expenses": "16.8",
"Revenues": "117",
"Net Income": "139",
"Other Expenses": "-9.15",
"Research and Development": "-20.2",
"Amortization of Intangible Assets": "2.88",
"Other Revenues": "117",
"Comprehensive Net Income": "139",
"Other Net Income": "7.35",
"Economic Capital Ratio": "129"
},
"2013": {
"Liabilities, Non-Current": "54.8",
"Liabilities": "107",
"Stockholders Equity": "-22.1",
"ECR before LimitedLiability": "184",
"Liabilities, Current": "22.1",
"Other Liabilities": "40.6",
"Assets": "-11.5",
"Property, Plant and Equipment": "-6.36",
"Intangible Assets": "-6.33",
"Assets, Current": "3.73",
"Other Assets": "-3.60",
"Selling, General and Administrative Expense": "46.8",
"Expenses": "35.1",
"Revenues": "110",
"Net Income": "144",
"Other Expenses": "13.2",
"Research and Development": "-26.3",
"Other Revenues": "110",
"Comprehensive Net Income": "147",
"Other Compr. Net Income": "3.12",
"Economic Capital Ratio": "143"
},
"2014": {
"Liabilities, Non-Current": "37.3",
"Liabilities": "66.5",
"Stockholders Equity": "-56.5",
"ECR before LimitedLiability": "94.0",
"Liabilities, Current": "7.20",
"Other Liabilities": "28.9",
"Assets": "-36.0",
"Property, Plant and Equipment": "-14.2",
"Intangible Assets": "-13.9",
"Assets, Current": "-7.71",
"Other Assets": "-9.09",
"Selling, General and Administrative Expense": "45.8",
"Expenses": "-9.14",
"Revenues": "78.0",
"Net Income": "84.4",
"Other Expenses": "-47.9",
"Research and Development": "-11.2",
"Other Revenues": "78.0",
"Comprehensive Net Income": "87.1",
"Other Net Income": "16.7",
"Economic Capital Ratio": "33.0"
},
"2015": {
"Assets": "-57.6",
"Stockholders Equity": "-140",
"Liabilities, Non-Current": "-19.1",
"ECR before LimitedLiability": "-197",
"Property, Plant and Equipment": "-22.0",
"Intangible Assets": "-14.3",
"Assets, Current": "-33.1",
"Other Assets": "5.71",
"Selling, General and Administrative Expense": "50.6",
"Expenses": "-15.1",
"Revenues": "69.6",
"Net Income": "60.4",
"Other Expenses": "-89.1",
"Research and Development": "7.45",
"Other Revenues": "69.6",
"Liabilities, Current": "5.72",
"Other Liabilities": "12.9",
"Comprehensive Net Income": "62.7",
"Other Net Income": "3.20",
"Other Compr. Net Income": "2.87",
"Economic Capital Ratio": "-262"
},
"2016": {
"Liabilities, Non-Current": "-9.76",
"Liabilities": "58.5",
"Stockholders Equity": "-193",
"ECR before LimitedLiability": "41.8",
"Liabilities, Current": "42.2",
"Other Liabilities": "30.1",
"Assets": "-88.1",
"Property, Plant and Equipment": "-21.0",
"Intangible Assets": "-29.2",
"Assets, Current": "-44.7",
"Other Assets": "-17.4",
"Selling, General and Administrative Expense": "59.7",
"Expenses": "-20.3",
"Revenues": "106",
"Net Income": "86.6",
"Other Expenses": "-105",
"Research and Development": "4.58",
"Other Revenues": "106",
"Comprehensive Net Income": "85.5",
"Other Net Income": "-2.83",
"Economic Capital Ratio": "-23.5"
},
"2017": {
"Liabilities, Non-Current": "15.7",
"Liabilities": "88.8",
"Stockholders Equity": "-203",
"ECR before LimitedLiability": "28.1",
"Liabilities, Current": "53.4",
"Other Liabilities": "38.8",
"Assets": "-95.2",
"Property, Plant and Equipment": "-23.5",
"Intangible Assets": "-31.4",
"Assets, Current": "-51.4",
"Other Assets": "-22.1",
"Selling, General and Administrative Expense": "65.2",
"Expenses": "-52.9",
"Revenues": "111",
"Net Income": "69.6",
"Other Expenses": "-158",
"Research and Development": "13.1",
"Amortization of Intangible Assets": "4.49",
"Other Revenues": "111",
"Comprehensive Net Income": "68.4",
"Economic Capital Ratio": "-11.4"
},
"2018": {
"Liabilities, Non-Current": "-42.7",
"Liabilities": "58.6",
"Assets": "-72.2",
"Stockholders Equity": "-73.3",
"ECR before LimitedLiability": "49.1",
"Liabilities, Current": "74.1",
"Other Liabilities": "19.7",
"Property, Plant and Equipment": "-22.9",
"Intangible Assets": "-5.27",
"Assets, Current": "-51.7",
"Selling, General and Administrative Expense": "55.7",
"Expenses": "-38.1",
"Revenues": "70.6",
"Net Income": "35.4",
"Other Expenses": "-87.1",
"Research and Development": "-13.6",
"Amortization of Intangible Assets": "2.09",
"Other Revenues": "70.6",
"Comprehensive Net Income": "36.7",
"Other Net Income": "8.27",
"Economic Capital Ratio": "-78.4"
},
"2019": {
"Liabilities, Non-Current": "45.5",
"Liabilities": "8.69",
"Assets": "-71.2",
"Stockholders Equity": "-141",
"ECR before LimitedLiability": "-5.35",
"Liabilities, Current": "24.7",
"Other Liabilities": "-101",
"Property, Plant and Equipment": "-24.2",
"Intangible Assets": "-9.54",
"Assets, Current": "-45.7",
"Selling, General and Administrative Expense": "47.4",
"Expenses": "-20.0",
"Revenues": "54.0",
"Net Income": "37.6",
"Other Expenses": "-64.2",
"Research and Development": "-13.1",
"Amortization of Intangible Assets": "2.46",
"Other Revenues": "54.0",
"Comprehensive Net Income": "37.7",
"Other Net Income": "3.60",
"Economic Capital Ratio": "-58.6"
},
"2020": {
"Liabilities, Non-Current": "35.7",
"Liabilities": "13.3",
"Stockholders Equity": "-94.2",
"ECR before LimitedLiability": "9.72",
"Liabilities, Current": "35.1",
"Other Liabilities": "-88.6",
"Assets": "-48.7",
"Property, Plant and Equipment": "-23.2",
"Intangible Assets": "-5.90",
"Assets, Current": "-15.3",
"Other Assets": "-11.4",
"Selling, General and Administrative Expense": "35.9",
"Expenses": "-5.58",
"Revenues": "37.0",
"Net Income": "55.7",
"Other Expenses": "-41.3",
"Research and Development": "-8.14",
"Other Revenues": "37.0",
"Comprehensive Net Income": "54.8",
"Other Net Income": "26.1",
"Economic Capital Ratio": "-33.6"
},
"2021": {
"Liabilities, Non-Current": "-22.5",
"Liabilities": "-46.2",
"Stockholders Equity": "-68.0",
"ECR before LimitedLiability": "-9.74",
"Liabilities, Current": "-46.2",
"Other Liabilities": "18.9",
"Assets": "-20.0",
"Property, Plant and Equipment": "-15.6",
"Intangible Assets": "6.43",
"Assets, Current": "-11.7",
"Other Assets": "1.60",
"Selling, General and Administrative Expense": "27.1",
"Expenses": "14.5",
"Revenues": "31.3",
"Net Income": "50.4",
"Other Expenses": "-13.5",
"Research and Development": "-1.53",
"Other Revenues": "31.3",
"Comprehensive Net Income": "49.5",
"Other Net Income": "5.02",
"Economic Capital Ratio": "-44.5"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000817720_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "334,505",
"Assets, Non-Current": "24,414",
"Intangible Assets": "1,927",
"Liabilities, Current": "105,971",
"Liabilities, Non-Current": "0",
"Other Assets": "28,012",
"Other Compr. Net Income": "0",
"Other Expenses": "316,323",
"Other Liabilities": "0",
"Other Net Income": "977",
"Other Revenues": "514,890",
"Property, Plant and Equipment": "25,821",
"Research and Development": "86,552",
"Selling, General and Administrative Expense": "60,027"
},
"output_variables": {
"Liabilities": "105,971",
"Assets": "414,679",
"Expenses": "462,902",
"Revenues": "514,890",
"Stockholders Equity": "308,708",
"Net Income": "52,965",
"Comprehensive Net Income": "52,965",
"ECR before LimitedLiability": "355%",
"Economic Capital Ratio": "356%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "374,184",
"Assets, Non-Current": "27,992",
"Intangible Assets": "1,927",
"Liabilities, Current": "92,761",
"Liabilities, Non-Current": "0",
"Other Assets": "25,876",
"Other Compr. Net Income": "0",
"Other Expenses": "362,101",
"Other Liabilities": "0",
"Other Net Income": "911",
"Other Revenues": "598,538",
"Property, Plant and Equipment": "26,222",
"Research and Development": "105,003",
"Selling, General and Administrative Expense": "68,549"
},
"output_variables": {
"Liabilities": "92,761",
"Assets": "456,201",
"Expenses": "535,653",
"Revenues": "598,538",
"Stockholders Equity": "363,440",
"Net Income": "63,796",
"Comprehensive Net Income": "63,796",
"ECR before LimitedLiability": "399%",
"Economic Capital Ratio": "399%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "446,177",
"Assets, Non-Current": "23,309",
"Intangible Assets": "31,795",
"Liabilities, Current": "105,598",
"Liabilities, Non-Current": "0",
"Other Assets": "15,321",
"Other Compr. Net Income": "-522",
"Other Expenses": "307,084",
"Other Liabilities": "0",
"Other Net Income": "999",
"Other Revenues": "548,228",
"Property, Plant and Equipment": "24,903",
"Research and Development": "117,954",
"Selling, General and Administrative Expense": "70,045"
},
"output_variables": {
"Liabilities": "105,598",
"Assets": "541,505",
"Expenses": "495,083",
"Revenues": "548,228",
"Stockholders Equity": "435,907",
"Net Income": "54,144",
"Comprehensive Net Income": "53,622",
"ECR before LimitedLiability": "379%",
"Economic Capital Ratio": "379%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "1,025",
"Assets, Current": "560,420",
"Assets, Non-Current": "22,037",
"Intangible Assets": "20,695",
"Liabilities, Current": "149,626",
"Liabilities, Non-Current": "0",
"Other Assets": "30,079",
"Other Compr. Net Income": "4,804",
"Other Expenses": "340,353",
"Other Liabilities": "0",
"Other Net Income": "1,042",
"Other Revenues": "663,588",
"Property, Plant and Equipment": "58,035",
"Research and Development": "144,699",
"Selling, General and Administrative Expense": "79,620"
},
"output_variables": {
"Liabilities": "149,626",
"Assets": "691,266",
"Expenses": "565,697",
"Revenues": "663,588",
"Stockholders Equity": "541,640",
"Net Income": "98,933",
"Comprehensive Net Income": "103,737",
"ECR before LimitedLiability": "396%",
"Economic Capital Ratio": "396%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "1,000",
"Assets, Current": "742,500",
"Assets, Non-Current": "53,900",
"Intangible Assets": "61,000",
"Liabilities, Current": "254,400",
"Liabilities, Non-Current": "12,000",
"Other Assets": "82,100",
"Other Compr. Net Income": "1,700",
"Other Expenses": "609,100",
"Other Liabilities": "52,700",
"Other Net Income": "0",
"Other Revenues": "949,500",
"Property, Plant and Equipment": "80,800",
"Research and Development": "192,700",
"Selling, General and Administrative Expense": "100,000"
},
"output_variables": {
"Liabilities": "319,100",
"Assets": "1,020,300",
"Expenses": "902,800",
"Revenues": "949,500",
"Stockholders Equity": "701,200",
"Net Income": "46,700",
"Comprehensive Net Income": "48,400",
"ECR before LimitedLiability": "273%",
"Economic Capital Ratio": "275%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "916,000",
"Assets, Non-Current": "37,800",
"Intangible Assets": "206,800",
"Liabilities, Current": "446,700",
"Liabilities, Non-Current": "245,700",
"Other Assets": "235,400",
"Other Compr. Net Income": "-700",
"Other Expenses": "1,173,300",
"Other Liabilities": "33,900",
"Other Net Income": "200",
"Other Revenues": "1,704,600",
"Property, Plant and Equipment": "123,400",
"Research and Development": "293,200",
"Selling, General and Administrative Expense": "127,900"
},
"output_variables": {
"Liabilities": "726,300",
"Assets": "1,519,400",
"Expenses": "1,594,400",
"Revenues": "1,704,600",
"Stockholders Equity": "793,100",
"Net Income": "110,400",
"Comprehensive Net Income": "109,700",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "212%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "780,100",
"Assets, Non-Current": "40,300",
"Intangible Assets": "206,800",
"Liabilities, Current": "350,800",
"Liabilities, Non-Current": "229,200",
"Other Assets": "160,300",
"Other Compr. Net Income": "-4,500",
"Other Expenses": "1,127,000",
"Other Liabilities": "15,200",
"Other Net Income": "2,100",
"Other Revenues": "1,670,000",
"Property, Plant and Equipment": "112,700",
"Research and Development": "311,200",
"Selling, General and Administrative Expense": "161,700"
},
"output_variables": {
"Liabilities": "595,200",
"Assets": "1,300,200",
"Expenses": "1,599,900",
"Revenues": "1,670,000",
"Stockholders Equity": "705,000",
"Net Income": "72,200",
"Comprehensive Net Income": "67,700",
"ECR before LimitedLiability": "201%",
"Economic Capital Ratio": "211%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "792,000",
"Assets, Non-Current": "53,100",
"Intangible Assets": "206,800",
"Liabilities, Current": "310,400",
"Liabilities, Non-Current": "216,100",
"Other Assets": "101,000",
"Other Compr. Net Income": "-1,800",
"Other Expenses": "1,241,800",
"Other Liabilities": "0",
"Other Net Income": "2,300",
"Other Revenues": "1,718,200",
"Property, Plant and Equipment": "113,800",
"Research and Development": "292,300",
"Selling, General and Administrative Expense": "137,600"
},
"output_variables": {
"Liabilities": "526,500",
"Assets": "1,266,700",
"Expenses": "1,671,700",
"Revenues": "1,718,200",
"Stockholders Equity": "740,200",
"Net Income": "48,800",
"Comprehensive Net Income": "47,000",
"ECR before LimitedLiability": "213%",
"Economic Capital Ratio": "221%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "739,500",
"Assets, Non-Current": "50,500",
"Intangible Assets": "372,800",
"Liabilities, Current": "283,800",
"Liabilities, Non-Current": "486,700",
"Other Assets": "219,200",
"Other Compr. Net Income": "0",
"Other Expenses": "1,237,700",
"Other Liabilities": "0",
"Other Net Income": "500",
"Other Revenues": "1,630,300",
"Property, Plant and Equipment": "117,800",
"Research and Development": "363,200",
"Selling, General and Administrative Expense": "154,000"
},
"output_variables": {
"Liabilities": "770,500",
"Assets": "1,499,800",
"Expenses": "1,754,900",
"Revenues": "1,630,300",
"Stockholders Equity": "729,300",
"Net Income": "-124,100",
"Comprehensive Net Income": "-124,100",
"ECR before LimitedLiability": "108%",
"Economic Capital Ratio": "143%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "731,100",
"Assets, Non-Current": "58,100",
"Intangible Assets": "372,800",
"Liabilities, Current": "253,900",
"Liabilities, Non-Current": "30,300",
"Other Assets": "144,800",
"Other Compr. Net Income": "-1,500",
"Other Expenses": "1,026,000",
"Other Liabilities": "468,300",
"Other Net Income": "4,900",
"Other Revenues": "1,472,200",
"Property, Plant and Equipment": "103,000",
"Research and Development": "342,700",
"Selling, General and Administrative Expense": "131,300"
},
"output_variables": {
"Liabilities": "752,500",
"Assets": "1,409,800",
"Expenses": "1,500,000",
"Revenues": "1,472,200",
"Stockholders Equity": "657,300",
"Net Income": "-22,900",
"Comprehensive Net Income": "-24,400",
"ECR before LimitedLiability": "134%",
"Economic Capital Ratio": "160%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,077,600",
"Assets, Non-Current": "77,700",
"Intangible Assets": "360,800",
"Liabilities, Current": "244,100",
"Liabilities, Non-Current": "144,000",
"Other Assets": "93,400",
"Other Compr. Net Income": "0",
"Other Expenses": "896,600",
"Other Liabilities": "486,600",
"Other Net Income": "111,000",
"Other Revenues": "1,333,900",
"Property, Plant and Equipment": "84,300",
"Research and Development": "302,500",
"Selling, General and Administrative Expense": "127,000"
},
"output_variables": {
"Liabilities": "874,700",
"Assets": "1,693,800",
"Expenses": "1,326,100",
"Revenues": "1,333,900",
"Stockholders Equity": "819,100",
"Net Income": "118,800",
"Comprehensive Net Income": "118,800",
"ECR before LimitedLiability": "185%",
"Economic Capital Ratio": "197%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,179,700",
"Assets, Non-Current": "52,700",
"Intangible Assets": "570,000",
"Liabilities, Current": "786,700",
"Liabilities, Non-Current": "472,900",
"Other Assets": "333,200",
"Other Compr. Net Income": "0",
"Other Expenses": "795,200",
"Other Liabilities": "0",
"Other Net Income": "-6,500",
"Other Revenues": "1,339,600",
"Property, Plant and Equipment": "91,200",
"Research and Development": "313,400",
"Selling, General and Administrative Expense": "144,900"
},
"output_variables": {
"Liabilities": "1,259,600",
"Assets": "2,226,800",
"Expenses": "1,253,500",
"Revenues": "1,339,600",
"Stockholders Equity": "967,200",
"Net Income": "79,600",
"Comprehensive Net Income": "79,600",
"ECR before LimitedLiability": "147%",
"Economic Capital Ratio": "169%"
}
}
},
"top_rated": false,
"trend": -11.0,
"value": 1.6945999,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000817720.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000817720.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000817720.png"
},
{
"company_id": "0001493594",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001493594.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001493594.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001493594.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001493594_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001493594_main_keyfigs.svg",
"name": "Macom Technology Solutions Holdings Inc",
"rank": 53,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001493594.svg",
"report_text": "The relative strengths and weaknesses of Macom Technology Solutions Holdings Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Macom Technology Solutions Holdings Inc compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 46% points.The greatest weakness of Macom Technology Solutions Holdings Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 143% points.
The company's Economic Capital Ratio, given in the ranking table, is 163%, being 50% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001493594_2022_Macom_Technology_Solutions_Holdings_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Non-Current": "51.8",
"Liabilities": "91.4",
"Stockholders Equity": "-99.5",
"ECR before LimitedLiability": "106",
"Liabilities, Current": "43.5",
"Other Liabilities": "10.6",
"Assets": "-51.9",
"Property, Plant and Equipment": "-16.2",
"Intangible Assets": "-14.0",
"Assets, Current": "-15.3",
"Other Assets": "-16.3",
"Selling, General and Administrative Expense": "34.2",
"Expenses": "60.0",
"Revenues": "91.8",
"Net Income": "75.4",
"Other Expenses": "-22.4",
"Research and Development": "45.5",
"Other Revenues": "91.8",
"Comprehensive Net Income": "76.0",
"Other Net Income": "-85.7",
"Economic Capital Ratio": "27.5"
},
"2013": {
"Liabilities, Non-Current": "50.7",
"Liabilities": "116",
"Assets": "-25.8",
"Stockholders Equity": "-57.5",
"ECR before LimitedLiability": "143",
"Liabilities, Current": "65.9",
"Other Liabilities": "13.8",
"Property, Plant and Equipment": "-10.1",
"Intangible Assets": "-7.81",
"Other Assets": "-10.0",
"Selling, General and Administrative Expense": "27.7",
"Expenses": "14.6",
"Revenues": "111",
"Net Income": "115",
"Other Expenses": "-47.8",
"Research and Development": "32.0",
"Amortization of Intangible Assets": "2.39",
"Other Revenues": "111",
"Comprehensive Net Income": "114",
"Other Net Income": "-9.72",
"Economic Capital Ratio": "102"
},
"2014": {
"Liabilities, Non-Current": "-161",
"Liabilities": "-89.3",
"Stockholders Equity": "-63.8",
"ECR before LimitedLiability": "-54.4",
"Liabilities, Current": "17.6",
"Other Liabilities": "13.7",
"Assets, Non-Current": "1.60",
"Assets": "-3.46",
"Property, Plant and Equipment": "-10.7",
"Intangible Assets": "16.4",
"Assets, Current": "-9.64",
"Other Assets": "1.36",
"Selling, General and Administrative Expense": "5.34",
"Expenses": "22.1",
"Revenues": "1.82",
"Net Income": "23.4",
"Other Expenses": "7.57",
"Research and Development": "7.49",
"Other Revenues": "1.82",
"Comprehensive Net Income": "24.0",
"Economic Capital Ratio": "-115"
},
"2015": {
"Liabilities, Non-Current": "-175",
"Liabilities": "-116",
"Assets": "33.2",
"Stockholders Equity": "-10.8",
"ECR before LimitedLiability": "-215",
"Liabilities, Current": "25.2",
"Other Liabilities": "2.02",
"Property, Plant and Equipment": "-4.68",
"Intangible Assets": "43.1",
"Assets, Current": "-2.03",
"Selling, General and Administrative Expense": "-4.77",
"Expenses": "31.0",
"Revenues": "-7.54",
"Net Income": "37.2",
"Other Expenses": "27.5",
"Research and Development": "7.15",
"Amortization of Intangible Assets": "1.31",
"Other Revenues": "-7.54",
"Comprehensive Net Income": "38.2",
"Other Net Income": "14.2",
"Economic Capital Ratio": "-281"
},
"2016": {
"Liabilities, Non-Current": "-176",
"Liabilities": "-110",
"Stockholders Equity": "-31.3",
"ECR before LimitedLiability": "-19.3",
"Liabilities, Current": "24.5",
"Assets": "24.3",
"Property, Plant and Equipment": "-3.60",
"Intangible Assets": "23.3",
"Assets, Current": "11.8",
"Other Assets": "-5.38",
"Selling, General and Administrative Expense": "2.10",
"Expenses": "37.7",
"Revenues": "-2.00",
"Net Income": "26.1",
"Other Expenses": "26.2",
"Research and Development": "7.93",
"Other Revenues": "-2.00",
"Comprehensive Net Income": "29.3",
"Other Net Income": "-9.18",
"Other Compr. Net Income": "3.08",
"Economic Capital Ratio": "-84.7"
},
"2017": {
"Liabilities, Non-Current": "-110",
"Liabilities": "-59.5",
"Stockholders Equity": "-14.2",
"ECR before LimitedLiability": "-60.4",
"Liabilities, Current": "25.9",
"Assets, Non-Current": "-1.74",
"Assets": "24.8",
"Property, Plant and Equipment": "-5.41",
"Intangible Assets": "77.2",
"Assets, Current": "-17.5",
"Other Assets": "-15.8",
"Selling, General and Administrative Expense": "1.52",
"Expenses": "14.3",
"Revenues": "-16.7",
"Net Income": "-14.7",
"Other Expenses": "2.56",
"Research and Development": "8.54",
"Other Revenues": "-16.7",
"Comprehensive Net Income": "-16.2",
"Other Net Income": "-11.9",
"Economic Capital Ratio": "-99.9"
},
"2018": {
"Liabilities, Non-Current": "-132",
"Liabilities": "-51.5",
"Stockholders Equity": "13.2",
"ECR before LimitedLiability": "36.5",
"Liabilities, Current": "39.5",
"Other Liabilities": "2.54",
"Assets": "55.2",
"Property, Plant and Equipment": "-1.95",
"Intangible Assets": "78.3",
"Assets, Current": "-16.8",
"Other Assets": "-6.51",
"Selling, General and Administrative Expense": "4.49",
"Expenses": "22.4",
"Revenues": "-14.9",
"Net Income": "-1.92",
"Other Expenses": "24.9",
"Research and Development": "-7.64",
"Other Revenues": "-14.9",
"Comprehensive Net Income": "-1.51",
"Other Net Income": "-8.29",
"Economic Capital Ratio": "-91.0"
},
"2019": {
"Liabilities, Non-Current": "-70.8",
"Liabilities": "-30.3",
"Stockholders Equity": "-43.7",
"ECR before LimitedLiability": "-120",
"Liabilities, Current": "8.69",
"Assets, Non-Current": "-1.68",
"Assets": "-6.10",
"Property, Plant and Equipment": "-4.32",
"Intangible Assets": "26.5",
"Assets, Current": "-13.4",
"Selling, General and Administrative Expense": "2.86",
"Expenses": "-9.40",
"Revenues": "-13.5",
"Net Income": "-49.1",
"Other Expenses": "-10.8",
"Research and Development": "-1.23",
"Amortization of Intangible Assets": "0.698",
"Other Revenues": "-13.5",
"Comprehensive Net Income": "-48.1",
"Other Net Income": "-4.50",
"Economic Capital Ratio": "-173"
},
"2020": {
"Liabilities, Non-Current": "-171",
"Liabilities": "-158",
"Stockholders Equity": "-18.9",
"ECR before LimitedLiability": "-82.4",
"Liabilities, Current": "7.34",
"Other Liabilities": "-2.17",
"Assets, Non-Current": "3.80",
"Assets": "57.5",
"Property, Plant and Equipment": "1.58",
"Intangible Assets": "47.7",
"Assets, Current": "19.1",
"Other Assets": "-1.21",
"Selling, General and Administrative Expense": "-10.6",
"Expenses": "36.9",
"Revenues": "-92.6",
"Comprehensive Net Income": "-1.12",
"Other Expenses": "48.0",
"Research and Development": "-17.0",
"Other Revenues": "-92.6",
"Other Net Income": "49.0",
"Economic Capital Ratio": "-126"
},
"2021": {
"Liabilities, Non-Current": "-143",
"Liabilities": "-64.9",
"Stockholders Equity": "-55.7",
"ECR before LimitedLiability": "-15.7",
"Liabilities, Current": "27.5",
"Other Liabilities": "9.05",
"Assets": "-7.68",
"Property, Plant and Equipment": "-4.93",
"Intangible Assets": "24.1",
"Assets, Current": "-14.4",
"Other Assets": "-11.0",
"Selling, General and Administrative Expense": "9.14",
"Expenses": "29.0",
"Revenues": "22.3",
"Net Income": "45.9",
"Other Expenses": "18.0",
"Amortization of Intangible Assets": "1.19",
"Other Revenues": "22.3",
"Comprehensive Net Income": "44.9",
"Other Net Income": "-5.83",
"Economic Capital Ratio": "-50.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001493594_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "213,034",
"Assets, Non-Current": "2,064",
"Intangible Assets": "22,766",
"Liabilities, Current": "55,727",
"Liabilities, Non-Current": "1,236",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "181,194",
"Other Liabilities": "11,652",
"Other Net Income": "-41,454",
"Other Revenues": "302,203",
"Property, Plant and Equipment": "30,209",
"Research and Development": "35,817",
"Selling, General and Administrative Expense": "44,754"
},
"output_variables": {
"Liabilities": "68,615",
"Assets": "268,073",
"Expenses": "261,765",
"Revenues": "302,203",
"Stockholders Equity": "199,458",
"Net Income": "-1,016",
"Comprehensive Net Income": "-1,016",
"ECR before LimitedLiability": "275%",
"Economic Capital Ratio": "277%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "244,874",
"Assets, Non-Current": "5,905",
"Intangible Assets": "21,889",
"Liabilities, Current": "50,527",
"Liabilities, Non-Current": "3,022",
"Other Assets": "0",
"Other Compr. Net Income": "-30",
"Other Expenses": "195,777",
"Other Liabilities": "13,858",
"Other Net Income": "-4,757",
"Other Revenues": "318,718",
"Property, Plant and Equipment": "31,563",
"Research and Development": "40,631",
"Selling, General and Administrative Expense": "50,242"
},
"output_variables": {
"Liabilities": "67,407",
"Assets": "304,231",
"Expenses": "286,650",
"Revenues": "318,718",
"Stockholders Equity": "236,824",
"Net Income": "27,311",
"Comprehensive Net Income": "27,281",
"ECR before LimitedLiability": "354%",
"Economic Capital Ratio": "355%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "373,349",
"Assets, Non-Current": "20,482",
"Intangible Assets": "153,417",
"Liabilities, Current": "85,646",
"Liabilities, Non-Current": "352,220",
"Other Assets": "84,629",
"Other Compr. Net Income": "-1,187",
"Other Expenses": "256,443",
"Other Liabilities": "15,801",
"Other Net Income": "-17,678",
"Other Revenues": "418,662",
"Property, Plant and Equipment": "50,357",
"Research and Development": "73,685",
"Selling, General and Administrative Expense": "86,179"
},
"output_variables": {
"Liabilities": "453,667",
"Assets": "682,234",
"Expenses": "416,307",
"Revenues": "418,662",
"Stockholders Equity": "228,567",
"Net Income": "-15,323",
"Comprehensive Net Income": "-16,510",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "126%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "384,219",
"Assets, Non-Current": "13,022",
"Intangible Assets": "337,012",
"Liabilities, Current": "71,476",
"Liabilities, Non-Current": "348,420",
"Other Assets": "48,239",
"Other Compr. Net Income": "-925",
"Other Expenses": "208,441",
"Other Liabilities": "21,822",
"Other Net Income": "28,639",
"Other Revenues": "420,609",
"Property, Plant and Equipment": "83,759",
"Research and Development": "82,188",
"Selling, General and Administrative Expense": "110,030"
},
"output_variables": {
"Liabilities": "441,718",
"Assets": "866,251",
"Expenses": "400,659",
"Revenues": "420,609",
"Stockholders Equity": "424,533",
"Net Income": "48,589",
"Comprehensive Net Income": "47,664",
"ECR before LimitedLiability": "180%",
"Economic Capital Ratio": "193%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "612,944",
"Assets, Non-Current": "7,208",
"Intangible Assets": "379,626",
"Liabilities, Current": "92,150",
"Liabilities, Non-Current": "583,599",
"Other Assets": "89,606",
"Other Compr. Net Income": "11,318",
"Other Expenses": "259,976",
"Other Liabilities": "50,018",
"Other Net Income": "-29,797",
"Other Revenues": "544,338",
"Property, Plant and Equipment": "99,167",
"Research and Development": "107,698",
"Selling, General and Administrative Expense": "145,433"
},
"output_variables": {
"Liabilities": "725,767",
"Assets": "1,188,551",
"Expenses": "513,107",
"Revenues": "544,338",
"Stockholders Equity": "462,784",
"Net Income": "1,434",
"Comprehensive Net Income": "12,752",
"ECR before LimitedLiability": "118%",
"Economic Capital Ratio": "150%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "562,897",
"Assets, Non-Current": "7,402",
"Intangible Assets": "934,857",
"Liabilities, Current": "117,119",
"Liabilities, Non-Current": "669,408",
"Other Assets": "948",
"Other Compr. Net Income": "-6,062",
"Other Expenses": "479,895",
"Other Liabilities": "73,222",
"Other Net Income": "-52,498",
"Other Revenues": "698,772",
"Property, Plant and Equipment": "131,019",
"Research and Development": "147,986",
"Selling, General and Administrative Expense": "187,886"
},
"output_variables": {
"Liabilities": "859,749",
"Assets": "1,637,123",
"Expenses": "815,767",
"Revenues": "698,772",
"Stockholders Equity": "777,374",
"Net Income": "-169,493",
"Comprehensive Net Income": "-175,555",
"ECR before LimitedLiability": "92%",
"Economic Capital Ratio": "132%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "458,861",
"Assets, Non-Current": "13,484",
"Intangible Assets": "826,861",
"Liabilities, Current": "107,005",
"Liabilities, Non-Current": "664,274",
"Other Assets": "33,366",
"Other Compr. Net Income": "-789",
"Other Expenses": "316,059",
"Other Liabilities": "42,541",
"Other Net Income": "-54,930",
"Other Revenues": "570,398",
"Property, Plant and Equipment": "149,923",
"Research and Development": "177,713",
"Selling, General and Administrative Expense": "161,673"
},
"output_variables": {
"Liabilities": "813,820",
"Assets": "1,482,495",
"Expenses": "655,445",
"Revenues": "570,398",
"Stockholders Equity": "668,675",
"Net Income": "-139,977",
"Comprehensive Net Income": "-140,766",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "131%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "398,582",
"Assets, Non-Current": "10,965",
"Intangible Assets": "495,955",
"Liabilities, Current": "74,836",
"Liabilities, Non-Current": "674,340",
"Other Assets": "67,425",
"Other Compr. Net Income": "2,170",
"Other Expenses": "523,974",
"Other Liabilities": "42,502",
"Other Net Income": "-42,777",
"Other Revenues": "499,708",
"Property, Plant and Equipment": "132,647",
"Research and Development": "163,469",
"Selling, General and Administrative Expense": "153,286"
},
"output_variables": {
"Liabilities": "791,678",
"Assets": "1,105,574",
"Expenses": "840,729",
"Revenues": "499,708",
"Stockholders Equity": "313,896",
"Net Income": "-383,798",
"Comprehensive Net Income": "-381,628",
"ECR before LimitedLiability": "-77%",
"Economic Capital Ratio": "45%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "481,519",
"Assets, Non-Current": "40,453",
"Intangible Assets": "445,910",
"Liabilities, Current": "94,950",
"Liabilities, Non-Current": "697,026",
"Other Assets": "59,680",
"Other Compr. Net Income": "651",
"Other Expenses": "5,655",
"Other Liabilities": "54,306",
"Other Net Income": "225,216",
"Other Revenues": "0",
"Property, Plant and Equipment": "118,866",
"Research and Development": "141,333",
"Selling, General and Administrative Expense": "124,306"
},
"output_variables": {
"Liabilities": "846,282",
"Assets": "1,146,428",
"Expenses": "271,294",
"Revenues": "0",
"Stockholders Equity": "300,146",
"Net Income": "-46,078",
"Comprehensive Net Income": "-45,427",
"ECR before LimitedLiability": "53%",
"Economic Capital Ratio": "105%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "521,536",
"Assets, Non-Current": "38,300",
"Intangible Assets": "398,925",
"Liabilities, Current": "93,044",
"Liabilities, Non-Current": "532,608",
"Other Assets": "54,858",
"Other Compr. Net Income": "-859",
"Other Expenses": "270,037",
"Other Liabilities": "36,757",
"Other Net Income": "-38,057",
"Other Revenues": "606,920",
"Property, Plant and Equipment": "120,526",
"Research and Development": "138,844",
"Selling, General and Administrative Expense": "122,009"
},
"output_variables": {
"Liabilities": "662,409",
"Assets": "1,134,145",
"Expenses": "530,890",
"Revenues": "606,920",
"Stockholders Equity": "471,736",
"Net Income": "37,973",
"Comprehensive Net Income": "37,114",
"ECR before LimitedLiability": "139%",
"Economic Capital Ratio": "163%"
}
}
},
"top_rated": false,
"trend": 4.0,
"value": 1.6346529,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001493594.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001493594.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001493594.png"
},
{
"company_id": "0001730168",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001730168.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001730168.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001730168.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001730168_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001730168_main_keyfigs.svg",
"name": "Broadcom Inc",
"rank": 54,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001730168.svg",
"report_text": "The relative strengths and weaknesses of Broadcom Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Broadcom Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 106% points.The greatest weakness of Broadcom Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 225% points.
The company's Economic Capital Ratio, given in the ranking table, is 160%, being 54% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001730168_2022_Broadcom_Inc.pdf",
"shrinked_graph_json": {
"2020": {
"Liabilities, Non-Current": "-203",
"Liabilities": "-145",
"Stockholders Equity": "-19.6",
"ECR before LimitedLiability": "-46.5",
"Liabilities, Current": "11.1",
"Other Liabilities": "9.63",
"Assets": "55.6",
"Property, Plant and Equipment": "-10.6",
"Intangible Assets": "114",
"Assets, Current": "-28.6",
"Other Assets": "-9.38",
"Selling, General and Administrative Expense": "18.9",
"Expenses": "35.5",
"Revenues": "-10.7",
"Net Income": "25.3",
"Other Expenses": "36.0",
"Research and Development": "4.60",
"Amortization of Intangible Assets": "-24.0",
"Other Revenues": "-10.7",
"Comprehensive Net Income": "24.9",
"Economic Capital Ratio": "-89.8"
},
"2021": {
"Liabilities, Non-Current": "-225",
"Liabilities": "-150",
"Stockholders Equity": "-32.6",
"ECR before LimitedLiability": "-19.3",
"Liabilities, Current": "14.7",
"Other Liabilities": "11.8",
"Assets": "33.3",
"Property, Plant and Equipment": "-9.78",
"Intangible Assets": "106",
"Assets, Current": "-25.5",
"Other Assets": "-12.5",
"Selling, General and Administrative Expense": "25.2",
"Expenses": "42.4",
"Revenues": "5.34",
"Net Income": "52.7",
"Other Expenses": "29.1",
"Research and Development": "8.91",
"Amortization of Intangible Assets": "-22.4",
"Other Revenues": "5.34",
"Comprehensive Net Income": "52.1",
"Economic Capital Ratio": "-54.0"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001730168_strength_weakness.svg",
"table_records": {
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "6,220,000",
"Assets, Current": "11,895,000",
"Assets, Non-Current": "1,300,000",
"Intangible Assets": "60,229,000",
"Liabilities, Current": "6,371,000",
"Liabilities, Non-Current": "45,661,000",
"Other Assets": "0",
"Other Compr. Net Income": "24,000",
"Other Expenses": "8,010,000",
"Other Liabilities": "0",
"Other Net Income": "205,000",
"Other Revenues": "23,888,000",
"Property, Plant and Equipment": "2,509,000",
"Research and Development": "4,968,000",
"Selling, General and Administrative Expense": "1,935,000"
},
"output_variables": {
"Liabilities": "52,032,000",
"Assets": "75,933,000",
"Expenses": "21,133,000",
"Revenues": "23,888,000",
"Stockholders Equity": "23,901,000",
"Net Income": "2,960,000",
"Comprehensive Net Income": "2,984,000",
"ECR before LimitedLiability": "105%",
"Economic Capital Ratio": "141%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "5,403,000",
"Assets, Current": "16,586,000",
"Assets, Non-Current": "1,812,000",
"Intangible Assets": "54,824,000",
"Liabilities, Current": "6,281,000",
"Liabilities, Non-Current": "44,300,000",
"Other Assets": "0",
"Other Compr. Net Income": "-8,000",
"Other Expenses": "9,241,000",
"Other Liabilities": "0",
"Other Net Income": "131,000",
"Other Revenues": "27,450,000",
"Property, Plant and Equipment": "2,348,000",
"Research and Development": "4,854,000",
"Selling, General and Administrative Expense": "1,347,000"
},
"output_variables": {
"Liabilities": "50,581,000",
"Assets": "75,570,000",
"Expenses": "20,845,000",
"Revenues": "27,450,000",
"Stockholders Equity": "24,989,000",
"Net Income": "6,736,000",
"Comprehensive Net Income": "6,728,000",
"ECR before LimitedLiability": "134%",
"Economic Capital Ratio": "160%"
}
}
},
"top_rated": false,
"trend": -1.0,
"value": 1.599387,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001730168.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001730168.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001730168.png"
},
{
"company_id": "0001040161",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001040161.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001040161.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001040161.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001040161_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001040161_main_keyfigs.svg",
"name": "Pixelworks INC",
"rank": 55,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001040161.svg",
"report_text": "The relative strengths and weaknesses of Pixelworks INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Pixelworks INC compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 26% points.The greatest weakness of Pixelworks INC is the variable Research and Development, reducing the Economic Capital Ratio by 51% points.
The company's Economic Capital Ratio, given in the ranking table, is 157%, being 57% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001040161_2022_Pixelworks_INC.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Non-Current": "30.3",
"Liabilities": "52.0",
"Stockholders Equity": "-360",
"ECR before LimitedLiability": "-62.7",
"Liabilities, Current": "39.5",
"Other Liabilities": "16.5",
"Assets": "-166",
"Property, Plant and Equipment": "-33.7",
"Intangible Assets": "-50.8",
"Assets, Current": "-110",
"Other Assets": "-35.4",
"Selling, General and Administrative Expense": "-34.5",
"Expenses": "-92.2",
"Revenues": "71.5",
"Net Income": "25.9",
"Other Expenses": "49.5",
"Research and Development": "-118",
"Amortization of Intangible Assets": "3.54",
"Other Revenues": "71.5",
"Comprehensive Net Income": "27.0",
"Economic Capital Ratio": "-142"
},
"2013": {
"Liabilities, Non-Current": "19.0",
"Liabilities": "34.1",
"Stockholders Equity": "-193",
"ECR before LimitedLiability": "-118",
"Liabilities, Current": "-6.19",
"Other Liabilities": "21.0",
"Assets, Non-Current": "7.70",
"Assets": "-117",
"Property, Plant and Equipment": "-37.0",
"Intangible Assets": "-40.9",
"Assets, Current": "-56.1",
"Other Assets": "-31.7",
"Selling, General and Administrative Expense": "-32.0",
"Expenses": "-68.3",
"Revenues": "34.8",
"Net Income": "-37.1",
"Other Expenses": "43.5",
"Research and Development": "-112",
"Other Revenues": "34.8",
"Comprehensive Net Income": "-38.2",
"Economic Capital Ratio": "-159"
},
"2014": {
"Liabilities, Non-Current": "3.42",
"Liabilities": "19.6",
"Stockholders Equity": "-306",
"Liabilities, Current": "2.15",
"Other Liabilities": "6.74",
"Assets": "-180",
"Property, Plant and Equipment": "-39.5",
"Intangible Assets": "-63.2",
"Assets, Current": "-114",
"Other Assets": "-58.2",
"Selling, General and Administrative Expense": "-35.2",
"Expenses": "-125",
"Revenues": "31.2",
"Net Income": "-20.3",
"Other Expenses": "13.7",
"Research and Development": "-148",
"Other Revenues": "31.2",
"ECR before LimitedLiability": "-122",
"Comprehensive Net Income": "-16.5",
"Other Net Income": "2.01",
"Economic Capital Ratio": "-183"
},
"2015": {
"Liabilities, Non-Current": "28.3",
"Liabilities": "57.8",
"Stockholders Equity": "-183",
"ECR before LimitedLiability": "-292",
"Liabilities, Current": "18.0",
"Other Liabilities": "15.3",
"Assets, Non-Current": "-4.55",
"Assets": "-116",
"Property, Plant and Equipment": "-27.6",
"Intangible Assets": "-48.1",
"Assets, Current": "-43.3",
"Other Assets": "-26.3",
"Selling, General and Administrative Expense": "-19.3",
"Expenses": "-107",
"Revenues": "57.8",
"Net Income": "-48.0",
"Other Expenses": "25.8",
"Research and Development": "-116",
"Other Revenues": "57.8",
"Comprehensive Net Income": "-44.5",
"Economic Capital Ratio": "-357"
},
"2016": {
"Liabilities, Non-Current": "13.3",
"Liabilities": "40.3",
"Stockholders Equity": "-305",
"ECR before LimitedLiability": "-100",
"Liabilities, Current": "20.1",
"Other Liabilities": "12.3",
"Assets": "-192",
"Property, Plant and Equipment": "-49.8",
"Intangible Assets": "-94.0",
"Assets, Current": "-90.9",
"Other Assets": "-70.9",
"Selling, General and Administrative Expense": "-22.1",
"Expenses": "-153",
"Revenues": "47.0",
"Net Income": "-48.0",
"Other Expenses": "-35.5",
"Research and Development": "-104",
"Other Revenues": "47.0",
"Comprehensive Net Income": "-47.6",
"Other Net Income": "-12.6",
"Economic Capital Ratio": "-166"
},
"2017": {
"Liabilities, Non-Current": "21.0",
"Liabilities": "64.8",
"Assets": "-94.8",
"Stockholders Equity": "-162",
"ECR before LimitedLiability": "-14.5",
"Liabilities, Current": "29.5",
"Other Liabilities": "23.0",
"Property, Plant and Equipment": "-23.1",
"Assets, Current": "-56.7",
"Other Assets": "-31.9",
"Selling, General and Administrative Expense": "-22.8",
"Expenses": "-47.9",
"Revenues": "75.9",
"Net Income": "23.0",
"Other Expenses": "4.97",
"Research and Development": "-32.5",
"Amortization of Intangible Assets": "3.54",
"Other Revenues": "75.9",
"Comprehensive Net Income": "22.4",
"Other Net Income": "-13.1",
"Economic Capital Ratio": "-54.0"
},
"2018": {
"Liabilities, Non-Current": "52.3",
"Liabilities": "132",
"Stockholders Equity": "-50.9",
"ECR before LimitedLiability": "118",
"Liabilities, Current": "79.9",
"Other Liabilities": "27.1",
"Assets": "-79.3",
"Property, Plant and Equipment": "-23.9",
"Intangible Assets": "8.57",
"Assets, Current": "-52.8",
"Other Assets": "-21.9",
"Selling, General and Administrative Expense": "-18.5",
"Expenses": "-75.0",
"Revenues": "95.2",
"Net Income": "53.8",
"Other Expenses": "13.1",
"Research and Development": "-73.4",
"Other Revenues": "95.2",
"Comprehensive Net Income": "55.3",
"Other Net Income": "16.7",
"Economic Capital Ratio": "-9.36"
},
"2019": {
"Liabilities, Non-Current": "45.9",
"Liabilities": "101",
"Stockholders Equity": "-124",
"ECR before LimitedLiability": "33.8",
"Liabilities, Current": "51.7",
"Other Liabilities": "22.7",
"Assets, Non-Current": "-4.20",
"Assets": "-91.1",
"Property, Plant and Equipment": "-31.7",
"Intangible Assets": "-5.78",
"Assets, Current": "-63.4",
"Other Assets": "-4.01",
"Selling, General and Administrative Expense": "-37.3",
"Expenses": "-96.0",
"Other Expenses": "30.4",
"Research and Development": "-97.3",
"Amortization of Intangible Assets": "3.78",
"Other Revenues": "43.8",
"Revenues": "43.8",
"Economic Capital Ratio": "-19.4",
"Other Net Income": "34.7"
},
"2020": {
"Liabilities, Non-Current": "27.2",
"Liabilities": "41.3",
"Stockholders Equity": "-4.43",
"ECR before LimitedLiability": "-91.1",
"Liabilities, Current": "30.4",
"Other Liabilities": "20.9",
"Assets, Non-Current": "-3.95",
"Assets": "-49.9",
"Property, Plant and Equipment": "-28.1",
"Intangible Assets": "12.1",
"Assets, Current": "-27.9",
"Other Assets": "-7.77",
"Selling, General and Administrative Expense": "-50.3",
"Expenses": "-107",
"Revenues": "-25.1",
"Net Income": "-134",
"Other Expenses": "37.2",
"Research and Development": "-85.8",
"Other Revenues": "-25.1",
"Comprehensive Net Income": "-135",
"Economic Capital Ratio": "-134"
},
"2021": {
"Liabilities, Non-Current": "23.4",
"Liabilities": "25.8",
"Stockholders Equity": "-12.1",
"ECR before LimitedLiability": "-21.9",
"Liabilities, Current": "17.0",
"Other Liabilities": "-16.3",
"Assets": "-23.0",
"Property, Plant and Equipment": "-16.4",
"Intangible Assets": "-6.41",
"Assets, Current": "15.7",
"Other Assets": "-15.3",
"Selling, General and Administrative Expense": "-18.0",
"Expenses": "-41.2",
"Revenues": "4.48",
"Net Income": "-26.4",
"Other Expenses": "23.7",
"Research and Development": "-51.1",
"Other Revenues": "4.48",
"Comprehensive Net Income": "-27.5",
"Other Net Income": "8.40",
"Economic Capital Ratio": "-56.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001040161_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "21,605",
"Assets, Non-Current": "1,653",
"Intangible Assets": "0",
"Liabilities, Current": "11,097",
"Liabilities, Non-Current": "2,331",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "29,291",
"Other Liabilities": "1,445",
"Other Net Income": "-412",
"Other Revenues": "59,710",
"Property, Plant and Equipment": "6,283",
"Research and Development": "20,757",
"Selling, General and Administrative Expense": "14,944"
},
"output_variables": {
"Liabilities": "14,873",
"Assets": "29,541",
"Expenses": "64,992",
"Revenues": "59,710",
"Stockholders Equity": "14,668",
"Net Income": "-5,694",
"Comprehensive Net Income": "-5,694",
"ECR before LimitedLiability": "56%",
"Economic Capital Ratio": "108%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "30,087",
"Assets, Non-Current": "2,573",
"Intangible Assets": "0",
"Liabilities, Current": "14,924",
"Liabilities, Non-Current": "2,201",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "22,036",
"Other Liabilities": "677",
"Other Net Income": "-405",
"Other Revenues": "48,118",
"Property, Plant and Equipment": "4,084",
"Research and Development": "20,664",
"Selling, General and Administrative Expense": "13,883"
},
"output_variables": {
"Liabilities": "17,802",
"Assets": "36,744",
"Expenses": "56,583",
"Revenues": "48,118",
"Stockholders Equity": "18,942",
"Net Income": "-8,870",
"Comprehensive Net Income": "-8,870",
"ECR before LimitedLiability": "38%",
"Economic Capital Ratio": "93%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "26,360",
"Assets, Non-Current": "1,382",
"Intangible Assets": "0",
"Liabilities, Current": "14,890",
"Liabilities, Non-Current": "2,094",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "29,660",
"Other Liabilities": "1,476",
"Other Net Income": "-493",
"Other Revenues": "60,923",
"Property, Plant and Equipment": "6,402",
"Research and Development": "25,296",
"Selling, General and Administrative Expense": "15,434"
},
"output_variables": {
"Liabilities": "18,460",
"Assets": "34,144",
"Expenses": "70,390",
"Revenues": "60,923",
"Stockholders Equity": "15,684",
"Net Income": "-9,960",
"Comprehensive Net Income": "-9,960",
"ECR before LimitedLiability": "-5.5%",
"Economic Capital Ratio": "59%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "36,489",
"Assets, Non-Current": "810",
"Intangible Assets": "0",
"Liabilities, Current": "14,693",
"Liabilities, Non-Current": "1,942",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "30,544",
"Other Liabilities": "831",
"Other Net Income": "-446",
"Other Revenues": "59,517",
"Property, Plant and Equipment": "6,543",
"Research and Development": "24,644",
"Selling, General and Administrative Expense": "14,453"
},
"output_variables": {
"Liabilities": "17,466",
"Assets": "43,842",
"Expenses": "69,641",
"Revenues": "59,517",
"Stockholders Equity": "26,376",
"Net Income": "-10,570",
"Comprehensive Net Income": "-10,570",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "117%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "26,279",
"Assets, Non-Current": "785",
"Intangible Assets": "0",
"Liabilities, Current": "9,734",
"Liabilities, Non-Current": "1,880",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "31,285",
"Other Liabilities": "194",
"Other Net Income": "-406",
"Other Revenues": "53,390",
"Property, Plant and Equipment": "3,793",
"Research and Development": "19,036",
"Selling, General and Administrative Expense": "13,770"
},
"output_variables": {
"Liabilities": "11,808",
"Assets": "30,857",
"Expenses": "64,091",
"Revenues": "53,390",
"Stockholders Equity": "19,049",
"Net Income": "-11,107",
"Comprehensive Net Income": "-11,107",
"ECR before LimitedLiability": "9.5%",
"Economic Capital Ratio": "69%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "36,337",
"Assets, Non-Current": "1,338",
"Intangible Assets": "24,263",
"Liabilities, Current": "18,268",
"Liabilities, Non-Current": "8,351",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "41,286",
"Other Liabilities": "1,487",
"Other Net Income": "-1,647",
"Other Revenues": "80,637",
"Property, Plant and Equipment": "5,605",
"Research and Development": "21,427",
"Selling, General and Administrative Expense": "20,450"
},
"output_variables": {
"Liabilities": "28,106",
"Assets": "67,543",
"Expenses": "83,163",
"Revenues": "80,637",
"Stockholders Equity": "39,437",
"Net Income": "-4,173",
"Comprehensive Net Income": "-4,173",
"ECR before LimitedLiability": "160%",
"Economic Capital Ratio": "178%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "35,443",
"Assets, Non-Current": "1,132",
"Intangible Assets": "22,615",
"Liabilities, Current": "17,202",
"Liabilities, Non-Current": "2,299",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "38,988",
"Other Liabilities": "1,017",
"Other Net Income": "647",
"Other Revenues": "76,554",
"Property, Plant and Equipment": "6,151",
"Research and Development": "22,881",
"Selling, General and Administrative Expense": "19,953"
},
"output_variables": {
"Liabilities": "20,518",
"Assets": "65,341",
"Expenses": "81,822",
"Revenues": "76,554",
"Stockholders Equity": "44,823",
"Net Income": "-4,621",
"Comprehensive Net Income": "-4,621",
"ECR before LimitedLiability": "203%",
"Economic Capital Ratio": "212%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "32,237",
"Assets, Non-Current": "1,267",
"Intangible Assets": "21,111",
"Liabilities, Current": "9,674",
"Liabilities, Non-Current": "6,472",
"Other Assets": "5,434",
"Other Compr. Net Income": "0",
"Other Expenses": "35,111",
"Other Liabilities": "982",
"Other Net Income": "4,499",
"Other Revenues": "68,755",
"Property, Plant and Equipment": "4,608",
"Research and Development": "26,018",
"Selling, General and Administrative Expense": "21,202"
},
"output_variables": {
"Liabilities": "17,128",
"Assets": "64,657",
"Expenses": "82,331",
"Revenues": "68,755",
"Stockholders Equity": "47,529",
"Net Income": "-9,077",
"Comprehensive Net Income": "-9,077",
"ECR before LimitedLiability": "187%",
"Economic Capital Ratio": "199%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "39,634",
"Assets, Non-Current": "1,081",
"Intangible Assets": "19,614",
"Liabilities, Current": "10,594",
"Liabilities, Non-Current": "7,567",
"Other Assets": "6,606",
"Other Compr. Net Income": "0",
"Other Expenses": "23,309",
"Other Liabilities": "1,007",
"Other Net Income": "9.0",
"Other Revenues": "40,855",
"Property, Plant and Equipment": "5,103",
"Research and Development": "25,040",
"Selling, General and Administrative Expense": "19,840"
},
"output_variables": {
"Liabilities": "19,168",
"Assets": "72,038",
"Expenses": "68,189",
"Revenues": "40,855",
"Stockholders Equity": "52,870",
"Net Income": "-27,325",
"Comprehensive Net Income": "-27,325",
"ECR before LimitedLiability": "42%",
"Economic Capital Ratio": "97%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "74,496",
"Assets, Non-Current": "3,162",
"Intangible Assets": "18,497",
"Liabilities, Current": "16,438",
"Liabilities, Non-Current": "5,801",
"Other Assets": "4,789",
"Other Compr. Net Income": "0",
"Other Expenses": "27,276",
"Other Liabilities": "13,235",
"Other Net Income": "457",
"Other Revenues": "55,102",
"Property, Plant and Equipment": "5,656",
"Research and Development": "27,250",
"Selling, General and Administrative Expense": "20,445"
},
"output_variables": {
"Liabilities": "35,474",
"Assets": "106,600",
"Expenses": "74,971",
"Revenues": "55,102",
"Stockholders Equity": "71,126",
"Net Income": "-19,412",
"Comprehensive Net Income": "-19,412",
"ECR before LimitedLiability": "130%",
"Economic Capital Ratio": "157%"
}
}
},
"top_rated": false,
"trend": 3.0,
"value": 1.5727839,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001040161.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001040161.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001040161.png"
},
{
"company_id": "0001158114",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001158114.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001158114.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001158114.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001158114_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001158114_main_keyfigs.svg",
"name": "Applied Optoelectronics INC",
"rank": 56,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001158114.svg",
"report_text": "The relative strengths and weaknesses of Applied Optoelectronics INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Applied Optoelectronics INC compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 94% points.The greatest weakness of Applied Optoelectronics INC is the variable Other Expenses, reducing the Economic Capital Ratio by 34% points.
