{ "companies": [ { "id": 1, "company_name": "Runte, Anderson and Botsford", "sector": "transport", "country": "FR", "founded_year": 1970, "listing": "private", "base_revenue": 373722935, "asset_intensity": 1.94, "base_assets": 725022494, "cogs_base": 0.558, "opex_base": 0.172, "leverage_base": 0.481, "retained_share": -0.126 }, { "id": 2, "company_name": "Wiza, Homenick-Parker and Braun", "sector": "wholesale", "country": "FR", "founded_year": 2011, "listing": "private", "base_revenue": 76982381, "asset_intensity": 0.96, "base_assets": 73903086, "cogs_base": 0.759, "opex_base": 0.14, "leverage_base": 0.693, "retained_share": 0.386 }, { "id": 3, "company_name": "Goldner, Grimes and Nienow", "sector": "retail", "country": "IT", "founded_year": 1957, "listing": "private", "base_revenue": 623101552, "asset_intensity": 1.67, "base_assets": 1040579592, "cogs_base": 0.584, "opex_base": 0.316, "leverage_base": 0.3, "retained_share": 0.012 }, { "id": 4, "company_name": "Funk - Marvin", "sector": "wholesale", "country": "ES", "founded_year": 1963, "listing": "listed", "base_revenue": 306644459, "asset_intensity": 0.99, "base_assets": 303578014, "cogs_base": 0.768, "opex_base": 0.268, "leverage_base": 0.989, "retained_share": -0.265 }, { "id": 5, "company_name": "Gleichner LLC", "sector": "retail", "country": "DE", "founded_year": 1966, "listing": "private", "base_revenue": 203583458, "asset_intensity": 1.9, "base_assets": 386808570, "cogs_base": 0.676, "opex_base": 0.113, "leverage_base": 0.896, "retained_share": -0.062 }, { "id": 6, "company_name": "Rowe, Marvin and Corwin", "sector": "construction", "country": "DE", "founded_year": 2005, "listing": "private", "base_revenue": 5486949, "asset_intensity": 0.73, "base_assets": 4005473, "cogs_base": 0.783, "opex_base": 0.179, "leverage_base": 0.737, "retained_share": 0.377 }, { "id": 7, "company_name": "Orn - Shanahan", "sector": "wholesale", "country": "DE", "founded_year": 2004, "listing": "private", "base_revenue": 730840846, "asset_intensity": 2.3, "base_assets": 1680933946, "cogs_base": 0.841, "opex_base": 0.151, "leverage_base": 0.662, "retained_share": 0.1 }, { "id": 8, "company_name": "Bahringer, Bernier and Bernier", "sector": "transport", "country": "SE", "founded_year": 1978, "listing": "private", "base_revenue": 627129908, "asset_intensity": 1.39, "base_assets": 871710572, "cogs_base": 0.767, "opex_base": 0.163, "leverage_base": 0.567, "retained_share": -0.254 }, { "id": 9, "company_name": "Heaney - Casper", "sector": "hospitality", "country": "DE", "founded_year": 1992, "listing": "listed", "base_revenue": 3221188, "asset_intensity": 2.36, "base_assets": 7602004, "cogs_base": 0.607, "opex_base": 0.151, "leverage_base": 0.726, "retained_share": 0.439 }, { "id": 10, "company_name": "Simonis, Olson and Howe", "sector": "technology", "country": "FR", "founded_year": 1997, "listing": "private", "base_revenue": 2015036, "asset_intensity": 1.5, "base_assets": 3022554, "cogs_base": 0.8, "opex_base": 0.096, "leverage_base": 0.45, "retained_share": -0.251 }, { "id": 11, "company_name": "Friesen Group", "sector": "hospitality", "country": "ES", "founded_year": 2002, "listing": "listed", "base_revenue": 2122722, "asset_intensity": 2.25, "base_assets": 4776125, "cogs_base": 0.795, "opex_base": 0.178, "leverage_base": 0.5, "retained_share": -0.29 }, { "id": 12, "company_name": "Cummerata, Ziemann and Feest", "sector": "manufacturing", "country": "NL", "founded_year": 2012, "listing": "private", "base_revenue": 494011981, "asset_intensity": 2.06, "base_assets": 1017664681, "cogs_base": 0.658, "opex_base": 0.088, "leverage_base": 0.294, "retained_share": -0.14 }, { "id": 13, "company_name": "Schuster, Lowe and Hessel", "sector": "healthcare_services", "country": "ES", "founded_year": 2009, "listing": "listed", "base_revenue": 326770129, "asset_intensity": 1.45, "base_assets": 473816687, "cogs_base": 0.725, "opex_base": 0.086, "leverage_base": 0.253, "retained_share": -0.136 }, { "id": 14, "company_name": "Halvorson and Sons", "sector": "manufacturing", "country": "FR", "founded_year": 1986, "listing": "private", "base_revenue": 273050846, "asset_intensity": 1.8, "base_assets": 491491523, "cogs_base": 0.678, "opex_base": 0.283, "leverage_base": 0.277, "retained_share": 0.403 }, { "id": 15, "company_name": "Hayes-Klocko Group", "sector": "manufacturing", "country": "FR", "founded_year": 1999, "listing": "private", "base_revenue": 7068720, "asset_intensity": 1.72, "base_assets": 12158198, "cogs_base": 0.712, "opex_base": 0.211, "leverage_base": 0.358, "retained_share": 0.152 }, { "id": 16, "company_name": "Will and Sons", "sector": "retail", "country": "ES", "founded_year": 1977, "listing": "private", "base_revenue": 86176973, "asset_intensity": 1.67, "base_assets": 143915545, "cogs_base": 0.712, "opex_base": 0.238, "leverage_base": 0.584, "retained_share": -0.052 }, { "id": 17, "company_name": "Bins Inc", "sector": "healthcare_services", "country": "FR", "founded_year": 1966, "listing": "private", "base_revenue": 140774144, "asset_intensity": 1.52, "base_assets": 213976699, "cogs_base": 0.832, "opex_base": 0.237, "leverage_base": 0.298, "retained_share": 0.432 }, { "id": 18, "company_name": "Carter Group", "sector": "technology", "country": "DE", "founded_year": 2015, "listing": "listed", "base_revenue": 32525735, "asset_intensity": 0.6, "base_assets": 19515441, "cogs_base": 0.74, "opex_base": 0.105, "leverage_base": 0.587, "retained_share": -0.246 }, { "id": 19, "company_name": "Goodwin - Murazik", "sector": "hospitality", "country": "ES", "founded_year": 2000, "listing": "private", "base_revenue": 223518220, "asset_intensity": 1.26, "base_assets": 281632957, "cogs_base": 0.514, "opex_base": 0.269, "leverage_base": 0.747, "retained_share": -0.122 }, { "id": 20, "company_name": "Volkman - Greenfelder", "sector": "wholesale", "country": "FR", "founded_year": 2011, "listing": "listed", "base_revenue": 237606053, "asset_intensity": 0.97, "base_assets": 230477871, "cogs_base": 0.678, "opex_base": 0.313, "leverage_base": 0.849, "retained_share": 0.044 }, { "id": 21, "company_name": "Lesch and Sons", "sector": "technology", "country": "ES", "founded_year": 1979, "listing": "private", "base_revenue": 2076489, "asset_intensity": 1.87, "base_assets": 3883034, "cogs_base": 0.569, "opex_base": 0.314, "leverage_base": 1.029, "retained_share": 0.248 }, { "id": 22, "company_name": "Johnston - Hammes", "sector": "healthcare_services", "country": "DE", "founded_year": 1955, "listing": "private", "base_revenue": 100736916, "asset_intensity": 0.95, "base_assets": 95700070, "cogs_base": 0.804, "opex_base": 0.267, "leverage_base": 0.338, "retained_share": -0.26 }, { "id": 23, "company_name": "Kiehn - Hickle", "sector": "construction", "country": "SE", "founded_year": 1982, "listing": "private", "base_revenue": 2203565, "asset_intensity": 2.04, "base_assets": 4495273, "cogs_base": 0.567, "opex_base": 0.147, "leverage_base": 0.629, "retained_share": -0.194 }, { "id": 24, "company_name": "Mills, Schmeler and Rogahn", "sector": "manufacturing", "country": "IT", "founded_year": 2006, "listing": "private", "base_revenue": 19925950, "asset_intensity": 1.71, "base_assets": 34073375, "cogs_base": 0.536, "opex_base": 0.222, "leverage_base": 0.419, "retained_share": 0.207 }, { "id": 25, "company_name": "Sauer Inc", "sector": "retail", "country": "IT", "founded_year": 2013, "listing": "listed", "base_revenue": 19188936, "asset_intensity": 1.79, "base_assets": 34348195, "cogs_base": 0.563, "opex_base": 0.089, "leverage_base": 1.036, "retained_share": -0.101 }, { "id": 26, "company_name": "Ratke, Johns-Heller and Buckridge", "sector": "wholesale", "country": "NL", "founded_year": 2015, "listing": "private", "base_revenue": 598266307, "asset_intensity": 2, "base_assets": 1196532614, "cogs_base": 0.565, "opex_base": 0.201, "leverage_base": 0.632, "retained_share": 0.369 }, { "id": 27, "company_name": "Little LLC", "sector": "technology", "country": "FR", "founded_year": 1960, "listing": "private", "base_revenue": 405654416, "asset_intensity": 1.06, "base_assets": 429993681, "cogs_base": 0.663, "opex_base": 0.115, "leverage_base": 0.316, "retained_share": -0.251 }, { "id": 28, "company_name": "Gerhold Group", "sector": "wholesale", "country": "IT", "founded_year": 2015, "listing": "private", "base_revenue": 503808235, "asset_intensity": 0.97, "base_assets": 488693988, "cogs_base": 0.618, "opex_base": 0.158, "leverage_base": 0.369, "retained_share": 0.173 }, { "id": 29, "company_name": "Bartell, Pfannerstill and Haley", "sector": "technology", "country": "FR", "founded_year": 1988, "listing": "private", "base_revenue": 72628432, "asset_intensity": 0.53, "base_assets": 38493069, "cogs_base": 0.604, "opex_base": 0.179, "leverage_base": 0.614, "retained_share": 0.25 }, { "id": 30, "company_name": "Wunsch - O'Connell", "sector": "construction", "country": "IT", "founded_year": 2010, "listing": "private", "base_revenue": 698245882, "asset_intensity": 1.55, "base_assets": 1082281117, "cogs_base": 0.724, "opex_base": 0.292, "leverage_base": 0.919, "retained_share": 0.03 }, { "id": 31, "company_name": "Hermiston Inc", "sector": "healthcare_services", "country": "FR", "founded_year": 1985, "listing": "listed", "base_revenue": 2721300, "asset_intensity": 0.69, "base_assets": 1877697, "cogs_base": 0.726, "opex_base": 0.197, "leverage_base": 0.743, "retained_share": -0.025 }, { "id": 32, "company_name": "Cremin - Greenfelder", "sector": "manufacturing", "country": "PL", "founded_year": 2010, "listing": "private", "base_revenue": 19995718, "asset_intensity": 0.85, "base_assets": 16996360, "cogs_base": 0.8, "opex_base": 0.109, "leverage_base": 0.783, "retained_share": -0.004 }, { "id": 33, "company_name": "Becker, Reinger and Kohler", "sector": "manufacturing", "country": "ES", "founded_year": 2016, "listing": "listed", "base_revenue": 437578134, "asset_intensity": 1.36, "base_assets": 595106262, "cogs_base": 0.502, "opex_base": 0.144, "leverage_base": 0.479, "retained_share": 0.07 }, { "id": 34, "company_name": "Bergnaum Inc", "sector": "wholesale", "country": "DE", "founded_year": 2015, "listing": "private", "base_revenue": 17974837, "asset_intensity": 1.86, "base_assets": 33433197, "cogs_base": 0.736, "opex_base": 0.313, "leverage_base": 0.326, "retained_share": -0.289 }, { "id": 35, "company_name": "Schumm, Muller and Weissnat", "sector": "technology", "country": "ES", "founded_year": 2016, "listing": "private", "base_revenue": 499075362, "asset_intensity": 2.19, "base_assets": 1092975043, "cogs_base": 0.808, "opex_base": 0.219, "leverage_base": 0.466, "retained_share": -0.121 }, { "id": 36, "company_name": "Bartoletti, Bahringer and Kiehn", "sector": "transport", "country": "FR", "founded_year": 1965, "listing": "private", "base_revenue": 828735375, "asset_intensity": 0.89, "base_assets": 737574484, "cogs_base": 0.583, "opex_base": 0.113, "leverage_base": 0.617, "retained_share": -0.16 }, { "id": 37, "company_name": "Crist, Sipes and Kessler-Bosco", "sector": "healthcare_services", "country": "NL", "founded_year": 2002, "listing": "private", "base_revenue": 2917211, "asset_intensity": 1.99, "base_assets": 5805250, "cogs_base": 0.741, "opex_base": 0.27, "leverage_base": 0.991, "retained_share": 0.011 }, { "id": 38, "company_name": "Schumm - Bins", "sector": "manufacturing", "country": "SE", "founded_year": 1971, "listing": "listed", "base_revenue": 148448132, "asset_intensity": 2.33, "base_assets": 345884148, "cogs_base": 0.591, "opex_base": 0.254, "leverage_base": 0.464, "retained_share": -0.014 }, { "id": 39, "company_name": "Waelchi, Willms and Hickle", "sector": "transport", "country": "DE", "founded_year": 2003, "listing": "private", "base_revenue": 578629019, "asset_intensity": 2.38, "base_assets": 1377137065, "cogs_base": 0.507, "opex_base": 0.179, "leverage_base": 0.909, "retained_share": -0.045 }, { "id": 40, "company_name": "Purdy, Leannon and Green", "sector": "hospitality", "country": "ES", "founded_year": 1992, "listing": "private", "base_revenue": 2011352, "asset_intensity": 2.22, "base_assets": 4465201, "cogs_base": 0.511, "opex_base": 0.251, "leverage_base": 0.581, "retained_share": 0.369 }, { "id": 41, "company_name": "Heathcote, Boehm and Orn", "sector": "construction", "country": "FR", "founded_year": 1958, "listing": "private", "base_revenue": 2268764, "asset_intensity": 0.6, "base_assets": 1361258, "cogs_base": 0.691, "opex_base": 0.183, "leverage_base": 0.67, "retained_share": 0.053 }, { "id": 42, "company_name": "Heathcote-Ondricka - Robel", "sector": "wholesale", "country": "DE", "founded_year": 2012, "listing": "private", "base_revenue": 11065082, "asset_intensity": 1.23, "base_assets": 13610051, "cogs_base": 0.712, "opex_base": 0.129, "leverage_base": 0.399, "retained_share": 0.032 }, { "id": 43, "company_name": "Treutel - McClure", "sector": "manufacturing", "country": "SE", "founded_year": 1959, "listing": "private", "base_revenue": 255453020, "asset_intensity": 0.65, "base_assets": 166044463, "cogs_base": 0.827, "opex_base": 0.14, "leverage_base": 0.676, "retained_share": 0.438 }, { "id": 44, "company_name": "Douglas Inc", "sector": "construction", "country": "FR", "founded_year": 2015, "listing": "listed", "base_revenue": 2004439, "asset_intensity": 1.2, "base_assets": 2405327, "cogs_base": 0.822, "opex_base": 0.081, "leverage_base": 0.754, "retained_share": -0.014 }, { "id": 45, "company_name": "Doyle - O'Kon", "sector": "healthcare_services", "country": "PL", "founded_year": 2009, "listing": "private", "base_revenue": 606586884, "asset_intensity": 1.77, "base_assets": 1073658785, "cogs_base": 0.819, "opex_base": 0.135, "leverage_base": 0.665, "retained_share": 0.374 }, { "id": 46, "company_name": "Dickens, Welch and Cruickshank", "sector": "technology", "country": "PL", "founded_year": 2004, "listing": "private", "base_revenue": 21023727, "asset_intensity": 1.16, "base_assets": 24387523, "cogs_base": 0.511, "opex_base": 0.186, "leverage_base": 0.729, "retained_share": -0.103 }, { "id": 47, "company_name": "Herzog - Shanahan", "sector": "manufacturing", "country": "NL", "founded_year": 2010, "listing": "listed", "base_revenue": 348862873, "asset_intensity": 1.51, "base_assets": 526782938, "cogs_base": 0.677, "opex_base": 0.311, "leverage_base": 0.815, "retained_share": -0.053 }, { "id": 48, "company_name": "Baumbach, Kohler and Bahringer", "sector": "wholesale", "country": "FR", "founded_year": 2010, "listing": "private", "base_revenue": 557329632, "asset_intensity": 1.5, "base_assets": 835994448, "cogs_base": 0.794, "opex_base": 0.311, "leverage_base": 0.44, "retained_share": 0.125 }, { "id": 49, "company_name": "Strosin and Sons", "sector": "manufacturing", "country": "DE", "founded_year": 1989, "listing": "private", "base_revenue": 3735711, "asset_intensity": 2.06, "base_assets": 7695565, "cogs_base": 0.512, "opex_base": 0.219, "leverage_base": 0.701, "retained_share": 0.044 }, { "id": 50, "company_name": "Gorczany, Fahey and Lind", "sector": "construction", "country": "IT", "founded_year": 1995, "listing": "listed", "base_revenue": 3433492, "asset_intensity": 0.79, "base_assets": 2712459, "cogs_base": 0.571, "opex_base": 0.268, "leverage_base": 0.551, "retained_share": 0.101 }, { "id": 51, "company_name": "Weissnat LLC", "sector": "technology", "country": "IT", "founded_year": 2009, "listing": "private", "base_revenue": 3293116, "asset_intensity": 0.67, "base_assets": 2206388, "cogs_base": 0.678, "opex_base": 0.293, "leverage_base": 0.709, "retained_share": -0.097 }, { "id": 52, "company_name": "Schuster - Ryan-Reichel", "sector": "manufacturing", "country": "DE", "founded_year": 1964, "listing": "private", "base_revenue": 593067532, "asset_intensity": 0.76, "base_assets": 450731324, "cogs_base": 0.53, "opex_base": 0.141, "leverage_base": 1.004, "retained_share": -0.144 }, { "id": 53, "company_name": "Bartoletti, Franecki and Dietrich", "sector": "retail", "country": "SE", "founded_year": 1995, "listing": "private", "base_revenue": 426799385, "asset_intensity": 1.88, "base_assets": 802382844, "cogs_base": 0.588, "opex_base": 0.198, "leverage_base": 1.034, "retained_share": 0.292 }, { "id": 54, "company_name": "Zieme Inc", "sector": "transport", "country": "FR", "founded_year": 1970, "listing": "listed", "base_revenue": 121809344, "asset_intensity": 1.67, "base_assets": 203421604, "cogs_base": 0.747, "opex_base": 0.176, "leverage_base": 0.318, "retained_share": 0.357 }, { "id": 55, "company_name": "Bartoletti LLC", "sector": "hospitality", "country": "FR", "founded_year": 2014, "listing": "private", "base_revenue": 382049597, "asset_intensity": 0.81, "base_assets": 309460174, "cogs_base": 0.726, "opex_base": 0.117, "leverage_base": 0.304, "retained_share": 0.402 }, { "id": 56, "company_name": "Cremin, Mosciski and Nikolaus", "sector": "construction", "country": "ES", "founded_year": 1996, "listing": "listed", "base_revenue": 17316047, "asset_intensity": 1.52, "base_assets": 26320391, "cogs_base": 0.5, "opex_base": 0.215, "leverage_base": 0.282, "retained_share": 0.121 }, { "id": 57, "company_name": "Borer-Cartwright LLC", "sector": "hospitality", "country": "DE", "founded_year": 2015, "listing": "listed", "base_revenue": 616464417, "asset_intensity": 1.29, "base_assets": 795239098, "cogs_base": 0.726, "opex_base": 0.092, "leverage_base": 1.007, "retained_share": -0.285 }, { "id": 58, "company_name": "Shields LLC", "sector": "hospitality", "country": "ES", "founded_year": 1993, "listing": "private", "base_revenue": 3067092, "asset_intensity": 1.3, "base_assets": 3987220, "cogs_base": 0.568, "opex_base": 0.287, "leverage_base": 0.645, "retained_share": 0.385 }, { "id": 59, "company_name": "Pouros, Marquardt and Bergnaum", "sector": "wholesale", "country": "NL", "founded_year": 2006, "listing": "private", "base_revenue": 2002323, "asset_intensity": 2.36, "base_assets": 4725482, "cogs_base": 0.825, "opex_base": 0.102, "leverage_base": 0.828, "retained_share": 0.272 }, { "id": 60, "company_name": "Stokes - Bechtelar", "sector": "construction", "country": "IT", "founded_year": 1993, "listing": "private", "base_revenue": 176255749, "asset_intensity": 0.98, "base_assets": 172730634, "cogs_base": 0.702, "opex_base": 0.216, "leverage_base": 1.037, "retained_share": 0.197 }, { "id": 61, "company_name": "Crona, Harris and Stanton", "sector": "technology", "country": "SE", "founded_year": 2008, "listing": "private", "base_revenue": 50172372, "asset_intensity": 1.17, "base_assets": 58701675, "cogs_base": 0.791, "opex_base": 0.304, "leverage_base": 0.628, "retained_share": 0.359 }, { "id": 62, "company_name": "Harber - Blanda", "sector": "transport", "country": "ES", "founded_year": 2000, "listing": "private", "base_revenue": 423758666, "asset_intensity": 1.72, "base_assets": 728864906, "cogs_base": 0.68, "opex_base": 0.247, "leverage_base": 0.47, "retained_share": 0.32 }, { "id": 63, "company_name": "Yost, Rolfson and Franey", "sector": "healthcare_services", "country": "NL", "founded_year": 2011, "listing": "listed", "base_revenue": 440841552, "asset_intensity": 1.85, "base_assets": 815556871, "cogs_base": 0.512, "opex_base": 0.288, "leverage_base": 0.486, "retained_share": -0.237 }, { "id": 64, "company_name": "Schamberger-Runolfsdottir, Kirlin and Pfannerstill", "sector": "manufacturing", "country": "IT", "founded_year": 1979, "listing": "private", "base_revenue": 43863760, "asset_intensity": 1.6, "base_assets": 70182016, "cogs_base": 0.785, "opex_base": 0.25, "leverage_base": 0.474, "retained_share": 0.434 }, { "id": 65, "company_name": "Kuvalis, Tremblay and Ortiz", "sector": "retail", "country": "IT", "founded_year": 1978, "listing": "private", "base_revenue": 58150621, "asset_intensity": 0.98, "base_assets": 56987609, "cogs_base": 0.726, "opex_base": 0.296, "leverage_base": 0.724, "retained_share": -0.171 }, { "id": 66, "company_name": "Thompson and Sons", "sector": "manufacturing", "country": "DE", "founded_year": 2013, "listing": "listed", "base_revenue": 6565351, "asset_intensity": 1.11, "base_assets": 7287540, "cogs_base": 0.546, "opex_base": 0.291, "leverage_base": 0.598, "retained_share": 0.147 }, { "id": 67, "company_name": "Metz, Powlowski and Kozey", "sector": "healthcare_services", "country": "FR", "founded_year": 2016, "listing": "private", "base_revenue": 199216112, "asset_intensity": 2.05, "base_assets": 408393030, "cogs_base": 0.656, "opex_base": 0.092, "leverage_base": 0.262, "retained_share": 0.06 }, { "id": 68, "company_name": "Rath, Kub and Renner", "sector": "retail", "country": "DE", "founded_year": 1990, "listing": "listed", "base_revenue": 331046182, "asset_intensity": 0.75, "base_assets": 248284637, "cogs_base": 0.766, "opex_base": 0.292, "leverage_base": 0.628, "retained_share": 0.2 }, { "id": 69, "company_name": "Volkman, Sporer-Heidenreich and Murray", "sector": "wholesale", "country": "SE", "founded_year": 1970, "listing": "private", "base_revenue": 861042351, "asset_intensity": 0.73, "base_assets": 628560916, "cogs_base": 0.531, "opex_base": 0.237, "leverage_base": 0.273, "retained_share": 0.19 }, { "id": 70, "company_name": "Stark Group", "sector": "transport", "country": "ES", "founded_year": 1987, "listing": "private", "base_revenue": 2286869, "asset_intensity": 1.38, "base_assets": 3155879, "cogs_base": 0.503, "opex_base": 0.262, "leverage_base": 0.373, "retained_share": -0.09 }, { "id": 71, "company_name": "Pollich - Hegmann", "sector": "transport", "country": "SE", "founded_year": 2005, "listing": "listed", "base_revenue": 2137798, "asset_intensity": 1.6, "base_assets": 3420477, "cogs_base": 0.556, "opex_base": 0.288, "leverage_base": 0.904, "retained_share": -0.267 }, { "id": 72, "company_name": "Hoppe - Schaden", "sector": "manufacturing", "country": "ES", "founded_year": 1951, "listing": "listed", "base_revenue": 831452844, "asset_intensity": 1.22, "base_assets": 1014372470, "cogs_base": 0.629, "opex_base": 0.241, "leverage_base": 0.355, "retained_share": 0.387 }, { "id": 73, "company_name": "Schmidt, Wisoky-Goodwin and Kertzmann", "sector": "wholesale", "country": "FR", "founded_year": 2010, "listing": "private", "base_revenue": 2002236, "asset_intensity": 0.61, "base_assets": 1221364, "cogs_base": 0.516, "opex_base": 0.238, "leverage_base": 0.315, "retained_share": 0.174 }, { "id": 74, "company_name": "Bode and Sons", "sector": "technology", "country": "SE", "founded_year": 2016, "listing": "private", "base_revenue": 11585763, "asset_intensity": 1.73, "base_assets": 20043370, "cogs_base": 0.518, "opex_base": 0.233, "leverage_base": 0.35, "retained_share": 0.234 }, { "id": 75, "company_name": "Keebler and Sons", "sector": "manufacturing", "country": "FR", "founded_year": 2006, "listing": "private", "base_revenue": 200329064, "asset_intensity": 2.06, "base_assets": 412677872, "cogs_base": 0.679, "opex_base": 0.282, "leverage_base": 0.703, "retained_share": 0.338 }, { "id": 76, "company_name": "Boyer - Nienow", "sector": "retail", "country": "FR", "founded_year": 2016, "listing": "private", "base_revenue": 82953084, "asset_intensity": 1.97, "base_assets": 163417575, "cogs_base": 0.528, "opex_base": 0.143, "leverage_base": 0.908, "retained_share": 0.115 }, { "id": 77, "company_name": "Beahan, Powlowski and Vandervort", "sector": "wholesale", "country": "FR", "founded_year": 2006, "listing": "private", "base_revenue": 151852088, "asset_intensity": 1.08, "base_assets": 164000255, "cogs_base": 0.83, "opex_base": 0.194, "leverage_base": 0.845, "retained_share": 0.197 }, { "id": 78, "company_name": "Gutkowski Inc", "sector": "retail", "country": "IT", "founded_year": 2011, "listing": "listed", "base_revenue": 632803211, "asset_intensity": 2.21, "base_assets": 1398495096, "cogs_base": 0.6, "opex_base": 0.274, "leverage_base": 0.267, "retained_share": -0.286 }, { "id": 79, "company_name": "Walter, Bartoletti and Krajcik", "sector": "wholesale", "country": "DE", "founded_year": 2007, "listing": "listed", "base_revenue": 187598245, "asset_intensity": 0.88, "base_assets": 165086456, "cogs_base": 0.58, "opex_base": 0.149, "leverage_base": 0.363, "retained_share": -0.128 }, { "id": 80, "company_name": "Hammes, Reynolds and Becker", "sector": "construction", "country": "FR", "founded_year": 1973, "listing": "private", "base_revenue": 151486718, "asset_intensity": 1.12, "base_assets": 169665124, "cogs_base": 0.546, "opex_base": 0.266, "leverage_base": 0.78, "retained_share": 0.016 }, { "id": 81, "company_name": "McGlynn - Satterfield", "sector": "manufacturing", "country": "FR", "founded_year": 1981, "listing": "private", "base_revenue": 175492521, "asset_intensity": 1.12, "base_assets": 196551624, "cogs_base": 0.691, "opex_base": 0.23, "leverage_base": 0.719, "retained_share": 0.085 }, { "id": 82, "company_name": "Kuhn and Sons", "sector": "construction", "country": "DE", "founded_year": 2014, "listing": "private", "base_revenue": 890687326, "asset_intensity": 1.25, "base_assets": 1113359158, "cogs_base": 0.845, "opex_base": 0.109, "leverage_base": 1.006, "retained_share": 0.408 }, { "id": 83, "company_name": "Quigley and Sons", "sector": "transport", "country": "DE", "founded_year": 2011, "listing": "private", "base_revenue": 8742573, "asset_intensity": 1.29, "base_assets": 11277919, "cogs_base": 0.577, "opex_base": 0.213, "leverage_base": 0.705, "retained_share": 0.355 }, { "id": 84, "company_name": "Parisian and Sons", "sector": "construction", "country": "DE", "founded_year": 2001, "listing": "listed", "base_revenue": 30938986, "asset_intensity": 0.98, "base_assets": 30320206, "cogs_base": 0.807, "opex_base": 0.179, "leverage_base": 1.013, "retained_share": 0.154 }, { "id": 85, "company_name": "Dare - Haag", "sector": "healthcare_services", "country": "NL", "founded_year": 1989, "listing": "private", "base_revenue": 764033933, "asset_intensity": 1.46, "base_assets": 1115489542, "cogs_base": 0.535, "opex_base": 0.173, "leverage_base": 0.607, "retained_share": -0.284 }, { "id": 86, "company_name": "Stoltenberg Inc", "sector": "technology", "country": "FR", "founded_year": 1995, "listing": "private", "base_revenue": 155334040, "asset_intensity": 1.29, "base_assets": 200380912, "cogs_base": 0.71, "opex_base": 0.225, "leverage_base": 0.395, "retained_share": 0.185 }, { "id": 87, "company_name": "Feeney - Jast", "sector": "manufacturing", "country": "PL", "founded_year": 1990, "listing": "listed", "base_revenue": 10271535, "asset_intensity": 1.06, "base_assets": 10887827, "cogs_base": 0.601, "opex_base": 0.181, "leverage_base": 0.281, "retained_share": 0.388 }, { "id": 88, "company_name": "Gleason Inc", "sector": "hospitality", "country": "IT", "founded_year": 1961, "listing": "private", "base_revenue": 534430894, "asset_intensity": 2.35, "base_assets": 1255912601, "cogs_base": 0.701, "opex_base": 0.083, "leverage_base": 0.309, "retained_share": 0.437 }, { "id": 89, "company_name": "Turcotte, Lakin and Jaskolski", "sector": "construction", "country": "ES", "founded_year": 1987, "listing": "private", "base_revenue": 743229716, "asset_intensity": 1.16, "base_assets": 862146471, "cogs_base": 0.58, "opex_base": 0.274, "leverage_base": 0.991, "retained_share": 0.44 }, { "id": 90, "company_name": "Graham - Torphy", "sector": "retail", "country": "IT", "founded_year": 2016, "listing": "private", "base_revenue": 12433164, "asset_intensity": 1.41, "base_assets": 17530761, "cogs_base": 0.529, "opex_base": 0.295, "leverage_base": 0.25, "retained_share": -0.038 }, { "id": 91, "company_name": "Jacobi, Block and Kutch", "sector": "retail", "country": "DE", "founded_year": 1967, "listing": "private", "base_revenue": 2022753, "asset_intensity": 1.19, "base_assets": 2407076, "cogs_base": 0.706, "opex_base": 0.107, "leverage_base": 0.491, "retained_share": -0.119 }, { "id": 92, "company_name": "Gerlach-Stamm, Bogisich and Conroy", "sector": "technology", "country": "DE", "founded_year": 2010, "listing": "private", "base_revenue": 2060190, "asset_intensity": 1.37, "base_assets": 2822460, "cogs_base": 0.767, "opex_base": 0.192, "leverage_base": 0.683, "retained_share": 0.081 }, { "id": 93, "company_name": "Simonis - Pagac", "sector": "healthcare_services", "country": "IT", "founded_year": 2000, "listing": "private", "base_revenue": 587768671, "asset_intensity": 0.76, "base_assets": 446704190, "cogs_base": 0.663, "opex_base": 0.193, "leverage_base": 0.588, "retained_share": 0.185 }, { "id": 94, "company_name": "Toy, Paucek and Pfeffer", "sector": "healthcare_services", "country": "NL", "founded_year": 2012, "listing": "private", "base_revenue": 31794044, "asset_intensity": 2.17, "base_assets": 68993075, "cogs_base": 0.823, "opex_base": 0.317, "leverage_base": 0.488, "retained_share": 0.169 }, { "id": 95, "company_name": "Orn LLC", "sector": "construction", "country": "ES", "founded_year": 2010, "listing": "listed", "base_revenue": 3883362, "asset_intensity": 1.58, "base_assets": 6135712, "cogs_base": 0.555, "opex_base": 0.22, "leverage_base": 0.326, "retained_share": 0.375 }, { "id": 96, "company_name": "Hyatt, Schumm and Erdman", "sector": "wholesale", "country": "NL", "founded_year": 1971, "listing": "private", "base_revenue": 10467805, "asset_intensity": 1.62, "base_assets": 16957844, "cogs_base": 0.627, "opex_base": 0.167, "leverage_base": 0.851, "retained_share": -0.02 }, { "id": 97, "company_name": "Friesen - Schinner", "sector": "wholesale", "country": "ES", "founded_year": 1982, "listing": "private", "base_revenue": 459102410, "asset_intensity": 0.64, "base_assets": 293825542, "cogs_base": 0.794, "opex_base": 0.298, "leverage_base": 0.792, "retained_share": -0.29 }, { "id": 98, "company_name": "Hermiston, Weissnat and McKenzie-Miller", "sector": "healthcare_services", "country": "FR", "founded_year": 2003, "listing": "listed", "base_revenue": 98799695, "asset_intensity": 0.55, "base_assets": 54339832, "cogs_base": 0.705, "opex_base": 0.088, "leverage_base": 0.493, "retained_share": 0.203 }, { "id": 99, "company_name": "Hills, Zieme and Purdy", "sector": "retail", "country": "SE", "founded_year": 2016, "listing": "private", "base_revenue": 8924519, "asset_intensity": 1.92, "base_assets": 17135076, "cogs_base": 0.772, "opex_base": 0.171, "leverage_base": 0.89, "retained_share": 0.351 }, { "id": 100, "company_name": "Grant LLC", "sector": "manufacturing", "country": "FR", "founded_year": 2015, "listing": "private", "base_revenue": 390623010, "asset_intensity": 1.27, "base_assets": 496091223, "cogs_base": 0.7, "opex_base": 0.141, "leverage_base": 0.851, "retained_share": 0.325 }, { "id": 101, "company_name": "Auer Group", "sector": "manufacturing", "country": "NL", "founded_year": 1966, "listing": "private", "base_revenue": 709565224, "asset_intensity": 2.26, "base_assets": 1603617406, "cogs_base": 0.565, "opex_base": 0.292, "leverage_base": 0.898, "retained_share": 0.136 }, { "id": 102, "company_name": "Koch, Hahn and Ward", "sector": "manufacturing", "country": "PL", "founded_year": 2014, "listing": "listed", "base_revenue": 524989378, "asset_intensity": 0.99, "base_assets": 519739484, "cogs_base": 0.704, "opex_base": 0.265, "leverage_base": 0.872, "retained_share": -0.032 }, { "id": 103, "company_name": "Larson, Wiza and Satterfield", "sector": "wholesale", "country": "NL", "founded_year": 1979, "listing": "private", "base_revenue": 4813921, "asset_intensity": 1.72, "base_assets": 8279944, "cogs_base": 0.505, "opex_base": 0.198, "leverage_base": 0.982, "retained_share": 0.344 }, { "id": 104, "company_name": "Klocko and Sons", "sector": "retail", "country": "FR", "founded_year": 1999, "listing": "listed", "base_revenue": 109705743, "asset_intensity": 2.29, "base_assets": 251226151, "cogs_base": 0.61, "opex_base": 0.282, "leverage_base": 0.561, "retained_share": 0.355 }, { "id": 105, "company_name": "Stehr-Jerde - Feil", "sector": "healthcare_services", "country": "NL", "founded_year": 1962, "listing": "private", "base_revenue": 3659658, "asset_intensity": 0.76, "base_assets": 2781340, "cogs_base": 0.545, "opex_base": 0.27, "leverage_base": 0.382, "retained_share": 0.201 }, { "id": 106, "company_name": "Stokes - Moore", "sector": "retail", "country": "SE", "founded_year": 1985, "listing": "private", "base_revenue": 53068403, "asset_intensity": 1.19, "base_assets": 63151400, "cogs_base": 0.798, "opex_base": 0.086, "leverage_base": 0.939, "retained_share": 