The company's Economic Capital Ratio, given in the ranking table, is 153%, being 61% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001158114_2022_Applied_Optoelectronics_INC.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities, Non-Current": "22.7",
"Liabilities": "-39.1",
"Stockholders Equity": "-41.6",
"ECR before LimitedLiability": "-17.8",
"Liabilities, Current": "-59.6",
"Other Liabilities": "-10.5",
"Assets, Non-Current": "-3.08",
"Assets": "-8.49",
"Property, Plant and Equipment": "17.5",
"Intangible Assets": "-17.7",
"Assets, Current": "9.43",
"Other Assets": "-12.6",
"Selling, General and Administrative Expense": "11.8",
"Expenses": "12.1",
"Revenues": "14.6",
"Net Income": "26.1",
"Other Expenses": "-30.4",
"Research and Development": "26.4",
"Other Revenues": "14.6",
"Comprehensive Net Income": "26.6",
"Economic Capital Ratio": "-58.6"
},
"2014": {
"Assets, Non-Current": "-2.46",
"Assets": "-9.94",
"Stockholders Equity": "-20.2",
"Liabilities, Non-Current": "28.7",
"ECR before LimitedLiability": "50.2",
"Property, Plant and Equipment": "34.6",
"Intangible Assets": "-16.6",
"Assets, Current": "-3.38",
"Other Assets": "-16.8",
"Selling, General and Administrative Expense": "11.3",
"Expenses": "9.68",
"Revenues": "35.5",
"Net Income": "54.3",
"Other Expenses": "-28.8",
"Research and Development": "23.9",
"Other Revenues": "35.5",
"Liabilities, Current": "-23.9",
"Other Liabilities": "-9.29",
"Comprehensive Net Income": "54.8",
"Other Net Income": "11.9",
"Economic Capital Ratio": "-10.8"
},
"2015": {
"Liabilities, Non-Current": "29.9",
"Liabilities": "-33.5",
"Assets": "1.38",
"Stockholders Equity": "-18.6",
"ECR before LimitedLiability": "-181",
"Liabilities, Current": "-29.3",
"Other Liabilities": "-40.8",
"Property, Plant and Equipment": "41.8",
"Intangible Assets": "-20.6",
"Other Assets": "-11.2",
"Selling, General and Administrative Expense": "22.3",
"Expenses": "12.9",
"Revenues": "29.4",
"Net Income": "43.1",
"Other Expenses": "-45.1",
"Research and Development": "29.8",
"Amortization of Intangible Assets": "1.98",
"Other Revenues": "29.4",
"Comprehensive Net Income": "42.6",
"Other Net Income": "2.35",
"Economic Capital Ratio": "-247"
},
"2016": {
"Liabilities, Non-Current": "-6.68",
"Liabilities": "65.0",
"Stockholders Equity": "-17.2",
"ECR before LimitedLiability": "142",
"Liabilities, Current": "39.3",
"Other Liabilities": "35.7",
"Assets": "-18.3",
"Property, Plant and Equipment": "45.1",
"Intangible Assets": "-23.1",
"Assets, Current": "-12.8",
"Other Assets": "-13.1",
"Selling, General and Administrative Expense": "44.9",
"Expenses": "31.7",
"Revenues": "91.2",
"Net Income": "113",
"Other Expenses": "-52.4",
"Research and Development": "35.4",
"Other Revenues": "91.2",
"Comprehensive Net Income": "111",
"Other Net Income": "-6.65",
"Economic Capital Ratio": "76.6"
},
"2017": {
"Liabilities, Non-Current": "14.3",
"Liabilities": "106",
"ECR before LimitedLiability": "193",
"Liabilities, Current": "58.1",
"Other Liabilities": "42.7",
"Assets": "-11.2",
"Property, Plant and Equipment": "23.3",
"Intangible Assets": "-12.8",
"Assets, Current": "-7.57",
"Other Assets": "-6.84",
"Selling, General and Administrative Expense": "40.9",
"Expenses": "42.9",
"Net Income": "144",
"Other Expenses": "-51.2",
"Research and Development": "49.3",
"Other Revenues": "110",
"Revenues": "110",
"Comprehensive Net Income": "156",
"Other Compr. Net Income": "13.5",
"Other Net Income": "-6.43",
"Economic Capital Ratio": "153"
},
"2018": {
"Liabilities, Non-Current": "-14.0",
"Liabilities": "57.5",
"Assets": "17.8",
"Stockholders Equity": "71.7",
"ECR before LimitedLiability": "151",
"Liabilities, Current": "50.7",
"Other Liabilities": "21.9",
"Property, Plant and Equipment": "73.0",
"Intangible Assets": "-22.2",
"Assets, Current": "-12.9",
"Selling, General and Administrative Expense": "21.9",
"Expenses": "13.3",
"Revenues": "30.9",
"Net Income": "50.6",
"Other Expenses": "-15.5",
"Research and Development": "4.34",
"Other Revenues": "30.9",
"Comprehensive Net Income": "42.4",
"Other Net Income": "8.54",
"Other Compr. Net Income": "-9.45",
"Economic Capital Ratio": "23.2"
},
"2019": {
"Liabilities, Non-Current": "-20.0",
"Liabilities": "-35.7",
"Stockholders Equity": "11.3",
"ECR before LimitedLiability": "-16.3",
"Liabilities, Current": "-13.5",
"Assets, Non-Current": "-3.19",
"Assets": "31.0",
"Property, Plant and Equipment": "91.1",
"Intangible Assets": "-26.5",
"Assets, Current": "-7.03",
"Selling, General and Administrative Expense": "4.79",
"Expenses": "-4.40",
"Revenues": "-21.8",
"Net Income": "-27.3",
"Other Expenses": "-16.5",
"Research and Development": "5.57",
"Amortization of Intangible Assets": "1.38",
"Other Revenues": "-21.8",
"Comprehensive Net Income": "-27.2",
"Other Net Income": "-0.667",
"Economic Capital Ratio": "-69.5"
},
"2020": {
"Liabilities, Non-Current": "-7.92",
"Liabilities": "-3.70",
"Stockholders Equity": "-6.45",
"ECR before LimitedLiability": "-25.1",
"Liabilities, Current": "-6.17",
"Other Liabilities": "9.65",
"Selling, General and Administrative Expense": "3.65",
"Expenses": "-15.1",
"Net Income": "-22.7",
"Other Expenses": "-31.6",
"Research and Development": "9.52",
"Other Revenues": "-6.26",
"Revenues": "-6.26",
"Assets, Non-Current": "-3.54",
"Property, Plant and Equipment": "82.1",
"Intangible Assets": "-27.7",
"Assets, Current": "-17.0",
"Other Assets": "-9.68",
"Comprehensive Net Income": "-14.1",
"Other Compr. Net Income": "7.86",
"Economic Capital Ratio": "-68.4"
},
"2021": {
"Liabilities, Non-Current": "-18.3",
"Liabilities": "-13.9",
"Stockholders Equity": "-22.5",
"ECR before LimitedLiability": "-25.8",
"Liabilities, Current": "-12.3",
"Other Liabilities": "14.8",
"Assets, Non-Current": "-3.95",
"Assets": "-8.10",
"Property, Plant and Equipment": "94.2",
"Intangible Assets": "-28.7",
"Assets, Current": "-20.5",
"Other Assets": "-13.8",
"Selling, General and Administrative Expense": "6.31",
"Expenses": "-12.2",
"Net Income": "-4.06",
"Other Net Income": "7.73",
"Other Expenses": "-33.8",
"Research and Development": "12.1",
"Comprehensive Net Income": "-1.40",
"Other Compr. Net Income": "2.63",
"Economic Capital Ratio": "-60.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001158114_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "77,936",
"Assets, Non-Current": "177",
"Intangible Assets": "851",
"Liabilities, Current": "39,057",
"Liabilities, Non-Current": "0",
"Other Assets": "959",
"Other Compr. Net Income": "348",
"Other Expenses": "56,495",
"Other Liabilities": "8,923",
"Other Net Income": "0",
"Other Revenues": "78,424",
"Property, Plant and Equipment": "31,134",
"Research and Development": "8,512",
"Selling, General and Administrative Expense": "14,823"
},
"output_variables": {
"Liabilities": "47,980",
"Assets": "111,057",
"Expenses": "79,830",
"Revenues": "78,424",
"Stockholders Equity": "63,077",
"Net Income": "-1,406",
"Comprehensive Net Income": "-1,058",
"ECR before LimitedLiability": "181%",
"Economic Capital Ratio": "194%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "113,239",
"Assets, Non-Current": "860",
"Intangible Assets": "3,833",
"Liabilities, Current": "48,601",
"Liabilities, Non-Current": "0",
"Other Assets": "930",
"Other Compr. Net Income": "-439",
"Other Expenses": "87,058",
"Other Liabilities": "20,057",
"Other Net Income": "0",
"Other Revenues": "130,449",
"Property, Plant and Equipment": "64,808",
"Research and Development": "15,970",
"Selling, General and Administrative Expense": "23,138"
},
"output_variables": {
"Liabilities": "68,658",
"Assets": "183,670",
"Expenses": "126,166",
"Revenues": "130,449",
"Stockholders Equity": "115,012",
"Net Income": "4,283",
"Comprehensive Net Income": "3,844",
"ECR before LimitedLiability": "225%",
"Economic Capital Ratio": "231%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "153,928",
"Assets, Non-Current": "5,094",
"Intangible Assets": "3,900",
"Liabilities, Current": "74,080",
"Liabilities, Non-Current": "0",
"Other Assets": "854",
"Other Compr. Net Income": "-1,633",
"Other Expenses": "132,106",
"Other Liabilities": "33,997",
"Other Net Income": "0",
"Other Revenues": "189,903",
"Property, Plant and Equipment": "109,699",
"Research and Development": "20,852",
"Selling, General and Administrative Expense": "26,152"
},
"output_variables": {
"Liabilities": "108,077",
"Assets": "273,475",
"Expenses": "179,110",
"Revenues": "189,903",
"Stockholders Equity": "165,398",
"Net Income": "10,793",
"Comprehensive Net Income": "9,160",
"ECR before LimitedLiability": "221%",
"Economic Capital Ratio": "228%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "157,552",
"Assets, Non-Current": "4,468",
"Intangible Assets": "3,993",
"Liabilities, Current": "59,973",
"Liabilities, Non-Current": "34,961",
"Other Assets": "12,207",
"Other Compr. Net Income": "-1,177",
"Other Expenses": "163,528",
"Other Liabilities": "0",
"Other Net Income": "-2,017",
"Other Revenues": "260,713",
"Property, Plant and Equipment": "144,098",
"Research and Development": "31,780",
"Selling, General and Administrative Expense": "32,154"
},
"output_variables": {
"Liabilities": "94,934",
"Assets": "322,318",
"Expenses": "227,462",
"Revenues": "260,713",
"Stockholders Equity": "227,384",
"Net Income": "31,234",
"Comprehensive Net Income": "30,057",
"ECR before LimitedLiability": "310%",
"Economic Capital Ratio": "311%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "229,697",
"Assets, Non-Current": "7,732",
"Intangible Assets": "4,007",
"Liabilities, Current": "70,708",
"Liabilities, Non-Current": "49,000",
"Other Assets": "13,605",
"Other Compr. Net Income": "10,628",
"Other Expenses": "226,624",
"Other Liabilities": "0",
"Other Net Income": "-2,425",
"Other Revenues": "382,329",
"Property, Plant and Equipment": "197,943",
"Research and Development": "35,365",
"Selling, General and Administrative Expense": "43,964"
},
"output_variables": {
"Liabilities": "119,708",
"Assets": "452,984",
"Expenses": "305,953",
"Revenues": "382,329",
"Stockholders Equity": "333,276",
"Net Income": "73,951",
"Comprehensive Net Income": "84,579",
"ECR before LimitedLiability": "385%",
"Economic Capital Ratio": "386%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "194,275",
"Assets, Non-Current": "6,849",
"Intangible Assets": "3,977",
"Liabilities, Current": "77,418",
"Liabilities, Non-Current": "60,328",
"Other Assets": "27,528",
"Other Compr. Net Income": "-9,141",
"Other Expenses": "172,060",
"Other Liabilities": "0",
"Other Net Income": "990",
"Other Revenues": "267,465",
"Property, Plant and Equipment": "234,211",
"Research and Development": "49,903",
"Selling, General and Administrative Expense": "48,638"
},
"output_variables": {
"Liabilities": "137,746",
"Assets": "466,840",
"Expenses": "270,601",
"Revenues": "267,465",
"Stockholders Equity": "329,094",
"Net Income": "-2,146",
"Comprehensive Net Income": "-11,287",
"ECR before LimitedLiability": "240%",
"Economic Capital Ratio": "245%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "192,804",
"Assets, Non-Current": "724",
"Intangible Assets": "0",
"Liabilities, Current": "91,355",
"Liabilities, Non-Current": "85,024",
"Other Assets": "24,853",
"Other Compr. Net Income": "-172",
"Other Expenses": "159,333",
"Other Liabilities": "16,652",
"Other Net Income": "-2,640",
"Other Revenues": "190,872",
"Property, Plant and Equipment": "248,444",
"Research and Development": "43,399",
"Selling, General and Administrative Expense": "51,549"
},
"output_variables": {
"Liabilities": "193,031",
"Assets": "466,825",
"Expenses": "254,281",
"Revenues": "190,872",
"Stockholders Equity": "273,794",
"Net Income": "-66,049",
"Comprehensive Net Income": "-66,221",
"ECR before LimitedLiability": "117%",
"Economic Capital Ratio": "149%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "209,169",
"Assets, Non-Current": "982",
"Intangible Assets": "0",
"Liabilities, Current": "103,148",
"Liabilities, Non-Current": "85,780",
"Other Assets": "17,670",
"Other Compr. Net Income": "11,260",
"Other Expenses": "191,310",
"Other Liabilities": "13,986",
"Other Net Income": "-2,382",
"Other Revenues": "234,623",
"Property, Plant and Equipment": "252,984",
"Research and Development": "43,393",
"Selling, General and Administrative Expense": "55,990"
},
"output_variables": {
"Liabilities": "202,914",
"Assets": "480,805",
"Expenses": "290,693",
"Revenues": "234,623",
"Stockholders Equity": "277,891",
"Net Income": "-58,452",
"Comprehensive Net Income": "-47,192",
"ECR before LimitedLiability": "137%",
"Economic Capital Ratio": "163%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "194,079",
"Assets, Non-Current": "518",
"Intangible Assets": "0",
"Liabilities, Current": "108,957",
"Liabilities, Non-Current": "85,869",
"Other Assets": "16,827",
"Other Compr. Net Income": "4,381",
"Other Expenses": "173,852",
"Other Liabilities": "5,063",
"Other Net Income": "2,606",
"Other Revenues": "211,565",
"Property, Plant and Equipment": "243,035",
"Research and Development": "41,220",
"Selling, General and Administrative Expense": "53,261"
},
"output_variables": {
"Liabilities": "199,889",
"Assets": "454,459",
"Expenses": "268,333",
"Revenues": "211,565",
"Stockholders Equity": "254,570",
"Net Income": "-54,162",
"Comprehensive Net Income": "-49,781",
"ECR before LimitedLiability": "124%",
"Economic Capital Ratio": "153%"
}
}
},
"top_rated": false,
"trend": -5.0,
"value": 1.5336105,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001158114.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001158114.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001158114.png"
},
{
"company_id": "0000895419",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000895419.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000895419.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000895419.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000895419_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000895419_main_keyfigs.svg",
"name": "Wolfspeed INC",
"rank": 57,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000895419.svg",
"report_text": "The relative strengths and weaknesses of Wolfspeed INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Wolfspeed INC compared to the market average is the variable Assets, increasing the Economic Capital Ratio by 94% points.The greatest weakness of Wolfspeed INC is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 66% points.
The company's Economic Capital Ratio, given in the ranking table, is 152%, being 62% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000895419_2022_Wolfspeed_INC.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "33.4",
"Liabilities": "68.7",
"Assets": "9.20",
"Stockholders Equity": "191",
"ECR before LimitedLiability": "117",
"Liabilities, Current": "36.2",
"Other Liabilities": "2.01",
"Property, Plant and Equipment": "1.72",
"Intangible Assets": "1.81",
"Assets, Current": "5.58",
"Selling, General and Administrative Expense": "9.64",
"Expenses": "27.3",
"Revenues": "-21.1",
"Net Income": "7.41",
"Other Expenses": "-8.21",
"Research and Development": "24.5",
"Amortization of Intangible Assets": "1.43",
"Other Revenues": "-21.1",
"Comprehensive Net Income": "8.12",
"Other Net Income": "1.19",
"Economic Capital Ratio": "112"
},
"2011": {
"Liabilities, Non-Current": "21.6",
"Liabilities": "60.7",
"Assets": "15.0",
"Stockholders Equity": "211",
"ECR before LimitedLiability": "237",
"Liabilities, Current": "32.2",
"Other Liabilities": "9.51",
"Property, Plant and Equipment": "3.55",
"Intangible Assets": "2.55",
"Assets, Current": "6.38",
"Selling, General and Administrative Expense": "20.4",
"Expenses": "49.4",
"Revenues": "-10.7",
"Net Income": "40.9",
"Other Expenses": "3.93",
"Research and Development": "23.2",
"Amortization of Intangible Assets": "1.84",
"Other Revenues": "-10.7",
"Comprehensive Net Income": "41.0",
"Other Net Income": "2.22",
"Economic Capital Ratio": "146"
},
"2012": {
"Liabilities, Non-Current": "30.9",
"Liabilities": "97.2",
"Assets": "24.8",
"Stockholders Equity": "207",
"ECR before LimitedLiability": "249",
"Liabilities, Current": "56.1",
"Other Liabilities": "17.4",
"Property, Plant and Equipment": "5.66",
"Intangible Assets": "17.3",
"Other Assets": "-2.27",
"Selling, General and Administrative Expense": "19.0",
"Expenses": "41.6",
"Revenues": "8.66",
"Net Income": "55.8",
"Other Expenses": "-8.11",
"Research and Development": "29.1",
"Amortization of Intangible Assets": "1.61",
"Other Revenues": "8.66",
"Comprehensive Net Income": "55.7",
"Other Net Income": "5.64",
"Economic Capital Ratio": "170"
},
"2013": {
"Liabilities, Non-Current": "32.9",
"Liabilities": "99.2",
"Stockholders Equity": "189",
"ECR before LimitedLiability": "206",
"Liabilities, Current": "53.9",
"Other Liabilities": "20.1",
"Assets": "20.6",
"Property, Plant and Equipment": "3.24",
"Intangible Assets": "14.1",
"Assets, Current": "3.97",
"Other Assets": "-2.63",
"Selling, General and Administrative Expense": "19.9",
"Expenses": "40.2",
"Revenues": "13.5",
"Net Income": "56.3",
"Other Expenses": "-10.8",
"Research and Development": "29.8",
"Other Revenues": "13.5",
"Comprehensive Net Income": "54.8",
"Other Net Income": "2.59",
"Economic Capital Ratio": "165"
},
"2014": {
"Liabilities, Non-Current": "30.3",
"Liabilities": "109",
"Stockholders Equity": "166",
"ECR before LimitedLiability": "224",
"Liabilities, Current": "44.8",
"Other Liabilities": "44.3",
"Assets": "17.9",
"Property, Plant and Equipment": "4.48",
"Intangible Assets": "13.1",
"Assets, Current": "4.79",
"Other Assets": "-4.52",
"Selling, General and Administrative Expense": "17.7",
"Expenses": "28.6",
"Revenues": "30.1",
"Net Income": "73.4",
"Other Expenses": "-20.4",
"Research and Development": "29.8",
"Other Revenues": "30.1",
"Comprehensive Net Income": "75.8",
"Other Net Income": "14.9",
"Economic Capital Ratio": "163"
},
"2015": {
"Liabilities, Non-Current": "35.7",
"Liabilities": "62.9",
"Stockholders Equity": "104",
"ECR before LimitedLiability": "-88.1",
"Liabilities, Current": "53.0",
"Other Liabilities": "-26.7",
"Assets, Non-Current": "-1.77",
"Assets": "25.2",
"Property, Plant and Equipment": "10.9",
"Intangible Assets": "26.8",
"Assets, Current": "-4.04",
"Other Assets": "-5.22",
"Other Revenues": "17.8",
"Revenues": "17.8",
"Net Income": "16.6",
"Amortization of Intangible Assets": "2.24",
"Comprehensive Net Income": "18.0",
"Selling, General and Administrative Expense": "13.8",
"Research and Development": "35.9",
"Other Expenses": "-54.4",
"Economic Capital Ratio": "-154"
},
"2016": {
"Liabilities, Non-Current": "47.3",
"Liabilities": "110",
"Stockholders Equity": "102",
"ECR before LimitedLiability": "177",
"Liabilities, Current": "77.2",
"Other Liabilities": "-4.96",
"Assets": "7.90",
"Property, Plant and Equipment": "11.3",
"Intangible Assets": "17.5",
"Assets, Current": "-6.24",
"Other Assets": "-9.41",
"Selling, General and Administrative Expense": "26.0",
"Expenses": "10.5",
"Revenues": "49.2",
"Net Income": "53.6",
"Other Expenses": "-62.0",
"Research and Development": "43.6",
"Other Revenues": "49.2",
"Comprehensive Net Income": "54.5",
"Other Net Income": "-5.87",
"Economic Capital Ratio": "112"
},
"2017": {
"Liabilities, Non-Current": "55.8",
"Liabilities": "99.9",
"Stockholders Equity": "94.5",
"ECR before LimitedLiability": "121",
"Liabilities, Current": "66.5",
"Other Liabilities": "-14.4",
"Assets": "9.10",
"Property, Plant and Equipment": "13.7",
"Intangible Assets": "22.3",
"Assets, Current": "-9.75",
"Other Assets": "-10.9",
"Selling, General and Administrative Expense": "15.4",
"Expenses": "-10.7",
"Revenues": "26.9",
"Net Income": "17.2",
"Other Expenses": "-71.8",
"Research and Development": "41.3",
"Amortization of Intangible Assets": "3.03",
"Other Revenues": "26.9",
"Comprehensive Net Income": "15.9",
"Economic Capital Ratio": "81.5"
},
"2018": {
"Liabilities, Non-Current": "-19.0",
"Liabilities": "48.3",
"Stockholders Equity": "126",
"ECR before LimitedLiability": "145",
"Liabilities, Current": "51.8",
"Other Liabilities": "12.8",
"Assets": "70.7",
"Property, Plant and Equipment": "22.9",
"Intangible Assets": "31.0",
"Assets, Current": "-6.09",
"Other Assets": "17.4",
"Selling, General and Administrative Expense": "24.3",
"Expenses": "52.0",
"Revenues": "-18.2",
"Net Income": "-15.8",
"Other Expenses": "8.32",
"Research and Development": "20.6",
"Other Revenues": "-18.2",
"Comprehensive Net Income": "-16.1",
"Other Net Income": "-56.3",
"Economic Capital Ratio": "17.8"
},
"2019": {
"Assets, Non-Current": "-3.06",
"Assets": "43.4",
"Stockholders Equity": "59.2",
"Liabilities, Non-Current": "-33.5",
"ECR before LimitedLiability": "34.5",
"Property, Plant and Equipment": "18.5",
"Intangible Assets": "17.5",
"Assets, Current": "13.9",
"Other Assets": "-5.57",
"Selling, General and Administrative Expense": "20.2",
"Expenses": "49.2",
"Revenues": "-26.0",
"Net Income": "-35.2",
"Other Expenses": "9.85",
"Research and Development": "20.6",
"Other Revenues": "-26.0",
"Liabilities, Current": "16.5",
"Other Liabilities": "13.0",
"Comprehensive Net Income": "-33.2",
"Other Net Income": "-69.1",
"Economic Capital Ratio": "-18.7"
},
"2020": {
"Liabilities, Non-Current": "-93.7",
"Liabilities": "-78.7",
"Stockholders Equity": "87.4",
"ECR before LimitedLiability": "14.9",
"Other Liabilities": "8.66",
"Assets": "126",
"Property, Plant and Equipment": "28.8",
"Intangible Assets": "11.6",
"Assets, Current": "42.8",
"Other Assets": "9.18",
"Selling, General and Administrative Expense": "1.59",
"Expenses": "28.0",
"Revenues": "-45.3",
"Net Income": "-13.7",
"Other Expenses": "22.4",
"Research and Development": "3.60",
"Amortization of Intangible Assets": "0.953",
"Other Revenues": "-45.3",
"Comprehensive Net Income": "-13.3",
"Other Net Income": "-0.674",
"Economic Capital Ratio": "-28.5"
},
"2021": {
"Liabilities, Non-Current": "-65.5",
"Liabilities": "-57.9",
"Stockholders Equity": "56.1",
"ECR before LimitedLiability": "-27.6",
"Liabilities, Current": "-5.27",
"Other Liabilities": "9.52",
"Assets": "93.5",
"Property, Plant and Equipment": "66.9",
"Intangible Assets": "5.82",
"Assets, Current": "19.5",
"Other Assets": "-5.16",
"Selling, General and Administrative Expense": "8.80",
"Expenses": "38.2",
"Revenues": "-44.4",
"Net Income": "-35.2",
"Other Expenses": "20.9",
"Research and Development": "7.15",
"Other Revenues": "-44.4",
"Comprehensive Net Income": "-37.5",
"Other Net Income": "-31.5",
"Economic Capital Ratio": "-62.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000895419_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,355,163",
"Assets, Non-Current": "5,159",
"Intangible Assets": "419,128",
"Liabilities, Current": "120,091",
"Liabilities, Non-Current": "11,639",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "525,683",
"Other Liabilities": "39,398",
"Other Net Income": "7,694",
"Other Revenues": "867,287",
"Property, Plant and Equipment": "419,726",
"Research and Development": "81,407",
"Selling, General and Administrative Expense": "115,601"
},
"output_variables": {
"Liabilities": "171,128",
"Assets": "2,199,176",
"Expenses": "722,691",
"Revenues": "867,287",
"Stockholders Equity": "2,028,048",
"Net Income": "152,290",
"Comprehensive Net Income": "152,290",
"ECR before LimitedLiability": "450%",
"Economic Capital Ratio": "450%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,456,895",
"Assets, Non-Current": "4,860",
"Intangible Assets": "429,038",
"Liabilities, Current": "140,316",
"Liabilities, Non-Current": "22,940",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "596,297",
"Other Liabilities": "21,902",
"Other Net Income": "9,521",
"Other Revenues": "987,615",
"Property, Plant and Equipment": "555,929",
"Research and Development": "115,035",
"Selling, General and Administrative Expense": "139,304"
},
"output_variables": {
"Liabilities": "185,158",
"Assets": "2,446,722",
"Expenses": "850,636",
"Revenues": "987,615",
"Stockholders Equity": "2,261,564",
"Net Income": "146,500",
"Comprehensive Net Income": "146,500",
"ECR before LimitedLiability": "445%",
"Economic Capital Ratio": "445%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,164,281",
"Assets, Non-Current": "8,336",
"Intangible Assets": "992,420",
"Liabilities, Current": "149,177",
"Liabilities, Non-Current": "22,695",
"Other Assets": "0",
"Other Compr. Net Income": "-1,958",
"Other Expenses": "788,186",
"Other Liabilities": "15,609",
"Other Net Income": "8,389",
"Other Revenues": "1,164,658",
"Property, Plant and Equipment": "582,461",
"Research and Development": "143,357",
"Selling, General and Administrative Expense": "197,092"
},
"output_variables": {
"Liabilities": "187,481",
"Assets": "2,747,498",
"Expenses": "1,128,635",
"Revenues": "1,164,658",
"Stockholders Equity": "2,560,017",
"Net Income": "44,412",
"Comprehensive Net Income": "42,454",
"ECR before LimitedLiability": "419%",
"Economic Capital Ratio": "419%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,515,766",
"Assets, Non-Current": "19,941",
"Intangible Assets": "973,870",
"Liabilities, Current": "207,411",
"Liabilities, Non-Current": "12,843",
"Other Assets": "0",
"Other Compr. Net Income": "-2,889",
"Other Expenses": "917,650",
"Other Liabilities": "25,504",
"Other Net Income": "11,063",
"Other Revenues": "1,385,982",
"Property, Plant and Equipment": "542,833",
"Research and Development": "155,889",
"Selling, General and Administrative Expense": "236,581"
},
"output_variables": {
"Liabilities": "245,758",
"Assets": "3,052,410",
"Expenses": "1,310,120",
"Revenues": "1,385,982",
"Stockholders Equity": "2,806,652",
"Net Income": "86,925",
"Comprehensive Net Income": "84,036",
"ECR before LimitedLiability": "418%",
"Economic Capital Ratio": "418%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,773,891",
"Assets, Non-Current": "11,997",
"Intangible Assets": "952,768",
"Liabilities, Current": "306,655",
"Liabilities, Non-Current": "35,395",
"Other Assets": "0",
"Other Compr. Net Income": "3,161",
"Other Expenses": "1,086,903",
"Other Liabilities": "12,173",
"Other Net Income": "13,295",
"Other Revenues": "1,647,641",
"Property, Plant and Equipment": "605,713",
"Research and Development": "181,382",
"Selling, General and Administrative Expense": "268,460"
},
"output_variables": {
"Liabilities": "354,223",
"Assets": "3,344,369",
"Expenses": "1,536,745",
"Revenues": "1,647,641",
"Stockholders Equity": "2,990,146",
"Net Income": "124,191",
"Comprehensive Net Income": "127,352",
"ECR before LimitedLiability": "405%",
"Economic Capital Ratio": "405%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,308,250",
"Assets, Non-Current": "11,091",
"Intangible Assets": "927,074",
"Liabilities, Current": "254,786",
"Liabilities, Non-Current": "21,084",
"Other Assets": "66,546",
"Other Compr. Net Income": "-5,607",
"Other Expenses": "1,213,281",
"Other Liabilities": "210,211",
"Other Net Income": "-10,389",
"Other Revenues": "1,632,505",
"Property, Plant and Equipment": "635,072",
"Research and Development": "182,797",
"Selling, General and Administrative Expense": "290,730"
},
"output_variables": {
"Liabilities": "486,081",
"Assets": "2,948,033",
"Expenses": "1,686,808",
"Revenues": "1,632,505",
"Stockholders Equity": "2,461,952",
"Net Income": "-64,692",
"Comprehensive Net Income": "-70,299",
"ECR before LimitedLiability": "320%",
"Economic Capital Ratio": "320%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,156,707",
"Assets, Non-Current": "9,249",
"Intangible Assets": "921,638",
"Liabilities, Current": "222,999",
"Liabilities, Non-Current": "14,294",
"Other Assets": "78,743",
"Other Compr. Net Income": "2,930",
"Other Expenses": "1,173,228",
"Other Liabilities": "160,943",
"Other Net Income": "-13,035",
"Other Revenues": "1,616,627",
"Property, Plant and Equipment": "599,723",
"Research and Development": "168,848",
"Selling, General and Administrative Expense": "283,052"
},
"output_variables": {
"Liabilities": "398,236",
"Assets": "2,766,060",
"Expenses": "1,625,128",
"Revenues": "1,616,627",
"Stockholders Equity": "2,367,824",
"Net Income": "-21,536",
"Comprehensive Net Income": "-18,606",
"ECR before LimitedLiability": "346%",
"Economic Capital Ratio": "346%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,100,630",
"Assets, Non-Current": "12,702",
"Intangible Assets": "893,143",
"Liabilities, Current": "212,023",
"Liabilities, Non-Current": "20,179",
"Other Assets": "62,129",
"Other Compr. Net Income": "-2,819",
"Other Expenses": "1,149,402",
"Other Liabilities": "194,860",
"Other Net Income": "14,008",
"Other Revenues": "1,473,000",
"Property, Plant and Equipment": "581,263",
"Research and Development": "158,549",
"Selling, General and Administrative Expense": "277,175"
},
"output_variables": {
"Liabilities": "427,062",
"Assets": "2,649,867",
"Expenses": "1,585,126",
"Revenues": "1,473,000",
"Stockholders Equity": "2,222,805",
"Net Income": "-98,118",
"Comprehensive Net Income": "-100,937",
"ECR before LimitedLiability": "313%",
"Economic Capital Ratio": "314%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "890,400",
"Assets, Non-Current": "11,500",
"Intangible Assets": "745,800",
"Liabilities, Current": "248,600",
"Liabilities, Non-Current": "292,500",
"Other Assets": "401,000",
"Other Compr. Net Income": "-5,400",
"Other Expenses": "628,900",
"Other Liabilities": "24,600",
"Other Net Income": "-278,300",
"Other Revenues": "924,900",
"Property, Plant and Equipment": "589,100",
"Research and Development": "127,300",
"Selling, General and Administrative Expense": "170,300"
},
"output_variables": {
"Liabilities": "565,700",
"Assets": "2,637,800",
"Expenses": "926,500",
"Revenues": "924,900",
"Stockholders Equity": "2,072,100",
"Net Income": "-279,900",
"Comprehensive Net Income": "-285,300",
"ECR before LimitedLiability": "234%",
"Economic Capital Ratio": "239%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,412,800",
"Assets, Non-Current": "5,900",
"Intangible Assets": "727,900",
"Liabilities, Current": "268,200",
"Liabilities, Non-Current": "505,500",
"Other Assets": "45,100",
"Other Compr. Net Income": "8,900",
"Other Expenses": "717,300",
"Other Liabilities": "2,000",
"Other Net Income": "-379,200",
"Other Revenues": "1,080,000",
"Property, Plant and Equipment": "625,200",
"Research and Development": "157,900",
"Selling, General and Administrative Expense": "200,700"
},
"output_variables": {
"Liabilities": "775,700",
"Assets": "2,816,900",
"Expenses": "1,075,900",
"Revenues": "1,080,000",
"Stockholders Equity": "2,041,200",
"Net Income": "-375,100",
"Comprehensive Net Income": "-366,200",
"ECR before LimitedLiability": "188%",
"Economic Capital Ratio": "200%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,592,800",
"Assets, Non-Current": "33,600",
"Intangible Assets": "506,600",
"Liabilities, Current": "291,200",
"Liabilities, Non-Current": "827,600",
"Other Assets": "327,200",
"Other Compr. Net Income": "5,400",
"Other Expenses": "318,700",
"Other Liabilities": "23,000",
"Other Net Income": "-8,900",
"Other Revenues": "470,700",
"Property, Plant and Equipment": "770,800",
"Research and Development": "152,000",
"Selling, General and Administrative Expense": "181,700"
},
"output_variables": {
"Liabilities": "1,141,800",
"Assets": "3,231,000",
"Expenses": "652,400",
"Revenues": "470,700",
"Stockholders Equity": "2,089,200",
"Net Income": "-190,600",
"Comprehensive Net Income": "-185,200",
"ECR before LimitedLiability": "191%",
"Economic Capital Ratio": "202%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,478,700",
"Assets, Non-Current": "35,500",
"Intangible Assets": "499,700",
"Liabilities, Current": "448,800",
"Liabilities, Non-Current": "868,400",
"Other Assets": "140,600",
"Other Compr. Net Income": "-14,700",
"Other Expenses": "376,600",
"Other Liabilities": "13,100",
"Other Net Income": "-312,100",
"Other Revenues": "525,600",
"Property, Plant and Equipment": "1,292,300",
"Research and Development": "177,800",
"Selling, General and Administrative Expense": "181,600"
},
"output_variables": {
"Liabilities": "1,330,300",
"Assets": "3,446,800",
"Expenses": "736,000",
"Revenues": "525,600",
"Stockholders Equity": "2,116,500",
"Net Income": "-522,500",
"Comprehensive Net Income": "-537,200",
"ECR before LimitedLiability": "121%",
"Economic Capital Ratio": "152%"
}
}
},
"top_rated": false,
"trend": -18.0,
"value": 1.5163524,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000895419.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000895419.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000895419.png"
},
{
"company_id": "0001102934",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001102934.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001102934.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001102934.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001102934_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001102934_main_keyfigs.svg",
"name": "CMC Materials Inc",
"rank": 58,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of CMC Materials Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of CMC Materials Inc compared to the market average is the variable Intangible Assets, increasing the Economic Capital Ratio by 76% points.The greatest weakness of CMC Materials Inc is the variable Liabilities, Non-Current, reducing the Economic Capital Ratio by 115% points.
The company's Economic Capital Ratio, given in the ranking table, is 144%, being 70% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001102934_2022_CMC_Materials_Inc.pdf",
"shrinked_graph_json": {
"2010": {
"Liabilities, Non-Current": "52.4",
"Liabilities": "119",
"Stockholders Equity": "56.0",
"ECR before LimitedLiability": "110",
"Liabilities, Current": "51.9",
"Other Liabilities": "26.3",
"Selling, General and Administrative Expense": "-20.2",
"Expenses": "-23.0",
"Net Income": "-5.95",
"Other Expenses": "-22.3",
"Research and Development": "17.3",
"Amortization of Intangible Assets": "2.26",
"Other Revenues": "20.0",
"Revenues": "20.0",
"Intangible Assets": "-1.12",
"Assets, Current": "1.89",
"Other Assets": "-1.93",
"Comprehensive Net Income": "-4.83",
"Other Net Income": "-2.94",
"Other Compr. Net Income": "1.12",
"Economic Capital Ratio": "105"
},
"2011": {
"Liabilities, Non-Current": "36.2",
"Liabilities": "103",
"Assets": "2.51",
"Stockholders Equity": "99.9",
"ECR before LimitedLiability": "234",
"Liabilities, Current": "49.3",
"Other Liabilities": "25.5",
"Property, Plant and Equipment": "1.97",
"Assets, Current": "3.13",
"Other Assets": "-1.73",
"Selling, General and Administrative Expense": "9.42",
"Expenses": "20.0",
"Revenues": "37.2",
"Net Income": "54.7",
"Other Expenses": "-14.8",
"Research and Development": "22.6",
"Amortization of Intangible Assets": "2.82",
"Other Revenues": "37.2",
"Comprehensive Net Income": "54.8",
"Other Net Income": "-2.47",
"Economic Capital Ratio": "143"
},
"2012": {
"Liabilities, Non-Current": "-132",
"Liabilities": "-47.2",
"Stockholders Equity": "-65.1",
"ECR before LimitedLiability": "54.5",
"Liabilities, Current": "35.7",
"Other Liabilities": "16.8",
"Assets": "-16.5",
"Property, Plant and Equipment": "10.1",
"Intangible Assets": "-4.56",
"Assets, Current": "-10.3",
"Other Assets": "-11.5",
"Selling, General and Administrative Expense": "8.69",
"Expenses": "32.3",
"Revenues": "44.9",
"Net Income": "74.4",
"Research and Development": "21.6",
"Amortization of Intangible Assets": "1.79",
"Other Revenues": "44.9",
"Comprehensive Net Income": "74.8",
"Other Net Income": "2.64",
"Economic Capital Ratio": "-24.5"
},
"2013": {
"Liabilities, Non-Current": "-119",
"Liabilities": "-30.1",
"Assets": "-13.2",
"Stockholders Equity": "-48.2",
"ECR before LimitedLiability": "26.5",
"Liabilities, Current": "38.8",
"Other Liabilities": "21.2",
"Property, Plant and Equipment": "3.44",
"Intangible Assets": "-4.84",
"Other Assets": "-11.0",
"Selling, General and Administrative Expense": "16.4",
"Expenses": "38.8",
"Revenues": "40.1",
"Net Income": "74.9",
"Other Expenses": "4.33",
"Research and Development": "18.0",
"Amortization of Intangible Assets": "1.50",
"Other Revenues": "40.1",
"Comprehensive Net Income": "65.3",
"Other Compr. Net Income": "-12.4",
"Economic Capital Ratio": "-14.3"
},
"2014": {
"Liabilities, Non-Current": "-132",
"Liabilities": "-9.23",
"Stockholders Equity": "-16.3",
"ECR before LimitedLiability": "71.8",
"Liabilities, Current": "47.9",
"Other Liabilities": "36.8",
"Assets": "-4.70",
"Property, Plant and Equipment": "2.97",
"Intangible Assets": "-6.58",
"Assets, Current": "14.4",
"Other Assets": "-13.4",
"Selling, General and Administrative Expense": "12.7",
"Expenses": "30.9",
"Net Income": "81.5",
"Research and Development": "17.3",
"Other Revenues": "44.8",
"Revenues": "44.8",
"Comprehensive Net Income": "77.5",
"Other Compr. Net Income": "-5.21",
"Other Net Income": "12.2",
"Economic Capital Ratio": "10.8"
},
"2015": {
"Liabilities, Non-Current": "-116",
"Liabilities": "-31.8",
"Assets": "16.7",
"Stockholders Equity": "15.8",
"ECR before LimitedLiability": "-146",
"Liabilities, Current": "43.1",
"Other Liabilities": "17.0",
"Intangible Assets": "-10.2",
"Assets, Current": "39.4",
"Other Assets": "-7.30",
"Selling, General and Administrative Expense": "6.37",
"Expenses": "36.3",
"Revenues": "31.0",
"Net Income": "67.1",
"Other Expenses": "9.61",
"Research and Development": "19.2",
"Other Revenues": "31.0",
"Comprehensive Net Income": "58.6",
"Other Net Income": "2.90",
"Other Compr. Net Income": "-10.1",
"Economic Capital Ratio": "-211"
},
"2016": {
"Liabilities, Non-Current": "-97.7",
"Liabilities": "7.94",
"Stockholders Equity": "30.7",
"ECR before LimitedLiability": "135",
"Liabilities, Current": "57.5",
"Other Liabilities": "27.6",
"Assets": "9.75",
"Property, Plant and Equipment": "3.44",
"Intangible Assets": "2.46",
"Assets, Current": "16.5",
"Other Assets": "-10.9",
"Selling, General and Administrative Expense": "19.6",
"Expenses": "49.7",
"Revenues": "47.0",
"Net Income": "91.5",
"Other Expenses": "3.18",
"Research and Development": "25.9",
"Other Revenues": "47.0",
"Comprehensive Net Income": "102",
"Other Compr. Net Income": "12.3",
"Economic Capital Ratio": "69.9"
},
"2017": {
"Liabilities, Non-Current": "-49.0",
"Liabilities": "33.9",
"Assets": "8.31",
"Stockholders Equity": "45.2",
"ECR before LimitedLiability": "125",
"Liabilities, Current": "46.6",
"Other Liabilities": "29.7",
"Intangible Assets": "-1.55",
"Assets, Current": "22.0",
"Other Assets": "-9.32",
"Selling, General and Administrative Expense": "14.2",
"Expenses": "42.6",
"Revenues": "54.9",
"Net Income": "93.6",
"Other Expenses": "-7.47",
"Research and Development": "33.3",
"Amortization of Intangible Assets": "2.73",
"Other Revenues": "54.9",
"Comprehensive Net Income": "89.7",
"Other Compr. Net Income": "-4.43",
"Economic Capital Ratio": "86.0"
},
"2018": {
"Liabilities, Non-Current": "70.7",
"Liabilities": "202",
"Stockholders Equity": "138",
"ECR before LimitedLiability": "349",
"Liabilities, Current": "128",
"Other Liabilities": "39.5",
"Selling, General and Administrative Expense": "21.3",
"Expenses": "34.8",
"Net Income": "170",
"Other Expenses": "-30.2",
"Research and Development": "41.0",
"Amortization of Intangible Assets": "2.66",
"Other Revenues": "123",
"Revenues": "123",
"Assets, Non-Current": "-0.379",
"Assets, Current": "2.67",
"Other Assets": "-1.56",
"Comprehensive Net Income": "172",
"Other Net Income": "14.2",
"Other Compr. Net Income": "2.06",
"Economic Capital Ratio": "222"
},
"2019": {
"Liabilities, Non-Current": "-130",
"Liabilities": "-100",
"Stockholders Equity": "-20.7",
"ECR before LimitedLiability": "-6.47",
"Liabilities, Current": "17.6",
"Other Liabilities": "-4.58",
"Assets, Non-Current": "-2.68",
"Assets": "27.1",
"Intangible Assets": "100",
"Assets, Current": "-30.8",
"Other Assets": "-6.96",
"Selling, General and Administrative Expense": "9.47",
"Expenses": "28.8",
"Revenues": "-2.21",
"Net Income": "27.7",
"Other Expenses": "-9.75",
"Research and Development": "27.6",
"Other Revenues": "-2.21",
"Comprehensive Net Income": "23.9",
"Other Compr. Net Income": "-3.87",
"Economic Capital Ratio": "-59.7"
},
"2020": {
"Liabilities, Non-Current": "-133",
"Liabilities": "-77.9",
"Stockholders Equity": "-16.6",
"ECR before LimitedLiability": "-2.79",
"Liabilities, Current": "25.2",
"Other Liabilities": "2.29",
"Assets": "18.7",
"Property, Plant and Equipment": "2.13",
"Intangible Assets": "77.8",
"Assets, Current": "-30.7",
"Other Assets": "-11.6",
"Selling, General and Administrative Expense": "6.49",
"Expenses": "27.4",
"Revenues": "12.4",
"Net Income": "39.3",
"Other Expenses": "-8.22",
"Research and Development": "27.5",
"Amortization of Intangible Assets": "1.42",
"Other Revenues": "12.4",
"Comprehensive Net Income": "40.1",
"Economic Capital Ratio": "-46.1"
},
"2021": {
"Liabilities, Non-Current": "-115",
"Liabilities": "-47.1",
"Assets": "-19.8",
"Stockholders Equity": "-65.8",
"ECR before LimitedLiability": "-35.6",
"Liabilities, Current": "26.7",
"Other Liabilities": "9.05",
"Intangible Assets": "75.8",
"Assets, Current": "-46.7",
"Other Assets": "-18.8",
"Selling, General and Administrative Expense": "12.8",
"Expenses": "4.87",
"Revenues": "16.8",
"Net Income": "27.5",
"Other Expenses": "-47.1",
"Research and Development": "36.4",
"Other Revenues": "16.8",
"Comprehensive Net Income": "29.7",
"Other Net Income": "5.40",
"Other Compr. Net Income": "2.02",
"Economic Capital Ratio": "-70.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001102934_strength_weakness.svg",
"table_records": {
"2010": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "381,029",
"Assets, Non-Current": "9,347",
"Intangible Assets": "57,525",
"Liabilities, Current": "53,330",
"Liabilities, Non-Current": "4,071",
"Other Assets": "8,044",
"Other Compr. Net Income": "0",
"Other Expenses": "228,523",
"Other Liabilities": "12",
"Other Net Income": "-734",
"Other Revenues": "408,201",
"Property, Plant and Equipment": "115,811",
"Research and Development": "51,818",
"Selling, General and Administrative Expense": "77,668"
},
"output_variables": {
"Liabilities": "57,413",
"Assets": "571,756",
"Expenses": "358,009",
"Revenues": "408,201",
"Stockholders Equity": "514,343",
"Net Income": "49,458",
"Comprehensive Net Income": "49,458",
"ECR before LimitedLiability": "443%",
"Economic Capital Ratio": "443%"
}
},
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "430,405",
"Assets, Non-Current": "10,372",
"Intangible Assets": "55,799",
"Liabilities, Current": "55,550",
"Liabilities, Non-Current": "6,323",
"Other Assets": "862",
"Other Compr. Net Income": "0",
"Other Expenses": "258,586",
"Other Liabilities": "2.0",
"Other Net Income": "-1,473",
"Other Revenues": "445,442",
"Property, Plant and Equipment": "130,791",
"Research and Development": "58,035",
"Selling, General and Administrative Expense": "75,686"
},
"output_variables": {
"Liabilities": "61,875",
"Assets": "628,229",
"Expenses": "392,307",
"Revenues": "445,442",
"Stockholders Equity": "566,354",
"Net Income": "51,662",
"Comprehensive Net Income": "51,662",
"ECR before LimitedLiability": "441%",
"Economic Capital Ratio": "441%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "317,888",
"Assets, Non-Current": "11,945",
"Intangible Assets": "57,093",
"Liabilities, Current": "63,219",
"Liabilities, Non-Current": "168,979",
"Other Assets": "5,879",
"Other Compr. Net Income": "0",
"Other Expenses": "247,984",
"Other Liabilities": "2,036",
"Other Net Income": "-1,344",
"Other Revenues": "427,657",
"Property, Plant and Equipment": "125,020",
"Research and Development": "58,642",
"Selling, General and Administrative Expense": "78,861"
},
"output_variables": {
"Liabilities": "234,234",
"Assets": "517,825",
"Expenses": "385,487",
"Revenues": "427,657",
"Stockholders Equity": "283,591",
"Net Income": "40,826",
"Comprehensive Net Income": "40,826",
"ECR before LimitedLiability": "218%",
"Economic Capital Ratio": "225%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "365,712",
"Assets, Non-Current": "12,427",
"Intangible Assets": "54,091",
"Liabilities, Current": "67,500",
"Liabilities, Non-Current": "158,370",
"Other Assets": "10,291",
"Other Compr. Net Income": "-13,030",
"Other Expenses": "247,493",
"Other Liabilities": "1,559",
"Other Net Income": "1,392",
"Other Revenues": "433,131",
"Property, Plant and Equipment": "111,985",
"Research and Development": "61,373",
"Selling, General and Administrative Expense": "74,272"
},
"output_variables": {
"Liabilities": "227,429",
"Assets": "554,506",
"Expenses": "383,138",
"Revenues": "433,131",
"Stockholders Equity": "327,077",
"Net Income": "51,385",
"Comprehensive Net Income": "38,355",
"ECR before LimitedLiability": "233%",
"Economic Capital Ratio": "238%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "427,993",
"Assets, Non-Current": "10,592",
"Intangible Assets": "50,408",
"Liabilities, Current": "55,448",
"Liabilities, Non-Current": "173,207",
"Other Assets": "11,353",
"Other Compr. Net Income": "-8,181",
"Other Expenses": "242,770",
"Other Liabilities": "510",
"Other Net Income": "140",
"Other Revenues": "424,666",
"Property, Plant and Equipment": "100,821",
"Research and Development": "59,354",
"Selling, General and Administrative Expense": "71,931"
},
"output_variables": {
"Liabilities": "229,165",
"Assets": "601,167",
"Expenses": "374,055",
"Revenues": "424,666",
"Stockholders Equity": "372,002",
"Net Income": "50,751",
"Comprehensive Net Income": "42,570",
"ECR before LimitedLiability": "249%",
"Economic Capital Ratio": "253%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "494,508",
"Assets, Non-Current": "15,004",
"Intangible Assets": "45,007",
"Liabilities, Current": "60,644",
"Liabilities, Non-Current": "170,790",
"Other Assets": "12,212",
"Other Compr. Net Income": "-15,345",
"Other Expenses": "221,441",
"Other Liabilities": "76",
"Other Net Income": "681",
"Other Revenues": "414,097",
"Property, Plant and Equipment": "93,743",
"Research and Development": "59,778",
"Selling, General and Administrative Expense": "77,413"
},
"output_variables": {
"Liabilities": "231,510",
"Assets": "660,474",
"Expenses": "358,632",
"Revenues": "414,097",
"Stockholders Equity": "428,964",
"Net Income": "56,146",
"Comprehensive Net Income": "40,801",
"ECR before LimitedLiability": "260%",
"Economic Capital Ratio": "263%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "437,091",
"Assets, Non-Current": "12,477",
"Intangible Assets": "151,115",
"Liabilities, Current": "65,885",
"Liabilities, Non-Current": "164,318",
"Other Assets": "20,747",
"Other Compr. Net Income": "15,646",
"Other Expenses": "235,559",
"Other Liabilities": "75",
"Other Net Income": "653",
"Other Revenues": "430,449",
"Property, Plant and Equipment": "106,496",
"Research and Development": "58,532",
"Selling, General and Administrative Expense": "77,162"
},
"output_variables": {
"Liabilities": "230,278",
"Assets": "727,926",
"Expenses": "371,253",
"Revenues": "430,449",
"Stockholders Equity": "497,648",
"Net Income": "59,849",
"Comprehensive Net Income": "75,495",
"ECR before LimitedLiability": "303%",
"Economic Capital Ratio": "304%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "550,982",
"Assets, Non-Current": "10,517",
"Intangible Assets": "144,642",
"Liabilities, Current": "91,213",
"Liabilities, Non-Current": "147,787",
"Other Assets": "21,598",
"Other Compr. Net Income": "-5,607",
"Other Expenses": "279,999",
"Other Liabilities": "63",
"Other Net Income": "1,913",
"Other Revenues": "507,179",
"Property, Plant and Equipment": "106,361",
"Research and Development": "55,658",
"Selling, General and Administrative Expense": "86,483"
},
"output_variables": {
"Liabilities": "239,063",
"Assets": "834,100",
"Expenses": "422,140",
"Revenues": "507,179",
"Stockholders Equity": "595,037",
"Net Income": "86,952",
"Comprehensive Net Income": "81,345",
"ECR before LimitedLiability": "318%",
"Economic Capital Ratio": "318%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "522,781",
"Assets, Non-Current": "4,664",
"Intangible Assets": "136,285",
"Liabilities, Current": "101,154",
"Liabilities, Non-Current": "13,046",
"Other Assets": "5,840",
"Other Compr. Net Income": "590",
"Other Expenses": "330,591",
"Other Liabilities": "81",
"Other Net Income": "4,498",
"Other Revenues": "590,123",
"Property, Plant and Equipment": "111,403",
"Research and Development": "51,950",
"Selling, General and Administrative Expense": "102,037"
},
"output_variables": {
"Liabilities": "114,281",
"Assets": "780,973",
"Expenses": "484,578",
"Revenues": "590,123",
"Stockholders Equity": "666,692",
"Net Income": "110,043",
"Comprehensive Net Income": "110,633",
"ECR before LimitedLiability": "443%",
"Economic Capital Ratio": "443%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "508,556",
"Assets, Non-Current": "5,711",
"Intangible Assets": "1,464,115",
"Liabilities, Current": "171,460",
"Liabilities, Non-Current": "987,936",
"Other Assets": "6,566",
"Other Compr. Net Income": "-27,777",
"Other Expenses": "731,987",
"Other Liabilities": "121,993",
"Other Net Income": "-1,709",
"Other Revenues": "1,037,696",
"Property, Plant and Equipment": "276,818",
"Research and Development": "51,707",
"Selling, General and Administrative Expense": "213,078"
},
"output_variables": {
"Liabilities": "1,281,389",
"Assets": "2,261,766",
"Expenses": "996,772",
"Revenues": "1,037,696",
"Stockholders Equity": "980,377",
"Net Income": "39,215",
"Comprehensive Net Income": "11,438",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "159%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "577,069",
"Assets, Non-Current": "40,007",
"Intangible Assets": "1,389,611",
"Liabilities, Current": "181,346",
"Liabilities, Non-Current": "1,008,596",
"Other Assets": "7,713",
"Other Compr. Net Income": "9,622",
"Other Expenses": "703,012",
"Other Liabilities": "112,212",
"Other Net Income": "-1,048",
"Other Revenues": "1,116,270",
"Property, Plant and Equipment": "362,067",
"Research and Development": "52,311",
"Selling, General and Administrative Expense": "217,071"
},
"output_variables": {
"Liabilities": "1,302,154",
"Assets": "2,376,467",
"Expenses": "972,394",
"Revenues": "1,116,270",
"Stockholders Equity": "1,074,313",
"Net Income": "142,828",
"Comprehensive Net Income": "152,450",
"ECR before LimitedLiability": "168%",
"Economic Capital Ratio": "185%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "534,981",
"Assets, Non-Current": "51,984",
"Intangible Assets": "1,202,336",
"Liabilities, Current": "205,858",
"Liabilities, Non-Current": "991,160",
"Other Assets": "6,813",
"Other Compr. Net Income": "18,895",
"Other Expenses": "984,197",
"Other Liabilities": "74,930",
"Other Net Income": "-1,130",
"Other Revenues": "1,199,831",
"Property, Plant and Equipment": "354,771",
"Research and Development": "54,195",
"Selling, General and Administrative Expense": "228,886"
},
"output_variables": {
"Liabilities": "1,271,948",
"Assets": "2,150,885",
"Expenses": "1,267,278",
"Revenues": "1,199,831",
"Stockholders Equity": "878,937",
"Net Income": "-68,577",
"Comprehensive Net Income": "-49,682",
"ECR before LimitedLiability": "109%",
"Economic Capital Ratio": "144%"
}
}
},
"top_rated": false,
"trend": -13.0,
"value": 1.4360063,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001102934.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001102934.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001102934.png"
},
{
"company_id": "0000771266",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000771266.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000771266.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000771266.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000771266_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000771266_main_keyfigs.svg",
"name": "Kopin CORP",
"rank": 59,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000771266.svg",
"report_text": "The relative strengths and weaknesses of Kopin CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Kopin CORP compared to the market average is the variable Liabilities, increasing the Economic Capital Ratio by 48% points.The greatest weakness of Kopin CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 73% points.