0.306 }, { "id": 107, "company_name": "Funk, Braun and Streich", "sector": "retail", "country": "IT", "founded_year": 1981, "listing": "private", "base_revenue": 833303195, "asset_intensity": 0.83, "base_assets": 691641652, "cogs_base": 0.509, "opex_base": 0.113, "leverage_base": 0.483, "retained_share": 0.331 }, { "id": 108, "company_name": "Langworth - Kutch", "sector": "transport", "country": "DE", "founded_year": 2012, "listing": "private", "base_revenue": 303723572, "asset_intensity": 1.34, "base_assets": 406989586, "cogs_base": 0.782, "opex_base": 0.232, "leverage_base": 0.651, "retained_share": 0.397 }, { "id": 109, "company_name": "Stehr LLC", "sector": "retail", "country": "PL", "founded_year": 1991, "listing": "private", "base_revenue": 78491890, "asset_intensity": 1.12, "base_assets": 87910917, "cogs_base": 0.55, "opex_base": 0.169, "leverage_base": 0.906, "retained_share": -0.156 }, { "id": 110, "company_name": "Mayert Inc", "sector": "retail", "country": "FR", "founded_year": 1951, "listing": "private", "base_revenue": 330040802, "asset_intensity": 2.36, "base_assets": 778896293, "cogs_base": 0.532, "opex_base": 0.18, "leverage_base": 0.896, "retained_share": -0.004 }, { "id": 111, "company_name": "Runolfsson, Shanahan and Hahn", "sector": "hospitality", "country": "IT", "founded_year": 1954, "listing": "private", "base_revenue": 5017028, "asset_intensity": 2.14, "base_assets": 10736440, "cogs_base": 0.735, "opex_base": 0.099, "leverage_base": 0.567, "retained_share": -0.236 }, { "id": 112, "company_name": "Murray, Reinger and Turner-Larkin", "sector": "technology", "country": "DE", "founded_year": 1971, "listing": "listed", "base_revenue": 479763023, "asset_intensity": 1.34, "base_assets": 642882451, "cogs_base": 0.716, "opex_base": 0.111, "leverage_base": 0.703, "retained_share": 0.299 }, { "id": 113, "company_name": "Dibbert LLC", "sector": "retail", "country": "SE", "founded_year": 2004, "listing": "private", "base_revenue": 678851587, "asset_intensity": 1.57, "base_assets": 1065796992, "cogs_base": 0.677, "opex_base": 0.131, "leverage_base": 0.375, "retained_share": -0.184 }, { "id": 114, "company_name": "Fadel, Yundt and Bosco", "sector": "construction", "country": "NL", "founded_year": 2000, "listing": "private", "base_revenue": 268040747, "asset_intensity": 1.92, "base_assets": 514638234, "cogs_base": 0.541, "opex_base": 0.221, "leverage_base": 0.962, "retained_share": -0.11 }, { "id": 115, "company_name": "Hudson, Pollich and Stamm", "sector": "healthcare_services", "country": "IT", "founded_year": 1984, "listing": "listed", "base_revenue": 95989904, "asset_intensity": 1.8, "base_assets": 172781827, "cogs_base": 0.824, "opex_base": 0.114, "leverage_base": 0.432, "retained_share": 0.326 }, { "id": 116, "company_name": "Mayert Group", "sector": "technology", "country": "DE", "founded_year": 1960, "listing": "private", "base_revenue": 9845813, "asset_intensity": 2.24, "base_assets": 22054621, "cogs_base": 0.839, "opex_base": 0.097, "leverage_base": 0.907, "retained_share": 0.039 }, { "id": 117, "company_name": "Wiza - Jakubowski", "sector": "retail", "country": "DE", "founded_year": 1977, "listing": "listed", "base_revenue": 550447768, "asset_intensity": 1.09, "base_assets": 599988067, "cogs_base": 0.589, "opex_base": 0.299, "leverage_base": 0.864, "retained_share": 0.35 }, { "id": 118, "company_name": "McGlynn - Huel", "sector": "wholesale", "country": "DE", "founded_year": 2015, "listing": "listed", "base_revenue": 93287325, "asset_intensity": 1.89, "base_assets": 176313044, "cogs_base": 0.738, "opex_base": 0.287, "leverage_base": 0.708, "retained_share": 0.279 }, { "id": 119, "company_name": "Mills, Lehner and Ondricka", "sector": "construction", "country": "IT", "founded_year": 1965, "listing": "private", "base_revenue": 306207183, "asset_intensity": 2.27, "base_assets": 695090305, "cogs_base": 0.752, "opex_base": 0.264, "leverage_base": 0.262, "retained_share": -0.288 }, { "id": 120, "company_name": "Kutch - Hoppe", "sector": "healthcare_services", "country": "FR", "founded_year": 1992, "listing": "private", "base_revenue": 587647859, "asset_intensity": 1.92, "base_assets": 1128283889, "cogs_base": 0.604, "opex_base": 0.271, "leverage_base": 0.658, "retained_share": 0.016 }, { "id": 121, "company_name": "Quitzon - Vandervort", "sector": "healthcare_services", "country": "DE", "founded_year": 1987, "listing": "private", "base_revenue": 338836855, "asset_intensity": 1.33, "base_assets": 450653017, "cogs_base": 0.671, "opex_base": 0.083, "leverage_base": 0.52, "retained_share": -0.168 }, { "id": 122, "company_name": "Keeling - Okuneva", "sector": "construction", "country": "DE", "founded_year": 1975, "listing": "private", "base_revenue": 2585817, "asset_intensity": 0.74, "base_assets": 1913505, "cogs_base": 0.807, "opex_base": 0.221, "leverage_base": 0.74, "retained_share": 0.369 }, { "id": 123, "company_name": "VonRueden and Sons", "sector": "hospitality", "country": "ES", "founded_year": 2011, "listing": "listed", "base_revenue": 2454316, "asset_intensity": 1.3, "base_assets": 3190611, "cogs_base": 0.77, "opex_base": 0.187, "leverage_base": 0.703, "retained_share": -0.282 }, { "id": 124, "company_name": "Jaskolski Group", "sector": "retail", "country": "DE", "founded_year": 1991, "listing": "listed", "base_revenue": 88890281, "asset_intensity": 1.97, "base_assets": 175113854, "cogs_base": 0.737, "opex_base": 0.116, "leverage_base": 0.511, "retained_share": -0.021 }, { "id": 125, "company_name": "Rohan LLC", "sector": "construction", "country": "DE", "founded_year": 2002, "listing": "private", "base_revenue": 8925226, "asset_intensity": 2.09, "base_assets": 18653722, "cogs_base": 0.543, "opex_base": 0.219, "leverage_base": 0.676, "retained_share": 0.372 }, { "id": 126, "company_name": "King LLC", "sector": "wholesale", "country": "FR", "founded_year": 2012, "listing": "listed", "base_revenue": 4357058, "asset_intensity": 0.59, "base_assets": 2570664, "cogs_base": 0.845, "opex_base": 0.264, "leverage_base": 1.027, "retained_share": -0.1 }, { "id": 127, "company_name": "Schowalter Inc", "sector": "wholesale", "country": "FR", "founded_year": 1997, "listing": "private", "base_revenue": 2394236, "asset_intensity": 1.88, "base_assets": 4501164, "cogs_base": 0.689, "opex_base": 0.18, "leverage_base": 0.334, "retained_share": 0.175 }, { "id": 128, "company_name": "Champlin - Towne", "sector": "manufacturing", "country": "FR", "founded_year": 1989, "listing": "listed", "base_revenue": 838360433, "asset_intensity": 2.14, "base_assets": 1794091327, "cogs_base": 0.642, "opex_base": 0.3, "leverage_base": 0.619, "retained_share": -0.242 }, { "id": 129, "company_name": "Hintz and Sons", "sector": "manufacturing", "country": "PL", "founded_year": 2015, "listing": "private", "base_revenue": 787869176, "asset_intensity": 2.03, "base_assets": 1599374427, "cogs_base": 0.53, "opex_base": 0.142, "leverage_base": 0.365, "retained_share": 0.211 }, { "id": 130, "company_name": "Littel, Mosciski and Stoltenberg", "sector": "construction", "country": "DE", "founded_year": 1991, "listing": "private", "base_revenue": 761994374, "asset_intensity": 1.19, "base_assets": 906773305, "cogs_base": 0.826, "opex_base": 0.285, "leverage_base": 0.545, "retained_share": 0.073 }, { "id": 131, "company_name": "Armstrong and Sons", "sector": "construction", "country": "SE", "founded_year": 2006, "listing": "private", "base_revenue": 137805267, "asset_intensity": 2.09, "base_assets": 288013008, "cogs_base": 0.649, "opex_base": 0.13, "leverage_base": 0.82, "retained_share": -0.126 }, { "id": 132, "company_name": "Rath, Oberbrunner and Lynch", "sector": "wholesale", "country": "IT", "founded_year": 2010, "listing": "private", "base_revenue": 5182673, "asset_intensity": 2.34, "base_assets": 12127455, "cogs_base": 0.739, "opex_base": 0.26, "leverage_base": 1.002, "retained_share": -0.284 }, { "id": 133, "company_name": "Padberg - Stehr", "sector": "retail", "country": "DE", "founded_year": 1990, "listing": "private", "base_revenue": 830786585, "asset_intensity": 0.86, "base_assets": 714476463, "cogs_base": 0.556, "opex_base": 0.196, "leverage_base": 0.834, "retained_share": 0.382 }, { "id": 134, "company_name": "Crooks - Pollich", "sector": "manufacturing", "country": "SE", "founded_year": 2011, "listing": "listed", "base_revenue": 390102239, "asset_intensity": 1.43, "base_assets": 557846202, "cogs_base": 0.616, "opex_base": 0.231, "leverage_base": 0.375, "retained_share": -0.192 }, { "id": 135, "company_name": "Kozey Inc", "sector": "retail", "country": "NL", "founded_year": 1987, "listing": "listed", "base_revenue": 2065895, "asset_intensity": 1.48, "base_assets": 3057525, "cogs_base": 0.697, "opex_base": 0.314, "leverage_base": 0.792, "retained_share": 0.118 }, { "id": 136, "company_name": "Braun - Murazik", "sector": "wholesale", "country": "SE", "founded_year": 2011, "listing": "private", "base_revenue": 3359113, "asset_intensity": 2.27, "base_assets": 7625187, "cogs_base": 0.552, "opex_base": 0.223, "leverage_base": 1.048, "retained_share": -0.225 }, { "id": 137, "company_name": "Nicolas - Nikolaus", "sector": "technology", "country": "DE", "founded_year": 2000, "listing": "private", "base_revenue": 10308746, "asset_intensity": 2.04, "base_assets": 21029842, "cogs_base": 0.846, "opex_base": 0.21, "leverage_base": 0.789, "retained_share": -0.049 }, { "id": 138, "company_name": "Balistreri, Leannon and Bechtelar", "sector": "manufacturing", "country": "SE", "founded_year": 2003, "listing": "listed", "base_revenue": 71751229, "asset_intensity": 1.17, "base_assets": 83948938, "cogs_base": 0.572, "opex_base": 0.106, "leverage_base": 0.519, "retained_share": -0.106 }, { "id": 139, "company_name": "Reynolds, Hills and Wisozk", "sector": "retail", "country": "ES", "founded_year": 1995, "listing": "private", "base_revenue": 579525061, "asset_intensity": 0.72, "base_assets": 417258044, "cogs_base": 0.548, "opex_base": 0.235, "leverage_base": 0.488, "retained_share": 0.414 }, { "id": 140, "company_name": "Rau, Watsica and Emmerich", "sector": "healthcare_services", "country": "ES", "founded_year": 2007, "listing": "private", "base_revenue": 368448027, "asset_intensity": 1.81, "base_assets": 666890929, "cogs_base": 0.837, "opex_base": 0.087, "leverage_base": 0.836, "retained_share": -0.245 }, { "id": 141, "company_name": "Wolf, Streich and Ullrich", "sector": "retail", "country": "NL", "founded_year": 1986, "listing": "private", "base_revenue": 63594920, "asset_intensity": 1.88, "base_assets": 119558450, "cogs_base": 0.625, "opex_base": 0.108, "leverage_base": 0.974, "retained_share": 0.099 }, { "id": 142, "company_name": "Ziemann - Watsica", "sector": "manufacturing", "country": "DE", "founded_year": 2009, "listing": "private", "base_revenue": 470851878, "asset_intensity": 0.93, "base_assets": 437892247, "cogs_base": 0.701, "opex_base": 0.294, "leverage_base": 0.549, "retained_share": 0.289 }, { "id": 143, "company_name": "Bins, Gerlach and Hegmann", "sector": "retail", "country": "PL", "founded_year": 1987, "listing": "private", "base_revenue": 9799587, "asset_intensity": 1.47, "base_assets": 14405393, "cogs_base": 0.709, "opex_base": 0.187, "leverage_base": 0.967, "retained_share": -0.063 }, { "id": 144, "company_name": "Langosh Group", "sector": "transport", "country": "ES", "founded_year": 1979, "listing": "private", "base_revenue": 30841743, "asset_intensity": 1.88, "base_assets": 57982477, "cogs_base": 0.807, "opex_base": 0.236, "leverage_base": 1.036, "retained_share": 0.149 }, { "id": 145, "company_name": "Ondricka Group", "sector": "construction", "country": "DE", "founded_year": 1965, "listing": "private", "base_revenue": 84158180, "asset_intensity": 1.22, "base_assets": 102672980, "cogs_base": 0.581, "opex_base": 0.2, "leverage_base": 0.348, "retained_share": 0.139 }, { "id": 146, "company_name": "Hickle - Legros-Bins", "sector": "technology", "country": "ES", "founded_year": 1957, "listing": "private", "base_revenue": 90595152, "asset_intensity": 1.06, "base_assets": 96030861, "cogs_base": 0.677, "opex_base": 0.164, "leverage_base": 1.015, "retained_share": 0.065 }, { "id": 147, "company_name": "Stiedemann, Hauck and Cartwright", "sector": "manufacturing", "country": "FR", "founded_year": 2002, "listing": "private", "base_revenue": 492775317, "asset_intensity": 0.53, "base_assets": 261170918, "cogs_base": 0.796, "opex_base": 0.193, "leverage_base": 0.814, "retained_share": -0.094 }, { "id": 148, "company_name": "Bergnaum, Bogan and Ondricka", "sector": "healthcare_services", "country": "FR", "founded_year": 2001, "listing": "private", "base_revenue": 2499778, "asset_intensity": 1.45, "base_assets": 3624678, "cogs_base": 0.807, "opex_base": 0.251, "leverage_base": 0.923, "retained_share": 0.108 }, { "id": 149, "company_name": "Blanda, Mueller and Gutmann", "sector": "wholesale", "country": "ES", "founded_year": 1989, "listing": "private", "base_revenue": 795045356, "asset_intensity": 1.32, "base_assets": 1049459870, "cogs_base": 0.663, "opex_base": 0.157, "leverage_base": 0.422, "retained_share": 0.27 }, { "id": 150, "company_name": "Mraz Inc", "sector": "technology", "country": "FR", "founded_year": 2016, "listing": "private", "base_revenue": 3493720, "asset_intensity": 1.47, "base_assets": 5135768, "cogs_base": 0.762, "opex_base": 0.11, "leverage_base": 0.844, "retained_share": 0.054 } ], "annual_statements": [ { "id": 1, "company_id": 109, "fiscal_year": 2019, "base_revenue": 78491890, "year_scale": 0.946, "revenue": 74253328, "cogs_base": 0.55, "cogs_shift": -0.031, "cogs_ratio": 0.519, "cost_of_sales": 38537477, "gross_profit": 35715851, "opex_base": 0.169, "opex_shift": 0.008, "opex_share": 0.177, "operating_expenses": 13142839, "ebit": 22573012, "base_assets": 87910917, "assets_factor": 0.969, "total_assets": 85185679, "current_share": 0.343, "current_assets": 29218688, "leverage_base": 0.906, "leverage_shift": 0.057, "leverage": 0.963, "total_liabilities": 82033809, "current_liability_share": 0.266, "current_liabilities": 21820993, "equity": 3151870, "working_capital": 7397695, "retained_share": -0.156, "retained_earnings": -13288966 }, { "id": 2, "company_id": 111, "fiscal_year": 2019, "base_revenue": 5017028, "year_scale": 0.921, "revenue": 4620683, "cogs_base": 0.735, "cogs_shift": 0.001, "cogs_ratio": 0.736, "cost_of_sales": 3400823, "gross_profit": 1219860, "opex_base": 0.099, "opex_shift": 0.007, "opex_share": 0.106, "operating_expenses": 489792, "ebit": 730068, "base_assets": 10736440, "assets_factor": 1.005, "total_assets": 10790122, "current_share": 0.31, "current_assets": 3344938, "leverage_base": 0.567, "leverage_shift": 0.044, "leverage": 0.611, "total_liabilities": 6592765, "current_liability_share": 0.643, "current_liabilities": 4239148, "equity": 4197357, "working_capital": -894210, "retained_share": -0.236, "retained_earnings": -2546469 }, { "id": 3, "company_id": 142, "fiscal_year": 2019, "base_revenue": 470851878, "year_scale": 1.095, "revenue": 515582806, "cogs_base": 0.701, "cogs_shift": 0.008, "cogs_ratio": 0.709, "cost_of_sales": 365548209, "gross_profit": 150034597, "opex_base": 0.294, "opex_shift": -0.028, "opex_share": 0.266, "operating_expenses": 137145026, "ebit": 12889571, "base_assets": 437892247, "assets_factor": 1.06, "total_assets": 464165782, "current_share": 0.375, "current_assets": 174062168, "leverage_base": 0.549, "leverage_shift": -0.054, "leverage": 0.495, "total_liabilities": 229762062, "current_liability_share": 0.361, "current_liabilities": 82944104, "equity": 234403720, "working_capital": 91118064, "retained_share": 0.289, "retained_earnings": 134143911 }, { "id": 4, "company_id": 33, "fiscal_year": 2019, "base_revenue": 437578134, "year_scale": 1.064, "revenue": 465583135, "cogs_base": 0.502, "cogs_shift": 0.036, "cogs_ratio": 0.538, "cost_of_sales": 250483727, "gross_profit": 215099408, "opex_base": 0.144, "opex_shift": 0, "opex_share": 0.144, "operating_expenses": 67043971, "ebit": 148055437, "base_assets": 595106262, "assets_factor": 1.007, "total_assets": 599272006, "current_share": 0.43, "current_assets": 257686963, "leverage_base": 0.479, "leverage_shift": -0.059, "leverage": 0.42, "total_liabilities": 251694243, "current_liability_share": 0.546, "current_liabilities": 137425057, "equity": 347577763, "working_capital": 120261906, "retained_share": 0.07, "retained_earnings": 41949040 }, { "id": 5, "company_id": 98, "fiscal_year": 2019, "base_revenue": 98799695, "year_scale": 0.917, "revenue": 90599320, "cogs_base": 0.705, "cogs_shift": -0.04, "cogs_ratio": 0.665, "cost_of_sales": 60248548, "gross_profit": 30350772, "opex_base": 0.088, "opex_shift": 0.025, "opex_share": 0.113, "operating_expenses": 10237723, "ebit": 20113049, "base_assets": 54339832, "assets_factor": 1.092, "total_assets": 59339097, "current_share": 0.458, "current_assets": 27177306, "leverage_base": 0.493, "leverage_shift": 0, "leverage": 0.493, "total_liabilities": 29254175, "current_liability_share": 0.598, "current_liabilities": 17493997, "equity": 30084922, "working_capital": 9683309, "retained_share": 0.203, "retained_earnings": 12045837 }, { "id": 6, "company_id": 46, "fiscal_year": 2019, "base_revenue": 21023727, "year_scale": 1.025, "revenue": 21549320, "cogs_base": 0.511, "cogs_shift": -0.012, "cogs_ratio": 0.499, "cost_of_sales": 10753111, "gross_profit": 10796209, "opex_base": 0.186, "opex_shift": 0.006, "opex_share": 0.192, "operating_expenses": 4137469, "ebit": 6658740, "base_assets": 24387523, "assets_factor": 1.025, "total_assets": 24997211, "current_share": 0.506, "current_assets": 12648589, "leverage_base": 0.729, "leverage_shift": 0.053, "leverage": 0.782, "total_liabilities": 19547819, "current_liability_share": 0.67, "current_liabilities": 13097039, "equity": 5449392, "working_capital": -448450, "retained_share": -0.103, "retained_earnings": -2574713 }, { "id": 7, "company_id": 76, "fiscal_year": 2019, "base_revenue": 82953084, "year_scale": 1.042, "revenue": 86437114, "cogs_base": 0.528, "cogs_shift": -0.007, "cogs_ratio": 0.521, "cost_of_sales": 45033736, "gross_profit": 41403378, "opex_base": 0.143, "opex_shift": 0.007, "opex_share": 0.15, "operating_expenses": 12965567, "ebit": 28437811, "base_assets": 163417575, "assets_factor": 0.98, "total_assets": 160149224, "current_share": 0.414, "current_assets": 66301779, "leverage_base": 0.908, "leverage_shift": -0.077, "leverage": 0.831, "total_liabilities": 133084005, "current_liability_share": 0.421, "current_liabilities": 56028366, "equity": 27065219, "working_capital": 10273413, "retained_share": 0.115, "retained_earnings": 18417161 }, { "id": 8, "company_id": 8, "fiscal_year": 2019, "base_revenue": 627129908, "year_scale": 1.08, "revenue": 677300301, "cogs_base": 0.767, "cogs_shift": -0.028, "cogs_ratio": 0.739, "cost_of_sales": 500524922, "gross_profit": 176775379, "opex_base": 0.163, "opex_shift": 0.026, "opex_share": 0.189, "operating_expenses": 128009757, "ebit": 48765622, "base_assets": 871710572, "assets_factor": 0.96, "total_assets": 836842149, "current_share": 0.375, "current_assets": 313815806, "leverage_base": 0.567, "leverage_shift": 0.052, "leverage": 0.619, "total_liabilities": 518005290, "current_liability_share": 0.218, "current_liabilities": 112925153, "equity": 318836859, "working_capital": 200890653, "retained_share": -0.254, "retained_earnings": -212557906 }, { "id": 9, "company_id": 94, "fiscal_year": 2019, "base_revenue": 31794044, "year_scale": 1.01, "revenue": 32111984, "cogs_base": 0.823, "cogs_shift": -0.011, "cogs_ratio": 0.812, "cost_of_sales": 26074931, "gross_profit": 6037053, "opex_base": 0.317, "opex_shift": 0.014, "opex_share": 0.331, "operating_expenses": 10629067, "ebit": -4592014, "base_assets": 68993075, "assets_factor": 0.979, "total_assets": 67544220, "current_share": 0.415, "current_assets": 28030851, "leverage_base": 0.488, "leverage_shift": 0.052, "leverage": 0.54, "total_liabilities": 36473879, "current_liability_share": 0.599, "current_liabilities": 21847854, "equity": 31070341, "working_capital": 6182997, "retained_share": 0.169, "retained_earnings": 11414973 }, { "id": 10, "company_id": 132, "fiscal_year": 2019, "base_revenue": 5182673, "year_scale": 0.981, "revenue": 5084202, "cogs_base": 0.739, "cogs_shift": -0.028, "cogs_ratio": 0.711, "cost_of_sales": 3614868, "gross_profit": 1469334, "opex_base": 0.26, "opex_shift": 0.008, "opex_share": 0.268, "operating_expenses": 1362566, "ebit": 106768, "base_assets": 12127455, "assets_factor": 1.046, "total_assets": 12685318, "current_share": 0.401, "current_assets": 5086813, "leverage_base": 1.002, "leverage_shift": -0.03, "leverage": 0.972, "total_liabilities": 12330129, "current_liability_share": 0.385, "current_liabilities": 4747100, "equity": 355189, "working_capital": 339713, "retained_share": -0.284, "retained_earnings": -3602630 }, { "id": 11, "company_id": 91, "fiscal_year": 2019, "base_revenue": 2022753, "year_scale": 0.969, "revenue": 1960048, "cogs_base": 0.706, "cogs_shift": 0.021, "cogs_ratio": 0.727, "cost_of_sales": 1424955, "gross_profit": 535093, "opex_base": 0.107, "opex_shift": -0.007, "opex_share": 0.1, "operating_expenses": 196005, "ebit": 339088, "base_assets": 2407076, "assets_factor": 1.059, "total_assets": 2549093, "current_share": 0.155, "current_assets": 395109, "leverage_base": 0.491, "leverage_shift": 0.072, "leverage": 0.563, "total_liabilities": 1435139, "current_liability_share": 0.567, "current_liabilities": 813724, "equity": 1113954, "working_capital": -418615, "retained_share": -0.119, "retained_earnings": -303342 }, { "id": 12, "company_id": 34, "fiscal_year": 2019, "base_revenue": 17974837, "year_scale": 0.924, "revenue": 16608749, "cogs_base": 0.736, "cogs_shift": 0.027, "cogs_ratio": 0.763, "cost_of_sales": 12672475, "gross_profit": 3936274, "opex_base": 0.313, "opex_shift": 0.003, "opex_share": 0.316, "operating_expenses": 5248365, "ebit": -1312091, "base_assets": 33433197, "assets_factor": 0.96, "total_assets": 32095869, "current_share": 0.422, "current_assets": 13544457, "leverage_base": 0.326, "leverage_shift": 0.046, "leverage": 0.372, "total_liabilities": 11939663, "current_liability_share": 0.498, "current_liabilities": 5945952, "equity": 20156206, "working_capital": 7598505, "retained_share": -0.289, "retained_earnings": -9275706 }, { "id": 13, "company_id": 76, "fiscal_year": 2020, "base_revenue": 82953084, "year_scale": 0.975, "revenue": 80879257, "cogs_base": 0.528, "cogs_shift": 0.025, "cogs_ratio": 0.553, "cost_of_sales": 44726229, "gross_profit": 36153028, "opex_base": 0.143, "opex_shift": -0.017, "opex_share": 0.126, "operating_expenses": 10190786, "ebit": 25962242, "base_assets": 163417575, "assets_factor": 0.91, "total_assets": 148709993, "current_share": 0.51, "current_assets": 75842096, "leverage_base": 0.908, "leverage_shift": 0.005, "leverage": 0.913, "total_liabilities": 135772224, "current_liability_share": 0.321, "current_liabilities": 43582884, "equity": 12937769, "working_capital": 32259212, "retained_share": 0.115, "retained_earnings": 17101649 }, { "id": 14, "company_id": 29, "fiscal_year": 2019, "base_revenue": 72628432, "year_scale": 1.05, "revenue": 76259854, "cogs_base": 0.604, "cogs_shift": 0.008, "cogs_ratio": 0.612, "cost_of_sales": 46671031, "gross_profit": 29588823, "opex_base": 0.179, "opex_shift": 0.007, "opex_share": 0.186, "operating_expenses": 14184333, "ebit": 15404490, "base_assets": 38493069, "assets_factor": 1, "total_assets": 38493069, "current_share": 0.525, "current_assets": 20208861, "leverage_base": 0.614, "leverage_shift": -0.057, "leverage": 0.557, "total_liabilities": 21440639, "current_liability_share": 0.339, "current_liabilities": 7268377, "equity": 17052430, "working_capital": 12940484, "retained_share": 0.25, "retained_earnings": 9623267 }, { "id": 15, "company_id": 122, "fiscal_year": 2019, "base_revenue": 2585817, "year_scale": 1.004, "revenue": 2596160, "cogs_base": 0.807, "cogs_shift": 0.03, "cogs_ratio": 0.837, "cost_of_sales": 2172986, "gross_profit": 423174, "opex_base": 0.221, "opex_shift": -0.006, "opex_share": 0.215, "operating_expenses": 558174, "ebit": -135000, "base_assets": 1913505, "assets_factor": 1.107, "total_assets": 2118250, "current_share": 0.246, "current_assets": 521090, "leverage_base": 0.74, "leverage_shift": 0.034, "leverage": 0.774, "total_liabilities": 1639526, "current_liability_share": 0.619, "current_liabilities": 1014867, "equity": 478724, "working_capital": -493777, "retained_share": 0.369, "retained_earnings": 781634 }, { "id": 16, "company_id": 56, "fiscal_year": 2019, "base_revenue": 17316047, "year_scale": 0.993, "revenue": 17194835, "cogs_base": 0.5, "cogs_shift": -0.038, "cogs_ratio": 0.462, "cost_of_sales": 7944014, "gross_profit": 9250821, "opex_base": 0.215, "opex_shift": 0.024, "opex_share": 0.239, "operating_expenses": 4109566, "ebit": 5141255, "base_assets": 26320391, "assets_factor": 0.982, "total_assets": 25846624, "current_share": 0.214, "current_assets": 5531178, "leverage_base": 0.282, "leverage_shift": 0.016, "leverage": 0.298, "total_liabilities": 7702294, "current_liability_share": 0.403, "current_liabilities": 3104024, "equity": 18144330, "working_capital": 2427154, "retained_share": 0.121, "retained_earnings": 3127442 }, { "id": 17, "company_id": 31, "fiscal_year": 2019, "base_revenue": 2721300, "year_scale": 1.025, "revenue": 2789332, "cogs_base": 0.726, "cogs_shift": -0.034, "cogs_ratio": 0.692, "cost_of_sales": 1930218, "gross_profit": 859114, "opex_base": 0.197, "opex_shift": 0.004, "opex_share": 0.201, "operating_expenses": 560656, "ebit": 298458, "base_assets": 1877697, "assets_factor": 0.983, "total_assets": 1845776, "current_share": 0.289, "current_assets": 533429, "leverage_base": 0.743, "leverage_shift": -0.046, "leverage": 0.697, "total_liabilities": 1286506, "current_liability_share": 0.511, "current_liabilities": 657405, "equity": 559270, "working_capital": -123976, "retained_share": -0.025, "retained_earnings": -46144 }, { "id": 18, "company_id": 27, "fiscal_year": 2019, "base_revenue": 405654416, "year_scale": 0.87, "revenue": 352919342, "cogs_base": 0.663, "cogs_shift": -0.012, "cogs_ratio": 0.651, "cost_of_sales": 229750492, "gross_profit": 123168850, "opex_base": 0.115, "opex_shift": -0.016, "opex_share": 0.099, "operating_expenses": 34939015, "ebit": 88229835, "base_assets": 429993681, "assets_factor": 1.069, "total_assets": 459663245, "current_share": 0.225, "current_assets": 103424230, "leverage_base": 0.316, "leverage_shift": -0.025, "leverage": 0.291, "total_liabilities": 133762004, "current_liability_share": 0.729, "current_liabilities": 97512501, "equity": 325901241, "working_capital": 5911729, "retained_share": -0.251, "retained_earnings": -115375474 }, { "id": 19, "company_id": 48, "fiscal_year": 2019, "base_revenue": 557329632, "year_scale": 0.943, "revenue": 525561843, "cogs_base": 0.794, "cogs_shift": -0.029, "cogs_ratio": 0.765, "cost_of_sales": 402054810, "gross_profit": 123507033, "opex_base": 0.311, "opex_shift": -0.025, "opex_share": 0.286, "operating_expenses": 150310687, "ebit": -26803654, "base_assets": 835994448, "assets_factor": 1.046, "total_assets": 874450193, "current_share": 0.492, "current_assets": 430229495, "leverage_base": 0.44, "leverage_shift": -0.031, "leverage": 0.409, "total_liabilities": 357650129, "current_liability_share": 0.365, "current_liabilities": 130542297, "equity": 516800064, "working_capital": 299687198, "retained_share": 0.125, "retained_earnings": 109306274 }, { "id": 20, "company_id": 120, "fiscal_year": 2019, "base_revenue": 587647859, "year_scale": 1.014, "revenue": 595874929, "cogs_base": 0.604, "cogs_shift": -0.025, "cogs_ratio": 0.579, "cost_of_sales": 345011584, "gross_profit": 250863345, "opex_base": 0.271, "opex_shift": 0, "opex_share": 0.271, "operating_expenses": 161482106, "ebit": 89381239, "base_assets": 1128283889, "assets_factor": 0.962, "total_assets": 1085409101, "current_share": 0.39, "current_assets": 423309549, "leverage_base": 0.658, "leverage_shift": -0.048, "leverage": 0.61, "total_liabilities": 662099552, "current_liability_share": 0.412, "current_liabilities": 272785015, "equity": 423309549, "working_capital": 150524534, "retained_share": 0.016, "retained_earnings": 17366546 }, { "id": 21, "company_id": 129, "fiscal_year": 2019, "base_revenue": 787869176, "year_scale": 0.951, "revenue": 749263586, "cogs_base": 0.53, "cogs_shift": 0.031, "cogs_ratio": 0.561, "cost_of_sales": 420336872, "gross_profit": 328926714, "opex_base": 0.142, "opex_shift": -0.025, "opex_share": 0.117, "operating_expenses": 87663840, "ebit": 241262874, "base_assets": 1599374427, "assets_factor": 1.059, "total_assets": 1693737518, "current_share": 0.397, "current_assets": 672413795, "leverage_base": 0.365, "leverage_shift": -0.055, "leverage": 0.31, "total_liabilities": 525058631, "current_liability_share": 0.444, "current_liabilities": 233126032, "equity": 1168678887, "working_capital": 439287763, "retained_share": 0.211, "retained_earnings": 357378616 }, { "id": 22, "company_id": 138, "fiscal_year": 2019, "base_revenue": 71751229, "year_scale": 1.069, "revenue": 76702064, "cogs_base": 0.572, "cogs_shift": 0.021, "cogs_ratio": 0.593, "cost_of_sales": 45484324, "gross_profit": 31217740, "opex_base": 0.106, "opex_shift": -0.011, "opex_share": 0.095, "operating_expenses": 7286696, "ebit": 23931044, "base_assets": 83948938, "assets_factor": 0.971, "total_assets": 81514419, "current_share": 0.24, "current_assets": 19563461, "leverage_base": 0.519, "leverage_shift": -0.027, "leverage": 0.492, "total_liabilities": 40105094, "current_liability_share": 0.498, "current_liabilities": 19972337, "equity": 41409325, "working_capital": -408876, "retained_share": -0.106, "retained_earnings": -8640528 }, { "id": 23, "company_id": 85, "fiscal_year": 2019, "base_revenue": 764033933, "year_scale": 0.975, "revenue": 744933085, "cogs_base": 0.535, "cogs_shift": 0.003, "cogs_ratio": 0.538, "cost_of_sales": 400774000, "gross_profit": 344159085, "opex_base": 0.173, "opex_shift": -0.024, "opex_share": 0.149, "operating_expenses": 110995030, "ebit": 233164055, "base_assets": 1115489542, "assets_factor": 0.987, "total_assets": 1100988178, "current_share": 0.473, "current_assets": 520767408, "leverage_base": 0.607, "leverage_shift": -0.04, "leverage": 0.567, "total_liabilities": 624260297, "current_liability_share": 0.286, "current_liabilities": 178538445, "equity": 476727881, "working_capital": 342228963, "retained_share": -0.284, "retained_earnings": -312680643 }, { "id": 24, "company_id": 63, "fiscal_year": 2019, "base_revenue": 440841552, "year_scale": 1.048, "revenue": 462001946, "cogs_base": 0.512, "cogs_shift": 0.025, "cogs_ratio": 0.537, "cost_of_sales": 248095045, "gross_profit": 213906901, "opex_base": 0.288, "opex_shift": 0.023, "opex_share": 0.311, "operating_expenses": 143682605, "ebit": 70224296, "base_assets": 815556871, "assets_factor": 1.047, "total_assets": 853888044, "current_share": 0.367, "current_assets": 313376912, "leverage_base": 0.486, "leverage_shift": -0.008, "leverage": 0.478, "total_liabilities": 408158485, "current_liability_share": 0.535, "current_liabilities": 218364789, "equity": 445729559, "working_capital": 95012123, "retained_share": -0.237, "retained_earnings": -202371466 }, { "id": 25, "company_id": 118, "fiscal_year": 2019, "base_revenue": 93287325, "year_scale": 0.971, "revenue": 90581993, "cogs_base": 0.738, "cogs_shift": -0.014, "cogs_ratio": 0.724, "cost_of_sales": 65581363, "gross_profit": 25000630, "opex_base": 0.287, "opex_shift": -0.021, "opex_share": 0.266, "operating_expenses": 24094810, "ebit": 905820, "base_assets": 176313044, "assets_factor": 0.961, "total_assets": 169436835, "current_share": 0.316, "current_assets": 53542040, "leverage_base": 0.708, "leverage_shift": -0.071, "leverage": 0.637, "total_liabilities": 107931264, "current_liability_share": 0.277, "current_liabilities": 29896960, "equity": 61505571, "working_capital": 23645080, "retained_share": 0.279, "retained_earnings": 47272877 }, { "id": 26, "company_id": 62, "fiscal_year": 2019, "base_revenue": 423758666, "year_scale": 1.042, "revenue": 441556530, "cogs_base": 0.68, "cogs_shift": -0.033, "cogs_ratio": 0.647, "cost_of_sales": 285687075, "gross_profit": 155869455, "opex_base": 0.247, "opex_shift": -0.004, "opex_share": 