The company's Economic Capital Ratio, given in the ranking table, is 134%, being 80% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000771266_2022_Kopin_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "40.4",
"Liabilities": "85.0",
"Stockholders Equity": "86.8",
"ECR before LimitedLiability": "172",
"Liabilities, Current": "27.6",
"Other Liabilities": "23.6",
"Assets": "7.17",
"Intangible Assets": "-6.66",
"Assets, Current": "16.6",
"Other Assets": "-4.33",
"Other Revenues": "7.00",
"Revenues": "7.00",
"Net Income": "12.4",
"Amortization of Intangible Assets": "2.81",
"Comprehensive Net Income": "5.61",
"Other Compr. Net Income": "-6.83",
"Selling, General and Administrative Expense": "91.8",
"Research and Development": "85.6",
"Other Expenses": "-182",
"Other Net Income": "4.40",
"Economic Capital Ratio": "80.6"
},
"2012": {
"Liabilities, Non-Current": "23.1",
"Liabilities": "23.7",
"Stockholders Equity": "189",
"ECR before LimitedLiability": "140",
"Liabilities, Current": "-13.5",
"Other Liabilities": "13.6",
"Assets, Non-Current": "5.60",
"Assets": "124",
"Intangible Assets": "-5.87",
"Assets, Current": "91.0",
"Other Assets": "19.7",
"Selling, General and Administrative Expense": "-16.0",
"Expenses": "21.8",
"Net Income": "-41.6",
"Other Expenses": "35.6",
"Other Revenues": "-76.8",
"Revenues": "-76.8",
"Comprehensive Net Income": "-29.7",
"Other Compr. Net Income": "11.7",
"Other Net Income": "12.6",
"Economic Capital Ratio": "60.8"
},
"2013": {
"Liabilities, Non-Current": "25.8",
"Liabilities": "61.5",
"Stockholders Equity": "218",
"ECR before LimitedLiability": "158",
"Liabilities, Current": "20.1",
"Other Liabilities": "19.0",
"Assets": "80.0",
"Property, Plant and Equipment": "-3.77",
"Intangible Assets": "-3.83",
"Assets, Current": "85.9",
"Other Assets": "5.49",
"Selling, General and Administrative Expense": "-36.7",
"Expenses": "35.6",
"Revenues": "-120",
"Comprehensive Net Income": "-5.21",
"Other Expenses": "97.7",
"Research and Development": "-28.0",
"Other Revenues": "-120",
"Other Net Income": "83.3",
"Other Compr. Net Income": "-5.19",
"Economic Capital Ratio": "117"
},
"2014": {
"Liabilities, Non-Current": "20.9",
"Liabilities": "50.3",
"Stockholders Equity": "152",
"ECR before LimitedLiability": "42.8",
"Liabilities, Current": "9.82",
"Other Liabilities": "25.6",
"Assets": "91.8",
"Property, Plant and Equipment": "-10.00",
"Intangible Assets": "-12.5",
"Assets, Current": "118",
"Other Assets": "10.1",
"Selling, General and Administrative Expense": "-46.0",
"Expenses": "-44.0",
"Revenues": "-74.6",
"Net Income": "-114",
"Other Expenses": "26.3",
"Research and Development": "-27.5",
"Other Revenues": "-74.6",
"Comprehensive Net Income": "-112",
"Other Net Income": "6.84",
"Economic Capital Ratio": "-18.2"
},
"2020": {
"Liabilities, Non-Current": "60.5",
"Liabilities": "64.5",
"Stockholders Equity": "-66.7",
"ECR before LimitedLiability": "-3.81",
"Liabilities, Current": "-29.4",
"Other Liabilities": "28.4",
"Assets, Non-Current": "-5.22",
"Assets": "-64.4",
"Property, Plant and Equipment": "-30.2",
"Intangible Assets": "-40.2",
"Assets, Current": "6.83",
"Selling, General and Administrative Expense": "-29.6",
"Expenses": "-61.6",
"Revenues": "44.7",
"Comprehensive Net Income": "-4.50",
"Other Expenses": "-75.0",
"Research and Development": "33.8",
"Amortization of Intangible Assets": "2.69",
"Other Revenues": "44.7",
"Other Net Income": "4.81",
"Economic Capital Ratio": "-47.2"
},
"2021": {
"Liabilities, Non-Current": "23.9",
"Liabilities": "47.8",
"Stockholders Equity": "-73.1",
"ECR before LimitedLiability": "-44.9",
"Other Liabilities": "24.0",
"Assets, Non-Current": "-5.97",
"Assets": "-68.5",
"Property, Plant and Equipment": "-27.1",
"Intangible Assets": "-42.1",
"Assets, Current": "6.83",
"Other Assets": "-7.01",
"Selling, General and Administrative Expense": "-36.6",
"Expenses": "-63.8",
"Revenues": "27.3",
"Net Income": "-23.0",
"Other Expenses": "-56.7",
"Research and Development": "29.5",
"Other Revenues": "27.3",
"Comprehensive Net Income": "-24.4",
"Other Net Income": "11.1",
"Economic Capital Ratio": "-79.6"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000771266_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "146,428",
"Assets, Non-Current": "7,946",
"Intangible Assets": "3,618",
"Liabilities, Current": "22,480",
"Liabilities, Non-Current": "0",
"Other Assets": "4,202",
"Other Compr. Net Income": "-1,962",
"Other Expenses": "128,373",
"Other Liabilities": "0",
"Other Net Income": "1,488",
"Other Revenues": "131,145",
"Property, Plant and Equipment": "32,369",
"Research and Development": "0",
"Selling, General and Administrative Expense": "0"
},
"output_variables": {
"Liabilities": "22,480",
"Assets": "194,564",
"Expenses": "128,373",
"Revenues": "131,145",
"Stockholders Equity": "172,084",
"Net Income": "4,260",
"Comprehensive Net Income": "2,297",
"ECR before LimitedLiability": "379%",
"Economic Capital Ratio": "379%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "126,967",
"Assets, Non-Current": "8,608",
"Intangible Assets": "3,002",
"Liabilities, Current": "20,176",
"Liabilities, Non-Current": "0",
"Other Assets": "29,146",
"Other Compr. Net Income": "2,999",
"Other Expenses": "27,024",
"Other Liabilities": "0",
"Other Net Income": "2,676",
"Other Revenues": "34,642",
"Property, Plant and Equipment": "8,486",
"Research and Development": "12,122",
"Selling, General and Administrative Expense": "17,166"
},
"output_variables": {
"Liabilities": "20,176",
"Assets": "176,209",
"Expenses": "56,312",
"Revenues": "34,642",
"Stockholders Equity": "156,032",
"Net Income": "-18,994",
"Comprehensive Net Income": "-15,995",
"ECR before LimitedLiability": "309%",
"Economic Capital Ratio": "310%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "119,608",
"Assets, Non-Current": "3,024",
"Intangible Assets": "2,598",
"Liabilities, Current": "11,239",
"Liabilities, Non-Current": "0",
"Other Assets": "14,867",
"Other Compr. Net Income": "-949",
"Other Expenses": "10,784",
"Other Liabilities": "0",
"Other Net Income": "17,388",
"Other Revenues": "22,898",
"Property, Plant and Equipment": "6,035",
"Research and Development": "15,983",
"Selling, General and Administrative Expense": "19,125"
},
"output_variables": {
"Liabilities": "11,239",
"Assets": "146,132",
"Expenses": "45,892",
"Revenues": "22,898",
"Stockholders Equity": "134,893",
"Net Income": "-5,606",
"Comprehensive Net Income": "-6,555",
"ECR before LimitedLiability": "369%",
"Economic Capital Ratio": "369%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "99,925",
"Assets, Non-Current": "1,901",
"Intangible Assets": "1,593",
"Liabilities, Current": "13,243",
"Liabilities, Non-Current": "0",
"Other Assets": "14,933",
"Other Compr. Net Income": "143",
"Other Expenses": "24,695",
"Other Liabilities": "0",
"Other Net Income": "-376",
"Other Revenues": "31,807",
"Property, Plant and Equipment": "4,589",
"Research and Development": "15,499",
"Selling, General and Administrative Expense": "19,908"
},
"output_variables": {
"Liabilities": "13,243",
"Assets": "122,941",
"Expenses": "60,102",
"Revenues": "31,807",
"Stockholders Equity": "109,698",
"Net Income": "-28,671",
"Comprehensive Net Income": "-28,528",
"ECR before LimitedLiability": "217%",
"Economic Capital Ratio": "224%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "39,456",
"Assets, Non-Current": "162",
"Intangible Assets": "0",
"Liabilities, Current": "16,883",
"Liabilities, Non-Current": "0",
"Other Assets": "6,304",
"Other Compr. Net Income": "-153",
"Other Expenses": "29,273",
"Other Liabilities": "0",
"Other Net Income": "361",
"Other Revenues": "40,128",
"Property, Plant and Equipment": "1,627",
"Research and Development": "3,924",
"Selling, General and Administrative Expense": "11,823"
},
"output_variables": {
"Liabilities": "16,883",
"Assets": "47,549",
"Expenses": "45,020",
"Revenues": "40,128",
"Stockholders Equity": "30,667",
"Net Income": "-4,531",
"Comprehensive Net Income": "-4,684",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "184%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "52,208",
"Assets, Non-Current": "171",
"Intangible Assets": "0",
"Liabilities, Current": "17,533",
"Liabilities, Non-Current": "5,559",
"Other Assets": "8,740",
"Other Compr. Net Income": "-35",
"Other Expenses": "35,157",
"Other Liabilities": "289",
"Other Net Income": "436",
"Other Revenues": "45,666",
"Property, Plant and Equipment": "1,889",
"Research and Development": "6,312",
"Selling, General and Administrative Expense": "18,101"
},
"output_variables": {
"Liabilities": "23,381",
"Assets": "63,008",
"Expenses": "59,570",
"Revenues": "45,666",
"Stockholders Equity": "39,627",
"Net Income": "-13,468",
"Comprehensive Net Income": "-13,503",
"ECR before LimitedLiability": "95%",
"Economic Capital Ratio": "134%"
}
}
},
"top_rated": false,
"trend": -13.0,
"value": 1.343054,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000771266.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000771266.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000771266.png"
},
{
"company_id": "0001227025",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001227025.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001227025.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001227025.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001227025_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001227025_main_keyfigs.svg",
"name": "Neophotonics CORP",
"rank": 60,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Neophotonics CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Neophotonics CORP compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 69% points.The greatest weakness of Neophotonics CORP is the variable Stockholders Equity, reducing the Economic Capital Ratio by 150% points.
The company's Economic Capital Ratio, given in the ranking table, is 131%, being 83% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001227025_2022_Neophotonics_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "-8.98",
"Liabilities": "-34.3",
"Stockholders Equity": "-53.5",
"ECR before LimitedLiability": "-13.3",
"Liabilities, Current": "-39.9",
"Other Liabilities": "12.4",
"Assets": "-15.9",
"Property, Plant and Equipment": "6.97",
"Intangible Assets": "-20.3",
"Assets, Current": "5.61",
"Other Assets": "-4.68",
"Selling, General and Administrative Expense": "17.6",
"Expenses": "-16.7",
"Revenues": "-33.5",
"Net Income": "-26.3",
"Other Expenses": "-57.7",
"Research and Development": "17.0",
"Other Revenues": "-33.5",
"Comprehensive Net Income": "-28.8",
"Other Net Income": "21.7",
"Economic Capital Ratio": "-104"
},
"2013": {
"Liabilities, Non-Current": "3.60",
"Liabilities": "6.50",
"Stockholders Equity": "-94.3",
"ECR before LimitedLiability": "-53.1",
"Liabilities, Current": "-8.08",
"Other Liabilities": "10.4",
"Assets, Non-Current": "-3.52",
"Assets": "-53.3",
"Intangible Assets": "-24.9",
"Assets, Current": "-18.9",
"Other Assets": "-11.0",
"Selling, General and Administrative Expense": "23.7",
"Expenses": "-27.4",
"Revenues": "21.0",
"Net Income": "-3.96",
"Other Expenses": "-71.9",
"Research and Development": "12.9",
"Other Revenues": "21.0",
"Comprehensive Net Income": "-4.96",
"Other Compr. Net Income": "-0.988",
"Economic Capital Ratio": "-93.9"
},
"2014": {
"Liabilities, Non-Current": "9.01",
"Liabilities": "29.2",
"Assets": "-76.0",
"Stockholders Equity": "-129",
"ECR before LimitedLiability": "-21.7",
"Liabilities, Current": "-5.60",
"Other Liabilities": "26.0",
"Intangible Assets": "-29.3",
"Assets, Current": "-36.9",
"Other Assets": "-13.5",
"Selling, General and Administrative Expense": "22.7",
"Expenses": "-35.2",
"Revenues": "44.5",
"Net Income": "27.2",
"Other Expenses": "-83.7",
"Research and Development": "15.7",
"Other Revenues": "44.5",
"Comprehensive Net Income": "21.2",
"Other Net Income": "15.4",
"Other Compr. Net Income": "-6.16",
"Economic Capital Ratio": "-82.7"
},
"2015": {
"Liabilities, Non-Current": "27.3",
"Liabilities": "24.5",
"Assets": "-49.3",
"Stockholders Equity": "-94.1",
"ECR before LimitedLiability": "-195",
"Liabilities, Current": "-17.4",
"Other Liabilities": "12.5",
"Property, Plant and Equipment": "-6.03",
"Intangible Assets": "-31.0",
"Other Assets": "-12.3",
"Selling, General and Administrative Expense": "26.3",
"Expenses": "-23.4",
"Revenues": "51.7",
"Net Income": "38.6",
"Other Expenses": "-88.5",
"Research and Development": "28.6",
"Other Revenues": "51.7",
"Comprehensive Net Income": "33.0",
"Other Net Income": "6.89",
"Other Compr. Net Income": "-6.54",
"Economic Capital Ratio": "-261"
},
"2016": {
"Liabilities, Non-Current": "32.2",
"Liabilities": "41.2",
"Stockholders Equity": "-129",
"ECR before LimitedLiability": "24.7",
"Liabilities, Current": "-10.8",
"Other Liabilities": "20.7",
"Assets": "-71.5",
"Property, Plant and Equipment": "11.6",
"Intangible Assets": "-43.9",
"Assets, Current": "-17.9",
"Other Assets": "-28.6",
"Selling, General and Administrative Expense": "40.1",
"Expenses": "-14.6",
"Revenues": "71.1",
"Net Income": "56.7",
"Other Expenses": "-99.3",
"Research and Development": "27.0",
"Other Revenues": "71.1",
"Comprehensive Net Income": "50.8",
"Other Compr. Net Income": "-7.03",
"Economic Capital Ratio": "-40.6"
},
"2017": {
"Liabilities, Non-Current": "9.16",
"Liabilities": "-10.4",
"Stockholders Equity": "-70.1",
"ECR before LimitedLiability": "-59.7",
"Liabilities, Current": "-31.0",
"Other Liabilities": "8.82",
"Assets": "-39.3",
"Property, Plant and Equipment": "28.4",
"Intangible Assets": "-36.1",
"Assets, Current": "-3.35",
"Other Assets": "-21.4",
"Selling, General and Administrative Expense": "15.9",
"Expenses": "-20.0",
"Revenues": "7.81",
"Net Income": "-15.0",
"Other Expenses": "-47.4",
"Research and Development": "8.79",
"Other Revenues": "7.81",
"Comprehensive Net Income": "-8.13",
"Other Compr. Net Income": "6.97",
"Economic Capital Ratio": "-99.1"
},
"2018": {
"Liabilities": "43.4",
"Stockholders Equity": "-56.8",
"ECR before LimitedLiability": "22.4",
"Liabilities, Current": "29.8",
"Other Liabilities": "8.90",
"Assets": "-61.3",
"Property, Plant and Equipment": "15.3",
"Intangible Assets": "-38.5",
"Assets, Current": "-20.5",
"Other Assets": "-18.7",
"Selling, General and Administrative Expense": "38.6",
"Expenses": "-32.2",
"Revenues": "47.9",
"Net Income": "15.6",
"Other Expenses": "-78.6",
"Research and Development": "10.1",
"Other Revenues": "47.9",
"Comprehensive Net Income": "8.55",
"Other Net Income": "7.40",
"Other Compr. Net Income": "-6.48",
"Economic Capital Ratio": "-105"
},
"2019": {
"Liabilities, Non-Current": "13.7",
"Liabilities": "15.2",
"Stockholders Equity": "-143",
"ECR before LimitedLiability": "-14.2",
"Liabilities, Current": "-9.82",
"Other Liabilities": "10.6",
"Assets, Non-Current": "-4.41",
"Assets": "-76.7",
"Intangible Assets": "-45.1",
"Assets, Current": "-27.8",
"Other Assets": "-7.12",
"Selling, General and Administrative Expense": "34.9",
"Expenses": "-27.7",
"Revenues": "54.7",
"Net Income": "27.3",
"Other Expenses": "-89.4",
"Research and Development": "12.9",
"Amortization of Intangible Assets": "2.38",
"Other Revenues": "54.7",
"Comprehensive Net Income": "27.0",
"Economic Capital Ratio": "-67.4"
},
"2020": {
"Liabilities, Non-Current": "34.3",
"Liabilities": "79.8",
"Stockholders Equity": "-165",
"ECR before LimitedLiability": "13.5",
"Liabilities, Current": "25.7",
"Other Liabilities": "36.2",
"Assets": "-92.6",
"Property, Plant and Equipment": "-12.5",
"Intangible Assets": "-45.1",
"Assets, Current": "-36.8",
"Other Assets": "-19.4",
"Selling, General and Administrative Expense": "34.5",
"Expenses": "-51.6",
"Revenues": "85.1",
"Net Income": "39.5",
"Other Expenses": "-119",
"Research and Development": "15.8",
"Other Revenues": "85.1",
"Comprehensive Net Income": "48.9",
"Other Compr. Net Income": "10.9",
"Economic Capital Ratio": "-29.9"
},
"2021": {
"Liabilities, Non-Current": "14.7",
"Liabilities": "38.5",
"Stockholders Equity": "-150",
"ECR before LimitedLiability": "-48.7",
"Liabilities, Current": "-4.13",
"Other Liabilities": "27.7",
"Assets": "-93.5",
"Property, Plant and Equipment": "-9.43",
"Intangible Assets": "-45.4",
"Assets, Current": "-28.4",
"Other Assets": "-25.2",
"Selling, General and Administrative Expense": "28.6",
"Expenses": "-50.8",
"Revenues": "69.0",
"Net Income": "16.6",
"Other Expenses": "-96.2",
"Research and Development": "8.62",
"Other Revenues": "69.0",
"Comprehensive Net Income": "16.1",
"Other Net Income": "8.01",
"Economic Capital Ratio": "-83.4"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001227025_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "994",
"Assets, Current": "201,398",
"Assets, Non-Current": "1,049",
"Intangible Assets": "0",
"Liabilities, Current": "77,199",
"Liabilities, Non-Current": "25,269",
"Other Assets": "18,258",
"Other Compr. Net Income": "-1,454",
"Other Expenses": "165,215",
"Other Liabilities": "927",
"Other Net Income": "14,867",
"Other Revenues": "201,029",
"Property, Plant and Equipment": "56,344",
"Research and Development": "30,855",
"Selling, General and Administrative Expense": "33,586"
},
"output_variables": {
"Liabilities": "103,395",
"Assets": "277,049",
"Expenses": "230,650",
"Revenues": "201,029",
"Stockholders Equity": "173,654",
"Net Income": "-14,754",
"Comprehensive Net Income": "-16,208",
"ECR before LimitedLiability": "181%",
"Economic Capital Ratio": "194%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "1,532",
"Assets, Current": "216,573",
"Assets, Non-Current": "1,798",
"Intangible Assets": "0",
"Liabilities, Current": "92,275",
"Liabilities, Non-Current": "24,150",
"Other Assets": "15,005",
"Other Compr. Net Income": "-142",
"Other Expenses": "225,480",
"Other Liabilities": "8,991",
"Other Net Income": "538",
"Other Revenues": "282,242",
"Property, Plant and Equipment": "68,851",
"Research and Development": "45,853",
"Selling, General and Administrative Expense": "44,254"
},
"output_variables": {
"Liabilities": "125,416",
"Assets": "302,227",
"Expenses": "317,119",
"Revenues": "282,242",
"Stockholders Equity": "176,811",
"Net Income": "-34,339",
"Comprehensive Net Income": "-34,481",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "159%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "1,502",
"Assets, Current": "199,023",
"Assets, Non-Current": "3,591",
"Intangible Assets": "0",
"Liabilities, Current": "96,893",
"Liabilities, Non-Current": "20,891",
"Other Assets": "26,013",
"Other Compr. Net Income": "-6,361",
"Other Expenses": "235,072",
"Other Liabilities": "9,044",
"Other Net Income": "1,932",
"Other Revenues": "306,177",
"Property, Plant and Equipment": "57,657",
"Research and Development": "45,959",
"Selling, General and Administrative Expense": "45,295"
},
"output_variables": {
"Liabilities": "126,828",
"Assets": "286,284",
"Expenses": "327,828",
"Revenues": "306,177",
"Stockholders Equity": "159,456",
"Net Income": "-19,719",
"Comprehensive Net Income": "-26,080",
"ECR before LimitedLiability": "132%",
"Economic Capital Ratio": "159%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "1,791",
"Assets, Current": "263,198",
"Assets, Non-Current": "5,095",
"Intangible Assets": "1,115",
"Liabilities, Current": "111,987",
"Liabilities, Non-Current": "10,759",
"Other Assets": "9,852",
"Other Compr. Net Income": "-7,049",
"Other Expenses": "244,808",
"Other Liabilities": "7,476",
"Other Net Income": "2,819",
"Other Revenues": "339,439",
"Property, Plant and Equipment": "62,618",
"Research and Development": "44,533",
"Selling, General and Administrative Expense": "47,458"
},
"output_variables": {
"Liabilities": "130,222",
"Assets": "341,878",
"Expenses": "338,590",
"Revenues": "339,439",
"Stockholders Equity": "211,656",
"Net Income": "3,668",
"Comprehensive Net Income": "-3,381",
"ECR before LimitedLiability": "204%",
"Economic Capital Ratio": "213%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "1,609",
"Assets, Current": "270,796",
"Assets, Non-Current": "6,547",
"Intangible Assets": "1,115",
"Liabilities, Current": "146,328",
"Liabilities, Non-Current": "10,215",
"Other Assets": "5,562",
"Other Compr. Net Income": "-6,678",
"Other Expenses": "300,012",
"Other Liabilities": "8,939",
"Other Net Income": "373",
"Other Revenues": "411,423",
"Property, Plant and Equipment": "106,867",
"Research and Development": "57,376",
"Selling, General and Administrative Expense": "53,004"
},
"output_variables": {
"Liabilities": "165,482",
"Assets": "390,887",
"Expenses": "412,001",
"Revenues": "411,423",
"Stockholders Equity": "225,405",
"Net Income": "-205",
"Comprehensive Net Income": "-6,883",
"ECR before LimitedLiability": "180%",
"Economic Capital Ratio": "194%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "472",
"Assets, Current": "264,640",
"Assets, Non-Current": "5,339",
"Intangible Assets": "1,115",
"Liabilities, Current": "153,871",
"Liabilities, Non-Current": "40,556",
"Other Assets": "4,294",
"Other Compr. Net Income": "8,799",
"Other Expenses": "234,195",
"Other Liabilities": "14,075",
"Other Net Income": "-1,060",
"Other Revenues": "292,894",
"Property, Plant and Equipment": "127,565",
"Research and Development": "58,287",
"Selling, General and Administrative Expense": "52,213"
},
"output_variables": {
"Liabilities": "208,502",
"Assets": "402,953",
"Expenses": "345,167",
"Revenues": "292,894",
"Stockholders Equity": "194,451",
"Net Income": "-53,333",
"Comprehensive Net Income": "-44,534",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "133%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "475",
"Assets, Current": "233,205",
"Assets, Non-Current": "3,148",
"Intangible Assets": "1,115",
"Liabilities, Current": "116,383",
"Liabilities, Non-Current": "50,454",
"Other Assets": "3,018",
"Other Compr. Net Income": "-7,524",
"Other Expenses": "264,103",
"Other Liabilities": "13,499",
"Other Net Income": "-650",
"Other Revenues": "322,540",
"Property, Plant and Equipment": "100,090",
"Research and Development": "53,818",
"Selling, General and Administrative Expense": "47,131"
},
"output_variables": {
"Liabilities": "180,336",
"Assets": "340,576",
"Expenses": "365,527",
"Revenues": "322,540",
"Stockholders Equity": "160,240",
"Net Income": "-43,637",
"Comprehensive Net Income": "-51,161",
"ECR before LimitedLiability": "69%",
"Economic Capital Ratio": "117%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "119",
"Assets, Current": "230,748",
"Assets, Non-Current": "3,929",
"Intangible Assets": "1,115",
"Liabilities, Current": "109,079",
"Liabilities, Non-Current": "55,780",
"Other Assets": "17,754",
"Other Compr. Net Income": "-745",
"Other Expenses": "269,379",
"Other Liabilities": "9,614",
"Other Net Income": "-901",
"Other Revenues": "356,804",
"Property, Plant and Equipment": "81,133",
"Research and Development": "57,634",
"Selling, General and Administrative Expense": "45,847"
},
"output_variables": {
"Liabilities": "174,473",
"Assets": "334,679",
"Expenses": "372,979",
"Revenues": "356,804",
"Stockholders Equity": "160,206",
"Net Income": "-17,076",
"Comprehensive Net Income": "-17,821",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "151%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "235,581",
"Assets, Non-Current": "4,912",
"Intangible Assets": "1,115",
"Liabilities, Current": "88,824",
"Liabilities, Non-Current": "54,433",
"Other Assets": "15,291",
"Other Compr. Net Income": "9,606",
"Other Expenses": "266,501",
"Other Liabilities": "0",
"Other Net Income": "-6,730",
"Other Revenues": "371,163",
"Property, Plant and Equipment": "66,765",
"Research and Development": "56,100",
"Selling, General and Administrative Expense": "46,198"
},
"output_variables": {
"Liabilities": "143,257",
"Assets": "323,664",
"Expenses": "368,799",
"Revenues": "371,163",
"Stockholders Equity": "180,407",
"Net Income": "-4,366",
"Comprehensive Net Income": "5,240",
"ECR before LimitedLiability": "189%",
"Economic Capital Ratio": "201%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "230,061",
"Assets, Non-Current": "6,156",
"Intangible Assets": "1,115",
"Liabilities, Current": "105,975",
"Liabilities, Non-Current": "46,631",
"Other Assets": "14,045",
"Other Compr. Net Income": "641",
"Other Expenses": "228,338",
"Other Liabilities": "0",
"Other Net Income": "-1,181",
"Other Revenues": "290,289",
"Property, Plant and Equipment": "54,190",
"Research and Development": "56,486",
"Selling, General and Administrative Expense": "45,003"
},
"output_variables": {
"Liabilities": "152,606",
"Assets": "305,567",
"Expenses": "329,827",
"Revenues": "290,289",
"Stockholders Equity": "152,961",
"Net Income": "-40,719",
"Comprehensive Net Income": "-40,078",
"ECR before LimitedLiability": "89%",
"Economic Capital Ratio": "131%"
}
}
},
"top_rated": false,
"trend": -20.0,
"value": 1.3052002,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001227025.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001227025.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001227025.png"
},
{
"company_id": "0001463101",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001463101.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001463101.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001463101.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001463101_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001463101_main_keyfigs.svg",
"name": "Enphase Energy Inc",
"rank": 61,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001463101.svg",
"report_text": "The relative strengths and weaknesses of Enphase Energy Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Enphase Energy Inc compared to the market average is the variable Net Income, increasing the Economic Capital Ratio by 67% points.The greatest weakness of Enphase Energy Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 113% points.
The company's Economic Capital Ratio, given in the ranking table, is 127%, being 87% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001463101_2022_Enphase_Energy_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Non-Current": "8.71",
"Liabilities": "12.2",
"Stockholders Equity": "-295",
"Liabilities, Current": "10.7",
"Other Liabilities": "-33.0",
"Assets": "-167",
"Property, Plant and Equipment": "-32.0",
"Intangible Assets": "-55.9",
"Assets, Current": "-105",
"Other Assets": "-37.0",
"Selling, General and Administrative Expense": "-6.37",
"Expenses": "-83.9",
"Revenues": "26.4",
"Net Income": "-22.6",
"Other Expenses": "-93.7",
"Research and Development": "4.83",
"Other Revenues": "26.4",
"ECR before LimitedLiability": "-112",
"Comprehensive Net Income": "-21.8",
"Other Net Income": "-2.72",
"Economic Capital Ratio": "-191"
},
"2013": {
"Liabilities, Non-Current": "5.93",
"Liabilities": "7.97",
"Stockholders Equity": "-364",
"Liabilities, Current": "11.2",
"Other Liabilities": "-57.4",
"Assets, Non-Current": "-7.53",
"Assets": "-182",
"Property, Plant and Equipment": "-46.5",
"Intangible Assets": "-60.3",
"Assets, Current": "-119",
"Other Assets": "-47.2",
"Selling, General and Administrative Expense": "-18.7",
"Expenses": "-89.5",
"Revenues": "31.2",
"Net Income": "-4.18",
"Other Expenses": "-98.5",
"Other Revenues": "31.2",
"ECR before LimitedLiability": "-153",
"Comprehensive Net Income": "-5.47",
"Other Net Income": "-6.71",
"Economic Capital Ratio": "-193"
},
"2014": {
"Liabilities, Non-Current": "41.9",
"Liabilities": "54.7",
"Stockholders Equity": "-411",
"ECR before LimitedLiability": "-70.1",
"Liabilities, Current": "51.4",
"Assets, Non-Current": "-8.76",
"Assets": "-174",
"Property, Plant and Equipment": "-33.3",
"Intangible Assets": "-46.8",
"Assets, Current": "-114",
"Other Assets": "-46.3",
"Selling, General and Administrative Expense": "-14.9",
"Expenses": "-87.6",
"Revenues": "87.6",
"Net Income": "56.0",
"Other Expenses": "-108",
"Research and Development": "34.3",
"Other Revenues": "87.6",
"Comprehensive Net Income": "56.8",
"Other Net Income": "18.0",
"Economic Capital Ratio": "-131"
},
"2015": {
"Liabilities, Non-Current": "12.5",
"Liabilities": "11.3",
"Stockholders Equity": "-383",
"ECR before LimitedLiability": "-341",
"Liabilities, Current": "10.5",
"Other Liabilities": "-45.6",
"Assets, Non-Current": "-6.69",
"Assets": "-180",
"Property, Plant and Equipment": "-49.2",
"Intangible Assets": "-68.2",
"Assets, Current": "-114",
"Other Assets": "-43.5",
"Selling, General and Administrative Expense": "-20.9",
"Expenses": "-108",
"Revenues": "45.7",
"Net Income": "8.11",
"Other Expenses": "-126",
"Research and Development": "11.1",
"Other Revenues": "45.7",
"Comprehensive Net Income": "8.34",
"Economic Capital Ratio": "-407"
},
"2016": {
"Liabilities, Non-Current": "8.00",
"Liabilities": "4.07",
"Stockholders Equity": "-286",
"ECR before LimitedLiability": "-150",
"Liabilities, Current": "6.02",
"Other Liabilities": "-18.0",
"Assets": "-160",
"Property, Plant and Equipment": "-18.5",
"Intangible Assets": "-39.4",
"Assets, Current": "-69.5",
"Other Assets": "-33.5",
"Selling, General and Administrative Expense": "6.03",
"Expenses": "-39.3",
"Revenues": "17.1",
"Net Income": "-14.2",
"Other Expenses": "-88.5",
"Research and Development": "9.62",
"Other Revenues": "17.1",
"Comprehensive Net Income": "-14.1",
"Other Net Income": "-3.75",
"Economic Capital Ratio": "-215"
},
"2017": {
"Liabilities, Non-Current": "13.4",
"Liabilities": "-3.61",
"Stockholders Equity": "-251",
"ECR before LimitedLiability": "-159",
"Other Liabilities": "-21.9",
"Assets": "-137",
"Property, Plant and Equipment": "-16.3",
"Intangible Assets": "-29.1",
"Assets, Current": "-50.2",
"Other Assets": "-22.9",
"Selling, General and Administrative Expense": "11.9",
"Expenses": "-25.2",
"Revenues": "22.7",
"Net Income": "-10.7",
"Other Expenses": "-95.0",
"Research and Development": "18.0",
"Amortization of Intangible Assets": "1.70",
"Other Revenues": "22.7",
"Comprehensive Net Income": "-11.2",
"Other Net Income": "-5.99",
"Economic Capital Ratio": "-199"
},
"2018": {
"Liabilities, Non-Current": "-14.5",
"Liabilities": "-59.1",
"Stockholders Equity": "-121",
"Liabilities, Current": "0.250",
"Other Liabilities": "-44.9",
"Assets, Non-Current": "1.49",
"Assets": "-64.1",
"Property, Plant and Equipment": "-26.0",
"Intangible Assets": "-12.1",
"Assets, Current": "-24.8",
"Other Assets": "-20.1",
"Selling, General and Administrative Expense": "2.69",
"Expenses": "0.985",
"Revenues": "6.04",
"Net Income": "8.36",
"Other Expenses": "-37.9",
"Research and Development": "4.09",
"Other Revenues": "6.04",
"ECR before LimitedLiability": "-35.0",
"Comprehensive Net Income": "9.15",
"Economic Capital Ratio": "-162"
},
"2019": {
"Liabilities": "-78.5",
"Stockholders Equity": "-110",
"ECR before LimitedLiability": "58.0",
"Liabilities, Current": "-23.8",
"Other Liabilities": "-51.8",
"Assets, Non-Current": "4.27",
"Assets": "-27.4",
"Property, Plant and Equipment": "-18.9",
"Intangible Assets": "-22.2",
"Assets, Current": "4.10",
"Other Assets": "5.79",
"Selling, General and Administrative Expense": "29.4",
"Expenses": "55.2",
"Revenues": "67.9",
"Net Income": "112",
"Other Expenses": "-14.3",
"Research and Development": "39.1",
"Other Revenues": "67.9",
"Comprehensive Net Income": "111",
"Other Net Income": "-4.97",
"Economic Capital Ratio": "4.79"
},
"2020": {
"Liabilities, Non-Current": "37.5",
"Liabilities": "-59.2",
"Stockholders Equity": "-60.5",
"Economic Capital Ratio": "-43.2",
"Liabilities, Current": "-98.0",
"Other Liabilities": "-21.7",
"Assets, Non-Current": "3.36",
"Assets": "-11.9",
"Property, Plant and Equipment": "-18.1",
"Intangible Assets": "-20.6",
"Assets, Current": "29.0",
"Other Assets": "-1.93",
"Selling, General and Administrative Expense": "17.2",
"Expenses": "42.5",
"Revenues": "35.6",
"Net Income": "59.0",
"Other Expenses": "-1.81",
"Research and Development": "26.9",
"Other Revenues": "35.6",
"Comprehensive Net Income": "58.7",
"Other Net Income": "-20.1"
},
"2021": {
"Liabilities, Non-Current": "-83.4",
"Liabilities": "-87.6",
"Stockholders Equity": "-113",
"ECR before LimitedLiability": "-52.6",
"Liabilities, Current": "4.89",
"Other Liabilities": "-7.31",
"Assets": "-32.0",
"Property, Plant and Equipment": "-17.0",
"Intangible Assets": "-13.3",
"Assets, Current": "4.57",
"Other Assets": "-11.7",
"Selling, General and Administrative Expense": "14.6",
"Expenses": "36.5",
"Revenues": "34.1",
"Net Income": "67.4",
"Other Expenses": "-10.3",
"Research and Development": "30.6",
"Other Revenues": "34.1",
"Comprehensive Net Income": "67.2",
"Other Net Income": "-7.49",
"Economic Capital Ratio": "-87.3"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001463101_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "94,998",
"Assets, Non-Current": "1,752",
"Intangible Assets": "0",
"Liabilities, Current": "33,855",
"Liabilities, Non-Current": "307",
"Other Assets": "0",
"Other Compr. Net Income": "-31",
"Other Expenses": "162,041",
"Other Liabilities": "31,474",
"Other Net Income": "-6,406",
"Other Revenues": "216,678",
"Property, Plant and Equipment": "25,541",
"Research and Development": "35,601",
"Selling, General and Administrative Expense": "50,848"
},
"output_variables": {
"Liabilities": "65,636",
"Assets": "122,291",
"Expenses": "248,490",
"Revenues": "216,678",
"Stockholders Equity": "56,655",
"Net Income": "-38,218",
"Comprehensive Net Income": "-38,249",
"ECR before LimitedLiability": "-15%",
"Economic Capital Ratio": "59%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "90,509",
"Assets, Non-Current": "1,307",
"Intangible Assets": "0",
"Liabilities, Current": "33,365",
"Liabilities, Non-Current": "1,154",
"Other Assets": "0",
"Other Compr. Net Income": "177",
"Other Expenses": "166,293",
"Other Liabilities": "41,944",
"Other Net Income": "-2,892",
"Other Revenues": "232,846",
"Property, Plant and Equipment": "24,853",
"Research and Development": "34,524",
"Selling, General and Administrative Expense": "55,050"
},
"output_variables": {
"Liabilities": "76,463",
"Assets": "116,669",
"Expenses": "255,867",
"Revenues": "232,846",
"Stockholders Equity": "40,206",
"Net Income": "-25,913",
"Comprehensive Net Income": "-25,736",
"ECR before LimitedLiability": "-4.6%",
"Economic Capital Ratio": "59%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "114,896",
"Assets, Non-Current": "916",
"Intangible Assets": "5,556",
"Liabilities, Current": "58,706",
"Liabilities, Non-Current": "3,589",
"Other Assets": "0",
"Other Compr. Net Income": "-308",
"Other Expenses": "231,627",
"Other Liabilities": "42,945",
"Other Net Income": "-2,857",
"Other Revenues": "343,904",
"Property, Plant and Equipment": "30,824",
"Research and Development": "45,386",
"Selling, General and Administrative Expense": "72,086"
},
"output_variables": {
"Liabilities": "105,240",
"Assets": "152,192",
"Expenses": "349,099",
"Revenues": "343,904",
"Stockholders Equity": "46,952",
"Net Income": "-8,052",
"Comprehensive Net Income": "-8,360",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "111%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "121,768",
"Assets, Non-Current": "5,677",
"Intangible Assets": "5,965",
"Liabilities, Current": "72,848",
"Liabilities, Non-Current": "2,641",
"Other Assets": "0",
"Other Compr. Net Income": "-131",
"Other Expenses": "250,411",
"Other Liabilities": "48,590",
"Other Net Income": "-1,394",
"Other Revenues": "357,249",
"Property, Plant and Equipment": "32,118",
"Research and Development": "50,819",
"Selling, General and Administrative Expense": "76,707"
},
"output_variables": {
"Liabilities": "124,079",
"Assets": "165,528",
"Expenses": "377,937",
"Revenues": "357,249",
"Stockholders Equity": "41,449",
"Net Income": "-22,082",
"Comprehensive Net Income": "-22,213",
"ECR before LimitedLiability": "8.2%",
"Economic Capital Ratio": "67%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "117,864",
"Assets, Non-Current": "9,663",
"Intangible Assets": "4,609",
"Liabilities, Current": "82,772",
"Liabilities, Non-Current": "2,025",
"Other Assets": "0",
"Other Compr. Net Income": "-82",
"Other Expenses": "269,835",
"Other Liabilities": "77,479",
"Other Net Income": "-3,287",
"Other Revenues": "322,591",
"Property, Plant and Equipment": "31,440",
"Research and Development": "50,703",
"Selling, General and Administrative Expense": "66,228"
},
"output_variables": {
"Liabilities": "162,276",
"Assets": "163,576",
"Expenses": "386,766",
"Revenues": "322,591",
"Stockholders Equity": "1,300",
"Net Income": "-67,462",
"Comprehensive Net Income": "-67,544",
"ECR before LimitedLiability": "-157%",
"Economic Capital Ratio": "19%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "130,446",
"Assets, Non-Current": "8,039",
"Intangible Assets": "4,179",
"Liabilities, Current": "91,741",
"Liabilities, Non-Current": "1,880",
"Other Assets": "0",
"Other Compr. Net Income": "-364",
"Other Expenses": "246,891",
"Other Liabilities": "84,652",
"Other Net Income": "-5,963",
"Other Revenues": "286,166",
"Property, Plant and Equipment": "26,483",
"Research and Development": "33,157",
"Selling, General and Administrative Expense": "45,347"
},
"output_variables": {
"Liabilities": "178,273",
"Assets": "169,147",
"Expenses": "325,395",
"Revenues": "286,166",
"Stockholders Equity": "-9,126",
"Net Income": "-45,192",
"Comprehensive Net Income": "-45,556",
"ECR before LimitedLiability": "-113%",
"Economic Capital Ratio": "33%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "222,302",
"Assets, Non-Current": "36,548",
"Intangible Assets": "60,089",
"Liabilities, Current": "147,161",
"Liabilities, Non-Current": "84,878",
"Other Assets": "0",
"Other Compr. Net Income": "1,398",
"Other Expenses": "227,241",
"Other Liabilities": "100,122",
"Other Net Income": "-11,825",
"Other Revenues": "316,159",
"Property, Plant and Equipment": "20,998",
"Research and Development": "32,587",
"Selling, General and Administrative Expense": "56,133"
},
"output_variables": {
"Liabilities": "332,161",
"Assets": "339,937",
"Expenses": "315,961",
"Revenues": "316,159",
"Stockholders Equity": "7,776",
"Net Income": "-11,627",
"Comprehensive Net Income": "-10,229",
"ECR before LimitedLiability": "-6.2%",
"Economic Capital Ratio": "59%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "499,657",
"Assets, Non-Current": "44,620",
"Intangible Assets": "55,362",
"Liabilities, Current": "199,311",
"Liabilities, Non-Current": "114,476",
"Other Assets": "84,648",
"Other Compr. Net Income": "-1,665",
"Other Expenses": "334,653",
"Other Liabilities": "127,224",
"Other Net Income": "-12,615",
"Other Revenues": "624,333",
"Property, Plant and Equipment": "28,936",
"Research and Development": "40,381",
"Selling, General and Administrative Expense": "75,536"
},
"output_variables": {
"Liabilities": "441,011",
"Assets": "713,223",
"Expenses": "450,570",
"Revenues": "624,333",
"Stockholders Equity": "272,212",
"Net Income": "161,148",
"Comprehensive Net Income": "159,483",
"ECR before LimitedLiability": "216%",
"Economic Capital Ratio": "223%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "933,064",
"Assets, Non-Current": "59,875",
"Intangible Assets": "53,591",
"Liabilities, Current": "534,043",
"Liabilities, Non-Current": "21,940",
"Other Assets": "110,587",
"Other Compr. Net Income": "1,357",
"Other Expenses": "413,859",
"Other Liabilities": "160,126",
"Other Net Income": "-67,029",
"Other Revenues": "774,425",
"Property, Plant and Equipment": "42,985",
"Research and Development": "55,921",
"Selling, General and Administrative Expense": "103,621"
},
"output_variables": {
"Liabilities": "716,109",
"Assets": "1,200,102",
"Expenses": "573,401",
"Revenues": "774,425",
"Stockholders Equity": "483,993",
"Net Income": "133,995",
"Comprehensive Net Income": "135,352",
"ECR before LimitedLiability": "172%",
"Economic Capital Ratio": "188%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,462,461",
"Assets, Non-Current": "118,726",
"Intangible Assets": "279,012",
"Liabilities, Current": "439,796",
"Liabilities, Non-Current": "968,124",
"Other Assets": "136,890",
"Other Compr. Net Income": "-2,454",
"Other Expenses": "803,106",
"Other Liabilities": "241,168",
"Other Net Income": "-94,904",
"Other Revenues": "1,382,049",
"Property, Plant and Equipment": "82,167",
"Research and Development": "105,526",
"Selling, General and Administrative Expense": "233,064"
},
"output_variables": {
"Liabilities": "1,649,088",
"Assets": "2,079,256",
"Expenses": "1,141,696",
"Revenues": "1,382,049",
"Stockholders Equity": "430,168",
"Net Income": "145,449",
"Comprehensive Net Income": "142,995",
"ECR before LimitedLiability": "83%",
"Economic Capital Ratio": "127%"
}
}
},
"top_rated": false,
"trend": -18.0,
"value": 1.2659695,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001463101.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001463101.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001463101.png"
},
{
"company_id": "0001616533",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001616533.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001616533.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001616533.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001616533_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001616533_main_keyfigs.svg",
"name": "Penguin Solutions Inc",
"rank": 62,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001616533.svg",
"report_text": "The relative strengths and weaknesses of Penguin Solutions Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Penguin Solutions Inc compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 63% points.The greatest weakness of Penguin Solutions Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 215% points.
The company's Economic Capital Ratio, given in the ranking table, is 119%, being 95% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001616533_2022_Penguin_Solutions_Inc.pdf",
"shrinked_graph_json": {
"2017": {
"Liabilities, Non-Current": "-15.7",
"Liabilities": "9.84",
"Stockholders Equity": "-278",
"ECR before LimitedLiability": "-96.9",
"Other Liabilities": "29.1",
"Assets": "-132",
"Property, Plant and Equipment": "-29.7",
"Intangible Assets": "-49.7",
"Assets, Current": "-65.4",
"Other Assets": "-40.6",
"Selling, General and Administrative Expense": "40.0",
"Expenses": "-10.9",
"Revenues": "52.5",
"Net Income": "37.6",
"Other Expenses": "-144",
"Research and Development": "44.7",
"Amortization of Intangible Assets": "3.98",
"Other Revenues": "52.5",
"Comprehensive Net Income": "37.9",
"Other Net Income": "-35.5",
"Economic Capital Ratio": "-136"
},
"2018": {
"Liabilities": "96.3",
"Stockholders Equity": "-242",
"ECR before LimitedLiability": "65.4",
"Liabilities, Current": "70.2",
"Other Liabilities": "27.7",
"Assets, Non-Current": "-3.31",
"Assets": "-129",
"Property, Plant and Equipment": "-34.7",
"Intangible Assets": "-40.2",
"Assets, Current": "-66.8",
"Other Assets": "-25.8",
"Selling, General and Administrative Expense": "90.2",
"Expenses": "-9.07",
"Revenues": "119",
"Net Income": "114",
"Other Expenses": "-228",
"Research and Development": "82.4",
"Other Revenues": "119",
"Comprehensive Net Income": "108",
"Other Compr. Net Income": "-13.3",
"Economic Capital Ratio": "-62.1"
},
"2019": {
"Liabilities, Non-Current": "13.4",
"Liabilities": "54.6",
"Stockholders Equity": "-308",
"Economic Capital Ratio": "-49.9",
"Liabilities, Current": "21.3",
"Other Liabilities": "25.4",
"Assets, Non-Current": "-5.86",
"Assets": "-127",
"Property, Plant and Equipment": "-35.3",
"Intangible Assets": "-36.5",
"Assets, Current": "-73.0",
"Other Assets": "-19.8",
"Selling, General and Administrative Expense": "67.4",
"Expenses": "-34.2",
"Revenues": "113",
"Net Income": "91.6",
"Other Expenses": "-242",
"Research and Development": "80.7",
"Other Revenues": "113",
"Comprehensive Net Income": "91.3",
"Other Net Income": "-7.33"
},
"2020": {
"Liabilities, Non-Current": "13.5",
"Liabilities": "59.5",
"Stockholders Equity": "-239",
"ECR before LimitedLiability": "-69.0",
"Liabilities, Current": "17.4",
"Other Liabilities": "32.9",
"Assets": "-131",
"Property, Plant and Equipment": "-39.6",
"Intangible Assets": "-35.3",
"Assets, Current": "-64.9",
"Other Assets": "-27.5",
"Selling, General and Administrative Expense": "49.4",
"Expenses": "-37.5",
"Revenues": "69.9",
"Net Income": "52.8",
"Other Expenses": "-168",
"Research and Development": "60.4",
"Other Revenues": "69.9",
"Comprehensive Net Income": "24.7",
"Other Compr. Net Income": "-21.4",
"Economic Capital Ratio": "-112"
},
"2021": {
"Liabilities, Non-Current": "-10.4",
"Liabilities": "-7.97",
"Stockholders Equity": "-215",
"ECR before LimitedLiability": "-60.4",
"Liabilities, Current": "-14.9",
"Other Liabilities": "17.2",
"Assets": "-99.6",
"Property, Plant and Equipment": "-20.1",
"Intangible Assets": "-30.5",
"Assets, Current": "-42.3",
"Other Assets": "-27.6",
"Selling, General and Administrative Expense": "42.4",
"Expenses": "-16.4",
"Revenues": "63.5",
"Net Income": "60.9",
"Other Expenses": "-124",
"Research and Development": "60.0",
"Other Revenues": "63.5",
"Comprehensive Net Income": "60.9",
"Other Net Income": "5.25",
"Economic Capital Ratio": "-95.1"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001616533_strength_weakness.svg",
"table_records": {
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "346,989",
"Assets, Non-Current": "26,728",
"Intangible Assets": "51,129",
"Liabilities, Current": "239,874",
"Liabilities, Non-Current": "156,319",
"Other Assets": "0",
"Other Compr. Net Income": "4,313",
"Other Expenses": "612,412",
"Other Liabilities": "1,439",
"Other Net Income": "-51,755",
"Other Revenues": "761,291",
"Property, Plant and Equipment": "55,182",
"Research and Development": "38,160",
"Selling, General and Administrative Expense": "66,759"
},
"output_variables": {
"Liabilities": "397,632",
"Assets": "480,028",
"Expenses": "717,331",
"Revenues": "761,291",
"Stockholders Equity": "82,396",
"Net Income": "-7,795",
"Comprehensive Net Income": "-3,482",
"ECR before LimitedLiability": "41%",
"Economic Capital Ratio": "96%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "522,049",
"Assets, Non-Current": "22,449",
"Intangible Assets": "71,649",
"Liabilities, Current": "295,785",
"Liabilities, Non-Current": "189,849",
"Other Assets": "0",
"Other Compr. Net Income": "-32,785",
"Other Expenses": "1,012,550",
"Other Liabilities": "0",
"Other Net Income": "-32,443",
"Other Revenues": "1,288,821",
"Property, Plant and Equipment": "56,615",
"Research and Development": "39,824",
"Selling, General and Administrative Expense": "84,541"
},
"output_variables": {
"Liabilities": "485,634",
"Assets": "672,762",
"Expenses": "1,136,915",
"Revenues": "1,288,821",
"Stockholders Equity": "187,128",
"Net Income": "119,463",
"Comprehensive Net Income": "86,678",
"ECR before LimitedLiability": "133%",
"Economic Capital Ratio": "160%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "472,260",
"Assets, Non-Current": "12,784",
"Intangible Assets": "150,748",
"Liabilities, Current": "237,900",
"Liabilities, Non-Current": "192,777",
"Other Assets": "0",
"Other Compr. Net Income": "-1,871",
"Other Expenses": "986,644",
"Other Liabilities": "0",
"Other Net Income": "-22,877",
"Other Revenues": "1,211,999",
"Property, Plant and Equipment": "68,345",
"Research and Development": "47,920",
"Selling, General and Administrative Expense": "103,226"
},
"output_variables": {
"Liabilities": "430,677",
"Assets": "704,137",
"Expenses": "1,137,790",
"Revenues": "1,211,999",
"Stockholders Equity": "273,460",
"Net Income": "51,332",
"Comprehensive Net Income": "49,461",
"ECR before LimitedLiability": "146%",
"Economic Capital Ratio": "169%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "556,710",
"Assets, Non-Current": "20,554",
"Intangible Assets": "129,626",
"Liabilities, Current": "282,489",
"Liabilities, Non-Current": "222,015",
"Other Assets": "25,013",
"Other Compr. Net Income": "-50,375",
"Other Expenses": "919,971",
"Other Liabilities": "0",
"Other Net Income": "-31,970",
"Other Revenues": "1,122,377",
"Property, Plant and Equipment": "54,705",
"Research and Development": "52,056",
"Selling, General and Administrative Expense": "119,523"
},
"output_variables": {
"Liabilities": "504,504",
"Assets": "786,608",
"Expenses": "1,091,550",
"Revenues": "1,122,377",
"Stockholders Equity": "282,104",
"Net Income": "-1,143",
"Comprehensive Net Income": "-51,518",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "119%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "950,818",
"Assets, Non-Current": "21,517",
"Intangible Assets": "175,328",
"Liabilities, Current": "583,798",
"Liabilities, Non-Current": "381,576",
"Other Assets": "40,869",
"Other Compr. Net Income": "5,430",
"Other Expenses": "1,242,682",
"Other Liabilities": "60,500",
"Other Net Income": "-17,225",
"Other Revenues": "1,501,142",
"Property, Plant and Equipment": "156,266",
"Research and Development": "49,274",
"Selling, General and Administrative Expense": "169,455"
},
"output_variables": {
"Liabilities": "1,025,874",
"Assets": "1,344,798",
"Expenses": "1,461,411",
"Revenues": "1,501,142",
"Stockholders Equity": "318,924",
"Net Income": "22,506",
"Comprehensive Net Income": "27,936",
"ECR before LimitedLiability": "72%",
"Economic Capital Ratio": "119%"
}
}
},
"top_rated": false,
"trend": -7.0,
"value": 1.1881891,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001616533.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001616533.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001616533.png"
},
{
"company_id": "0001046995",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001046995.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001046995.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001046995.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001046995_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001046995_main_keyfigs.svg",
"name": "Emagin CORP",
"rank": 63,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Emagin CORP are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Emagin CORP compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 65% points.The greatest weakness of Emagin CORP is the variable Other Liabilities, reducing the Economic Capital Ratio by 117% points.
The company's Economic Capital Ratio, given in the ranking table, is 106%, being 108% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001046995_2022_Emagin_CORP.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "50.6",
"Liabilities": "124",
"Assets": "0.0908",
"Stockholders Equity": "63.5",
"ECR before LimitedLiability": "266",
"Liabilities, Current": "56.0",
"Other Liabilities": "29.6",
"Intangible Assets": "0.542",
"Assets, Current": "0.206",
"Other Assets": "-0.891",
"Selling, General and Administrative Expense": "-62.7",
"Expenses": "21.7",
"Revenues": "21.9",
"Net Income": "88.2",
"Other Expenses": "39.6",
"Research and Development": "41.5",
"Amortization of Intangible Assets": "3.17",
"Other Revenues": "21.9",
"Comprehensive Net Income": "88.2",
"Other Net Income": "44.7",
"Economic Capital Ratio": "175"
},
"2012": {
"Liabilities, Non-Current": "56.4",
"Liabilities": "147",
"Stockholders Equity": "86.2",
"ECR before LimitedLiability": "253",
"Liabilities, Current": "75.7",
"Other Liabilities": "33.6",
"Selling, General and Administrative Expense": "-42.5",
"Expenses": "20.3",
"Net Income": "108",
"Other Expenses": "40.9",
"Research and Development": "19.3",
"Amortization of Intangible Assets": "2.49",
"Other Revenues": "82.1",
"Revenues": "82.1",
"Property, Plant and Equipment": "1.89",
"Intangible Assets": "-4.67",
"Assets, Current": "-2.63",
"Other Assets": "7.26",
"Comprehensive Net Income": "108",
"Other Net Income": "5.58",
"Economic Capital Ratio": "174"
},
"2013": {
"Liabilities, Non-Current": "15.1",
"Liabilities": "33.9",
"Stockholders Equity": "-77.6",
"ECR before LimitedLiability": "-139",
"Liabilities, Current": "18.4",
"Other Liabilities": "13.9",
"Assets, Non-Current": "-10.8",
"Assets": "-113",
"Property, Plant and Equipment": "13.4",
"Intangible Assets": "-50.6",
"Assets, Current": "-73.8",
"Other Assets": "-33.7",
"Selling, General and Administrative Expense": "-29.0",
"Expenses": "-161",
"Revenues": "-25.6",
"Net Income": "-188",
"Other Expenses": "-159",
"Research and Development": "13.8",
"Other Revenues": "-25.6",
"Comprehensive Net Income": "-190",
"Economic Capital Ratio": "-180"
},
"2014": {
"Liabilities, Non-Current": "41.6",
"Liabilities": "119",
"Stockholders Equity": "-60.7",
"ECR before LimitedLiability": "28.9",
"Liabilities, Current": "56.5",
"Other Liabilities": "50.0",
"Assets": "-78.1",
"Property, Plant and Equipment": "31.6",
"Intangible Assets": "-33.5",
"Assets, Current": "-51.1",
"Other Assets": "-30.3",
"Selling, General and Administrative Expense": "-62.3",
"Expenses": "-125",
"Revenues": "49.8",
"Net Income": "-38.3",
"Other Expenses": "-72.8",
"Research and Development": "11.0",
"Other Revenues": "49.8",
"Comprehensive Net Income": "-35.2",
"Other Net Income": "18.8",
"Economic Capital Ratio": "-32.1"
},
"2015": {
"Liabilities, Non-Current": "47.2",
"Liabilities": "97.7",
"Stockholders Equity": "-13.3",
"ECR before LimitedLiability": "-166",
"Liabilities, Current": "49.1",
"Other Liabilities": "25.9",
"Assets": "-43.0",
"Property, Plant and Equipment": "22.2",
"Intangible Assets": "-32.1",
"Assets, Current": "-13.8",
"Other Assets": "-17.0",
"Selling, General and Administrative Expense": "-37.1",
"Expenses": "-94.7",
"Revenues": "41.5",
"Net Income": "-44.0",
"Other Expenses": "-84.3",
"Research and Development": "22.7",
"Other Revenues": "41.5",
"Comprehensive Net Income": "-40.1",
"Other Compr. Net Income": "3.70",
"Economic Capital Ratio": "-231"
},
"2016": {
"Liabilities, Non-Current": "33.3",
"Liabilities": "73.4",
"Stockholders Equity": "-36.7",
"ECR before LimitedLiability": "-31.1",
"Liabilities, Current": "16.9",
"Other Liabilities": "22.3",
"Assets, Non-Current": "-2.91",
"Assets": "-62.7",
"Property, Plant and Equipment": "35.1",
"Intangible Assets": "-46.9",
"Assets, Current": "-11.2",
"Other Assets": "-32.2",
"Selling, General and Administrative Expense": "-40.4",
"Expenses": "-84.7",
"Revenues": "8.75",
"Net Income": "-71.4",
"Other Expenses": "-21.5",
"Research and Development": "-17.4",
"Other Revenues": "8.75",
"Comprehensive Net Income": "-71.2",
"Economic Capital Ratio": "-96.5"
},
"2017": {
"Liabilities, Non-Current": "46.6",
"Liabilities": "51.1",
"Stockholders Equity": "-66.8",
"ECR before LimitedLiability": "-82.5",
"Liabilities, Current": "-15.1",
"Other Liabilities": "23.6",
"Assets, Non-Current": "-2.99",
"Assets": "-72.2",
"Property, Plant and Equipment": "31.6",
"Intangible Assets": "-49.2",
"Assets, Current": "-20.3",
"Other Assets": "-32.0",
"Selling, General and Administrative Expense": "-43.8",
"Expenses": "-78.4",
"Net Income": "-71.2",
"Other Net Income": "8.63",
"Other Expenses": "-38.3",
"Research and Development": "2.89",
"Amortization of Intangible Assets": "3.05",
"Comprehensive Net Income": "-71.7",
"Economic Capital Ratio": "-122"
},
"2018": {
"Liabilities, Non-Current": "33.4",
"Liabilities": "57.8",
"Stockholders Equity": "-49.6",
"Economic Capital Ratio": "-132",
"Liabilities, Current": "37.2",
"Other Liabilities": "30.1",
"Assets, Non-Current": "-8.20",
"Assets": "-113",
"Property, Plant and Equipment": "28.9",
"Intangible Assets": "-60.0",
"Assets, Current": "-63.5",
"Other Assets": "-33.3",
"Selling, General and Administrative Expense": "-30.4",
"Expenses": "-136",
"Revenues": "17.2",
"Net Income": "-70.5",
"Other Expenses": "-88.5",
"Research and Development": "-18.2",
"Other Revenues": "17.2",
"Comprehensive Net Income": "-68.9",
"Other Net Income": "33.3"
},
"2019": {
"Liabilities, Non-Current": "26.8",
"Liabilities": "36.1",
"Stockholders Equity": "-96.6",
"ECR before LimitedLiability": "-14.2",
"Liabilities, Current": "-8.04",
"Other Liabilities": "17.4",
"Assets": "-69.6",
"Property, Plant and Equipment": "6.44",
"Intangible Assets": "-45.9",
"Assets, Current": "-34.7",
"Other Assets": "5.38",
"Selling, General and Administrative Expense": "-7.73",
"Expenses": "-50.8",
"Revenues": "20.5",
"Net Income": "-7.93",
"Other Expenses": "-56.0",
"Research and Development": "9.30",
"Other Revenues": "20.5",
"Comprehensive Net Income": "-7.47",
"Other Net Income": "18.0",
"Economic Capital Ratio": "-67.4"
},
"2020": {
"Liabilities, Non-Current": "8.93",
"Liabilities": "-24.3",
"Stockholders Equity": "-84.1",
"Liabilities, Current": "-0.584",
"Other Liabilities": "-63.0",
"Assets, Non-Current": "-0.468",
"Assets": "-50.9",
"Property, Plant and Equipment": "19.7",
"Intangible Assets": "-41.1",
"Assets, Current": "-23.3",
"Other Assets": "-18.8",
"Expenses": "-4.41",
"Revenues": "-0.575",
"Net Income": "-51.0",
"Other Expenses": "-20.5",
"Research and Development": "1.50",
"Other Revenues": "-0.575",
"ECR before LimitedLiability": "-129",
"Comprehensive Net Income": "-51.8",
"Other Net Income": "-26.1",
"Economic Capital Ratio": "-172"
},
"2021": {
"Liabilities, Non-Current": "36.7",
"Liabilities": "-42.8",
"Stockholders Equity": "-85.8",
"ECR before LimitedLiability": "-73.4",
"Liabilities, Current": "14.7",
"Other Liabilities": "-117",
"Assets, Non-Current": "-5.55",
"Assets": "-38.4",
"Property, Plant and Equipment": "64.9",
"Intangible Assets": "-35.3",
"Assets, Current": "-39.8",
"Other Assets": "-24.2",
"Selling, General and Administrative Expense": "4.91",
"Expenses": "-11.9",
"Revenues": "-16.2",
"Net Income": "9.87",
"Other Expenses": "-22.1",
"Other Revenues": "-16.2",
"Comprehensive Net Income": "8.90",
"Other Net Income": "44.8",
"Economic Capital Ratio": "-108"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001046995_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "22,660",
"Assets, Non-Current": "92",
"Intangible Assets": "0",
"Liabilities, Current": "3,821",
"Liabilities, Non-Current": "0",
"Other Assets": "9,200",
"Other Compr. Net Income": "0",
"Other Expenses": "14,502",
"Other Liabilities": "0",
"Other Net Income": "2,486",
"Other Revenues": "29,181",
"Property, Plant and Equipment": "5,980",
"Research and Development": "3,063",
"Selling, General and Administrative Expense": "9,136"
},
"output_variables": {
"Liabilities": "3,821",
"Assets": "37,932",
"Expenses": "26,701",
"Revenues": "29,181",
"Stockholders Equity": "34,111",
"Net Income": "4,966",
"Comprehensive Net Income": "4,966",
"ECR before LimitedLiability": "473%",
"Economic Capital Ratio": "473%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "21,935",
"Assets, Non-Current": "124",
"Intangible Assets": "0",
"Liabilities, Current": "3,912",
"Liabilities, Non-Current": "0",
"Other Assets": "9,381",
"Other Compr. Net Income": "0",
"Other Expenses": "15,000",
"Other Liabilities": "0",
"Other Net Income": "14",
"Other Revenues": "30,560",
"Property, Plant and Equipment": "8,099",
"Research and Development": "4,738",
"Selling, General and Administrative Expense": "8,584"
},
"output_variables": {
"Liabilities": "3,912",
"Assets": "39,539",
"Expenses": "28,322",
"Revenues": "30,560",
"Stockholders Equity": "35,627",
"Net Income": "2,252",
"Comprehensive Net Income": "2,252",
"ECR before LimitedLiability": "423%",
"Economic Capital Ratio": "423%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "18,780",
"Assets, Non-Current": "27",
"Intangible Assets": "0",
"Liabilities, Current": "4,677",
"Liabilities, Non-Current": "0",
"Other Assets": "750",
"Other Compr. Net Income": "0",
"Other Expenses": "28,448",
"Other Liabilities": "0",
"Other Net Income": "19",
"Other Revenues": "27,990",
"Property, Plant and Equipment": "9,119",
"Research and Development": "5,023",
"Selling, General and Administrative Expense": "8,605"
},
"output_variables": {
"Liabilities": "4,677",
"Assets": "28,676",
"Expenses": "42,076",
"Revenues": "27,990",
"Stockholders Equity": "23,999",
"Net Income": "-14,067",
"Comprehensive Net Income": "-14,067",
"ECR before LimitedLiability": "14%",
"Economic Capital Ratio": "72%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "15,326",
"Assets, Non-Current": "382",
"Intangible Assets": "0",
"Liabilities, Current": "4,053",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "18,330",
"Other Liabilities": "0",
"Other Net Income": "-6.0",
"Other Revenues": "25,715",
"Property, Plant and Equipment": "9,417",
"Research and Development": "4,511",
"Selling, General and Administrative Expense": "8,125"
},
"output_variables": {
"Liabilities": "4,053",
"Assets": "25,125",
"Expenses": "30,966",
"Revenues": "25,715",
"Stockholders Equity": "21,072",
"Net Income": "-5,257",
"Comprehensive Net Income": "-5,257",
"ECR before LimitedLiability": "200%",
"Economic Capital Ratio": "210%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "18,616",
"Assets, Non-Current": "336",
"Intangible Assets": "0",
"Liabilities, Current": "4,677",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "18,164",
"Other Liabilities": "0",
"Other Net Income": "-43",
"Other Revenues": "25,142",
"Property, Plant and Equipment": "9,131",
"Research and Development": "4,077",
"Selling, General and Administrative Expense": "6,963"
},
"output_variables": {
"Liabilities": "4,677",
"Assets": "28,083",
"Expenses": "29,204",
"Revenues": "25,142",
"Stockholders Equity": "23,406",
"Net Income": "-4,105",
"Comprehensive Net Income": "-4,105",
"ECR before LimitedLiability": "238%",
"Economic Capital Ratio": "243%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "17,951",
"Assets, Non-Current": "282",
"Intangible Assets": "0",
"Liabilities, Current": "6,753",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "14,956",
"Other Liabilities": "0",
"Other Net Income": "283",
"Other Revenues": "21,397",
"Property, Plant and Equipment": "8,980",
"Research and Development": "6,362",
"Selling, General and Administrative Expense": "8,411"
},
"output_variables": {
"Liabilities": "6,753",
"Assets": "27,213",
"Expenses": "29,729",
"Revenues": "21,397",
"Stockholders Equity": "20,460",
"Net Income": "-8,049",
"Comprehensive Net Income": "-8,049",
"ECR before LimitedLiability": "100%",
"Economic Capital Ratio": "138%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "18,428",
"Assets, Non-Current": "326",
"Intangible Assets": "0",
"Liabilities, Current": "9,816",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "16,695",
"Other Liabilities": "0",
"Other Net Income": "738",
"Other Revenues": "22,031",
"Property, Plant and Equipment": "8,553",
"Research and Development": "5,175",
"Selling, General and Administrative Expense": "8,682"
},
"output_variables": {
"Liabilities": "9,816",
"Assets": "27,307",
"Expenses": "30,552",
"Revenues": "22,031",
"Stockholders Equity": "17,491",
"Net Income": "-7,783",
"Comprehensive Net Income": "-7,783",
"ECR before LimitedLiability": "60%",
"Economic Capital Ratio": "110%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "16,226",
"Assets, Non-Current": "269",
"Intangible Assets": "0",
"Liabilities, Current": "7,447",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "22,241",
"Other Liabilities": "0",
"Other Net Income": "2,125",
"Other Revenues": "26,235",
"Property, Plant and Equipment": "8,921",
"Research and Development": "6,694",
"Selling, General and Administrative Expense": "8,967"
},
"output_variables": {
"Liabilities": "7,447",
"Assets": "25,416",
"Expenses": "37,902",
"Revenues": "26,235",
"Stockholders Equity": "17,969",
"Net Income": "-9,542",
"Comprehensive Net Income": "-9,542",
"ECR before LimitedLiability": "33%",
"Economic Capital Ratio": "90%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "17,598",
"Assets, Non-Current": "160",
"Intangible Assets": "0",
"Liabilities, Current": "8,789",
"Liabilities, Non-Current": "3,067",
"Other Assets": "3,729",
"Other Compr. Net Income": "0",
"Other Expenses": "19,998",
"Other Liabilities": "24",
"Other Net Income": "1,273",
"Other Revenues": "26,726",
"Property, Plant and Equipment": "8,100",
"Research and Development": "5,048",
"Selling, General and Administrative Expense": "7,251"
},
"output_variables": {
"Liabilities": "11,880",
"Assets": "29,587",
"Expenses": "32,297",
"Revenues": "26,726",
"Stockholders Equity": "17,707",
"Net Income": "-4,298",
"Comprehensive Net Income": "-4,298",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "151%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "26,328",
"Assets, Non-Current": "126",
"Intangible Assets": "0",
"Liabilities, Current": "14,266",
"Liabilities, Non-Current": "56",
"Other Assets": "50",
"Other Compr. Net Income": "0",
"Other Expenses": "23,059",
"Other Liabilities": "17,074",
"Other Net Income": "-4,531",
"Other Revenues": "29,424",
"Property, Plant and Equipment": "21,132",
"Research and Development": "5,715",
"Selling, General and Administrative Expense": "7,567"
},
"output_variables": {
"Liabilities": "31,396",
"Assets": "47,636",
"Expenses": "36,341",
"Revenues": "29,424",
"Stockholders Equity": "16,240",
"Net Income": "-11,448",
"Comprehensive Net Income": "-11,448",
"ECR before LimitedLiability": "-15%",
"Economic Capital Ratio": "59%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "20,735",
"Assets, Non-Current": "37",
"Intangible Assets": "0",
"Liabilities, Current": "8,937",
"Liabilities, Non-Current": "82",
"Other Assets": "113",
"Other Compr. Net Income": "0",
"Other Expenses": "21,453",
"Other Liabilities": "24,105",
"Other Net Income": "4,756",
"Other Revenues": "26,046",
"Property, Plant and Equipment": "30,483",
"Research and Development": "6,976",
"Selling, General and Administrative Expense": "7,579"
},
"output_variables": {
"Liabilities": "33,124",
"Assets": "51,368",
"Expenses": "36,008",
"Revenues": "26,046",
"Stockholders Equity": "18,244",
"Net Income": "-5,206",
"Comprehensive Net Income": "-5,206",
"ECR before LimitedLiability": "54%",
"Economic Capital Ratio": "106%"
}
}
},
"top_rated": false,
"trend": -2.0,
"value": 1.0579417,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001046995.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001046995.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001046995.png"
},
{
"company_id": "0001667011",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001667011.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001667011.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001667011.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001667011_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001667011_main_keyfigs.svg",
"name": "Arteris Inc",
"rank": 64,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001667011.svg",
"report_text": "The relative strengths and weaknesses of Arteris Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Arteris Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 60% points.The greatest weakness of Arteris Inc is the variable Liabilities, reducing the Economic Capital Ratio by 60% points.
The company's Economic Capital Ratio, given in the ranking table, is 92%, being 122% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001667011_2022_Arteris_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities, Non-Current": "20.1",
"Liabilities": "-60.3",
"Stockholders Equity": "-27.4",
"ECR before LimitedLiability": "-87.2",
"Liabilities, Current": "-48.3",
"Other Liabilities": "-30.3",
"Assets": "27.9",
"Property, Plant and Equipment": "-19.8",
"Intangible Assets": "-23.1",
"Assets, Current": "59.8",
"Other Assets": "-17.2",
"Selling, General and Administrative Expense": "-33.7",
"Expenses": "-11.7",
"Revenues": "-29.6",
"Net Income": "-36.7",
"Other Expenses": "43.6",
"Research and Development": "-51.9",
"Other Revenues": "-29.6",
"Comprehensive Net Income": "-37.4",
"Other Net Income": "3.63",
"Economic Capital Ratio": "-122"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001667011_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "106,647",
"Assets, Non-Current": "2,957",
"Intangible Assets": "5,636",
"Liabilities, Current": "42,492",
"Liabilities, Non-Current": "4,008",
"Other Assets": "2,765",
"Other Compr. Net Income": "-50",
"Other Expenses": "4,771",
"Other Liabilities": "21,039",
"Other Net Income": "-579",
"Other Revenues": "37,864",
"Property, Plant and Equipment": "2,438",
"Research and Development": "30,812",
"Selling, General and Administrative Expense": "25,086"
},
"output_variables": {
"Liabilities": "67,539",
"Assets": "120,443",
"Expenses": "60,669",
"Revenues": "37,864",
"Stockholders Equity": "52,904",
"Net Income": "-23,384",
"Comprehensive Net Income": "-23,434",
"ECR before LimitedLiability": "36%",
"Economic Capital Ratio": "92%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.92037816,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001667011.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001667011.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001667011.png"
},
{
"company_id": "0001420520",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001420520.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001420520.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001420520.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001420520_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001420520_main_keyfigs.svg",
"name": "Atomera Inc",
"rank": 65,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001420520.svg",
"report_text": "The relative strengths and weaknesses of Atomera Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Atomera Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 85% points.The greatest weakness of Atomera Inc is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 184% points.
The company's Economic Capital Ratio, given in the ranking table, is 87%, being 127% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001420520_2022_Atomera_Inc.pdf",
"shrinked_graph_json": {
"2016": {
"Liabilities, Non-Current": "13.6",
"Liabilities": "45.6",
"Stockholders Equity": "121",
"ECR before LimitedLiability": "-39.8",
"Liabilities, Current": "22.5",
"Other Liabilities": "9.08",
"Assets": "129",
"Property, Plant and Equipment": "-13.5",
"Intangible Assets": "-21.0",
"Assets, Current": "129",
"Other Assets": "-14.0",
"Selling, General and Administrative Expense": "-80.2",
"Expenses": "-34.2",
"Revenues": "-149",
"Net Income": "-271",
"Other Expenses": "73.2",
"Research and Development": "-42.0",
"Other Revenues": "-149",
"Comprehensive Net Income": "-271",
"Other Net Income": "-49.7",
"Economic Capital Ratio": "-105"
},
"2017": {
"Liabilities, Non-Current": "7.47",
"Liabilities": "16.7",
"Stockholders Equity": "32.9",
"ECR before LimitedLiability": "-160",
"Liabilities, Current": "8.62",
"Other Liabilities": "4.04",
"Assets, Non-Current": "-2.17",
"Assets": "33.1",
"Property, Plant and Equipment": "-14.1",
"Intangible Assets": "-20.2",
"Assets, Current": "33.2",
"Other Assets": "-13.5",
"Selling, General and Administrative Expense": "-121",
"Expenses": "-125",
"Revenues": "-136",
"Net Income": "-355",
"Other Expenses": "31.4",
"Research and Development": "-77.6",
"Other Revenues": "-136",
"Comprehensive Net Income": "-355",
"Economic Capital Ratio": "-199"
},
"2018": {
"Liabilities, Non-Current": "7.57",
"Liabilities": "20.7",
"Stockholders Equity": "45.6",
"ECR before LimitedLiability": "-48.2",
"Liabilities, Current": "11.6",
"Other Liabilities": "3.52",
"Assets": "45.8",
"Property, Plant and Equipment": "-10.2",
"Intangible Assets": "-11.5",
"Assets, Current": "45.9",
"Other Assets": "-6.70",
"Selling, General and Administrative Expense": "-73.4",
"Expenses": "-112",
"Revenues": "-129",
"Net Income": "-301",
"Other Expenses": "40.3",
"Research and Development": "-117",
"Other Revenues": "-129",
"Comprehensive Net Income": "-300",
"Other Net Income": "4.92",
"Economic Capital Ratio": "-176"
},
"2019": {
"Liabilities, Non-Current": "2.29",
"Liabilities": "3.34",
"Stockholders Equity": "6.03",
"ECR before LimitedLiability": "-159",
"Liabilities, Current": "1.12",
"Assets, Non-Current": "-1.72",
"Assets": "6.00",
"Property, Plant and Equipment": "-13.7",
"Intangible Assets": "-20.7",
"Assets, Current": "6.09",
"Other Assets": "-3.46",
"Selling, General and Administrative Expense": "-51.6",
"Expenses": "-111",
"Revenues": "-107",
"Net Income": "-334",
"Other Expenses": "6.06",
"Research and Development": "-103",
"Other Revenues": "-107",
"Comprehensive Net Income": "-334",
"Other Net Income": "1.87",
"Economic Capital Ratio": "-212"
},
"2020": {
"Liabilities, Non-Current": "19.6",
"Liabilities": "44.8",
"Stockholders Equity": "149",
"ECR before LimitedLiability": "-18.5",
"Liabilities, Current": "18.5",
"Other Liabilities": "11.0",
"Assets, Non-Current": "-2.30",
"Assets": "161",
"Property, Plant and Equipment": "-13.8",
"Intangible Assets": "-16.9",
"Assets, Current": "169",
"Other Assets": "-2.98",
"Selling, General and Administrative Expense": "-63.8",
"Expenses": "-77.5",
"Revenues": "-139",
"Net Income": "-233",
"Other Expenses": "70.0",
"Research and Development": "-98.5",
"Other Revenues": "-139",
"Comprehensive Net Income": "-233",
"Economic Capital Ratio": "-61.9"
},
"2021": {
"Assets, Non-Current": "-4.18",
"Assets": "79.7",
"Stockholders Equity": "61.6",
"Liabilities, Non-Current": "16.4",
"ECR before LimitedLiability": "-92.6",
"Property, Plant and Equipment": "-18.9",
"Intangible Assets": "-26.8",
"Assets, Current": "84.9",
"Other Assets": "28.3",
"Selling, General and Administrative Expense": "-57.2",
"Expenses": "-64.9",
"Revenues": "-107",
"Net Income": "-183",
"Other Expenses": "38.9",
"Research and Development": "-78.6",
"Other Revenues": "-107",
"Liabilities, Current": "10.1",
"Other Liabilities": "-26.9",
"Comprehensive Net Income": "-184",
"Other Net Income": "2.89",
"Economic Capital Ratio": "-127"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001420520_strength_weakness.svg",
"table_records": {
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "26,814",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,031",
"Liabilities, Non-Current": "0",
"Other Assets": "37",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "0",
"Other Net Income": "-2,611",
"Other Revenues": "0",
"Property, Plant and Equipment": "28",
"Research and Development": "3,993",
"Selling, General and Administrative Expense": "6,006"
},
"output_variables": {
"Liabilities": "1,031",
"Assets": "26,879",
"Expenses": "9,999",
"Revenues": "0",
"Stockholders Equity": "25,848",
"Net Income": "-12,610",
"Comprehensive Net Income": "-12,610",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "129%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "17,727",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "949",
"Liabilities, Non-Current": "0",
"Other Assets": "13",
"Other Compr. Net Income": "0",
"Other Expenses": "39",
"Other Liabilities": "0",
"Other Net Income": "142",
"Other Revenues": "110",
"Property, Plant and Equipment": "67",
"Research and Development": "5,826",
"Selling, General and Administrative Expense": "7,455"
},
"output_variables": {
"Liabilities": "949",
"Assets": "17,807",
"Expenses": "13,320",
"Revenues": "110",
"Stockholders Equity": "16,858",
"Net Income": "-13,068",
"Comprehensive Net Income": "-13,068",
"ECR before LimitedLiability": "-113%",
"Economic Capital Ratio": "33%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "19,288",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,611",
"Liabilities, Non-Current": "0",
"Other Assets": "13",
"Other Compr. Net Income": "0",
"Other Expenses": "148",
"Other Liabilities": "0",
"Other Net Income": "236",
"Other Revenues": "246",
"Property, Plant and Equipment": "56",
"Research and Development": "7,318",
"Selling, General and Administrative Expense": "5,913"
},
"output_variables": {
"Liabilities": "1,611",
"Assets": "19,357",
"Expenses": "13,379",
"Revenues": "246",
"Stockholders Equity": "17,746",
"Net Income": "-12,897",
"Comprehensive Net Income": "-12,897",
"ECR before LimitedLiability": "-75%",
"Economic Capital Ratio": "46%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "15,003",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,468",
"Liabilities, Non-Current": "0",
"Other Assets": "174",
"Other Compr. Net Income": "0",
"Other Expenses": "253",
"Other Liabilities": "0",
"Other Net Income": "325",
"Other Revenues": "533",
"Property, Plant and Equipment": "63",
"Research and Development": "7,748",
"Selling, General and Administrative Expense": "6,157"
},
"output_variables": {
"Liabilities": "1,468",
"Assets": "15,240",
"Expenses": "14,158",
"Revenues": "533",
"Stockholders Equity": "13,772",
"Net Income": "-13,300",
"Comprehensive Net Income": "-13,300",
"ECR before LimitedLiability": "-224%",
"Economic Capital Ratio": "6.1%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "38,074",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "1,448",
"Liabilities, Non-Current": "602",
"Other Assets": "1,168",
"Other Compr. Net Income": "0",
"Other Expenses": "13",
"Other Liabilities": "0",
"Other Net Income": "42",
"Other Revenues": "62",
"Property, Plant and Equipment": "153",
"Research and Development": "8,424",
"Selling, General and Administrative Expense": "6,545"
},
"output_variables": {
"Liabilities": "2,050",
"Assets": "39,395",
"Expenses": "14,982",
"Revenues": "62",
"Stockholders Equity": "37,345",
"Net Income": "-14,878",
"Comprehensive Net Income": "-14,878",
"ECR before LimitedLiability": "147%",
"Economic Capital Ratio": "169%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "29,008",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "2,753",
"Liabilities, Non-Current": "768",
"Other Assets": "6,856",
"Other Compr. Net Income": "0",
"Other Expenses": "0",
"Other Liabilities": "4,158",
"Other Net Income": "-119",
"Other Revenues": "400",
"Property, Plant and Equipment": "196",
"Research and Development": "8,779",
"Selling, General and Administrative Expense": "7,150"
},
"output_variables": {
"Liabilities": "7,679",
"Assets": "36,060",
"Expenses": "15,929",
"Revenues": "400",
"Stockholders Equity": "28,381",
"Net Income": "-15,648",
"Comprehensive Net Income": "-15,648",
"ECR before LimitedLiability": "30%",
"Economic Capital Ratio": "87%"
}
}
},
"top_rated": false,
"trend": -16.0,
"value": 0.86556663,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001420520.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001420520.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001420520.png"
},
{
"company_id": "0001831651",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001831651.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001831651.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001831651.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001831651_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001831651_main_keyfigs.svg",
"name": "Shoals Technologies Group Inc",
"rank": 66,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001831651.svg",
"report_text": "The relative strengths and weaknesses of Shoals Technologies Group Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Shoals Technologies Group Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 31% points.The greatest weakness of Shoals Technologies Group Inc is the variable Other Liabilities, reducing the Economic Capital Ratio by 295% points.
The company's Economic Capital Ratio, given in the ranking table, is 59%, being 155% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001831651_2022_Shoals_Technologies_Group_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities, Non-Current": "2.23",
"Liabilities": "-151",
"Stockholders Equity": "-122",
"Liabilities, Current": "2.27",
"Other Liabilities": "-295",
"Assets, Non-Current": "-2.63",
"Assets": "-20.9",
"Property, Plant and Equipment": "-22.4",
"Intangible Assets": "-8.64",
"Assets, Current": "-59.8",
"Other Assets": "31.5",
"Selling, General and Administrative Expense": "1.13",
"Expenses": "6.37",
"Net Income": "5.65",
"Other Net Income": "-7.09",
"Other Expenses": "-20.0",
"Research and Development": "6.44",
"ECR before LimitedLiability": "-120",
"Comprehensive Net Income": "5.45",
"Other Compr. Net Income": "-0.313",
"Economic Capital Ratio": "-155"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001831651_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "93,448",
"Assets, Non-Current": "5,762",
"Intangible Assets": "69,436",
"Liabilities, Current": "31,554",
"Liabilities, Non-Current": "931",
"Other Assets": "242,194",
"Other Compr. Net Income": "0",
"Other Expenses": "155,385",
"Other Liabilities": "401,427",
"Other Net Income": "-15,990",
"Other Revenues": "213,212",
"Property, Plant and Equipment": "15,574",
"Research and Development": "0",
"Selling, General and Administrative Expense": "37,893"
},
"output_variables": {
"Liabilities": "433,912",
"Assets": "426,414",
"Expenses": "193,278",
"Revenues": "213,212",
"Stockholders Equity": "-7,498",
"Net Income": "3,944",
"Comprehensive Net Income": "3,944",
"ECR before LimitedLiability": "-0.57%",
"Economic Capital Ratio": "59%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.59239042,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001831651.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001831651.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001831651.png"
},
{
"company_id": "0001333822",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001333822.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001333822.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001333822.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001333822_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001333822_main_keyfigs.svg",
"name": "Semileds Corp",
"rank": 67,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001333822.svg",
"report_text": "The relative strengths and weaknesses of Semileds Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Semileds Corp compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 6.9% points.The greatest weakness of Semileds Corp is the variable Liabilities, reducing the Economic Capital Ratio by 104% points.
The company's Economic Capital Ratio, given in the ranking table, is 59%, being 155% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001333822_2022_Semileds_Corp.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Non-Current": "3.02",
"Liabilities": "19.1",
"Stockholders Equity": "83.6",
"ECR before LimitedLiability": "-41.5",
"Liabilities, Current": "8.26",
"Other Liabilities": "7.97",
"Assets": "83.0",
"Property, Plant and Equipment": "71.4",
"Intangible Assets": "-15.4",
"Assets, Current": "56.8",
"Other Assets": "-5.93",
"Selling, General and Administrative Expense": "-4.88",
"Expenses": "-14.1",
"Revenues": "-94.8",
"Net Income": "-178",
"Other Expenses": "-26.8",
"Research and Development": "17.2",
"Other Revenues": "-94.8",
"Comprehensive Net Income": "-177",
"Other Net Income": "-45.8",
"Economic Capital Ratio": "-121"
},
"2013": {
"Liabilities, Non-Current": "-0.683",
"Liabilities": "0.552",
"Stockholders Equity": "27.9",
"Other Liabilities": "1.55",
"Assets": "36.0",
"Property, Plant and Equipment": "32.2",
"Intangible Assets": "-13.6",
"Assets, Current": "13.2",
"Other Assets": "-0.723",
"Selling, General and Administrative Expense": "-0.844",
"Expenses": "-73.8",
"Revenues": "-110",
"Net Income": "-215",
"Other Expenses": "-87.1",
"Research and Development": "5.26",
"Other Revenues": "-110",
"ECR before LimitedLiability": "-154",
"Comprehensive Net Income": "-207",
"Other Net Income": "-0.969",
"Other Compr. Net Income": "1.10",
"Economic Capital Ratio": "-194"
},
"2014": {
"Liabilities, Non-Current": "-7.82",
"Liabilities": "10.6",
"Assets": "38.0",
"Stockholders Equity": "37.0",
"Liabilities, Current": "-3.68",
"Other Liabilities": "22.4",
"ECR before LimitedLiability": "-97.8",
"Property, Plant and Equipment": "63.4",
"Intangible Assets": "-25.3",
"Other Assets": "-6.14",
"Selling, General and Administrative Expense": "-26.4",
"Expenses": "-76.7",
"Revenues": "-89.4",
"Net Income": "-167",
"Other Expenses": "-66.0",
"Research and Development": "14.5",
"Other Revenues": "-89.4",
"Comprehensive Net Income": "-164",
"Other Net Income": "11.6",
"Other Compr. Net Income": "2.89",
"Economic Capital Ratio": "-159"
},
"2015": {
"Liabilities, Non-Current": "-2.75",
"Liabilities": "13.0",
"Stockholders Equity": "35.5",
"ECR before LimitedLiability": "-318",
"Liabilities, Current": "4.51",
"Other Liabilities": "11.3",
"Assets": "33.6",
"Property, Plant and Equipment": "75.9",
"Intangible Assets": "-31.4",
"Assets, Current": "-31.1",
"Other Assets": "6.04",
"Selling, General and Administrative Expense": "-27.4",
"Expenses": "-56.9",
"Revenues": "-73.7",
"Net Income": "-135",
"Other Expenses": "-57.7",
"Research and Development": "31.7",
"Other Revenues": "-73.7",
"Comprehensive Net Income": "-168",
"Other Compr. Net Income": "-27.8",
"Economic Capital Ratio": "-383"
},
"2016": {
"Assets, Non-Current": "-0.0819",
"Assets": "-22.5",
"Stockholders Equity": "-9.54",
"Liabilities, Non-Current": "-0.276",
"ECR before LimitedLiability": "-168",
"Property, Plant and Equipment": "0.516",
"Intangible Assets": "-10.4",
"Assets, Current": "-5.76",
"Other Assets": "-2.24",
"Expenses": "-41.4",
"Revenues": "-20.0",
"Net Income": "-139",
"Other Expenses": "-56.6",
"Research and Development": "0.428",
"Other Revenues": "-20.0",
"Liabilities, Current": "0.118",
"Other Liabilities": "0.102",
"Comprehensive Net Income": "-133",
"Other Net Income": "-0.388",
"Other Compr. Net Income": "0.113",
"Economic Capital Ratio": "-234"
},
"2017": {
"Liabilities, Non-Current": "-4.36",
"Liabilities": "-39.3",
"Stockholders Equity": "-54.5",
"ECR before LimitedLiability": "-108",
"Liabilities, Current": "-51.4",
"Other Liabilities": "17.0",
"Assets": "-21.4",
"Property, Plant and Equipment": "43.1",
"Intangible Assets": "-41.1",
"Assets, Current": "-26.3",
"Other Assets": "-15.6",
"Selling, General and Administrative Expense": "-22.8",
"Expenses": "-30.7",
"Revenues": "-32.0",
"Net Income": "-56.0",
"Other Expenses": "-46.1",
"Research and Development": "26.7",
"Other Revenues": "-32.0",
"Comprehensive Net Income": "-50.6",
"Other Compr. Net Income": "7.29",
"Economic Capital Ratio": "-147"
},
"2018": {
"Liabilities, Non-Current": "-5.77",
"Liabilities": "-36.7",
"Stockholders Equity": "-46.8",
"Liabilities, Current": "-45.9",
"Assets, Non-Current": "-3.74",
"Assets": "-15.4",
"Property, Plant and Equipment": "31.8",
"Intangible Assets": "-41.5",
"Assets, Current": "-40.1",
"Other Assets": "-5.14",
"Selling, General and Administrative Expense": "-21.6",
"Expenses": "-28.3",
"Revenues": "-33.6",
"Net Income": "-34.5",
"Other Expenses": "-36.8",
"Research and Development": "5.47",
"Other Revenues": "-33.6",
"ECR before LimitedLiability": "-31.6",
"Comprehensive Net Income": "-32.9",
"Other Net Income": "5.20",
"Economic Capital Ratio": "-159"
},
"2019": {
"Liabilities, Non-Current": "-20.5",
"Liabilities": "-45.4",
"Stockholders Equity": "-68.1",
"ECR before LimitedLiability": "-123",
"Liabilities, Current": "-8.95",
"Other Liabilities": "3.41",
"Assets, Non-Current": "-1.43",
"Assets": "-11.6",
"Property, Plant and Equipment": "33.4",
"Intangible Assets": "-15.8",
"Assets, Current": "-15.4",
"Selling, General and Administrative Expense": "-8.83",
"Expenses": "-11.1",
"Revenues": "-14.7",
"Net Income": "-18.2",
"Other Expenses": "-4.90",
"Research and Development": "1.43",
"Other Revenues": "-14.7",
"Comprehensive Net Income": "-17.2",
"Other Net Income": "1.91",
"Economic Capital Ratio": "-177"
},
"2020": {
"Liabilities, Non-Current": "-10.9",
"Liabilities": "-96.9",
"Stockholders Equity": "-83.5",
"ECR before LimitedLiability": "-104",
"Liabilities, Current": "-103",
"Other Liabilities": "15.8",
"Assets": "-12.5",
"Property, Plant and Equipment": "27.7",
"Intangible Assets": "-33.0",
"Assets, Current": "-11.3",
"Other Assets": "-3.76",
"Selling, General and Administrative Expense": "-20.3",
"Expenses": "12.3",
"Revenues": "-36.3",
"Net Income": "10.6",
"Other Expenses": "24.7",
"Research and Development": "6.10",
"Other Revenues": "-36.3",
"Comprehensive Net Income": "7.13",
"Other Net Income": "25.6",
"Economic Capital Ratio": "-147"
},
"2021": {
"Liabilities, Non-Current": "-27.4",
"Liabilities": "-104",
"Stockholders Equity": "-66.6",
"Liabilities, Current": "-87.5",
"Other Liabilities": "0.860",
"Assets, Non-Current": "-0.525",
"Assets": "2.09",
"Property, Plant and Equipment": "6.92",
"Intangible Assets": "-34.6",
"Assets, Current": "1.14",
"Other Assets": "0.547",
"Other Revenues": "-50.9",
"Revenues": "-50.9",
"Net Income": "-23.1",
"ECR before LimitedLiability": "-120",
"Comprehensive Net Income": "-25.8",
"Selling, General and Administrative Expense": "-29.8",
"Research and Development": "0.336",
"Other Expenses": "2.70",
"Other Net Income": "3.13",
"Economic Capital Ratio": "-155"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001333822_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "75,121",
"Assets, Non-Current": "1,326",
"Intangible Assets": "1,072",
"Liabilities, Current": "13,340",
"Liabilities, Non-Current": "4,953",
"Other Assets": "3,373",
"Other Compr. Net Income": "0",
"Other Expenses": "43,908",
"Other Liabilities": "390",
"Other Net Income": "-13,597",
"Other Revenues": "29,299",
"Property, Plant and Equipment": "46,642",
"Research and Development": "7,443",
"Selling, General and Administrative Expense": "14,300"
},
"output_variables": {
"Liabilities": "18,683",
"Assets": "127,534",
"Expenses": "65,651",
"Revenues": "29,299",
"Stockholders Equity": "108,851",
"Net Income": "-49,949",
"Comprehensive Net Income": "-49,949",
"ECR before LimitedLiability": "87%",
"Economic Capital Ratio": "129%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "50,124",
"Assets, Non-Current": "1,395",
"Intangible Assets": "59",
"Liabilities, Current": "12,704",
"Liabilities, Non-Current": "6,169",
"Other Assets": "3,654",
"Other Compr. Net Income": "1,292",
"Other Expenses": "44,668",
"Other Liabilities": "339",
"Other Net Income": "-1,968",
"Other Revenues": "17,967",
"Property, Plant and Equipment": "30,473",
"Research and Development": "4,592",
"Selling, General and Administrative Expense": "11,377"
},
"output_variables": {
"Liabilities": "19,212",
"Assets": "85,705",
"Expenses": "60,637",
"Revenues": "17,967",
"Stockholders Equity": "66,493",
"Net Income": "-44,638",
"Comprehensive Net Income": "-43,346",
"ECR before LimitedLiability": "-20%",
"Economic Capital Ratio": "58%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "25,941",
"Assets, Non-Current": "764",
"Intangible Assets": "59",
"Liabilities, Current": "9,469",
"Liabilities, Non-Current": "4,256",
"Other Assets": "3,790",
"Other Compr. Net Income": "161",
"Other Expenses": "25,792",
"Other Liabilities": "0",
"Other Net Income": "179",
"Other Revenues": "14,481",
"Property, Plant and Equipment": "27,063",
"Research and Development": "4,199",
"Selling, General and Administrative Expense": "9,279"
},
"output_variables": {
"Liabilities": "13,725",
"Assets": "57,617",
"Expenses": "39,270",
"Revenues": "14,481",
"Stockholders Equity": "43,892",
"Net Income": "-24,610",
"Comprehensive Net Income": "-24,449",
"ECR before LimitedLiability": "25%",
"Economic Capital Ratio": "83%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "13,672",
"Assets, Non-Current": "648",
"Intangible Assets": "54",
"Liabilities, Current": "6,315",
"Liabilities, Non-Current": "2,839",
"Other Assets": "3,367",
"Other Compr. Net Income": "-2,456",
"Other Expenses": "17,994",
"Other Liabilities": "0",
"Other Net Income": "-19",
"Other Revenues": "14,124",
"Property, Plant and Equipment": "20,779",
"Research and Development": "2,443",
"Selling, General and Administrative Expense": "6,986"
},
"output_variables": {
"Liabilities": "9,154",
"Assets": "38,520",
"Expenses": "27,423",
"Revenues": "14,124",
"Stockholders Equity": "29,366",
"Net Income": "-13,318",
"Comprehensive Net Income": "-15,774",
"ECR before LimitedLiability": "35%",
"Economic Capital Ratio": "91%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "11,637",
"Assets, Non-Current": "373",
"Intangible Assets": "0",
"Liabilities, Current": "4,901",
"Liabilities, Non-Current": "5,692",
"Other Assets": "1,412",
"Other Compr. Net Income": "344",
"Other Expenses": "23,952",
"Other Liabilities": "0",
"Other Net Income": "-699",
"Other Revenues": "10,140",
"Property, Plant and Equipment": "8,813",
"Research and Development": "2,026",
"Selling, General and Administrative Expense": "4,767"
},
"output_variables": {
"Liabilities": "10,593",
"Assets": "22,235",
"Expenses": "30,745",
"Revenues": "10,140",
"Stockholders Equity": "11,642",
"Net Income": "-21,304",
"Comprehensive Net Income": "-20,960",
"ECR before LimitedLiability": "-323%",
"Economic Capital Ratio": "0.52%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,044",
"Assets, Non-Current": "255",
"Intangible Assets": "0",
"Liabilities, Current": "7,462",
"Liabilities, Non-Current": "2,391",
"Other Assets": "1,096",
"Other Compr. Net Income": "316",
"Other Expenses": "8,983",
"Other Liabilities": "0",
"Other Net Income": "224",
"Other Revenues": "9,214",
"Property, Plant and Equipment": "8,275",
"Research and Development": "851",
"Selling, General and Administrative Expense": "3,708"
},
"output_variables": {
"Liabilities": "9,853",
"Assets": "17,670",
"Expenses": "13,542",
"Revenues": "9,214",
"Stockholders Equity": "7,817",
"Net Income": "-4,104",
"Comprehensive Net Income": "-3,788",
"ECR before LimitedLiability": "27%",
"Economic Capital Ratio": "85%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "5,861",
"Assets, Non-Current": "164",
"Intangible Assets": "0",
"Liabilities, Current": "7,234",
"Liabilities, Non-Current": "2,013",
"Other Assets": "1,012",
"Other Compr. Net Income": "26",
"Other Expenses": "7,028",
"Other Liabilities": "0",
"Other Net Income": "693",
"Other Revenues": "7,495",
"Property, Plant and Equipment": "7,213",
"Research and Development": "957",
"Selling, General and Administrative Expense": "3,184"
},
"output_variables": {
"Liabilities": "9,247",
"Assets": "14,250",
"Expenses": "11,169",
"Revenues": "7,495",
"Stockholders Equity": "5,003",
"Net Income": "-2,981",
"Comprehensive Net Income": "-2,955",
"ECR before LimitedLiability": "3.3%",
"Economic Capital Ratio": "63%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "4,628",
"Assets, Non-Current": "169",
"Intangible Assets": "0",
"Liabilities, Current": "3,920",
"Liabilities, Non-Current": "5,954",
"Other Assets": "987",
"Other Compr. Net Income": "26",
"Other Expenses": "5,162",
"Other Liabilities": "0",
"Other Net Income": "100",
"Other Revenues": "5,902",
"Property, Plant and Equipment": "5,878",
"Research and Development": "1,613",
"Selling, General and Administrative Expense": "2,792"
},
"output_variables": {
"Liabilities": "9,874",
"Assets": "11,662",
"Expenses": "9,567",
"Revenues": "5,902",
"Stockholders Equity": "1,788",
"Net Income": "-3,565",
"Comprehensive Net Income": "-3,539",
"ECR before LimitedLiability": "-87%",
"Economic Capital Ratio": "42%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "7,505",
"Assets, Non-Current": "186",
"Intangible Assets": "0",
"Liabilities, Current": "8,997",
"Liabilities, Non-Current": "3,015",
"Other Assets": "1,244",
"Other Compr. Net Income": "-103",
"Other Expenses": "3,809",
"Other Liabilities": "0",
"Other Net Income": "1,540",
"Other Revenues": "6,068",
"Property, Plant and Equipment": "5,645",
"Research and Development": "1,538",
"Selling, General and Administrative Expense": "2,808"
},
"output_variables": {
"Liabilities": "12,012",
"Assets": "14,580",
"Expenses": "8,155",
"Revenues": "6,068",
"Stockholders Equity": "2,568",
"Net Income": "-547",
"Comprehensive Net Income": "-650",
"ECR before LimitedLiability": "26%",
"Economic Capital Ratio": "84%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "10,054",
"Assets, Non-Current": "169",
"Intangible Assets": "0",
"Liabilities, Current": "9,507",
"Liabilities, Non-Current": "4,106",
"Other Assets": "2,772",
"Other Compr. Net Income": "-98",
"Other Expenses": "3,416",
"Other Liabilities": "0",
"Other Net Income": "1,061",
"Other Revenues": "4,735",
"Property, Plant and Equipment": "5,244",
"Research and Development": "1,623",
"Selling, General and Administrative Expense": "3,614"
},
"output_variables": {
"Liabilities": "13,613",
"Assets": "18,239",
"Expenses": "8,653",
"Revenues": "4,735",
"Stockholders Equity": "4,626",
"Net Income": "-2,857",
"Comprehensive Net Income": "-2,955",
"ECR before LimitedLiability": "-3.1%",
"Economic Capital Ratio": "59%"
}
}
},
"top_rated": false,
"trend": -7.0,
"value": 0.59214187,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001333822.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001333822.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001333822.png"
},
{
"company_id": "0001819974",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001819974.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001819974.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000000000_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001819974_main_keyfigs.svg",
"name": "Skywater Technology Inc",
"rank": 68,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001819974.svg",
"report_text": "The relative strengths and weaknesses of Skywater Technology Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Skywater Technology Inc compared to the market average is the variable Property, Plant and Equipment, increasing the Economic Capital Ratio by 48% points.The greatest weakness of Skywater Technology Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 114% points.
The company's Economic Capital Ratio, given in the ranking table, is 57%, being 157% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001819974_2022_Skywater_Technology_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities, Non-Current": "-2.35",
"Liabilities": "-106",
"Stockholders Equity": "-114",
"Liabilities, Current": "-2.25",
"Other Liabilities": "-51.8",
"Assets, Non-Current": "-0.538",
"Assets": "-18.9",
"Property, Plant and Equipment": "47.5",
"Intangible Assets": "-21.3",
"Assets, Current": "-42.4",
"Other Assets": "-2.48",
"Selling, General and Administrative Expense": "4.73",
"Expenses": "4.28",
"Net Income": "3.69",
"Other Net Income": "-0.273",
"Other Expenses": "-23.3",
"Research and Development": "12.2",
"Amortization of Intangible Assets": "0.249",
"ECR before LimitedLiability": "-122",
"Comprehensive Net Income": "3.46",
"Economic Capital Ratio": "-157"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001819974_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "76,572",
"Assets, Non-Current": "3,998",
"Intangible Assets": "0",
"Liabilities, Current": "86,327",
"Liabilities, Non-Current": "69,828",
"Other Assets": "4,561",
"Other Compr. Net Income": "0",
"Other Expenses": "124,759",
"Other Liabilities": "108,638",
"Other Net Income": "-6,153",
"Other Revenues": "140,438",
"Property, Plant and Equipment": "178,078",
"Research and Development": "4,208",
"Selling, General and Administrative Expense": "25,032"
},
"output_variables": {
"Liabilities": "264,793",
"Assets": "263,209",
"Expenses": "153,999",
"Revenues": "140,438",
"Stockholders Equity": "-1,584",
"Net Income": "-19,714",
"Comprehensive Net Income": "-19,714",
"ECR before LimitedLiability": "-30%",
"Economic Capital Ratio": "57%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.56869995,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001819974.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001819974.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001819974.png"
},
{
"company_id": "0001828161",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001828161.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001828161.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001828161.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001828161_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001828161_main_keyfigs.svg",
"name": "FTC Solar Inc",
"rank": 69,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001828161.svg",
"report_text": "The relative strengths and weaknesses of FTC Solar Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of FTC Solar Inc compared to the market average is the variable Research and Development, increasing the Economic Capital Ratio by 38% points.The greatest weakness of FTC Solar Inc is the variable Other Expenses, reducing the Economic Capital Ratio by 230% points.
The company's Economic Capital Ratio, given in the ranking table, is 54%, being 159% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001828161_2022_FTC_Solar_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities, Non-Current": "19.4",
"Liabilities": "32.1",
"Stockholders Equity": "-195",
"ECR before LimitedLiability": "-125",
"Liabilities, Current": "3.65",
"Other Liabilities": "11.4",
"Assets": "-159",
"Property, Plant and Equipment": "-46.7",
"Intangible Assets": "-67.4",
"Assets, Current": "-40.9",
"Other Assets": "-40.7",
"Selling, General and Administrative Expense": "-3.66",
"Expenses": "-136",
"Revenues": "13.0",
"Net Income": "-59.8",
"Other Expenses": "-230",
"Research and Development": "37.9",
"Other Revenues": "13.0",
"Comprehensive Net Income": "-61.6",
"Other Net Income": "19.6",
"Economic Capital Ratio": "-159"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001828161_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "235,779",
"Assets, Non-Current": "3,926",
"Intangible Assets": "0",
"Liabilities, Current": "93,248",
"Liabilities, Non-Current": "6,906",
"Other Assets": "1,733",
"Other Compr. Net Income": "10",
"Other Expenses": "303,306",
"Other Liabilities": "0",
"Other Net Income": "20,451",
"Other Revenues": "270,525",
"Property, Plant and Equipment": "1,582",
"Research and Development": "11,540",
"Selling, General and Administrative Expense": "82,719"
},
"output_variables": {
"Liabilities": "100,154",
"Assets": "243,020",
"Expenses": "397,565",
"Revenues": "270,525",
"Stockholders Equity": "142,866",
"Net Income": "-106,589",
"Comprehensive Net Income": "-106,579",
"ECR before LimitedLiability": "-43%",
"Economic Capital Ratio": "54%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.54461456,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001828161.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001828161.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001828161.png"
},
{
"company_id": "0000882508",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0000882508.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0000882508.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0000882508.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0000882508_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000882508_main_keyfigs.svg",
"name": "Quicklogic Corp",
"rank": 70,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0000882508.svg",
"report_text": "The relative strengths and weaknesses of Quicklogic Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Quicklogic Corp compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 42% points.The greatest weakness of Quicklogic Corp is the variable Liabilities, Current, reducing the Economic Capital Ratio by 67% points.
The company's Economic Capital Ratio, given in the ranking table, is 53%, being 161% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0000882508_2022_Quicklogic_Corp.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "42.3",
"Liabilities": "95.9",
"Stockholders Equity": "34.0",
"ECR before LimitedLiability": "146",
"Liabilities, Current": "37.5",
"Other Liabilities": "26.2",
"Assets": "-6.77",
"Property, Plant and Equipment": "-8.23",
"Intangible Assets": "-11.6",
"Assets, Current": "32.5",
"Other Assets": "-8.60",
"Selling, General and Administrative Expense": "-95.5",
"Expenses": "-20.6",
"Revenues": "2.02",
"Comprehensive Net Income": "-10.7",
"Other Expenses": "117",
"Research and Development": "-50.1",
"Amortization of Intangible Assets": "3.23",
"Other Revenues": "2.02",
"Other Net Income": "18.0",
"Other Compr. Net Income": "-10.2",
"Economic Capital Ratio": "55.2"
},
"2012": {
"Liabilities, Non-Current": "21.0",
"Liabilities": "57.9",
"Stockholders Equity": "73.9",
"ECR before LimitedLiability": "-37.3",
"Liabilities, Current": "25.9",
"Other Liabilities": "10.3",
"Assets, Non-Current": "-2.98",
"Assets": "12.2",
"Property, Plant and Equipment": "-13.3",
"Intangible Assets": "-24.0",
"Assets, Current": "83.1",
"Other Assets": "-16.0",
"Selling, General and Administrative Expense": "-97.4",
"Expenses": "-90.7",
"Revenues": "-61.5",
"Net Income": "-170",
"Other Expenses": "74.2",
"Research and Development": "-69.8",
"Other Revenues": "-61.5",
"Comprehensive Net Income": "-172",
"Economic Capital Ratio": "-116"
},
"2013": {
"Liabilities, Non-Current": "22.4",
"Liabilities": "42.9",
"Stockholders Equity": "49.0",
"ECR before LimitedLiability": "-28.4",
"Liabilities, Current": "8.84",
"Other Liabilities": "16.4",
"Assets, Non-Current": "-2.85",
"Assets": "10.2",
"Property, Plant and Equipment": "-17.9",
"Intangible Assets": "-20.6",
"Assets, Current": "94.0",
"Other Assets": "-15.3",
"Selling, General and Administrative Expense": "-52.6",
"Expenses": "-58.6",
"Revenues": "-37.2",
"Net Income": "-102",
"Other Expenses": "13.6",
"Research and Development": "-21.1",
"Other Revenues": "-37.2",
"Comprehensive Net Income": "-102",
"Economic Capital Ratio": "-69.2"
},
"2014": {
"Liabilities, Non-Current": "26.2",
"Liabilities": "87.4",
"Stockholders Equity": "24.8",
"ECR before LimitedLiability": "-15.1",
"Liabilities, Current": "43.3",
"Other Liabilities": "23.9",
"Assets": "-35.4",
"Property, Plant and Equipment": "-17.6",
"Intangible Assets": "-28.0",
"Assets, Current": "47.2",
"Other Assets": "-25.2",
"Selling, General and Administrative Expense": "-61.2",
"Expenses": "-113",
"Revenues": "-15.7",
"Net Income": "-118",
"Other Expenses": "24.8",
"Research and Development": "-76.8",
"Other Revenues": "-15.7",
"Comprehensive Net Income": "-116",
"Other Net Income": "11.3",
"Economic Capital Ratio": "-76.1"
},
"2016": {
"Liabilities, Non-Current": "9.47",
"Liabilities": "16.4",
"Stockholders Equity": "-23.0",
"ECR before LimitedLiability": "-136",
"Liabilities, Current": "9.38",
"Assets, Non-Current": "-2.86",
"Assets": "-58.9",
"Property, Plant and Equipment": "-10.0",
"Intangible Assets": "-26.2",
"Assets, Current": "19.1",
"Other Assets": "-22.6",
"Selling, General and Administrative Expense": "-24.9",
"Expenses": "-102",
"Revenues": "-22.4",
"Net Income": "-158",
"Other Expenses": "17.1",
"Research and Development": "-80.6",
"Other Revenues": "-22.4",
"Comprehensive Net Income": "-158",
"Other Net Income": "-2.07",
"Economic Capital Ratio": "-201"
},
"2017": {
"Liabilities, Non-Current": "10.1",
"Liabilities": "5.01",
"Stockholders Equity": "-18.0",
"ECR before LimitedLiability": "-159",
"Liabilities, Current": "-11.8",
"Other Liabilities": "4.47",
"Assets, Non-Current": "-1.60",
"Assets": "-23.4",
"Property, Plant and Equipment": "-8.78",
"Intangible Assets": "-24.1",
"Assets, Current": "28.5",
"Other Assets": "-17.8",
"Selling, General and Administrative Expense": "-40.6",
"Expenses": "-72.0",
"Revenues": "-25.4",
"Net Income": "-143",
"Other Expenses": "22.7",
"Research and Development": "-36.4",
"Other Revenues": "-25.4",
"Comprehensive Net Income": "-143",
"Economic Capital Ratio": "-199"
},
"2018": {
"Liabilities, Non-Current": "6.90",
"Liabilities": "-4.49",
"Stockholders Equity": "1.87",
"ECR before LimitedLiability": "-40.1",
"Liabilities, Current": "-35.7",
"Other Liabilities": "2.82",
"Assets": "12.9",
"Property, Plant and Equipment": "-4.56",
"Intangible Assets": "-8.39",
"Assets, Current": "51.6",
"Other Assets": "-4.04",
"Selling, General and Administrative Expense": "-25.9",
"Expenses": "-29.2",
"Revenues": "-34.6",
"Net Income": "-80.3",
"Other Expenses": "23.7",
"Research and Development": "-38.5",
"Other Revenues": "-34.6",
"Comprehensive Net Income": "-79.6",
"Other Net Income": "1.88",
"Economic Capital Ratio": "-168"
},
"2019": {
"Liabilities, Non-Current": "9.35",
"Liabilities": "-19.0",
"Stockholders Equity": "-16.9",
"ECR before LimitedLiability": "-128",
"Liabilities, Current": "-32.2",
"Assets, Non-Current": "-1.77",
"Assets": "6.86",
"Property, Plant and Equipment": "-13.0",
"Intangible Assets": "-16.0",
"Assets, Current": "33.9",
"Other Assets": "2.75",
"Selling, General and Administrative Expense": "-17.9",
"Expenses": "-21.2",
"Revenues": "-27.7",
"Net Income": "-90.3",
"Other Expenses": "26.8",
"Research and Development": "-39.1",
"Other Revenues": "-27.7",
"Comprehensive Net Income": "-90.0",
"Other Net Income": "1.65",
"Economic Capital Ratio": "-181"
},
"2021": {
"Liabilities, Non-Current": "7.77",
"Liabilities": "-36.6",
"Stockholders Equity": "-16.3",
"ECR before LimitedLiability": "-126",
"Liabilities, Current": "-67.2",
"Assets, Non-Current": "-1.10",
"Assets": "5.49",
"Property, Plant and Equipment": "-5.65",
"Intangible Assets": "-6.29",
"Assets, Current": "42.3",
"Other Assets": "-1.97",
"Selling, General and Administrative Expense": "-6.25",
"Expenses": "-6.55",
"Revenues": "-26.9",
"Net Income": "-60.6",
"Other Expenses": "13.4",
"Research and Development": "-11.4",
"Other Revenues": "-26.9",
"Comprehensive Net Income": "-61.2",
"Other Net Income": "2.11",
"Economic Capital Ratio": "-161"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0000882508_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "31,124",
"Assets, Non-Current": "192",
"Intangible Assets": "0",
"Liabilities, Current": "4,191",
"Liabilities, Non-Current": "124",
"Other Assets": "0",
"Other Compr. Net Income": "-514",
"Other Expenses": "9,492",
"Other Liabilities": "0",
"Other Net Income": "947",
"Other Revenues": "26,199",
"Property, Plant and Equipment": "2,312",
"Research and Development": "7,458",
"Selling, General and Administrative Expense": "10,073"
},
"output_variables": {
"Liabilities": "4,315",
"Assets": "33,628",
"Expenses": "27,023",
"Revenues": "26,199",
"Stockholders Equity": "29,313",
"Net Income": "123",
"Comprehensive Net Income": "-391",
"ECR before LimitedLiability": "354%",
"Economic Capital Ratio": "354%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "28,179",
"Assets, Non-Current": "186",
"Intangible Assets": "0",
"Liabilities, Current": "3,339",
"Liabilities, Non-Current": "141",
"Other Assets": "0",
"Other Compr. Net Income": "-124",
"Other Expenses": "7,957",
"Other Liabilities": "266",
"Other Net Income": "-77",
"Other Revenues": "14,944",
"Property, Plant and Equipment": "2,659",
"Research and Development": "8,743",
"Selling, General and Administrative Expense": "10,481"
},
"output_variables": {
"Liabilities": "3,746",
"Assets": "31,024",
"Expenses": "27,181",
"Revenues": "14,944",
"Stockholders Equity": "27,278",
"Net Income": "-12,314",
"Comprehensive Net Income": "-12,438",
"ECR before LimitedLiability": "93%",
"Economic Capital Ratio": "133%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "46,075",
"Assets, Non-Current": "211",
"Intangible Assets": "0",
"Liabilities, Current": "8,274",
"Liabilities, Non-Current": "121",
"Other Assets": "0",
"Other Compr. Net Income": "11",
"Other Expenses": "17,995",
"Other Liabilities": "133",
"Other Net Income": "24",
"Other Revenues": "26,072",
"Property, Plant and Equipment": "2,840",
"Research and Development": "8,375",
"Selling, General and Administrative Expense": "12,002"
},
"output_variables": {
"Liabilities": "8,528",
"Assets": "49,126",
"Expenses": "38,372",
"Revenues": "26,072",
"Stockholders Equity": "40,598",
"Net Income": "-12,276",
"Comprehensive Net Income": "-12,265",
"ECR before LimitedLiability": "167%",
"Economic Capital Ratio": "183%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "37,700",
"Assets, Non-Current": "222",
"Intangible Assets": "0",
"Liabilities, Current": "4,305",
"Liabilities, Non-Current": "76",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "16,949",
"Other Liabilities": "1,191",
"Other Net Income": "-126",
"Other Revenues": "27,845",
"Property, Plant and Equipment": "3,217",
"Research and Development": "12,186",
"Selling, General and Administrative Expense": "11,663"
},
"output_variables": {
"Liabilities": "5,572",
"Assets": "41,139",
"Expenses": "40,798",
"Revenues": "27,845",
"Stockholders Equity": "35,567",
"Net Income": "-13,079",
"Comprehensive Net Income": "-13,079",
"ECR before LimitedLiability": "142%",
"Economic Capital Ratio": "166%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "24,927",
"Assets, Non-Current": "219",
"Intangible Assets": "0",
"Liabilities, Current": "5,795",
"Liabilities, Non-Current": "133",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "11,934",
"Other Liabilities": "2,208",
"Other Net Income": "-107",
"Other Revenues": "18,956",
"Property, Plant and Equipment": "3,315",
"Research and Development": "14,144",
"Selling, General and Administrative Expense": "10,619"
},
"output_variables": {
"Liabilities": "8,136",
"Assets": "28,461",
"Expenses": "36,697",
"Revenues": "18,956",
"Stockholders Equity": "20,325",
"Net Income": "-17,848",
"Comprehensive Net Income": "-17,848",
"ECR before LimitedLiability": "-114%",
"Economic Capital Ratio": "33%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "22,008",
"Assets, Non-Current": "253",
"Intangible Assets": "0",
"Liabilities, Current": "9,389",
"Liabilities, Non-Current": "14",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "6,829",
"Other Liabilities": "355",
"Other Net Income": "21",
"Other Revenues": "12,149",
"Property, Plant and Equipment": "2,375",
"Research and Development": "9,572",
"Selling, General and Administrative Expense": "9,900"
},
"output_variables": {
"Liabilities": "9,758",
"Assets": "24,636",
"Expenses": "26,301",
"Revenues": "12,149",
"Stockholders Equity": "14,878",
"Net Income": "-14,131",
"Comprehensive Net Income": "-14,131",
"ECR before LimitedLiability": "-112%",
"Economic Capital Ratio": "33%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "34,283",
"Assets, Non-Current": "354",
"Intangible Assets": "0",
"Liabilities, Current": "18,707",
"Liabilities, Non-Current": "16",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "6,555",
"Other Liabilities": "108",
"Other Net Income": "77",
"Other Revenues": "12,629",
"Property, Plant and Equipment": "1,449",
"Research and Development": "9,948",
"Selling, General and Administrative Expense": "9,982"
},
"output_variables": {
"Liabilities": "18,831",
"Assets": "36,086",
"Expenses": "26,485",
"Revenues": "12,629",
"Stockholders Equity": "17,255",
"Net Income": "-13,779",
"Comprehensive Net Income": "-13,779",
"ECR before LimitedLiability": "-45%",
"Economic Capital Ratio": "54%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "28,364",
"Assets, Non-Current": "314",
"Intangible Assets": "1,193",
"Liabilities, Current": "17,998",
"Liabilities, Non-Current": "0",
"Other Assets": "2,703",
"Other Compr. Net Income": "0",
"Other Expenses": "4,675",
"Other Liabilities": "1,583",
"Other Net Income": "189",
"Other Revenues": "10,310",
"Property, Plant and Equipment": "830",
"Research and Development": "12,350",
"Selling, General and Administrative Expense": "8,918"
},
"output_variables": {
"Liabilities": "19,581",
"Assets": "33,404",
"Expenses": "25,943",
"Revenues": "10,310",
"Stockholders Equity": "13,823",
"Net Income": "-15,444",
"Comprehensive Net Income": "-15,444",
"ECR before LimitedLiability": "-101%",
"Economic Capital Ratio": "37%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "28,190",
"Assets, Non-Current": "280",
"Intangible Assets": "1,045",
"Liabilities, Current": "18,012",
"Liabilities, Non-Current": "0",
"Other Assets": "2,825",
"Other Compr. Net Income": "0",
"Other Expenses": "5,518",
"Other Liabilities": "2,389",
"Other Net Income": "97",
"Other Revenues": "8,634",
"Property, Plant and Equipment": "548",
"Research and Development": "7,544",
"Selling, General and Administrative Expense": "6,820"
},
"output_variables": {
"Liabilities": "20,401",
"Assets": "32,888",
"Expenses": "19,882",
"Revenues": "8,634",
"Stockholders Equity": "12,487",
"Net Income": "-11,151",
"Comprehensive Net Income": "-11,151",
"ECR before LimitedLiability": "-51%",
"Economic Capital Ratio": "53%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.52739517,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0000882508.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0000882508.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0000882508.png"
},
{
"company_id": "0001210618",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001210618.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001210618.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001210618.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001210618_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001210618_main_keyfigs.svg",
"name": "SPI Energy Co Ltd",
"rank": 71,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001210618.svg",
"report_text": "The relative strengths and weaknesses of SPI Energy Co Ltd are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of SPI Energy Co Ltd compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 26% points.The greatest weakness of SPI Energy Co Ltd is the variable Stockholders Equity, reducing the Economic Capital Ratio by 124% points.