0.243, "operating_expenses": 107298237, "ebit": 48571218, "base_assets": 728864906, "assets_factor": 1.015, "total_assets": 739797880, "current_share": 0.375, "current_assets": 277424205, "leverage_base": 0.47, "leverage_shift": -0.007, "leverage": 0.463, "total_liabilities": 342526418, "current_liability_share": 0.618, "current_liabilities": 211681326, "equity": 397271462, "working_capital": 65742879, "retained_share": 0.32, "retained_earnings": 236735322 }, { "id": 27, "company_id": 142, "fiscal_year": 2020, "base_revenue": 470851878, "year_scale": 1.024, "revenue": 482152323, "cogs_base": 0.701, "cogs_shift": 0.004, "cogs_ratio": 0.705, "cost_of_sales": 339917388, "gross_profit": 142234935, "opex_base": 0.294, "opex_shift": 0.018, "opex_share": 0.312, "operating_expenses": 150431525, "ebit": -8196590, "base_assets": 437892247, "assets_factor": 1.08, "total_assets": 472923627, "current_share": 0.586, "current_assets": 277133245, "leverage_base": 0.549, "leverage_shift": -0.001, "leverage": 0.548, "total_liabilities": 259162148, "current_liability_share": 0.207, "current_liabilities": 53646565, "equity": 213761479, "working_capital": 223486680, "retained_share": 0.289, "retained_earnings": 136674928 }, { "id": 28, "company_id": 92, "fiscal_year": 2019, "base_revenue": 2060190, "year_scale": 1.065, "revenue": 2194102, "cogs_base": 0.767, "cogs_shift": -0.007, "cogs_ratio": 0.76, "cost_of_sales": 1667518, "gross_profit": 526584, "opex_base": 0.192, "opex_shift": 0.026, "opex_share": 0.218, "operating_expenses": 478314, "ebit": 48270, "base_assets": 2822460, "assets_factor": 1.003, "total_assets": 2830927, "current_share": 0.342, "current_assets": 968177, "leverage_base": 0.683, "leverage_shift": 0.004, "leverage": 0.687, "total_liabilities": 1944847, "current_liability_share": 0.693, "current_liabilities": 1347779, "equity": 886080, "working_capital": -379602, "retained_share": 0.081, "retained_earnings": 229305 }, { "id": 29, "company_id": 106, "fiscal_year": 2019, "base_revenue": 53068403, "year_scale": 1.047, "revenue": 55562618, "cogs_base": 0.798, "cogs_shift": 0.007, "cogs_ratio": 0.805, "cost_of_sales": 44727907, "gross_profit": 10834711, "opex_base": 0.086, "opex_shift": -0.021, "opex_share": 0.065, "operating_expenses": 3611570, "ebit": 7223141, "base_assets": 63151400, "assets_factor": 1.009, "total_assets": 63719763, "current_share": 0.262, "current_assets": 16694578, "leverage_base": 0.939, "leverage_shift": 0.075, "leverage": 1.014, "total_liabilities": 64611840, "current_liability_share": 0.677, "current_liabilities": 43742216, "equity": -892077, "working_capital": -27047638, "retained_share": 0.306, "retained_earnings": 19498247 }, { "id": 30, "company_id": 105, "fiscal_year": 2019, "base_revenue": 3659658, "year_scale": 1.053, "revenue": 3853620, "cogs_base": 0.545, "cogs_shift": 0.034, "cogs_ratio": 0.579, "cost_of_sales": 2231246, "gross_profit": 1622374, "opex_base": 0.27, "opex_shift": 0, "opex_share": 0.27, "operating_expenses": 1040477, "ebit": 581897, "base_assets": 2781340, "assets_factor": 0.999, "total_assets": 2778559, "current_share": 0.297, "current_assets": 825232, "leverage_base": 0.382, "leverage_shift": -0.023, "leverage": 0.359, "total_liabilities": 997503, "current_liability_share": 0.486, "current_liabilities": 484786, "equity": 1781056, "working_capital": 340446, "retained_share": 0.201, "retained_earnings": 558490 }, { "id": 31, "company_id": 119, "fiscal_year": 2019, "base_revenue": 306207183, "year_scale": 1.082, "revenue": 331316172, "cogs_base": 0.752, "cogs_shift": -0.012, "cogs_ratio": 0.74, "cost_of_sales": 245173967, "gross_profit": 86142205, "opex_base": 0.264, "opex_shift": 0.025, "opex_share": 0.289, "operating_expenses": 95750374, "ebit": -9608169, "base_assets": 695090305, "assets_factor": 0.972, "total_assets": 675627776, "current_share": 0.46, "current_assets": 310788777, "leverage_base": 0.262, "leverage_shift": -0.065, "leverage": 0.197, "total_liabilities": 133098672, "current_liability_share": 0.549, "current_liabilities": 73071171, "equity": 542529104, "working_capital": 237717606, "retained_share": -0.288, "retained_earnings": -194580799 }, { "id": 32, "company_id": 135, "fiscal_year": 2019, "base_revenue": 2065895, "year_scale": 1.101, "revenue": 2274550, "cogs_base": 0.697, "cogs_shift": 0.008, "cogs_ratio": 0.705, "cost_of_sales": 1603558, "gross_profit": 670992, "opex_base": 0.314, "opex_shift": 0.009, "opex_share": 0.323, "operating_expenses": 734680, "ebit": -63688, "base_assets": 3057525, "assets_factor": 1.06, "total_assets": 3240977, "current_share": 0.434, "current_assets": 1406584, "leverage_base": 0.792, "leverage_shift": -0.02, "leverage": 0.772, "total_liabilities": 2502034, "current_liability_share": 0.708, "current_liabilities": 1771440, "equity": 738943, "working_capital": -364856, "retained_share": 0.118, "retained_earnings": 382435 }, { "id": 33, "company_id": 52, "fiscal_year": 2019, "base_revenue": 593067532, "year_scale": 1.233, "revenue": 731252267, "cogs_base": 0.53, "cogs_shift": 0.002, "cogs_ratio": 0.532, "cost_of_sales": 389026206, "gross_profit": 342226061, "opex_base": 0.141, "opex_shift": -0.018, "opex_share": 0.123, "operating_expenses": 89944029, "ebit": 252282032, "base_assets": 450731324, "assets_factor": 1.094, "total_assets": 493100068, "current_share": 0.538, "current_assets": 265287837, "leverage_base": 1.004, "leverage_shift": -0.071, "leverage": 0.933, "total_liabilities": 460062363, "current_liability_share": 0.336, "current_liabilities": 154580954, "equity": 33037705, "working_capital": 110706883, "retained_share": -0.144, "retained_earnings": -71006410 }, { "id": 34, "company_id": 141, "fiscal_year": 2019, "base_revenue": 63594920, "year_scale": 1.093, "revenue": 69509248, "cogs_base": 0.625, "cogs_shift": 0.03, "cogs_ratio": 0.655, "cost_of_sales": 45528557, "gross_profit": 23980691, "opex_base": 0.108, "opex_shift": -0.022, "opex_share": 0.086, "operating_expenses": 5977795, "ebit": 18002896, "base_assets": 119558450, "assets_factor": 0.989, "total_assets": 118243307, "current_share": 0.493, "current_assets": 58293950, "leverage_base": 0.974, "leverage_shift": -0.023, "leverage": 0.951, "total_liabilities": 112449385, "current_liability_share": 0.386, "current_liabilities": 43405463, "equity": 5793922, "working_capital": 14888487, "retained_share": 0.099, "retained_earnings": 11706087 }, { "id": 35, "company_id": 146, "fiscal_year": 2019, "base_revenue": 90595152, "year_scale": 0.888, "revenue": 80448495, "cogs_base": 0.677, "cogs_shift": -0.035, "cogs_ratio": 0.642, "cost_of_sales": 51647934, "gross_profit": 28800561, "opex_base": 0.164, "opex_shift": -0.026, "opex_share": 0.138, "operating_expenses": 11101892, "ebit": 17698669, "base_assets": 96030861, "assets_factor": 0.982, "total_assets": 94302306, "current_share": 0.196, "current_assets": 18483252, "leverage_base": 1.015, "leverage_shift": 0.049, "leverage": 1.064, "total_liabilities": 100337654, "current_liability_share": 0.472, "current_liabilities": 47359373, "equity": -6035348, "working_capital": -28876121, "retained_share": 0.065, "retained_earnings": 6129650 }, { "id": 36, "company_id": 38, "fiscal_year": 2019, "base_revenue": 148448132, "year_scale": 0.925, "revenue": 137314522, "cogs_base": 0.591, "cogs_shift": -0.011, "cogs_ratio": 0.58, "cost_of_sales": 79642423, "gross_profit": 57672099, "opex_base": 0.254, "opex_shift": -0.027, "opex_share": 0.227, "operating_expenses": 31170396, "ebit": 26501703, "base_assets": 345884148, "assets_factor": 1.046, "total_assets": 361794819, "current_share": 0.162, "current_assets": 58610761, "leverage_base": 0.464, "leverage_shift": -0.009, "leverage": 0.455, "total_liabilities": 164616643, "current_liability_share": 0.432, "current_liabilities": 71114390, "equity": 197178176, "working_capital": -12503629, "retained_share": -0.014, "retained_earnings": -5065127 }, { "id": 37, "company_id": 12, "fiscal_year": 2019, "base_revenue": 494011981, "year_scale": 1.041, "revenue": 514266472, "cogs_base": 0.658, "cogs_shift": 0.007, "cogs_ratio": 0.665, "cost_of_sales": 341987204, "gross_profit": 172279268, "opex_base": 0.088, "opex_shift": -0.013, "opex_share": 0.075, "operating_expenses": 38569985, "ebit": 133709283, "base_assets": 1017664681, "assets_factor": 0.989, "total_assets": 1006470370, "current_share": 0.494, "current_assets": 497196363, "leverage_base": 0.294, "leverage_shift": -0.07, "leverage": 0.224, "total_liabilities": 225449363, "current_liability_share": 0.462, "current_liabilities": 104157606, "equity": 781021007, "working_capital": 393038757, "retained_share": -0.14, "retained_earnings": -140905852 }, { "id": 38, "company_id": 130, "fiscal_year": 2019, "base_revenue": 761994374, "year_scale": 1.048, "revenue": 798570104, "cogs_base": 0.826, "cogs_shift": 0, "cogs_ratio": 0.826, "cost_of_sales": 659618906, "gross_profit": 138951198, "opex_base": 0.285, "opex_shift": -0.001, "opex_share": 0.284, "operating_expenses": 226793910, "ebit": -87842712, "base_assets": 906773305, "assets_factor": 1.011, "total_assets": 916747811, "current_share": 0.542, "current_assets": 496877314, "leverage_base": 0.545, "leverage_shift": 0.008, "leverage": 0.553, "total_liabilities": 506961539, "current_liability_share": 0.636, "current_liabilities": 322427539, "equity": 409786272, "working_capital": 174449775, "retained_share": 0.073, "retained_earnings": 66922590 }, { "id": 39, "company_id": 29, "fiscal_year": 2020, "base_revenue": 72628432, "year_scale": 0.988, "revenue": 71756891, "cogs_base": 0.604, "cogs_shift": 0.001, "cogs_ratio": 0.605, "cost_of_sales": 43412919, "gross_profit": 28343972, "opex_base": 0.179, "opex_shift": 0.011, "opex_share": 0.19, "operating_expenses": 13633809, "ebit": 14710163, "base_assets": 38493069, "assets_factor": 1.034, "total_assets": 39801833, "current_share": 0.225, "current_assets": 8955412, "leverage_base": 0.614, "leverage_shift": -0.035, "leverage": 0.579, "total_liabilities": 23045261, "current_liability_share": 0.2, "current_liabilities": 4609052, "equity": 16756572, "working_capital": 4346360, "retained_share": 0.25, "retained_earnings": 9950458 }, { "id": 40, "company_id": 137, "fiscal_year": 2019, "base_revenue": 10308746, "year_scale": 1.005, "revenue": 10360290, "cogs_base": 0.846, "cogs_shift": 0.027, "cogs_ratio": 0.873, "cost_of_sales": 9044533, "gross_profit": 1315757, "opex_base": 0.21, "opex_shift": -0.022, "opex_share": 0.188, "operating_expenses": 1947735, "ebit": -631978, "base_assets": 21029842, "assets_factor": 1.052, "total_assets": 22123394, "current_share": 0.278, "current_assets": 6150304, "leverage_base": 0.789, "leverage_shift": 0.059, "leverage": 0.848, "total_liabilities": 18760638, "current_liability_share": 0.23, "current_liabilities": 4314947, "equity": 3362756, "working_capital": 1835357, "retained_share": -0.049, "retained_earnings": -1084046 }, { "id": 41, "company_id": 73, "fiscal_year": 2019, "base_revenue": 2002236, "year_scale": 0.96, "revenue": 1922147, "cogs_base": 0.516, "cogs_shift": -0.027, "cogs_ratio": 0.489, "cost_of_sales": 939930, "gross_profit": 982217, "opex_base": 0.238, "opex_shift": 0.002, "opex_share": 0.24, "operating_expenses": 461315, "ebit": 520902, "base_assets": 1221364, "assets_factor": 1.047, "total_assets": 1278768, "current_share": 0.348, "current_assets": 445011, "leverage_base": 0.315, "leverage_shift": 0.049, "leverage": 0.364, "total_liabilities": 465472, "current_liability_share": 0.723, "current_liabilities": 336536, "equity": 813296, "working_capital": 108475, "retained_share": 0.174, "retained_earnings": 222506 }, { "id": 42, "company_id": 134, "fiscal_year": 2019, "base_revenue": 390102239, "year_scale": 1.171, "revenue": 456809722, "cogs_base": 0.616, "cogs_shift": -0.028, "cogs_ratio": 0.588, "cost_of_sales": 268604117, "gross_profit": 188205605, "opex_base": 0.231, "opex_shift": -0.003, "opex_share": 0.228, "operating_expenses": 104152617, "ebit": 84052988, "base_assets": 557846202, "assets_factor": 0.948, "total_assets": 528838199, "current_share": 0.453, "current_assets": 239563704, "leverage_base": 0.375, "leverage_shift": 0.008, "leverage": 0.383, "total_liabilities": 202545030, "current_liability_share": 0.306, "current_liabilities": 61978779, "equity": 326293169, "working_capital": 177584925, "retained_share": -0.192, "retained_earnings": -101536934 }, { "id": 43, "company_id": 135, "fiscal_year": 2020, "base_revenue": 2065895, "year_scale": 1.117, "revenue": 2307605, "cogs_base": 0.697, "cogs_shift": 0.034, "cogs_ratio": 0.731, "cost_of_sales": 1686859, "gross_profit": 620746, "opex_base": 0.314, "opex_shift": 0.016, "opex_share": 0.33, "operating_expenses": 761510, "ebit": -140764, "base_assets": 3057525, "assets_factor": 1.047, "total_assets": 3201229, "current_share": 0.155, "current_assets": 496190, "leverage_base": 0.792, "leverage_shift": 0.026, "leverage": 0.818, "total_liabilities": 2618605, "current_liability_share": 0.702, "current_liabilities": 1838261, "equity": 582624, "working_capital": -1342071, "retained_share": 0.118, "retained_earnings": 377745 }, { "id": 44, "company_id": 95, "fiscal_year": 2019, "base_revenue": 3883362, "year_scale": 1.065, "revenue": 4135781, "cogs_base": 0.555, "cogs_shift": -0.024, "cogs_ratio": 0.531, "cost_of_sales": 2196100, "gross_profit": 1939681, "opex_base": 0.22, "opex_shift": 0.013, "opex_share": 0.233, "operating_expenses": 963637, "ebit": 976044, "base_assets": 6135712, "assets_factor": 1.049, "total_assets": 6436362, "current_share": 0.353, "current_assets": 2272036, "leverage_base": 0.326, "leverage_shift": -0.006, "leverage": 0.32, "total_liabilities": 2059636, "current_liability_share": 0.613, "current_liabilities": 1262557, "equity": 4376726, "working_capital": 1009479, "retained_share": 0.375, "retained_earnings": 2413636 }, { "id": 45, "company_id": 11, "fiscal_year": 2019, "base_revenue": 2122722, "year_scale": 1.071, "revenue": 2273435, "cogs_base": 0.795, "cogs_shift": 0.029, "cogs_ratio": 0.824, "cost_of_sales": 1873310, "gross_profit": 400125, "opex_base": 0.178, "opex_shift": -0.024, "opex_share": 0.154, "operating_expenses": 350109, "ebit": 50016, "base_assets": 4776125, "assets_factor": 1.049, "total_assets": 5010155, "current_share": 0.518, "current_assets": 2595260, "leverage_base": 0.5, "leverage_shift": -0.039, "leverage": 0.461, "total_liabilities": 2309681, "current_liability_share": 0.749, "current_liabilities": 1729951, "equity": 2700474, "working_capital": 865309, "retained_share": -0.29, "retained_earnings": -1452945 }, { "id": 46, "company_id": 111, "fiscal_year": 2020, "base_revenue": 5017028, "year_scale": 1.04, "revenue": 5217709, "cogs_base": 0.735, "cogs_shift": 0.024, "cogs_ratio": 0.759, "cost_of_sales": 3960241, "gross_profit": 1257468, "opex_base": 0.099, "opex_shift": 0.011, "opex_share": 0.11, "operating_expenses": 573948, "ebit": 683520, "base_assets": 10736440, "assets_factor": 1.022, "total_assets": 10972642, "current_share": 0.455, "current_assets": 4992552, "leverage_base": 0.567, "leverage_shift": -0.071, "leverage": 0.496, "total_liabilities": 5442430, "current_liability_share": 0.634, "current_liabilities": 3450501, "equity": 5530212, "working_capital": 1542051, "retained_share": -0.236, "retained_earnings": -2589544 }, { "id": 47, "company_id": 88, "fiscal_year": 2019, "base_revenue": 534430894, "year_scale": 1.034, "revenue": 552601544, "cogs_base": 0.701, "cogs_shift": -0.013, "cogs_ratio": 0.688, "cost_of_sales": 380189862, "gross_profit": 172411682, "opex_base": 0.083, "opex_shift": -0.005, "opex_share": 0.078, "operating_expenses": 43102920, "ebit": 129308762, "base_assets": 1255912601, "assets_factor": 1.083, "total_assets": 1360153347, "current_share": 0.584, "current_assets": 794329555, "leverage_base": 0.309, "leverage_shift": -0.026, "leverage": 0.283, "total_liabilities": 384923397, "current_liability_share": 0.32, "current_liabilities": 123175487, "equity": 975229950, "working_capital": 671154068, "retained_share": 0.437, "retained_earnings": 594387013 }, { "id": 48, "company_id": 127, "fiscal_year": 2019, "base_revenue": 2394236, "year_scale": 1.093, "revenue": 2616900, "cogs_base": 0.689, "cogs_shift": -0.007, "cogs_ratio": 0.682, "cost_of_sales": 1784726, "gross_profit": 832174, "opex_base": 0.18, "opex_shift": -0.002, "opex_share": 0.178, "operating_expenses": 465808, "ebit": 366366, "base_assets": 4501164, "assets_factor": 1.001, "total_assets": 4505665, "current_share": 0.594, "current_assets": 2676365, "leverage_base": 0.334, "leverage_shift": 0.031, "leverage": 0.365, "total_liabilities": 1644568, "current_liability_share": 0.242, "current_liabilities": 397985, "equity": 2861097, "working_capital": 2278380, "retained_share": 0.175, "retained_earnings": 788491 }, { "id": 49, "company_id": 20, "fiscal_year": 2019, "base_revenue": 237606053, "year_scale": 0.928, "revenue": 220498417, "cogs_base": 0.678, "cogs_shift": 0.03, "cogs_ratio": 0.708, "cost_of_sales": 156112879, "gross_profit": 64385538, "opex_base": 0.313, "opex_shift": -0.003, "opex_share": 0.31, "operating_expenses": 68354509, "ebit": -3968971, "base_assets": 230477871, "assets_factor": 0.955, "total_assets": 220106367, "current_share": 0.161, "current_assets": 35437125, "leverage_base": 0.849, "leverage_shift": 0.02, "leverage": 0.869, "total_liabilities": 191272433, "current_liability_share": 0.569, "current_liabilities": 108834014, "equity": 28833934, "working_capital": -73396889, "retained_share": 0.044, "retained_earnings": 9684680 }, { "id": 50, "company_id": 24, "fiscal_year": 2019, "base_revenue": 19925950, "year_scale": 1.036, "revenue": 20643284, "cogs_base": 0.536, "cogs_shift": 0.038, "cogs_ratio": 0.574, "cost_of_sales": 11849245, "gross_profit": 8794039, "opex_base": 0.222, "opex_shift": 0.023, "opex_share": 0.245, "operating_expenses": 5057605, "ebit": 3736434, "base_assets": 34073375, "assets_factor": 1.037, "total_assets": 35334090, "current_share": 0.505, "current_assets": 17843715, "leverage_base": 0.419, "leverage_shift": -0.073, "leverage": 0.346, "total_liabilities": 12225595, "current_liability_share": 0.399, "current_liabilities": 4878012, "equity": 23108495, "working_capital": 12965703, "retained_share": 0.207, "retained_earnings": 7314157 }, { "id": 51, "company_id": 12, "fiscal_year": 2020, "base_revenue": 494011981, "year_scale": 1.118, "revenue": 552305395, "cogs_base": 0.658, "cogs_shift": -0.006, "cogs_ratio": 0.652, "cost_of_sales": 360103118, "gross_profit": 192202277, "opex_base": 0.088, "opex_shift": -0.007, "opex_share": 0.081, "operating_expenses": 44736737, "ebit": 147465540, "base_assets": 1017664681, "assets_factor": 1.041, "total_assets": 1059388933, "current_share": 0.501, "current_assets": 530753855, "leverage_base": 0.294, "leverage_shift": -0.059, "leverage": 0.235, "total_liabilities": 248956399, "current_liability_share": 0.572, "current_liabilities": 142403060, "equity": 810432534, "working_capital": 388350795, "retained_share": -0.14, "retained_earnings": -148314451 }, { "id": 52, "company_id": 71, "fiscal_year": 2019, "base_revenue": 2137798, "year_scale": 1.072, "revenue": 2291719, "cogs_base": 0.556, "cogs_shift": -0.033, "cogs_ratio": 0.523, "cost_of_sales": 1198569, "gross_profit": 1093150, "opex_base": 0.288, "opex_shift": -0.029, "opex_share": 0.259, "operating_expenses": 593555, "ebit": 499595, "base_assets": 3420477, "assets_factor": 1.035, "total_assets": 3540194, "current_share": 0.32, "current_assets": 1132862, "leverage_base": 0.904, "leverage_shift": -0.003, "leverage": 0.901, "total_liabilities": 3189715, "current_liability_share": 0.725, "current_liabilities": 2312543, "equity": 350479, "working_capital": -1179681, "retained_share": -0.267, "retained_earnings": -945232 }, { "id": 53, "company_id": 64, "fiscal_year": 2019, "base_revenue": 43863760, "year_scale": 1.105, "revenue": 48469455, "cogs_base": 0.785, "cogs_shift": -0.023, "cogs_ratio": 0.762, "cost_of_sales": 36933725, "gross_profit": 11535730, "opex_base": 0.25, "opex_shift": 0.018, "opex_share": 0.268, "operating_expenses": 12989814, "ebit": -1454084, "base_assets": 70182016, "assets_factor": 1.005, "total_assets": 70532926, "current_share": 0.355, "current_assets": 25039189, "leverage_base": 0.474, "leverage_shift": 0.014, "leverage": 0.488, "total_liabilities": 34420068, "current_liability_share": 0.697, "current_liabilities": 23990787, "equity": 36112858, "working_capital": 1048402, "retained_share": 0.434, "retained_earnings": 30611290 }, { "id": 54, "company_id": 61, "fiscal_year": 2019, "base_revenue": 50172372, "year_scale": 0.95, "revenue": 47663753, "cogs_base": 0.791, "cogs_shift": -0.022, "cogs_ratio": 0.769, "cost_of_sales": 36653426, "gross_profit": 11010327, "opex_base": 0.304, "opex_shift": 0.025, "opex_share": 0.329, "operating_expenses": 15681375, "ebit": -4671048, "base_assets": 58701675, "assets_factor": 1.056, "total_assets": 61988969, "current_share": 0.185, "current_assets": 11467959, "leverage_base": 0.628, "leverage_shift": -0.014, "leverage": 0.614, "total_liabilities": 38061227, "current_liability_share": 0.674, "current_liabilities": 25653267, "equity": 23927742, "working_capital": -14185308, "retained_share": 0.359, "retained_earnings": 22254040 }, { "id": 55, "company_id": 24, "fiscal_year": 2020, "base_revenue": 19925950, "year_scale": 1.027, "revenue": 20463951, "cogs_base": 0.536, "cogs_shift": -0.001, "cogs_ratio": 0.535, "cost_of_sales": 10948214, "gross_profit": 9515737, "opex_base": 0.222, "opex_shift": 0.022, "opex_share": 0.244, "operating_expenses": 4993204, "ebit": 4522533, "base_assets": 34073375, "assets_factor": 1.023, "total_assets": 34857063, "current_share": 0.174, "current_assets": 6065129, "leverage_base": 0.419, "leverage_shift": 0.072, "leverage": 0.491, "total_liabilities": 17114818, "current_liability_share": 0.559, "current_liabilities": 9567183, "equity": 17742245, "working_capital": -3502054, "retained_share": 0.207, "retained_earnings": 7215412 }, { "id": 56, "company_id": 68, "fiscal_year": 2019, "base_revenue": 331046182, "year_scale": 0.993, "revenue": 328728859, "cogs_base": 0.766, "cogs_shift": 0.01, "cogs_ratio": 0.776, "cost_of_sales": 255093595, "gross_profit": 73635264, "opex_base": 0.292, "opex_shift": 0.013, "opex_share": 0.305, "operating_expenses": 100262302, "ebit": -26627038, "base_assets": 248284637, "assets_factor": 1.07, "total_assets": 265664562, "current_share": 0.225, "current_assets": 59774526, "leverage_base": 0.628, "leverage_shift": -0.037, "leverage": 0.591, "total_liabilities": 157007756, "current_liability_share": 0.463, "current_liabilities": 72694591, "equity": 108656806, "working_capital": -12920065, "retained_share": 0.2, "retained_earnings": 53132912 }, { "id": 57, "company_id": 17, "fiscal_year": 2019, "base_revenue": 140774144, "year_scale": 0.943, "revenue": 132750018, "cogs_base": 0.832, "cogs_shift": -0.036, "cogs_ratio": 0.796, "cost_of_sales": 105669014, "gross_profit": 27081004, "opex_base": 0.237, "opex_shift": -0.01, "opex_share": 0.227, "operating_expenses": 30134254, "ebit": -3053250, "base_assets": 213976699, "assets_factor": 1.046, "total_assets": 223819627, "current_share": 0.518, "current_assets": 115938567, "leverage_base": 0.298, "leverage_shift": 0.036, "leverage": 0.334, "total_liabilities": 74755755, "current_liability_share": 0.643, "current_liabilities": 48067950, "equity": 149063872, "working_capital": 67870617, "retained_share": 0.432, "retained_earnings": 96690079 }, { "id": 58, "company_id": 6, "fiscal_year": 2019, "base_revenue": 5486949, "year_scale": 1.124, "revenue": 6167331, "cogs_base": 0.783, "cogs_shift": -0.016, "cogs_ratio": 0.767, "cost_of_sales": 4730343, "gross_profit": 1436988, "opex_base": 0.179, "opex_shift": -0.011, "opex_share": 0.168, "operating_expenses": 1036112, "ebit": 400876, "base_assets": 4005473, "assets_factor": 1.091, "total_assets": 4369971, "current_share": 0.575, "current_assets": 2512733, "leverage_base": 0.737, "leverage_shift": -0.015, "leverage": 0.722, "total_liabilities": 3155119, "current_liability_share": 0.61, "current_liabilities": 1924623, "equity": 1214852, "working_capital": 588110, "retained_share": 0.377, "retained_earnings": 1647479 }, { "id": 59, "company_id": 80, "fiscal_year": 2019, "base_revenue": 151486718, "year_scale": 1, "revenue": 151486718, "cogs_base": 0.546, "cogs_shift": 0.018, "cogs_ratio": 0.564, "cost_of_sales": 85438509, "gross_profit": 66048209, "opex_base": 0.266, "opex_shift": 0.024, "opex_share": 0.29, "operating_expenses": 43931148, "ebit": 22117061, "base_assets": 169665124, "assets_factor": 1.03, "total_assets": 174755078, "current_share": 0.466, "current_assets": 81435866, "leverage_base": 0.78, "leverage_shift": 0.011, "leverage": 0.791, "total_liabilities": 138231267, "current_liability_share": 0.255, "current_liabilities": 35248973, "equity": 36523811, "working_capital": 46186893, "retained_share": 0.016, "retained_earnings": 2796081 }, { "id": 60, "company_id": 123, "fiscal_year": 2019, "base_revenue": 2454316, "year_scale": 0.946, "revenue": 2321783, "cogs_base": 0.77, "cogs_shift": 0.032, "cogs_ratio": 0.802, "cost_of_sales": 1862070, "gross_profit": 459713, "opex_base": 0.187, "opex_shift": -0.002, "opex_share": 0.185, "operating_expenses": 429530, "ebit": 30183, "base_assets": 3190611, "assets_factor": 1, "total_assets": 3190611, "current_share": 0.357, "current_assets": 1139048, "leverage_base": 0.703, "leverage_shift": -0.039, "leverage": 0.664, "total_liabilities": 2118566, "current_liability_share": 0.281, "current_liabilities": 595317, "equity": 1072045, "working_capital": 543731, "retained_share": -0.282, "retained_earnings": -899752 }, { "id": 61, "company_id": 11, "fiscal_year": 2020, "base_revenue": 2122722, "year_scale": 1.03, "revenue": 2186404, "cogs_base": 0.795, "cogs_shift": 0.003, "cogs_ratio": 0.798, "cost_of_sales": 1744750, "gross_profit": 441654, "opex_base": 0.178, "opex_shift": 0.025, "opex_share": 0.203, "operating_expenses": 443840, "ebit": -2186, "base_assets": 4776125, "assets_factor": 1.075, "total_assets": 5134334, "current_share": 0.533, "current_assets": 2736600, "leverage_base": 0.5, "leverage_shift": 0.015, "leverage": 0.515, "total_liabilities": 2644182, "current_liability_share": 0.653, "current_liabilities": 1726651, "equity": 2490152, "working_capital": 1009949, "retained_share": -0.29, "retained_earnings": -1488957 }, { "id": 62, "company_id": 75, "fiscal_year": 2019, "base_revenue": 200329064, "year_scale": 0.971, "revenue": 194519521, "cogs_base": 0.679, "cogs_shift": 0.005, "cogs_ratio": 0.684, "cost_of_sales": 133051352, "gross_profit": 61468169, "opex_base": 0.282, "opex_shift": 0.02, "opex_share": 0.302, "operating_expenses": 58744895, "ebit": 2723274, "base_assets": 412677872, "assets_factor": 1.085, "total_assets": 447755491, "current_share": 0.514, "current_assets": 230146322, "leverage_base": 0.703, "leverage_shift": -0.012, "leverage": 0.691, "total_liabilities": 309399044, "current_liability_share": 0.428, "current_liabilities": 132422791, "equity": 138356447, "working_capital": 97723531, "retained_share": 0.338, "retained_earnings": 151341356 }, { "id": 63, "company_id": 30, "fiscal_year": 2019, "base_revenue": 698245882, "year_scale": 1.091, "revenue": 761786257, "cogs_base": 0.724, "cogs_shift": -0.018, "cogs_ratio": 0.706, "cost_of_sales": 537821097, "gross_profit": 223965160, "opex_base": 0.292, "opex_shift": 0.018, "opex_share": 0.31, "operating_expenses": 236153740, "ebit": -12188580, "base_assets": 1082281117, "assets_factor": 1.028, "total_assets": 1112584988, "current_share": 0.376, "current_assets": 418331955, "leverage_base": 0.919, "leverage_shift": -0.046, "leverage": 0.873, "total_liabilities": 971286695, "current_liability_share": 0.47, "current_liabilities": 456504747, "equity": 141298293, "working_capital": -38172792, "retained_share": 0.03, "retained_earnings": 33377550 }, { "id": 64, "company_id": 83, "fiscal_year": 2019, "base_revenue": 8742573, "year_scale": 1.031, "revenue": 9013593, "cogs_base": 0.577, "cogs_shift": -0.025, "cogs_ratio": 0.552, "cost_of_sales": 4975503, "gross_profit": 4038090, "opex_base": 0.213, "opex_shift": -0.008, "opex_share": 0.205, "operating_expenses": 1847787, "ebit": 2190303, "base_assets": 11277919, "assets_factor": 1.01, "total_assets": 11390698, "current_share": 0.253, "current_assets": 2881847, "leverage_base": 0.705, "leverage_shift": 0.026, "leverage": 0.731, "total_liabilities": 8326600, "current_liability_share": 0.616, "current_liabilities": 5129186, "equity": 3064098, "working_capital": -2247339, "retained_share": 0.355, "retained_earnings": 4043698 }, { "id": 65, "company_id": 126, "fiscal_year": 2019, "base_revenue": 4357058, "year_scale": 1.05, "revenue": 4574911, "cogs_base": 0.845, "cogs_shift": 0.023, "cogs_ratio": 0.868, "cost_of_sales": 3971023, "gross_profit": 603888, "opex_base": 0.264, "opex_shift": 0.001, "opex_share": 0.265, "operating_expenses": 1212351, "ebit": -608463, "base_assets": 2570664, "assets_factor": 1.023, "total_assets": 2629789, "current_share": 0.289, "current_assets": 760009, "leverage_base": 1.027, "leverage_shift": 0.056, "leverage": 1.083, "total_liabilities": 2848061, "current_liability_share": 0.572, "current_liabilities": 1629091, "equity": -218272, "working_capital": -869082, "retained_share": -0.1, "retained_earnings": -262979 }, { "id": 66, "company_id": 42, "fiscal_year": 2019, "base_revenue": 11065082, "year_scale": 0.976, "revenue": 10799520, "cogs_base": 0.712, "cogs_shift": 0.017, "cogs_ratio": 0.729, "cost_of_sales": 7872850, "gross_profit": 2926670, "opex_base": 0.129, "opex_shift": 0.003, "opex_share": 0.132, "operating_expenses": 1425537, "ebit": 1501133, "base_assets": 13610051, "assets_factor": 1.033, "total_assets": 14059183, "current_share": 0.32, "current_assets": 4498939, "leverage_base": 0.399, "leverage_shift": 0.067, "leverage": 0.466, "total_liabilities": 6551579, "current_liability_share": 0.497, "current_liabilities": 3256135, "equity": 7507604, "working_capital": 1242804, "retained_share": 0.032, "retained_earnings": 449894 }, { "id": 67, "company_id": 70, "fiscal_year": 2019, "base_revenue": 2286869, "year_scale": 1.006, "revenue": 2300590, "cogs_base": 0.503, "cogs_shift": -0.013, "cogs_ratio": 0.49, "cost_of_sales": 1127289, "gross_profit": 1173301, "opex_base": 0.262, "opex_shift": 0.014, "opex_share": 0.276, "operating_expenses": 634963, "ebit": 538338, "base_assets": 3155879, "assets_factor": 1.008, "total_assets": 3181126, "current_share": 0.155, "current_assets": 493075, "leverage_base": 0.373, "leverage_shift": 0.07, "leverage": 0.443, "total_liabilities": 1409239, "current_liability_share": 0.293, "current_liabilities": 412907, "equity": 1771887, "working_capital": 80168, "retained_share": -0.09, "retained_earnings": -286301 }, { "id": 68, "company_id": 115, "fiscal_year": 2019, "base_revenue": 95989904, "year_scale": 1.091, "revenue": 104724985, "cogs_base": 0.824, "cogs_shift": 0.019, "cogs_ratio": 0.843, "cost_of_sales": 88283162, "gross_profit": 16441823, "opex_base": 0.114, "opex_shift": 0.026, "opex_share": 0.14, "operating_expenses": 14661498, "ebit": 1780325, "base_assets": 172781827, "assets_factor": 0.989, "total_assets": 170881227, "current_share": 0.409, "current_assets": 69890422, "leverage_base": 0.432, "leverage_shift": 0.019, "leverage": 0.451, "total_liabilities": 77067433, "current_liability_share": 0.207, "current_liabilities": 15952959, "equity": 93813794, "working_capital": 53937463, "retained_share": 0.326, "retained_earnings": 55707280 }, { "id": 69, "company_id": 12, "fiscal_year": 2021, "base_revenue": 494011981, "year_scale": 1.031, "revenue": 509326352, "cogs_base": 0.658, "cogs_shift": -0.03, "cogs_ratio": 0.628, "cost_of_sales": 319856949, "gross_profit": 189469403, "opex_base": 0.088, "opex_shift": -0.02, "opex_share": 0.068, "operating_expenses": 34634192, "ebit": 154835211, "base_assets": 1017664681, "assets_factor": 0.985, "total_assets": 1002399711, "current_share": 0.356, "current_assets": 356854297, "leverage_base": 0.294, "leverage_shift": -0.004, "leverage": 0.29, "total_liabilities": 290695916, "current_liability_share": 0.75, "current_liabilities": 218021937, "equity": 711703795, "working_capital": 138832360, "retained_share": -0.14, "retained_earnings": -140335960 }, { "id": 70, "company_id": 150, "fiscal_year": 2019, "base_revenue": 3493720, "year_scale": 0.928, "revenue": 3242172, "cogs_base": 0.762, "cogs_shift": 0.036, "cogs_ratio": 0.798, "cost_of_sales": 2587253, "gross_profit": 654919, "opex_base": 0.11, "opex_shift": -0.011, "opex_share": 0.099, "operating_expenses": 320975, "ebit": 333944, "base_assets": 5135768, "assets_factor": 1.089, "total_assets": 5592851, "current_share": 0.294, "current_assets": 1644298, "leverage_base": 0.844, "leverage_shift": -0.08, "leverage": 0.764, "total_liabilities": 4272938, "current_liability_share": 0.387, "current_liabilities": 1653627, "equity": 1319913, "working_capital": -9329, "retained_share": 0.054, "retained_earnings": 302014 }, { "id": 71, "company_id": 3, "fiscal_year": 2019, "base_revenue": 623101552, "year_scale": 0.819, "revenue": 510320171, "cogs_base": 0.584, "cogs_shift": 0.03, "cogs_ratio": 0.614, "cost_of_sales": 313336585, "gross_profit": 196983586, "opex_base": 0.316, "opex_shift": -0.012, "opex_share": 0.304, "operating_expenses": 155137332, "ebit": 41846254, "base_assets": 1040579592, "assets_factor": 1.034, "total_assets": 1075959298, "current_share": 0.192, "current_assets": 206584185, "leverage_base": 0.3, "leverage_shift": -0.061, "leverage": 0.239, "total_liabilities": 257154272, "current_liability_share": 0.326, "current_liabilities": 83832293, "equity": 818805026, "working_capital": 122751892, "retained_share": 0.012, "retained_earnings": 12911512 }, { "id": 72, "company_id": 138, "fiscal_year": 2020, "base_revenue": 71751229, "year_scale": 1.024, "revenue": 73473258, "cogs_base": 0.572, "cogs_shift": -0.012, "cogs_ratio": 0.56, "cost_of_sales": 41145024, "gross_profit": 32328234, "opex_base": 0.106, "opex_shift": -0.021, "opex_share": 0.085, "operating_expenses": 6245227, "ebit": 26083007, "base_assets": 83948938, "assets_factor": 0.94, "total_assets": 78912002, "current_share": 0.325, "current_assets": 25646401, "leverage_base": 0.519, "leverage_shift": 0.054, "leverage": 0.573, "total_liabilities": 45216577, "current_liability_share": 0.562, "current_liabilities": 25411716, "equity": 33695425, "working_capital": 234685, "retained_share": -0.106, "retained_earnings": -8364672 }, { "id": 73, "company_id": 34, "fiscal_year": 2020, "base_revenue": 17974837, "year_scale": 1.023, "revenue": 18388258, "cogs_base": 0.736, "cogs_shift": 0.039, "cogs_ratio": 0.775, "cost_of_sales": 14250900, "gross_profit": 4137358, "opex_base": 0.313, "opex_shift": -0.017, "opex_share": 0.296, "operating_expenses": 5442924, "ebit": -1305566, "base_assets": 33433197, "assets_factor": 1.03, "total_assets": 34436193, "current_share": 0.227, "current_assets": 7817016, "leverage_base": 0.326, "leverage_shift": -0.055, "leverage": 0.271, "total_liabilities": 9332208, "current_liability_share": 0.448, "current_liabilities": 4180829, "equity": 25103985, "working_capital": 3636187, "retained_share": -0.289, "retained_earnings": -9952060 }, { "id": 74, "company_id": 61, "fiscal_year": 2020, "base_revenue": 50172372, "year_scale": 1.076, "revenue": 53985472, "cogs_base": 0.791, "cogs_shift": -0.025, "cogs_ratio": 0.766, "cost_of_sales": 41352872, "gross_profit": 12632600, "opex_base": 0.304, "opex_shift": 0.006, "opex_share": 0.31, "operating_expenses": 16735496, "ebit": -4102896, "base_assets": 58701675, "assets_factor": 1.123, "total_assets": 65921981, "current_share": 0.518, "current_assets": 34147586, "leverage_base": 0.628, "leverage_shift": -0.003, "leverage": 0.625, "total_liabilities": 41201238, "current_liability_share": 0.623, "current_liabilities": 25668371, "equity": 24720743, "working_capital": 8479215, "retained_share": 0.359, "retained_earnings": 23665991 }, { "id": 75, "company_id": 39, "fiscal_year": 2019, "base_revenue": 578629019, "year_scale": 1.036, "revenue": 599459664, "cogs_base": 0.507, "cogs_shift": 0.014, "cogs_ratio": 0.521, "cost_of_sales": 312318485, "gross_profit": 287141179, "opex_base": 0.179, "opex_shift": -0.013, "opex_share": 0.166, "operating_expenses": 99510304, "ebit": 187630875, "base_assets": 1377137065, "assets_factor": 0.983, "total_assets": 1353725735, "current_share": 0.245, "current_assets": 331662805, "leverage_base": 0.909, "leverage_shift": -0.054, "leverage": 0.855, "total_liabilities": 1157435503, "current_liability_share": 0.542, "current_liabilities": 627330043, "equity": 196290232, "working_capital": -295667238, "retained_share": -0.045, "retained_earnings": -60917658 }, { "id": 76, "company_id": 62, "fiscal_year": 2020, "base_revenue": 423758666, "year_scale": 0.969, "revenue": 410622147, "cogs_base": 0.68, "cogs_shift": -0.001, "cogs_ratio": 0.679, "cost_of_sales": 278812438, "gross_profit": 131809709, "opex_base": 0.247, "opex_shift": 0.004, "opex_share": 0.251, "operating_expenses": 103066159, "ebit": 28743550, "base_assets": 728864906, "assets_factor": 1.032, "total_assets": 752188583, "current_share": 0.433, "current_assets": 325697656, "leverage_base": 0.47, "leverage_shift": 0.04, "leverage": 0.51, "total_liabilities": 383616177, "current_liability_share": 0.581, "current_liabilities": 222880999, "equity": 368572406, "working_capital": 102816657, "retained_share": 0.32, "retained_earnings": 240700347 }, { "id": 77, "company_id": 21, "fiscal_year": 2019, "base_revenue": 2076489, "year_scale": 1.104, "revenue": 2292444, "cogs_base": 0.569, "cogs_shift": 0.021, "cogs_ratio": 0.59, "cost_of_sales": 1352542, "gross_profit": 939902, "opex_base": 0.314, "opex_shift": -0.005, "opex_share": 0.309, "operating_expenses": 708365, "ebit": 231537, "base_assets": 3883034, "assets_factor": 0.952, "total_assets": 3696648, "current_share": 0.454, "current_assets": 1678278, "leverage_base": 1.029, "leverage_shift": 0.035, "leverage": 1.064, "total_liabilities": 3933233, "current_liability_share": 0.571, "current_liabilities": 2245876, "equity": -236585, "working_capital": -567598, "retained_share": 0.248, "retained_earnings": 916769 }, { "id": 78, "company_id": 96, "fiscal_year": 2019, "base_revenue": 10467805, "year_scale": 1.015, "revenue": 10624822, "cogs_base": 0.627, "cogs_shift": -0.015, "cogs_ratio": 0.612, "cost_of_sales": 6502391, "gross_profit": 4122431, "opex_base": 0.167, "opex_shift": 0.023, "opex_share": 0.19, "operating_expenses": 2018716, "ebit": 2103715, "base_assets": 16957844, "assets_factor": 1, "total_assets": 16957844, "current_share": 0.48, "current_assets": 8139765, "leverage_base": 0.851, "leverage_shift": 0.074, "leverage": 0.925, "total_liabilities": 15686006, "current_liability_share": 0.352, "current_liabilities": 5521474, "equity": 1271838, "working_capital": 2618291, "retained_share": -0.02, "retained_earnings": -339157 }, { "id": 79, "company_id": 20, "fiscal_year": 2020, "base_revenue": 237606053, "year_scale": 0.976, "revenue": 231903508, "cogs_base": 0.678, "cogs_shift": -0.021, "cogs_ratio": 0.657, "cost_of_sales": 152360605, "gross_profit": 79542903, "opex_base": 0.313, "opex_shift": 0.017, "opex_share": 0.33, "operating_expenses": 76528158, "ebit": 3014745, "base_assets": 230477871, "assets_factor": 1.098, "total_assets": 253064702, "current_share": 0.317, "current_assets": 80221511, "leverage_base": 0.849, "leverage_shift": -0.035, "leverage": 0.814, "total_liabilities": 205994667, "current_liability_share": 0.699, "current_liabilities": 143990272, "equity": 47070035, "working_capital": -63768761, "retained_share": 0.044, "retained_earnings": 11134847 }, { "id": 80, "company_id": 93, "fiscal_year": 2019, "base_revenue": 587768671, "year_scale": 1.08, "revenue": 634790165, "cogs_base": 0.663, "cogs_shift": 0.001, "cogs_ratio": 0.664, "cost_of_sales": 421500670, "gross_profit": 213289495, "opex_base": 0.193, "opex_shift": -0.021, "opex_share": 0.172, "operating_expenses": 109183908, "ebit": 104105587, "base_assets": 446704190, "assets_factor": 1.032, "total_assets": 460998724, "current_share": 0.583, "current_assets": 268762256, "leverage_base": 0.588, "leverage_shift": -0.003, "leverage": 0.585, "total_liabilities": 269684254, "current_liability_share": 0.339, "current_liabilities": 91422962, "equity": 191314470, "working_capital": 177339294, "retained_share": 0.185, "retained_earnings": 85284764 }, { "id": 81, "company_id": 78, "fiscal_year": 2019, "base_revenue": 632803211, "year_scale": 0.966, "revenue": 611287902, "cogs_base": 0.6, "cogs_shift": 0.005, "cogs_ratio": 0.605, "cost_of_sales": 369829181, "gross_profit": 241458721, "opex_base": 0.274, "opex_shift": 0.011, "opex_share": 0.285, "operating_expenses": 174217052, "ebit": 67241669, "base_assets": 1398495096, "assets_factor": 1.088, "total_assets": 1521562664, "current_share": 0.385, "current_assets": 585801626, "leverage_base": 0.267, "leverage_shift": -0.063, "leverage": 0.204, "total_liabilities": 310398783, "current_liability_share": 0.623, "current_liabilities": 193378442, "equity": 1211163881, "working_capital": 392423184, "retained_share": -0.286, "retained_earnings": -435166922 }, { "id": 82, "company_id": 134, "fiscal_year": 2020, "base_revenue": 390102239, "year_scale": 1.04, "revenue": 405706329, "cogs_base": 0.616, "cogs_shift": 0.032, "cogs_ratio": 0.648, "cost_of_sales": 262897701, "gross_profit": 142808628, "opex_base": 0.231, "opex_shift": -0.004, "opex_share": 0.227, "operating_expenses": 92095337, "ebit": 50713291, "base_assets": 557846202, "assets_factor": 1.09, "total_assets": 608052360, "current_share": 0.278, "current_assets": 169038556, "leverage_base": 0.375, "leverage_shift": -0.01, "leverage": 0.365, "total_liabilities": 221939111, "current_liability_share": 0.297, "current_liabilities": 65915916, "equity": 386113249, "working_capital": 103122640, "retained_share": -0.192, "retained_earnings": -116746053 }, { "id": 83, "company_id": 70, "fiscal_year": 2020, "base_revenue": 2286869, "year_scale": 0.995, "revenue": 2275435, "cogs_base": 0.503, "cogs_shift": -0.036, "cogs_ratio": 0.467, "cost_of_sales": 1062628, "gross_profit": 1212807, "opex_base": 0.262, "opex_shift": -0.014, "opex_share": 0.248, "operating_expenses": 564308, "ebit": 648499, "base_assets": 3155879, "assets_factor": 0.925, "total_assets": 2919188, "current_share": 0.369, "current_assets": 1077180, "leverage_base": 0.373, "leverage_shift": 0.002, "leverage": 0.375, "total_liabilities": 1094696, "current_liability_share": 0.458, "current_liabilities": 501371, "equity": 1824492, "working_capital": 575809, "retained_share": -0.09, "retained_earnings": -262727 }, { "id": 84, "company_id": 144, "fiscal_year": 2019, "base_revenue": 30841743, "year_scale": 1.105, "revenue": 34080126, "cogs_base": 0.807, "cogs_shift": 0.003, "cogs_ratio": 0.81, "cost_of_sales": 27604902, "gross_profit": 6475224, "opex_base": 0.236, "opex_shift": -0.013, "opex_share": 0.223, "operating_expenses": 7599868, "ebit": -1124644, "base_assets": 57982477, "assets_factor": 0.965, "total_assets": 55953090, "current_share": 0.292, "current_assets": 16338302, "leverage_base": 1.036, "leverage_shift": -0.064, "leverage": 0.972, "total_liabilities": 54386403, "current_liability_share": 0.397, "current_liabilities": 21591402, "equity": 1566687, "working_capital": -5253100, "retained_share": 0.149, "retained_earnings": 8337010 }, { "id": 85, "company_id": 69, "fiscal_year": 2019, "base_revenue": 861042351, "year_scale": 1.016, "revenue": 874819029, "cogs_base": 0.531, "cogs_shift": -0.006, "cogs_ratio": 0.525, "cost_of_sales": 459279990, "gross_profit": 415539039, "opex_base": 0.237, "opex_shift": -0.001, "opex_share": 0.236, "operating_expenses": 206457291, "ebit": 209081748, "base_assets": 628560916, "assets_factor": 0.931, "total_assets": 585190213, "current_share": 0.251, "current_assets": 146882743, "leverage_base": 0.273, "leverage_shift": -0.043, "leverage": 0.23, "total_liabilities": 134593749, "current_liability_share": 0.367, "current_liabilities": 49395906, "equity": 450596464, "working_capital": 97486837, "retained_share": 0.19, "retained_earnings": 111186140 }, { "id": 86, "company_id": 30, "fiscal_year": 2020, "base_revenue": 698245882, "year_scale": 0.957, "revenue": 668221309, "cogs_base": 0.724, "cogs_shift": -0.004, "cogs_ratio": 0.72, "cost_of_sales": 481119342, "gross_profit": 187101967, "opex_base": 0.292, "opex_shift": -0.004, "opex_share": 0.288, "operating_expenses": 192447737, "ebit": -5345770, "base_assets": 1082281117, "assets_factor": 1.082, "total_assets": 1171028169, "current_share": 0.431, "current_assets": 504713141, "leverage_base": 0.919, "leverage_shift": 0.003, "leverage": 0.922, "total_liabilities": 1079687972, "current_liability_share": 0.452, "current_liabilities": 488018963, "equity": 91340197, "working_capital": 16694178, "retained_share": 0.03, "retained_earnings": 35130845 }, { "id": 87, "company_id": 138, "fiscal_year": 2021, "base_revenue": 71751229, "year_scale": 1.069, "revenue": 76702064, "cogs_base": 0.572, "cogs_shift": -0.004, "cogs_ratio": 0.568, "cost_of_sales": 43566772, "gross_profit": 33135292, "opex_base": 0.106, "opex_shift": -0.029, "opex_share": 0.077, "operating_expenses": 5906059, "ebit": 27229233, "base_assets": 83948938, "assets_factor": 0.997, "total_assets": 83697091, "current_share": 0.515, "current_assets": 43104002, "leverage_base": 0.519, "leverage_shift": -0.017, "leverage": 0.502, "total_liabilities": 42015940, "current_liability_share": 0.554, "current_liabilities": 23276831, "equity": 41681151, "working_capital": 19827171, "retained_share": -0.106, "retained_earnings": -8871892 }, { "id": 88, "company_id": 37, "fiscal_year": 2019, "base_revenue": 2917211, "year_scale": 1.041, "revenue": 3036817, "cogs_base": 0.741, "cogs_shift": -0.019, "cogs_ratio": 0.722, "cost_of_sales": 2192582, "gross_profit": 844235, "opex_base": 0.27, "opex_shift": -0.03, "opex_share": 0.24, "operating_expenses": 728836, "ebit": 115399, "base_assets": 5805250, "assets_factor": 1.007, "total_assets": 5845887, "current_share": 0.384, "current_assets": 2244821, "leverage_base": 0.991, "leverage_shift": 0.061, "leverage": 1.052, "total_liabilities": 6149873, "current_liability_share": 0.373, "current_liabilities": 2293903, "equity": -303986, "working_capital": -49082, "retained_share": 0.011, "retained_earnings": 64305 }, { "id": 89, "company_id": 16, "fiscal_year": 2019, "base_revenue": 86176973, "year_scale": 1.05, "revenue": 90485822, "cogs_base": 0.712, "cogs_shift": -0.036, "cogs_ratio": 0.676, "cost_of_sales": 61168416, "gross_profit": 29317406, "opex_base": 0.238, "opex_shift": -0.002, "opex_share": 0.236, "operating_expenses": 21354654, "ebit": 7962752, "base_assets": 143915545, "assets_factor": 1.054, "total_assets": 151686984, "current_share": 0.286, "current_assets": 43382477, "leverage_base": 0.584, "leverage_shift": -0.047, "leverage": 0.537, "total_liabilities": 81455910, "current_liability_share": 0.737, "current_liabilities": 60033006, "equity": 70231074, "working_capital": -16650529, "retained_share": -0.052, "retained_earnings": -7887723 }, { "id": 90, "company_id": 87, "fiscal_year": 2019, "base_revenue": 10271535, "year_scale": 0.925, "revenue": 9501170, "cogs_base": 0.601, "cogs_shift": 0.019, "cogs_ratio": 0.62, "cost_of_sales": 5890725, "gross_profit": 3610445, "opex_base": 0.181, "opex_shift": 0.002, "opex_share": 0.183, "operating_expenses": 1738714, "ebit": 1871731, "base_assets": 10887827, "assets_factor": 1.006, "total_assets": 10953154, "current_share": 0.541, "current_assets": 5925656, "leverage_base": 0.281, "leverage_shift": 0.035, "leverage": 0.316, "total_liabilities": 3461197, "current_liability_share": 0.625, "current_liabilities": 2163248, "equity": 7491957, "working_capital": 3762408, "retained_share": 0.388, "retained_earnings": 4249824 }, { "id": 91, "company_id": 9, "fiscal_year": 2019, "base_revenue": 3221188, "year_scale": 0.977, "revenue": 3147101, "cogs_base": 0.607, "cogs_shift": 0.005, "cogs_ratio": 0.612, "cost_of_sales": 1926026, "gross_profit": 1221075, "opex_base": 0.151, "opex_shift": -0.017, "opex_share": 0.134, "operating_expenses": 421712, "ebit": 799363, "base_assets": 7602004, "assets_factor": 1.017, "total_assets": 7731238, "current_share": 0.324, "current_assets": 2504921, "leverage_base": 0.726, "leverage_shift": 0.038, "leverage": 0.764, "total_liabilities": 5906666, "current_liability_share": 0.202, "current_liabilities": 1193147, "equity": 1824572, "working_capital": 1311774, "retained_share": 0.439, "retained_earnings": 3394013 }, { "id": 92, "company_id": 10, "fiscal_year": 2019, "base_revenue": 2015036, "year_scale": 1.069, "revenue": 2154073, "cogs_base": 0.8, "cogs_shift": 0.008, "cogs_ratio": 0.808, "cost_of_sales": 1740491, "gross_profit": 413582, "opex_base": 0.096, "opex_shift": -0.005, "opex_share": 0.091, "operating_expenses": 196021, "ebit": 217561, "base_assets": 3022554, "assets_factor": 0.927, "total_assets": 2801908, "current_share": 0.238, "current_assets": 666854, "leverage_base": 0.45, "leverage_shift": 0.05, "leverage": 0.5, "total_liabilities": 1400954, "current_liability_share": 0.665, "current_liabilities": 931634, "equity": 1400954, "working_capital": -264780, "retained_share": -0.251, "retained_earnings": -703279 }, { "id": 93, "company_id": 59, "fiscal_year": 2019, "base_revenue": 2002323, "year_scale": 1.024, "revenue": 2050379, "cogs_base": 0.825, "cogs_shift": -0.033, "cogs_ratio": 0.792, "cost_of_sales": 1623900, "gross_profit": 426479, "opex_base": 0.102, "opex_shift": 0.008, "opex_share": 0.11, "operating_expenses": 225542, "ebit": 200937, "base_assets": 4725482, "assets_factor": 0.963, "total_assets": 4550639, "current_share": 0.503, "current_assets": 2288971, "leverage_base": 0.828, "leverage_shift": -0.03, "leverage": 0.798, "total_liabilities": 3631410, "current_liability_share": 0.502, "current_liabilities": 1822968, "equity": 919229, "working_capital": 466003, "retained_share": 0.272, "retained_earnings": 1237774 }, { "id": 94, "company_id": 104, "fiscal_year": 2019, "base_revenue": 109705743, "year_scale": 1.085, "revenue": 119030731, "cogs_base": 0.61, "cogs_shift": -0.037, "cogs_ratio": 0.573, "cost_of_sales": 68204609, "gross_profit": 50826122, "opex_base": 0.282, "opex_shift": -0.001, "opex_share": 0.281, "operating_expenses": 33447635, "ebit": 17378487, "base_assets": 251226151, "assets_factor": 0.994, "total_assets": 249718794, "current_share": 0.559, "current_assets": 139592806, "leverage_base": 0.561, "leverage_shift": -0.032, "leverage": 0.529, "total_liabilities": 132101242, "current_liability_share": 0.337, "current_liabilities": 44518119, "equity": 117617552, "working_capital": 95074687, "retained_share": 0.355, "retained_earnings": 88650172 }, { "id": 95, "company_id": 108, "fiscal_year": 2019, "base_revenue": 303723572, "year_scale": 0.98, "revenue": 297649101, "cogs_base": 0.782, "cogs_shift": -0.016, "cogs_ratio": 0.766, "cost_of_sales": 227999211, "gross_profit": 69649890, "opex_base": 0.232, "opex_shift": -0.009, "opex_share": 0.223, "operating_expenses": 66375750, "ebit": 3274140, "base_assets": 406989586, "assets_factor": 0.993, "total_assets": 404140659, "current_share": 0.446, "current_assets": 180246734, "leverage_base": 0.651, "leverage_shift": -0.04, "leverage": 0.611, "total_liabilities": 246929943, "current_liability_share": 0.552, "current_liabilities": 136305329, "equity": 157210716, "working_capital": 43941405, "retained_share": 0.397, "retained_earnings": 160443842 }, { "id": 96, "company_id": 32, "fiscal_year": 2019, "base_revenue": 19995718, "year_scale": 0.983, "revenue": 19655791, "cogs_base": 0.8, "cogs_shift": 0.033, "cogs_ratio": 0.833, "cost_of_sales": 16373274, "gross_profit": 3282517, "opex_base": 0.109, "opex_shift": 0, "opex_share": 0.109, "operating_expenses": 2142481, "ebit": 1140036, "base_assets": 16996360, "assets_factor": 1.02, "total_assets": 17336287, "current_share": 0.577, "current_assets": 10003038, "leverage_base": 0.783, "leverage_shift": -0.033, "leverage": 0.75, "total_liabilities": 13002215, "current_liability_share": 0.656, "current_liabilities": 8529453, "equity": 4334072, "working_capital": 1473585, "retained_share": -0.004, "retained_earnings": -69345 }, { "id": 97, "company_id": 13, "fiscal_year": 2019, "base_revenue": 326770129, "year_scale": 1.15, "revenue": 375785648, "cogs_base": 0.725, "cogs_shift": -0.021, "cogs_ratio": 0.704, "cost_of_sales": 264553096, "gross_profit": 111232552, "opex_base": 0.086, "opex_shift": -0.013, "opex_share": 0.073, "operating_expenses": 27432352, "ebit": 83800200, "base_assets": 473816687, "assets_factor": 0.958, "total_assets": 453916386, "current_share": 0.528, "current_assets": 239667852, "leverage_base": 0.253, "leverage_shift": -0.016, "leverage": 0.237, "total_liabilities": 107578183, "current_liability_share": 0.596, "current_liabilities": 64116597, "equity": 346338203, "working_capital": 175551255, "retained_share": -0.136, "retained_earnings": -61732628 }, { "id": 98, "company_id": 63, "fiscal_year": 2020, "base_revenue": 440841552, "year_scale": 0.881, "revenue": 388381407, "cogs_base": 0.512, "cogs_shift": 0.009, "cogs_ratio": 0.521, "cost_of_sales": 202346713, "gross_profit": 186034694, "opex_base": 0.288, "opex_shift": -0.03, "opex_share": 0.258, "operating_expenses": 100202403, "ebit": 85832291, "base_assets": 815556871, "assets_factor": 1.017, "total_assets": 829421338, "current_share": 0.316, "current_assets": 262097143, "leverage_base": 0.486, "leverage_shift": 0.06, "leverage": 0.546, "total_liabilities": 452864051, "current_liability_share": 0.321, "current_liabilities": 145369360, "equity": 376557287, "working_capital": 116727783, "retained_share": -0.237, "retained_earnings": -196572857 }, { "id": 99, "company_id": 11, "fiscal_year": 2021, "base_revenue": 2122722, "year_scale": 1.149, "revenue": 2439008, "cogs_base": 0.795, "cogs_shift": 0.004, "cogs_ratio": 0.799, "cost_of_sales": 1948767, "gross_profit": 490241, "opex_base": 0.178, "opex_shift": -0.014, "opex_share": 0.164, "operating_expenses": 399997, "ebit": 90244, "base_assets": 4776125, "assets_factor": 1.104, "total_assets": 5272842, "current_share": 0.309, "current_assets": 1629308, "leverage_base": 0.5, "leverage_shift": 0.013, "leverage": 0.513, "total_liabilities": 2704968, "current_liability_share": 0.268, "current_liabilities": 724931, "equity": 2567874, "working_capital": 904377, "retained_share": -0.29, "retained_earnings": -1529124 }, { "id": 100, "company_id": 117, "fiscal_year": 2019, "base_revenue": 550447768, "year_scale": 1.115, "revenue": 613749261, "cogs_base": 0.589, "cogs_shift": -0.031, "cogs_ratio": 0.558, "cost_of_sales": 342472088, "gross_profit": 271277173, "opex_base": 0.299, "opex_shift": 0.024, "opex_share": 0.323, "operating_expenses": 198241011, "ebit": 73036162, "base_assets": 599988067, "assets_factor": 0.971, "total_assets": 582588413, "current_share": 0.309, "current_assets": 180019820, "leverage_base": 0.864, "leverage_shift": 0.062, "leverage": 0.926, "total_liabilities": 539476870, "current_liability_share": 0.356, "current_liabilities": 192053766, "equity": 43111543, "working_capital": -12033946, "retained_share": 0.35, "retained_earnings": 203905945 }, { "id": 101, "company_id": 11, "fiscal_year": 2022, "base_revenue": 2122722, "year_scale": 1.13, "revenue": 2398676, "cogs_base": 0.795, "cogs_shift": 0.007, "cogs_ratio": 0.802, "cost_of_sales": 1923738, "gross_profit": 474938, "opex_base": 0.178, "opex_shift": 0.008, "opex_share": 0.186, "operating_expenses": 446154, "ebit": 28784, "base_assets": 4776125, "assets_factor": 1.096, "total_assets": 5234633, "current_share": 0.27, "current_assets": 1413351, "leverage_base": 0.5, "leverage_shift": -0.031, "leverage": 0.469, "total_liabilities": 2455043, "current_liability_share": 0.283, "current_liabilities": 694777, "equity": 2779590, "working_capital": 718574, "retained_share": -0.29, "retained_earnings": -1518044 }, { "id": 102, "company_id": 9, "fiscal_year": 2020, "base_revenue": 3221188, "year_scale": 0.931, "revenue": 2998926, "cogs_base": 0.607, "cogs_shift": 0.022, "cogs_ratio": 0.629, "cost_of_sales": 1886324, "gross_profit": 1112602, "opex_base": 0.151, "opex_shift": -0.014, "opex_share": 0.137, "operating_expenses": 410853, "ebit": 701749, "base_assets": 7602004, "assets_factor": 0.922, "total_assets": 7009048, "current_share": 0.394, "current_assets": 2761565, "leverage_base": 0.726, "leverage_shift": 0.054, "leverage": 0.78, "total_liabilities": 5467057, "current_liability_share": 0.373, "current_liabilities": 2039212, "equity": 1541991, "working_capital": 722353, "retained_share": 0.439, "retained_earnings": 3076972 }, { "id": 103, "company_id": 8, "fiscal_year": 2020, "base_revenue": 627129908, "year_scale": 1.069, "revenue": 670401872, "cogs_base": 0.767, "cogs_shift": 0.01, "cogs_ratio": 0.777, "cost_of_sales": 520902255, "gross_profit": 149499617, "opex_base": 0.163, "opex_shift": -0.006, "opex_share": 0.157, "operating_expenses": 105253094, "ebit": 44246523, "base_assets": 871710572, "assets_factor": 0.982, "total_assets": 856019782, "current_share": 0.349, "current_assets": 298750904, "leverage_base": 0.567, "leverage_shift": 0.073, "leverage": 0.64, "total_liabilities": 547852660, "current_liability_share": 0.539, "current_liabilities": 295292584, "equity": 308167122, "working_capital": 3458320, "retained_share": -0.254, "retained_earnings": -217429025 }, { "id": 104, "company_id": 69, "fiscal_year": 2020, "base_revenue": 861042351, "year_scale": 0.994, "revenue": 855876097, "cogs_base": 0.531, "cogs_shift": -0.017, "cogs_ratio": 0.514, "cost_of_sales": 439920314, "gross_profit": 415955783, "opex_base": 0.237, "opex_shift": -0.011, "opex_share": 0.226, "operating_expenses": 193427998, "ebit": 222527785, "base_assets": 628560916, "assets_factor": 0.992, "total_assets": 623532429, "current_share": 0.514, "current_assets": 320495669, "leverage_base": 0.273, "leverage_shift": -0.061, "leverage": 0.212, "total_liabilities": 132188875, "current_liability_share": 0.361, "current_liabilities": 47720184, "equity": 491343554, "working_capital": 272775485, "retained_share": 0.19, "retained_earnings": 118471162 }, { "id": 105, "company_id": 22, "fiscal_year": 2019, "base_revenue": 100736916, "year_scale": 1.118, "revenue": 112623872, "cogs_base": 0.804, "cogs_shift": -0.017, "cogs_ratio": 0.787, "cost_of_sales": 88634987, "gross_profit": 23988885, "opex_base": 0.267, "opex_shift": -0.026, "opex_share": 0.241, "operating_expenses": 27142353, "ebit": -3153468, "base_assets": 95700070, "assets_factor": 1.104, "total_assets": 105652877, "current_share": 0.406, "current_assets": 42895068, "leverage_base": 0.338, "leverage_shift": -0.007, "leverage": 0.331, "total_liabilities": 34971102, "current_liability_share": 0.243, "current_liabilities": 8497978, "equity": 70681775, "working_capital": 34397090, "retained_share": -0.26, "retained_earnings": -27469748 }, { "id": 106, "company_id": 41, "fiscal_year": 2019, "base_revenue": 2268764, "year_scale": 1.049, "revenue": 2379933, "cogs_base": 0.691, "cogs_shift": -0.01, "cogs_ratio": 0.681, "cost_of_sales": 1620734, "gross_profit": 759199, "opex_base": 0.183, "opex_shift": 0.001, "opex_share": 0.184, "operating_expenses": 437908, "ebit": 321291, "base_assets": 1361258, "assets_factor": 1.043, "total_assets": 1419792, "current_share": 0.541, "current_assets": 768107, "leverage_base": 0.67, "leverage_shift": 0.056, "leverage": 0.726, "total_liabilities": 1030769, "current_liability_share": 0.527, "current_liabilities": 543215, "equity": 389023, "working_capital": 224892, "retained_share": 0.053, "retained_earnings": 75249 }, { "id": 107, "company_id": 96, "fiscal_year": 2020, "base_revenue": 10467805, "year_scale": 0.957, "revenue": 10017689, "cogs_base": 0.627, "cogs_shift": 0.008, "cogs_ratio": 0.635, "cost_of_sales": 6361233, "gross_profit": 3656456, "opex_base": 0.167, "opex_shift": 0.018, "opex_share": 0.185, "operating_expenses": 1853272, "ebit": 1803184, "base_assets": 16957844, "assets_factor": 1.049, "total_assets": 17788778, "current_share": 0.502, "current_assets": 8929967, "leverage_base": 0.851, "leverage_shift": -0.03, "leverage": 0.821, "total_liabilities": 14604587, "current_liability_share": 0.289, "current_liabilities": 4220726, "equity": 3184191, "working_capital": 4709241, "retained_share": -0.02, "retained_earnings": -355776 }, { "id": 108, "company_id": 89, "fiscal_year": 2019, "base_revenue": 743229716, "year_scale": 0.887, "revenue": 659244758, "cogs_base": 0.58, "cogs_shift": -0.019, "cogs_ratio": 0.561, "cost_of_sales": 369836309, "gross_profit": 289408449, "opex_base": 0.274, "opex_shift": -0.019, "opex_share": 0.255, "operating_expenses": 168107413, "ebit": 121301036, "base_assets": 862146471, "assets_factor": 0.996, "total_assets": 858697885, "current_share": 0.397, "current_assets": 340903060, "leverage_base": 0.991, "leverage_shift": -0.079, "leverage": 0.912, "total_liabilities": 783132471, "current_liability_share": 0.507, "current_liabilities": 397048163, "equity": 75565414, "working_capital": -56145103, "retained_share": 0.44, "retained_earnings": 377827069 }, { "id": 109, "company_id": 109, "fiscal_year": 2020, "base_revenue": 78491890, "year_scale": 1.104, "revenue": 86655047, "cogs_base": 0.55, "cogs_shift": -0.018, "cogs_ratio": 0.532, "cost_of_sales": 46100485, "gross_profit": 40554562, "opex_base": 0.169, "opex_shift": -0.003, "opex_share": 0.166, "operating_expenses": 14384738, "ebit": 26169824, "base_assets": 87910917, "assets_factor": 1.041, "total_assets": 91515265, "current_share": 0.333, "current_assets": 30474583, "leverage_base": 0.906, "leverage_shift": -0.037, "leverage": 0.869, "total_liabilities": 79526765, "current_liability_share": 0.627, "current_liabilities": 49863282, "equity": 11988500, "working_capital": -19388699, "retained_share": -0.156, "retained_earnings": -14276381 }, { "id": 110, "company_id": 30, "fiscal_year": 2021, "base_revenue": 698245882, "year_scale": 1.082, "revenue": 755502044, "cogs_base": 0.724, "cogs_shift": 0.024, "cogs_ratio": 0.748, "cost_of_sales": 565115529, "gross_profit": 190386515, "opex_base": 0.292, "opex_shift": -0.013, "opex_share": 0.279, "operating_expenses": 210785070, "ebit": -20398555, "base_assets": 1082281117, "assets_factor": 1.067, "total_assets": 1154793952, "current_share": 0.273, "current_assets": 315258749, "leverage_base": 0.919, "leverage_shift": -0.004, "leverage": 0.915, "total_liabilities": 1056636466, "current_liability_share": 0.383, "current_liabilities": 404691766, "equity": 98157486, "working_capital": -89433017, "retained_share": 0.03, "retained_earnings": 34643819 }, { "id": 111, "company_id": 134, "fiscal_year": 2021, "base_revenue": 390102239, "year_scale": 1.006, "revenue": 392442852, "cogs_base": 0.616, "cogs_shift": -0.027, "cogs_ratio": 0.589, "cost_of_sales": 231148840, "gross_profit": 161294012, "opex_base": 0.231, "opex_shift": -0.001, "opex_share": 0.23, "operating_expenses": 90261856, "ebit": 71032156, "base_assets": 557846202, "assets_factor": 1.04, "total_assets": 580160050, "current_share": 0.274, "current_assets": 158963854, "leverage_base": 0.375, "leverage_shift": -0.028, "leverage": 0.347, "total_liabilities": 201315537, "current_liability_share": 0.702, "current_liabilities": 141323507, "equity": 378844513, "working_capital": 17640347, "retained_share": -0.192, "retained_earnings": -111390730 }, { "id": 112, "company_id": 13, "fiscal_year": 2020, "base_revenue": 326770129, "year_scale": 1.085, "revenue": 354545590, "cogs_base": 0.725, "cogs_shift": -0.032, "cogs_ratio": 0.693, "cost_of_sales": 245700094, "gross_profit": 108845496, "opex_base": 0.086, "opex_shift": -0.013, "opex_share": 0.073, "operating_expenses": 25881828, "ebit": 82963668, "base_assets": 473816687, "assets_factor": 0.999, "total_assets": 473342870, "current_share": 0.415, "current_assets": 196437291, "leverage_base": 0.253, "leverage_shift": -0.071, "leverage": 0.182, "total_liabilities": 86148402, "current_liability_share": 0.605, "current_liabilities": 52119783, "equity": 387194468, "working_capital": 144317508, "retained_share": -0.136, "retained_earnings": -64374630 }, { "id": 113, "company_id": 144, "fiscal_year": 2020, "base_revenue": 30841743, "year_scale": 1, "revenue": 30841743, "cogs_base": 0.807, "cogs_shift": 0.034, "cogs_ratio": 0.841, "cost_of_sales": 25937906, "gross_profit": 4903837, "opex_base": 0.236, "opex_shift": -0.02, "opex_share": 