The company's Economic Capital Ratio, given in the ranking table, is 51%, being 163% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001210618_2022_SPI_Energy_Co_Ltd.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "-40.5",
"Liabilities": "-147",
"Stockholders Equity": "-95.4",
"ECR before LimitedLiability": "-87.7",
"Liabilities, Current": "-84.2",
"Other Liabilities": "7.92",
"Assets, Non-Current": "-3.13",
"Assets": "-6.41",
"Property, Plant and Equipment": "-8.48",
"Intangible Assets": "-17.4",
"Assets, Current": "51.9",
"Other Assets": "-12.8",
"Selling, General and Administrative Expense": "35.7",
"Expenses": "17.2",
"Revenues": "-14.2",
"Net Income": "-2.26",
"Other Expenses": "-60.4",
"Research and Development": "51.2",
"Other Revenues": "-14.2",
"Other Net Income": "-4.18",
"Economic Capital Ratio": "-179"
},
"2012": {
"Liabilities, Non-Current": "-1.27",
"Liabilities": "-109",
"Stockholders Equity": "-94.0",
"Liabilities, Current": "-109",
"Other Liabilities": "1.76",
"Assets, Non-Current": "-0.568",
"Assets": "-1.74",
"ECR before LimitedLiability": "-113",
"Property, Plant and Equipment": "-1.49",
"Intangible Assets": "-5.80",
"Assets, Current": "16.5",
"Other Assets": "-1.90",
"Selling, General and Administrative Expense": "1.24",
"Expenses": "1.68",
"Revenues": "-5.39",
"Net Income": "-1.90",
"Other Expenses": "-34.5",
"Research and Development": "16.8",
"Other Revenues": "-5.39",
"Comprehensive Net Income": "-1.90",
"Economic Capital Ratio": "-192"
},
"2013": {
"Liabilities, Non-Current": "-3.56",
"Liabilities": "-39.2",
"Stockholders Equity": "-74.1",
"ECR before LimitedLiability": "-198",
"Liabilities, Current": "-36.5",
"Other Liabilities": "1.85",
"Assets, Non-Current": "-1.91",
"Assets": "-23.9",
"Property, Plant and Equipment": "-3.37",
"Intangible Assets": "-11.1",
"Assets, Current": "-35.5",
"Other Assets": "13.2",
"Selling, General and Administrative Expense": "-7.55",
"Expenses": "-15.5",
"Revenues": "-24.4",
"Net Income": "-40.3",
"Other Expenses": "-28.3",
"Research and Development": "9.88",
"Other Revenues": "-24.4",
"Comprehensive Net Income": "-40.4",
"Economic Capital Ratio": "-239"
},
"2014": {
"Liabilities, Non-Current": "-8.95",
"Liabilities": "-177",
"Stockholders Equity": "31.4",
"ECR before LimitedLiability": "-25.6",
"Liabilities, Current": "-139",
"Other Liabilities": "-6.49",
"Assets, Non-Current": "-1.27",
"Assets": "106",
"Property, Plant and Equipment": "18.5",
"Intangible Assets": "8.68",
"Assets, Current": "81.4",
"Selling, General and Administrative Expense": "16.1",
"Expenses": "47.2",
"Revenues": "-38.4",
"Net Income": "10.5",
"Other Expenses": "11.0",
"Research and Development": "18.7",
"Other Revenues": "-38.4",
"Comprehensive Net Income": "8.71",
"Other Compr. Net Income": "-1.80",
"Economic Capital Ratio": "-86.6"
},
"2021": {
"Liabilities, Non-Current": "4.53",
"Liabilities": "-31.0",
"Stockholders Equity": "-124",
"ECR before LimitedLiability": "-128",
"Liabilities, Current": "-73.7",
"Other Liabilities": "5.22",
"Assets, Non-Current": "-2.57",
"Assets": "-59.5",
"Property, Plant and Equipment": "-3.23",
"Intangible Assets": "-12.4",
"Assets, Current": "-48.3",
"Other Assets": "26.1",
"Selling, General and Administrative Expense": "-1.87",
"Expenses": "-6.61",
"Revenues": "3.22",
"Net Income": "-3.68",
"Other Expenses": "-48.4",
"Research and Development": "24.1",
"Other Revenues": "3.22",
"Comprehensive Net Income": "-4.94",
"Economic Capital Ratio": "-163"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001210618_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "130,813",
"Assets, Non-Current": "0",
"Intangible Assets": "435",
"Liabilities, Current": "70,805",
"Liabilities, Non-Current": "34,595",
"Other Assets": "420",
"Other Compr. Net Income": "0",
"Other Expenses": "94,571",
"Other Liabilities": "0",
"Other Net Income": "-1,801",
"Other Revenues": "103,072",
"Property, Plant and Equipment": "14,010",
"Research and Development": "0",
"Selling, General and Administrative Expense": "7,161"
},
"output_variables": {
"Liabilities": "105,400",
"Assets": "145,678",
"Expenses": "101,732",
"Revenues": "103,072",
"Stockholders Equity": "40,278",
"Net Income": "-461",
"Comprehensive Net Income": "-461",
"ECR before LimitedLiability": "74%",
"Economic Capital Ratio": "120%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "141,014",
"Assets, Non-Current": "958",
"Intangible Assets": "1,703",
"Liabilities, Current": "118,610",
"Liabilities, Non-Current": "20,097",
"Other Assets": "400",
"Other Compr. Net Income": "-110",
"Other Expenses": "99,956",
"Other Liabilities": "0",
"Other Net Income": "-1,720",
"Other Revenues": "99,956",
"Property, Plant and Equipment": "18,754",
"Research and Development": "0",
"Selling, General and Administrative Expense": "23,708"
},
"output_variables": {
"Liabilities": "138,707",
"Assets": "162,829",
"Expenses": "123,664",
"Revenues": "99,956",
"Stockholders Equity": "24,122",
"Net Income": "-25,428",
"Comprehensive Net Income": "-25,538",
"ECR before LimitedLiability": "-27%",
"Economic Capital Ratio": "57%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "24,127",
"Assets, Non-Current": "0",
"Intangible Assets": "1,132",
"Liabilities, Current": "60,679",
"Liabilities, Non-Current": "13,152",
"Other Assets": "33,953",
"Other Compr. Net Income": "98",
"Other Expenses": "55,472",
"Other Liabilities": "0",
"Other Net Income": "183",
"Other Revenues": "42,629",
"Property, Plant and Equipment": "11,752",
"Research and Development": "0",
"Selling, General and Administrative Expense": "19,584"
},
"output_variables": {
"Liabilities": "73,831",
"Assets": "70,964",
"Expenses": "75,056",
"Revenues": "42,629",
"Stockholders Equity": "-2,867",
"Net Income": "-32,244",
"Comprehensive Net Income": "-32,146",
"ECR before LimitedLiability": "-179%",
"Economic Capital Ratio": "14%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "381,314",
"Assets, Non-Current": "0",
"Intangible Assets": "66,605",
"Liabilities, Current": "252,309",
"Liabilities, Non-Current": "37,235",
"Other Assets": "33,550",
"Other Compr. Net Income": "-4,063",
"Other Expenses": "82,525",
"Other Liabilities": "36,255",
"Other Net Income": "-6,669",
"Other Revenues": "91,642",
"Property, Plant and Equipment": "106,438",
"Research and Development": "0",
"Selling, General and Administrative Expense": "7,644"
},
"output_variables": {
"Liabilities": "325,799",
"Assets": "587,907",
"Expenses": "90,169",
"Revenues": "91,642",
"Stockholders Equity": "262,108",
"Net Income": "-5,196",
"Comprehensive Net Income": "-9,259",
"ECR before LimitedLiability": "126%",
"Economic Capital Ratio": "155%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "84,067",
"Assets, Non-Current": "0",
"Intangible Assets": "8,329",
"Liabilities, Current": "173,838",
"Liabilities, Non-Current": "25,322",
"Other Assets": "99,934",
"Other Compr. Net Income": "-2,967",
"Other Expenses": "155,562",
"Other Liabilities": "2,970",
"Other Net Income": "-1,904",
"Other Revenues": "161,993",
"Property, Plant and Equipment": "35,750",
"Research and Development": "0",
"Selling, General and Administrative Expense": "49,361"
},
"output_variables": {
"Liabilities": "202,130",
"Assets": "228,080",
"Expenses": "204,923",
"Revenues": "161,993",
"Stockholders Equity": "25,950",
"Net Income": "-44,834",
"Comprehensive Net Income": "-47,801",
"ECR before LimitedLiability": "-57%",
"Economic Capital Ratio": "51%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.51155027,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001210618.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001210618.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001210618.png"
},
{
"company_id": "0001682149",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001682149.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001682149.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001682149.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001682149_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001682149_main_keyfigs.svg",
"name": "Datavault AI Inc",
"rank": 72,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001682149.svg",
"report_text": "The relative strengths and weaknesses of Datavault AI Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Datavault AI Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 49% points.The greatest weakness of Datavault AI Inc is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 218% points.
The company's Economic Capital Ratio, given in the ranking table, is 50%, being 164% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001682149_2022_Datavault_AI_Inc.pdf",
"shrinked_graph_json": {
"2018": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-94.1",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Assets, Non-Current": "0",
"Assets": "0",
"Property, Plant and Equipment": "0",
"Intangible Assets": "0",
"Assets, Current": "0",
"Other Assets": "0",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "-1.15",
"Other Expenses": "0",
"Research and Development": "0",
"Amortization of Intangible Assets": "0",
"Other Revenues": "0",
"Revenues": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-0.860",
"Other Compr. Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-222"
},
"2019": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-165",
"Other Liabilities": "0",
"Assets, Non-Current": "0",
"Assets": "-0.0411",
"Property, Plant and Equipment": "0",
"Intangible Assets": "0",
"Assets, Current": "0",
"Other Assets": "0",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "-57.9",
"Other Expenses": "0",
"Research and Development": "0",
"Other Revenues": "0",
"Revenues": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-57.8",
"Other Net Income": "0",
"Economic Capital Ratio": "-219"
},
"2020": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"Stockholders Equity": "-0.0396",
"ECR before LimitedLiability": "-188",
"Liabilities, Current": "0",
"Assets, Non-Current": "-0.0264",
"Assets": "-3.29",
"Property, Plant and Equipment": "-1.01",
"Intangible Assets": "-1.86",
"Assets, Current": "0.0284",
"Other Assets": "-0.356",
"Selling, General and Administrative Expense": "-26.8",
"Expenses": "-53.9",
"Revenues": "-18.7",
"Net Income": "-214",
"Other Expenses": "0.0260",
"Research and Development": "-2.81",
"Amortization of Intangible Assets": "0",
"Other Revenues": "-18.7",
"Comprehensive Net Income": "-215",
"Economic Capital Ratio": "-231"
},
"2021": {
"Liabilities, Non-Current": "13.9",
"Liabilities": "25.3",
"Stockholders Equity": "15.9",
"ECR before LimitedLiability": "-129",
"Liabilities, Current": "6.41",
"Other Liabilities": "7.54",
"Assets": "-9.48",
"Property, Plant and Equipment": "-9.47",
"Intangible Assets": "-29.0",
"Assets, Current": "49.1",
"Other Assets": "-9.42",
"Selling, General and Administrative Expense": "-99.8",
"Expenses": "-129",
"Revenues": "-54.8",
"Net Income": "-217",
"Other Expenses": "13.7",
"Research and Development": "-33.8",
"Other Revenues": "-54.8",
"Comprehensive Net Income": "-218",
"Other Net Income": "3.36",
"Economic Capital Ratio": "-164"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001682149_strength_weakness.svg",
"table_records": {
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "5,142",
"Assets, Non-Current": "94",
"Intangible Assets": "61",
"Liabilities, Current": "1,378",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-3.1",
"Other Expenses": "43,173",
"Other Liabilities": "210",
"Other Net Income": "-14,224",
"Other Revenues": "1,374",
"Property, Plant and Equipment": "110",
"Research and Development": "4,873",
"Selling, General and Administrative Expense": "6,460"
},
"output_variables": {
"Liabilities": "1,588",
"Assets": "5,406",
"Expenses": "54,506",
"Revenues": "1,374",
"Stockholders Equity": "3,818",
"Net Income": "-67,356",
"Comprehensive Net Income": "-67,360",
"ECR before LimitedLiability": "-7,122%",
"Economic Capital Ratio": "0%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "4,016",
"Assets, Non-Current": "94",
"Intangible Assets": "28",
"Liabilities, Current": "2,700",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "-3.0",
"Other Expenses": "1,541",
"Other Liabilities": "411",
"Other Net Income": "-1,073",
"Other Revenues": "1,666",
"Property, Plant and Equipment": "84",
"Research and Development": "5,427",
"Selling, General and Administrative Expense": "5,663"
},
"output_variables": {
"Liabilities": "3,111",
"Assets": "4,222",
"Expenses": "12,631",
"Revenues": "1,666",
"Stockholders Equity": "1,111",
"Net Income": "-12,038",
"Comprehensive Net Income": "-12,041",
"ECR before LimitedLiability": "-1,187%",
"Economic Capital Ratio": "0.000000000000000000000000011%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "11,116",
"Assets, Non-Current": "41",
"Intangible Assets": "0",
"Liabilities, Current": "2,284",
"Liabilities, Non-Current": "668",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "3,361",
"Other Liabilities": "434",
"Other Net Income": "-34",
"Other Revenues": "2,404",
"Property, Plant and Equipment": "142",
"Research and Development": "4,572",
"Selling, General and Administrative Expense": "7,142"
},
"output_variables": {
"Liabilities": "3,386",
"Assets": "11,299",
"Expenses": "15,075",
"Revenues": "2,404",
"Stockholders Equity": "7,913",
"Net Income": "-12,705",
"Comprehensive Net Income": "-12,705",
"ECR before LimitedLiability": "-411%",
"Economic Capital Ratio": "0.028%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "19,188",
"Assets, Non-Current": "41",
"Intangible Assets": "0",
"Liabilities, Current": "2,965",
"Liabilities, Non-Current": "41",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "4,975",
"Other Liabilities": "8.0",
"Other Net Income": "-11",
"Other Revenues": "6,541",
"Property, Plant and Equipment": "162",
"Research and Development": "5,236",
"Selling, General and Administrative Expense": "8,139"
},
"output_variables": {
"Liabilities": "3,014",
"Assets": "19,391",
"Expenses": "18,350",
"Revenues": "6,541",
"Stockholders Equity": "16,377",
"Net Income": "-11,820",
"Comprehensive Net Income": "-11,820",
"ECR before LimitedLiability": "-62%",
"Economic Capital Ratio": "50%"
}
}
},
"top_rated": false,
"trend": -4.0,
"value": 0.49755462,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001682149.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001682149.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001682149.png"
},
{
"company_id": "0001282631",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001282631.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001282631.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001282631.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001282631_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001282631_main_keyfigs.svg",
"name": "Netlist INC",
"rank": 73,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001282631.svg",
"report_text": "The relative strengths and weaknesses of Netlist INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Netlist INC compared to the market average is the variable Other Revenues, increasing the Economic Capital Ratio by 26% points.The greatest weakness of Netlist INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 331% points.
The company's Economic Capital Ratio, given in the ranking table, is 28%, being 186% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001282631_2022_Netlist_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "28.7",
"Liabilities": "65.6",
"Stockholders Equity": "-357",
"ECR before LimitedLiability": "-61.1",
"Liabilities, Current": "15.9",
"Other Liabilities": "22.2",
"Assets, Non-Current": "-6.88",
"Assets": "-147",
"Property, Plant and Equipment": "-40.0",
"Intangible Assets": "-42.8",
"Assets, Current": "-82.6",
"Other Assets": "-29.9",
"Selling, General and Administrative Expense": "8.45",
"Expenses": "-145",
"Revenues": "57.7",
"Net Income": "-76.2",
"Other Expenses": "-93.6",
"Research and Development": "-52.6",
"Other Revenues": "57.7",
"Comprehensive Net Income": "-76.0",
"Economic Capital Ratio": "-152"
},
"2012": {
"Liabilities, Non-Current": "10.3",
"Liabilities": "17.1",
"Stockholders Equity": "-205",
"ECR before LimitedLiability": "-145",
"Liabilities, Current": "6.64",
"Other Liabilities": "6.77",
"Assets, Non-Current": "-6.20",
"Assets": "-162",
"Property, Plant and Equipment": "-30.2",
"Intangible Assets": "-32.0",
"Assets, Current": "-78.0",
"Other Assets": "-24.9",
"Selling, General and Administrative Expense": "-13.6",
"Expenses": "-121",
"Revenues": "10.5",
"Net Income": "-96.9",
"Other Expenses": "-29.1",
"Research and Development": "-33.1",
"Other Revenues": "10.5",
"Comprehensive Net Income": "-95.1",
"Economic Capital Ratio": "-224"
},
"2013": {
"Liabilities, Non-Current": "-8.19",
"Liabilities": "2.80",
"Stockholders Equity": "-145",
"ECR before LimitedLiability": "-197",
"Liabilities, Current": "4.28",
"Other Liabilities": "3.80",
"Assets": "-117",
"Property, Plant and Equipment": "-30.1",
"Intangible Assets": "-27.3",
"Assets, Current": "-38.0",
"Other Assets": "-20.0",
"Selling, General and Administrative Expense": "-3.15",
"Expenses": "-44.4",
"Revenues": "-5.93",
"Net Income": "-80.3",
"Other Expenses": "-35.7",
"Research and Development": "-11.9",
"Other Revenues": "-5.93",
"Comprehensive Net Income": "-81.6",
"Other Net Income": "-6.46",
"Economic Capital Ratio": "-238"
},
"2014": {
"Liabilities, Non-Current": "-0.0538",
"Liabilities": "0.0475",
"Stockholders Equity": "-58.0",
"ECR before LimitedLiability": "-180",
"Other Liabilities": "0.0874",
"Assets, Non-Current": "-0.174",
"Assets": "-61.9",
"Property, Plant and Equipment": "-5.94",
"Intangible Assets": "-5.35",
"Assets, Current": "-11.0",
"Other Assets": "-4.21",
"Selling, General and Administrative Expense": "-0.718",
"Expenses": "-33.5",
"Revenues": "-2.03",
"Net Income": "-58.4",
"Other Expenses": "-19.8",
"Other Revenues": "-2.03",
"Comprehensive Net Income": "-58.1",
"Other Net Income": "-0.221",
"Other Compr. Net Income": "0.0273",
"Economic Capital Ratio": "-241"
},
"2016": {
"Liabilities, Non-Current": "2.10",
"Liabilities": "-9.47",
"Stockholders Equity": "-113",
"ECR before LimitedLiability": "-162",
"Liabilities, Current": "1.59",
"Other Liabilities": "-26.8",
"Assets, Non-Current": "-1.54",
"Assets": "-52.4",
"Property, Plant and Equipment": "-13.8",
"Intangible Assets": "-28.3",
"Assets, Current": "-1.51",
"Other Assets": "-17.2",
"Selling, General and Administrative Expense": "-12.1",
"Expenses": "-27.3",
"Revenues": "-4.48",
"Net Income": "-38.8",
"Other Expenses": "-5.32",
"Research and Development": "-3.00",
"Other Revenues": "-4.48",
"Comprehensive Net Income": "-38.7",
"Economic Capital Ratio": "-228"
},
"2017": {
"Assets": "-135",
"Stockholders Equity": "-211",
"Liabilities, Non-Current": "0.520",
"ECR before LimitedLiability": "-192",
"Property, Plant and Equipment": "-13.3",
"Intangible Assets": "-29.8",
"Assets, Current": "-44.0",
"Other Assets": "-12.6",
"Selling, General and Administrative Expense": "0.569",
"Expenses": "-35.7",
"Revenues": "0.813",
"Net Income": "-24.3",
"Other Expenses": "-58.0",
"Research and Development": "0.889",
"Amortization of Intangible Assets": "0.156",
"Other Revenues": "0.813",
"Liabilities, Current": "0.362",
"Other Liabilities": "-3.53",
"Comprehensive Net Income": "-24.6",
"Other Net Income": "-0.519",
"Economic Capital Ratio": "-231"
},
"2018": {
"Liabilities, Non-Current": "0.614",
"Liabilities": "-0.324",
"Stockholders Equity": "-74.4",
"ECR before LimitedLiability": "-92.6",
"Liabilities, Current": "0.535",
"Other Liabilities": "-5.04",
"Assets, Non-Current": "-0.880",
"Assets": "-57.7",
"Property, Plant and Equipment": "-11.2",
"Intangible Assets": "-15.9",
"Assets, Current": "-13.5",
"Other Assets": "-2.93",
"Selling, General and Administrative Expense": "0.960",
"Expenses": "-22.8",
"Net Income": "-21.9",
"Other Net Income": "0.0838",
"Other Expenses": "-54.3",
"Research and Development": "1.26",
"Amortization of Intangible Assets": "0.121",
"Comprehensive Net Income": "-21.3",
"Economic Capital Ratio": "-220"
},
"2019": {
"Liabilities, Non-Current": "-5.32",
"Liabilities": "-9.01",
"Stockholders Equity": "-134",
"ECR before LimitedLiability": "-162",
"Liabilities, Current": "-2.12",
"Other Liabilities": "0.552",
"Assets, Non-Current": "-1.40",
"Assets": "-55.9",
"Property, Plant and Equipment": "-13.8",
"Intangible Assets": "-22.2",
"Assets, Current": "-13.9",
"Other Assets": "-0.763",
"Expenses": "-14.0",
"Revenues": "-1.92",
"Net Income": "-23.5",
"Other Expenses": "-32.1",
"Research and Development": "2.39",
"Other Revenues": "-1.92",
"Comprehensive Net Income": "-23.3",
"Other Net Income": "-0.829",
"Economic Capital Ratio": "-215"
},
"2021": {
"Liabilities, Non-Current": "14.9",
"Liabilities": "6.39",
"Stockholders Equity": "-331",
"ECR before LimitedLiability": "-151",
"Liabilities, Current": "-28.7",
"Other Liabilities": "9.49",
"Assets, Non-Current": "-7.61",
"Assets": "-169",
"Property, Plant and Equipment": "-29.3",
"Intangible Assets": "-37.9",
"Assets, Current": "-63.1",
"Other Assets": "-28.0",
"Selling, General and Administrative Expense": "10.9",
"Expenses": "-41.3",
"Revenues": "26.2",
"Net Income": "6.06",
"Other Expenses": "-145",
"Research and Development": "22.8",
"Other Revenues": "26.2",
"Comprehensive Net Income": "5.30",
"Economic Capital Ratio": "-186"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001282631_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "28,797",
"Assets, Non-Current": "161",
"Intangible Assets": "0",
"Liabilities, Current": "11,022",
"Liabilities, Non-Current": "1,212",
"Other Assets": "444",
"Other Compr. Net Income": "0",
"Other Expenses": "40,415",
"Other Liabilities": "0",
"Other Net Income": "-284",
"Other Revenues": "60,729",
"Property, Plant and Equipment": "2,771",
"Research and Development": "14,924",
"Selling, General and Administrative Expense": "10,705"
},
"output_variables": {
"Liabilities": "12,234",
"Assets": "32,173",
"Expenses": "66,044",
"Revenues": "60,729",
"Stockholders Equity": "19,939",
"Net Income": "-5,599",
"Comprehensive Net Income": "-5,599",
"ECR before LimitedLiability": "114%",
"Economic Capital Ratio": "147%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "19,707",
"Assets, Non-Current": "130",
"Intangible Assets": "0",
"Liabilities, Current": "8,591",
"Liabilities, Non-Current": "94",
"Other Assets": "0",
"Other Compr. Net Income": "56",
"Other Expenses": "27,462",
"Other Liabilities": "0",
"Other Net Income": "-472",
"Other Revenues": "36,873",
"Property, Plant and Equipment": "2,560",
"Research and Development": "12,845",
"Selling, General and Administrative Expense": "10,075"
},
"output_variables": {
"Liabilities": "8,685",
"Assets": "22,397",
"Expenses": "50,382",
"Revenues": "36,873",
"Stockholders Equity": "13,712",
"Net Income": "-13,981",
"Comprehensive Net Income": "-13,925",
"ECR before LimitedLiability": "-137%",
"Economic Capital Ratio": "25%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "16,110",
"Assets, Non-Current": "422",
"Intangible Assets": "0",
"Liabilities, Current": "5,463",
"Liabilities, Non-Current": "5,199",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "19,952",
"Other Liabilities": "0",
"Other Net Income": "-912",
"Other Revenues": "23,048",
"Property, Plant and Equipment": "1,143",
"Research and Development": "6,683",
"Selling, General and Administrative Expense": "6,267"
},
"output_variables": {
"Liabilities": "10,662",
"Assets": "17,675",
"Expenses": "32,902",
"Revenues": "23,048",
"Stockholders Equity": "7,013",
"Net Income": "-10,766",
"Comprehensive Net Income": "-10,766",
"ECR before LimitedLiability": "-175%",
"Economic Capital Ratio": "15%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "15,699",
"Assets, Non-Current": "150",
"Intangible Assets": "0",
"Liabilities, Current": "7,792",
"Liabilities, Non-Current": "3,731",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "21,371",
"Other Liabilities": "0",
"Other Net Income": "-1,574",
"Other Revenues": "19,195",
"Property, Plant and Equipment": "393",
"Research and Development": "4,835",
"Selling, General and Administrative Expense": "6,796"
},
"output_variables": {
"Liabilities": "11,523",
"Assets": "16,242",
"Expenses": "33,002",
"Revenues": "19,195",
"Stockholders Equity": "4,719",
"Net Income": "-15,381",
"Comprehensive Net Income": "-15,381",
"ECR before LimitedLiability": "-345%",
"Economic Capital Ratio": "0.27%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "19,253",
"Assets, Non-Current": "70",
"Intangible Assets": "0",
"Liabilities, Current": "6,210",
"Liabilities, Non-Current": "36",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "15,374",
"Other Liabilities": "14,251",
"Other Net Income": "-192",
"Other Revenues": "19,655",
"Property, Plant and Equipment": "645",
"Research and Development": "6,287",
"Selling, General and Administrative Expense": "9,033"
},
"output_variables": {
"Liabilities": "20,497",
"Assets": "19,968",
"Expenses": "30,694",
"Revenues": "19,655",
"Stockholders Equity": "-529",
"Net Income": "-11,231",
"Comprehensive Net Income": "-11,231",
"ECR before LimitedLiability": "-219%",
"Economic Capital Ratio": "6.8%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "16,925",
"Assets, Non-Current": "1,406",
"Intangible Assets": "0",
"Liabilities, Current": "9,289",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "38,577",
"Other Liabilities": "14,827",
"Other Net Income": "-560",
"Other Revenues": "38,322",
"Property, Plant and Equipment": "459",
"Research and Development": "5,231",
"Selling, General and Administrative Expense": "7,374"
},
"output_variables": {
"Liabilities": "24,116",
"Assets": "18,790",
"Expenses": "51,182",
"Revenues": "38,322",
"Stockholders Equity": "-5,326",
"Net Income": "-13,420",
"Comprehensive Net Income": "-13,420",
"ECR before LimitedLiability": "-298%",
"Economic Capital Ratio": "1.1%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "23,192",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,113",
"Liabilities, Non-Current": "0",
"Other Assets": "1,394",
"Other Compr. Net Income": "0",
"Other Expenses": "40,144",
"Other Liabilities": "17,424",
"Other Net Income": "-750",
"Other Revenues": "33,529",
"Property, Plant and Equipment": "279",
"Research and Development": "2,899",
"Selling, General and Administrative Expense": "6,856"
},
"output_variables": {
"Liabilities": "30,537",
"Assets": "24,865",
"Expenses": "49,899",
"Revenues": "33,529",
"Stockholders Equity": "-5,672",
"Net Income": "-17,120",
"Comprehensive Net Income": "-17,120",
"ECR before LimitedLiability": "-285%",
"Economic Capital Ratio": "1.5%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "19,511",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "14,069",
"Liabilities, Non-Current": "16,435",
"Other Assets": "2,344",
"Other Compr. Net Income": "0",
"Other Expenses": "27,677",
"Other Liabilities": "0",
"Other Net Income": "-949",
"Other Revenues": "26,103",
"Property, Plant and Equipment": "286",
"Research and Development": "2,383",
"Selling, General and Administrative Expense": "7,546"
},
"output_variables": {
"Liabilities": "30,504",
"Assets": "22,141",
"Expenses": "37,606",
"Revenues": "26,103",
"Stockholders Equity": "-8,363",
"Net Income": "-12,452",
"Comprehensive Net Income": "-12,452",
"ECR before LimitedLiability": "-256%",
"Economic Capital Ratio": "3.1%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "24,918",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "27,644",
"Liabilities, Non-Current": "248",
"Other Assets": "172",
"Other Compr. Net Income": "0",
"Other Expenses": "42,872",
"Other Liabilities": "0",
"Other Net Income": "-430",
"Other Revenues": "47,234",
"Property, Plant and Equipment": "182",
"Research and Development": "2,953",
"Selling, General and Administrative Expense": "8,247"
},
"output_variables": {
"Liabilities": "27,892",
"Assets": "25,272",
"Expenses": "54,072",
"Revenues": "47,234",
"Stockholders Equity": "-2,620",
"Net Income": "-7,268",
"Comprehensive Net Income": "-7,268",
"ECR before LimitedLiability": "-128%",
"Economic Capital Ratio": "28%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.28249498,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001282631.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001282631.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001282631.png"
},
{
"company_id": "0001821769",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001821769.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001821769.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001821769.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001821769_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001821769_main_keyfigs.svg",
"name": "Navitas Semiconductor Corp",
"rank": 74,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001821769.svg",
"report_text": "The relative strengths and weaknesses of Navitas Semiconductor Corp are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Navitas Semiconductor Corp compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 17% points.The greatest weakness of Navitas Semiconductor Corp is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 63% points.
The company's Economic Capital Ratio, given in the ranking table, is 17%, being 196% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001821769_2022_Navitas_Semiconductor_Corp.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities, Non-Current": "3.46",
"Liabilities": "-34.1",
"Stockholders Equity": "-25.1",
"ECR before LimitedLiability": "-162",
"Liabilities, Current": "4.53",
"Other Liabilities": "-62.6",
"Assets, Non-Current": "-1.44",
"Assets": "12.2",
"Property, Plant and Equipment": "-10.2",
"Intangible Assets": "-15.4",
"Assets, Current": "17.4",
"Other Assets": "-9.88",
"Selling, General and Administrative Expense": "-8.41",
"Expenses": "10.7",
"Revenues": "-37.5",
"Net Income": "-62.3",
"Other Expenses": "13.5",
"Other Revenues": "-37.5",
"Comprehensive Net Income": "-62.9",
"Other Net Income": "-36.1",
"Economic Capital Ratio": "-196"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001821769_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "291,370",
"Assets, Non-Current": "1,553",
"Intangible Assets": "170",
"Liabilities, Current": "10,728",
"Liabilities, Non-Current": "3,776",
"Other Assets": "206",
"Other Compr. Net Income": "-1.0",
"Other Expenses": "13,097",
"Other Liabilities": "215,561",
"Other Net Income": "-84,130",
"Other Revenues": "23,736",
"Property, Plant and Equipment": "2,302",
"Research and Development": "27,820",
"Selling, General and Administrative Expense": "51,374"
},
"output_variables": {
"Liabilities": "230,065",
"Assets": "295,601",
"Expenses": "92,291",
"Revenues": "23,736",
"Stockholders Equity": "65,536",
"Net Income": "-152,685",
"Comprehensive Net Income": "-152,686",
"ECR before LimitedLiability": "-164%",
"Economic Capital Ratio": "17%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.17455081,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001821769.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001821769.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001821769.png"
},
{
"company_id": "0001781405",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001781405.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001781405.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001781405.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001781405_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001781405_main_keyfigs.svg",
"name": "Odyssey Semiconductor Technologies Inc",
"rank": 75,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001781405.svg",
"report_text": "The relative strengths and weaknesses of Odyssey Semiconductor Technologies Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Odyssey Semiconductor Technologies Inc compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 8.3% points.The greatest weakness of Odyssey Semiconductor Technologies Inc is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 264% points.
The company's Economic Capital Ratio, given in the ranking table, is 8.6%, being 205% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001781405_2022_Odyssey_Semiconductor_Technologies_Inc.pdf",
"shrinked_graph_json": {
"2019": {
"Liabilities, Non-Current": "8.42",
"Liabilities": "7.78",
"Stockholders Equity": "5.02",
"ECR before LimitedLiability": "-144",
"Liabilities, Current": "-5.04",
"Other Liabilities": "3.21",
"Assets, Non-Current": "-4.00",
"Assets": "-12.4",
"Property, Plant and Equipment": "2.62",
"Intangible Assets": "-30.2",
"Assets, Current": "14.8",
"Other Assets": "3.02",
"Selling, General and Administrative Expense": "-168",
"Expenses": "-94.8",
"Revenues": "-46.1",
"Net Income": "-208",
"Other Expenses": "4.65",
"Research and Development": "16.4",
"Other Revenues": "-46.1",
"Comprehensive Net Income": "-208",
"Economic Capital Ratio": "-197"
},
"2020": {
"Liabilities": "0",
"Stockholders Equity": "-12.4",
"ECR before LimitedLiability": "-188",
"Assets, Non-Current": "0",
"Assets": "-48.0",
"Property, Plant and Equipment": "0",
"Intangible Assets": "-1.42",
"Assets, Current": "-21.3",
"Other Assets": "-0.0523",
"Selling, General and Administrative Expense": "-5.44",
"Expenses": "-34.8",
"Revenues": "-0.326",
"Net Income": "-83.0",
"Other Expenses": "-0.0441",
"Research and Development": "-0.0140",
"Amortization of Intangible Assets": "0",
"Other Revenues": "-0.326",
"Comprehensive Net Income": "-84.7",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-231"
},
"2021": {
"Liabilities, Non-Current": "1.41",
"Liabilities": "5.47",
"Stockholders Equity": "6.35",
"ECR before LimitedLiability": "-171",
"Liabilities, Current": "3.84",
"Other Liabilities": "2.21",
"Assets, Non-Current": "-2.82",
"Assets": "-13.1",
"Property, Plant and Equipment": "5.46",
"Intangible Assets": "-27.5",
"Assets, Current": "7.88",
"Other Assets": "-13.0",
"Selling, General and Administrative Expense": "-88.0",
"Expenses": "-118",
"Revenues": "-50.2",
"Net Income": "-263",
"Other Expenses": "8.32",
"Research and Development": "-48.6",
"Other Revenues": "-50.2",
"Comprehensive Net Income": "-264",
"Economic Capital Ratio": "-205"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001781405_strength_weakness.svg",
"table_records": {
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,501",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "530",
"Liabilities, Non-Current": "0",
"Other Assets": "185",
"Other Compr. Net Income": "0",
"Other Expenses": "740",
"Other Liabilities": "0",
"Other Net Income": "1.2",
"Other Revenues": "720",
"Property, Plant and Equipment": "390",
"Research and Development": "0",
"Selling, General and Administrative Expense": "1,439"
},
"output_variables": {
"Liabilities": "530",
"Assets": "2,076",
"Expenses": "2,179",
"Revenues": "720",
"Stockholders Equity": "1,546",
"Net Income": "-1,458",
"Comprehensive Net Income": "-1,458",
"ECR before LimitedLiability": "-151%",
"Economic Capital Ratio": "21%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "565",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "501",
"Liabilities, Non-Current": "622",
"Other Assets": "103",
"Other Compr. Net Income": "0",
"Other Expenses": "1,453",
"Other Liabilities": "0",
"Other Net Income": "-3.3",
"Other Revenues": "1,374",
"Property, Plant and Equipment": "986",
"Research and Development": "607",
"Selling, General and Administrative Expense": "1,354"
},
"output_variables": {
"Liabilities": "1,123",
"Assets": "1,654",
"Expenses": "3,414",
"Revenues": "1,374",
"Stockholders Equity": "531",
"Net Income": "-2,043",
"Comprehensive Net Income": "-2,043",
"ECR before LimitedLiability": "-474%",
"Economic Capital Ratio": "0.0022%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "2,838",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "232",
"Liabilities, Non-Current": "345",
"Other Assets": "103",
"Other Compr. Net Income": "0",
"Other Expenses": "400",
"Other Liabilities": "0",
"Other Net Income": "-16",
"Other Revenues": "749",
"Property, Plant and Equipment": "853",
"Research and Development": "1,520",
"Selling, General and Administrative Expense": "1,955"
},
"output_variables": {
"Liabilities": "578",
"Assets": "3,794",
"Expenses": "3,874",
"Revenues": "749",
"Stockholders Equity": "3,216",
"Net Income": "-3,142",
"Comprehensive Net Income": "-3,142",
"ECR before LimitedLiability": "-206%",
"Economic Capital Ratio": "8.6%"
}
}
},
"top_rated": false,
"trend": -6.0,
"value": 0.086183862,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001781405.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001781405.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001781405.png"
},
{
"company_id": "0001350102",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001350102.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001350102.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001350102.png",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001350102_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001350102_main_keyfigs.svg",
"name": "Ascent Solar Technologies Inc",
"rank": 76,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Ascent Solar Technologies Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Ascent Solar Technologies Inc compared to the market average is the variable Other Assets, increasing the Economic Capital Ratio by 7.3% points.The greatest weakness of Ascent Solar Technologies Inc is the variable Stockholders Equity, reducing the Economic Capital Ratio by 51% points.