0.216, "operating_expenses": 6661816, "ebit": -1757979, "base_assets": 57982477, "assets_factor": 1.026, "total_assets": 59490021, "current_share": 0.156, "current_assets": 9280443, "leverage_base": 1.036, "leverage_shift": 0.049, "leverage": 1.085, "total_liabilities": 64546673, "current_liability_share": 0.706, "current_liabilities": 45569951, "equity": -5056652, "working_capital": -36289508, "retained_share": 0.149, "retained_earnings": 8864013 }, { "id": 114, "company_id": 110, "fiscal_year": 2019, "base_revenue": 330040802, "year_scale": 0.973, "revenue": 321129700, "cogs_base": 0.532, "cogs_shift": -0.031, "cogs_ratio": 0.501, "cost_of_sales": 160885980, "gross_profit": 160243720, "opex_base": 0.18, "opex_shift": -0.012, "opex_share": 0.168, "operating_expenses": 53949790, "ebit": 106293930, "base_assets": 778896293, "assets_factor": 1.001, "total_assets": 779675189, "current_share": 0.406, "current_assets": 316548127, "leverage_base": 0.896, "leverage_shift": 0.029, "leverage": 0.925, "total_liabilities": 721199550, "current_liability_share": 0.58, "current_liabilities": 418295739, "equity": 58475639, "working_capital": -101747612, "retained_share": -0.004, "retained_earnings": -3118701 }, { "id": 115, "company_id": 116, "fiscal_year": 2019, "base_revenue": 9845813, "year_scale": 1.006, "revenue": 9904888, "cogs_base": 0.839, "cogs_shift": 0.018, "cogs_ratio": 0.857, "cost_of_sales": 8488489, "gross_profit": 1416399, "opex_base": 0.097, "opex_shift": 0.028, "opex_share": 0.125, "operating_expenses": 1238111, "ebit": 178288, "base_assets": 22054621, "assets_factor": 0.901, "total_assets": 19871214, "current_share": 0.407, "current_assets": 8087584, "leverage_base": 0.907, "leverage_shift": -0.036, "leverage": 0.871, "total_liabilities": 17307827, "current_liability_share": 0.249, "current_liabilities": 4309649, "equity": 2563387, "working_capital": 3777935, "retained_share": 0.039, "retained_earnings": 774977 }, { "id": 116, "company_id": 28, "fiscal_year": 2019, "base_revenue": 503808235, "year_scale": 0.951, "revenue": 479121631, "cogs_base": 0.618, "cogs_shift": 0.014, "cogs_ratio": 0.632, "cost_of_sales": 302804871, "gross_profit": 176316760, "opex_base": 0.158, "opex_shift": -0.03, "opex_share": 0.128, "operating_expenses": 61327569, "ebit": 114989191, "base_assets": 488693988, "assets_factor": 1.096, "total_assets": 535608611, "current_share": 0.371, "current_assets": 198710795, "leverage_base": 0.369, "leverage_shift": -0.048, "leverage": 0.321, "total_liabilities": 171930364, "current_liability_share": 0.336, "current_liabilities": 57768602, "equity": 363678247, "working_capital": 140942193, "retained_share": 0.173, "retained_earnings": 92660290 }, { "id": 117, "company_id": 147, "fiscal_year": 2019, "base_revenue": 492775317, "year_scale": 1.113, "revenue": 548458928, "cogs_base": 0.796, "cogs_shift": -0.024, "cogs_ratio": 0.772, "cost_of_sales": 423410292, "gross_profit": 125048636, "opex_base": 0.193, "opex_shift": 0.002, "opex_share": 0.195, "operating_expenses": 106949491, "ebit": 18099145, "base_assets": 261170918, "assets_factor": 0.937, "total_assets": 244717150, "current_share": 0.331, "current_assets": 81001377, "leverage_base": 0.814, "leverage_shift": -0.046, "leverage": 0.768, "total_liabilities": 187942771, "current_liability_share": 0.714, "current_liabilities": 134191138, "equity": 56774379, "working_capital": -53189761, "retained_share": -0.094, "retained_earnings": -23003412 }, { "id": 118, "company_id": 139, "fiscal_year": 2019, "base_revenue": 579525061, "year_scale": 0.994, "revenue": 576047911, "cogs_base": 0.548, "cogs_shift": -0.025, "cogs_ratio": 0.523, "cost_of_sales": 301273057, "gross_profit": 274774854, "opex_base": 0.235, "opex_shift": -0.019, "opex_share": 0.216, "operating_expenses": 124426349, "ebit": 150348505, "base_assets": 417258044, "assets_factor": 1.124, "total_assets": 468998041, "current_share": 0.521, "current_assets": 244347979, "leverage_base": 0.488, "leverage_shift": -0.034, "leverage": 0.454, "total_liabilities": 212925111, "current_liability_share": 0.546, "current_liabilities": 116257111, "equity": 256072930, "working_capital": 128090868, "retained_share": 0.414, "retained_earnings": 194165189 }, { "id": 119, "company_id": 43, "fiscal_year": 2019, "base_revenue": 255453020, "year_scale": 1.088, "revenue": 277932886, "cogs_base": 0.827, "cogs_shift": 0.034, "cogs_ratio": 0.861, "cost_of_sales": 239300215, "gross_profit": 38632671, "opex_base": 0.14, "opex_shift": -0.014, "opex_share": 0.126, "operating_expenses": 35019544, "ebit": 3613127, "base_assets": 166044463, "assets_factor": 0.953, "total_assets": 158240373, "current_share": 0.189, "current_assets": 29907430, "leverage_base": 0.676, "leverage_shift": 0.057, "leverage": 0.733, "total_liabilities": 115990193, "current_liability_share": 0.646, "current_liabilities": 74929665, "equity": 42250180, "working_capital": -45022235, "retained_share": 0.438, "retained_earnings": 69309283 }, { "id": 120, "company_id": 150, "fiscal_year": 2020, "base_revenue": 3493720, "year_scale": 0.996, "revenue": 3479745, "cogs_base": 0.762, "cogs_shift": -0.029, "cogs_ratio": 0.733, "cost_of_sales": 2550653, "gross_profit": 929092, "opex_base": 0.11, "opex_shift": -0.006, "opex_share": 0.104, "operating_expenses": 361893, "ebit": 567199, "base_assets": 5135768, "assets_factor": 1.093, "total_assets": 5613394, "current_share": 0.376, "current_assets": 2110636, "leverage_base": 0.844, "leverage_shift": 0.075, "leverage": 0.919, "total_liabilities": 5158709, "current_liability_share": 0.676, "current_liabilities": 3487287, "equity": 454685, "working_capital": -1376651, "retained_share": 0.054, "retained_earnings": 303123 }, { "id": 121, "company_id": 4, "fiscal_year": 2019, "base_revenue": 306644459, "year_scale": 1.028, "revenue": 315230504, "cogs_base": 0.768, "cogs_shift": -0.022, "cogs_ratio": 0.746, "cost_of_sales": 235161956, "gross_profit": 80068548, "opex_base": 0.268, "opex_shift": -0.022, "opex_share": 0.246, "operating_expenses": 77546704, "ebit": 2521844, "base_assets": 303578014, "assets_factor": 1.036, "total_assets": 314506823, "current_share": 0.29, "current_assets": 91206979, "leverage_base": 0.989, "leverage_shift": 0.034, "leverage": 1.023, "total_liabilities": 321740480, "current_liability_share": 0.349, "current_liabilities": 112287428, "equity": -7233657, "working_capital": -21080449, "retained_share": -0.265, "retained_earnings": -83344308 }, { "id": 122, "company_id": 79, "fiscal_year": 2019, "base_revenue": 187598245, "year_scale": 0.896, "revenue": 168088028, "cogs_base": 0.58, "cogs_shift": -0.011, "cogs_ratio": 0.569, "cost_of_sales": 95642088, "gross_profit": 72445940, "opex_base": 0.149, "opex_shift": -0.017, "opex_share": 0.132, "operating_expenses": 22187620, "ebit": 50258320, "base_assets": 165086456, "assets_factor": 1.031, "total_assets": 170204136, "current_share": 0.465, "current_assets": 79144923, "leverage_base": 0.363, "leverage_shift": -0.008, "leverage": 0.355, "total_liabilities": 60422468, "current_liability_share": 0.205, "current_liabilities": 12386606, "equity": 109781668, "working_capital": 66758317, "retained_share": -0.128, "retained_earnings": -21786129 }, { "id": 123, "company_id": 74, "fiscal_year": 2019, "base_revenue": 11585763, "year_scale": 0.911, "revenue": 10554630, "cogs_base": 0.518, "cogs_shift": -0.017, "cogs_ratio": 0.501, "cost_of_sales": 5287870, "gross_profit": 5266760, "opex_base": 0.233, "opex_shift": -0.019, "opex_share": 0.214, "operating_expenses": 2258691, "ebit": 3008069, "base_assets": 20043370, "assets_factor": 1.072, "total_assets": 21486493, "current_share": 0.41, "current_assets": 8809462, "leverage_base": 0.35, "leverage_shift": -0.079, "leverage": 0.271, "total_liabilities": 5822840, "current_liability_share": 0.43, "current_liabilities": 2503821, "equity": 15663653, "working_capital": 6305641, "retained_share": 0.234, "retained_earnings": 5027839 }, { "id": 124, "company_id": 83, "fiscal_year": 2020, "base_revenue": 8742573, "year_scale": 0.963, "revenue": 8419098, "cogs_base": 0.577, "cogs_shift": 0.029, "cogs_ratio": 0.606, "cost_of_sales": 5101973, "gross_profit": 3317125, "opex_base": 0.213, "opex_shift": 0.014, "opex_share": 0.227, "operating_expenses": 1911135, "ebit": 1405990, "base_assets": 11277919, "assets_factor": 1.006, "total_assets": 11345587, "current_share": 0.413, "current_assets": 4685727, "leverage_base": 0.705, "leverage_shift": 0.012, "leverage": 0.717, "total_liabilities": 8134786, "current_liability_share": 0.526, "current_liabilities": 4278897, "equity": 3210801, "working_capital": 406830, "retained_share": 0.355, "retained_earnings": 4027683 }, { "id": 125, "company_id": 54, "fiscal_year": 2019, "base_revenue": 121809344, "year_scale": 0.906, "revenue": 110359266, "cogs_base": 0.747, "cogs_shift": 0.007, "cogs_ratio": 0.754, "cost_of_sales": 83210887, "gross_profit": 27148379, "opex_base": 0.176, "opex_shift": 0.028, "opex_share": 0.204, "operating_expenses": 22513290, "ebit": 4635089, "base_assets": 203421604, "assets_factor": 0.971, "total_assets": 197522377, "current_share": 0.196, "current_assets": 38714386, "leverage_base": 0.318, "leverage_shift": 0.043, "leverage": 0.361, "total_liabilities": 71305578, "current_liability_share": 0.696, "current_liabilities": 49628682, "equity": 126216799, "working_capital": -10914296, "retained_share": 0.357, "retained_earnings": 70515489 }, { "id": 126, "company_id": 70, "fiscal_year": 2021, "base_revenue": 2286869, "year_scale": 0.986, "revenue": 2254853, "cogs_base": 0.503, "cogs_shift": 0, "cogs_ratio": 0.503, "cost_of_sales": 1134191, "gross_profit": 1120662, "opex_base": 0.262, "opex_shift": 0.022, "opex_share": 0.284, "operating_expenses": 640378, "ebit": 480284, "base_assets": 3155879, "assets_factor": 1.019, "total_assets": 3215841, "current_share": 0.157, "current_assets": 504887, "leverage_base": 0.373, "leverage_shift": 0.047, "leverage": 0.42, "total_liabilities": 1350653, "current_liability_share": 0.674, "current_liabilities": 910340, "equity": 1865188, "working_capital": -405453, "retained_share": -0.09, "retained_earnings": -289426 }, { "id": 127, "company_id": 131, "fiscal_year": 2019, "base_revenue": 137805267, "year_scale": 0.958, "revenue": 132017446, "cogs_base": 0.649, "cogs_shift": 0.008, "cogs_ratio": 0.657, "cost_of_sales": 86735462, "gross_profit": 45281984, "opex_base": 0.13, "opex_shift": -0.024, "opex_share": 0.106, "operating_expenses": 13993849, "ebit": 31288135, "base_assets": 288013008, "assets_factor": 1.024, "total_assets": 294925320, "current_share": 0.32, "current_assets": 94376102, "leverage_base": 0.82, "leverage_shift": 0.02, "leverage": 0.84, "total_liabilities": 247737269, "current_liability_share": 0.687, "current_liabilities": 170195504, "equity": 47188051, "working_capital": -75819402, "retained_share": -0.126, "retained_earnings": -37160590 }, { "id": 128, "company_id": 82, "fiscal_year": 2019, "base_revenue": 890687326, "year_scale": 0.979, "revenue": 871982892, "cogs_base": 0.845, "cogs_shift": -0.038, "cogs_ratio": 0.807, "cost_of_sales": 703690194, "gross_profit": 168292698, "opex_base": 0.109, "opex_shift": -0.014, "opex_share": 0.095, "operating_expenses": 82838375, "ebit": 85454323, "base_assets": 1113359158, "assets_factor": 0.981, "total_assets": 1092205334, "current_share": 0.272, "current_assets": 297079851, "leverage_base": 1.006, "leverage_shift": 0.077, "leverage": 1.083, "total_liabilities": 1182858377, "current_liability_share": 0.566, "current_liabilities": 669497841, "equity": -90653043, "working_capital": -372417990, "retained_share": 0.408, "retained_earnings": 445619776 }, { "id": 129, "company_id": 78, "fiscal_year": 2020, "base_revenue": 632803211, "year_scale": 1.098, "revenue": 694817926, "cogs_base": 0.6, "cogs_shift": 0, "cogs_ratio": 0.6, "cost_of_sales": 416890756, "gross_profit": 277927170, "opex_base": 0.274, "opex_shift": -0.019, "opex_share": 0.255, "operating_expenses": 177178571, "ebit": 100748599, "base_assets": 1398495096, "assets_factor": 1.058, "total_assets": 1479607812, "current_share": 0.457, "current_assets": 676180770, "leverage_base": 0.267, "leverage_shift": -0.02, "leverage": 0.247, "total_liabilities": 365463130, "current_liability_share": 0.565, "current_liabilities": 206486668, "equity": 1114144682, "working_capital": 469694102, "retained_share": -0.286, "retained_earnings": -423167834 }, { "id": 130, "company_id": 3, "fiscal_year": 2020, "base_revenue": 623101552, "year_scale": 0.916, "revenue": 570761022, "cogs_base": 0.584, "cogs_shift": 0.02, "cogs_ratio": 0.604, "cost_of_sales": 344739657, "gross_profit": 226021365, "opex_base": 0.316, "opex_shift": -0.016, "opex_share": 0.3, "operating_expenses": 171228307, "ebit": 54793058, "base_assets": 1040579592, "assets_factor": 1.021, "total_assets": 1062431763, "current_share": 0.2, "current_assets": 212486353, "leverage_base": 0.3, "leverage_shift": 0.06, "leverage": 0.36, "total_liabilities": 382475435, "current_liability_share": 0.679, "current_liabilities": 259700820, "equity": 679956328, "working_capital": -47214467, "retained_share": 0.012, "retained_earnings": 12749181 }, { "id": 131, "company_id": 3, "fiscal_year": 2021, "base_revenue": 623101552, "year_scale": 1.003, "revenue": 624970857, "cogs_base": 0.584, "cogs_shift": 0.025, "cogs_ratio": 0.609, "cost_of_sales": 380607252, "gross_profit": 244363605, "opex_base": 0.316, "opex_shift": 0.028, "opex_share": 0.344, "operating_expenses": 214989975, "ebit": 29373630, "base_assets": 1040579592, "assets_factor": 0.947, "total_assets": 985428874, "current_share": 0.326, "current_assets": 321249813, "leverage_base": 0.3, "leverage_shift": 0.048, "leverage": 0.348, "total_liabilities": 342929248, "current_liability_share": 0.273, "current_liabilities": 93619685, "equity": 642499626, "working_capital": 227630128, "retained_share": 0.012, "retained_earnings": 11825146 }, { "id": 132, "company_id": 139, "fiscal_year": 2020, "base_revenue": 579525061, "year_scale": 0.978, "revenue": 566775510, "cogs_base": 0.548, "cogs_shift": -0.027, "cogs_ratio": 0.521, "cost_of_sales": 295290041, "gross_profit": 271485469, "opex_base": 0.235, "opex_shift": 0.029, "opex_share": 0.264, "operating_expenses": 149628735, "ebit": 121856734, "base_assets": 417258044, "assets_factor": 0.942, "total_assets": 393057077, "current_share": 0.442, "current_assets": 173731228, "leverage_base": 0.488, "leverage_shift": 0.028, "leverage": 0.516, "total_liabilities": 202817452, "current_liability_share": 0.521, "current_liabilities": 105667892, "equity": 190239625, "working_capital": 68063336, "retained_share": 0.414, "retained_earnings": 162725630 }, { "id": 133, "company_id": 50, "fiscal_year": 2019, "base_revenue": 3433492, "year_scale": 1.135, "revenue": 3897013, "cogs_base": 0.571, "cogs_shift": -0.025, "cogs_ratio": 0.546, "cost_of_sales": 2127769, "gross_profit": 1769244, "opex_base": 0.268, "opex_shift": 0.027, "opex_share": 0.295, "operating_expenses": 1149619, "ebit": 619625, "base_assets": 2712459, "assets_factor": 1.033, "total_assets": 2801970, "current_share": 0.355, "current_assets": 994699, "leverage_base": 0.551, "leverage_shift": 0.034, "leverage": 0.585, "total_liabilities": 1639152, "current_liability_share": 0.716, "current_liabilities": 1173633, "equity": 1162818, "working_capital": -178934, "retained_share": 0.101, "retained_earnings": 282999 }, { "id": 134, "company_id": 125, "fiscal_year": 2019, "base_revenue": 8925226, "year_scale": 1.113, "revenue": 9933777, "cogs_base": 0.543, "cogs_shift": 0.006, "cogs_ratio": 0.549, "cost_of_sales": 5453644, "gross_profit": 4480133, "opex_base": 0.219, "opex_shift": 0.003, "opex_share": 0.222, "operating_expenses": 2205298, "ebit": 2274835, "base_assets": 18653722, "assets_factor": 0.973, "total_assets": 18150072, "current_share": 0.427, "current_assets": 7750081, "leverage_base": 0.676, "leverage_shift": 0.056, "leverage": 0.732, "total_liabilities": 13285853, "current_liability_share": 0.586, "current_liabilities": 7785510, "equity": 4864219, "working_capital": -35429, "retained_share": 0.372, "retained_earnings": 6751827 }, { "id": 135, "company_id": 21, "fiscal_year": 2020, "base_revenue": 2076489, "year_scale": 0.88, "revenue": 1827310, "cogs_base": 0.569, "cogs_shift": -0.01, "cogs_ratio": 0.559, "cost_of_sales": 1021466, "gross_profit": 805844, "opex_base": 0.314, "opex_shift": -0.004, "opex_share": 0.31, "operating_expenses": 566466, "ebit": 239378, "base_assets": 3883034, "assets_factor": 0.951, "total_assets": 3692765, "current_share": 0.514, "current_assets": 1898081, "leverage_base": 1.029, "leverage_shift": -0.076, "leverage": 0.953, "total_liabilities": 3519205, "current_liability_share": 0.747, "current_liabilities": 2628846, "equity": 173560, "working_capital": -730765, "retained_share": 0.248, "retained_earnings": 915806 }, { "id": 136, "company_id": 25, "fiscal_year": 2019, "base_revenue": 19188936, "year_scale": 0.988, "revenue": 18958669, "cogs_base": 0.563, "cogs_shift": -0.032, "cogs_ratio": 0.531, "cost_of_sales": 10067053, "gross_profit": 8891616, "opex_base": 0.089, "opex_shift": -0.025, "opex_share": 0.064, "operating_expenses": 1213355, "ebit": 7678261, "base_assets": 34348195, "assets_factor": 0.962, "total_assets": 33042964, "current_share": 0.584, "current_assets": 19297091, "leverage_base": 1.036, "leverage_shift": -0.06, "leverage": 0.976, "total_liabilities": 32249933, "current_liability_share": 0.456, "current_liabilities": 14705969, "equity": 793031, "working_capital": 4591122, "retained_share": -0.101, "retained_earnings": -3337339 }, { "id": 137, "company_id": 35, "fiscal_year": 2019, "base_revenue": 499075362, "year_scale": 0.938, "revenue": 468132690, "cogs_base": 0.808, "cogs_shift": -0.033, "cogs_ratio": 0.775, "cost_of_sales": 362802835, "gross_profit": 105329855, "opex_base": 0.219, "opex_shift": 0.021, "opex_share": 0.24, "operating_expenses": 112351846, "ebit": -7021991, "base_assets": 1092975043, "assets_factor": 0.99, "total_assets": 1082045293, "current_share": 0.222, "current_assets": 240214055, "leverage_base": 0.466, "leverage_shift": -0.016, "leverage": 0.45, "total_liabilities": 486920382, "current_liability_share": 0.461, "current_liabilities": 224470296, "equity": 595124911, "working_capital": 15743759, "retained_share": -0.121, "retained_earnings": -130927480 }, { "id": 138, "company_id": 85, "fiscal_year": 2020, "base_revenue": 764033933, "year_scale": 0.966, "revenue": 738056779, "cogs_base": 0.535, "cogs_shift": -0.032, "cogs_ratio": 0.503, "cost_of_sales": 371242560, "gross_profit": 366814219, "opex_base": 0.173, "opex_shift": 0.018, "opex_share": 0.191, "operating_expenses": 140968845, "ebit": 225845374, "base_assets": 1115489542, "assets_factor": 1.06, "total_assets": 1182418915, "current_share": 0.352, "current_assets": 416211458, "leverage_base": 0.607, "leverage_shift": 0.027, "leverage": 0.634, "total_liabilities": 749653592, "current_liability_share": 0.607, "current_liabilities": 455039730, "equity": 432765323, "working_capital": -38828272, "retained_share": -0.284, "retained_earnings": -335806972 }, { "id": 139, "company_id": 64, "fiscal_year": 2020, "base_revenue": 43863760, "year_scale": 1.074, "revenue": 47109678, "cogs_base": 0.785, "cogs_shift": 0.017, "cogs_ratio": 0.802, "cost_of_sales": 37781962, "gross_profit": 9327716, "opex_base": 0.25, "opex_shift": -0.025, "opex_share": 0.225, "operating_expenses": 10599678, "ebit": -1271962, "base_assets": 70182016, "assets_factor": 0.956, "total_assets": 67094007, "current_share": 0.384, "current_assets": 25764099, "leverage_base": 0.474, "leverage_shift": -0.029, "leverage": 0.445, "total_liabilities": 29856833, "current_liability_share": 0.528, "current_liabilities": 15764408, "equity": 37237174, "working_capital": 9999691, "retained_share": 0.434, "retained_earnings": 29118799 }, { "id": 140, "company_id": 148, "fiscal_year": 2019, "base_revenue": 2499778, "year_scale": 1.154, "revenue": 2884744, "cogs_base": 0.807, "cogs_shift": 0.02, "cogs_ratio": 0.827, "cost_of_sales": 2385683, "gross_profit": 499061, "opex_base": 0.251, "opex_shift": -0.018, "opex_share": 0.233, "operating_expenses": 672145, "ebit": -173084, "base_assets": 3624678, "assets_factor": 0.977, "total_assets": 3541310, "current_share": 0.252, "current_assets": 892410, "leverage_base": 0.923, "leverage_shift": 0.047, "leverage": 0.97, "total_liabilities": 3435071, "current_liability_share": 0.644, "current_liabilities": 2212186, "equity": 106239, "working_capital": -1319776, "retained_share": 0.108, "retained_earnings": 382461 }, { "id": 141, "company_id": 108, "fiscal_year": 2020, "base_revenue": 303723572, "year_scale": 1.067, "revenue": 324073051, "cogs_base": 0.782, "cogs_shift": 0.026, "cogs_ratio": 0.808, "cost_of_sales": 261851025, "gross_profit": 62222026, "opex_base": 0.232, "opex_shift": -0.005, "opex_share": 0.227, "operating_expenses": 73564583, "ebit": -11342557, "base_assets": 406989586, "assets_factor": 1.037, "total_assets": 422048201, "current_share": 0.55, "current_assets": 232126511, "leverage_base": 0.651, "leverage_shift": -0.06, "leverage": 0.591, "total_liabilities": 249430487, "current_liability_share": 0.316, "current_liabilities": 78820034, "equity": 172617714, "working_capital": 153306477, "retained_share": 0.397, "retained_earnings": 167553136 }, { "id": 142, "company_id": 38, "fiscal_year": 2020, "base_revenue": 148448132, "year_scale": 1.04, "revenue": 154386057, "cogs_base": 0.591, "cogs_shift": 0.008, "cogs_ratio": 0.599, "cost_of_sales": 92477248, "gross_profit": 61908809, "opex_base": 0.254, "opex_shift": 0.021, "opex_share": 0.275, "operating_expenses": 42456166, "ebit": 19452643, "base_assets": 345884148, "assets_factor": 0.964, "total_assets": 333432319, "current_share": 0.484, "current_assets": 161381242, "leverage_base": 0.464, "leverage_shift": 0.049, "leverage": 0.513, "total_liabilities": 171050780, "current_liability_share": 0.352, "current_liabilities": 60209875, "equity": 162381539, "working_capital": 101171367, "retained_share": -0.014, "retained_earnings": -4668052 }, { "id": 143, "company_id": 46, "fiscal_year": 2020, "base_revenue": 21023727, "year_scale": 0.966, "revenue": 20308920, "cogs_base": 0.511, "cogs_shift": 0, "cogs_ratio": 0.511, "cost_of_sales": 10377858, "gross_profit": 9931062, "opex_base": 0.186, "opex_shift": -0.003, "opex_share": 0.183, "operating_expenses": 3716532, "ebit": 6214530, "base_assets": 24387523, "assets_factor": 0.987, "total_assets": 24070485, "current_share": 0.243, "current_assets": 5849128, "leverage_base": 0.729, "leverage_shift": 0.068, "leverage": 0.797, "total_liabilities": 19184177, "current_liability_share": 0.217, "current_liabilities": 4162966, "equity": 4886308, "working_capital": 1686162, "retained_share": -0.103, "retained_earnings": -2479260 }, { "id": 144, "company_id": 2, "fiscal_year": 2019, "base_revenue": 76982381, "year_scale": 1.004, "revenue": 77290311, "cogs_base": 0.759, "cogs_shift": -0.003, "cogs_ratio": 0.756, "cost_of_sales": 58431475, "gross_profit": 18858836, "opex_base": 0.14, "opex_shift": 0.013, "opex_share": 0.153, "operating_expenses": 11825418, "ebit": 7033418, "base_assets": 73903086, "assets_factor": 1.027, "total_assets": 75898469, "current_share": 0.387, "current_assets": 29372708, "leverage_base": 0.693, "leverage_shift": -0.064, "leverage": 0.629, "total_liabilities": 47740137, "current_liability_share": 0.264, "current_liabilities": 12603396, "equity": 28158332, "working_capital": 16769312, "retained_share": 0.386, "retained_earnings": 29296809 }, { "id": 145, "company_id": 49, "fiscal_year": 2019, "base_revenue": 3735711, "year_scale": 1.103, "revenue": 4120489, "cogs_base": 0.512, "cogs_shift": 0.014, "cogs_ratio": 0.526, "cost_of_sales": 2167377, "gross_profit": 1953112, "opex_base": 0.219, "opex_shift": -0.001, "opex_share": 0.218, "operating_expenses": 898267, "ebit": 1054845, "base_assets": 7695565, "assets_factor": 0.976, "total_assets": 7510871, "current_share": 0.27, "current_assets": 2027935, "leverage_base": 0.701, "leverage_shift": 0.006, "leverage": 0.707, "total_liabilities": 5310186, "current_liability_share": 0.304, "current_liabilities": 1614297, "equity": 2200685, "working_capital": 413638, "retained_share": 0.044, "retained_earnings": 330478 }, { "id": 146, "company_id": 147, "fiscal_year": 2020, "base_revenue": 492775317, "year_scale": 1, "revenue": 492775317, "cogs_base": 0.796, "cogs_shift": -0.036, "cogs_ratio": 0.76, "cost_of_sales": 374509241, "gross_profit": 118266076, "opex_base": 0.193, "opex_shift": 0.018, "opex_share": 0.211, "operating_expenses": 103975592, "ebit": 14290484, "base_assets": 261170918, "assets_factor": 0.992, "total_assets": 259081551, "current_share": 0.18, "current_assets": 46634679, "leverage_base": 0.814, "leverage_shift": 0.063, "leverage": 0.877, "total_liabilities": 227214520, "current_liability_share": 0.419, "current_liabilities": 95202884, "equity": 31867031, "working_capital": -48568205, "retained_share": -0.094, "retained_earnings": -24353666 }, { "id": 147, "company_id": 66, "fiscal_year": 2019, "base_revenue": 6565351, "year_scale": 0.973, "revenue": 6388087, "cogs_base": 0.546, "cogs_shift": 0.001, "cogs_ratio": 0.547, "cost_of_sales": 3494284, "gross_profit": 2893803, "opex_base": 0.291, "opex_shift": -0.026, "opex_share": 0.265, "operating_expenses": 1692843, "ebit": 1200960, "base_assets": 7287540, "assets_factor": 1.05, "total_assets": 7651917, "current_share": 0.584, "current_assets": 4468720, "leverage_base": 0.598, "leverage_shift": 0.007, "leverage": 0.605, "total_liabilities": 4629410, "current_liability_share": 0.239, "current_liabilities": 1106429, "equity": 3022507, "working_capital": 3362291, "retained_share": 0.147, "retained_earnings": 1124832 }, { "id": 148, "company_id": 116, "fiscal_year": 2020, "base_revenue": 9845813, "year_scale": 1.055, "revenue": 10387333, "cogs_base": 0.839, "cogs_shift": -0.038, "cogs_ratio": 0.801, "cost_of_sales": 8320254, "gross_profit": 2067079, "opex_base": 0.097, "opex_shift": -0.004, "opex_share": 0.093, "operating_expenses": 966022, "ebit": 1101057, "base_assets": 22054621, "assets_factor": 1.017, "total_assets": 22429550, "current_share": 0.55, "current_assets": 12336253, "leverage_base": 0.907, "leverage_shift": -0.025, "leverage": 0.882, "total_liabilities": 19782863, "current_liability_share": 0.661, "current_liabilities": 13076472, "equity": 2646687, "working_capital": -740219, "retained_share": 0.039, "retained_earnings": 874752 }, { "id": 149, "company_id": 118, "fiscal_year": 2020, "base_revenue": 93287325, "year_scale": 1.047, "revenue": 97671829, "cogs_base": 0.738, "cogs_shift": -0.035, "cogs_ratio": 0.703, "cost_of_sales": 68663296, "gross_profit": 29008533, "opex_base": 0.287, "opex_shift": -0.001, "opex_share": 0.286, "operating_expenses": 27934143, "ebit": 1074390, "base_assets": 176313044, "assets_factor": 1.009, "total_assets": 177899861, "current_share": 0.273, "current_assets": 48566662, "leverage_base": 0.708, "leverage_shift": -0.065, "leverage": 0.643, "total_liabilities": 114389611, "current_liability_share": 0.516, "current_liabilities": 59025039, "equity": 63510250, "working_capital": -10458377, "retained_share": 0.279, "retained_earnings": 49634061 }, { "id": 150, "company_id": 50, "fiscal_year": 2020, "base_revenue": 3433492, "year_scale": 1.047, "revenue": 3594866, "cogs_base": 0.571, "cogs_shift": 0.039, "cogs_ratio": 0.61, "cost_of_sales": 2192868, "gross_profit": 1401998, "opex_base": 0.268, "opex_shift": 0, "opex_share": 0.268, "operating_expenses": 963424, "ebit": 438574, "base_assets": 2712459, "assets_factor": 0.966, "total_assets": 2620235, "current_share": 0.271, "current_assets": 710084, "leverage_base": 0.551, "leverage_shift": -0.032, "leverage": 0.519, "total_liabilities": 1359902, "current_liability_share": 0.611, "current_liabilities": 830900, "equity": 1260333, "working_capital": -120816, "retained_share": 0.101, "retained_earnings": 264644 }, { "id": 151, "company_id": 140, "fiscal_year": 2019, "base_revenue": 368448027, "year_scale": 1.113, "revenue": 410082654, "cogs_base": 0.837, "cogs_shift": 0.038, "cogs_ratio": 0.875, "cost_of_sales": 358822322, "gross_profit": 51260332, "opex_base": 0.087, "opex_shift": -0.013, "opex_share": 0.074, "operating_expenses": 30346116, "ebit": 20914216, "base_assets": 666890929, "assets_factor": 1.02, "total_assets": 680228748, "current_share": 0.494, "current_assets": 336033002, "leverage_base": 0.836, "leverage_shift": 0.046, "leverage": 0.882, "total_liabilities": 599961756, "current_liability_share": 0.513, "current_liabilities": 307780381, "equity": 80266992, "working_capital": 28252621, "retained_share": -0.245, "retained_earnings": -166656043 }, { "id": 152, "company_id": 93, "fiscal_year": 2020, "base_revenue": 587768671, "year_scale": 0.914, "revenue": 537220565, "cogs_base": 0.663, "cogs_shift": 0.018, "cogs_ratio": 0.681, "cost_of_sales": 365847205, "gross_profit": 171373360, "opex_base": 0.193, "opex_shift": 0.001, "opex_share": 0.194, "operating_expenses": 104220790, "ebit": 67152570, "base_assets": 446704190, "assets_factor": 0.928, "total_assets": 414541488, "current_share": 0.289, "current_assets": 119802490, "leverage_base": 0.588, "leverage_shift": 0.055, "leverage": 0.643, "total_liabilities": 266550177, "current_liability_share": 0.229, "current_liabilities": 61039991, "equity": 147991311, "working_capital": 58762499, "retained_share": 0.185, "retained_earnings": 76690175 }, { "id": 153, "company_id": 2, "fiscal_year": 2020, "base_revenue": 76982381, "year_scale": 1.056, "revenue": 81293394, "cogs_base": 0.759, "cogs_shift": -0.028, "cogs_ratio": 0.731, "cost_of_sales": 59425471, "gross_profit": 21867923, "opex_base": 0.14, "opex_shift": -0.004, "opex_share": 0.136, "operating_expenses": 11055902, "ebit": 10812021, "base_assets": 73903086, "assets_factor": 0.989, "total_assets": 73090152, "current_share": 0.164, "current_assets": 11986785, "leverage_base": 0.693, "leverage_shift": -0.033, "leverage": 0.66, "total_liabilities": 48239500, "current_liability_share": 0.713, "current_liabilities": 34394764, "equity": 24850652, "working_capital": -22407979, "retained_share": 0.386, "retained_earnings": 28212799 }, { "id": 154, "company_id": 145, "fiscal_year": 2019, "base_revenue": 84158180, "year_scale": 0.997, "revenue": 83905705, "cogs_base": 0.581, "cogs_shift": -0.03, "cogs_ratio": 0.551, "cost_of_sales": 46232043, "gross_profit": 37673662, "opex_base": 0.2, "opex_shift": 0.022, "opex_share": 0.222, "operating_expenses": 18627067, "ebit": 19046595, "base_assets": 102672980, "assets_factor": 1.084, "total_assets": 111297510, "current_share": 0.526, "current_assets": 58542490, "leverage_base": 0.348, "leverage_shift": -0.009, "leverage": 0.339, "total_liabilities": 37729856, "current_liability_share": 0.628, "current_liabilities": 23694350, "equity": 73567654, "working_capital": 34848140, "retained_share": 0.139, "retained_earnings": 15470354 }, { "id": 155, "company_id": 41, "fiscal_year": 2020, "base_revenue": 2268764, "year_scale": 1.045, "revenue": 2370858, "cogs_base": 0.691, "cogs_shift": 0.026, "cogs_ratio": 0.717, "cost_of_sales": 1699905, "gross_profit": 670953, "opex_base": 0.183, "opex_shift": -0.03, "opex_share": 0.153, "operating_expenses": 362741, "ebit": 308212, "base_assets": 1361258, "assets_factor": 1.02, "total_assets": 1388483, "current_share": 0.34, "current_assets": 472084, "leverage_base": 0.67, "leverage_shift": -0.034, "leverage": 0.636, "total_liabilities": 883075, "current_liability_share": 0.724, "current_liabilities": 639346, "equity": 505408, "working_capital": -167262, "retained_share": 0.053, "retained_earnings": 73590 }, { "id": 156, "company_id": 125, "fiscal_year": 2020, "base_revenue": 8925226, "year_scale": 0.882, "revenue": 7872049, "cogs_base": 0.543, "cogs_shift": 0.023, "cogs_ratio": 0.566, "cost_of_sales": 4455580, "gross_profit": 3416469, "opex_base": 0.219, "opex_shift": 0.016, "opex_share": 0.235, "operating_expenses": 1849932, "ebit": 1566537, "base_assets": 18653722, "assets_factor": 1.03, "total_assets": 19213334, "current_share": 0.321, "current_assets": 6167480, "leverage_base": 0.676, "leverage_shift": -0.02, "leverage": 0.656, "total_liabilities": 12603947, "current_liability_share": 0.673, "current_liabilities": 8482456, "equity": 6609387, "working_capital": -2314976, "retained_share": 0.372, "retained_earnings": 7147360 }, { "id": 157, "company_id": 129, "fiscal_year": 2020, "base_revenue": 787869176, "year_scale": 0.945, "revenue": 744536371, "cogs_base": 0.53, "cogs_shift": 0.014, "cogs_ratio": 0.544, "cost_of_sales": 405027786, "gross_profit": 339508585, "opex_base": 0.142, "opex_shift": 0.005, "opex_share": 0.147, "operating_expenses": 109446847, "ebit": 230061738, "base_assets": 1599374427, "assets_factor": 0.992, "total_assets": 1586579432, "current_share": 0.596, "current_assets": 945601341, "leverage_base": 0.365, "leverage_shift": -0.054, "leverage": 0.311, "total_liabilities": 493426203, "current_liability_share": 0.668, "current_liabilities": 329608704, "equity": 1093153229, "working_capital": 615992637, "retained_share": 0.211, "retained_earnings": 334768260 }, { "id": 158, "company_id": 36, "fiscal_year": 2019, "base_revenue": 828735375, "year_scale": 0.879, "revenue": 728458395, "cogs_base": 0.583, "cogs_shift": 0.008, "cogs_ratio": 0.591, "cost_of_sales": 430518911, "gross_profit": 297939484, "opex_base": 0.113, "opex_shift": 0.006, "opex_share": 0.119, "operating_expenses": 86686549, "ebit": 211252935, "base_assets": 737574484, "assets_factor": 1.092, "total_assets": 805431337, "current_share": 0.528, "current_assets": 425267746, "leverage_base": 0.617, "leverage_shift": -0.019, "leverage": 0.598, "total_liabilities": 481647940, "current_liability_share": 0.344, "current_liabilities": 165686891, "equity": 323783397, "working_capital": 259580855, "retained_share": -0.16, "retained_earnings": -128869014 }, { "id": 159, "company_id": 79, "fiscal_year": 2020, "base_revenue": 187598245, "year_scale": 0.911, "revenue": 170902001, "cogs_base": 0.58, "cogs_shift": 0.005, "cogs_ratio": 0.585, "cost_of_sales": 99977671, "gross_profit": 70924330, "opex_base": 0.149, "opex_shift": -0.004, "opex_share": 0.145, "operating_expenses": 24780790, "ebit": 46143540, "base_assets": 165086456, "assets_factor": 1.128, "total_assets": 186217522, "current_share": 0.592, "current_assets": 110240773, "leverage_base": 0.363, "leverage_shift": 0.029, "leverage": 0.392, "total_liabilities": 72997269, "current_liability_share": 0.509, "current_liabilities": 37155610, "equity": 113220253, "working_capital": 73085163, "retained_share": -0.128, "retained_earnings": -23835843 }, { "id": 160, "company_id": 135, "fiscal_year": 2021, "base_revenue": 2065895, "year_scale": 1.104, "revenue": 2280748, "cogs_base": 0.697, "cogs_shift": -0.029, "cogs_ratio": 0.668, "cost_of_sales": 1523540, "gross_profit": 757208, "opex_base": 0.314, "opex_shift": 0.023, "opex_share": 0.337, "operating_expenses": 768612, "ebit": -11404, "base_assets": 3057525, "assets_factor": 1.029, "total_assets": 3146193, "current_share": 0.262, "current_assets": 824303, "leverage_base": 0.792, "leverage_shift": 0.019, "leverage": 0.811, "total_liabilities": 2551563, "current_liability_share": 0.504, "current_liabilities": 1285988, "equity": 594630, "working_capital": -461685, "retained_share": 0.118, "retained_earnings": 371251 }, { "id": 161, "company_id": 28, "fiscal_year": 2020, "base_revenue": 503808235, "year_scale": 0.975, "revenue": 491213029, "cogs_base": 0.618, "cogs_shift": 0.036, "cogs_ratio": 0.654, "cost_of_sales": 321253321, "gross_profit": 169959708, "opex_base": 0.158, "opex_shift": -0.023, "opex_share": 0.135, "operating_expenses": 66313759, "ebit": 103645949, "base_assets": 488693988, "assets_factor": 0.993, "total_assets": 485273130, "current_share": 0.383, "current_assets": 185859609, "leverage_base": 0.369, "leverage_shift": 0.061, "leverage": 0.43, "total_liabilities": 208667446, "current_liability_share": 0.735, "current_liabilities": 153370573, "equity": 276605684, "working_capital": 32489036, "retained_share": 0.173, "retained_earnings": 83952251 }, { "id": 162, "company_id": 41, "fiscal_year": 2021, "base_revenue": 2268764, "year_scale": 0.885, "revenue": 2007856, "cogs_base": 0.691, "cogs_shift": -0.007, "cogs_ratio": 0.684, "cost_of_sales": 1373374, "gross_profit": 634482, "opex_base": 0.183, "opex_shift": 0.024, "opex_share": 0.207, "operating_expenses": 415626, "ebit": 218856, "base_assets": 1361258, "assets_factor": 1.048, "total_assets": 1426598, "current_share": 0.409, "current_assets": 583479, "leverage_base": 0.67, "leverage_shift": -0.069, "leverage": 0.601, "total_liabilities": 857385, "current_liability_share": 0.59, "current_liabilities": 505857, "equity": 569213, "working_capital": 77622, "retained_share": 0.053, "retained_earnings": 75610 }, { "id": 163, "company_id": 55, "fiscal_year": 2019, "base_revenue": 382049597, "year_scale": 1.002, "revenue": 382813696, "cogs_base": 0.726, "cogs_shift": 0.016, "cogs_ratio": 0.742, "cost_of_sales": 284047762, "gross_profit": 98765934, "opex_base": 0.117, "opex_shift": -0.02, "opex_share": 0.097, "operating_expenses": 37132929, "ebit": 61633005, "base_assets": 309460174, "assets_factor": 0.955, "total_assets": 295534466, "current_share": 0.437, "current_assets": 129148562, "leverage_base": 0.304, "leverage_shift": -0.076, "leverage": 0.228, "total_liabilities": 67381858, "current_liability_share": 0.201, "current_liabilities": 13543753, "equity": 228152608, "working_capital": 115604809, "retained_share": 0.402, "retained_earnings": 118804855 }, { "id": 164, "company_id": 143, "fiscal_year": 2019, "base_revenue": 9799587, "year_scale": 1.046, "revenue": 10250368, "cogs_base": 0.709, "cogs_shift": 0.033, "cogs_ratio": 0.742, "cost_of_sales": 7605773, "gross_profit": 2644595, "opex_base": 0.187, "opex_shift": 0.023, "opex_share": 0.21, "operating_expenses": 2152577, "ebit": 492018, "base_assets": 14405393, "assets_factor": 0.995, "total_assets": 14333366, "current_share": 0.567, "current_assets": 8127019, "leverage_base": 0.967, "leverage_shift": 0.068, "leverage": 1.035, "total_liabilities": 14835034, "current_liability_share": 0.507, "current_liabilities": 7521362, "equity": -501668, "working_capital": 605657, "retained_share": -0.063, "retained_earnings": -903002 }, { "id": 165, "company_id": 57, "fiscal_year": 2019, "base_revenue": 616464417, "year_scale": 0.994, "revenue": 612765630, "cogs_base": 0.726, "cogs_shift": -0.031, "cogs_ratio": 0.695, "cost_of_sales": 425872113, "gross_profit": 186893517, "opex_base": 0.092, "opex_shift": -0.012, "opex_share": 0.08, "operating_expenses": 49021250, "ebit": 137872267, "base_assets": 795239098, "assets_factor": 1.007, "total_assets": 800805772, "current_share": 0.319, "current_assets": 255457041, "leverage_base": 1.007, "leverage_shift": 0.005, "leverage": 1.012, "total_liabilities": 810415441, "current_liability_share": 0.29, "current_liabilities": 235020478, "equity": -9609669, "working_capital": 20436563, "retained_share": -0.285, "retained_earnings": -228229645 }, { "id": 166, "company_id": 13, "fiscal_year": 2021, "base_revenue": 326770129, "year_scale": 1.085, "revenue": 354545590, "cogs_base": 0.725, "cogs_shift": -0.017, "cogs_ratio": 0.708, "cost_of_sales": 251018278, "gross_profit": 103527312, "opex_base": 0.086, "opex_shift": -0.001, "opex_share": 0.085, "operating_expenses": 30136375, "ebit": 73390937, "base_assets": 473816687, "assets_factor": 0.99, "total_assets": 469078520, "current_share": 0.339, "current_assets": 159017618, "leverage_base": 0.253, "leverage_shift": -0.062, "leverage": 0.191, "total_liabilities": 89593997, "current_liability_share": 0.204, "current_liabilities": 18277175, "equity": 379484523, "working_capital": 140740443, "retained_share": -0.136, "retained_earnings": -63794679 }, { "id": 167, "company_id": 66, "fiscal_year": 2020, "base_revenue": 6565351, "year_scale": 1.045, "revenue": 6860792, "cogs_base": 0.546, "cogs_shift": 0.005, "cogs_ratio": 0.551, "cost_of_sales": 3780296, "gross_profit": 3080496, "opex_base": 0.291, "opex_shift": 0.008, "opex_share": 0.299, "operating_expenses": 2051377, "ebit": 1029119, "base_assets": 7287540, "assets_factor": 0.923, "total_assets": 6726399, "current_share": 0.31, "current_assets": 2085184, "leverage_base": 0.598, "leverage_shift": -0.057, "leverage": 0.541, "total_liabilities": 3638982, "current_liability_share": 0.441, "current_liabilities": 1604791, "equity": 3087417, "working_capital": 480393, "retained_share": 0.147, "retained_earnings": 988781 }, { "id": 168, "company_id": 65, "fiscal_year": 2019, "base_revenue": 58150621, "year_scale": 1.002, "revenue": 58266922, "cogs_base": 0.726, "cogs_shift": -0.009, "cogs_ratio": 0.717, "cost_of_sales": 41777383, "gross_profit": 16489539, "opex_base": 0.296, "opex_shift": 0, "opex_share": 0.296, "operating_expenses": 17247009, "ebit": -757470, "base_assets": 56987609, "assets_factor": 0.991, "total_assets": 56474721, "current_share": 0.373, "current_assets": 21065071, "leverage_base": 0.724, "leverage_shift": -0.066, "leverage": 0.658, "total_liabilities": 37160366, "current_liability_share": 0.534, "current_liabilities": 19843635, "equity": 19314355, "working_capital": 1221436, "retained_share": -0.171, "retained_earnings": -9657177 }, { "id": 169, "company_id": 45, "fiscal_year": 2019, "base_revenue": 606586884, "year_scale": 0.985, "revenue": 597488081, "cogs_base": 0.819, "cogs_shift": 0.018, "cogs_ratio": 0.837, "cost_of_sales": 500097524, "gross_profit": 97390557, "opex_base": 0.135, "opex_shift": -0.029, "opex_share": 0.106, "operating_expenses": 63333737, "ebit": 34056820, "base_assets": 1073658785, "assets_factor": 0.963, "total_assets": 1033933410, "current_share": 0.151, "current_assets": 156123945, "leverage_base": 0.665, "leverage_shift": 0.05, "leverage": 0.715, "total_liabilities": 739262388, "current_liability_share": 0.512, "current_liabilities": 378502343, "equity": 294671022, "working_capital": -222378398, "retained_share": 0.374, "retained_earnings": 386691095 }, { "id": 170, "company_id": 128, "fiscal_year": 2019, "base_revenue": 838360433, "year_scale": 1.003, "revenue": 840875514, "cogs_base": 0.642, "cogs_shift": 0.033, "cogs_ratio": 0.675, "cost_of_sales": 567590972, "gross_profit": 273284542, "opex_base": 0.3, "opex_shift": -0.002, "opex_share": 0.298, "operating_expenses": 250580903, "ebit": 22703639, "base_assets": 1794091327, "assets_factor": 0.993, "total_assets": 1781532688, "current_share": 0.599, "current_assets": 1067138080, "leverage_base": 0.619, "leverage_shift": -0.004, "leverage": 0.615, "total_liabilities": 1095642603, "current_liability_share": 0.31, "current_liabilities": 339649207, "equity": 685890085, "working_capital": 727488873, "retained_share": -0.242, "retained_earnings": -431130910 }, { "id": 171, "company_id": 24, "fiscal_year": 2021, "base_revenue": 19925950, "year_scale": 1.047, "revenue": 20862470, "cogs_base": 0.536, "cogs_shift": -0.019, "cogs_ratio": 0.517, "cost_of_sales": 10785897, "gross_profit": 10076573, "opex_base": 0.222, "opex_shift": 0.016, "opex_share": 0.238, "operating_expenses": 4965268, "ebit": 5111305, "base_assets": 34073375, "assets_factor": 1.015, "total_assets": 34584476, "current_share": 0.543, "current_assets": 18779370, "leverage_base": 0.419, "leverage_shift": -0.011, "leverage": 0.408, "total_liabilities": 14110466, "current_liability_share": 0.32, "current_liabilities": 4515349, "equity": 20474010, "working_capital": 14264021, "retained_share": 0.207, "retained_earnings": 7158987 }, { "id": 172, "company_id": 101, "fiscal_year": 2019, "base_revenue": 709565224, "year_scale": 1.02, "revenue": 723756528, "cogs_base": 0.565, "cogs_shift": -0.006, "cogs_ratio": 0.559, "cost_of_sales": 404579899, "gross_profit": 319176629, "opex_base": 0.292, "opex_shift": 0.012, "opex_share": 0.304, "operating_expenses": 220021985, "ebit": 99154644, "base_assets": 1603617406, "assets_factor": 1.052, "total_assets": 1687005511, "current_share": 0.236, "current_assets": 398133301, "leverage_base": 0.898, "leverage_shift": -0.038, "leverage": 0.86, "total_liabilities": 1450824739, "current_liability_share": 0.272, "current_liabilities": 394624329, "equity": 236180772, "working_capital": 3508972, "retained_share": 0.136, "retained_earnings": 229432749 }, { "id": 173, "company_id": 36, "fiscal_year": 2020, "base_revenue": 828735375, "year_scale": 0.944, "revenue": 782326194, "cogs_base": 0.583, "cogs_shift": 0.035, "cogs_ratio": 0.618, "cost_of_sales": 483477588, "gross_profit": 298848606, "opex_base": 0.113, "opex_shift": -0.016, "opex_share": 0.097, "operating_expenses": 75885641, "ebit": 222962965, "base_assets": 737574484, "assets_factor": 0.893, "total_assets": 658654014, "current_share": 0.327, "current_assets": 215379863, "leverage_base": 0.617, "leverage_shift": 0.001, "leverage": 0.618, "total_liabilities": 407048181, "current_liability_share": 0.635, "current_liabilities": 258475595, "equity": 251605833, "working_capital": -43095732, "retained_share": -0.16, "retained_earnings": -105384642 }, { "id": 174, "company_id": 123, "fiscal_year": 2020, "base_revenue": 2454316, "year_scale": 1.041, "revenue": 2554943, "cogs_base": 0.77, "cogs_shift": 0.004, "cogs_ratio": 0.774, "cost_of_sales": 1977526, "gross_profit": 577417, "opex_base": 0.187, "opex_shift": -0.021, "opex_share": 0.166, "operating_expenses": 424121, "ebit": 153296, "base_assets": 3190611, "assets_factor": 0.963, "total_assets": 3072558, "current_share": 0.57, "current_assets": 1751358, "leverage_base": 0.703, "leverage_shift": 0.038, "leverage": 0.741, "total_liabilities": 2276765, "current_liability_share": 0.523, "current_liabilities": 1190748, "equity": 795793, "working_capital": 560610, "retained_share": -0.282, "retained_earnings": -866461 }, { "id": 175, "company_id": 144, "fiscal_year": 2021, "base_revenue": 30841743, "year_scale": 1.003, "revenue": 30934268, "cogs_base": 0.807, "cogs_shift": -0.028, "cogs_ratio": 0.779, "cost_of_sales": 24097795, "gross_profit": 6836473, "opex_base": 0.236, "opex_shift": 0.028, "opex_share": 0.264, "operating_expenses": 8166647, "ebit": -1330174, "base_assets": 57982477, "assets_factor": 0.972, "total_assets": 56358968, "current_share": 0.295, "current_assets": 16625896, "leverage_base": 1.036, "leverage_shift": 0.031, "leverage": 1.067, "total_liabilities": 60135019, "current_liability_share": 0.718, "current_liabilities": 43176944, "equity": -3776051, "working_capital": -26551048, "retained_share": 0.149, "retained_earnings": 8397486 }, { "id": 176, "company_id": 61, "fiscal_year": 2021, "base_revenue": 50172372, "year_scale": 1.046, "revenue": 52480301, "cogs_base": 0.791, "cogs_shift": 0.006, "cogs_ratio": 0.797, "cost_of_sales": 41826800, "gross_profit": 10653501, "opex_base": 0.304, "opex_shift": -0.01, "opex_share": 0.294, "operating_expenses": 15429208, "ebit": -4775707, "base_assets": 58701675, "assets_factor": 1.038, "total_assets": 60932339, "current_share": 0.428, "current_assets": 26079041, "leverage_base": 0.628, "leverage_shift": -0.022, "leverage": 0.606, "total_liabilities": 36924997, "current_liability_share": 0.402, "current_liabilities": 14843849, "equity": 24007342, "working_capital": 11235192, "retained_share": 0.359, "retained_earnings": 21874710 }, { "id": 177, "company_id": 63, "fiscal_year": 2021, "base_revenue": 440841552, "year_scale": 1.021, "revenue": 450099225, "cogs_base": 0.512, "cogs_shift": -0.015, "cogs_ratio": 0.497, "cost_of_sales": 223699315, "gross_profit": 226399910, "opex_base": 0.288, "opex_shift": 0.014, "opex_share": 0.302, "operating_expenses": 135929966, "ebit": 90469944, "base_assets": 815556871, "assets_factor": 0.946, "total_assets": 771516800, "current_share": 0.504, "current_assets": 388844467, "leverage_base": 0.486, "leverage_shift": 0.032, "leverage": 0.518, "total_liabilities": 399645702, "current_liability_share": 0.572, "current_liabilities": 228597342, "equity": 371871098, "working_capital": 160247125, "retained_share": -0.237, "retained_earnings": -182849482 }, { "id": 178, "company_id": 72, "fiscal_year": 2019, "base_revenue": 831452844, "year_scale": 1.108, "revenue": 921249751, "cogs_base": 0.629, "cogs_shift": -0.034, "cogs_ratio": 0.595, "cost_of_sales": 548143602, "gross_profit": 373106149, "opex_base": 0.241, "opex_shift": -0.022, "opex_share": 0.219, "operating_expenses": 201753695, "ebit": 171352454, "base_assets": 1014372470, "assets_factor": 0.946, "total_assets": 959596357, "current_share": 0.579, "current_assets": 555606291, "leverage_base": 0.355, "leverage_shift": -0.008, "leverage": 0.347, "total_liabilities": 332979936, "current_liability_share": 0.27, "current_liabilities": 89904583, "equity": 626616421, "working_capital": 465701708, "retained_share": 0.387, "retained_earnings": 371363790 }, { "id": 179, "company_id": 123, "fiscal_year": 2021, "base_revenue": 2454316, "year_scale": 0.896, "revenue": 2199067, "cogs_base": 0.77, "cogs_shift": -0.035, "cogs_ratio": 0.735, "cost_of_sales": 1616314, "gross_profit": 582753, "opex_base": 0.187, "opex_shift": 0.026, "opex_share": 0.213, "operating_expenses": 468401, "ebit": 114352, "base_assets": 3190611, "assets_factor": 1.079, "total_assets": 3442669, "current_share": 0.222, "current_assets": 764273, "leverage_base": 0.703, "leverage_shift": 0.006, "leverage": 0.709, "total_liabilities": 2440852, "current_liability_share": 0.376, "current_liabilities": 917760, "equity": 1001817, "working_capital": -153487, "retained_share": -0.282, "retained_earnings": -970833 }, { "id": 180, "company_id": 45, "fiscal_year": 2020, "base_revenue": 606586884, "year_scale": 0.988, "revenue": 599307841, "cogs_base": 0.819, "cogs_shift": -0.037, "cogs_ratio": 0.782, "cost_of_sales": 468658732, "gross_profit": 130649109, "opex_base": 0.135, "opex_shift": -0.01, "opex_share": 0.125, "operating_expenses": 74913480, "ebit": 55735629, "base_assets": 1073658785, "assets_factor": 0.999, "total_assets": 1072585126, "current_share": 0.489, "current_assets": 524494127, "leverage_base": 0.665, "leverage_shift": -0.002, "leverage": 0.663, "total_liabilities": 711123939, "current_liability_share": 0.221, "current_liabilities": 157158391, "equity": 361461187, "working_capital": 367335736, "retained_share": 0.374, "retained_earnings": 401146837 }, { "id": 181, "company_id": 27, "fiscal_year": 2020, "base_revenue": 405654416, "year_scale": 1.068, "revenue": 433238916, "cogs_base": 0.663, "cogs_shift": 0.02, "cogs_ratio": 0.683, "cost_of_sales": 295902180, "gross_profit": 137336736, "opex_base": 0.115, "opex_shift": -0.021, "opex_share": 0.094, "operating_expenses": 40724458, "ebit": 96612278, "base_assets": 429993681, "assets_factor": 1.07, "total_assets": 460093239, "current_share": 0.303, "current_assets": 139408251, "leverage_base": 0.316, "leverage_shift": 0.015, "leverage": 0.331, "total_liabilities": 152290862, "current_liability_share": 0.424, "current_liabilities": 64571325, "equity": 307802377, "working_capital": 74836926, "retained_share": -0.251, "retained_earnings": -115483403 }, { "id": 182, "company_id": 101, "fiscal_year": 2020, "base_revenue": 709565224, "year_scale": 1.06, "revenue": 752139137, "cogs_base": 0.565, "cogs_shift": 0.006, "cogs_ratio": 0.571, "cost_of_sales": 429471447, "gross_profit": 322667690, "opex_base": 0.292, "opex_shift": 0.019, "opex_share": 0.311, "operating_expenses": 233915272, "ebit": 88752418, "base_assets": 1603617406, "assets_factor": 1.01, "total_assets": 1619653580, "current_share": 0.408, "current_assets": 660818661, "leverage_base": 0.898, "leverage_shift": 0.035, "leverage": 0.933, "total_liabilities": 1511136790, "current_liability_share": 0.383, "current_liabilities": 578765391, "equity": 108516790, "working_capital": 82053270, "retained_share": 0.136, "retained_earnings": 220272887 }, { "id": 183, "company_id": 19, "fiscal_year": 2019, "base_revenue": 223518220, "year_scale": 1.074, "revenue": 240058568, "cogs_base": 0.514, "cogs_shift": -0.035, "cogs_ratio": 0.479, "cost_of_sales": 114988054, "gross_profit": 125070514, "opex_base": 0.269, "opex_shift": -0.001, "opex_share": 0.268, "operating_expenses": 64335696, "ebit": 60734818, "base_assets": 281632957, "assets_factor": 1.073, "total_assets": 302192163, "current_share": 0.265, "current_assets": 80080923, "leverage_base": 0.747, "leverage_shift": -0.078, "leverage": 0.669, "total_liabilities": 202166557, "current_liability_share": 0.353, "current_liabilities": 71364795, "equity": 100025606, "working_capital": 8716128, "retained_share": -0.122, "retained_earnings": -36867444 }, { "id": 184, "company_id": 47, "fiscal_year": 2019, "base_revenue": 348862873, "year_scale": 1.074, "revenue": 374678726, "cogs_base": 0.677, "cogs_shift": 0.039, "cogs_ratio": 0.716, "cost_of_sales": 268269968, "gross_profit": 106408758, "opex_base": 0.311, "opex_shift": 0.01, "opex_share": 0.321, "operating_expenses": 120271871, "ebit": -13863113, "base_assets": 526782938, "assets_factor": 0.984, "total_assets": 518354411, "current_share": 0.27, "current_assets": 139955691, "leverage_base": 0.815, "leverage_shift": -0.025, "leverage": 0.79, "total_liabilities": 409499985, "current_liability_share": 0.576, "current_liabilities": 235871991, "equity": 108854426, "working_capital": -95916300, "retained_share": -0.053, "retained_earnings": -27472784 }, { "id": 185, "company_id": 49, "fiscal_year": 2020, "base_revenue": 3735711, "year_scale": 0.99, "revenue": 3698354, "cogs_base": 0.512, "cogs_shift": -0.014, "cogs_ratio": 0.498, "cost_of_sales": 1841780, "gross_profit": 1856574, "opex_base": 0.219, "opex_shift": 0.005, "opex_share": 0.224, "operating_expenses": 828431, "ebit": 1028143, "base_assets": 7695565, "assets_factor": 1.002, "total_assets": 7710956, "current_share": 0.165, "current_assets": 1272308, "leverage_base": 0.701, "leverage_shift": -0.004, "leverage": 0.697, "total_liabilities": 5374536, "current_liability_share": 0.265, "current_liabilities": 1424252, "equity": 2336420, "working_capital": -151944, "retained_share": 0.044, "retained_earnings": 339282 }, { "id": 186, "company_id": 24, "fiscal_year": 2022, "base_revenue": 19925950, "year_scale": 0.957, "revenue": 19069134, "cogs_base": 0.536, "cogs_shift": -0.004, "cogs_ratio": 0.532, "cost_of_sales": 10144779, "gross_profit": 8924355, "opex_base": 0.222, "opex_shift": 0.009, "opex_share": 0.231, "operating_expenses": 4404970, "ebit": 4519385, "base_assets": 34073375, "assets_factor": 0.991, "total_assets": 33766715, "current_share": 0.342, "current_assets": 11548217, "leverage_base": 0.419, "leverage_shift": -0.014, "leverage": 0.405, "total_liabilities": 13675520, "current_liability_share": 0.232, "current_liabilities": 3172721, "equity": 20091195, "working_capital": 8375496, "retained_share": 0.207, "retained_earnings": 6989710 }, { "id": 187, "company_id": 125, "fiscal_year": 2021, "base_revenue": 8925226, "year_scale": 0.997, "revenue": 8898450, "cogs_base": 0.543, "cogs_shift": 0.013, "cogs_ratio": 0.556, "cost_of_sales": 4947538, "gross_profit": 3950912, "opex_base": 0.219, "opex_shift": -0.02, "opex_share": 0.199, "operating_expenses": 1770792, "ebit": 2180120, "base_assets": 18653722, "assets_factor": 0.886, "total_assets": 16527198, "current_share": 0.29, "current_assets": 4792887, "leverage_base": 0.676, "leverage_shift": 0.041, "leverage": 0.717, "total_liabilities": 11850001, "current_liability_share": 0.471, "current_liabilities": 5581350, "equity": 4677197, "working_capital": -788463, "retained_share": 0.372, "retained_earnings": 6148118 }, { "id": 188, "company_id": 5, "fiscal_year": 2019, "base_revenue": 203583458, "year_scale": 0.939, "revenue": 191164867, "cogs_base": 0.676, "cogs_shift": -0.007, "cogs_ratio": 0.669, "cost_of_sales": 127889296, "gross_profit": 63275571, "opex_base": 0.113, "opex_shift": -0.007, "opex_share": 0.106, "operating_expenses": 20263476, "ebit": 43012095, "base_assets": 386808570, "assets_factor": 1.009, "total_assets": 390289847, "current_share": 0.274, "current_assets": 106939418, "leverage_base": 0.896, "leverage_shift": 0.038, "leverage": 0.934, "total_liabilities": 364530717, "current_liability_share": 0.288, "current_liabilities": 104984846, "equity": 25759130, "working_capital": 1954572, "retained_share": -0.062, "retained_earnings": -24197971 }, { "id": 189, "company_id": 118, "fiscal_year": 2021, "base_revenue": 93287325, "year_scale": 0.995, "revenue": 92820888, "cogs_base": 0.738, "cogs_shift": 0.005, "cogs_ratio": 0.743, "cost_of_sales": 68965920, "gross_profit": 23854968, "opex_base": 0.287, "opex_shift": 0.008, "opex_share": 0.295, "operating_expenses": 27382162, "ebit": -3527194, "base_assets": 176313044, "assets_factor": 1.069, "total_assets": 188478644, "current_share": 0.155, "current_assets": 29214190, "leverage_base": 0.708, "leverage_shift": 0.059, "leverage": 0.767, "total_liabilities": 144563120, "current_liability_share": 0.477, "current_liabilities": 68956608, "equity": 43915524, "working_capital": -39742418, "retained_share": 0.279, "retained_earnings": 52585542 }, { "id": 190, "company_id": 129, "fiscal_year": 2021, "base_revenue": 787869176, "year_scale": 1.009, "revenue": 794959999, "cogs_base": 0.53, "cogs_shift": 0.023, "cogs_ratio": 0.553, "cost_of_sales": 439612879, "gross_profit": 355347120, "opex_base": 0.142, "opex_shift": 0, "opex_share": 0.142, "operating_expenses": 112884320, "ebit": 242462800, "base_assets": 1599374427, "assets_factor": 1.114, "total_assets": 1781703112, "current_share": 0.316, "current_assets": 563018183, "leverage_base": 0.365, "leverage_shift": 0.058, "leverage": 0.423, "total_liabilities": 753660416, "current_liability_share": 0.292, "current_liabilities": 220068841, "equity": 1028042696, "working_capital": 342949342, "retained_share": 0.211, "retained_earnings": 375939357 }, { "id": 191, "company_id": 112, "fiscal_year": 2019, "base_revenue": 479763023, "year_scale": 1.1, "revenue": 527739325, "cogs_base": 0.716, "cogs_shift": 0.004, "cogs_ratio": 0.72, "cost_of_sales": 379972314, "gross_profit": 147767011, "opex_base": 0.111, "opex_shift": -0.005, "opex_share": 0.106, "operating_expenses": 55940368, "ebit": 91826643, "base_assets": 642882451, "assets_factor": 1.069, "total_assets": 687241340, "current_share": 0.516, "current_assets": 354616531, "leverage_base": 0.703, "leverage_shift": 0.007, "leverage": 0.71, "total_liabilities": 487941351, "current_liability_share": 0.587, "current_liabilities": 286421573, "equity": 199299989, "working_capital": 68194958, "retained_share": 0.299, "retained_earnings": 205485161 }, { "id": 192, "company_id": 132, "fiscal_year": 2020, "base_revenue": 5182673, "year_scale": 1.006, "revenue": 5213769, "cogs_base": 0.739, "cogs_shift": -0.033, "cogs_ratio": 0.706, "cost_of_sales": 3680921, "gross_profit": 1532848, "opex_base": 0.26, "opex_shift": -0.029, "opex_share": 0.231, "operating_expenses": 1204381, "ebit": 328467, "base_assets": 12127455, "assets_factor": 1.074, "total_assets": 13024887, "current_share": 0.565, "current_assets": 7359061, "leverage_base": 1.002, "leverage_shift": 0.063, "leverage": 1.065, "total_liabilities": 13871505, "current_liability_share": 0.498, "current_liabilities": 6908009, "equity": -846618, "working_capital": 451052, "retained_share": -0.284, "retained_earnings": -3699068 }, { "id": 193, "company_id": 136, "fiscal_year": 2019, "base_revenue": 3359113, "year_scale": 0.892, "revenue": 2996329, "cogs_base": 0.552, "cogs_shift": 0.012, "cogs_ratio": 0.564, "cost_of_sales": 1689930, "gross_profit": 1306399, "opex_base": 0.223, "opex_shift": -0.019, "opex_share": 0.204, "operating_expenses": 611251, "ebit": 695148, "base_assets": 7625187, "assets_factor": 1.019, "total_assets": 7770066, "current_share": 0.253, "current_assets": 1965827, "leverage_base": 1.048, "leverage_shift": 0.002, "leverage": 1.05, "total_liabilities": 8158569, "current_liability_share": 0.687, "current_liabilities": 5604937, "equity": -388503, "working_capital": -3639110, "retained_share": -0.225, "retained_earnings": -1748265 }, { "id": 194, "company_id": 81, "fiscal_year": 2019, "base_revenue": 175492521, "year_scale": 1.05, "revenue": 184267147, "cogs_base": 0.691, "cogs_shift": -0.025, "cogs_ratio": 0.666, "cost_of_sales": 122721920, "gross_profit": 61545227, "opex_base": 0.23, "opex_shift": 0.03, "opex_share": 0.26, "operating_expenses": 47909458, "ebit": 13635769, "base_assets": 196551624, "assets_factor": 0.969, "total_assets": 190458524, "current_share": 0.152, "current_assets": 28949696, "leverage_base": 0.719, "leverage_shift": -0.015, "leverage": 0.704, "total_liabilities": 134082801, "current_liability_share": 0.455, "current_liabilities": 61007674, "equity": 56375723, "working_capital": -32057978, "retained_share": 0.085, "retained_earnings": 16188975 }, { "id": 195, "company_id": 85, "fiscal_year": 2021, "base_revenue": 764033933, "year_scale": 1.038, "revenue": 793067222, "cogs_base": 0.535, "cogs_shift": 0.029, "cogs_ratio": 0.564, "cost_of_sales": 447289913, "gross_profit": 345777309, "opex_base": 0.173, "opex_shift": 0.009, "opex_share": 0.182, "operating_expenses": 144338234, "ebit": 201439075, "base_assets": 1115489542, "assets_factor": 1.059, "total_assets": 1181303425, "current_share": 0.195, "current_assets": 230354168, "leverage_base": 0.607, "leverage_shift": -0.071, "leverage": 0.536, "total_liabilities": 633178636, "current_liability_share": 0.536, "current_liabilities": 339383749, "equity": 548124789, "working_capital": -109029581, "retained_share": -0.284, "retained_earnings": -335490173 }, { "id": 196, "company_id": 117, "fiscal_year": 2020, "base_revenue": 550447768, "year_scale": 1.127, "revenue": 620354635, "cogs_base": 0.589, "cogs_shift": 0.018, "cogs_ratio": 0.607, "cost_of_sales": 376555263, "gross_profit": 243799372, "opex_base": 0.299, "opex_shift": 0.03, "opex_share": 0.329, "operating_expenses": 204096675, "ebit": 39702697, "base_assets": 599988067, "assets_factor": 0.959, "total_assets": 575388556, "current_share": 0.477, "current_assets": 274460341, "leverage_base": 0.864, "leverage_shift": -0.065, "leverage": 0.799, "total_liabilities": 459735456, "current_liability_share": 0.595, "current_liabilities": 273542596, "equity": 115653100, "working_capital": 917745, "retained_share": 0.35, "retained_earnings": 201385995 }, { "id": 197, "company_id": 107, "fiscal_year": 2019, "base_revenue": 833303195, "year_scale": 1.03, "revenue": 858302291, "cogs_base": 0.509, "cogs_shift": 0.034, "cogs_ratio": 0.543, "cost_of_sales": 466058144, "gross_profit": 392244147, "opex_base": 0.113, "opex_shift": 0.009, "opex_share": 0.122, "operating_expenses": 104712880, "ebit": 287531267, "base_assets": 691641652, "assets_factor": 1.045, "total_assets": 722765526, "current_share": 0.202, "current_assets": 145998636, "leverage_base": 0.483, "leverage_shift": -0.012, "leverage": 0.471, "total_liabilities": 340422563, "current_liability_share": 0.635, "current_liabilities": 216168328, "equity": 382342963, "working_capital": -70169692, "retained_share": 0.331, "retained_earnings": 239235389 }, { "id": 198, "company_id": 82, "fiscal_year": 2020, "base_revenue": 890687326, "year_scale": 1.051, "revenue": 936112380, "cogs_base": 0.845, "cogs_shift": -0.013, "cogs_ratio": 0.832, "cost_of_sales": 778845500, "gross_profit": 157266880, "opex_base": 0.109, "opex_shift": 0.022, "opex_share": 0.131, "operating_expenses": 122630722, "ebit": 34636158, "base_assets": 1113359158, "assets_factor": 1.026, "total_assets": 1142306496, "current_share": 0.485, "current_assets": 554018651, "leverage_base": 1.006, "leverage_shift": -0.074, "leverage": 0.932, "total_liabilities": 1064629654, "current_liability_share": 0.686, "current_liabilities": 730335943, "equity": 77676842, "working_capital": -176317292, "retained_share": 0.408, "retained_earnings": 466061050 }, { "id": 199, "company_id": 63, "fiscal_year": 2022, "base_revenue": 440841552, "year_scale": 1.103, "revenue": 486248232, "cogs_base": 0.512, "cogs_shift": 0.008, "cogs_ratio": 0.52, "cost_of_sales": 252849081, "gross_profit": 233399151, "opex_base": 0.288, "opex_shift": 0.006, "opex_share": 0.294, "operating_expenses": 142956980, "ebit": 90442171, "base_assets": 815556871, "assets_factor": 0.994, "total_assets": 810663530, "current_share": 0.359, "current_assets": 291028207, "leverage_base": 0.486, "leverage_shift": 0.047, "leverage": 0.533, "total_liabilities": 432083661, "current_liability_share": 0.308, "current_liabilities": 