The company's Economic Capital Ratio, given in the ranking table, is 8.4%, being 206% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001350102_2022_Ascent_Solar_Technologies_Inc.pdf",
"shrinked_graph_json": {
"2012": {
"Liabilities, Non-Current": "17.6",
"Liabilities": "51.9",
"Stockholders Equity": "101",
"ECR before LimitedLiability": "-28.6",
"Liabilities, Current": "24.7",
"Other Liabilities": "10.3",
"Assets": "85.1",
"Property, Plant and Equipment": "137",
"Intangible Assets": "-18.6",
"Assets, Current": "-15.2",
"Other Assets": "-9.94",
"Selling, General and Administrative Expense": "-3.14",
"Expenses": "-80.8",
"Revenues": "-104",
"Net Income": "-219",
"Other Expenses": "90.4",
"Research and Development": "-233",
"Other Revenues": "-104",
"Comprehensive Net Income": "-218",
"Other Net Income": "-6.48",
"Economic Capital Ratio": "-108"
},
"2013": {
"Liabilities, Non-Current": "7.35",
"Liabilities": "13.9",
"Stockholders Equity": "9.11",
"ECR before LimitedLiability": "-167",
"Other Liabilities": "5.40",
"Assets, Non-Current": "-2.78",
"Assets": "-8.73",
"Property, Plant and Equipment": "44.7",
"Intangible Assets": "-12.8",
"Assets, Current": "-66.6",
"Other Assets": "-7.80",
"Selling, General and Administrative Expense": "-851",
"Expenses": "-90.9",
"Revenues": "-70.6",
"Net Income": "-202",
"Other Expenses": "44.7",
"Research and Development": "29.2",
"Other Revenues": "-70.6",
"Comprehensive Net Income": "-221",
"Other Compr. Net Income": "-5.96",
"Economic Capital Ratio": "-208"
},
"2014": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-181",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Assets, Non-Current": "0",
"Assets": "0",
"Property, Plant and Equipment": "0",
"Intangible Assets": "0",
"Assets, Current": "0",
"Other Assets": "0",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "-58.0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-130",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-242"
},
"2015": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-409",
"Other Liabilities": "0",
"Assets, Non-Current": "0",
"Assets": "0",
"Property, Plant and Equipment": "0",
"Intangible Assets": "0",
"Assets, Current": "0",
"Other Assets": "0",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "-125",
"Other Expenses": "0",
"Research and Development": "0",
"Other Revenues": "0",
"Revenues": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-122",
"Other Net Income": "0",
"Economic Capital Ratio": "-474"
},
"2016": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"Assets": "0",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-169",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Assets, Non-Current": "0",
"Property, Plant and Equipment": "0",
"Intangible Assets": "0",
"Assets, Current": "0",
"Other Assets": "0",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "-13.6",
"Research and Development": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "-13.5",
"Other Net Income": "0",
"Economic Capital Ratio": "-234"
},
"2017": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"Assets": "-0.0122",
"Stockholders Equity": "-0.0158",
"ECR before LimitedLiability": "-193",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Assets, Non-Current": "0",
"Property, Plant and Equipment": "0",
"Intangible Assets": "0",
"Assets, Current": "0",
"Other Assets": "0",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "-14.3",
"Research and Development": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "-14.4",
"Other Net Income": "0",
"Economic Capital Ratio": "-232"
},
"2018": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"Assets": "-0.0302",
"Stockholders Equity": "-4.39",
"ECR before LimitedLiability": "-94.1",
"Liabilities, Current": "0",
"Assets, Non-Current": "0",
"Property, Plant and Equipment": "0",
"Intangible Assets": "0",
"Assets, Current": "0",
"Other Assets": "0",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "-0.297",
"Other Expenses": "0",
"Research and Development": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "-0.290",
"Other Net Income": "0",
"Economic Capital Ratio": "-222"
},
"2020": {
"Liabilities, Non-Current": "-25.2",
"Liabilities": "-228",
"Stockholders Equity": "-147",
"Liabilities, Current": "-9.79",
"Other Liabilities": "-5.10",
"Assets, Non-Current": "0.484",
"Assets": "-10.4",
"ECR before LimitedLiability": "-183",
"Property, Plant and Equipment": "-4.31",
"Intangible Assets": "-5.26",
"Assets, Current": "-17.4",
"Other Assets": "4.63",
"Selling, General and Administrative Expense": "0.655",
"Expenses": "4.09",
"Revenues": "-26.2",
"Net Income": "3.35",
"Other Expenses": "3.88",
"Other Revenues": "-26.2",
"Comprehensive Net Income": "3.33",
"Other Net Income": "4.34",
"Economic Capital Ratio": "-226"
},
"2021": {
"Liabilities, Non-Current": "-44.9",
"Liabilities": "-41.2",
"Stockholders Equity": "-50.6",
"ECR before LimitedLiability": "-171",
"Other Liabilities": "1.22",
"Assets, Non-Current": "0.935",
"Assets": "-8.56",
"Property, Plant and Equipment": "-7.63",
"Intangible Assets": "-13.3",
"Assets, Current": "-4.33",
"Other Assets": "7.29",
"Selling, General and Administrative Expense": "-7.64",
"Expenses": "-9.02",
"Revenues": "-44.7",
"Net Income": "-33.6",
"Other Expenses": "5.94",
"Research and Development": "-14.9",
"Other Revenues": "-44.7",
"Comprehensive Net Income": "-33.9",
"Other Net Income": "7.04",
"Economic Capital Ratio": "-206"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001350102_strength_weakness.svg",
"table_records": {
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "15,713",
"Assets, Non-Current": "57",
"Intangible Assets": "0",
"Liabilities, Current": "2,909",
"Liabilities, Non-Current": "0",
"Other Assets": "501",
"Other Compr. Net Income": "0",
"Other Expenses": "3,402",
"Other Liabilities": "0",
"Other Net Income": "-827",
"Other Revenues": "11,595",
"Property, Plant and Equipment": "27,254",
"Research and Development": "20,729",
"Selling, General and Administrative Expense": "5,008"
},
"output_variables": {
"Liabilities": "2,909",
"Assets": "43,524",
"Expenses": "29,139",
"Revenues": "11,595",
"Stockholders Equity": "40,615",
"Net Income": "-18,370",
"Comprehensive Net Income": "-18,370",
"ECR before LimitedLiability": "106%",
"Economic Capital Ratio": "142%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "6,842",
"Assets, Non-Current": "53",
"Intangible Assets": "0",
"Liabilities, Current": "5,672",
"Liabilities, Non-Current": "0",
"Other Assets": "880",
"Other Compr. Net Income": "-847",
"Other Expenses": "-18,666",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "12,912",
"Property, Plant and Equipment": "20,764",
"Research and Development": "0",
"Selling, General and Administrative Expense": "48,221"
},
"output_variables": {
"Liabilities": "5,672",
"Assets": "28,539",
"Expenses": "29,556",
"Revenues": "12,912",
"Stockholders Equity": "22,867",
"Net Income": "-16,644",
"Comprehensive Net Income": "-17,491",
"ECR before LimitedLiability": "-79%",
"Economic Capital Ratio": "45%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "35,186",
"Assets, Non-Current": "449",
"Intangible Assets": "0",
"Liabilities, Current": "11,165",
"Liabilities, Non-Current": "0",
"Other Assets": "5,628",
"Other Compr. Net Income": "-10,342",
"Other Expenses": "230,589",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "18,247",
"Property, Plant and Equipment": "14,657",
"Research and Development": "0",
"Selling, General and Administrative Expense": "62,577"
},
"output_variables": {
"Liabilities": "11,165",
"Assets": "55,920",
"Expenses": "293,166",
"Revenues": "18,247",
"Stockholders Equity": "44,755",
"Net Income": "-274,919",
"Comprehensive Net Income": "-285,261",
"ECR before LimitedLiability": "-2,945%",
"Economic Capital Ratio": "0.000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000090%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "7,986",
"Assets, Non-Current": "105",
"Intangible Assets": "0",
"Liabilities, Current": "10,126",
"Liabilities, Non-Current": "0",
"Other Assets": "1,568",
"Other Compr. Net Income": "0",
"Other Expenses": "21,920",
"Other Liabilities": "0",
"Other Net Income": "-18,051",
"Other Revenues": "6,537",
"Property, Plant and Equipment": "9,091",
"Research and Development": "0",
"Selling, General and Administrative Expense": "12,363"
},
"output_variables": {
"Liabilities": "10,126",
"Assets": "18,750",
"Expenses": "34,283",
"Revenues": "6,537",
"Stockholders Equity": "8,624",
"Net Income": "-45,798",
"Comprehensive Net Income": "-45,798",
"ECR before LimitedLiability": "-1,075%",
"Economic Capital Ratio": "0.0000000000000000000010%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "4,234",
"Assets, Non-Current": "78",
"Intangible Assets": "0",
"Liabilities, Current": "18,098",
"Liabilities, Non-Current": "0",
"Other Assets": "1,648",
"Other Compr. Net Income": "0",
"Other Expenses": "9,444",
"Other Liabilities": "0",
"Other Net Income": "-14,222",
"Other Revenues": "1,747",
"Property, Plant and Equipment": "5,656",
"Research and Development": "6,627",
"Selling, General and Administrative Expense": "10,305"
},
"output_variables": {
"Liabilities": "18,098",
"Assets": "11,615",
"Expenses": "26,376",
"Revenues": "1,747",
"Stockholders Equity": "-6,483",
"Net Income": "-38,851",
"Comprehensive Net Income": "-38,851",
"ECR before LimitedLiability": "-1,104%",
"Economic Capital Ratio": "0.000000000000000000000060%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "1,629",
"Assets, Non-Current": "50",
"Intangible Assets": "0",
"Liabilities, Current": "14,312",
"Liabilities, Non-Current": "0",
"Other Assets": "1,471",
"Other Compr. Net Income": "0",
"Other Expenses": "4,372",
"Other Liabilities": "0",
"Other Net Income": "-4,412",
"Other Revenues": "642",
"Property, Plant and Equipment": "4,632",
"Research and Development": "4,821",
"Selling, General and Administrative Expense": "5,598"
},
"output_variables": {
"Liabilities": "14,312",
"Assets": "7,781",
"Expenses": "14,790",
"Revenues": "642",
"Stockholders Equity": "-6,531",
"Net Income": "-18,560",
"Comprehensive Net Income": "-18,560",
"ECR before LimitedLiability": "-782%",
"Economic Capital Ratio": "0.000000000054%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "982",
"Assets, Non-Current": "34",
"Intangible Assets": "0",
"Liabilities, Current": "23,870",
"Liabilities, Non-Current": "5,029",
"Other Assets": "862",
"Other Compr. Net Income": "0",
"Other Expenses": "1,393",
"Other Liabilities": "29",
"Other Net Income": "-9,466",
"Other Revenues": "862",
"Property, Plant and Equipment": "4,413",
"Research and Development": "2,795",
"Selling, General and Administrative Expense": "3,245"
},
"output_variables": {
"Liabilities": "28,928",
"Assets": "6,292",
"Expenses": "7,433",
"Revenues": "862",
"Stockholders Equity": "-22,636",
"Net Income": "-16,036",
"Comprehensive Net Income": "-16,036",
"ECR before LimitedLiability": "-650%",
"Economic Capital Ratio": "0.00000029%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "779",
"Assets, Non-Current": "500",
"Intangible Assets": "0",
"Liabilities, Current": "9,152",
"Liabilities, Non-Current": "12,992",
"Other Assets": "6,073",
"Other Compr. Net Income": "0",
"Other Expenses": "326",
"Other Liabilities": "5,420",
"Other Net Income": "4,072",
"Other Revenues": "67",
"Property, Plant and Equipment": "19",
"Research and Development": "1,165",
"Selling, General and Administrative Expense": "1,030"
},
"output_variables": {
"Liabilities": "27,564",
"Assets": "7,372",
"Expenses": "2,521",
"Revenues": "67",
"Stockholders Equity": "-20,192",
"Net Income": "1,617",
"Comprehensive Net Income": "1,617",
"ECR before LimitedLiability": "-235%",
"Economic Capital Ratio": "4.8%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "6,851",
"Assets, Non-Current": "625",
"Intangible Assets": "0",
"Liabilities, Current": "3,051",
"Liabilities, Non-Current": "12,609",
"Other Assets": "5,092",
"Other Compr. Net Income": "0",
"Other Expenses": "1,960",
"Other Liabilities": "21",
"Other Net Income": "2,790",
"Other Revenues": "608",
"Property, Plant and Equipment": "280",
"Research and Development": "4,140",
"Selling, General and Administrative Expense": "3,298"
},
"output_variables": {
"Liabilities": "15,682",
"Assets": "12,848",
"Expenses": "9,398",
"Revenues": "608",
"Stockholders Equity": "-2,834",
"Net Income": "-6,000",
"Comprehensive Net Income": "-6,000",
"ECR before LimitedLiability": "-208%",
"Economic Capital Ratio": "8.4%"
}
}
},
"top_rated": false,
"trend": -11.0,
"value": 0.083936364,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001350102.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001350102.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001350102.png"
},
{
"company_id": "0001021604",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001021604.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001021604.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001021604.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001021604_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001021604_main_keyfigs.svg",
"name": "ON Track Innovations LTD",
"rank": 77,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of ON Track Innovations LTD are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of ON Track Innovations LTD compared to the market average is the variable Liabilities, Non-Current, increasing the Economic Capital Ratio by 0.11% points.The greatest weakness of ON Track Innovations LTD is the variable Stockholders Equity, reducing the Economic Capital Ratio by 121% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.27%, being 214% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001021604_2022_ON_Track_Innovations_LTD.pdf",
"shrinked_graph_json": {
"2013": {
"Liabilities, Non-Current": "-3.38",
"Liabilities": "-105",
"Stockholders Equity": "-37.1",
"ECR before LimitedLiability": "-84.1",
"Liabilities, Current": "-97.4",
"Assets, Non-Current": "-2.78",
"Assets": "25.3",
"Property, Plant and Equipment": "12.4",
"Intangible Assets": "-15.4",
"Assets, Current": "48.1",
"Other Assets": "-6.53",
"Selling, General and Administrative Expense": "-62.5",
"Expenses": "17.0",
"Revenues": "-37.4",
"Net Income": "-1.26",
"Other Expenses": "70.0",
"Research and Development": "3.81",
"Other Revenues": "-37.4",
"Comprehensive Net Income": "-1.04",
"Other Net Income": "20.9",
"Economic Capital Ratio": "-125"
},
"2014": {
"Liabilities": "-19.0",
"Stockholders Equity": "-48.2",
"ECR before LimitedLiability": "-92.5",
"Liabilities, Current": "-37.3",
"Other Liabilities": "13.8",
"Assets, Non-Current": "-5.33",
"Assets": "-29.1",
"Property, Plant and Equipment": "23.9",
"Intangible Assets": "-29.6",
"Assets, Current": "9.79",
"Other Assets": "-21.0",
"Selling, General and Administrative Expense": "-82.2",
"Expenses": "-44.8",
"Revenues": "-24.7",
"Net Income": "-59.2",
"Other Expenses": "29.3",
"Research and Development": "10.1",
"Other Revenues": "-24.7",
"Comprehensive Net Income": "-57.9",
"Other Net Income": "8.77",
"Economic Capital Ratio": "-154"
},
"2015": {
"Liabilities, Non-Current": "2.74",
"Liabilities": "-46.4",
"Stockholders Equity": "-78.7",
"Liabilities, Current": "-47.4",
"Assets, Non-Current": "-6.95",
"Assets": "-40.1",
"Property, Plant and Equipment": "11.6",
"Intangible Assets": "-40.0",
"Assets, Current": "-6.74",
"Other Assets": "-15.3",
"Selling, General and Administrative Expense": "-89.5",
"Expenses": "-53.1",
"Revenues": "-25.6",
"Net Income": "-69.2",
"Other Expenses": "11.2",
"Research and Development": "10.3",
"Other Revenues": "-25.6",
"ECR before LimitedLiability": "-339",
"Comprehensive Net Income": "-67.3",
"Other Net Income": "5.07",
"Economic Capital Ratio": "-405"
},
"2018": {
"Liabilities, Non-Current": "45.3",
"Liabilities": "69.4",
"Stockholders Equity": "-58.5",
"ECR before LimitedLiability": "88.4",
"Liabilities, Current": "25.7",
"Other Liabilities": "6.21",
"Assets, Non-Current": "-5.46",
"Assets": "-64.2",
"Intangible Assets": "-36.5",
"Assets, Current": "-17.0",
"Other Assets": "-13.5",
"Selling, General and Administrative Expense": "-92.6",
"Expenses": "-26.4",
"Revenues": "47.6",
"Net Income": "59.3",
"Other Expenses": "31.5",
"Research and Development": "18.4",
"Other Revenues": "47.6",
"Comprehensive Net Income": "56.3",
"Other Net Income": "35.5",
"Economic Capital Ratio": "-39.1"
},
"2019": {
"Liabilities, Non-Current": "11.5",
"Liabilities": "-7.28",
"Stockholders Equity": "-91.5",
"ECR before LimitedLiability": "-109",
"Liabilities, Current": "-40.3",
"Other Liabilities": "-2.54",
"Assets, Non-Current": "-1.52",
"Assets": "-56.4",
"Property, Plant and Equipment": "-1.35",
"Intangible Assets": "-34.2",
"Assets, Current": "-7.67",
"Other Assets": "4.40",
"Selling, General and Administrative Expense": "-72.5",
"Expenses": "-24.3",
"Revenues": "-2.12",
"Net Income": "-48.9",
"Other Expenses": "14.7",
"Other Revenues": "-2.12",
"Comprehensive Net Income": "-48.8",
"Other Net Income": "-1.89",
"Economic Capital Ratio": "-162"
},
"2020": {
"Liabilities, Non-Current": "13.2",
"Liabilities": "-14.1",
"Stockholders Equity": "-97.8",
"ECR before LimitedLiability": "-153",
"Liabilities, Current": "-22.8",
"Other Liabilities": "-6.70",
"Assets, Non-Current": "-4.03",
"Assets": "-53.6",
"Property, Plant and Equipment": "-18.2",
"Intangible Assets": "-21.9",
"Assets, Current": "-13.6",
"Other Assets": "7.60",
"Selling, General and Administrative Expense": "-21.0",
"Expenses": "-18.1",
"Revenues": "-5.96",
"Net Income": "-24.9",
"Other Expenses": "6.94",
"Other Revenues": "-5.96",
"Comprehensive Net Income": "-25.7",
"Other Net Income": "-11.4",
"Economic Capital Ratio": "-197"
},
"2021": {
"Assets, Non-Current": "-0.324",
"Assets": "-88.9",
"Stockholders Equity": "-121",
"Liabilities, Non-Current": "0.114",
"ECR before LimitedLiability": "-179",
"Property, Plant and Equipment": "-4.42",
"Intangible Assets": "-11.9",
"Assets, Current": "-32.9",
"Other Assets": "-0.409",
"Selling, General and Administrative Expense": "-0.855",
"Expenses": "-1.13",
"Revenues": "-0.298",
"Net Income": "-32.6",
"Other Expenses": "-0.333",
"Research and Development": "0.102",
"Other Revenues": "-0.298",
"Liabilities, Current": "-0.324",
"Comprehensive Net Income": "-27.4",
"Other Net Income": "-10.1",
"Other Compr. Net Income": "0.105",
"Economic Capital Ratio": "-214"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001021604_strength_weakness.svg",
"table_records": {
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "81",
"Assets, Current": "34,725",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "22,352",
"Liabilities, Non-Current": "3,342",
"Other Assets": "1,534",
"Other Compr. Net Income": "95",
"Other Expenses": "6,075",
"Other Liabilities": "1,998",
"Other Net Income": "2,864",
"Other Revenues": "19,868",
"Property, Plant and Equipment": "9,837",
"Research and Development": "4,868",
"Selling, General and Administrative Expense": "14,859"
},
"output_variables": {
"Liabilities": "27,692",
"Assets": "46,096",
"Expenses": "25,883",
"Revenues": "19,868",
"Stockholders Equity": "18,404",
"Net Income": "-3,151",
"Comprehensive Net Income": "-3,056",
"ECR before LimitedLiability": "85%",
"Economic Capital Ratio": "128%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "26,931",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "13,579",
"Liabilities, Non-Current": "2,161",
"Other Assets": "1,216",
"Other Compr. Net Income": "0",
"Other Expenses": "13,646",
"Other Liabilities": "1,758",
"Other Net Income": "-262",
"Other Revenues": "23,062",
"Property, Plant and Equipment": "9,234",
"Research and Development": "4,664",
"Selling, General and Administrative Expense": "14,372"
},
"output_variables": {
"Liabilities": "17,498",
"Assets": "37,381",
"Expenses": "32,682",
"Revenues": "23,062",
"Stockholders Equity": "19,883",
"Net Income": "-9,882",
"Comprehensive Net Income": "-9,882",
"ECR before LimitedLiability": "32%",
"Economic Capital Ratio": "88%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "18,835",
"Assets, Non-Current": "0",
"Intangible Assets": "180",
"Liabilities, Current": "11,980",
"Liabilities, Non-Current": "2,359",
"Other Assets": "979",
"Other Compr. Net Income": "0",
"Other Expenses": "11,615",
"Other Liabilities": "1,500",
"Other Net Income": "138",
"Other Revenues": "19,861",
"Property, Plant and Equipment": "8,668",
"Research and Development": "3,648",
"Selling, General and Administrative Expense": "11,975"
},
"output_variables": {
"Liabilities": "15,839",
"Assets": "28,662",
"Expenses": "27,238",
"Revenues": "19,861",
"Stockholders Equity": "12,823",
"Net Income": "-7,239",
"Comprehensive Net Income": "-7,239",
"ECR before LimitedLiability": "10%",
"Economic Capital Ratio": "69%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "16,022",
"Assets, Non-Current": "0",
"Intangible Assets": "241",
"Liabilities, Current": "8,594",
"Liabilities, Non-Current": "39",
"Other Assets": "826",
"Other Compr. Net Income": "-265",
"Other Expenses": "10,680",
"Other Liabilities": "1,298",
"Other Net Income": "1,625",
"Other Revenues": "21,878",
"Property, Plant and Equipment": "5,033",
"Research and Development": "3,175",
"Selling, General and Administrative Expense": "9,911"
},
"output_variables": {
"Liabilities": "9,931",
"Assets": "22,122",
"Expenses": "23,766",
"Revenues": "21,878",
"Stockholders Equity": "12,191",
"Net Income": "-263",
"Comprehensive Net Income": "-528",
"ECR before LimitedLiability": "165%",
"Economic Capital Ratio": "183%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "12,432",
"Assets, Non-Current": "0",
"Intangible Assets": "733",
"Liabilities, Current": "9,658",
"Liabilities, Non-Current": "22",
"Other Assets": "2,994",
"Other Compr. Net Income": "-18",
"Other Expenses": "7,454",
"Other Liabilities": "2,783",
"Other Net Income": "-714",
"Other Revenues": "14,751",
"Property, Plant and Equipment": "3,694",
"Research and Development": "3,334",
"Selling, General and Administrative Expense": "9,138"
},
"output_variables": {
"Liabilities": "12,463",
"Assets": "19,853",
"Expenses": "19,926",
"Revenues": "14,751",
"Stockholders Equity": "7,390",
"Net Income": "-5,889",
"Comprehensive Net Income": "-5,907",
"ECR before LimitedLiability": "-33%",
"Economic Capital Ratio": "56%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "12,162",
"Assets, Non-Current": "0",
"Intangible Assets": "247",
"Liabilities, Current": "10,946",
"Liabilities, Non-Current": "14",
"Other Assets": "3,825",
"Other Compr. Net Income": "0",
"Other Expenses": "7,620",
"Other Liabilities": "3,320",
"Other Net Income": "-1,463",
"Other Revenues": "12,742",
"Property, Plant and Equipment": "752",
"Research and Development": "3,531",
"Selling, General and Administrative Expense": "6,261"
},
"output_variables": {
"Liabilities": "14,280",
"Assets": "16,986",
"Expenses": "17,412",
"Revenues": "12,742",
"Stockholders Equity": "2,706",
"Net Income": "-6,133",
"Comprehensive Net Income": "-6,133",
"ECR before LimitedLiability": "-110%",
"Economic Capital Ratio": "34%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "8,448",
"Assets, Non-Current": "0",
"Intangible Assets": "162",
"Liabilities, Current": "11,329",
"Liabilities, Non-Current": "21",
"Other Assets": "3,253",
"Other Compr. Net Income": "613",
"Other Expenses": "10,835",
"Other Liabilities": "2,688",
"Other Net Income": "-5,705",
"Other Revenues": "14,875",
"Property, Plant and Equipment": "673",
"Research and Development": "3,718",
"Selling, General and Administrative Expense": "6,276"
},
"output_variables": {
"Liabilities": "14,038",
"Assets": "12,536",
"Expenses": "20,829",
"Revenues": "14,875",
"Stockholders Equity": "-1,502",
"Net Income": "-11,659",
"Comprehensive Net Income": "-11,046",
"ECR before LimitedLiability": "-345%",
"Economic Capital Ratio": "0.27%"
}
}
},
"top_rated": false,
"trend": -14.0,
"value": 0.0026932897,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001021604.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001021604.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001021604.png"
},
{
"company_id": "0001852117",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001852117.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001852117.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001852117.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001852117_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001852117_main_keyfigs.svg",
"name": "Rockley Photonics Holdings Ltd",
"rank": 78,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Rockley Photonics Holdings Ltd are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Rockley Photonics Holdings Ltd compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 0.16% points.The greatest weakness of Rockley Photonics Holdings Ltd is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 177% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.16%, being 214% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001852117_2022_Rockley_Photonics_Holdings_Ltd.pdf",
"shrinked_graph_json": {
"2021": {
"Assets, Non-Current": "0.153",
"Assets": "-0.515",
"Stockholders Equity": "-0.0924",
"Liabilities, Non-Current": "0.0365",
"ECR before LimitedLiability": "-179",
"Property, Plant and Equipment": "-0.518",
"Intangible Assets": "-2.95",
"Assets, Current": "0.157",
"Other Assets": "-0.518",
"Selling, General and Administrative Expense": "-0.808",
"Expenses": "-3.12",
"Revenues": "-30.5",
"Net Income": "-176",
"Other Expenses": "0.159",
"Research and Development": "-12.8",
"Other Revenues": "-30.5",
"Liabilities, Current": "-0.0603",
"Other Liabilities": "0.0182",
"Comprehensive Net Income": "-177",
"Other Net Income": "-10.9",
"Economic Capital Ratio": "-214"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001852117_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "119,374",
"Assets, Non-Current": "25,342",
"Intangible Assets": "0",
"Liabilities, Current": "51,792",
"Liabilities, Non-Current": "3,743",
"Other Assets": "7,927",
"Other Compr. Net Income": "0",
"Other Expenses": "12,083",
"Other Liabilities": "3,477",
"Other Net Income": "-51,594",
"Other Revenues": "8,213",
"Property, Plant and Equipment": "10,187",
"Research and Development": "72,573",
"Selling, General and Administrative Expense": "39,976"
},
"output_variables": {
"Liabilities": "59,012",
"Assets": "162,830",
"Expenses": "124,632",
"Revenues": "8,213",
"Stockholders Equity": "103,818",
"Net Income": "-168,013",
"Comprehensive Net Income": "-168,013",
"ECR before LimitedLiability": "-361%",
"Economic Capital Ratio": "0.16%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.0016001021,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001852117.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001852117.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001852117.png"
},
{
"company_id": "0001817760",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001817760.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001817760.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001817760.jpg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001817760_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001817760_main_keyfigs.svg",
"name": "Smartkem Inc",
"rank": 79,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Smartkem Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Smartkem Inc compared to the market average is the variable Assets, Current, increasing the Economic Capital Ratio by 0.037% points.The greatest weakness of Smartkem Inc is the variable Net Income, reducing the Economic Capital Ratio by 310% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.037%, being 214% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001817760_2022_Smartkem_Inc.pdf",
"shrinked_graph_json": {
"2021": {
"Liabilities, Non-Current": "0",
"Liabilities": "0.0147",
"Stockholders Equity": "0.0357",
"ECR before LimitedLiability": "-179",
"Liabilities, Current": "0",
"Assets, Non-Current": "-0.0397",
"Assets": "-0.281",
"Property, Plant and Equipment": "-0.314",
"Intangible Assets": "-2.19",
"Assets, Current": "0.0365",
"Other Assets": "-0.580",
"Selling, General and Administrative Expense": "-28.0",
"Expenses": "-67.8",
"Revenues": "-47.3",
"Net Income": "-310",
"Other Expenses": "0.0365",
"Research and Development": "-32.4",
"Other Revenues": "-47.3",
"Comprehensive Net Income": "-306",
"Other Net Income": "0.0261",
"Economic Capital Ratio": "-214"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001817760_strength_weakness.svg",
"table_records": {
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "14,098",
"Assets, Non-Current": "6.0",
"Intangible Assets": "0",
"Liabilities, Current": "1,510",
"Liabilities, Non-Current": "28",
"Other Assets": "154",
"Other Compr. Net Income": "117",
"Other Expenses": "1,337",
"Other Liabilities": "0",
"Other Net Income": "461",
"Other Revenues": "18",
"Property, Plant and Equipment": "802",
"Research and Development": "8,199",
"Selling, General and Administrative Expense": "8,069"
},
"output_variables": {
"Liabilities": "1,538",
"Assets": "15,060",
"Expenses": "17,605",
"Revenues": "18",
"Stockholders Equity": "13,522",
"Net Income": "-17,126",
"Comprehensive Net Income": "-17,009",
"ECR before LimitedLiability": "-404%",
"Economic Capital Ratio": "0.037%"
}
}
},
"top_rated": false,
"trend": null,
"value": 0.00036535553,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001817760.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001817760.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001817760.png"
},
{
"company_id": "0001579910",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001579910.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001579910.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001579910.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001579910_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001579910_main_keyfigs.svg",
"name": "Resonant Inc",
"rank": 80,
"regression_plot": "No stock price available",
"report_text": "The relative strengths and weaknesses of Resonant Inc are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Resonant Inc compared to the market average is the variable Other Expenses, increasing the Economic Capital Ratio by 0.00097% points.The greatest weakness of Resonant Inc is the variable Comprehensive Net Income, reducing the Economic Capital Ratio by 140% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.00097%, being 214% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001579910_2022_Resonant_Inc.pdf",
"shrinked_graph_json": {
"2014": {
"Liabilities, Non-Current": "3.08",
"Liabilities": "14.0",
"Stockholders Equity": "54.9",
"ECR before LimitedLiability": "-125",
"Liabilities, Current": "5.69",
"Other Liabilities": "3.60",
"Assets": "55.9",
"Property, Plant and Equipment": "-0.881",
"Intangible Assets": "-2.40",
"Assets, Current": "55.9",
"Other Assets": "-3.16",
"Selling, General and Administrative Expense": "-44.4",
"Expenses": "-2.88",
"Revenues": "-155",
"Net Income": "-331",
"Other Expenses": "42.6",
"Research and Development": "-48.4",
"Other Revenues": "-155",
"Comprehensive Net Income": "-330",
"Other Net Income": "-99.1",
"Economic Capital Ratio": "-186"
},
"2015": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-409",
"Assets, Non-Current": "0",
"Assets": "0",
"Property, Plant and Equipment": "0",
"Intangible Assets": "0",
"Assets, Current": "0",
"Other Assets": "0",
"Selling, General and Administrative Expense": "-4.61",
"Expenses": "-47.3",
"Revenues": "-30.9",
"Net Income": "-315",
"Other Expenses": "0",
"Research and Development": "-1.57",
"Other Revenues": "-30.9",
"Comprehensive Net Income": "-312",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-474"
},
"2016": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"Stockholders Equity": "0.0127",
"ECR before LimitedLiability": "-169",
"Assets, Non-Current": "0",
"Assets": "0",
"Property, Plant and Equipment": "-0.0359",
"Intangible Assets": "-0.0276",
"Assets, Current": "0.0141",
"Other Assets": "-0.227",
"Selling, General and Administrative Expense": "-30.2",
"Expenses": "-42.9",
"Revenues": "-32.6",
"Net Income": "-237",
"Other Expenses": "0.0141",
"Research and Development": "-8.41",
"Amortization of Intangible Assets": "0",
"Other Revenues": "-32.6",
"Comprehensive Net Income": "-239",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-234"
},
"2017": {
"Liabilities, Non-Current": "0.916",
"Liabilities": "1.47",
"Stockholders Equity": "2.97",
"ECR before LimitedLiability": "-190",
"Other Liabilities": "0.519",
"Assets, Non-Current": "-0.644",
"Assets": "2.97",
"Property, Plant and Equipment": "-2.80",
"Intangible Assets": "-4.42",
"Assets, Current": "3.01",
"Other Assets": "-6.82",
"Selling, General and Administrative Expense": "-48.2",
"Expenses": "-52.9",
"Revenues": "-80.0",
"Net Income": "-321",
"Other Expenses": "3.00",
"Research and Development": "-51.5",
"Other Revenues": "-80.0",
"Comprehensive Net Income": "-320",
"Other Net Income": "-10.9",
"Economic Capital Ratio": "-229"
},
"2018": {
"Liabilities, Non-Current": "0.501",
"Liabilities": "1.01",
"Stockholders Equity": "1.67",
"ECR before LimitedLiability": "-92.4",
"Liabilities, Current": "0.646",
"Assets, Non-Current": "-0.498",
"Assets": "1.67",
"Property, Plant and Equipment": "-1.52",
"Intangible Assets": "-2.27",
"Assets, Current": "1.67",
"Other Assets": "-2.33",
"Selling, General and Administrative Expense": "-46.4",
"Expenses": "-85.4",
"Revenues": "-66.8",
"Net Income": "-299",
"Other Expenses": "1.67",
"Research and Development": "-77.3",
"Other Revenues": "-66.8",
"Comprehensive Net Income": "-298",
"Other Net Income": "0.702",
"Economic Capital Ratio": "-220"
},
"2019": {
"Assets, Non-Current": "0",
"Assets": "0",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-165",
"Property, Plant and Equipment": "0",
"Intangible Assets": "0",
"Assets, Current": "0",
"Other Assets": "0",
"Selling, General and Administrative Expense": "0",
"Expenses": "-3.60",
"Net Income": "-147",
"Other Expenses": "0",
"Research and Development": "-4.48",
"Other Revenues": "-0.603",
"Revenues": "-0.603",
"Liabilities, Non-Current": "0",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Comprehensive Net Income": "-147",
"Other Net Income": "0",
"Economic Capital Ratio": "-219"
},
"2020": {
"Liabilities, Non-Current": "1.13",
"Liabilities": "1.58",
"Stockholders Equity": "3.21",
"ECR before LimitedLiability": "-184",
"Other Liabilities": "0.686",
"Assets, Non-Current": "-1.02",
"Assets": "2.03",
"Property, Plant and Equipment": "-7.17",
"Intangible Assets": "-11.9",
"Assets, Current": "3.73",
"Other Assets": "1.71",
"Selling, General and Administrative Expense": "-37.4",
"Expenses": "-80.1",
"Revenues": "-54.9",
"Net Income": "-255",
"Other Expenses": "3.72",
"Research and Development": "-103",
"Other Revenues": "-54.9",
"Comprehensive Net Income": "-254",
"Other Net Income": "0.211",
"Economic Capital Ratio": "-227"
},
"2021": {
"Assets, Non-Current": "0",
"Assets": "-0.506",
"Stockholders Equity": "-0.0385",
"Liabilities, Non-Current": "0",
"ECR before LimitedLiability": "-179",
"Property, Plant and Equipment": "-0.0233",
"Intangible Assets": "-0.113",
"Assets, Current": "0",
"Other Assets": "0",
"Selling, General and Administrative Expense": "-0.986",
"Expenses": "-20.7",
"Revenues": "-5.45",
"Net Income": "-138",
"Other Expenses": "0",
"Research and Development": "-21.0",
"Amortization of Intangible Assets": "0",
"Other Revenues": "-5.45",
"Comprehensive Net Income": "-140",
"Other Net Income": "0",
"Other Compr. Net Income": "0",
"Economic Capital Ratio": "-214"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001579910_strength_weakness.svg",
"table_records": {
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "13,908",
"Assets, Non-Current": "15",
"Intangible Assets": "500",
"Liabilities, Current": "720",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "221",
"Other Liabilities": "54",
"Other Net Income": "-3,631",
"Other Revenues": "0",
"Property, Plant and Equipment": "1,041",
"Research and Development": "2,947",
"Selling, General and Administrative Expense": "2,932"
},
"output_variables": {
"Liabilities": "773",
"Assets": "15,463",
"Expenses": "6,100",
"Revenues": "0",
"Stockholders Equity": "14,690",
"Net Income": "-9,731",
"Comprehensive Net Income": "-9,731",
"ECR before LimitedLiability": "-36%",
"Economic Capital Ratio": "56%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "5,645",
"Assets, Non-Current": "15",
"Intangible Assets": "815",
"Liabilities, Current": "1,079",
"Liabilities, Non-Current": "0",
"Other Assets": "100",
"Other Compr. Net Income": "0",
"Other Expenses": "2,103",
"Other Liabilities": "20",
"Other Net Income": "27",
"Other Revenues": "0",
"Property, Plant and Equipment": "992",
"Research and Development": "3,554",
"Selling, General and Administrative Expense": "4,085"
},
"output_variables": {
"Liabilities": "1,099",
"Assets": "7,567",
"Expenses": "9,742",
"Revenues": "0",
"Stockholders Equity": "6,468",
"Net Income": "-9,715",
"Comprehensive Net Income": "-9,715",
"ECR before LimitedLiability": "-509%",
"Economic Capital Ratio": "0.00046%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "10,047",
"Assets, Non-Current": "16",
"Intangible Assets": "2,042",
"Liabilities, Current": "3,004",
"Liabilities, Non-Current": "0",
"Other Assets": "100",
"Other Compr. Net Income": "-51",
"Other Expenses": "672",
"Other Liabilities": "62",
"Other Net Income": "21",
"Other Revenues": "302",
"Property, Plant and Equipment": "994",
"Research and Development": "6,443",
"Selling, General and Administrative Expense": "8,455"
},
"output_variables": {
"Liabilities": "3,066",
"Assets": "13,199",
"Expenses": "15,570",
"Revenues": "302",
"Stockholders Equity": "10,133",
"Net Income": "-15,247",
"Comprehensive Net Income": "-15,298",
"ECR before LimitedLiability": "-429%",
"Economic Capital Ratio": "0.014%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "20,210",
"Assets, Non-Current": "19",
"Intangible Assets": "2,177",
"Liabilities, Current": "3,101",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "44",
"Other Expenses": "-14",
"Other Liabilities": "11",
"Other Net Income": "-2,631",
"Other Revenues": "653",
"Property, Plant and Equipment": "1,354",
"Research and Development": "10,045",
"Selling, General and Administrative Expense": "9,644"
},
"output_variables": {
"Liabilities": "3,112",
"Assets": "23,760",
"Expenses": "19,675",
"Revenues": "653",
"Stockholders Equity": "20,648",
"Net Income": "-21,653",
"Comprehensive Net Income": "-21,609",
"ECR before LimitedLiability": "-256%",
"Economic Capital Ratio": "3.0%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "21,786",
"Assets, Non-Current": "69",
"Intangible Assets": "2,191",
"Liabilities, Current": "3,265",
"Liabilities, Non-Current": "0",
"Other Assets": "211",
"Other Compr. Net Income": "-8.0",
"Other Expenses": "1.0",
"Other Liabilities": "81",
"Other Net Income": "478",
"Other Revenues": "524",
"Property, Plant and Equipment": "1,987",
"Research and Development": "14,271",
"Selling, General and Administrative Expense": "11,546"
},
"output_variables": {
"Liabilities": "3,346",
"Assets": "26,244",
"Expenses": "25,818",
"Revenues": "524",
"Stockholders Equity": "22,898",
"Net Income": "-24,816",
"Comprehensive Net Income": "-24,824",
"ECR before LimitedLiability": "-280%",
"Economic Capital Ratio": "1.7%"
}
},
"2019": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "11,141",
"Assets, Non-Current": "68",
"Intangible Assets": "2,374",
"Liabilities, Current": "6,332",
"Liabilities, Non-Current": "2,059",
"Other Assets": "2,679",
"Other Compr. Net Income": "16",
"Other Expenses": "1.0",
"Other Liabilities": "0",
"Other Net Income": "232",
"Other Revenues": "735",
"Property, Plant and Equipment": "1,885",
"Research and Development": "18,854",
"Selling, General and Administrative Expense": "12,040"
},
"output_variables": {
"Liabilities": "8,391",
"Assets": "18,147",
"Expenses": "30,895",
"Revenues": "735",
"Stockholders Equity": "9,756",
"Net Income": "-29,928",
"Comprehensive Net Income": "-29,912",
"ECR before LimitedLiability": "-691%",
"Economic Capital Ratio": "0.000000023%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "25,687",
"Assets, Non-Current": "112",
"Intangible Assets": "911",
"Liabilities, Current": "5,851",
"Liabilities, Non-Current": "1,589",
"Other Assets": "4,437",
"Other Compr. Net Income": "86",
"Other Expenses": "1.0",
"Other Liabilities": "237",
"Other Net Income": "54",
"Other Revenues": "3,160",
"Property, Plant and Equipment": "1,583",
"Research and Development": "19,477",
"Selling, General and Administrative Expense": "12,150"
},
"output_variables": {
"Liabilities": "7,677",
"Assets": "32,730",
"Expenses": "31,628",
"Revenues": "3,160",
"Stockholders Equity": "25,053",
"Net Income": "-28,414",
"Comprehensive Net Income": "-28,328",
"ECR before LimitedLiability": "-247%",
"Economic Capital Ratio": "3.7%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "21,945",
"Assets, Non-Current": "53",
"Intangible Assets": "878",
"Liabilities, Current": "7,004",
"Liabilities, Non-Current": "1,078",
"Other Assets": "4,179",
"Other Compr. Net Income": "-36",
"Other Expenses": "1.0",
"Other Liabilities": "5,023",
"Other Net Income": "-15",
"Other Revenues": "2,178",
"Property, Plant and Equipment": "1,306",
"Research and Development": "22,935",
"Selling, General and Administrative Expense": "15,197"
},
"output_variables": {
"Liabilities": "13,105",
"Assets": "28,361",
"Expenses": "38,133",
"Revenues": "2,178",
"Stockholders Equity": "15,256",
"Net Income": "-35,970",
"Comprehensive Net Income": "-36,006",
"ECR before LimitedLiability": "-493%",
"Economic Capital Ratio": "0.00097%"
}
}
},
"top_rated": false,
"trend": -14.0,
"value": 9.6930405e-06,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001579910.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001579910.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001579910.png"
},
{
"company_id": "0001481028",
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution_0001481028.svg",
"graph_url": "https://www.realrate-archive.com/us_semiconductors/2021/graphs/IME_0001481028.svg",
"logo_url": "https://www.realrate-archive.com/us_semiconductors/logos/0001481028.svg",
"logo_url_256x256": "https://www.realrate-archive.com/us_semiconductors/logos/0001481028_256x256.png",
"main_keyfigs_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001481028_main_keyfigs.svg",
"name": "Sunhydrogen INC",
"rank": 81,
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_0001481028.svg",
"report_text": "The relative strengths and weaknesses of Sunhydrogen INC are analyzed with respect to the market average, including all of its competitors. We analyzed all variables having an effect on the Economic Capital Ratio.
The greatest strength of Sunhydrogen INC compared to the market average is the variable Expenses, increasing the Economic Capital Ratio by 0.00030% points.The greatest weakness of Sunhydrogen INC is the variable Stockholders Equity, reducing the Economic Capital Ratio by 14% points.
The company's Economic Capital Ratio, given in the ranking table, is 0.00030%, being 214% points below the market average of 214%.",
"report_url": "https://www.realrate-archive.com/us_semiconductors/2021/report/0001481028_2022_Sunhydrogen_INC.pdf",
"shrinked_graph_json": {
"2011": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-208",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Assets, Non-Current": "0",
"Assets": "0",
"Property, Plant and Equipment": "0",
"Intangible Assets": "0",
"Assets, Current": "0",
"Other Assets": "0",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "-105",
"Other Expenses": "0",
"Research and Development": "0",
"Other Revenues": "0",
"Revenues": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-105",
"Other Net Income": "0",
"Economic Capital Ratio": "-299"
},
"2012": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"ECR before LimitedLiability": "-170",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Assets, Non-Current": "0",
"Assets": "0",
"Property, Plant and Equipment": "0",
"Intangible Assets": "0",
"Assets, Current": "0",
"Other Assets": "0",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "-0.0199",
"Other Expenses": "0",
"Research and Development": "0",
"Other Revenues": "0",
"Revenues": "0",
"Stockholders Equity": "0",
"Comprehensive Net Income": "-0.0185",
"Economic Capital Ratio": "-249"
},
"2013": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"Assets": "0",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-212",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Assets, Non-Current": "0",
"Property, Plant and Equipment": "0",
"Intangible Assets": "0",
"Assets, Current": "0",
"Other Assets": "0",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Revenues": "0",
"Net Income": "0",
"Other Expenses": "0",
"Research and Development": "0",
"Other Revenues": "0",
"Comprehensive Net Income": "0",
"Economic Capital Ratio": "-253"
},
"2014": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"Assets": "0",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-181",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Assets, Non-Current": "0",
"Property, Plant and Equipment": "0",
"Intangible Assets": "0",
"Assets, Current": "0",
"Other Assets": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Research and Development": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-242"
},
"2015": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"Assets": "-0.0189",
"Stockholders Equity": "-20.2",
"ECR before LimitedLiability": "-409",
"Liabilities, Current": "0",
"Assets, Non-Current": "0",
"Property, Plant and Equipment": "0",
"Intangible Assets": "0",
"Assets, Current": "0",
"Other Assets": "0",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Research and Development": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-474"
},
"2016": {
"Liabilities, Non-Current": "21.5",
"Liabilities": "-1,538",
"Stockholders Equity": "-631",
"ECR before LimitedLiability": "-18.2",
"Liabilities, Current": "-2,739",
"Other Liabilities": "14.5",
"Assets": "-114",
"Property, Plant and Equipment": "-19.8",
"Intangible Assets": "-30.5",
"Assets, Current": "-67.5",
"Other Assets": "-20.6",
"Selling, General and Administrative Expense": "25.4",
"Expenses": "138",
"Revenues": "-266",
"Net Income": "151",
"Other Expenses": "104",
"Research and Development": "50.2",
"Other Revenues": "-266",
"Comprehensive Net Income": "151",
"Other Net Income": "151",
"Economic Capital Ratio": "-83.6"
},
"2017": {
"Liabilities, Non-Current": "-41.8",
"Liabilities": "-959",
"Stockholders Equity": "-515",
"Liabilities, Current": "-432",
"Other Liabilities": "4.15",
"Assets": "-114",
"Property, Plant and Equipment": "-7.81",
"Intangible Assets": "-10.3",
"Assets, Current": "-66.9",
"Other Assets": "-6.42",
"Selling, General and Administrative Expense": "-2.29",
"Expenses": "48.3",
"Revenues": "-171",
"Net Income": "50.6",
"Other Expenses": "45.3",
"Research and Development": "13.5",
"Other Revenues": "-171",
"ECR before LimitedLiability": "-142",
"Comprehensive Net Income": "50.6",
"Other Net Income": "50.6",
"Economic Capital Ratio": "-182"
},
"2018": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"Stockholders Equity": "-61.6",
"ECR before LimitedLiability": "-94.1",
"Liabilities, Current": "0",
"Assets, Non-Current": "0",
"Assets": "-0.196",
"Property, Plant and Equipment": "0",
"Intangible Assets": "0",
"Assets, Current": "-0.0268",
"Other Assets": "0",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Revenues": "-0.0234",
"Net Income": "0",
"Other Expenses": "0",
"Research and Development": "0",
"Other Revenues": "-0.0234",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-222"
},
"2020": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"Assets": "0",
"Stockholders Equity": "0",
"ECR before LimitedLiability": "-188",
"Liabilities, Current": "0",
"Other Liabilities": "0",
"Assets, Non-Current": "0",
"Property, Plant and Equipment": "0",
"Intangible Assets": "0",
"Assets, Current": "0",
"Other Assets": "0",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Net Income": "0",
"Other Expenses": "0",
"Other Revenues": "0",
"Revenues": "0",
"Comprehensive Net Income": "0",
"Other Net Income": "0",
"Economic Capital Ratio": "-231"
},
"2021": {
"Liabilities, Non-Current": "0",
"Liabilities": "0",
"Stockholders Equity": "-14.2",
"ECR before LimitedLiability": "-179",
"Liabilities, Current": "0",
"Assets, Non-Current": "0",
"Assets": "-0.224",
"Property, Plant and Equipment": "0",
"Intangible Assets": "-0.0105",
"Assets, Current": "0",
"Other Assets": "0",
"Selling, General and Administrative Expense": "0",
"Expenses": "0",
"Revenues": "-0.225",
"Net Income": "-4.91",
"Other Expenses": "0",
"Research and Development": "0",
"Other Revenues": "-0.225",
"Comprehensive Net Income": "-5.00",
"Other Net Income": "-6.06",
"Economic Capital Ratio": "-214"
}
},
"strength_weakness_over_time_plot": "https://www.realrate-archive.com/us_semiconductors/2021/plot_over_time/0001481028_strength_weakness.svg",
"table_records": {
"2011": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "62",
"Assets, Non-Current": "19",
"Intangible Assets": "0",
"Liabilities, Current": "69",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1.8",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "2.2",
"Research and Development": "157",
"Selling, General and Administrative Expense": "649"
},
"output_variables": {
"Liabilities": "69",
"Assets": "84",
"Expenses": "808",
"Revenues": "0",
"Stockholders Equity": "14",
"Net Income": "-808",
"Comprehensive Net Income": "-808",
"ECR before LimitedLiability": "-4,009%",
"Economic Capital Ratio": "0.0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000019%"
}
},
"2012": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "26",
"Assets, Non-Current": "22",
"Intangible Assets": "0",
"Liabilities, Current": "132",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "31",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0.82",
"Research and Development": "153",
"Selling, General and Administrative Expense": "650"
},
"output_variables": {
"Liabilities": "132",
"Assets": "49",
"Expenses": "834",
"Revenues": "0",
"Stockholders Equity": "-83",
"Net Income": "-834",
"Comprehensive Net Income": "-834",
"ECR before LimitedLiability": "-3,730%",
"Economic Capital Ratio": "0.0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000050%"
}
},
"2013": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "28",
"Assets, Non-Current": "21",
"Intangible Assets": "0",
"Liabilities, Current": "966",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "525",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "0.23",
"Research and Development": "98",
"Selling, General and Administrative Expense": "505"
},
"output_variables": {
"Liabilities": "966",
"Assets": "49",
"Expenses": "1,128",
"Revenues": "0",
"Stockholders Equity": "-917",
"Net Income": "-1,128",
"Comprehensive Net Income": "-1,128",
"ECR before LimitedLiability": "-1,273%",
"Economic Capital Ratio": "0.00000000000000000000000000000068%"
}
},
"2014": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "62",