133081768, "equity": 378579869, "working_capital": 157946439, "retained_share": -0.237, "retained_earnings": -192127257 }, { "id": 200, "company_id": 15, "fiscal_year": 2019, "base_revenue": 7068720, "year_scale": 1.032, "revenue": 7294919, "cogs_base": 0.712, "cogs_shift": 0.021, "cogs_ratio": 0.733, "cost_of_sales": 5347176, "gross_profit": 1947743, "opex_base": 0.211, "opex_shift": -0.011, "opex_share": 0.2, "operating_expenses": 1458984, "ebit": 488759, "base_assets": 12158198, "assets_factor": 1.061, "total_assets": 12899848, "current_share": 0.392, "current_assets": 5056740, "leverage_base": 0.358, "leverage_shift": 0.075, "leverage": 0.433, "total_liabilities": 5585634, "current_liability_share": 0.596, "current_liabilities": 3329038, "equity": 7314214, "working_capital": 1727702, "retained_share": 0.152, "retained_earnings": 1960777 }, { "id": 201, "company_id": 134, "fiscal_year": 2022, "base_revenue": 390102239, "year_scale": 1.025, "revenue": 399854795, "cogs_base": 0.616, "cogs_shift": 0.027, "cogs_ratio": 0.643, "cost_of_sales": 257106633, "gross_profit": 142748162, "opex_base": 0.231, "opex_shift": 0.007, "opex_share": 0.238, "operating_expenses": 95165441, "ebit": 47582721, "base_assets": 557846202, "assets_factor": 1.014, "total_assets": 565656049, "current_share": 0.472, "current_assets": 266989655, "leverage_base": 0.375, "leverage_shift": 0, "leverage": 0.375, "total_liabilities": 212121018, "current_liability_share": 0.231, "current_liabilities": 48999955, "equity": 353535031, "working_capital": 217989700, "retained_share": -0.192, "retained_earnings": -108605961 }, { "id": 202, "company_id": 68, "fiscal_year": 2020, "base_revenue": 331046182, "year_scale": 1, "revenue": 331046182, "cogs_base": 0.766, "cogs_shift": -0.025, "cogs_ratio": 0.741, "cost_of_sales": 245305221, "gross_profit": 85740961, "opex_base": 0.292, "opex_shift": -0.023, "opex_share": 0.269, "operating_expenses": 89051423, "ebit": -3310462, "base_assets": 248284637, "assets_factor": 1.066, "total_assets": 264671423, "current_share": 0.152, "current_assets": 40230056, "leverage_base": 0.628, "leverage_shift": 0.055, "leverage": 0.683, "total_liabilities": 180770582, "current_liability_share": 0.586, "current_liabilities": 105931561, "equity": 83900841, "working_capital": -65701505, "retained_share": 0.2, "retained_earnings": 52934285 }, { "id": 203, "company_id": 133, "fiscal_year": 2019, "base_revenue": 830786585, "year_scale": 0.941, "revenue": 781770176, "cogs_base": 0.556, "cogs_shift": 0.005, "cogs_ratio": 0.561, "cost_of_sales": 438573069, "gross_profit": 343197107, "opex_base": 0.196, "opex_shift": 0.019, "opex_share": 0.215, "operating_expenses": 168080588, "ebit": 175116519, "base_assets": 714476463, "assets_factor": 0.99, "total_assets": 707331698, "current_share": 0.177, "current_assets": 125197711, "leverage_base": 0.834, "leverage_shift": -0.043, "leverage": 0.791, "total_liabilities": 559499373, "current_liability_share": 0.243, "current_liabilities": 135958348, "equity": 147832325, "working_capital": -10760637, "retained_share": 0.382, "retained_earnings": 270200709 }, { "id": 204, "company_id": 57, "fiscal_year": 2020, "base_revenue": 616464417, "year_scale": 1.094, "revenue": 674412072, "cogs_base": 0.726, "cogs_shift": 0.029, "cogs_ratio": 0.755, "cost_of_sales": 509181114, "gross_profit": 165230958, "opex_base": 0.092, "opex_shift": -0.027, "opex_share": 0.065, "operating_expenses": 43836785, "ebit": 121394173, "base_assets": 795239098, "assets_factor": 1.064, "total_assets": 846134400, "current_share": 0.419, "current_assets": 354530314, "leverage_base": 1.007, "leverage_shift": -0.072, "leverage": 0.935, "total_liabilities": 791135664, "current_liability_share": 0.458, "current_liabilities": 362340134, "equity": 54998736, "working_capital": -7809820, "retained_share": -0.285, "retained_earnings": -241148304 }, { "id": 205, "company_id": 19, "fiscal_year": 2020, "base_revenue": 223518220, "year_scale": 1.037, "revenue": 231788394, "cogs_base": 0.514, "cogs_shift": -0.034, "cogs_ratio": 0.48, "cost_of_sales": 111258429, "gross_profit": 120529965, "opex_base": 0.269, "opex_shift": 0.022, "opex_share": 0.291, "operating_expenses": 67450423, "ebit": 53079542, "base_assets": 281632957, "assets_factor": 1.11, "total_assets": 312612582, "current_share": 0.378, "current_assets": 118167556, "leverage_base": 0.747, "leverage_shift": -0.029, "leverage": 0.718, "total_liabilities": 224455834, "current_liability_share": 0.332, "current_liabilities": 74519337, "equity": 88156748, "working_capital": 43648219, "retained_share": -0.122, "retained_earnings": -38138735 }, { "id": 206, "company_id": 81, "fiscal_year": 2020, "base_revenue": 175492521, "year_scale": 1.037, "revenue": 181985744, "cogs_base": 0.691, "cogs_shift": -0.035, "cogs_ratio": 0.656, "cost_of_sales": 119382648, "gross_profit": 62603096, "opex_base": 0.23, "opex_shift": -0.015, "opex_share": 0.215, "operating_expenses": 39126935, "ebit": 23476161, "base_assets": 196551624, "assets_factor": 1.033, "total_assets": 203037828, "current_share": 0.41, "current_assets": 83245509, "leverage_base": 0.719, "leverage_shift": -0.073, "leverage": 0.646, "total_liabilities": 131162437, "current_liability_share": 0.438, "current_liabilities": 57449147, "equity": 71875391, "working_capital": 25796362, "retained_share": 0.085, "retained_earnings": 17258215 }, { "id": 207, "company_id": 58, "fiscal_year": 2019, "base_revenue": 3067092, "year_scale": 1.185, "revenue": 3634504, "cogs_base": 0.568, "cogs_shift": 0.016, "cogs_ratio": 0.584, "cost_of_sales": 2122550, "gross_profit": 1511954, "opex_base": 0.287, "opex_shift": 0.009, "opex_share": 0.296, "operating_expenses": 1075813, "ebit": 436141, "base_assets": 3987220, "assets_factor": 1.034, "total_assets": 4122785, "current_share": 0.496, "current_assets": 2044901, "leverage_base": 0.645, "leverage_shift": -0.03, "leverage": 0.615, "total_liabilities": 2535513, "current_liability_share": 0.513, "current_liabilities": 1300718, "equity": 1587272, "working_capital": 744183, "retained_share": 0.385, "retained_earnings": 1587272 }, { "id": 208, "company_id": 28, "fiscal_year": 2021, "base_revenue": 503808235, "year_scale": 0.956, "revenue": 481640673, "cogs_base": 0.618, "cogs_shift": -0.031, "cogs_ratio": 0.587, "cost_of_sales": 282723075, "gross_profit": 198917598, "opex_base": 0.158, "opex_shift": -0.01, "opex_share": 0.148, "operating_expenses": 71282820, "ebit": 127634778, "base_assets": 488693988, "assets_factor": 1.031, "total_assets": 503843502, "current_share": 0.246, "current_assets": 123945501, "leverage_base": 0.369, "leverage_shift": 0.077, "leverage": 0.446, "total_liabilities": 224714202, "current_liability_share": 0.59, "current_liabilities": 132581379, "equity": 279129300, "working_capital": -8635878, "retained_share": 0.173, "retained_earnings": 87164926 }, { "id": 209, "company_id": 73, "fiscal_year": 2020, "base_revenue": 2002236, "year_scale": 0.995, "revenue": 1992225, "cogs_base": 0.516, "cogs_shift": -0.038, "cogs_ratio": 0.478, "cost_of_sales": 952284, "gross_profit": 1039941, "opex_base": 0.238, "opex_shift": -0.006, "opex_share": 0.232, "operating_expenses": 462196, "ebit": 577745, "base_assets": 1221364, "assets_factor": 1.072, "total_assets": 1309302, "current_share": 0.252, "current_assets": 329944, "leverage_base": 0.315, "leverage_shift": 0.075, "leverage": 0.39, "total_liabilities": 510628, "current_liability_share": 0.55, "current_liabilities": 280845, "equity": 798674, "working_capital": 49099, "retained_share": 0.174, "retained_earnings": 227819 }, { "id": 210, "company_id": 131, "fiscal_year": 2020, "base_revenue": 137805267, "year_scale": 1.099, "revenue": 151447988, "cogs_base": 0.649, "cogs_shift": -0.01, "cogs_ratio": 0.639, "cost_of_sales": 96775264, "gross_profit": 54672724, "opex_base": 0.13, "opex_shift": 0.018, "opex_share": 0.148, "operating_expenses": 22414302, "ebit": 32258422, "base_assets": 288013008, "assets_factor": 1.001, "total_assets": 288301021, "current_share": 0.364, "current_assets": 104941572, "leverage_base": 0.82, "leverage_shift": 0.04, "leverage": 0.86, "total_liabilities": 247938878, "current_liability_share": 0.664, "current_liabilities": 164631415, "equity": 40362143, "working_capital": -59689843, "retained_share": -0.126, "retained_earnings": -36325929 }, { "id": 211, "company_id": 141, "fiscal_year": 2020, "base_revenue": 63594920, "year_scale": 1.203, "revenue": 76504689, "cogs_base": 0.625, "cogs_shift": 0.014, "cogs_ratio": 0.639, "cost_of_sales": 48886496, "gross_profit": 27618193, "opex_base": 0.108, "opex_shift": 0.001, "opex_share": 0.109, "operating_expenses": 8339011, "ebit": 19279182, "base_assets": 119558450, "assets_factor": 1.054, "total_assets": 126014606, "current_share": 0.523, "current_assets": 65905639, "leverage_base": 0.974, "leverage_shift": 0.001, "leverage": 0.975, "total_liabilities": 122864241, "current_liability_share": 0.565, "current_liabilities": 69418296, "equity": 3150365, "working_capital": -3512657, "retained_share": 0.099, "retained_earnings": 12475446 }, { "id": 212, "company_id": 109, "fiscal_year": 2021, "base_revenue": 78491890, "year_scale": 0.948, "revenue": 74410312, "cogs_base": 0.55, "cogs_shift": -0.004, "cogs_ratio": 0.546, "cost_of_sales": 40628030, "gross_profit": 33782282, "opex_base": 0.169, "opex_shift": -0.018, "opex_share": 0.151, "operating_expenses": 11235957, "ebit": 22546325, "base_assets": 87910917, "assets_factor": 1.038, "total_assets": 91251532, "current_share": 0.245, "current_assets": 22356625, "leverage_base": 0.906, "leverage_shift": 0.079, "leverage": 0.985, "total_liabilities": 89882759, "current_liability_share": 0.748, "current_liabilities": 67232304, "equity": 1368773, "working_capital": -44875679, "retained_share": -0.156, "retained_earnings": -14235239 }, { "id": 213, "company_id": 17, "fiscal_year": 2020, "base_revenue": 140774144, "year_scale": 1.14, "revenue": 160482524, "cogs_base": 0.832, "cogs_shift": 0.036, "cogs_ratio": 0.868, "cost_of_sales": 139298831, "gross_profit": 21183693, "opex_base": 0.237, "opex_shift": 0.029, "opex_share": 0.266, "operating_expenses": 42688351, "ebit": -21504658, "base_assets": 213976699, "assets_factor": 1.034, "total_assets": 221251907, "current_share": 0.279, "current_assets": 61729282, "leverage_base": 0.298, "leverage_shift": 0.046, "leverage": 0.344, "total_liabilities": 76110656, "current_liability_share": 0.402, "current_liabilities": 30596484, "equity": 145141251, "working_capital": 31132798, "retained_share": 0.432, "retained_earnings": 95580824 }, { "id": 214, "company_id": 65, "fiscal_year": 2020, "base_revenue": 58150621, "year_scale": 1.036, "revenue": 60244043, "cogs_base": 0.726, "cogs_shift": 0.013, "cogs_ratio": 0.739, "cost_of_sales": 44520348, "gross_profit": 15723695, "opex_base": 0.296, "opex_shift": -0.015, "opex_share": 0.281, "operating_expenses": 16928576, "ebit": -1204881, "base_assets": 56987609, "assets_factor": 1.052, "total_assets": 59950965, "current_share": 0.513, "current_assets": 30754845, "leverage_base": 0.724, "leverage_shift": 0.024, "leverage": 0.748, "total_liabilities": 44843322, "current_liability_share": 0.501, "current_liabilities": 22466504, "equity": 15107643, "working_capital": 8288341, "retained_share": -0.171, "retained_earnings": -10251615 }, { "id": 215, "company_id": 66, "fiscal_year": 2021, "base_revenue": 6565351, "year_scale": 1.065, "revenue": 6992099, "cogs_base": 0.546, "cogs_shift": -0.025, "cogs_ratio": 0.521, "cost_of_sales": 3642884, "gross_profit": 3349215, "opex_base": 0.291, "opex_shift": -0.025, "opex_share": 0.266, "operating_expenses": 1859898, "ebit": 1489317, "base_assets": 7287540, "assets_factor": 0.994, "total_assets": 7243815, "current_share": 0.451, "current_assets": 3266961, "leverage_base": 0.598, "leverage_shift": -0.059, "leverage": 0.539, "total_liabilities": 3904416, "current_liability_share": 0.539, "current_liabilities": 2104480, "equity": 3339399, "working_capital": 1162481, "retained_share": 0.147, "retained_earnings": 1064841 }, { "id": 216, "company_id": 12, "fiscal_year": 2022, "base_revenue": 494011981, "year_scale": 1.004, "revenue": 495988029, "cogs_base": 0.658, "cogs_shift": 0.016, "cogs_ratio": 0.674, "cost_of_sales": 334295932, "gross_profit": 161692097, "opex_base": 0.088, "opex_shift": -0.014, "opex_share": 0.074, "operating_expenses": 36703114, "ebit": 124988983, "base_assets": 1017664681, "assets_factor": 1.054, "total_assets": 1072618574, "current_share": 0.269, "current_assets": 288534396, "leverage_base": 0.294, "leverage_shift": 0.026, "leverage": 0.32, "total_liabilities": 343237944, "current_liability_share": 0.257, "current_liabilities": 88212152, "equity": 729380630, "working_capital": 200322244, "retained_share": -0.14, "retained_earnings": -150166600 }, { "id": 217, "company_id": 130, "fiscal_year": 2020, "base_revenue": 761994374, "year_scale": 0.961, "revenue": 732276593, "cogs_base": 0.826, "cogs_shift": -0.018, "cogs_ratio": 0.808, "cost_of_sales": 591679487, "gross_profit": 140597106, "opex_base": 0.285, "opex_shift": -0.025, "opex_share": 0.26, "operating_expenses": 190391914, "ebit": -49794808, "base_assets": 906773305, "assets_factor": 0.953, "total_assets": 864154960, "current_share": 0.341, "current_assets": 294676841, "leverage_base": 0.545, "leverage_shift": 0.06, "leverage": 0.605, "total_liabilities": 522813751, "current_liability_share": 0.708, "current_liabilities": 370152136, "equity": 341341209, "working_capital": -75475295, "retained_share": 0.073, "retained_earnings": 63083312 }, { "id": 218, "company_id": 79, "fiscal_year": 2021, "base_revenue": 187598245, "year_scale": 1.105, "revenue": 207296061, "cogs_base": 0.58, "cogs_shift": -0.006, "cogs_ratio": 0.574, "cost_of_sales": 118987939, "gross_profit": 88308122, "opex_base": 0.149, "opex_shift": -0.009, "opex_share": 0.14, "operating_expenses": 29021449, "ebit": 59286673, "base_assets": 165086456, "assets_factor": 1.092, "total_assets": 180274410, "current_share": 0.219, "current_assets": 39480096, "leverage_base": 0.363, "leverage_shift": 0.009, "leverage": 0.372, "total_liabilities": 67062081, "current_liability_share": 0.231, "current_liabilities": 15491341, "equity": 113212329, "working_capital": 23988755, "retained_share": -0.128, "retained_earnings": -23075124 }, { "id": 219, "company_id": 124, "fiscal_year": 2019, "base_revenue": 88890281, "year_scale": 0.911, "revenue": 80979046, "cogs_base": 0.737, "cogs_shift": 0.008, "cogs_ratio": 0.745, "cost_of_sales": 60329389, "gross_profit": 20649657, "opex_base": 0.116, "opex_shift": 0.002, "opex_share": 0.118, "operating_expenses": 9555527, "ebit": 11094130, "base_assets": 175113854, "assets_factor": 1.041, "total_assets": 182293522, "current_share": 0.316, "current_assets": 57604753, "leverage_base": 0.511, "leverage_shift": -0.049, "leverage": 0.462, "total_liabilities": 84219607, "current_liability_share": 0.236, "current_liabilities": 19875827, "equity": 98073915, "working_capital": 37728926, "retained_share": -0.021, "retained_earnings": -3828164 }, { "id": 220, "company_id": 56, "fiscal_year": 2020, "base_revenue": 17316047, "year_scale": 1.113, "revenue": 19272760, "cogs_base": 0.5, "cogs_shift": -0.008, "cogs_ratio": 0.492, "cost_of_sales": 9482198, "gross_profit": 9790562, "opex_base": 0.215, "opex_shift": -0.013, "opex_share": 0.202, "operating_expenses": 3893098, "ebit": 5897464, "base_assets": 26320391, "assets_factor": 1.151, "total_assets": 30294770, "current_share": 0.579, "current_assets": 17540672, "leverage_base": 0.282, "leverage_shift": -0.019, "leverage": 0.263, "total_liabilities": 7967525, "current_liability_share": 0.236, "current_liabilities": 1880336, "equity": 22327245, "working_capital": 15660336, "retained_share": 0.121, "retained_earnings": 3665667 }, { "id": 221, "company_id": 41, "fiscal_year": 2022, "base_revenue": 2268764, "year_scale": 1.097, "revenue": 2488834, "cogs_base": 0.691, "cogs_shift": 0.037, "cogs_ratio": 0.728, "cost_of_sales": 1811871, "gross_profit": 676963, "opex_base": 0.183, "opex_shift": -0.028, "opex_share": 0.155, "operating_expenses": 385769, "ebit": 291194, "base_assets": 1361258, "assets_factor": 1.091, "total_assets": 1485132, "current_share": 0.364, "current_assets": 540588, "leverage_base": 0.67, "leverage_shift": -0.022, "leverage": 0.648, "total_liabilities": 962366, "current_liability_share": 0.225, "current_liabilities": 216532, "equity": 522766, "working_capital": 324056, "retained_share": 0.053, "retained_earnings": 78712 }, { "id": 222, "company_id": 42, "fiscal_year": 2020, "base_revenue": 11065082, "year_scale": 0.996, "revenue": 11020822, "cogs_base": 0.712, "cogs_shift": -0.005, "cogs_ratio": 0.707, "cost_of_sales": 7791721, "gross_profit": 3229101, "opex_base": 0.129, "opex_shift": 0.009, "opex_share": 0.138, "operating_expenses": 1520873, "ebit": 1708228, "base_assets": 13610051, "assets_factor": 1.023, "total_assets": 13923082, "current_share": 0.35, "current_assets": 4873079, "leverage_base": 0.399, "leverage_shift": 0.035, "leverage": 0.434, "total_liabilities": 6042618, "current_liability_share": 0.285, "current_liabilities": 1722146, "equity": 7880464, "working_capital": 3150933, "retained_share": 0.032, "retained_earnings": 445539 }, { "id": 223, "company_id": 117, "fiscal_year": 2021, "base_revenue": 550447768, "year_scale": 1.018, "revenue": 560355828, "cogs_base": 0.589, "cogs_shift": -0.002, "cogs_ratio": 0.587, "cost_of_sales": 328928871, "gross_profit": 231426957, "opex_base": 0.299, "opex_shift": 0.012, "opex_share": 0.311, "operating_expenses": 174270663, "ebit": 57156294, "base_assets": 599988067, "assets_factor": 0.946, "total_assets": 567588711, "current_share": 0.304, "current_assets": 172546968, "leverage_base": 0.864, "leverage_shift": 0.002, "leverage": 0.866, "total_liabilities": 491531824, "current_liability_share": 0.399, "current_liabilities": 196121198, "equity": 76056887, "working_capital": -23574230, "retained_share": 0.35, "retained_earnings": 198656049 }, { "id": 224, "company_id": 56, "fiscal_year": 2021, "base_revenue": 17316047, "year_scale": 1.033, "revenue": 17887477, "cogs_base": 0.5, "cogs_shift": -0.009, "cogs_ratio": 0.491, "cost_of_sales": 8782751, "gross_profit": 9104726, "opex_base": 0.215, "opex_shift": -0.026, "opex_share": 0.189, "operating_expenses": 3380733, "ebit": 5723993, "base_assets": 26320391, "assets_factor": 1.043, "total_assets": 27452168, "current_share": 0.229, "current_assets": 6286546, "leverage_base": 0.282, "leverage_shift": -0.06, "leverage": 0.222, "total_liabilities": 6094381, "current_liability_share": 0.649, "current_liabilities": 3955253, "equity": 21357787, "working_capital": 2331293, "retained_share": 0.121, "retained_earnings": 3321712 }, { "id": 225, "company_id": 19, "fiscal_year": 2021, "base_revenue": 223518220, "year_scale": 1.04, "revenue": 232458949, "cogs_base": 0.514, "cogs_shift": -0.001, "cogs_ratio": 0.513, "cost_of_sales": 119251441, "gross_profit": 113207508, "opex_base": 0.269, "opex_shift": 0.027, "opex_share": 0.296, "operating_expenses": 68807849, "ebit": 44399659, "base_assets": 281632957, "assets_factor": 0.981, "total_assets": 276281931, "current_share": 0.455, "current_assets": 125708279, "leverage_base": 0.747, "leverage_shift": 0.045, "leverage": 0.792, "total_liabilities": 218815289, "current_liability_share": 0.316, "current_liabilities": 69145631, "equity": 57466642, "working_capital": 56562648, "retained_share": -0.122, "retained_earnings": -33706396 }, { "id": 226, "company_id": 142, "fiscal_year": 2021, "base_revenue": 470851878, "year_scale": 0.899, "revenue": 423295838, "cogs_base": 0.701, "cogs_shift": 0.011, "cogs_ratio": 0.712, "cost_of_sales": 301386637, "gross_profit": 121909201, "opex_base": 0.294, "opex_shift": -0.018, "opex_share": 0.276, "operating_expenses": 116829651, "ebit": 5079550, "base_assets": 437892247, "assets_factor": 1.077, "total_assets": 471609950, "current_share": 0.563, "current_assets": 265516402, "leverage_base": 0.549, "leverage_shift": 0.022, "leverage": 0.571, "total_liabilities": 269289281, "current_liability_share": 0.461, "current_liabilities": 124142359, "equity": 202320669, "working_capital": 141374043, "retained_share": 0.289, "retained_earnings": 136295276 }, { "id": 227, "company_id": 108, "fiscal_year": 2021, "base_revenue": 303723572, "year_scale": 1.132, "revenue": 343815084, "cogs_base": 0.782, "cogs_shift": -0.025, "cogs_ratio": 0.757, "cost_of_sales": 260268019, "gross_profit": 83547065, "opex_base": 0.232, "opex_shift": -0.02, "opex_share": 0.212, "operating_expenses": 72888798, "ebit": 10658267, "base_assets": 406989586, "assets_factor": 1.083, "total_assets": 440769722, "current_share": 0.25, "current_assets": 110192431, "leverage_base": 0.651, "leverage_shift": 0.056, "leverage": 0.707, "total_liabilities": 311624193, "current_liability_share": 0.497, "current_liabilities": 154877224, "equity": 129145529, "working_capital": -44684793, "retained_share": 0.397, "retained_earnings": 174985580 }, { "id": 228, "company_id": 8, "fiscal_year": 2021, "base_revenue": 627129908, "year_scale": 0.968, "revenue": 607061751, "cogs_base": 0.767, "cogs_shift": -0.022, "cogs_ratio": 0.745, "cost_of_sales": 452261004, "gross_profit": 154800747, "opex_base": 0.163, "opex_shift": 0.012, "opex_share": 0.175, "operating_expenses": 106235806, "ebit": 48564941, "base_assets": 871710572, "assets_factor": 0.944, "total_assets": 822894780, "current_share": 0.349, "current_assets": 287190278, "leverage_base": 0.567, "leverage_shift": 0.073, "leverage": 0.64, "total_liabilities": 526652659, "current_liability_share": 0.46, "current_liabilities": 242260223, "equity": 296242121, "working_capital": 44930055, "retained_share": -0.254, "retained_earnings": -209015274 }, { "id": 229, "company_id": 94, "fiscal_year": 2020, "base_revenue": 31794044, "year_scale": 0.941, "revenue": 29918195, "cogs_base": 0.823, "cogs_shift": -0.019, "cogs_ratio": 0.804, "cost_of_sales": 24054229, "gross_profit": 5863966, "opex_base": 0.317, "opex_shift": -0.03, "opex_share": 0.287, "operating_expenses": 8586522, "ebit": -2722556, "base_assets": 68993075, "assets_factor": 1.071, "total_assets": 73891583, "current_share": 0.495, "current_assets": 36576334, "leverage_base": 0.488, "leverage_shift": 0.041, "leverage": 0.529, "total_liabilities": 39088647, "current_liability_share": 0.421, "current_liabilities": 16456320, "equity": 34802936, "working_capital": 20120014, "retained_share": 0.169, "retained_earnings": 12487678 }, { "id": 230, "company_id": 55, "fiscal_year": 2020, "base_revenue": 382049597, "year_scale": 1.027, "revenue": 392364936, "cogs_base": 0.726, "cogs_shift": 0.012, "cogs_ratio": 0.738, "cost_of_sales": 289565323, "gross_profit": 102799613, "opex_base": 0.117, "opex_shift": 0.009, "opex_share": 0.126, "operating_expenses": 49437982, "ebit": 53361631, "base_assets": 309460174, "assets_factor": 0.98, "total_assets": 303270971, "current_share": 0.484, "current_assets": 146783150, "leverage_base": 0.304, "leverage_shift": -0.072, "leverage": 0.232, "total_liabilities": 70358865, "current_liability_share": 0.625, "current_liabilities": 43974291, "equity": 232912106, "working_capital": 102808859, "retained_share": 0.402, "retained_earnings": 121914930 }, { "id": 231, "company_id": 101, "fiscal_year": 2021, "base_revenue": 709565224, "year_scale": 1.227, "revenue": 870636530, "cogs_base": 0.565, "cogs_shift": 0.002, "cogs_ratio": 0.567, "cost_of_sales": 493650913, "gross_profit": 376985617, "opex_base": 0.292, "opex_shift": -0.015, "opex_share": 0.277, "operating_expenses": 241166319, "ebit": 135819298, "base_assets": 1603617406, "assets_factor": 1.032, "total_assets": 1654933163, "current_share": 0.164, "current_assets": 271409039, "leverage_base": 0.898, "leverage_shift": -0.036, "leverage": 0.862, "total_liabilities": 1426552387, "current_liability_share": 0.437, "current_liabilities": 623403393, "equity": 228380776, "working_capital": -351994354, "retained_share": 0.136, "retained_earnings": 225070910 }, { "id": 232, "company_id": 120, "fiscal_year": 2020, "base_revenue": 587647859, "year_scale": 1.026, "revenue": 602926703, "cogs_base": 0.604, "cogs_shift": -0.028, "cogs_ratio": 0.576, "cost_of_sales": 347285781, "gross_profit": 255640922, "opex_base": 0.271, "opex_shift": 0.01, "opex_share": 0.281, "operating_expenses": 169422404, "ebit": 86218518, "base_assets": 1128283889, "assets_factor": 1.02, "total_assets": 1150849567, "current_share": 0.4, "current_assets": 460339827, "leverage_base": 0.658, "leverage_shift": -0.057, "leverage": 0.601, "total_liabilities": 691660590, "current_liability_share": 0.749, "current_liabilities": 518053782, "equity": 459188977, "working_capital": -57713955, "retained_share": 0.016, "retained_earnings": 18413593 }, { "id": 233, "company_id": 122, "fiscal_year": 2020, "base_revenue": 2585817, "year_scale": 1.018, "revenue": 2632362, "cogs_base": 0.807, "cogs_shift": 0.008, "cogs_ratio": 0.815, "cost_of_sales": 2145375, "gross_profit": 486987, "opex_base": 0.221, "opex_shift": 0.015, "opex_share": 0.236, "operating_expenses": 621237, "ebit": -134250, "base_assets": 1913505, "assets_factor": 1.002, "total_assets": 1917332, "current_share": 0.219, "current_assets": 419896, "leverage_base": 0.74, "leverage_shift": 0.077, "leverage": 0.817, "total_liabilities": 1566460, "current_liability_share": 0.692, "current_liabilities": 1083990, "equity": 350872, "working_capital": -664094, "retained_share": 0.369, "retained_earnings": 707496 }, { "id": 234, "company_id": 23, "fiscal_year": 2019, "base_revenue": 2203565, "year_scale": 1.109, "revenue": 2443754, "cogs_base": 0.567, "cogs_shift": 0.013, "cogs_ratio": 0.58, "cost_of_sales": 1417377, "gross_profit": 1026377, "opex_base": 0.147, "opex_shift": 0.008, "opex_share": 0.155, "operating_expenses": 378782, "ebit": 647595, "base_assets": 4495273, "assets_factor": 0.955, "total_assets": 4292986, "current_share": 0.366, "current_assets": 1571233, "leverage_base": 0.629, "leverage_shift": 0.046, "leverage": 0.675, "total_liabilities": 2897766, "current_liability_share": 0.517, "current_liabilities": 1498145, "equity": 1395220, "working_capital": 73088, "retained_share": -0.194, "retained_earnings": -832839 }, { "id": 235, "company_id": 16, "fiscal_year": 2020, "base_revenue": 86176973, "year_scale": 1.106, "revenue": 95311732, "cogs_base": 0.712, "cogs_shift": -0.037, "cogs_ratio": 0.675, "cost_of_sales": 64335419, "gross_profit": 30976313, "opex_base": 0.238, "opex_shift": -0.008, "opex_share": 0.23, "operating_expenses": 21921698, "ebit": 9054615, "base_assets": 143915545, "assets_factor": 0.967, "total_assets": 139166332, "current_share": 0.512, "current_assets": 71253162, "leverage_base": 0.584, "leverage_shift": -0.037, "leverage": 0.547, "total_liabilities": 76123984, "current_liability_share": 0.679, "current_liabilities": 51688185, "equity": 63042348, "working_capital": 19564977, "retained_share": -0.052, "retained_earnings": -7236649 }, { "id": 236, "company_id": 107, "fiscal_year": 2020, "base_revenue": 833303195, "year_scale": 1.171, "revenue": 975798041, "cogs_base": 0.509, "cogs_shift": -0.037, "cogs_ratio": 0.472, "cost_of_sales": 460576675, "gross_profit": 515221366, "opex_base": 0.113, "opex_shift": 0.008, "opex_share": 0.121, "operating_expenses": 118071563, "ebit": 397149803, "base_assets": 691641652, "assets_factor": 1.013, "total_assets": 700632993, "current_share": 0.223, "current_assets": 156241157, "leverage_base": 0.483, "leverage_shift": -0.035, "leverage": 0.448, "total_liabilities": 313883581, "current_liability_share": 0.672, "current_liabilities": 210929766, "equity": 386749412, "working_capital": -54688609, "retained_share": 0.331, "retained_earnings": 231909521 }, { "id": 237, "company_id": 80, "fiscal_year": 2020, "base_revenue": 151486718, "year_scale": 1.024, "revenue": 155122399, "cogs_base": 0.546, "cogs_shift": 0.012, "cogs_ratio": 0.558, "cost_of_sales": 86558299, "gross_profit": 68564100, "opex_base": 0.266, "opex_shift": 0.017, "opex_share": 0.283, "operating_expenses": 43899639, "ebit": 24664461, "base_assets": 169665124, "assets_factor": 1.017, "total_assets": 172549431, "current_share": 0.422, "current_assets": 72815860, "leverage_base": 0.78, "leverage_shift": 0.051, "leverage": 0.831, "total_liabilities": 143388577, "current_liability_share": 0.685, "current_liabilities": 98221175, "equity": 29160854, "working_capital": -25405315, "retained_share": 0.016, "retained_earnings": 2760791 }, { "id": 238, "company_id": 90, "fiscal_year": 2019, "base_revenue": 12433164, "year_scale": 1.115, "revenue": 13862978, "cogs_base": 0.529, "cogs_shift": 0.017, "cogs_ratio": 0.546, "cost_of_sales": 7569186, "gross_profit": 6293792, "opex_base": 0.295, "opex_shift": -0.017, "opex_share": 0.278, "operating_expenses": 3853908, "ebit": 2439884, "base_assets": 17530761, "assets_factor": 1.086, "total_assets": 19038406, "current_share": 0.379, "current_assets": 7215556, "leverage_base": 0.25, "leverage_shift": 0.069, "leverage": 0.319, "total_liabilities": 6073252, "current_liability_share": 0.575, "current_liabilities": 3492120, "equity": 12965154, "working_capital": 3723436, "retained_share": -0.038, "retained_earnings": -723459 }, { "id": 239, "company_id": 26, "fiscal_year": 2019, "base_revenue": 598266307, "year_scale": 1.006, "revenue": 601855905, "cogs_base": 0.565, "cogs_shift": -0.037, "cogs_ratio": 0.528, "cost_of_sales": 317779918, "gross_profit": 284075987, "opex_base": 0.201, "opex_shift": 0.028, "opex_share": 0.229, "operating_expenses": 137825002, "ebit": 146250985, "base_assets": 1196532614, "assets_factor": 1.04, "total_assets": 1244393919, "current_share": 0.396, "current_assets": 492779992, "leverage_base": 0.632, "leverage_shift": -0.067, "leverage": 0.565, "total_liabilities": 703082564, "current_liability_share": 0.265, "current_liabilities": 186316879, "equity": 541311355, "working_capital": 306463113, "retained_share": 0.369, "retained_earnings": 459181356 }, { "id": 240, "company_id": 37, "fiscal_year": 2020, "base_revenue": 2917211, "year_scale": 1.135, "revenue": 3311034, "cogs_base": 0.741, "cogs_shift": 0.03, "cogs_ratio": 0.771, "cost_of_sales": 2552807, "gross_profit": 758227, "opex_base": 0.27, "opex_shift": 0.002, "opex_share": 0.272, "operating_expenses": 900601, "ebit": -142374, "base_assets": 5805250, "assets_factor": 0.983, "total_assets": 5706561, "current_share": 0.328, "current_assets": 1871752, "leverage_base": 0.991, "leverage_shift": -0.064, "leverage": 0.927, "total_liabilities": 5289982, "current_liability_share": 0.466, "current_liabilities": 2465132, "equity": 416579, "working_capital": -593380, "retained_share": 0.011, "retained_earnings": 62772 }, { "id": 241, "company_id": 71, "fiscal_year": 2020, "base_revenue": 2137798, "year_scale": 0.98, "revenue": 2095042, "cogs_base": 0.556, "cogs_shift": -0.007, "cogs_ratio": 0.549, "cost_of_sales": 1150178, "gross_profit": 944864, "opex_base": 0.288, "opex_shift": -0.018, "opex_share": 0.27, "operating_expenses": 565661, "ebit": 379203, "base_assets": 3420477, "assets_factor": 0.978, "total_assets": 3345227, "current_share": 0.336, "current_assets": 1123996, "leverage_base": 0.904, "leverage_shift": 0.072, "leverage": 0.976, "total_liabilities": 3264942, "current_liability_share": 0.232, "current_liabilities": 757467, "equity": 80285, "working_capital": 366529, "retained_share": -0.267, "retained_earnings": -893176 }, { "id": 242, "company_id": 80, "fiscal_year": 2021, "base_revenue": 151486718, "year_scale": 1.194, "revenue": 180875141, "cogs_base": 0.546, "cogs_shift": 0.016, "cogs_ratio": 0.562, "cost_of_sales": 101651829, "gross_profit": 79223312, "opex_base": 0.266, "opex_shift": 0.014, "opex_share": 0.28, "operating_expenses": 50645039, "ebit": 28578273, "base_assets": 169665124, "assets_factor": 1.049, "total_assets": 177978715, "current_share": 0.441, "current_assets": 78488613, "leverage_base": 0.78, "leverage_shift": 0.033, "leverage": 0.813, "total_liabilities": 144696695, "current_liability_share": 0.703, "current_liabilities": 101721777, "equity": 33282020, "working_capital": -23233164, "retained_share": 0.016, "retained_earnings": 2847659 }, { "id": 243, "company_id": 133, "fiscal_year": 2020, "base_revenue": 