"Assets, Non-Current": "37",
"Intangible Assets": "0",
"Liabilities, Current": "9,324",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "0.87",
"Other Liabilities": "0",
"Other Net Income": "-10,984",
"Other Revenues": "0",
"Property, Plant and Equipment": "1.7",
"Research and Development": "97",
"Selling, General and Administrative Expense": "461"
},
"output_variables": {
"Liabilities": "9,324",
"Assets": "100",
"Expenses": "559",
"Revenues": "0",
"Stockholders Equity": "-9,224",
"Net Income": "-11,543",
"Comprehensive Net Income": "-11,543",
"ECR before LimitedLiability": "-1,396%",
"Economic Capital Ratio": "0.00000000000000000000000000000000000024%"
}
},
"2015": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "39",
"Assets, Non-Current": "37",
"Intangible Assets": "0",
"Liabilities, Current": "14,112",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1.3",
"Other Liabilities": "0",
"Other Net Income": "-4,351",
"Other Revenues": "0",
"Property, Plant and Equipment": "0.83",
"Research and Development": "81",
"Selling, General and Administrative Expense": "460"
},
"output_variables": {
"Liabilities": "14,112",
"Assets": "77",
"Expenses": "542",
"Revenues": "0",
"Stockholders Equity": "-14,035",
"Net Income": "-4,894",
"Comprehensive Net Income": "-4,894",
"ECR before LimitedLiability": "-727%",
"Economic Capital Ratio": "0.0000000023%"
}
},
"2016": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "120",
"Assets, Non-Current": "40",
"Intangible Assets": "0",
"Liabilities, Current": "7,959",
"Liabilities, Non-Current": "0",
"Other Assets": "0",
"Other Compr. Net Income": "0",
"Other Expenses": "1.0",
"Other Liabilities": "0",
"Other Net Income": "6,517",
"Other Revenues": "0",
"Property, Plant and Equipment": "0.16",
"Research and Development": "12",
"Selling, General and Administrative Expense": "468"
},
"output_variables": {
"Liabilities": "7,959",
"Assets": "160",
"Expenses": "481",
"Revenues": "0",
"Stockholders Equity": "-7,799",
"Net Income": "6,036",
"Comprehensive Net Income": "6,036",
"ECR before LimitedLiability": "120%",
"Economic Capital Ratio": "151%"
}
},
"2017": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "84",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "3,226",
"Liabilities, Non-Current": "1,189",
"Other Assets": "82",
"Other Compr. Net Income": "0",
"Other Expenses": "0.51",
"Other Liabilities": "0",
"Other Net Income": "2,846",
"Other Revenues": "0",
"Property, Plant and Equipment": "0",
"Research and Development": "140",
"Selling, General and Administrative Expense": "461"
},
"output_variables": {
"Liabilities": "4,416",
"Assets": "166",
"Expenses": "602",
"Revenues": "0",
"Stockholders Equity": "-4,250",
"Net Income": "2,244",
"Comprehensive Net Income": "2,244",
"ECR before LimitedLiability": "-59%",
"Economic Capital Ratio": "51%"
}
},
"2018": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "101",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "11,842",
"Liabilities, Non-Current": "1,370",
"Other Assets": "94",
"Other Compr. Net Income": "0",
"Other Expenses": "5.2",
"Other Liabilities": "0",
"Other Net Income": "0",
"Other Revenues": "0",
"Property, Plant and Equipment": "1.7",
"Research and Development": "246",
"Selling, General and Administrative Expense": "500"
},
"output_variables": {
"Liabilities": "13,212",
"Assets": "197",
"Expenses": "751",
"Revenues": "0",
"Stockholders Equity": "-13,015",
"Net Income": "-751",
"Comprehensive Net Income": "-751",
"ECR before LimitedLiability": "-497%",
"Economic Capital Ratio": "0.00080%"
}
},
"2020": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "204",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "60,664",
"Liabilities, Non-Current": "1,460",
"Other Assets": "86",
"Other Compr. Net Income": "0",
"Other Expenses": "8.4",
"Other Liabilities": "0",
"Other Net Income": "-55,848",
"Other Revenues": "0",
"Property, Plant and Equipment": "1.1",
"Research and Development": "616",
"Selling, General and Administrative Expense": "1,057"
},
"output_variables": {
"Liabilities": "62,124",
"Assets": "292",
"Expenses": "1,681",
"Revenues": "0",
"Stockholders Equity": "-61,832",
"Net Income": "-57,529",
"Comprehensive Net Income": "-57,529",
"ECR before LimitedLiability": "-1,170%",
"Economic Capital Ratio": "0.000000000000000000000000067%"
}
},
"2021": {
"input_variables": {
"Amortization of Intangible Assets": "0",
"Assets, Current": "56,007",
"Assets, Non-Current": "0",
"Intangible Assets": "0",
"Liabilities, Current": "136,106",
"Liabilities, Non-Current": "703",
"Other Assets": "79",
"Other Compr. Net Income": "0",
"Other Expenses": "22",
"Other Liabilities": "0",
"Other Net Income": "-75,692",
"Other Revenues": "0",
"Property, Plant and Equipment": "155",
"Research and Development": "1,997",
"Selling, General and Administrative Expense": "3,787"
},
"output_variables": {
"Liabilities": "136,809",
"Assets": "56,241",
"Expenses": "5,806",
"Revenues": "0",
"Stockholders Equity": "-80,567",
"Net Income": "-81,498",
"Comprehensive Net Income": "-81,498",
"ECR before LimitedLiability": "-519%",
"Economic Capital Ratio": "0.00030%"
}
}
},
"top_rated": false,
"trend": -11.0,
"value": 2.9761006e-06,
"company_index": "https://www.realrate-archive.com/us_semiconductors/2021/industry_indexes/0001481028.png",
"analysing_equity": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/equity/0001481028.png",
"analysing_profit_loss": "https://www.realrate-archive.com/us_semiconductors/2021/analytics/profit_loss/0001481028.png"
}
],
"feature_distribution_plot": "https://www.realrate-archive.com/us_semiconductors/2021/feature_distribution/feature_distribution.svg",
"final_var_label": "Economic Capital Ratio",
"industry_box": [
[
"Revenues",
"277 B"
],
[
"Assets",
"558 B"
],
[
"Expenses",
"219 B"
],
[
"Stockholders Equity",
"369 B"
]
],
"industry_id": "us_semiconductors",
"industry_label": "Semiconductors",
"num_companies": 81,
"num_top_companies": 20,
"ecr_records": {
"2009": {
"0000827054": {
"rank": 1,
"ecr": "485"
},
"0001274494": {
"rank": 2,
"ecr": "428"
},
"0000050863": {
"rank": 3,
"ecr": "406"
},
"0000097476": {
"rank": 4,
"ecr": "400"
},
"0001058057": {
"rank": 5,
"ecr": "381"
},
"0001054374": {
"rank": 6,
"ecr": "306"
},
"0001045810": {
"rank": 7,
"ecr": "287"
},
"0000945436": {
"rank": 8,
"ecr": "220"
},
"0000768251": {
"rank": 9,
"ecr": "210"
}
},
"2010": {
"0001130866": {
"rank": 1,
"ecr": "540"
},
"0001261694": {
"rank": 2,
"ecr": "481"
},
"0000913885": {
"rank": 3,
"ecr": "478"
},
"0000827054": {
"rank": 4,
"ecr": "477"
},
"0000050863": {
"rank": 5,
"ecr": "469"
},
"0000743988": {
"rank": 6,
"ecr": "451"
},
"0000895419": {
"rank": 7,
"ecr": "450"
},
"0000097476": {
"rank": 8,
"ecr": "446"
},
"0000310568": {
"rank": 9,
"ecr": "445"
},
"0001102934": {
"rank": 10,
"ecr": "443"
},
"0001054374": {
"rank": 11,
"ecr": "429"
},
"0001038074": {
"rank": 12,
"ecr": "410"
},
"0001274494": {
"rank": 13,
"ecr": "401"
},
"0000004127": {
"rank": 14,
"ecr": "398"
},
"0000833640": {
"rank": 15,
"ecr": "398"
},
"0001175609": {
"rank": 16,
"ecr": "397"
},
"0001140486": {
"rank": 17,
"ecr": "379"
},
"0000006281": {
"rank": 18,
"ecr": "371"
},
"0000917273": {
"rank": 19,
"ecr": "371"
},
"0000872448": {
"rank": 20,
"ecr": "364"
},
"0000817720": {
"rank": 21,
"ecr": "356"
},
"0000088941": {
"rank": 22,
"ecr": "353"
},
"0000703361": {
"rank": 23,
"ecr": "345"
},
"0000316793": {
"rank": 24,
"ecr": "330"
},
"0000767920": {
"rank": 25,
"ecr": "327"
},
"0000768251": {
"rank": 26,
"ecr": "325"
},
"0000093384": {
"rank": 27,
"ecr": "309"
},
"0000006951": {
"rank": 28,
"ecr": "297"
},
"0001045810": {
"rank": 29,
"ecr": "289"
},
"0000002488": {
"rank": 30,
"ecr": "288"
},
"0001036960": {
"rank": 31,
"ecr": "267"
},
"0000743316": {
"rank": 32,
"ecr": "262"
},
"0001096325": {
"rank": 33,
"ecr": "230"
},
"0000911160": {
"rank": 34,
"ecr": "211"
},
"0001097864": {
"rank": 35,
"ecr": "207"
},
"0000703360": {
"rank": 36,
"ecr": "196"
},
"0001352341": {
"rank": 37,
"ecr": "191"
},
"0000867773": {
"rank": 38,
"ecr": "183"
},
"0000945436": {
"rank": 39,
"ecr": "179"
},
"0000791915": {
"rank": 40,
"ecr": "171"
},
"0001047127": {
"rank": 41,
"ecr": "137"
},
"0000070530": {
"rank": 42,
"ecr": "128"
}
},
"2011": {
"0000772406": {
"rank": 1,
"ecr": "663"
},
"0000724910": {
"rank": 2,
"ecr": "583"
},
"0001130866": {
"rank": 3,
"ecr": "561"
},
"0000890394": {
"rank": 4,
"ecr": "519"
},
"0000743988": {
"rank": 5,
"ecr": "501"
},
"0001051627": {
"rank": 6,
"ecr": "498"
},
"0001227930": {
"rank": 7,
"ecr": "478"
},
"0001046995": {
"rank": 8,
"ecr": "473"
},
"0001441634": {
"rank": 9,
"ecr": "472"
},
"0001050550": {
"rank": 10,
"ecr": "470"
},
"0000827054": {
"rank": 11,
"ecr": "469"
},
"0001410172": {
"rank": 12,
"ecr": "466"
},
"0001058057": {
"rank": 13,
"ecr": "458"
},
"0001126741": {
"rank": 14,
"ecr": "457"
},
"0001059786": {
"rank": 15,
"ecr": "452"
},
"0000050863": {
"rank": 16,
"ecr": "452"
},
"0000855658": {
"rank": 17,
"ecr": "450"
},
"0000895419": {
"rank": 18,
"ecr": "445"
},
"0001111928": {
"rank": 19,
"ecr": "443"
},
"0001102934": {
"rank": 20,
"ecr": "441"
},
"0000854701": {
"rank": 21,
"ecr": "439"
},
"0001054374": {
"rank": 22,
"ecr": "437"
},
"0000004127": {
"rank": 23,
"ecr": "427"
},
"0000088941": {
"rank": 24,
"ecr": "425"
},
"0001294924": {
"rank": 25,
"ecr": "423"
},
"0001280452": {
"rank": 26,
"ecr": "406"
},
"0000913885": {
"rank": 27,
"ecr": "405"
},
"0000310568": {
"rank": 28,
"ecr": "405"
},
"0001160958": {
"rank": 29,
"ecr": "405"
},
"0001261694": {
"rank": 30,
"ecr": "402"
},
"0000730000": {
"rank": 31,
"ecr": "402"
},
"0000817720": {
"rank": 32,
"ecr": "399"
},
"0000833640": {
"rank": 33,
"ecr": "395"
},
"0000703361": {
"rank": 34,
"ecr": "386"
},
"0000316793": {
"rank": 35,
"ecr": "385"
},
"0000091668": {
"rank": 36,
"ecr": "384"
},
"0000872448": {
"rank": 37,
"ecr": "380"
},
"0000771266": {
"rank": 38,
"ecr": "379"
},
"0000932111": {
"rank": 39,
"ecr": "379"
},
"0001038074": {
"rank": 40,
"ecr": "378"
},
"0000767920": {
"rank": 41,
"ecr": "373"
},
"0001094739": {
"rank": 42,
"ecr": "369"
},
"0000006281": {
"rank": 43,
"ecr": "362"
},
"0000768251": {
"rank": 44,
"ecr": "358"
},
"0001175609": {
"rank": 45,
"ecr": "355"
},
"0000882508": {
"rank": 46,
"ecr": "354"
},
"0001356104": {
"rank": 47,
"ecr": "348"
},
"0001387467": {
"rank": 48,
"ecr": "347"
},
"0001001426": {
"rank": 49,
"ecr": "345"
},
"0000711065": {
"rank": 50,
"ecr": "343"
},
"0001045810": {
"rank": 51,
"ecr": "342"
},
"0001106851": {
"rank": 52,
"ecr": "340"
},
"0000912093": {
"rank": 53,
"ecr": "326"
},
"0000056978": {
"rank": 54,
"ecr": "322"
},
"0000945699": {
"rank": 55,
"ecr": "322"
},
"0000093384": {
"rank": 56,
"ecr": "316"
},
"0001275014": {
"rank": 57,
"ecr": "306"
},
"0000911160": {
"rank": 58,
"ecr": "301"
},
"0000006951": {
"rank": 59,
"ecr": "297"
},
"0001036960": {
"rank": 60,
"ecr": "286"
},
"0000002488": {
"rank": 61,
"ecr": "279"
},
"0001096325": {
"rank": 62,
"ecr": "273"
},
"0001039065": {
"rank": 63,
"ecr": "273"
},
"0001039399": {
"rank": 64,
"ecr": "269"
},
"0000810136": {
"rank": 65,
"ecr": "261"
},
"0000791907": {
"rank": 66,
"ecr": "251"
},
"0000753568": {
"rank": 67,
"ecr": "248"
},
"0000723125": {
"rank": 68,
"ecr": "246"
},
"0000915778": {
"rank": 69,
"ecr": "239"
},
"0000849502": {
"rank": 70,
"ecr": "239"
},
"0000097476": {
"rank": 71,
"ecr": "232"
},
"0000703360": {
"rank": 72,
"ecr": "227"
},
"0001274494": {
"rank": 73,
"ecr": "219"
},
"0001224370": {
"rank": 74,
"ecr": "218"
},
"0000869986": {
"rank": 75,
"ecr": "217"
},
"0001288469": {
"rank": 76,
"ecr": "215"
},
"0000887969": {
"rank": 77,
"ecr": "215"
},
"0000940332": {
"rank": 78,
"ecr": "201"
},
"0001138830": {
"rank": 79,
"ecr": "200"
},
"0001227025": {
"rank": 80,
"ecr": "194"
},
"0000867773": {
"rank": 81,
"ecr": "193"
},
"0000917273": {
"rank": 82,
"ecr": "190"
},
"0001157780": {
"rank": 83,
"ecr": "185"
},
"0001110647": {
"rank": 84,
"ecr": "163"
},
"0000850579": {
"rank": 85,
"ecr": "162"
},
"0001337675": {
"rank": 86,
"ecr": "153"
},
"0001282631": {
"rank": 87,
"ecr": "147"
},
"0001097864": {
"rank": 88,
"ecr": "146"
},
"0001394954": {
"rank": 89,
"ecr": "145"
},
"0000907686": {
"rank": 90,
"ecr": "134"
},
"0001307873": {
"rank": 91,
"ecr": "132"
},
"0001047127": {
"rank": 92,
"ecr": "126"
},
"0000808326": {
"rank": 93,
"ecr": "126"
},
"0001210618": {
"rank": 94,
"ecr": "120"
},
"0001487990": {
"rank": 95,
"ecr": "118"
},
"0000889971": {
"rank": 96,
"ecr": "115"
},
"0001432150": {
"rank": 97,
"ecr": "115"
},
"0000886328": {
"rank": 98,
"ecr": "102"
},
"0000802851": {
"rank": 99,
"ecr": "93"
},
"0000945436": {
"rank": 100,
"ecr": "41"
},
"0000880446": {
"rank": 101,
"ecr": "18"
},
"0001392522": {
"rank": 102,
"ecr": "7.5"
},
"0000889423": {
"rank": 103,
"ecr": "3.3"
},
"0000944739": {
"rank": 104,
"ecr": "1.9"
},
"0001398805": {
"rank": 105,
"ecr": "0.0052"
},
"0001481028": {
"rank": 106,
"ecr": "0.0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000019"
},
"0001262200": {
"rank": 107,
"ecr": "0"
}
},
"2012": {
"0000724910": {
"rank": 1,
"ecr": "553"
},
"0001294924": {
"rank": 2,
"ecr": "530"
},
"0001130866": {
"rank": 3,
"ecr": "522"
},
"0000743988": {
"rank": 4,
"ecr": "485"
},
"0000827054": {
"rank": 5,
"ecr": "476"
},
"0000088941": {
"rank": 6,
"ecr": "475"
},
"0001441634": {
"rank": 7,
"ecr": "473"
},
"0000772406": {
"rank": 8,
"ecr": "467"
},
"0001111928": {
"rank": 9,
"ecr": "447"
},
"0001050550": {
"rank": 10,
"ecr": "445"
},
"0000004127": {
"rank": 11,
"ecr": "442"
},
"0000050863": {
"rank": 12,
"ecr": "434"
},
"0001058057": {
"rank": 13,
"ecr": "432"
},
"0000056978": {
"rank": 14,
"ecr": "430"
},
"0001046995": {
"rank": 15,
"ecr": "423"
},
"0000895419": {
"rank": 16,
"ecr": "419"
},
"0001356104": {
"rank": 17,
"ecr": "418"
},
"0001126741": {
"rank": 18,
"ecr": "416"
},
"0001201663": {
"rank": 19,
"ecr": "410"
},
"0000703361": {
"rank": 20,
"ecr": "410"
},
"0001227930": {
"rank": 21,
"ecr": "407"
},
"0001045810": {
"rank": 22,
"ecr": "402"
},
"0001051627": {
"rank": 23,
"ecr": "397"
},
"0000730000": {
"rank": 24,
"ecr": "394"
},
"0001054374": {
"rank": 25,
"ecr": "390"
},
"0000310568": {
"rank": 26,
"ecr": "387"
},
"0000817720": {
"rank": 27,
"ecr": "379"
},
"0001410172": {
"rank": 28,
"ecr": "375"
},
"0001261694": {
"rank": 29,
"ecr": "372"
},
"0000006281": {
"rank": 30,
"ecr": "342"
},
"0001094739": {
"rank": 31,
"ecr": "341"
},
"0001001426": {
"rank": 32,
"ecr": "340"
},
"0000913885": {
"rank": 33,
"ecr": "338"
},
"0000768251": {
"rank": 34,
"ecr": "333"
},
"0000932111": {
"rank": 35,
"ecr": "332"
},
"0001280263": {
"rank": 36,
"ecr": "324"
},
"0001038074": {
"rank": 37,
"ecr": "324"
},
"0000029002": {
"rank": 38,
"ecr": "320"
},
"0000945699": {
"rank": 39,
"ecr": "318"
},
"0001387467": {
"rank": 40,
"ecr": "311"
},
"0000771266": {
"rank": 41,
"ecr": "310"
},
"0000316793": {
"rank": 42,
"ecr": "304"
},
"0001096325": {
"rank": 43,
"ecr": "301"
},
"0001160958": {
"rank": 44,
"ecr": "300"
},
"0000854701": {
"rank": 45,
"ecr": "293"
},
"0000833640": {
"rank": 46,
"ecr": "292"
},
"0000855658": {
"rank": 47,
"ecr": "291"
},
"0001039399": {
"rank": 48,
"ecr": "291"
},
"0001036960": {
"rank": 49,
"ecr": "290"
},
"0001106851": {
"rank": 50,
"ecr": "284"
},
"0001493594": {
"rank": 51,
"ecr": "277"
},
"0000915778": {
"rank": 52,
"ecr": "276"
},
"0000810136": {
"rank": 53,
"ecr": "272"
},
"0000753568": {
"rank": 54,
"ecr": "262"
},
"0000911160": {
"rank": 55,
"ecr": "254"
},
"0001311241": {
"rank": 56,
"ecr": "248"
},
"0000899297": {
"rank": 57,
"ecr": "245"
},
"0000869986": {
"rank": 58,
"ecr": "241"
},
"0001325702": {
"rank": 59,
"ecr": "236"
},
"0000097476": {
"rank": 60,
"ecr": "231"
},
"0000880177": {
"rank": 61,
"ecr": "230"
},
"0000791907": {
"rank": 62,
"ecr": "226"
},
"0001039065": {
"rank": 63,
"ecr": "226"
},
"0001102934": {
"rank": 64,
"ecr": "225"
},
"0000006951": {
"rank": 65,
"ecr": "211"
},
"0000912093": {
"rank": 66,
"ecr": "210"
},
"0001288469": {
"rank": 67,
"ecr": "208"
},
"0000703360": {
"rank": 68,
"ecr": "198"
},
"0001274494": {
"rank": 69,
"ecr": "193"
},
"0000887969": {
"rank": 70,
"ecr": "182"
},
"0000723125": {
"rank": 71,
"ecr": "174"
},
"0001394954": {
"rank": 72,
"ecr": "168"
},
"0001432150": {
"rank": 73,
"ecr": "165"
},
"0000890394": {
"rank": 74,
"ecr": "152"
},
"0001350102": {
"rank": 75,
"ecr": "142"
},
"0001337675": {
"rank": 76,
"ecr": "139"
},
"0000889971": {
"rank": 77,
"ecr": "137"
},
"0000882508": {
"rank": 78,
"ecr": "133"
},
"0001333822": {
"rank": 79,
"ecr": "129"
},
"0000711065": {
"rank": 80,
"ecr": "127"
},
"0000767920": {
"rank": 81,
"ecr": "127"
},
"0001047127": {
"rank": 82,
"ecr": "113"
},
"0001175609": {
"rank": 83,
"ecr": "113"
},
"0000002488": {
"rank": 84,
"ecr": "109"
},
"0001040161": {
"rank": 85,
"ecr": "108"
},
"0000917273": {
"rank": 86,
"ecr": "107"
},
"0001487990": {
"rank": 87,
"ecr": "104"
},
"0001224370": {
"rank": 88,
"ecr": "97"
},
"0001110647": {
"rank": 89,
"ecr": "94"
},
"0000867773": {
"rank": 90,
"ecr": "89"
},
"0000945436": {
"rank": 91,
"ecr": "81"
},
"0000808326": {
"rank": 92,
"ecr": "69"
},
"0001463101": {
"rank": 93,
"ecr": "59"
},
"0000940332": {
"rank": 94,
"ecr": "58"
},
"0001210618": {
"rank": 95,
"ecr": "57"
},
"0000850579": {
"rank": 96,
"ecr": "57"
},
"0000790715": {
"rank": 97,
"ecr": "56"
},
"0001081078": {
"rank": 98,
"ecr": "51"
},
"0000880446": {
"rank": 99,
"ecr": "42"
},
"0001282631": {
"rank": 100,
"ecr": "25"
},
"0001392522": {
"rank": 101,
"ecr": "9.1"
},
"0000907686": {
"rank": 102,
"ecr": "7.7"
},
"0000944739": {
"rank": 103,
"ecr": "0.035"
},
"0001398805": {
"rank": 104,
"ecr": "0.000000000068"
},
"0001421665": {
"rank": 105,
"ecr": "0.0000000000000000067"
},
"0000093205": {
"rank": 106,
"ecr": "0.00000000000000000033"
},
"0001126411": {
"rank": 107,
"ecr": "0.00000000000000000000000000000000000000000000000020"
},
"0001481028": {
"rank": 108,
"ecr": "0.0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000050"
}
},
"2013": {
"0000724910": {
"rank": 1,
"ecr": "547"
},
"0001294924": {
"rank": 2,
"ecr": "508"
},
"0001130866": {
"rank": 3,
"ecr": "507"
},
"0000772406": {
"rank": 4,
"ecr": "479"
},
"0000743988": {
"rank": 5,
"ecr": "470"
},
"0000004127": {
"rank": 6,
"ecr": "466"
},
"0001111928": {
"rank": 7,
"ecr": "464"
},
"0001441634": {
"rank": 8,
"ecr": "451"
},
"0000833640": {
"rank": 9,
"ecr": "438"
},
"0001122342": {
"rank": 10,
"ecr": "434"
},
"0000050863": {
"rank": 11,
"ecr": "430"
},
"0000310568": {
"rank": 12,
"ecr": "424"
},
"0000895419": {
"rank": 13,
"ecr": "418"
},
"0000827054": {
"rank": 14,
"ecr": "416"
},
"0000091668": {
"rank": 15,
"ecr": "408"
},
"0001126741": {
"rank": 16,
"ecr": "406"
},
"0001280263": {
"rank": 17,
"ecr": "403"
},
"0001045810": {
"rank": 18,
"ecr": "403"
},
"0000817720": {
"rank": 19,
"ecr": "396"
},
"0000855658": {
"rank": 20,
"ecr": "388"
},
"0001054374": {
"rank": 21,
"ecr": "387"
},
"0001201663": {
"rank": 22,
"ecr": "382"
},
"0000088941": {
"rank": 23,
"ecr": "381"
},
"0000056978": {
"rank": 24,
"ecr": "378"
},
"0000771266": {
"rank": 25,
"ecr": "369"
},
"0001493594": {
"rank": 26,
"ecr": "355"
},
"0001051627": {
"rank": 27,
"ecr": "353"
},
"0000932111": {
"rank": 28,
"ecr": "346"
},
"0001432150": {
"rank": 29,
"ecr": "345"
},
"0000854701": {
"rank": 30,
"ecr": "343"
},
"0000006281": {
"rank": 31,
"ecr": "340"
},
"0000850579": {
"rank": 32,
"ecr": "339"
},
"0000703361": {
"rank": 33,
"ecr": "338"
},
"0000913885": {
"rank": 34,
"ecr": "333"
},
"0000912093": {
"rank": 35,
"ecr": "332"
},
"0000753568": {
"rank": 36,
"ecr": "331"
},
"0001410172": {
"rank": 37,
"ecr": "324"
},
"0001160958": {
"rank": 38,
"ecr": "314"
},
"0001094739": {
"rank": 39,
"ecr": "313"
},
"0001356104": {
"rank": 40,
"ecr": "310"
},
"0001038074": {
"rank": 41,
"ecr": "310"
},
"0001387467": {
"rank": 42,
"ecr": "297"
},
"0000915778": {
"rank": 43,
"ecr": "295"
},
"0000316793": {
"rank": 44,
"ecr": "294"
},
"0000945699": {
"rank": 45,
"ecr": "293"
},
"0001036960": {
"rank": 46,
"ecr": "289"
},
"0001001426": {
"rank": 47,
"ecr": "289"
},
"0000767920": {
"rank": 48,
"ecr": "281"
},
"0000880177": {
"rank": 49,
"ecr": "281"
},
"0000703360": {
"rank": 50,
"ecr": "279"
},
"0001106851": {
"rank": 51,
"ecr": "269"
},
"0001175609": {
"rank": 52,
"ecr": "259"
},
"0001274494": {
"rank": 53,
"ecr": "257"
},
"0000097476": {
"rank": 54,
"ecr": "256"
},
"0000810136": {
"rank": 55,
"ecr": "254"
},
"0001227930": {
"rank": 56,
"ecr": "248"
},
"0000791907": {
"rank": 57,
"ecr": "244"
},
"0001039399": {
"rank": 58,
"ecr": "242"
},
"0000889971": {
"rank": 59,
"ecr": "241"
},
"0001102934": {
"rank": 60,
"ecr": "238"
},
"0000768251": {
"rank": 61,
"ecr": "235"
},
"0000029002": {
"rank": 62,
"ecr": "234"
},
"0001275014": {
"rank": 63,
"ecr": "221"
},
"0000911160": {
"rank": 64,
"ecr": "219"
},
"0000808326": {
"rank": 65,
"ecr": "217"
},
"0000006951": {
"rank": 66,
"ecr": "216"
},
"0000002488": {
"rank": 67,
"ecr": "212"
},
"0000890394": {
"rank": 68,
"ecr": "212"
},
"0001311241": {
"rank": 69,
"ecr": "210"
},
"0000723125": {
"rank": 70,
"ecr": "208"
},
"0001288469": {
"rank": 71,
"ecr": "204"
},
"0001158114": {
"rank": 72,
"ecr": "194"
},
"0001039065": {
"rank": 73,
"ecr": "193"
},
"0000882508": {
"rank": 74,
"ecr": "183"
},
"0000887969": {
"rank": 75,
"ecr": "170"
},
"0001081078": {
"rank": 76,
"ecr": "170"
},
"0001227025": {
"rank": 77,
"ecr": "159"
},
"0001261694": {
"rank": 78,
"ecr": "156"
},
"0000917273": {
"rank": 79,
"ecr": "153"
},
"0000869986": {
"rank": 80,
"ecr": "146"
},
"0001047127": {
"rank": 81,
"ecr": "131"
},
"0001337675": {
"rank": 82,
"ecr": "129"
},
"0001322705": {
"rank": 83,
"ecr": "128"
},
"0001021604": {
"rank": 84,
"ecr": "128"
},
"0001394954": {
"rank": 85,
"ecr": "99"
},
"0001040161": {
"rank": 86,
"ecr": "93"
},
"0000791915": {
"rank": 87,
"ecr": "92"
},
"0001046995": {
"rank": 88,
"ecr": "72"
},
"0001463101": {
"rank": 89,
"ecr": "59"
},
"0000790715": {
"rank": 90,
"ecr": "59"
},
"0001110647": {
"rank": 91,
"ecr": "58"
},
"0001333822": {
"rank": 92,
"ecr": "58"
},
"0001507957": {
"rank": 93,
"ecr": "58"
},
"0000945436": {
"rank": 94,
"ecr": "58"
},
"0000940332": {
"rank": 95,
"ecr": "55"
},
"0000880446": {
"rank": 96,
"ecr": "52"
},
"0001350102": {
"rank": 97,
"ecr": "45"
},
"0000711065": {
"rank": 98,
"ecr": "15"
},
"0001282631": {
"rank": 99,
"ecr": "15"
},
"0001210618": {
"rank": 100,
"ecr": "14"
},
"0001392522": {
"rank": 101,
"ecr": "7.5"
},
"0001224370": {
"rank": 102,
"ecr": "0.11"
},
"0000093205": {
"rank": 103,
"ecr": "0.0043"
},
"0001398805": {
"rank": 104,
"ecr": "0.00000000000099"
},
"0001481028": {
"rank": 105,
"ecr": "0.00000000000000000000000000000068"
}
},
"2014": {
"0001261694": {
"rank": 1,
"ecr": "629"
},
"0000724910": {
"rank": 2,
"ecr": "533"
},
"0000791907": {
"rank": 3,
"ecr": "493"
},
"0000772406": {
"rank": 4,
"ecr": "469"
},
"0000004127": {
"rank": 5,
"ecr": "450"
},
"0000091668": {
"rank": 6,
"ecr": "449"
},
"0000833640": {
"rank": 7,
"ecr": "443"
},
"0000703361": {
"rank": 8,
"ecr": "443"
},
"0001280263": {
"rank": 9,
"ecr": "442"
},
"0000050863": {
"rank": 10,
"ecr": "408"
},
"0000310568": {
"rank": 11,
"ecr": "408"
},
"0001111928": {
"rank": 12,
"ecr": "406"
},
"0000895419": {
"rank": 13,
"ecr": "405"
},
"0001045810": {
"rank": 14,
"ecr": "401"
},
"0001054374": {
"rank": 15,
"ecr": "395"
},
"0000743988": {
"rank": 16,
"ecr": "393"
},
"0000056978": {
"rank": 17,
"ecr": "379"
},
"0001001426": {
"rank": 18,
"ecr": "371"
},
"0001051627": {
"rank": 19,
"ecr": "368"
},
"0001126741": {
"rank": 20,
"ecr": "357"
},
"0000753568": {
"rank": 21,
"ecr": "349"
},
"0000767920": {
"rank": 22,
"ecr": "348"
},
"0000932111": {
"rank": 23,
"ecr": "339"
},
"0000912093": {
"rank": 24,
"ecr": "326"
},
"0000854701": {
"rank": 25,
"ecr": "324"
},
"0001274494": {
"rank": 26,
"ecr": "323"
},
"0001106851": {
"rank": 27,
"ecr": "322"
},
"0001096325": {
"rank": 28,
"ecr": "316"
},
"0000006281": {
"rank": 29,
"ecr": "303"
},
"0000915778": {
"rank": 30,
"ecr": "301"
},
"0001039399": {
"rank": 31,
"ecr": "301"
},
"0001356104": {
"rank": 32,
"ecr": "300"
},
"0001160958": {
"rank": 33,
"ecr": "298"
},
"0001387467": {
"rank": 34,
"ecr": "293"
},
"0001094739": {
"rank": 35,
"ecr": "282"
},
"0000097476": {
"rank": 36,
"ecr": "282"
},
"0001604778": {
"rank": 37,
"ecr": "282"
},
"0000945699": {
"rank": 38,
"ecr": "279"
},
"0000810136": {
"rank": 39,
"ecr": "277"
},
"0000817720": {
"rank": 40,
"ecr": "275"
},
"0001410172": {
"rank": 41,
"ecr": "275"
},
"0000029002": {
"rank": 42,
"ecr": "267"
},
"0000917273": {
"rank": 43,
"ecr": "262"
},
"0001432150": {
"rank": 44,
"ecr": "260"
},
"0001175609": {
"rank": 45,
"ecr": "259"
},
"0001288469": {
"rank": 46,
"ecr": "255"
},
"0000088941": {
"rank": 47,
"ecr": "255"
},
"0001102934": {
"rank": 48,
"ecr": "253"
},
"0000006951": {
"rank": 49,
"ecr": "246"
},
"0001275014": {
"rank": 50,
"ecr": "244"
},
"0001036960": {
"rank": 51,
"ecr": "244"
},
"0000768251": {
"rank": 52,
"ecr": "244"
},
"0000790715": {
"rank": 53,
"ecr": "244"
},
"0000711065": {
"rank": 54,
"ecr": "244"
},
"0000723125": {
"rank": 55,
"ecr": "238"
},
"0000889971": {
"rank": 56,
"ecr": "231"
},
"0001158114": {
"rank": 57,
"ecr": "231"
},
"0001294924": {
"rank": 58,
"ecr": "230"
},
"0000872448": {
"rank": 59,
"ecr": "230"
},
"0001110647": {
"rank": 60,
"ecr": "228"
},
"0000771266": {
"rank": 61,
"ecr": "224"
},
"0000808326": {
"rank": 62,
"ecr": "217"
},
"0001046995": {
"rank": 63,
"ecr": "210"
},
"0001039065": {
"rank": 64,
"ecr": "204"
},
"0000002488": {
"rank": 65,
"ecr": "171"
},
"0000882508": {
"rank": 66,
"ecr": "166"
},
"0001227025": {
"rank": 67,
"ecr": "159"
},
"0001210618": {
"rank": 68,
"ecr": "155"
},
"0000867773": {
"rank": 69,
"ecr": "154"
},
"0001311241": {
"rank": 70,
"ecr": "148"
},
"0001047127": {
"rank": 71,
"ecr": "137"
},
"0001441634": {
"rank": 72,
"ecr": "134"
},
"0001322705": {
"rank": 73,
"ecr": "130"
},
"0000791915": {
"rank": 74,
"ecr": "127"
},
"0000887969": {
"rank": 75,
"ecr": "127"
},
"0001493594": {
"rank": 76,
"ecr": "126"
},
"0001081078": {
"rank": 77,
"ecr": "125"
},
"0001337675": {
"rank": 78,
"ecr": "117"
},
"0001463101": {
"rank": 79,
"ecr": "111"
},
"0001227930": {
"rank": 80,
"ecr": "100"
},
"0001021604": {
"rank": 81,
"ecr": "88"
},
"0001333822": {
"rank": 82,
"ecr": "83"
},
"0000880446": {
"rank": 83,
"ecr": "64"
},
"0001040161": {
"rank": 84,
"ecr": "59"
},
"0001596089": {
"rank": 85,
"ecr": "59"
},
"0000945436": {
"rank": 86,
"ecr": "59"
},
"0001431959": {
"rank": 87,
"ecr": "57"
},
"0000890394": {
"rank": 88,
"ecr": "56"
},
"0001579910": {
"rank": 89,
"ecr": "56"
},
"0001325702": {
"rank": 90,
"ecr": "44"
},
"0001201663": {
"rank": 91,
"ecr": "44"
},
"0001507957": {
"rank": 92,
"ecr": "41"
},
"0001282631": {
"rank": 93,
"ecr": "0.27"
},
"0001398805": {
"rank": 94,
"ecr": "0.00061"
},
"0000093205": {
"rank": 95,
"ecr": "0.000000067"
},
"0001481028": {
"rank": 96,
"ecr": "0.00000000000000000000000000000000000024"
},
"0001350102": {
"rank": 97,
"ecr": "0.000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000090"
}
},
"2015": {
"0000093205": {
"rank": 1,
"ecr": "18,198"
},
"0000808326": {
"rank": 2,
"ecr": "595"
},
"0001261694": {
"rank": 3,
"ecr": "592"
},
"0000724910": {
"rank": 4,
"ecr": "553"
},
"0000004127": {
"rank": 5,
"ecr": "488"
},
"0001280263": {
"rank": 6,
"ecr": "452"
},
"0000917273": {
"rank": 7,
"ecr": "448"
},
"0000091668": {
"rank": 8,
"ecr": "448"
},
"0001111928": {
"rank": 9,
"ecr": "439"
},
"0000703361": {
"rank": 10,
"ecr": "421"
},
"0000833640": {
"rank": 11,
"ecr": "421"
},
"0000310568": {
"rank": 12,
"ecr": "421"
},
"0000855658": {
"rank": 13,
"ecr": "418"
},
"0000050863": {
"rank": 14,
"ecr": "414"
},
"0001604778": {
"rank": 15,
"ecr": "399"
},
"0000743988": {
"rank": 16,
"ecr": "398"
},
"0000088941": {
"rank": 17,
"ecr": "391"
},
"0001356104": {
"rank": 18,
"ecr": "386"
},
"0000056978": {
"rank": 19,
"ecr": "383"
},
"0001096325": {
"rank": 20,
"ecr": "377"
},
"0001432150": {
"rank": 21,
"ecr": "374"
},
"0001051627": {
"rank": 22,
"ecr": "362"
},
"0001039399": {
"rank": 23,
"ecr": "349"
},
"0001126741": {
"rank": 24,
"ecr": "341"
},
"0001274494": {
"rank": 25,
"ecr": "332"
},
"0000006281": {
"rank": 26,
"ecr": "322"
},
"0000895419": {
"rank": 27,
"ecr": "320"
},
"0000097476": {
"rank": 28,
"ecr": "309"
},
"0001175609": {
"rank": 29,
"ecr": "298"
},
"0001038074": {
"rank": 30,
"ecr": "291"
},
"0000810136": {
"rank": 31,
"ecr": "277"
},
"0000886328": {
"rank": 32,
"ecr": "272"
},
"0000872448": {
"rank": 33,
"ecr": "263"
},
"0001102934": {
"rank": 34,
"ecr": "263"
},
"0000772406": {
"rank": 35,
"ecr": "260"
},
"0001045810": {
"rank": 36,
"ecr": "259"
},
"0001094739": {
"rank": 37,
"ecr": "259"
},
"0000945699": {
"rank": 38,
"ecr": "257"
},
"0001288469": {
"rank": 39,
"ecr": "253"
},
"0001039065": {
"rank": 40,
"ecr": "249"
},
"0001036960": {
"rank": 41,
"ecr": "246"
},
"0000723125": {
"rank": 42,
"ecr": "245"
},
"0001046995": {
"rank": 43,
"ecr": "243"
},
"0001158114": {
"rank": 44,
"ecr": "228"
},
"0001294924": {
"rank": 45,
"ecr": "215"
},
"0000753568": {
"rank": 46,
"ecr": "214"
},
"0001227025": {
"rank": 47,
"ecr": "213"
},
"0000817720": {
"rank": 48,
"ecr": "212"
},
"0000006951": {
"rank": 49,
"ecr": "210"
},
"0000743316": {
"rank": 50,
"ecr": "210"
},
"0001441634": {
"rank": 51,
"ecr": "207"
},
"0000790715": {
"rank": 52,
"ecr": "196"
},
"0000889971": {
"rank": 53,
"ecr": "196"
},
"0001275014": {
"rank": 54,
"ecr": "195"
},
"0001493594": {
"rank": 55,
"ecr": "193"
},
"0000887969": {
"rank": 56,
"ecr": "193"
},
"0001160958": {
"rank": 57,
"ecr": "189"
},
"0000029002": {
"rank": 58,
"ecr": "186"
},
"0001097864": {
"rank": 59,
"ecr": "172"
},
"0001311241": {
"rank": 60,
"ecr": "152"
},
"0001047127": {
"rank": 61,
"ecr": "133"
},
"0000711065": {
"rank": 62,
"ecr": "128"
},
"0001585854": {
"rank": 63,
"ecr": "124"
},
"0001040161": {
"rank": 64,
"ecr": "117"
},
"0001395848": {
"rank": 65,
"ecr": "114"
},
"0000002488": {
"rank": 66,
"ecr": "113"
},
"0001081078": {
"rank": 67,
"ecr": "95"
},
"0001333822": {
"rank": 68,
"ecr": "91"
},
"0001021604": {
"rank": 69,
"ecr": "69"
},
"0001463101": {
"rank": 70,
"ecr": "67"
},
"0001507957": {
"rank": 71,
"ecr": "59"
},
"0001410172": {
"rank": 72,
"ecr": "51"
},
"0000890394": {
"rank": 73,
"ecr": "50"
},
"0001325702": {
"rank": 74,
"ecr": "49"
},
"0000940332": {
"rank": 75,
"ecr": "13"
},
"0001398805": {
"rank": 76,
"ecr": "0.048"
},
"0001579910": {
"rank": 77,
"ecr": "0.00046"
},
"0001481028": {
"rank": 78,
"ecr": "0.0000000023"
},
"0001350102": {
"rank": 79,
"ecr": "0.0000000000000000000010"
},
"0001571636": {
"rank": 80,
"ecr": "0.0000000000000000000000000076"
}
},
"2016": {
"0000004127": {
"rank": 1,
"ecr": "580"
},
"0000724910": {
"rank": 2,
"ecr": "543"
},
"0000791907": {
"rank": 3,
"ecr": "514"
},
"0001651235": {
"rank": 4,
"ecr": "508"
},
"0001280263": {
"rank": 5,
"ecr": "471"
},
"0001690666": {
"rank": 6,
"ecr": "465"
},
"0001111928": {
"rank": 7,
"ecr": "460"
},
"0001288469": {
"rank": 8,
"ecr": "458"
},
"0000833640": {
"rank": 9,
"ecr": "425"
},
"0001634447": {
"rank": 10,
"ecr": "420"
},
"0000310568": {
"rank": 11,
"ecr": "400"
},
"0001051627": {
"rank": 12,
"ecr": "397"
},
"0000743988": {
"rank": 13,
"ecr": "389"
},
"0000050863": {
"rank": 14,
"ecr": "385"
},
"0000808326": {
"rank": 15,
"ecr": "383"
},
"0000088941": {
"rank": 16,
"ecr": "381"
},
"0001096325": {
"rank": 17,
"ecr": "369"
},
"0000810136": {
"rank": 18,
"ecr": "368"
},
"0000056978": {
"rank": 19,
"ecr": "356"
},
"0000895419": {
"rank": 20,
"ecr": "346"
},
"0000912093": {
"rank": 21,
"ecr": "344"
},
"0000097476": {
"rank": 22,
"ecr": "342"
},
"0000772406": {
"rank": 23,
"ecr": "332"
},
"0001126741": {
"rank": 24,
"ecr": "328"
},
"0001038074": {
"rank": 25,
"ecr": "326"
},
"0001432150": {
"rank": 26,
"ecr": "314"
},
"0001158114": {
"rank": 27,
"ecr": "311"
},
"0000889971": {
"rank": 28,
"ecr": "310"
},
"0000703361": {
"rank": 29,
"ecr": "306"
},
"0001102934": {
"rank": 30,
"ecr": "304"
},
"0000006281": {
"rank": 31,
"ecr": "287"
},
"0001604778": {
"rank": 32,
"ecr": "284"
},
"0001094739": {
"rank": 33,
"ecr": "263"
},
"0000945699": {
"rank": 34,
"ecr": "258"
},
"0001045810": {
"rank": 35,
"ecr": "258"
},
"0001274494": {
"rank": 36,
"ecr": "257"
},
"0000790715": {
"rank": 37,
"ecr": "256"
},
"0000917273": {
"rank": 38,
"ecr": "253"
},
"0001356104": {
"rank": 39,
"ecr": "244"
},
"0001039399": {
"rank": 40,
"ecr": "224"
},
"0000006951": {
"rank": 41,
"ecr": "221"
},
"0000817720": {
"rank": 42,
"ecr": "211"
},
"0001275014": {
"rank": 43,
"ecr": "209"
},
"0001058057": {
"rank": 44,
"ecr": "206"
},
"0001039065": {
"rank": 45,
"ecr": "198"
},
"0000791915": {
"rank": 46,
"ecr": "197"
},
"0000743316": {
"rank": 47,
"ecr": "196"
},
"0001227025": {
"rank": 48,
"ecr": "194"
},
"0000029002": {
"rank": 49,
"ecr": "184"
},
"0001110647": {
"rank": 50,
"ecr": "172"
},
"0001311241": {
"rank": 51,
"ecr": "172"
},
"0000723125": {
"rank": 52,
"ecr": "163"
},
"0001481028": {
"rank": 53,
"ecr": "151"
},
"0001493594": {
"rank": 54,
"ecr": "150"
},
"0000002488": {
"rank": 55,
"ecr": "149"
},
"0001047127": {
"rank": 56,
"ecr": "148"
},
"0001046995": {
"rank": 57,
"ecr": "138"
},
"0001175609": {
"rank": 58,
"ecr": "132"
},
"0001420520": {
"rank": 59,
"ecr": "129"
},
"0001097864": {
"rank": 60,
"ecr": "127"
},
"0000887969": {
"rank": 61,
"ecr": "122"
},
"0000855658": {
"rank": 62,
"ecr": "115"
},
"0000867773": {
"rank": 63,
"ecr": "112"
},
"0001040161": {
"rank": 64,
"ecr": "69"
},
"0001438423": {
"rank": 65,
"ecr": "59"
},
"0001395848": {
"rank": 66,
"ecr": "58"
},
"0001325702": {
"rank": 67,
"ecr": "53"
},
"0000882508": {
"rank": 68,
"ecr": "33"
},
"0001463101": {
"rank": 69,
"ecr": "19"
},
"0001282631": {
"rank": 70,
"ecr": "6.8"
},
"0001333822": {
"rank": 71,
"ecr": "0.52"
},
"0001579910": {
"rank": 72,
"ecr": "0.014"
},
"0001410172": {
"rank": 73,
"ecr": "0.0085"
},
"0000890394": {
"rank": 74,
"ecr": "0.0073"
},
"0001507957": {
"rank": 75,
"ecr": "0.0030"
},
"0001398805": {
"rank": 76,
"ecr": "0.0014"
},
"0001571636": {
"rank": 77,
"ecr": "0.00000000061"
},
"0000093205": {
"rank": 78,
"ecr": "0.0000000000000000022"
},
"0001350102": {
"rank": 79,
"ecr": "0.000000000000000000000060"
}
},
"2017": {
"0000004127": {
"rank": 1,
"ecr": "527"
},
"0001556898": {
"rank": 2,
"ecr": "516"
},
"0001111928": {
"rank": 3,
"ecr": "476"
},
"0001370702": {
"rank": 4,
"ecr": "452"
},
"0001280263": {
"rank": 5,
"ecr": "451"
},
"0000310568": {
"rank": 6,
"ecr": "422"
},
"0001051627": {
"rank": 7,
"ecr": "420"
},
"0001110647": {
"rank": 8,
"ecr": "415"
},
"0000050863": {
"rank": 9,
"ecr": "409"
},
"0000088941": {
"rank": 10,
"ecr": "402"
},
"0000743988": {
"rank": 11,
"ecr": "401"
},
"0000833640": {
"rank": 12,
"ecr": "400"
},
"0000912093": {
"rank": 13,
"ecr": "398"
},
"0001634447": {
"rank": 14,
"ecr": "396"
},
"0001158114": {
"rank": 15,
"ecr": "386"
},
"0000808326": {
"rank": 16,
"ecr": "375"
},
"0001651235": {
"rank": 17,
"ecr": "367"
},
"0000810136": {
"rank": 18,
"ecr": "362"
},
"0000056978": {
"rank": 19,
"ecr": "362"
},
"0001058057": {
"rank": 20,
"ecr": "361"
},
"0001690666": {
"rank": 21,
"ecr": "357"
},
"0001126741": {
"rank": 22,
"ecr": "340"
},
"0001102934": {
"rank": 23,
"ecr": "318"
},
"0000889971": {
"rank": 24,
"ecr": "314"
},
"0000895419": {
"rank": 25,
"ecr": "314"
},
"0000097476": {
"rank": 26,
"ecr": "312"
},
"0001039399": {
"rank": 27,
"ecr": "302"
},
"0001316016": {
"rank": 28,
"ecr": "296"
},
"0001045810": {
"rank": 29,
"ecr": "288"
},
"0001604778": {
"rank": 30,
"ecr": "281"
},
"0000703361": {
"rank": 31,
"ecr": "281"
},
"0001356104": {
"rank": 32,
"ecr": "278"
},
"0001274494": {
"rank": 33,
"ecr": "264"
},
"0000723125": {
"rank": 34,
"ecr": "258"
},
"0001094739": {
"rank": 35,
"ecr": "258"
},
"0001275014": {
"rank": 36,
"ecr": "246"
},
"0000006951": {
"rank": 37,
"ecr": "243"
},
"0001038074": {
"rank": 38,
"ecr": "233"
},
"0000817720": {
"rank": 39,
"ecr": "221"
},
"0000917273": {
"rank": 40,
"ecr": "220"
},
"0000743316": {
"rank": 41,
"ecr": "219"
},
"0000029002": {
"rank": 42,
"ecr": "213"
},
"0000790715": {
"rank": 43,
"ecr": "213"
},
"0000002488": {
"rank": 44,
"ecr": "209"
},
"0001311241": {
"rank": 45,
"ecr": "186"
},
"0001097864": {
"rank": 46,
"ecr": "184"
},
"0000006281": {
"rank": 47,
"ecr": "183"
},
"0001652535": {
"rank": 48,
"ecr": "179"
},
"0001040161": {
"rank": 49,
"ecr": "178"
},
"0000791915": {
"rank": 50,
"ecr": "172"
},
"0001039065": {
"rank": 51,
"ecr": "171"
},
"0001288469": {
"rank": 52,
"ecr": "164"
},
"0001047127": {
"rank": 53,
"ecr": "162"
},
"0001175609": {
"rank": 54,
"ecr": "158"
},
"0001395848": {
"rank": 55,
"ecr": "154"
},
"0001160958": {
"rank": 56,
"ecr": "134"
},
"0001227025": {
"rank": 57,
"ecr": "133"
},
"0001493594": {
"rank": 58,
"ecr": "132"
},
"0001046995": {
"rank": 59,
"ecr": "110"
},
"0001410172": {
"rank": 60,
"ecr": "105"
},
"0000855658": {
"rank": 61,
"ecr": "101"
},
"0001616533": {
"rank": 62,
"ecr": "96"
},
"0001333822": {
"rank": 63,
"ecr": "85"
},
"0001325702": {
"rank": 64,
"ecr": "68"
},
"0001481028": {
"rank": 65,
"ecr": "51"
},
"0000867773": {
"rank": 66,
"ecr": "37"
},
"0000882508": {
"rank": 67,
"ecr": "33"
},
"0001463101": {
"rank": 68,
"ecr": "33"
},
"0001420520": {
"rank": 69,
"ecr": "33"
},
"0000890394": {
"rank": 70,
"ecr": "30"
},
"0001507957": {
"rank": 71,
"ecr": "17"
},
"0001438423": {
"rank": 72,
"ecr": "7.6"
},
"0001579910": {
"rank": 73,
"ecr": "3.0"
},
"0001282631": {
"rank": 74,
"ecr": "1.1"
},
"0001398805": {
"rank": 75,
"ecr": "0.14"
},
"0000093205": {
"rank": 76,
"ecr": "0.055"
},
"0001350102": {
"rank": 77,
"ecr": "0.000000000054"
}
},
"2018": {
"0000723125": {
"rank": 1,
"ecr": "493"
},
"0000050863": {
"rank": 2,
"ecr": "472"
},
"0000004127": {
"rank": 3,
"ecr": "471"
},
"0000833640": {
"rank": 4,
"ecr": "462"
},
"0001410172": {
"rank": 5,
"ecr": "458"
},
"0001556898": {
"rank": 6,
"ecr": "453"
},
"0001102934": {
"rank": 7,
"ecr": "443"
},
"0001058057": {
"rank": 8,
"ecr": "443"
},
"0001111928": {
"rank": 9,
"ecr": "434"
},
"0001039399": {
"rank": 10,
"ecr": "399"
},
"0001280452": {
"rank": 11,
"ecr": "396"
},
"0001124796": {
"rank": 12,
"ecr": "395"
},
"0000088941": {
"rank": 13,
"ecr": "394"
},
"0001280263": {
"rank": 14,
"ecr": "393"
},
"0001045810": {
"rank": 15,
"ecr": "388"
},
"0000743988": {
"rank": 16,
"ecr": "384"
},
"0001356104": {
"rank": 17,
"ecr": "379"
},
"0001051627": {
"rank": 18,
"ecr": "374"
},
"0001370702": {
"rank": 19,
"ecr": "346"
},
"0001651235": {
"rank": 20,
"ecr": "341"
},
"0000810136": {
"rank": 21,
"ecr": "340"
},
"0000097476": {
"rank": 22,
"ecr": "334"
},
"0001126741": {
"rank": 23,
"ecr": "331"
},
"0000827054": {
"rank": 24,
"ecr": "304"
},
"0000056978": {
"rank": 25,
"ecr": "303"
},
"0000889971": {
"rank": 26,
"ecr": "298"
},
"0001274494": {
"rank": 27,
"ecr": "284"
},
"0001604778": {
"rank": 28,
"ecr": "278"
},
"0001316016": {
"rank": 29,
"ecr": "269"
},
"0001038074": {
"rank": 30,
"ecr": "261"
},
"0001311241": {
"rank": 31,
"ecr": "260"
},
"0000029002": {
"rank": 32,
"ecr": "255"
},
"0000912093": {
"rank": 33,
"ecr": "253"
},
"0001158114": {
"rank": 34,
"ecr": "245"
},
"0000791915": {
"rank": 35,
"ecr": "244"
},
"0000895419": {
"rank": 36,
"ecr": "239"
},
"0000808326": {
"rank": 37,
"ecr": "229"
},
"0000002488": {
"rank": 38,
"ecr": "228"
},
"0001094739": {
"rank": 39,
"ecr": "221"
},
"0000006281": {
"rank": 40,
"ecr": "218"
},
"0001040161": {
"rank": 41,
"ecr": "212"
},
"0000006951": {
"rank": 42,
"ecr": "208"
},
"0001634447": {
"rank": 43,
"ecr": "197"
},
"0000743316": {
"rank": 44,
"ecr": "194"
},
"0001652535": {
"rank": 45,
"ecr": "192"
},
"0001021604": {
"rank": 46,
"ecr": "183"
},
"0001097864": {
"rank": 47,
"ecr": "182"
},
"0001275014": {
"rank": 48,
"ecr": "179"
},
"0001690666": {
"rank": 49,
"ecr": "176"
},
"0001288469": {
"rank": 50,
"ecr": "175"
},
"0001047127": {
"rank": 51,
"ecr": "161"
},
"0001616533": {
"rank": 52,
"ecr": "160"
},
"0000817720": {
"rank": 53,
"ecr": "143"
},
"0001039065": {
"rank": 54,
"ecr": "140"
},
"0000855658": {
"rank": 55,
"ecr": "138"
},
"0001493594": {
"rank": 56,
"ecr": "131"
},
"0001160958": {
"rank": 57,
"ecr": "117"
},
"0001227025": {
"rank": 58,
"ecr": "117"
},
"0001395848": {
"rank": 59,
"ecr": "112"
},
"0001046995": {
"rank": 60,
"ecr": "90"
},
"0001333822": {
"rank": 61,
"ecr": "63"
},
"0001325702": {
"rank": 62,
"ecr": "59"
},
"0001463101": {
"rank": 63,
"ecr": "59"
},
"0001438423": {
"rank": 64,
"ecr": "57"
},
"0000882508": {
"rank": 65,
"ecr": "54"
},
"0001420520": {
"rank": 66,
"ecr": "46"
},
"0000867773": {
"rank": 67,
"ecr": "24"
},
"0001579910": {
"rank": 68,
"ecr": "1.7"
},
"0001282631": {
"rank": 69,
"ecr": "1.5"
},
"0000890394": {
"rank": 70,
"ecr": "0.43"
},
"0001398805": {
"rank": 71,
"ecr": "0.025"
},
"0001481028": {
"rank": 72,
"ecr": "0.00080"
},
"0001507957": {
"rank": 73,
"ecr": "0.00057"
},
"0000093205": {
"rank": 74,
"ecr": "0.000066"
},
"0001350102": {
"rank": 75,
"ecr": "0.00000029"
},
"0001715768": {
"rank": 76,
"ecr": "0.0000000000000013"
},
"0001494162": {
"rank": 77,
"ecr": "0.0000000000000000000000000000000000000056"
},
"0001682149": {
"rank": 78,
"ecr": "0"
}
},
"2019": {
"0000833640": {
"rank": 1,
"ecr": "550"
},
"0000743988": {
"rank": 2,
"ecr": "510"
},
"0000004127": {
"rank": 3,
"ecr": "465"
},
"0001045810": {
"rank": 4,
"ecr": "438"
},
"0000050863": {
"rank": 5,
"ecr": "437"
},
"0001111928": {
"rank": 6,
"ecr": "417"
},
"0000088941": {
"rank": 7,
"ecr": "409"
},
"0001410172": {
"rank": 8,
"ecr": "404"
},
"0001280452": {
"rank": 9,
"ecr": "391"
},
"0001556898": {
"rank": 10,
"ecr": "376"
},
"0000827054": {
"rank": 11,
"ecr": "374"
},
"0001126741": {
"rank": 12,
"ecr": "369"
},
"0000723125": {
"rank": 13,
"ecr": "363"
},
"0001356104": {
"rank": 14,
"ecr": "362"
},
"0001651235": {
"rank": 15,
"ecr": "344"
},
"0001051627": {
"rank": 16,
"ecr": "339"
},
"0001280263": {
"rank": 17,
"ecr": "337"
},
"0000810136": {
"rank": 18,
"ecr": "337"
},
"0000912093": {
"rank": 19,
"ecr": "332"
},
"0001124796": {
"rank": 20,
"ecr": "322"
},
"0001039399": {
"rank": 21,
"ecr": "317"
},
"0000029002": {
"rank": 22,
"ecr": "308"
},
"0000097476": {
"rank": 23,
"ecr": "300"
},
"0001604778": {
"rank": 24,
"ecr": "296"
},
"0000743316": {
"rank": 25,
"ecr": "268"
},
"0000056978": {
"rank": 26,
"ecr": "265"
},
"0001058057": {
"rank": 27,
"ecr": "261"
},
"0001038074": {
"rank": 28,
"ecr": "245"
},
"0000889971": {
"rank": 29,
"ecr": "242"
},
"0000002488": {
"rank": 30,
"ecr": "241"
},
"0001274494": {
"rank": 31,
"ecr": "236"
},
"0001463101": {
"rank": 32,
"ecr": "223"
},
"0000855658": {
"rank": 33,
"ecr": "216"
},
"0000006281": {
"rank": 34,
"ecr": "215"
},
"0000791915": {
"rank": 35,
"ecr": "209"
},
"0000006951": {
"rank": 36,
"ecr": "207"
},
"0000895419": {
"rank": 37,
"ecr": "200"
},
"0001040161": {
"rank": 38,
"ecr": "199"
},
"0001288469": {
"rank": 39,
"ecr": "193"
},
"0001039065": {
"rank": 40,
"ecr": "175"
},
"0001616533": {
"rank": 41,
"ecr": "169"
},
"0001047127": {
"rank": 42,
"ecr": "163"
},
"0001690666": {
"rank": 43,
"ecr": "160"
},
"0000817720": {
"rank": 44,
"ecr": "160"
},
"0001102934": {
"rank": 45,
"ecr": "159"
},
"0001451809": {
"rank": 46,
"ecr": "158"
},
"0001275014": {
"rank": 47,
"ecr": "157"
},
"0001097864": {
"rank": 48,
"ecr": "155"
},
"0001652535": {
"rank": 49,
"ecr": "153"
},
"0001046995": {
"rank": 50,
"ecr": "151"
},
"0001227025": {
"rank": 51,
"ecr": "151"
},
"0001158114": {
"rank": 52,
"ecr": "149"
},
"0001160958": {
"rank": 53,
"ecr": "115"
},
"0000808326": {
"rank": 54,
"ecr": "110"
},
"0001634447": {
"rank": 55,
"ecr": "108"
},
"0001395848": {
"rank": 56,
"ecr": "84"
},
"0000890394": {
"rank": 57,
"ecr": "79"
},
"0000867773": {
"rank": 58,
"ecr": "64"
},
"0001325702": {
"rank": 59,
"ecr": "59"
},
"0001398805": {
"rank": 60,
"ecr": "56"
},
"0001021604": {
"rank": 61,
"ecr": "56"
},
"0001438423": {
"rank": 62,
"ecr": "53"
},
"0001493594": {
"rank": 63,
"ecr": "45"
},
"0001333822": {
"rank": 64,
"ecr": "42"
},
"0000882508": {
"rank": 65,
"ecr": "37"
},
"0001781405": {
"rank": 66,
"ecr": "21"
},
"0001420520": {
"rank": 67,
"ecr": "6.1"
},
"0001282631": {
"rank": 68,
"ecr": "3.1"
},
"0001579910": {
"rank": 69,
"ecr": "0.000000023"
},
"0001682149": {
"rank": 70,
"ecr": "0.000000000000000000000000011"
},
"0001494162": {
"rank": 71,
"ecr": "0.000000000000000000000000000000000000087"
}
},
"2020": {
"0001325702": {
"rank": 1,
"ecr": "540"
},
"0000002488": {
"rank": 2,
"ecr": "438"
},
"0000833640": {
"rank": 3,
"ecr": "436"
},
"0000050863": {
"rank": 4,
"ecr": "430"
},
"0000004127": {
"rank": 5,
"ecr": "425"
},
"0000827054": {
"rank": 6,
"ecr": "411"
},
"0001556898": {
"rank": 7,
"ecr": "410"
},
"0001111928": {
"rank": 8,
"ecr": "408"
},
"0000088941": {
"rank": 9,
"ecr": "407"
},
"0001280452": {
"rank": 10,
"ecr": "407"
},
"0001410172": {
"rank": 11,
"ecr": "406"
},
"0000743988": {
"rank": 12,
"ecr": "398"
},
"0001651235": {
"rank": 13,
"ecr": "391"
},
"0001058057": {
"rank": 14,
"ecr": "388"
},
"0001051627": {
"rank": 15,
"ecr": "375"
},
"0000810136": {
"rank": 16,
"ecr": "352"
},
"0001045810": {
"rank": 17,
"ecr": "351"
},
"0001039399": {
"rank": 18,
"ecr": "350"
},
"0001274494": {
"rank": 19,
"ecr": "333"
},
"0000866291": {
"rank": 20,
"ecr": "322"
},
"0000723125": {
"rank": 21,
"ecr": "299"
},
"0000056978": {
"rank": 22,
"ecr": "298"
},
"0001126741": {
"rank": 23,
"ecr": "297"
},
"0000097476": {
"rank": 24,
"ecr": "292"
},
"0001280263": {
"rank": 25,
"ecr": "291"
},
"0000889971": {
"rank": 26,
"ecr": "279"
},
"0001451809": {
"rank": 27,
"ecr": "275"
},
"0001398805": {
"rank": 28,
"ecr": "266"
},
"0001604778": {
"rank": 29,
"ecr": "260"
},
"0001124796": {
"rank": 30,
"ecr": "259"
},
"0000915778": {
"rank": 31,
"ecr": "250"
},
"0000091668": {
"rank": 32,
"ecr": "249"
},
"0000006951": {
"rank": 33,
"ecr": "230"
},
"0000006281": {
"rank": 34,
"ecr": "218"
},
"0001803696": {
"rank": 35,
"ecr": "210"
},
"0000029002": {
"rank": 36,
"ecr": "206"
},
"0001275014": {
"rank": 37,
"ecr": "205"
},
"0001652535": {
"rank": 38,
"ecr": "203"
},
"0000895419": {
"rank": 39,
"ecr": "202"
},
"0001227025": {
"rank": 40,
"ecr": "201"
},
"0000817720": {
"rank": 41,
"ecr": "197"
},
"0001047127": {
"rank": 42,
"ecr": "192"
},
"0001463101": {
"rank": 43,
"ecr": "188"
},
"0001387467": {
"rank": 44,
"ecr": "185"
},
"0001102934": {
"rank": 45,
"ecr": "185"
},
"0000771266": {
"rank": 46,
"ecr": "184"
},
"0000808326": {
"rank": 47,
"ecr": "182"
},
"0001039065": {
"rank": 48,
"ecr": "180"
},
"0001420520": {
"rank": 49,
"ecr": "169"
},
"0001634447": {
"rank": 50,
"ecr": "164"
},
"0001158114": {
"rank": 51,
"ecr": "163"
},
"0001097864": {
"rank": 52,
"ecr": "160"
},
"0001730168": {
"rank": 53,
"ecr": "141"
},
"0001160958": {
"rank": 54,
"ecr": "119"
},
"0001616533": {
"rank": 55,
"ecr": "119"
},
"0001288469": {
"rank": 56,
"ecr": "115"
},
"0001493594": {
"rank": 57,
"ecr": "105"
},
"0001040161": {
"rank": 58,
"ecr": "97"
},
"0001438423": {
"rank": 59,
"ecr": "90"
},
"0001333822": {
"rank": 60,
"ecr": "84"
},
"0001046995": {
"rank": 61,
"ecr": "59"
},
"0001431959": {
"rank": 62,
"ecr": "46"
},
"0001021604": {
"rank": 63,
"ecr": "34"
},
"0000890394": {
"rank": 64,
"ecr": "34"
},
"0001350102": {
"rank": 65,
"ecr": "4.8"
},
"0001579910": {
"rank": 66,
"ecr": "3.7"
},
"0001715768": {
"rank": 67,
"ecr": "0.18"
},
"0001682149": {
"rank": 68,
"ecr": "0.028"
},
"0001781405": {
"rank": 69,
"ecr": "0.0022"
},
"0001481028": {
"rank": 70,
"ecr": "0.000000000000000000000000067"
}
},
"2021": {
"0001556898": {
"rank": 1,
"ecr": "520"
},
"0000833640": {
"rank": 2,
"ecr": "494"
},
"0001451809": {
"rank": 3,
"ecr": "443"
},
"0000088941": {
"rank": 4,
"ecr": "419"
},
"0000050863": {
"rank": 5,
"ecr": "414"
},
"0001280452": {
"rank": 6,
"ecr": "401"
},
"0001813658": {
"rank": 7,
"ecr": "385"
},
"0000091668": {
"rank": 8,
"ecr": "382"
},
"0000056978": {
"rank": 9,
"ecr": "376"
},
"0001051627": {
"rank": 10,
"ecr": "376"
},
"0000002488": {
"rank": 11,
"ecr": "374"
},
"0000808326": {
"rank": 12,
"ecr": "374"
},
"0000827054": {
"rank": 13,
"ecr": "363"
},
"0001039399": {
"rank": 14,
"ecr": "360"
},
"0001274494": {
"rank": 15,
"ecr": "355"
},
"0001325702": {
"rank": 16,
"ecr": "351"
},
"0000097476": {
"rank": 17,
"ecr": "343"
},
"0000723125": {
"rank": 18,
"ecr": "339"
},
"0000866291": {
"rank": 19,
"ecr": "325"
},
"0000810136": {
"rank": 20,
"ecr": "323"
},
"0001438423": {
"rank": 21,
"ecr": "313"
},
"0000004127": {
"rank": 22,
"ecr": "306"
},
"0001835632": {
"rank": 23,
"ecr": "287"
},
"0000006281": {
"rank": 24,
"ecr": "285"
},
"0001604778": {
"rank": 25,
"ecr": "282"
},
"0001507957": {
"rank": 26,
"ecr": "279"
},
"0001045810": {
"rank": 27,
"ecr": "278"
},
"0001807794": {
"rank": 28,
"ecr": "275"
},
"0001124796": {
"rank": 29,
"ecr": "268"
},
"0001280263": {
"rank": 30,
"ecr": "266"
},
"0000006951": {
"rank": 31,
"ecr": "263"
},
"0000029002": {
"rank": 32,
"ecr": "263"
},
"0000912093": {
"rank": 33,
"ecr": "257"
},
"0001832487": {
"rank": 34,
"ecr": "236"
},
"0000855658": {
"rank": 35,
"ecr": "229"
},
"0001387467": {
"rank": 36,
"ecr": "227"
},
"0000890394": {
"rank": 37,
"ecr": "218"
},
"0001047127": {
"rank": 38,
"ecr": "215"
},
"0001038074": {
"rank": 39,
"ecr": "214"
},
"0001398805": {
"rank": 40,
"ecr": "211"
},
"0001097864": {
"rank": 41,
"ecr": "210"
},
"0000867773": {
"rank": 42,
"ecr": "203"
},
"0000889971": {
"rank": 43,
"ecr": "201"
},
"0001126741": {
"rank": 44,
"ecr": "201"
},
"0001652535": {
"rank": 45,
"ecr": "199"
},
"0001039065": {
"rank": 46,
"ecr": "187"
},
"0001431959": {
"rank": 47,
"ecr": "181"
},
"0001288469": {
"rank": 48,
"ecr": "180"
},
"0001803696": {
"rank": 49,
"ecr": "180"
},
"0001275014": {
"rank": 50,
"ecr": "179"
},
"0001634447": {
"rank": 51,
"ecr": "177"
},
"0000817720": {
"rank": 52,
"ecr": "169"
},
"0001493594": {
"rank": 53,
"ecr": "163"
},
"0001730168": {
"rank": 54,
"ecr": "160"
},
"0001040161": {
"rank": 55,
"ecr": "157"
},
"0001158114": {
"rank": 56,
"ecr": "153"
},
"0000895419": {
"rank": 57,
"ecr": "152"
},
"0001102934": {
"rank": 58,
"ecr": "144"
},
"0000771266": {
"rank": 59,
"ecr": "134"
},
"0001227025": {
"rank": 60,
"ecr": "131"
},
"0001463101": {
"rank": 61,
"ecr": "127"
},
"0001616533": {
"rank": 62,
"ecr": "119"
},
"0001046995": {
"rank": 63,
"ecr": "106"
},
"0001667011": {
"rank": 64,
"ecr": "92"
},
"0001420520": {
"rank": 65,
"ecr": "87"
},
"0001831651": {
"rank": 66,
"ecr": "59"
},
"0001333822": {
"rank": 67,
"ecr": "59"
},
"0001819974": {
"rank": 68,
"ecr": "57"
},
"0001828161": {
"rank": 69,
"ecr": "54"
},
"0000882508": {
"rank": 70,
"ecr": "53"
},
"0001210618": {
"rank": 71,
"ecr": "51"
},
"0001682149": {
"rank": 72,
"ecr": "50"
},
"0001282631": {
"rank": 73,
"ecr": "28"
},
"0001821769": {
"rank": 74,
"ecr": "17"
},
"0001781405": {
"rank": 75,
"ecr": "8.6"
},
"0001350102": {
"rank": 76,
"ecr": "8.4"
},
"0001021604": {
"rank": 77,
"ecr": "0.27"
},
"0001852117": {
"rank": 78,
"ecr": "0.16"
},
"0001817760": {
"rank": 79,
"ecr": "0.037"
},
"0001579910": {
"rank": 80,
"ecr": "0.00097"
},
"0001481028": {
"rank": 81,
"ecr": "0.00030"
}
}
},
"rating_box": [
[
"Top rated",
"20 of 81"
],
[
"Best, worst rating",
"520 %, < 0.001 %"
],
[
"New companies",
"19"
]
],
"regression_plot": "https://www.realrate-archive.com/us_semiconductors/2021/backtesting_correlation/regression_2021.svg",
"scentences": [
"Everspin Technologies INC climbed 38 positions from 59 to 21 due to its excellent Revenues.",
"GSI Technology INC lost 21 positions from 23 to 44 due to its bad Research and Development.",
"Tempo Automation Holdings Inc entered the 2022 ranking at rank 7, making it the best newcomer."
],
"url_segment": "2022-us-semiconductors",
"year": 2022,
"feature_importance": "https://www.realrate-archive.com/us_semiconductors/2021/feature_importance/feature_importance.svg",
"obs_ecr": {
"0000050863": {
"2011": {
"obs_EconomicCapitalRatio": 2.9548751007252214
},
"2012": {
"obs_EconomicCapitalRatio": 2.1127110311128883
},
"2013": {
"obs_EconomicCapitalRatio": 2.381646149198497
},
"2014": {
"obs_EconomicCapitalRatio": 3.322593227032297
},
"2015": {
"obs_EconomicCapitalRatio": 2.775788841424909
},
"2016": {
"obs_EconomicCapitalRatio": 2.617942052651535
},
"2017": {
"obs_EconomicCapitalRatio": 3.076749824821682
},
"2018": {
"obs_EconomicCapitalRatio": 2.921371587865912
},
"2019": {
"obs_EconomicCapitalRatio": 3.249203554308087
},
"2020": {
"obs_EconomicCapitalRatio": 2.1782109983275246
},
"2021": {
"obs_EconomicCapitalRatio": 2.1347452140481065
},
"2022": {
"obs_EconomicCapitalRatio": 1.013942431466172
},
"2023": {
"obs_EconomicCapitalRatio": 1.8251896993499217
}
},
"0000097476": {
"2011": {
"obs_EconomicCapitalRatio": 2.223150456263653
},
"2012": {
"obs_EconomicCapitalRatio": 2.3833587721956246
},
"2013": {
"obs_EconomicCapitalRatio": 3.509443779458512
},
"2014": {
"obs_EconomicCapitalRatio": 4.592590147244638
},
"2015": {
"obs_EconomicCapitalRatio": 5.0725108350781305
},
"2016": {
"obs_EconomicCapitalRatio": 6.615918060872865
},
"2017": {
"obs_EconomicCapitalRatio": 8.22834644207332
},
"2018": {
"obs_EconomicCapitalRatio": 7.0254923327481285
},
"2019": {
"obs_EconomicCapitalRatio": 8.847442947245394
},
"2020": {
"obs_EconomicCapitalRatio": 10.106227082573707
},
"2021": {
"obs_EconomicCapitalRatio": 9.637295060287222
},
"2022": {
"obs_EconomicCapitalRatio": 7.523570729631255
},
"2023": {
"obs_EconomicCapitalRatio": 6.405822869928162
}
},
"0000827054": {
"2011": {
"obs_EconomicCapitalRatio": 4.193092025318791
},
"2012": {
"obs_EconomicCapitalRatio": 3.7978934000800546
},
"2013": {
"obs_EconomicCapitalRatio": 4.180244174607122
},
"2018": {
"obs_EconomicCapitalRatio": 3.259241475058469
},
"2019": {
"obs_EconomicCapitalRatio": 2.418085423684663
},
"2020": {
"obs_EconomicCapitalRatio": 3.738839507340419
},
"2021": {
"obs_EconomicCapitalRatio": 5.111176912578529
},
"2022": {
"obs_EconomicCapitalRatio": 4.39731930667424
},
"2023": {
"obs_EconomicCapitalRatio": 5.051521734358442
}
},
"0001045810": {
"2011": {
"obs_EconomicCapitalRatio": 3.117315919432453
},
"2012": {
"obs_EconomicCapitalRatio": 2.3720265826445974
},
"2013": {
"obs_EconomicCapitalRatio": 2.4200476905916677
},
"2014": {
"obs_EconomicCapitalRatio": 2.717555225230343
},
"2015": {
"obs_EconomicCapitalRatio": 3.5605445492878487
},
"2016": {
"obs_EconomicCapitalRatio": 11.32866113904722
},
"2017": {
"obs_EconomicCapitalRatio": 17.13333382036911
},
"2018": {
"obs_EconomicCapitalRatio": 10.856138893530487
},
"2019": {
"obs_EconomicCapitalRatio": 16.765222061594407
},
"2020": {
"obs_EconomicCapitalRatio": 28.92760985862727
},
"2021": {
"obs_EconomicCapitalRatio": 36.24874028644141
},
"2022": {
"obs_EconomicCapitalRatio": 12.16617016736555
},
"2023": {
"obs_EconomicCapitalRatio": 40.45253603196062
}
},
"0001274494": {
"2011": {
"obs_EconomicCapitalRatio": 0.7181531659835304
},
"2012": {
"obs_EconomicCapitalRatio": 0.5913618646240685
},
"2013": {
"obs_EconomicCapitalRatio": 1.192673139510396
},
"2014": {
"obs_EconomicCapitalRatio": 1.0562083670071691
},
"2015": {
"obs_EconomicCapitalRatio": 1.4682238065670383
},
"2016": {
"obs_EconomicCapitalRatio": 0.8047961051142261
},
"2017": {
"obs_EconomicCapitalRatio": 1.6661494090791555
},
"2018": {
"obs_EconomicCapitalRatio": 0.9813722264560162
},
"2019": {
"obs_EconomicCapitalRatio": 1.2048787392394402
},
"2020": {
"obs_EconomicCapitalRatio": 2.4280753254877543
},
"2021": {
"obs_EconomicCapitalRatio": 2.101009467466199
},
"2022": {
"obs_EconomicCapitalRatio": 3.114993545948563
},
"2023": {
"obs_EconomicCapitalRatio": 2.604608220058585
}
},
"0000002488": {
"2011": {
"obs_EconomicCapitalRatio": 1.1000772504075773
},
"2012": {
"obs_EconomicCapitalRatio": 0.6450666761008518
},
"2013": {
"obs_EconomicCapitalRatio": 0.9138748862798941
},
"2014": {
"obs_EconomicCapitalRatio": 0.7891884608381884
},
"2015": {
"obs_EconomicCapitalRatio": 0.9982446023677584
},
"2016": {
"obs_EconomicCapitalRatio": 4.579728515082406
},
"2017": {
"obs_EconomicCapitalRatio": 4.048468500693709
},
"2018": {
"obs_EconomicCapitalRatio": 5.476873818644869
},
"2019": {
"obs_EconomicCapitalRatio": 12.080342433249287
},
"2020": {
"obs_EconomicCapitalRatio": 19.458582539819638
},
"2021": {
"obs_EconomicCapitalRatio": 20.97859765330036
},
"2022": {
"obs_EconomicCapitalRatio": 2.820516596561452
},
"2023": {
"obs_EconomicCapitalRatio": 6.06694847358826
}
},
"0000004127": {
"2011": {
"obs_EconomicCapitalRatio": 2775.4994749717825
},
"2012": {
"obs_EconomicCapitalRatio": 3.3294899014568218
},
"2013": {
"obs_EconomicCapitalRatio": 4.105297814568933
},
"2014": {
"obs_EconomicCapitalRatio": 8.170550633932343
},
"2015": {
"obs_EconomicCapitalRatio": 7.038858635268204
},
"2016": {
"obs_EconomicCapitalRatio": 6.867637001264079
},
"2017": {
"obs_EconomicCapitalRatio": 6.909399998550557
},
"2018": {
"obs_EconomicCapitalRatio": 4.26941320185072
},
"2019": {
"obs_EconomicCapitalRatio": 7.386333860410032
},
"2020": {
"obs_EconomicCapitalRatio": 8.268119999094683
},
"2021": {
"obs_EconomicCapitalRatio": 4.294059421413338
},
"2022": {
"obs_EconomicCapitalRatio": 2.3549491506516893
},
"2023": {
"obs_EconomicCapitalRatio": 3.341606742831169
}
},
"0000006281": {
"2011": {
"obs_EconomicCapitalRatio": 3.146284785679112
},
"2012": {
"obs_EconomicCapitalRatio": 3.5854030292231256
},
"2013": {
"obs_EconomicCapitalRatio": 3.9249268506281965
},
"2014": {
"obs_EconomicCapitalRatio": 3.92206110473736
},
"2015": {
"obs_EconomicCapitalRatio": 3.881021998870079
},
"2016": {
"obs_EconomicCapitalRatio": 4.204585894857916
},
"2017": {
"obs_EconomicCapitalRatio": 2.0347756504516026
},
"2018": {
"obs_EconomicCapitalRatio": 2.1000981984117923
},
"2019": {
"obs_EconomicCapitalRatio": 2.8210434826037707
},
"2020": {
"obs_EconomicCapitalRatio": 3.4483294409084304
},
"2021": {
"obs_EconomicCapitalRatio": 2.7352795866834336
},
"2022": {
"obs_EconomicCapitalRatio": 2.604549133830281
},
"2023": {
"obs_EconomicCapitalRatio": 3.171573789513333
}
},
"0000006951": {
"2011": {
"obs_EconomicCapitalRatio": 1.4593713215193411
},
"2012": {
"obs_EconomicCapitalRatio": 1.6035611288048586
},
"2013": {
"obs_EconomicCapitalRatio": 2.4667412609396617
},
"2014": {
"obs_EconomicCapitalRatio": 3.3319481859658096
},
"2015": {
"obs_EconomicCapitalRatio": 1.8843329410960623
},
"2016": {
"obs_EconomicCapitalRatio": 3.199951415774611
},
"2017": {
"obs_EconomicCapitalRatio": 3.7236467166137883
},
"2018": {
"obs_EconomicCapitalRatio": 2.1064155876024717
},
"2019": {
"obs_EconomicCapitalRatio": 3.7466293142628473
},
"2020": {
"obs_EconomicCapitalRatio": 4.600923689359767
},
"2021": {
"obs_EconomicCapitalRatio": 7.0545738918319545
},
"2022": {
"obs_EconomicCapitalRatio": 3.989295636943284
},
"2023": {
"obs_EconomicCapitalRatio": 5.971435383088359
}
},
"0000088941": {
"2011": {
"obs_EconomicCapitalRatio": 4.27280199372183
},
"2012": {
"obs_EconomicCapitalRatio": 4.775058846420418
},
"2013": {
"obs_EconomicCapitalRatio": 2.584537006928887
},
"2014": {
"obs_EconomicCapitalRatio": 3.4899305836638326
},
"2015": {
"obs_EconomicCapitalRatio": 2.4165631586906517
},
"2016": {
"obs_EconomicCapitalRatio": 4.169351045002777
},
"2017": {
"obs_EconomicCapitalRatio": 4.000747359849972
},
"2018": {
"obs_EconomicCapitalRatio": 4.848854886856423
},
"2019": {
"obs_EconomicCapitalRatio": 5.784303831390528
},
"2020": {
"obs_EconomicCapitalRatio": 8.099193587115536
},
"2021": {
"obs_EconomicCapitalRatio": 9.486477112061996
},
"2022": {
"obs_EconomicCapitalRatio": 2.7865735357426766
},
"2023": {
"obs_EconomicCapitalRatio": 0.9643311018468671
}
},
"0000817720": {
"2011": {
"obs_EconomicCapitalRatio": 3.540785632028211
},
"2012": {
"obs_EconomicCapitalRatio": 3.009547841820247
},
"2013": {
"obs_EconomicCapitalRatio": 3.9647180755673737
},
"2014": {
"obs_EconomicCapitalRatio": 3.8261134399959977
},
"2015": {
"obs_EconomicCapitalRatio": 2.611298772527023
},
"2016": {
"obs_EconomicCapitalRatio": 2.024863464135402
},
"2017": {
"obs_EconomicCapitalRatio": 1.525835640825267
},
"2018": {
"obs_EconomicCapitalRatio": 1.1296098433373882
},
"2019": {
"obs_EconomicCapitalRatio": 2.0645245323323698
},
"2020": {
"obs_EconomicCapitalRatio": 2.311788256304396
},
"2021": {
"obs_EconomicCapitalRatio": 6.3752976110281905
},
"2022": {
"obs_EconomicCapitalRatio": 1.7044934485087424
}
},
"0000833640": {
"2011": {
"obs_EconomicCapitalRatio": 3.7377561522126372
},
"2012": {
"obs_EconomicCapitalRatio": 4.207199953203277
},
"2013": {
"obs_EconomicCapitalRatio": 5.759611865639977
},
"2014": {
"obs_EconomicCapitalRatio": 5.556018094404024
},
"2015": {
"obs_EconomicCapitalRatio": 5.129842600162509
},
"2016": {
"obs_EconomicCapitalRatio": 6.400649062918125
},
"2017": {
"obs_EconomicCapitalRatio": 6.354444980747798
},
"2018": {
"obs_EconomicCapitalRatio": 5.421014452496804
},
"2019": {
"obs_EconomicCapitalRatio": 6.5390663822029635
},
"2020": {
"obs_EconomicCapitalRatio": 9.53492739214978
},
"2021": {
"obs_EconomicCapitalRatio": 9.786447914673966
},
"2022": {
"obs_EconomicCapitalRatio": 8.902072997822424
},
"2023": {
"obs_EconomicCapitalRatio": 10.73541278087025
}
},
"0000867773": {
"2011": {
"obs_EconomicCapitalRatio": 0.13415314475722176
},
"2012": {
"obs_EconomicCapitalRatio": 0.2279006235548717
},
"2014": {
"obs_EconomicCapitalRatio": 0.9564726633934332
},
"2016": {
"obs_EconomicCapitalRatio": 0.24225846046420924
},
"2017": {
"obs_EconomicCapitalRatio": 0.357891199526005
},
"2018": {
"obs_EconomicCapitalRatio": 0.2943639981975316
},
"2019": {
"obs_EconomicCapitalRatio": 0.5203183442565676
},
"2021": {
"obs_EconomicCapitalRatio": 2.485919242569068
},
"2022": {
"obs_EconomicCapitalRatio": 2.4081818431487982
}
},
"0000895419": {
"2011": {
"obs_EconomicCapitalRatio": 1.9100746795155856
},
"2012": {
"obs_EconomicCapitalRatio": 2.692961768533121
},
"2013": {
"obs_EconomicCapitalRatio": 4.4549415172426325
},
"2014": {
"obs_EconomicCapitalRatio": 2.062024461055665
},
"2015": {
"obs_EconomicCapitalRatio": 1.6434483195957899
},
"2016": {
"obs_EconomicCapitalRatio": 1.7216564951779039
},
"2017": {
"obs_EconomicCapitalRatio": 2.487953711791487
},
"2018": {
"obs_EconomicCapitalRatio": 2.6735539622039557
},
"2019": {
"obs_EconomicCapitalRatio": 2.8347030376117583
},
"2020": {
"obs_EconomicCapitalRatio": 5.150612939359328
},
"2021": {
"obs_EconomicCapitalRatio": 5.3348816888279496
},
"2022": {
"obs_EconomicCapitalRatio": 3.3555102076535195
}
},
"0000917273": {
"2011": {
"obs_EconomicCapitalRatio": 1.707677305741295
},
"2012": {
"obs_EconomicCapitalRatio": 1.321680383332879
},
"2013": {
"obs_EconomicCapitalRatio": 1.9833262011660566
},
"2014": {
"obs_EconomicCapitalRatio": 3.3858600736967155
},
"2015": {
"obs_EconomicCapitalRatio": 3.028050064555651
},
"2016": {
"obs_EconomicCapitalRatio": 3.0569376245429507
},
"2017": {
"obs_EconomicCapitalRatio": 2.602622214804728
}
},
"0001038074": {
"2011": {
"obs_EconomicCapitalRatio": 4.474649246453173
},
"2012": {
"obs_EconomicCapitalRatio": 3.1938175603242973
},
"2013": {
"obs_EconomicCapitalRatio": 2.9224146775759747
},
"2015": {
"obs_EconomicCapitalRatio": 3.15131083902669
},
"2016": {
"obs_EconomicCapitalRatio": 4.111597477165966
},
"2017": {
"obs_EconomicCapitalRatio": 3.598784385881384
},
"2018": {
"obs_EconomicCapitalRatio": 3.0852806023266943
},
"2019": {
"obs_EconomicCapitalRatio": 4.488225086603839
},
"2021": {
"obs_EconomicCapitalRatio": 5.913169493484338
},
"2022": {
"obs_EconomicCapitalRatio": 3.0413341123788236
},
"2023": {
"obs_EconomicCapitalRatio": 5.006851323159158
}
},
"0001047127": {
"2011": {
"obs_EconomicCapitalRatio": 0.3260460286767042
},
"2012": {
"obs_EconomicCapitalRatio": 0.23917568330951333
},
"2013": {
"obs_EconomicCapitalRatio": 0.43238017678706653
},
"2014": {
"obs_EconomicCapitalRatio": 0.5429684431983749
},
"2015": {
"obs_EconomicCapitalRatio": 0.4419230493013487
},
"2016": {
"obs_EconomicCapitalRatio": 0.767338330083863
},
"2017": {
"obs_EconomicCapitalRatio": 0.6720570062156678
},
"2018": {
"obs_EconomicCapitalRatio": 0.42098750142222163
},
"2019": {
"obs_EconomicCapitalRatio": 0.8569477407403912
},
"2020": {
"obs_EconomicCapitalRatio": 0.9495251553909253
},
"2021": {
"obs_EconomicCapitalRatio": 1.258001945283793
},
"2022": {
"obs_EconomicCapitalRatio": 1.2039557742406097
},
"2023": {
"obs_EconomicCapitalRatio": 1.732977560417098
}
},
"0001097864": {
"2011": {
"obs_EconomicCapitalRatio": 1.0746816945998654
},
"2015": {
"obs_EconomicCapitalRatio": 1.3569101424906802
},
"2016": {
"obs_EconomicCapitalRatio": 0.8937728521411528
},
"2017": {
"obs_EconomicCapitalRatio": 1.5287731143362846
},
"2018": {
"obs_EconomicCapitalRatio": 1.14181471129529
},
"2019": {
"obs_EconomicCapitalRatio": 1.4777847357329184
},
"2020": {
"obs_EconomicCapitalRatio": 1.8997363643901226
},
"2021": {
"obs_EconomicCapitalRatio": 3.952259724462709
},
"2022": {
"obs_EconomicCapitalRatio": 3.0476725815478307
},
"2023": {
"obs_EconomicCapitalRatio": 3.901288140841555
}
},
"0000056978": {
"2011": {
"obs_EconomicCapitalRatio": 1.380770300586176
},
"2012": {
"obs_EconomicCapitalRatio": 1.7828918476949227
},
"2013": {
"obs_EconomicCapitalRatio": 1.9772933989478416
},
"2014": {
"obs_EconomicCapitalRatio": 2.0289309850365083
},
"2015": {
"obs_EconomicCapitalRatio": 1.642208040248328
},
"2016": {
"obs_EconomicCapitalRatio": 1.9752447788104526
},
"2017": {
"obs_EconomicCapitalRatio": 2.4051994915450274
},
"2018": {
"obs_EconomicCapitalRatio": 1.741827159973267
},
"2019": {
"obs_EconomicCapitalRatio": 2.4473668427134063
},
"2020": {
"obs_EconomicCapitalRatio": 3.0065775574176565
},
"2021": {
"obs_EconomicCapitalRatio": 3.420389398264227
},
"2022": {
"obs_EconomicCapitalRatio": 2.566295741968899
},
"2023": {
"obs_EconomicCapitalRatio": 3.4122288045426754
}
},
"0000091668": {
"2011": {
"obs_EconomicCapitalRatio": 1.0303677563731277
},
"2013": {
"obs_EconomicCapitalRatio": 1.3194255802834214
},
"2014": {
"obs_EconomicCapitalRatio": 1.3620628246421083
},
"2015": {
"obs_EconomicCapitalRatio": 1.3271237756453917
},
"2021": {
"obs_EconomicCapitalRatio": 4.443533990935751
},
"2022": {
"obs_EconomicCapitalRatio": 2.110227131975959
},
"2023": {
"obs_EconomicCapitalRatio": 3.4956759152411156
}
},
"0000723125": {
"2011": {
"obs_EconomicCapitalRatio": 0.6241431043896735
},
"2012": {
"obs_EconomicCapitalRatio": 0.6391493253486646
},
"2013": {
"obs_EconomicCapitalRatio": 1.6204460956340556
},
"2014": {
"obs_EconomicCapitalRatio": 2.2481882995292772
},
"2015": {
"obs_EconomicCapitalRatio": 0.8891279449084845
},
"2016": {
"obs_EconomicCapitalRatio": 1.0918941712153825
},
"2017": {
"obs_EconomicCapitalRatio": 1.9472614026440092
},
"2018": {
"obs_EconomicCapitalRatio": 1.3199881752476348
},
"2019": {
"obs_EconomicCapitalRatio": 1.9800418728884899
},
"2020": {
"obs_EconomicCapitalRatio": 2.3143809995821387
},
"2021": {
"obs_EconomicCapitalRatio": 2.821998181282713
},
"2022": {
"obs_EconomicCapitalRatio": 1.3313148933171817
},
"2023": {
"obs_EconomicCapitalRatio": 2.2345560333781314
}
},
"0000724910": {
"2011": {
"obs_EconomicCapitalRatio": 7.368245715181076
},
"2012": {
"obs_EconomicCapitalRatio": 6.19148666116021
},
"2013": {
"obs_EconomicCapitalRatio": 5.63160774912837
},
"2014": {
"obs_EconomicCapitalRatio": 6.363163184429801
},
"2015": {
"obs_EconomicCapitalRatio": 4.942321443632123
},
"2016": {
"obs_EconomicCapitalRatio": 6.691534848102894
},
"2022": {
"obs_EconomicCapitalRatio": 9.006759449163125
},
"2023": {
"obs_EconomicCapitalRatio": 10.783845119798388
}
},
"0000771266": {
"2011": {
"obs_EconomicCapitalRatio": 2.475714243828944
},
"2012": {
"obs_EconomicCapitalRatio": 2.2280173262186684
},
"2013": {
"obs_EconomicCapitalRatio": 3.545310329679983
},
"2014": {
"obs_EconomicCapitalRatio": 3.3441678418770633
},
"2020": {
"obs_EconomicCapitalRatio": 6.666254984108355
},
"2021": {
"obs_EconomicCapitalRatio": 8.932105237976877
},
"2022": {
"obs_EconomicCapitalRatio": 3.3997770441985065
},
"2023": {
"obs_EconomicCapitalRatio": 5.861905661139257
}
},
"0000772406": {
"2011": {
"obs_EconomicCapitalRatio": 3.70066318660908
},
"2012": {
"obs_EconomicCapitalRatio": 5.901226111374632
},
"2013": {
"obs_EconomicCapitalRatio": 3.4352926290381745
},
"2014": {
"obs_EconomicCapitalRatio": 3.668632772732158
},
"2015": {
"obs_EconomicCapitalRatio": 2.5771002484052694
},
"2016": {
"obs_EconomicCapitalRatio": 4.94050512209239
},
"2023": {
"obs_EconomicCapitalRatio": 3.658360141629616
}
},
"0000808326": {
"2011": {
"obs_EconomicCapitalRatio": 0.6836766808242393
},
"2012": {
"obs_EconomicCapitalRatio": 0.8419090268974597
},
"2013": {
"obs_EconomicCapitalRatio": 1.24144729385468
},
"2014": {
"obs_EconomicCapitalRatio": 1.2271545692968406
},
"2015": {
"obs_EconomicCapitalRatio": 1.7341603197548037
},
"2016": {
"obs_EconomicCapitalRatio": 3.1311086173141636
},
"2017": {
"obs_EconomicCapitalRatio": 2.0582007204559307
},
"2018": {
"obs_EconomicCapitalRatio": 1.3653757438816982
},
"2019": {
"obs_EconomicCapitalRatio": 1.2566621175137127
},
"2020": {
"obs_EconomicCapitalRatio": 1.6161750853739913
},
"2021": {
"obs_EconomicCapitalRatio": 2.3085808826474
},
"2022": {
"obs_EconomicCapitalRatio": 0.28854700949943995
},
"2023": {
"obs_EconomicCapitalRatio": 0.31607211254914813
}
},
"0000810136": {
"2011": {
"obs_EconomicCapitalRatio": 0.6830929727592302
},
"2012": {
"obs_EconomicCapitalRatio": 0.6162399746542194
},
"2013": {
"obs_EconomicCapitalRatio": 0.9342509193558916
},
"2014": {
"obs_EconomicCapitalRatio": 0.8386237140238209
},
"2015": {
"obs_EconomicCapitalRatio": 1.2756059272133113
},
"2016": {
"obs_EconomicCapitalRatio": 1.371179425802266
},
"2017": {
"obs_EconomicCapitalRatio": 1.0185067367890421
},
"2018": {
"obs_EconomicCapitalRatio": 0.9757010957463821
},
"2019": {
"obs_EconomicCapitalRatio": 1.5655677732905326
},
"2020": {
"obs_EconomicCapitalRatio": 0.9980008882577984
},
"2021": {
"obs_EconomicCapitalRatio": 1.432913955702574
},
"2022": {
"obs_EconomicCapitalRatio": 1.3271465046749855
},
"2023": {
"obs_EconomicCapitalRatio": 2.1804264957733785
}
},
"0000855658": {
"2011": {
"obs_EconomicCapitalRatio": 2.5780229072406615
},
"2012": {
"obs_EconomicCapitalRatio": 1.809623833456927
},
"2013": {
"obs_EconomicCapitalRatio": 2.456544847023425
},
"2015": {
"obs_EconomicCapitalRatio": 2.473611693950792
},
"2016": {
"obs_EconomicCapitalRatio": 1.3914992087692717
},
"2017": {
"obs_EconomicCapitalRatio": 1.351578945305183
},
"2018": {
"obs_EconomicCapitalRatio": 1.783902057338518
},
"2019": {
"obs_EconomicCapitalRatio": 5.849668861164927
},
"2021": {
"obs_EconomicCapitalRatio": 21.382200580037452
},
"2022": {
"obs_EconomicCapitalRatio": 16.348179456189403
},
"2023": {
"obs_EconomicCapitalRatio": 19.6060188549518
}
},
"0000882508": {
"2011": {
"obs_EconomicCapitalRatio": 5.346044121142053
},
"2012": {
"obs_EconomicCapitalRatio": 5.7611075520181645
},
"2013": {
"obs_EconomicCapitalRatio": 5.675561520528459
},
"2014": {
"obs_EconomicCapitalRatio": 7.512397632396551
},
"2016": {
"obs_EconomicCapitalRatio": 4.971399093790016
},
"2017": {
"obs_EconomicCapitalRatio": 7.9943280352726145
},
"2018": {
"obs_EconomicCapitalRatio": 2.60167207581675
},
"2019": {
"obs_EconomicCapitalRatio": 19.930550034735642
},
"2021": {
"obs_EconomicCapitalRatio": 2.262221386961241
},
"2022": {
"obs_EconomicCapitalRatio": 2.709302584297693
},
"2023": {
"obs_EconomicCapitalRatio": 4.802934992835828
}
},
"0000889971": {
"2011": {
"obs_EconomicCapitalRatio": 1.8839353706832798
},
"2012": {
"obs_EconomicCapitalRatio": 1.6752362757604284
},
"2013": {
"obs_EconomicCapitalRatio": 3.386005752886291
},
"2014": {
"obs_EconomicCapitalRatio": 2.130902173228362
},
"2015": {
"obs_EconomicCapitalRatio": 3.925929171132559
},
"2016": {
"obs_EconomicCapitalRatio": 2.2188974996160096
},
"2017": {
"obs_EconomicCapitalRatio": 1.7009624717003715
},
"2018": {
"obs_EconomicCapitalRatio": 1.3138187880642394
},
"2019": {
"obs_EconomicCapitalRatio": 0.5964462145035315
},
"2020": {
"obs_EconomicCapitalRatio": 3.3744712262916545
},
"2021": {
"obs_EconomicCapitalRatio": 1.6475483566119733
},
"2022": {
"obs_EconomicCapitalRatio": 0.8989995151076173
}
},
"0000890394": {
"2011": {
"obs_EconomicCapitalRatio": 19495.755167464624
},
"2012": {
"obs_EconomicCapitalRatio": 28615.85581407831
},
"2013": {
"obs_EconomicCapitalRatio": 53219.441636544194
},
"2014": {
"obs_EconomicCapitalRatio": 22658.484030729465
},
"2015": {
"obs_EconomicCapitalRatio": 23633.952313343358
},
"2016": {
"obs_EconomicCapitalRatio": 8985.57384528515
},
"2017": {
"obs_EconomicCapitalRatio": 0.38958064830987366
},
"2018": {
"obs_EconomicCapitalRatio": 0.6517878334454296
},
"2019": {
"obs_EconomicCapitalRatio": 0.5536677839851024
},
"2020": {
"obs_EconomicCapitalRatio": 1.047960425125408
},
"2021": {
"obs_EconomicCapitalRatio": 1.4439688615882886
},
"2022": {
"obs_EconomicCapitalRatio": 0.7219214937170993
},
"2023": {
"obs_EconomicCapitalRatio": 0.7012253723438688
}
},
"0000912093": {
"2011": {
"obs_EconomicCapitalRatio": 2.016396967002234
},
"2012": {
"obs_EconomicCapitalRatio": 2.44835069479396
},
"2013": {
"obs_EconomicCapitalRatio": 2.864613511872378
},
"2014": {
"obs_EconomicCapitalRatio": 2.3392795901216856
},
"2016": {
"obs_EconomicCapitalRatio": 2.0150305380519384
},
"2017": {
"obs_EconomicCapitalRatio": 1.7081157659156476
},
"2018": {
"obs_EconomicCapitalRatio": 1.7494672138146217
},
"2019": {
"obs_EconomicCapitalRatio": 3.325727731941039
},
"2021": {
"obs_EconomicCapitalRatio": 3.0700252400908203
},
"2022": {
"obs_EconomicCapitalRatio": 2.113997857590883
},
"2023": {
"obs_EconomicCapitalRatio": 1.9877655756831696
}
},
"0001039065": {
"2011": {
"obs_EconomicCapitalRatio": 2.4256385865101326
},
"2012": {
"obs_EconomicCapitalRatio": 2.3791732501485843
},
"2013": {
"obs_EconomicCapitalRatio": 1.449532769037372
},
"2014": {
"obs_EconomicCapitalRatio": 1.9073873173962355
},
"2015": {
"obs_EconomicCapitalRatio": 2.773574692763799
},
"2016": {
"obs_EconomicCapitalRatio": 2.0081566502656436
},
"2017": {
"obs_EconomicCapitalRatio": 1.3208974176562667
},
"2018": {
"obs_EconomicCapitalRatio": 1.2980458214904655
},
"2019": {
"obs_EconomicCapitalRatio": 1.8763953481025808
},
"2020": {
"obs_EconomicCapitalRatio": 1.6936432410492268
},
"2021": {
"obs_EconomicCapitalRatio": 1.5577119902837464
},
"2022": {
"obs_EconomicCapitalRatio": 1.1939198783556937
}
},
"0001039399": {
"2011": {
"obs_EconomicCapitalRatio": 1.198096902250178
},
"2012": {
"obs_EconomicCapitalRatio": 1.0957722869422823
},
"2013": {
"obs_EconomicCapitalRatio": 1.7130850059479141
},
"2014": {
"obs_EconomicCapitalRatio": 2.398969725836522
},
"2015": {
"obs_EconomicCapitalRatio": 2.6835275956637545
},
"2016": {
"obs_EconomicCapitalRatio": 1.9358939132033404
},
"2017": {
"obs_EconomicCapitalRatio": 2.8729828927255827
},
"2018": {
"obs_EconomicCapitalRatio": 2.3162264463659152
},
"2019": {
"obs_EconomicCapitalRatio": 3.7924050408853667
},
"2020": {
"obs_EconomicCapitalRatio": 5.593587726122513
},
"2021": {
"obs_EconomicCapitalRatio": 5.729312650907928
},
"2022": {
"obs_EconomicCapitalRatio": 2.838304859841276
},
"2023": {
"obs_EconomicCapitalRatio": 4.895610851267122
}
},
"0001051627": {
"2011": {
"obs_EconomicCapitalRatio": 1.4884511311025352
},
"2012": {
"obs_EconomicCapitalRatio": 1.0103770473342595
},
"2013": {
"obs_EconomicCapitalRatio": 0.8968630443998252
},
"2014": {
"obs_EconomicCapitalRatio": 0.9868888290415605
},
"2015": {
"obs_EconomicCapitalRatio": 0.9787966143499107
},
"2016": {
"obs_EconomicCapitalRatio": 1.9260638437927857
},
"2017": {
"obs_EconomicCapitalRatio": 2.9324309918012226
},
"2018": {
"obs_EconomicCapitalRatio": 1.3121027756844894
},
"2019": {
"obs_EconomicCapitalRatio": 1.27025179754746
},
"2020": {
"obs_EconomicCapitalRatio": 2.367986379791433
},
"2021": {
"obs_EconomicCapitalRatio": 1.9147513848163722
},
"2022": {
"obs_EconomicCapitalRatio": 0.8509580138169991
},
"2023": {
"obs_EconomicCapitalRatio": 0.4800079999008875
}
},
"0001111928": {
"2011": {
"obs_EconomicCapitalRatio": 4.579190780348568
},
"2012": {
"obs_EconomicCapitalRatio": 6.343290709973738
},
"2013": {
"obs_EconomicCapitalRatio": 6.649656417530234
},
"2014": {
"obs_EconomicCapitalRatio": 5.700826098216671
},
"2015": {
"obs_EconomicCapitalRatio": 5.786668496186895
},
"2016": {
"obs_EconomicCapitalRatio": 5.232544103074064
},
"2017": {
"obs_EconomicCapitalRatio": 8.42651811164979
},
"2018": {
"obs_EconomicCapitalRatio": 4.148556877831108
},
"2019": {
"obs_EconomicCapitalRatio": 5.0246359225576285
},
"2020": {
"obs_EconomicCapitalRatio": 7.174381144310779
}
},
"0001126741": {
"2011": {
"obs_EconomicCapitalRatio": 1674.9323066439615
},
"2012": {
"obs_EconomicCapitalRatio": 2.1324382733116356
},
"2013": {
"obs_EconomicCapitalRatio": 2.2961645470584062
},
"2014": {
"obs_EconomicCapitalRatio": 1.471864820095424
},
"2015": {
"obs_EconomicCapitalRatio": 1.4413725666218968
},
"2016": {
"obs_EconomicCapitalRatio": 2.034144377995677
},
"2017": {
"obs_EconomicCapitalRatio": 2.846119561726317
},
"2018": {
"obs_EconomicCapitalRatio": 1.9588936183261239
},
"2019": {
"obs_EconomicCapitalRatio": 2.7432003289399467
},
"2020": {
"obs_EconomicCapitalRatio": 3.027828730597684
},
"2021": {
"obs_EconomicCapitalRatio": 2.268392532415871
},
"2022": {
"obs_EconomicCapitalRatio": 0.9138941594170201
},
"2023": {
"obs_EconomicCapitalRatio": 1.9913304270956245
}
},
"0001210618": {
"2021": {
"obs_EconomicCapitalRatio": 0.4437472676134911
},
"2022": {
"obs_EconomicCapitalRatio": 0.11060876677059993
}
},
"0001275014": {
"2011": {
"obs_EconomicCapitalRatio": 1.1661562038915625
},
"2013": {
"obs_EconomicCapitalRatio": 1.3947367970008726
},
"2014": {
"obs_EconomicCapitalRatio": 1.3561788960444632
},
"2015": {
"obs_EconomicCapitalRatio": 0.7267006452114548
},
"2016": {
"obs_EconomicCapitalRatio": 1.2256853840796338
},
"2017": {
"obs_EconomicCapitalRatio": 1.7812114417576173
},
"2018": {
"obs_EconomicCapitalRatio": 0.415194234698635
},
"2019": {
"obs_EconomicCapitalRatio": 1.1802959654869916
},
"2020": {
"obs_EconomicCapitalRatio": 1.5467287421817575
},
"2021": {
"obs_EconomicCapitalRatio": 1.6139602990891957
},
"2022": {
"obs_EconomicCapitalRatio": 1.0166932645775875
}
},
"0001280452": {
"2011": {
"obs_EconomicCapitalRatio": 3.332303397155829
},
"2018": {
"obs_EconomicCapitalRatio": 10.203740195070973
},
"2019": {
"obs_EconomicCapitalRatio": 13.630796584263118
},
"2020": {
"obs_EconomicCapitalRatio": 22.01222542859048
},
"2021": {
"obs_EconomicCapitalRatio": 23.579661875075153
},
"2022": {
"obs_EconomicCapitalRatio": 13.55129668634318
},
"2023": {
"obs_EconomicCapitalRatio": 21.51084919021525
}
},
"0001282631": {
"2011": {
"obs_EconomicCapitalRatio": 2.8722430242350905
},
"2012": {
"obs_EconomicCapitalRatio": 1.535706589126225
},
"2013": {
"obs_EconomicCapitalRatio": 1.671347249179518
},
"2014": {
"obs_EconomicCapitalRatio": 2.061654086879522
},
"2016": {
"obs_EconomicCapitalRatio": 3.027634548096325
},
"2017": {
"obs_EconomicCapitalRatio": 1.0339900397196886
},
"2018": {
"obs_EconomicCapitalRatio": 2.010795871268561
},
"2019": {
"obs_EconomicCapitalRatio": 1.932048443010055
},
"2021": {
"obs_EconomicCapitalRatio": 53.42227139592535
},
"2022": {
"obs_EconomicCapitalRatio": 5.056374381519601
},
"2023": {
"obs_EconomicCapitalRatio": 5.639261160529899
}
},
"0001288469": {
"2012": {
"obs_EconomicCapitalRatio": 1.667706686573466
},
"2013": {
"obs_EconomicCapitalRatio": 3.1283458513020785
},
"2014": {
"obs_EconomicCapitalRatio": 2.6513188999157533
},
"2015": {
"obs_EconomicCapitalRatio": 4.2912984204092135
},
"2016": {
"obs_EconomicCapitalRatio": 5.402269798408711
},
"2017": {
"obs_EconomicCapitalRatio": 2.799721889152344
},
"2018": {
"obs_EconomicCapitalRatio": 2.2409648666447355
},
"2019": {
"obs_EconomicCapitalRatio": 3.083873391177608
},
"2020": {
"obs_EconomicCapitalRatio": 3.20933763769902
},
"2021": {
"obs_EconomicCapitalRatio": 7.083686201111907
},
"2022": {
"obs_EconomicCapitalRatio": 3.167993707220361
},
"2023": {
"obs_EconomicCapitalRatio": 2.594674879065247
}
},
"0001387467": {
"2011": {
"obs_EconomicCapitalRatio": 0.8486954170480143
},
"2012": {
"obs_EconomicCapitalRatio": 0.8963110223127119
},
"2013": {
"obs_EconomicCapitalRatio": 0.9467083234618167
},
"2014": {
"obs_EconomicCapitalRatio": 1.0909210005971999
},
"2020": {
"obs_EconomicCapitalRatio": 1.0365119227446873
},
"2021": {
"obs_EconomicCapitalRatio": 2.2770418765712157
},
"2022": {
"obs_EconomicCapitalRatio": 0.904707762370602
}
},
"0001398805": {
"2011": {
"obs_EconomicCapitalRatio": 3.4783720016886406
},
"2012": {
"obs_EconomicCapitalRatio": 5.378971711990693
},
"2013": {
"obs_EconomicCapitalRatio": 6.046166877256063
},
"2014": {
"obs_EconomicCapitalRatio": 5.088637185644073
},
"2015": {
"obs_EconomicCapitalRatio": 5.2358716940786225
},
"2016": {
"obs_EconomicCapitalRatio": 5.96121874615929
},
"2017": {
"obs_EconomicCapitalRatio": 5.95766952231429
},
"2018": {
"obs_EconomicCapitalRatio": 6.140371354479606
},
"2019": {
"obs_EconomicCapitalRatio": 4.710590972804254
},
"2020": {
"obs_EconomicCapitalRatio": 20.696314351803185
},
"2021": {
"obs_EconomicCapitalRatio": 10.180590503681296
},
"2022": {
"obs_EconomicCapitalRatio": 6375.77834765468
},
"2023": {
"obs_EconomicCapitalRatio": 1.8518225848958503
}
},
"0001410172": {
"2011": {
"obs_EconomicCapitalRatio": 1.4659033359434115
},
"2012": {
"obs_EconomicCapitalRatio": 1.0444490328870115
},
"2013": {
"obs_EconomicCapitalRatio": 2.026966880805729
},
"2014": {
"obs_EconomicCapitalRatio": 1.0538555364397002
},
"2015": {
"obs_EconomicCapitalRatio": 0.5157931441636584
},
"2016": {
"obs_EconomicCapitalRatio": 0.5020417225931896
},
"2017": {
"obs_EconomicCapitalRatio": 1.2056715384953574
},
"2018": {
"obs_EconomicCapitalRatio": 1.1274262435002573
},
"2019": {
"obs_EconomicCapitalRatio": 1.251358587498338
},
"2020": {
"obs_EconomicCapitalRatio": 1.393784758069684
}
},
"0001481028": {
"2011": {
"obs_EconomicCapitalRatio": 83.68435918388755
},
"2012": {
"obs_EconomicCapitalRatio": 20.465685973638884
},
"2013": {
"obs_EconomicCapitalRatio": 2.9324058318400654
},
"2014": {
"obs_EconomicCapitalRatio": 1.9513592528475812
},
"2015": {
"obs_EconomicCapitalRatio": 1.3681960748369517
},
"2016": {
"obs_EconomicCapitalRatio": 1.5737249062727043
},
"2017": {
"obs_EconomicCapitalRatio": 1.6028188443644644
},
"2018": {
"obs_EconomicCapitalRatio": 1.4521763832181322
},
"2020": {
"obs_EconomicCapitalRatio": 7.488592833346283
},
"2021": {
"obs_EconomicCapitalRatio": 1.73256937027107
},
"2022": {
"obs_EconomicCapitalRatio": 2.9836174045215254
}
},
"0000029002": {
"2012": {
"obs_EconomicCapitalRatio": 1.400435989812906
},
"2013": {
"obs_EconomicCapitalRatio": 1.3627406985909665
},
"2014": {
"obs_EconomicCapitalRatio": 1.6800215453815783
},
"2015": {
"obs_EconomicCapitalRatio": 0.9619044509587796
},
"2016": {
"obs_EconomicCapitalRatio": 1.1321248300394815
},
"2017": {
"obs_EconomicCapitalRatio": 1.3625896763823202
},
"2018": {
"obs_EconomicCapitalRatio": 1.5468132122871026
},
"2019": {
"obs_EconomicCapitalRatio": 2.587169003434996
},
"2020": {
"obs_EconomicCapitalRatio": 2.412881362888351
},
"2021": {
"obs_EconomicCapitalRatio": 3.1576817806117967
},
"2022": {
"obs_EconomicCapitalRatio": 2.3472216339760883
}
},
"0001040161": {
"2012": {
"obs_EconomicCapitalRatio": 1.839498301726961
},
"2013": {
"obs_EconomicCapitalRatio": 3.443848567091059
},
"2014": {
"obs_EconomicCapitalRatio": 3.6077754464597995
},
"2015": {
"obs_EconomicCapitalRatio": 2.239230399952368
},
"2016": {
"obs_EconomicCapitalRatio": 3.7276821512614298
},
"2017": {
"obs_EconomicCapitalRatio": 4.569354990716674
},
"2018": {
"obs_EconomicCapitalRatio": 2.4686273015213276
},
"2019": {
"obs_EconomicCapitalRatio": 2.970703913766752
},
"2020": {
"obs_EconomicCapitalRatio": 2.6501345004714603
},
"2021": {
"obs_EconomicCapitalRatio": 3.472971035550249
},
"2022": {
"obs_EconomicCapitalRatio": 1.180849213404256
},
"2023": {
"obs_EconomicCapitalRatio": 1.1121981144184132
}
},
"0001280263": {
"2012": {
"obs_EconomicCapitalRatio": 4.961481506873301
},
"2013": {
"obs_EconomicCapitalRatio": 9.881971282615815
},
"2014": {
"obs_EconomicCapitalRatio": 14.725856128916389
},
"2015": {
"obs_EconomicCapitalRatio": 11.166506609164957
},
"2016": {
"obs_EconomicCapitalRatio": 7.641192214518915
},
"2017": {
"obs_EconomicCapitalRatio": 6.880949745965784
},
"2018": {
"obs_EconomicCapitalRatio": 3.691228252173784
},
"2019": {
"obs_EconomicCapitalRatio": 7.668993769530714
},
"2020": {
"obs_EconomicCapitalRatio": 10.65808751636556
},
"2021": {
"obs_EconomicCapitalRatio": 22.136822266602984
},
"2022": {
"obs_EconomicCapitalRatio": 8.234736294689874
}
},
"0001325702": {
"2012": {
"obs_EconomicCapitalRatio": 0.8126816032468067
},
"2015": {
"obs_EconomicCapitalRatio": 0.3442999918126734
},
"2016": {
"obs_EconomicCapitalRatio": 0.4612670355064675
},
"2017": {
"obs_EconomicCapitalRatio": 0.5914827417216004
},
"2018": {
"obs_EconomicCapitalRatio": 0.37467819707909206
},
"2019": {
"obs_EconomicCapitalRatio": 0.6700636924889627
},
"2020": {
"obs_EconomicCapitalRatio": 1.165341949631802
},
"2021": {
"obs_EconomicCapitalRatio": 2.6179930218278025
},
"2022": {
"obs_EconomicCapitalRatio": 1.2804272724934154
},
"2023": {
"obs_EconomicCapitalRatio": 1.175266383069275
}
},
"0001333822": {
"2012": {
"obs_EconomicCapitalRatio": 0.3626080873220765
},
"2013": {
"obs_EconomicCapitalRatio": 0.5133192155800327
},
"2014": {
"obs_EconomicCapitalRatio": 0.6892766313273272
},
"2015": {
"obs_EconomicCapitalRatio": 0.4753262754148268
},
"2016": {
"obs_EconomicCapitalRatio": 0.7896438070390552
},
"2017": {
"obs_EconomicCapitalRatio": 0.9991927192216609
},
"2018": {
"obs_EconomicCapitalRatio": 0.8331316763842193
},
"2019": {
"obs_EconomicCapitalRatio": 0.6925688027429434
},
"2020": {
"obs_EconomicCapitalRatio": 0.9789969279578429
},
"2021": {
"obs_EconomicCapitalRatio": 1.370691895010692
},
"2022": {
"obs_EconomicCapitalRatio": 0.5541520726153085
},
"2023": {
"obs_EconomicCapitalRatio": 0.5552663873978102
}
},
"0001350102": {
"2022": {
"obs_EconomicCapitalRatio": 3.2825049970454283
}
},
"0001463101": {
"2012": {
"obs_EconomicCapitalRatio": 1.4187305874720162
},
"2013": {
"obs_EconomicCapitalRatio": 2.531664626479793
},
"2014": {
"obs_EconomicCapitalRatio": 4.8448774493714115
},
"2015": {
"obs_EconomicCapitalRatio": 1.1035625713064323
},
"2016": {
"obs_EconomicCapitalRatio": 0.4445818236084094
},
"2017": {
"obs_EconomicCapitalRatio": 1.2334290466130284
},
"2018": {
"obs_EconomicCapitalRatio": 1.5646304021640685
},
"2019": {
"obs_EconomicCapitalRatio": 5.523208296577858
},
"2020": {
"obs_EconomicCapitalRatio": 22.969425377334336
},
"2021": {
"obs_EconomicCapitalRatio": 13.56816064967816
},
"2022": {
"obs_EconomicCapitalRatio": 15.081117163222364
},
"2023": {
"obs_EconomicCapitalRatio": 6.325270482678902
}
},
"0001493594": {
"2012": {
"obs_EconomicCapitalRatio": 3.974113906366848
},
"2013": {
"obs_EconomicCapitalRatio": 4.062978266478553
},
"2014": {
"obs_EconomicCapitalRatio": 2.667492648074469
},
"2015": {
"obs_EconomicCapitalRatio": 3.2802315763892986
},
"2016": {
"obs_EconomicCapitalRatio": 2.6694474927283505
},
"2017": {
"obs_EconomicCapitalRatio": 1.709242236291697
},
"2018": {
"obs_EconomicCapitalRatio": 0.8389241456908912
},
"2019": {
"obs_EconomicCapitalRatio": 1.8855311836020887
},
"2020": {
"obs_EconomicCapitalRatio": 3.672783121674518
},
"2021": {
"obs_EconomicCapitalRatio": 6.0046705253419255
},
"2022": {
"obs_EconomicCapitalRatio": 3.8993947515961795
},
"2023": {
"obs_EconomicCapitalRatio": 6.203246354507043
}
},
"0001158114": {
"2013": {
"obs_EconomicCapitalRatio": 2.381499626875693
},
"2014": {
"obs_EconomicCapitalRatio": 1.2600763326511035
},
"2015": {
"obs_EconomicCapitalRatio": 1.5125179718614659
},
"2016": {
"obs_EconomicCapitalRatio": 2.0361488281408775
},
"2017": {
"obs_EconomicCapitalRatio": 2.648631232433518
},
"2018": {
"obs_EconomicCapitalRatio": 0.9811142570870961
},
"2019": {
"obs_EconomicCapitalRatio": 0.6869998006425555
},
"2020": {
"obs_EconomicCapitalRatio": 0.5837155502515405
},
"2021": {
"obs_EconomicCapitalRatio": 0.4559703353934731
},
"2022": {
"obs_EconomicCapitalRatio": 0.17831387437979052
},
"2023": {
"obs_EconomicCapitalRatio": 2.75115343707132
}
},
"0001507957": {
"2014": {
"obs_EconomicCapitalRatio": 8.4933344658585
},
"2015": {
"obs_EconomicCapitalRatio": 6.868393912705875
},
"2016": {
"obs_EconomicCapitalRatio": 6.109802438892662
},
"2017": {
"obs_EconomicCapitalRatio": 2.4934822472190947
},
"2018": {
"obs_EconomicCapitalRatio": 0.9013327540541609
},
"2021": {
"obs_EconomicCapitalRatio": 4.238937988563555
},
"2022": {
"obs_EconomicCapitalRatio": 6.448635743296459
},
"2023": {
"obs_EconomicCapitalRatio": 6.945498737515486
}
},
"0001431959": {
"2014": {
"obs_EconomicCapitalRatio": 0.7733843819935411
},
"2020": {
"obs_EconomicCapitalRatio": 2.380798901983283
},
"2021": {
"obs_EconomicCapitalRatio": 2.815484713153956
}
},
"0001604778": {
"2015": {
"obs_EconomicCapitalRatio": 1.96164797858902
},
"2016": {
"obs_EconomicCapitalRatio": 1.7104734214790993
},
"2017": {
"obs_EconomicCapitalRatio": 2.092938362766107
},
"2018": {
"obs_EconomicCapitalRatio": 1.8821431967247695
},
"2019": {
"obs_EconomicCapitalRatio": 3.7384841773683832
},
"2020": {
"obs_EconomicCapitalRatio": 4.248527864429707
},
"2021": {
"obs_EconomicCapitalRatio": 3.4536596393549375
},
"2022": {
"obs_EconomicCapitalRatio": 1.7581727562217302
},
"2023": {
"obs_EconomicCapitalRatio": 2.3087373508983147
}
},
"0001420520": {
"2016": {
"obs_EconomicCapitalRatio": 5.493127588677893
},
"2017": {
"obs_EconomicCapitalRatio": 5.253659821163009
},
"2018": {
"obs_EconomicCapitalRatio": 3.8537388818676077
},
"2019": {
"obs_EconomicCapitalRatio": 6.146751496289203
},
"2020": {
"obs_EconomicCapitalRatio": 14.86261249314643
},
"2021": {
"obs_EconomicCapitalRatio": 21.46414758342723
},
"2022": {
"obs_EconomicCapitalRatio": 9.0682162058029
},
"2023": {
"obs_EconomicCapitalRatio": 12.982375191911322
}
},
"0001438423": {
"2016": {
"obs_EconomicCapitalRatio": 3.24751176333433
},
"2017": {
"obs_EconomicCapitalRatio": 3.6219764089247932
},
"2018": {
"obs_EconomicCapitalRatio": 2.9535404433476504
},
"2019": {
"obs_EconomicCapitalRatio": 3.7447057324779145
},
"2020": {
"obs_EconomicCapitalRatio": 3.6538488842709933
},
"2021": {
"obs_EconomicCapitalRatio": 8.395642226000723
},
"2022": {
"obs_EconomicCapitalRatio": 3.003268087386741
},
"2023": {
"obs_EconomicCapitalRatio": 4.729198632709857
}
},
"0001634447": {
"2016": {
"obs_EconomicCapitalRatio": 0.12417557427218281
},
"2017": {
"obs_EconomicCapitalRatio": 0.120054081458657
},
"2018": {
"obs_EconomicCapitalRatio": 0.18929072537511193
},
"2019": {
"obs_EconomicCapitalRatio": 0.050343790111568185
},
"2020": {
"obs_EconomicCapitalRatio": 0.10961915224796676
},
"2021": {
"obs_EconomicCapitalRatio": 0.049376104578363625
},
"2022": {
"obs_EconomicCapitalRatio": 0.0174424430243986
},
"2023": {
"obs_EconomicCapitalRatio": 0.009832250835941882
}
},
"0001556898": {
"2021": {
"obs_EconomicCapitalRatio": 9.816366408082265
},
"2022": {
"obs_EconomicCapitalRatio": 8.575593098181471
}
},
"0001616533": {
"2017": {
"obs_EconomicCapitalRatio": 1.6165836222680392
},
"2018": {
"obs_EconomicCapitalRatio": 1.1614003576033727
},
"2019": {
"obs_EconomicCapitalRatio": 1.5937582325630852
},
"2020": {
"obs_EconomicCapitalRatio": 1.3601666043688478
},
"2021": {
"obs_EconomicCapitalRatio": 1.4278832452404555
},
"2022": {
"obs_EconomicCapitalRatio": 0.5527882453581212
},
"2023": {
"obs_EconomicCapitalRatio": 0.695376845679704
}
},
"0001652535": {
"2017": {
"obs_EconomicCapitalRatio": 1.4198226737170774
},
"2018": {
"obs_EconomicCapitalRatio": 0.9337580078428713
},
"2019": {
"obs_EconomicCapitalRatio": 1.6701552018310355
},
"2020": {
"obs_EconomicCapitalRatio": 1.2395771167001823
},
"2021": {
"obs_EconomicCapitalRatio": 1.6815531581131864
},
"2022": {
"obs_EconomicCapitalRatio": 0.9836687128196491
},
"2023": {
"obs_EconomicCapitalRatio": 1.4879363451366774
}
},
"0001124796": {
"2018": {
"obs_EconomicCapitalRatio": 4.4304107168491065
},
"2019": {
"obs_EconomicCapitalRatio": 5.321544781533391
},
"2020": {
"obs_EconomicCapitalRatio": 7.707766999942154
},
"2021": {
"obs_EconomicCapitalRatio": 4.788708118453269
},
"2022": {
"obs_EconomicCapitalRatio": 2.2804272928240574
},
"2023": {
"obs_EconomicCapitalRatio": 3.5223811482858136
}
},
"0001682149": {
"2018": {
"obs_EconomicCapitalRatio": 4627291.971873761
},
"2019": {
"obs_EconomicCapitalRatio": 1196178.6688940406
},
"2021": {
"obs_EconomicCapitalRatio": 29308.35559027003
},
"2022": {
"obs_EconomicCapitalRatio": 2062.57265060241
},
"2023": {
"obs_EconomicCapitalRatio": 0.30716966611706514
}
},
"0001715768": {
"2020": {
"obs_EconomicCapitalRatio": 3.8442827738955105
},
"2022": {
"obs_EconomicCapitalRatio": 9.24414351920172
}
},
"0001451809": {
"2020": {
"obs_EconomicCapitalRatio": 22.833508334652635
},
"2021": {
"obs_EconomicCapitalRatio": 15.21286635858189
},
"2022": {
"obs_EconomicCapitalRatio": 5.417801874087837
},
"2023": {
"obs_EconomicCapitalRatio": 4.750114081858141
}
},
"0001781405": {
"2020": {
"obs_EconomicCapitalRatio": 28.580643964832742
},
"2021": {
"obs_EconomicCapitalRatio": 11.062970244182283
},
"2022": {
"obs_EconomicCapitalRatio": 2.976552124322108
}
},
"0000866291": {
"2020": {
"obs_EconomicCapitalRatio": 9.867754936718052
},
"2021": {
"obs_EconomicCapitalRatio": 14.63563158274084
},
"2022": {
"obs_EconomicCapitalRatio": 10.911308012774658
}
},
"0001730168": {
"2020": {
"obs_EconomicCapitalRatio": 2.7439667237501824
},
"2021": {
"obs_EconomicCapitalRatio": 4.352505012085939
},
"2022": {
"obs_EconomicCapitalRatio": 3.735754643659816
},
"2023": {
"obs_EconomicCapitalRatio": 8.66591103591012
}
},
"0001803696": {
"2020": {
"obs_EconomicCapitalRatio": 0.4789673020840522
},
"2021": {
"obs_EconomicCapitalRatio": 0.4835823254987018
},
"2022": {
"obs_EconomicCapitalRatio": 0.9392488946290742
}
},
"0001667011": {
"2021": {
"obs_EconomicCapitalRatio": 6.89668707797898
},
"2022": {
"obs_EconomicCapitalRatio": 1.4389467974173236
},
"2023": {
"obs_EconomicCapitalRatio": 2.251901654073822
}
},
"0001819974": {
"2021": {
"obs_EconomicCapitalRatio": 2.264420886796215
},
"2022": {
"obs_EconomicCapitalRatio": 1.333355909225722
},
"2023": {
"obs_EconomicCapitalRatio": 1.5039706827718498
}
},
"0001821769": {
"2021": {
"obs_EconomicCapitalRatio": 6.822131596320053
},
"2022": {
"obs_EconomicCapitalRatio": 2.2830461948399456
},
"2023": {
"obs_EconomicCapitalRatio": 4.930172026617534
}
},
"0001828161": {
"2021": {
"obs_EconomicCapitalRatio": 3.717121636189236
},
"2022": {
"obs_EconomicCapitalRatio": 2.511363933460779
}
},
"0001831651": {
"2021": {
"obs_EconomicCapitalRatio": 6.08131855255486
},
"2022": {
"obs_EconomicCapitalRatio": 6.347163720000302
},
"2023": {
"obs_EconomicCapitalRatio": 4.700055374936539
}
},
"0001832487": {
"2022": {
"obs_EconomicCapitalRatio": 3.304924662362328
},
"2023": {
"obs_EconomicCapitalRatio": 0.9968079223629197
}
},
"0001835632": {
"2021": {
"obs_EconomicCapitalRatio": 11.288219625270546
},
"2022": {
"obs_EconomicCapitalRatio": 2.2219326100182757
},
"2023": {
"obs_EconomicCapitalRatio": 3.542430373720543
}
}
}
}