830786585, "year_scale": 1.041, "revenue": 864848835, "cogs_base": 0.556, "cogs_shift": 0.005, "cogs_ratio": 0.561, "cost_of_sales": 485180196, "gross_profit": 379668639, "opex_base": 0.196, "opex_shift": 0.026, "opex_share": 0.222, "operating_expenses": 191996441, "ebit": 187672198, "base_assets": 714476463, "assets_factor": 0.997, "total_assets": 712333034, "current_share": 0.571, "current_assets": 406742162, "leverage_base": 0.834, "leverage_shift": 0.067, "leverage": 0.901, "total_liabilities": 641812064, "current_liability_share": 0.352, "current_liabilities": 225917847, "equity": 70520970, "working_capital": 180824315, "retained_share": 0.382, "retained_earnings": 272111219 }, { "id": 244, "company_id": 103, "fiscal_year": 2019, "base_revenue": 4813921, "year_scale": 0.988, "revenue": 4756154, "cogs_base": 0.505, "cogs_shift": -0.015, "cogs_ratio": 0.49, "cost_of_sales": 2330515, "gross_profit": 2425639, "opex_base": 0.198, "opex_shift": 0.005, "opex_share": 0.203, "operating_expenses": 965499, "ebit": 1460140, "base_assets": 8279944, "assets_factor": 1.019, "total_assets": 8437263, "current_share": 0.313, "current_assets": 2640863, "leverage_base": 0.982, "leverage_shift": 0.074, "leverage": 1.056, "total_liabilities": 8909750, "current_liability_share": 0.526, "current_liabilities": 4686529, "equity": -472487, "working_capital": -2045666, "retained_share": 0.344, "retained_earnings": 2902418 }, { "id": 245, "company_id": 89, "fiscal_year": 2020, "base_revenue": 743229716, "year_scale": 1.067, "revenue": 793026107, "cogs_base": 0.58, "cogs_shift": -0.04, "cogs_ratio": 0.54, "cost_of_sales": 428234098, "gross_profit": 364792009, "opex_base": 0.274, "opex_shift": -0.016, "opex_share": 0.258, "operating_expenses": 204600736, "ebit": 160191273, "base_assets": 862146471, "assets_factor": 1.133, "total_assets": 976811952, "current_share": 0.373, "current_assets": 364350858, "leverage_base": 0.991, "leverage_shift": 0.004, "leverage": 0.995, "total_liabilities": 971927892, "current_liability_share": 0.266, "current_liabilities": 258532819, "equity": 4884060, "working_capital": 105818039, "retained_share": 0.44, "retained_earnings": 429797259 }, { "id": 246, "company_id": 23, "fiscal_year": 2020, "base_revenue": 2203565, "year_scale": 1.121, "revenue": 2470196, "cogs_base": 0.567, "cogs_shift": 0.035, "cogs_ratio": 0.602, "cost_of_sales": 1487058, "gross_profit": 983138, "opex_base": 0.147, "opex_shift": -0.023, "opex_share": 0.124, "operating_expenses": 306304, "ebit": 676834, "base_assets": 4495273, "assets_factor": 1.033, "total_assets": 4643617, "current_share": 0.279, "current_assets": 1295569, "leverage_base": 0.629, "leverage_shift": 0.039, "leverage": 0.668, "total_liabilities": 3101936, "current_liability_share": 0.391, "current_liabilities": 1212857, "equity": 1541681, "working_capital": 82712, "retained_share": -0.194, "retained_earnings": -900862 }, { "id": 247, "company_id": 72, "fiscal_year": 2020, "base_revenue": 831452844, "year_scale": 1.07, "revenue": 889654543, "cogs_base": 0.629, "cogs_shift": -0.007, "cogs_ratio": 0.622, "cost_of_sales": 553365126, "gross_profit": 336289417, "opex_base": 0.241, "opex_shift": -0.026, "opex_share": 0.215, "operating_expenses": 191275727, "ebit": 145013690, "base_assets": 1014372470, "assets_factor": 1.022, "total_assets": 1036688664, "current_share": 0.215, "current_assets": 222888063, "leverage_base": 0.355, "leverage_shift": 0.04, "leverage": 0.395, "total_liabilities": 409492022, "current_liability_share": 0.741, "current_liabilities": 303433588, "equity": 627196642, "working_capital": -80545525, "retained_share": 0.387, "retained_earnings": 401198513 }, { "id": 248, "company_id": 96, "fiscal_year": 2021, "base_revenue": 10467805, "year_scale": 1.098, "revenue": 11493650, "cogs_base": 0.627, "cogs_shift": 0.037, "cogs_ratio": 0.664, "cost_of_sales": 7631784, "gross_profit": 3861866, "opex_base": 0.167, "opex_shift": 0, "opex_share": 0.167, "operating_expenses": 1919440, "ebit": 1942426, "base_assets": 16957844, "assets_factor": 1.105, "total_assets": 18738418, "current_share": 0.464, "current_assets": 8694626, "leverage_base": 0.851, "leverage_shift": -0.076, "leverage": 0.775, "total_liabilities": 14522274, "current_liability_share": 0.68, "current_liabilities": 9875146, "equity": 4216144, "working_capital": -1180520, "retained_share": -0.02, "retained_earnings": -374768 }, { "id": 249, "company_id": 124, "fiscal_year": 2020, "base_revenue": 88890281, "year_scale": 0.973, "revenue": 86490243, "cogs_base": 0.737, "cogs_shift": 0.017, "cogs_ratio": 0.754, "cost_of_sales": 65213643, "gross_profit": 21276600, "opex_base": 0.116, "opex_shift": 0.019, "opex_share": 0.135, "operating_expenses": 11676183, "ebit": 9600417, "base_assets": 175113854, "assets_factor": 1.09, "total_assets": 190874101, "current_share": 0.173, "current_assets": 33021219, "leverage_base": 0.511, "leverage_shift": 0.026, "leverage": 0.537, "total_liabilities": 102499392, "current_liability_share": 0.415, "current_liabilities": 42537248, "equity": 88374709, "working_capital": -9516029, "retained_share": -0.021, "retained_earnings": -4008356 }, { "id": 250, "company_id": 75, "fiscal_year": 2020, "base_revenue": 200329064, "year_scale": 0.978, "revenue": 195921825, "cogs_base": 0.679, "cogs_shift": 0.013, "cogs_ratio": 0.692, "cost_of_sales": 135577903, "gross_profit": 60343922, "opex_base": 0.282, "opex_shift": 0.005, "opex_share": 0.287, "operating_expenses": 56229564, "ebit": 4114358, "base_assets": 412677872, "assets_factor": 1.04, "total_assets": 429184987, "current_share": 0.406, "current_assets": 174249105, "leverage_base": 0.703, "leverage_shift": 0.074, "leverage": 0.777, "total_liabilities": 333476735, "current_liability_share": 0.368, "current_liabilities": 122719438, "equity": 95708252, "working_capital": 51529667, "retained_share": 0.338, "retained_earnings": 145064526 }, { "id": 251, "company_id": 72, "fiscal_year": 2021, "base_revenue": 831452844, "year_scale": 0.991, "revenue": 823969768, "cogs_base": 0.629, "cogs_shift": -0.02, "cogs_ratio": 0.609, "cost_of_sales": 501797589, "gross_profit": 322172179, "opex_base": 0.241, "opex_shift": -0.017, "opex_share": 0.224, "operating_expenses": 184569228, "ebit": 137602951, "base_assets": 1014372470, "assets_factor": 1.062, "total_assets": 1077263563, "current_share": 0.46, "current_assets": 495541239, "leverage_base": 0.355, "leverage_shift": -0.067, "leverage": 0.288, "total_liabilities": 310251906, "current_liability_share": 0.725, "current_liabilities": 224932632, "equity": 767011657, "working_capital": 270608607, "retained_share": 0.387, "retained_earnings": 416900999 }, { "id": 252, "company_id": 23, "fiscal_year": 2021, "base_revenue": 2203565, "year_scale": 1.161, "revenue": 2558339, "cogs_base": 0.567, "cogs_shift": -0.037, "cogs_ratio": 0.53, "cost_of_sales": 1355920, "gross_profit": 1202419, "opex_base": 0.147, "opex_shift": -0.017, "opex_share": 0.13, "operating_expenses": 332584, "ebit": 869835, "base_assets": 4495273, "assets_factor": 1.011, "total_assets": 4544721, "current_share": 0.281, "current_assets": 1277067, "leverage_base": 0.629, "leverage_shift": 0.006, "leverage": 0.635, "total_liabilities": 2885898, "current_liability_share": 0.515, "current_liabilities": 1486237, "equity": 1658823, "working_capital": -209170, "retained_share": -0.194, "retained_earnings": -881676 }, { "id": 253, "company_id": 30, "fiscal_year": 2022, "base_revenue": 698245882, "year_scale": 1.161, "revenue": 810663469, "cogs_base": 0.724, "cogs_shift": -0.031, "cogs_ratio": 0.693, "cost_of_sales": 561789784, "gross_profit": 248873685, "opex_base": 0.292, "opex_shift": -0.028, "opex_share": 0.264, "operating_expenses": 214015156, "ebit": 34858529, "base_assets": 1082281117, "assets_factor": 1.033, "total_assets": 1117996394, "current_share": 0.57, "current_assets": 637257945, "leverage_base": 0.919, "leverage_shift": 0.02, "leverage": 0.939, "total_liabilities": 1049798614, "current_liability_share": 0.658, "current_liabilities": 690767488, "equity": 68197780, "working_capital": -53509543, "retained_share": 0.03, "retained_earnings": 33539892 }, { "id": 254, "company_id": 22, "fiscal_year": 2020, "base_revenue": 100736916, "year_scale": 0.994, "revenue": 100132495, "cogs_base": 0.804, "cogs_shift": 0.017, "cogs_ratio": 0.821, "cost_of_sales": 82208778, "gross_profit": 17923717, "opex_base": 0.267, "opex_shift": 0.01, "opex_share": 0.277, "operating_expenses": 27736701, "ebit": -9812984, "base_assets": 95700070, "assets_factor": 1.068, "total_assets": 102207675, "current_share": 0.413, "current_assets": 42211770, "leverage_base": 0.338, "leverage_shift": -0.015, "leverage": 0.323, "total_liabilities": 33013079, "current_liability_share": 0.204, "current_liabilities": 6734668, "equity": 69194596, "working_capital": 35477102, "retained_share": -0.26, "retained_earnings": -26573995 }, { "id": 255, "company_id": 42, "fiscal_year": 2021, "base_revenue": 11065082, "year_scale": 1.009, "revenue": 11164668, "cogs_base": 0.712, "cogs_shift": 0.002, "cogs_ratio": 0.714, "cost_of_sales": 7971573, "gross_profit": 3193095, "opex_base": 0.129, "opex_shift": -0.016, "opex_share": 0.113, "operating_expenses": 1261607, "ebit": 1931488, "base_assets": 13610051, "assets_factor": 0.962, "total_assets": 13092869, "current_share": 0.588, "current_assets": 7698607, "leverage_base": 0.399, "leverage_shift": -0.036, "leverage": 0.363, "total_liabilities": 4752711, "current_liability_share": 0.341, "current_liabilities": 1620674, "equity": 8340158, "working_capital": 6077933, "retained_share": 0.032, "retained_earnings": 418972 }, { "id": 256, "company_id": 17, "fiscal_year": 2021, "base_revenue": 140774144, "year_scale": 0.982, "revenue": 138240209, "cogs_base": 0.832, "cogs_shift": -0.029, "cogs_ratio": 0.803, "cost_of_sales": 111006888, "gross_profit": 27233321, "opex_base": 0.237, "opex_shift": -0.023, "opex_share": 0.214, "operating_expenses": 29583405, "ebit": -2350084, "base_assets": 213976699, "assets_factor": 1.01, "total_assets": 216116466, "current_share": 0.411, "current_assets": 88823868, "leverage_base": 0.298, "leverage_shift": -0.043, "leverage": 0.255, "total_liabilities": 55109699, "current_liability_share": 0.679, "current_liabilities": 37419486, "equity": 161006767, "working_capital": 51404382, "retained_share": 0.432, "retained_earnings": 93362313 }, { "id": 257, "company_id": 83, "fiscal_year": 2021, "base_revenue": 8742573, "year_scale": 1.057, "revenue": 9240900, "cogs_base": 0.577, "cogs_shift": -0.01, "cogs_ratio": 0.567, "cost_of_sales": 5239590, "gross_profit": 4001310, "opex_base": 0.213, "opex_shift": -0.009, "opex_share": 0.204, "operating_expenses": 1885144, "ebit": 2116166, "base_assets": 11277919, "assets_factor": 1.055, "total_assets": 11898205, "current_share": 0.341, "current_assets": 4057288, "leverage_base": 0.705, "leverage_shift": -0.052, "leverage": 0.653, "total_liabilities": 7769528, "current_liability_share": 0.21, "current_liabilities": 1631601, "equity": 4128677, "working_capital": 2425687, "retained_share": 0.355, "retained_earnings": 4223863 }, { "id": 258, "company_id": 4, "fiscal_year": 2020, "base_revenue": 306644459, "year_scale": 1.12, "revenue": 343441794, "cogs_base": 0.768, "cogs_shift": -0.016, "cogs_ratio": 0.752, "cost_of_sales": 258268229, "gross_profit": 85173565, "opex_base": 0.268, "opex_shift": -0.015, "opex_share": 0.253, "operating_expenses": 86890774, "ebit": -1717209, "base_assets": 303578014, "assets_factor": 1.012, "total_assets": 307220950, "current_share": 0.583, "current_assets": 179109814, "leverage_base": 0.989, "leverage_shift": -0.045, "leverage": 0.944, "total_liabilities": 290016577, "current_liability_share": 0.517, "current_liabilities": 149938570, "equity": 17204373, "working_capital": 29171244, "retained_share": -0.265, "retained_earnings": -81413552 }, { "id": 259, "company_id": 139, "fiscal_year": 2021, "base_revenue": 579525061, "year_scale": 0.991, "revenue": 574309335, "cogs_base": 0.548, "cogs_shift": 0.026, "cogs_ratio": 0.574, "cost_of_sales": 329653558, "gross_profit": 244655777, "opex_base": 0.235, "opex_shift": -0.028, "opex_share": 0.207, "operating_expenses": 118882032, "ebit": 125773745, "base_assets": 417258044, "assets_factor": 1.012, "total_assets": 422265141, "current_share": 0.28, "current_assets": 118234239, "leverage_base": 0.488, "leverage_shift": -0.07, "leverage": 0.418, "total_liabilities": 176506829, "current_liability_share": 0.337, "current_liabilities": 59482801, "equity": 245758312, "working_capital": 58751438, "retained_share": 0.414, "retained_earnings": 174817768 }, { "id": 260, "company_id": 44, "fiscal_year": 2019, "base_revenue": 2004439, "year_scale": 0.961, "revenue": 1926266, "cogs_base": 0.822, "cogs_shift": -0.037, "cogs_ratio": 0.785, "cost_of_sales": 1512119, "gross_profit": 414147, "opex_base": 0.081, "opex_shift": -0.023, "opex_share": 0.058, "operating_expenses": 111723, "ebit": 302424, "base_assets": 2405327, "assets_factor": 0.982, "total_assets": 2362031, "current_share": 0.16, "current_assets": 377925, "leverage_base": 0.754, "leverage_shift": 0.051, "leverage": 0.805, "total_liabilities": 1901435, "current_liability_share": 0.465, "current_liabilities": 884167, "equity": 460596, "working_capital": -506242, "retained_share": -0.014, "retained_earnings": -33068 }, { "id": 261, "company_id": 47, "fiscal_year": 2020, "base_revenue": 348862873, "year_scale": 1.065, "revenue": 371538960, "cogs_base": 0.677, "cogs_shift": 0.006, "cogs_ratio": 0.683, "cost_of_sales": 253761110, "gross_profit": 117777850, "opex_base": 0.311, "opex_shift": 0.022, "opex_share": 0.333, "operating_expenses": 123722474, "ebit": -5944624, "base_assets": 526782938, "assets_factor": 0.93, "total_assets": 489908132, "current_share": 0.594, "current_assets": 291005430, "leverage_base": 0.815, "leverage_shift": -0.003, "leverage": 0.812, "total_liabilities": 397805403, "current_liability_share": 0.325, "current_liabilities": 129286756, "equity": 92102729, "working_capital": 161718674, "retained_share": -0.053, "retained_earnings": -25965131 }, { "id": 262, "company_id": 124, "fiscal_year": 2021, "base_revenue": 88890281, "year_scale": 0.846, "revenue": 75201178, "cogs_base": 0.737, "cogs_shift": 0.012, "cogs_ratio": 0.749, "cost_of_sales": 56325682, "gross_profit": 18875496, "opex_base": 0.116, "opex_shift": 0.017, "opex_share": 0.133, "operating_expenses": 10001757, "ebit": 8873739, "base_assets": 175113854, "assets_factor": 1.057, "total_assets": 185095344, "current_share": 0.215, "current_assets": 39795499, "leverage_base": 0.511, "leverage_shift": -0.028, "leverage": 0.483, "total_liabilities": 89401051, "current_liability_share": 0.206, "current_liabilities": 18416617, "equity": 95694293, "working_capital": 21378882, "retained_share": -0.021, "retained_earnings": -3887002 }, { "id": 263, "company_id": 77, "fiscal_year": 2019, "base_revenue": 151852088, "year_scale": 0.978, "revenue": 148511342, "cogs_base": 0.83, "cogs_shift": -0.037, "cogs_ratio": 0.793, "cost_of_sales": 117769494, "gross_profit": 30741848, "opex_base": 0.194, "opex_shift": 0.011, "opex_share": 0.205, "operating_expenses": 30444825, "ebit": 297023, "base_assets": 164000255, "assets_factor": 1.007, "total_assets": 165148257, "current_share": 0.433, "current_assets": 71509195, "leverage_base": 0.845, "leverage_shift": -0.016, "leverage": 0.829, "total_liabilities": 136907905, "current_liability_share": 0.336, "current_liabilities": 46001056, "equity": 28240352, "working_capital": 25508139, "retained_share": 0.197, "retained_earnings": 32534207 }, { "id": 264, "company_id": 101, "fiscal_year": 2022, "base_revenue": 709565224, "year_scale": 1.009, "revenue": 715951311, "cogs_base": 0.565, "cogs_shift": 0.004, "cogs_ratio": 0.569, "cost_of_sales": 407376296, "gross_profit": 308575015, "opex_base": 0.292, "opex_shift": -0.011, "opex_share": 0.281, "operating_expenses": 201182318, "ebit": 107392697, "base_assets": 1603617406, "assets_factor": 1.069, "total_assets": 1714267007, "current_share": 0.243, "current_assets": 416566883, "leverage_base": 0.898, "leverage_shift": 0.041, "leverage": 0.939, "total_liabilities": 1609696720, "current_liability_share": 0.29, "current_liabilities": 466812049, "equity": 104570287, "working_capital": -50245166, "retained_share": 0.136, "retained_earnings": 233140313 }, { "id": 265, "company_id": 125, "fiscal_year": 2022, "base_revenue": 8925226, "year_scale": 0.921, "revenue": 8220133, "cogs_base": 0.543, "cogs_shift": 0.036, "cogs_ratio": 0.579, "cost_of_sales": 4759457, "gross_profit": 3460676, "opex_base": 0.219, "opex_shift": 0.002, "opex_share": 0.221, "operating_expenses": 1816649, "ebit": 1644027, "base_assets": 18653722, "assets_factor": 1.02, "total_assets": 19026796, "current_share": 0.448, "current_assets": 8524005, "leverage_base": 0.676, "leverage_shift": -0.064, "leverage": 0.612, "total_liabilities": 11644399, "current_liability_share": 0.337, "current_liabilities": 3924162, "equity": 7382397, "working_capital": 4599843, "retained_share": 0.372, "retained_earnings": 7077968 }, { "id": 266, "company_id": 120, "fiscal_year": 2021, "base_revenue": 587647859, "year_scale": 1.079, "revenue": 634072040, "cogs_base": 0.604, "cogs_shift": 0.002, "cogs_ratio": 0.606, "cost_of_sales": 384247656, "gross_profit": 249824384, "opex_base": 0.271, "opex_shift": 0.028, "opex_share": 0.299, "operating_expenses": 189587540, "ebit": 60236844, "base_assets": 1128283889, "assets_factor": 1.045, "total_assets": 1179056664, "current_share": 0.541, "current_assets": 637869655, "leverage_base": 0.658, "leverage_shift": -0.072, "leverage": 0.586, "total_liabilities": 690927205, "current_liability_share": 0.551, "current_liabilities": 380700890, "equity": 488129459, "working_capital": 257168765, "retained_share": 0.016, "retained_earnings": 18864907 }, { "id": 267, "company_id": 42, "fiscal_year": 2022, "base_revenue": 11065082, "year_scale": 1.046, "revenue": 11574076, "cogs_base": 0.712, "cogs_shift": 0.01, "cogs_ratio": 0.722, "cost_of_sales": 8356483, "gross_profit": 3217593, "opex_base": 0.129, "opex_shift": -0.011, "opex_share": 0.118, "operating_expenses": 1365741, "ebit": 1851852, "base_assets": 13610051, "assets_factor": 1.06, "total_assets": 14426654, "current_share": 0.549, "current_assets": 7920233, "leverage_base": 0.399, "leverage_shift": 0.038, "leverage": 0.437, "total_liabilities": 6304448, "current_liability_share": 0.452, "current_liabilities": 2849610, "equity": 8122206, "working_capital": 5070623, "retained_share": 0.032, "retained_earnings": 461653 }, { "id": 268, "company_id": 149, "fiscal_year": 2019, "base_revenue": 795045356, "year_scale": 1.069, "revenue": 849903486, "cogs_base": 0.663, "cogs_shift": -0.001, "cogs_ratio": 0.662, "cost_of_sales": 562636108, "gross_profit": 287267378, "opex_base": 0.157, "opex_shift": 0.024, "opex_share": 0.181, "operating_expenses": 153832531, "ebit": 133434847, "base_assets": 1049459870, "assets_factor": 0.965, "total_assets": 1012728775, "current_share": 0.225, "current_assets": 227863974, "leverage_base": 0.422, "leverage_shift": -0.074, "leverage": 0.348, "total_liabilities": 352429614, "current_liability_share": 0.665, "current_liabilities": 234365693, "equity": 660299161, "working_capital": -6501719, "retained_share": 0.27, "retained_earnings": 273436769 }, { "id": 269, "company_id": 54, "fiscal_year": 2020, "base_revenue": 121809344, "year_scale": 1.021, "revenue": 124367340, "cogs_base": 0.747, "cogs_shift": 0.03, "cogs_ratio": 0.777, "cost_of_sales": 96633423, "gross_profit": 27733917, "opex_base": 0.176, "opex_shift": 0.011, "opex_share": 0.187, "operating_expenses": 23256693, "ebit": 4477224, "base_assets": 203421604, "assets_factor": 1.038, "total_assets": 211151625, "current_share": 0.42, "current_assets": 88683683, "leverage_base": 0.318, "leverage_shift": -0.031, "leverage": 0.287, "total_liabilities": 60600516, "current_liability_share": 0.219, "current_liabilities": 13271513, "equity": 150551109, "working_capital": 75412170, "retained_share": 0.357, "retained_earnings": 75381130 }, { "id": 270, "company_id": 84, "fiscal_year": 2019, "base_revenue": 30938986, "year_scale": 0.892, "revenue": 27597576, "cogs_base": 0.807, "cogs_shift": 0.025, "cogs_ratio": 0.832, "cost_of_sales": 22961183, "gross_profit": 4636393, "opex_base": 0.179, "opex_shift": -0.008, "opex_share": 0.171, "operating_expenses": 4719185, "ebit": -82792, "base_assets": 30320206, "assets_factor": 1.04, "total_assets": 31533014, "current_share": 0.382, "current_assets": 12045611, "leverage_base": 1.013, "leverage_shift": 0.079, "leverage": 1.092, "total_liabilities": 34434051, "current_liability_share": 0.606, "current_liabilities": 20867035, "equity": -2901037, "working_capital": -8821424, "retained_share": 0.154, "retained_earnings": 4856084 }, { "id": 271, "company_id": 13, "fiscal_year": 2022, "base_revenue": 326770129, "year_scale": 1.077, "revenue": 351931429, "cogs_base": 0.725, "cogs_shift": 0.001, "cogs_ratio": 0.726, "cost_of_sales": 255502217, "gross_profit": 96429212, "opex_base": 0.086, "opex_shift": -0.01, "opex_share": 0.076, "operating_expenses": 26746789, "ebit": 69682423, "base_assets": 473816687, "assets_factor": 0.948, "total_assets": 449178219, "current_share": 0.178, "current_assets": 79953723, "leverage_base": 0.253, "leverage_shift": 0.019, "leverage": 0.272, "total_liabilities": 122176476, "current_liability_share": 0.716, "current_liabilities": 87478357, "equity": 327001743, "working_capital": -7524634, "retained_share": -0.136, "retained_earnings": -61088238 }, { "id": 272, "company_id": 145, "fiscal_year": 2020, "base_revenue": 84158180, "year_scale": 1.063, "revenue": 89460145, "cogs_base": 0.581, "cogs_shift": -0.005, "cogs_ratio": 0.576, "cost_of_sales": 51529044, "gross_profit": 37931101, "opex_base": 0.2, "opex_shift": -0.015, "opex_share": 0.185, "operating_expenses": 16550127, "ebit": 21380974, "base_assets": 102672980, "assets_factor": 0.981, "total_assets": 100722193, "current_share": 0.224, "current_assets": 22561771, "leverage_base": 0.348, "leverage_shift": -0.059, "leverage": 0.289, "total_liabilities": 29108714, "current_liability_share": 0.74, "current_liabilities": 21540448, "equity": 71613479, "working_capital": 1021323, "retained_share": 0.139, "retained_earnings": 14000385 }, { "id": 273, "company_id": 112, "fiscal_year": 2020, "base_revenue": 479763023, "year_scale": 1.048, "revenue": 502791648, "cogs_base": 0.716, "cogs_shift": -0.02, "cogs_ratio": 0.696, "cost_of_sales": 349942987, "gross_profit": 152848661, "opex_base": 0.111, "opex_shift": 0.016, "opex_share": 0.127, "operating_expenses": 63854539, "ebit": 88994122, "base_assets": 642882451, "assets_factor": 1.07, "total_assets": 687884223, "current_share": 0.478, "current_assets": 328808659, "leverage_base": 0.703, "leverage_shift": -0.01, "leverage": 0.693, "total_liabilities": 476703767, "current_liability_share": 0.249, "current_liabilities": 118699238, "equity": 211180456, "working_capital": 210109421, "retained_share": 0.299, "retained_earnings": 205677383 }, { "id": 274, "company_id": 107, "fiscal_year": 2021, "base_revenue": 833303195, "year_scale": 1.025, "revenue": 854135775, "cogs_base": 0.509, "cogs_shift": -0.009, "cogs_ratio": 0.5, "cost_of_sales": 427067888, "gross_profit": 427067887, "opex_base": 0.113, "opex_shift": 0.019, "opex_share": 0.132, "operating_expenses": 112745922, "ebit": 314321965, "base_assets": 691641652, "assets_factor": 0.973, "total_assets": 672967327, "current_share": 0.569, "current_assets": 382918409, "leverage_base": 0.483, "leverage_shift": 0.059, "leverage": 0.542, "total_liabilities": 364748291, "current_liability_share": 0.3, "current_liabilities": 109424487, "equity": 308219036, "working_capital": 273493922, "retained_share": 0.331, "retained_earnings": 222752185 }, { "id": 275, "company_id": 141, "fiscal_year": 2021, "base_revenue": 63594920, "year_scale": 0.986, "revenue": 62704591, "cogs_base": 0.625, "cogs_shift": -0.038, "cogs_ratio": 0.587, "cost_of_sales": 36807595, "gross_profit": 25896996, "opex_base": 0.108, "opex_shift": -0.006, "opex_share": 0.102, "operating_expenses": 6395868, "ebit": 19501128, "base_assets": 119558450, "assets_factor": 1.037, "total_assets": 123982113, "current_share": 0.378, "current_assets": 46865239, "leverage_base": 0.974, "leverage_shift": 0.08, "leverage": 1.054, "total_liabilities": 130677147, "current_liability_share": 0.672, "current_liabilities": 87815043, "equity": -6695034, "working_capital": -40949804, "retained_share": 0.099, "retained_earnings": 12274229 }, { "id": 276, "company_id": 97, "fiscal_year": 2019, "base_revenue": 459102410, "year_scale": 1.197, "revenue": 549545585, "cogs_base": 0.794, "cogs_shift": 0.026, "cogs_ratio": 0.82, "cost_of_sales": 450627380, "gross_profit": 98918205, "opex_base": 0.298, "opex_shift": -0.016, "opex_share": 0.282, "operating_expenses": 154971855, "ebit": -56053650, "base_assets": 293825542, "assets_factor": 0.896, "total_assets": 263267686, "current_share": 0.515, "current_assets": 135582858, "leverage_base": 0.792, "leverage_shift": 0.024, "leverage": 0.816, "total_liabilities": 214826432, "current_liability_share": 0.409, "current_liabilities": 87864011, "equity": 48441254, "working_capital": 47718847, "retained_share": -0.29, "retained_earnings": -76347629 }, { "id": 277, "company_id": 104, "fiscal_year": 2020, "base_revenue": 109705743, "year_scale": 0.904, "revenue": 99173992, "cogs_base": 0.61, "cogs_shift": -0.028, "cogs_ratio": 0.582, "cost_of_sales": 57719263, "gross_profit": 41454729, "opex_base": 0.282, "opex_shift": -0.015, "opex_share": 0.267, "operating_expenses": 26479456, "ebit": 14975273, "base_assets": 251226151, "assets_factor": 0.996, "total_assets": 250221246, "current_share": 0.56, "current_assets": 140123898, "leverage_base": 0.561, "leverage_shift": 0.013, "leverage": 0.574, "total_liabilities": 143626995, "current_liability_share": 0.229, "current_liabilities": 32890582, "equity": 106594251, "working_capital": 107233316, "retained_share": 0.355, "retained_earnings": 88828542 }, { "id": 278, "company_id": 64, "fiscal_year": 2021, "base_revenue": 43863760, "year_scale": 1.055, "revenue": 46276267, "cogs_base": 0.785, "cogs_shift": -0.009, "cogs_ratio": 0.776, "cost_of_sales": 35910383, "gross_profit": 10365884, "opex_base": 0.25, "opex_shift": -0.03, "opex_share": 0.22, "operating_expenses": 10180779, "ebit": 185105, "base_assets": 70182016, "assets_factor": 1.047, "total_assets": 73480571, "current_share": 0.574, "current_assets": 42177848, "leverage_base": 0.474, "leverage_shift": -0.041, "leverage": 0.433, "total_liabilities": 31817087, "current_liability_share": 0.475, "current_liabilities": 15113116, "equity": 41663484, "working_capital": 27064732, "retained_share": 0.434, "retained_earnings": 31890568 }, { "id": 279, "company_id": 88, "fiscal_year": 2020, "base_revenue": 534430894, "year_scale": 0.963, "revenue": 514656951, "cogs_base": 0.701, "cogs_shift": 0.021, "cogs_ratio": 0.722, "cost_of_sales": 371582319, "gross_profit": 143074632, "opex_base": 0.083, "opex_shift": -0.023, "opex_share": 0.06, "operating_expenses": 30879417, "ebit": 112195215, "base_assets": 1255912601, "assets_factor": 1.086, "total_assets": 1363921085, "current_share": 0.469, "current_assets": 639678989, "leverage_base": 0.309, "leverage_shift": 0.005, "leverage": 0.314, "total_liabilities": 428271221, "current_liability_share": 0.578, "current_liabilities": 247540766, "equity": 935649864, "working_capital": 392138223, "retained_share": 0.437, "retained_earnings": 596033514 }, { "id": 280, "company_id": 21, "fiscal_year": 2021, "base_revenue": 2076489, "year_scale": 1.052, "revenue": 2184466, "cogs_base": 0.569, "cogs_shift": 0.012, "cogs_ratio": 0.581, "cost_of_sales": 1269175, "gross_profit": 915291, "opex_base": 0.314, "opex_shift": -0.008, "opex_share": 0.306, "operating_expenses": 668447, "ebit": 246844, "base_assets": 3883034, "assets_factor": 0.964, "total_assets": 3743245, "current_share": 0.58, "current_assets": 2171082, "leverage_base": 1.029, "leverage_shift": -0.014, "leverage": 1.015, "total_liabilities": 3799394, "current_liability_share": 0.587, "current_liabilities": 2230244, "equity": -56149, "working_capital": -59162, "retained_share": 0.248, "retained_earnings": 928325 }, { "id": 281, "company_id": 98, "fiscal_year": 2020, "base_revenue": 98799695, "year_scale": 1.073, "revenue": 106012073, "cogs_base": 0.705, "cogs_shift": 0.006, "cogs_ratio": 0.711, "cost_of_sales": 75374584, "gross_profit": 30637489, "opex_base": 0.088, "opex_shift": 0.011, "opex_share": 0.099, "operating_expenses": 10495195, "ebit": 20142294, "base_assets": 54339832, "assets_factor": 1.121, "total_assets": 60914952, "current_share": 0.471, "current_assets": 28690942, "leverage_base": 0.493, "leverage_shift": 0.024, "leverage": 0.517, "total_liabilities": 31493030, "current_liability_share": 0.232, "current_liabilities": 7306383, "equity": 29421922, "working_capital": 21384559, "retained_share": 0.203, "retained_earnings": 12365735 }, { "id": 282, "company_id": 75, "fiscal_year": 2021, "base_revenue": 200329064, "year_scale": 1.051, "revenue": 210545846, "cogs_base": 0.679, "cogs_shift": 0.035, "cogs_ratio": 0.714, "cost_of_sales": 150329734, "gross_profit": 60216112, "opex_base": 0.282, "opex_shift": 0.003, "opex_share": 0.285, "operating_expenses": 60005566, "ebit": 210546, "base_assets": 412677872, "assets_factor": 1.011, "total_assets": 417217329, "current_share": 0.248, "current_assets": 103469898, "leverage_base": 0.703, "leverage_shift": -0.048, "leverage": 0.655, "total_liabilities": 273277350, "current_liability_share": 0.63, "current_liabilities": 172164731, "equity": 143939979, "working_capital": -68694833, "retained_share": 0.338, "retained_earnings": 141019457 }, { "id": 283, "company_id": 86, "fiscal_year": 2019, "base_revenue": 155334040, "year_scale": 1.017, "revenue": 157974719, "cogs_base": 0.71, "cogs_shift": 0.014, "cogs_ratio": 0.724, "cost_of_sales": 114373697, "gross_profit": 43601022, "opex_base": 0.225, "opex_shift": 0.016, "opex_share": 0.241, "operating_expenses": 38071907, "ebit": 5529115, "base_assets": 200380912, "assets_factor": 1.005, "total_assets": 201382817, "current_share": 0.568, "current_assets": 114385440, "leverage_base": 0.395, "leverage_shift": 0.068, "leverage": 0.463, "total_liabilities": 93240244, "current_liability_share": 0.649, "current_liabilities": 60512918, "equity": 108142573, "working_capital": 53872522, "retained_share": 0.185, "retained_earnings": 37255821 }, { "id": 284, "company_id": 18, "fiscal_year": 2019, "base_revenue": 32525735, "year_scale": 1.073, "revenue": 34900114, "cogs_base": 0.74, "cogs_shift": -0.012, "cogs_ratio": 0.728, "cost_of_sales": 25407283, "gross_profit": 9492831, "opex_base": 0.105, "opex_shift": 0.008, "opex_share": 0.113, "operating_expenses": 3943713, "ebit": 5549118, "base_assets": 19515441, "assets_factor": 0.994, "total_assets": 19398348, "current_share": 0.59, "current_assets": 11445025, "leverage_base": 0.587, "leverage_shift": 0.022, "leverage": 0.609, "total_liabilities": 11813594, "current_liability_share": 0.708, "current_liabilities": 8364025, "equity": 7584754, "working_capital": 3081000, "retained_share": -0.246, "retained_earnings": -4771994 }, { "id": 285, "company_id": 73, "fiscal_year": 2021, "base_revenue": 2002236, "year_scale": 1.076, "revenue": 2154406, "cogs_base": 0.516, "cogs_shift": -0.022, "cogs_ratio": 0.494, "cost_of_sales": 1064277, "gross_profit": 1090129, "opex_base": 0.238, "opex_shift": -0.003, "opex_share": 0.235, "operating_expenses": 506285, "ebit": 583844, "base_assets": 1221364, "assets_factor": 1.066, "total_assets": 1301974, "current_share": 0.311, "current_assets": 404914, "leverage_base": 0.315, "leverage_shift": -0.062, "leverage": 0.253, "total_liabilities": 329399, "current_liability_share": 0.562, "current_liabilities": 185122, "equity": 972575, "working_capital": 219792, "retained_share": 0.174, "retained_earnings": 226543 }, { "id": 286, "company_id": 148, "fiscal_year": 2020, "base_revenue": 2499778, "year_scale": 0.971, "revenue": 2427284, "cogs_base": 0.807, "cogs_shift": -0.036, "cogs_ratio": 0.771, "cost_of_sales": 1871436, "gross_profit": 555848, "opex_base": 0.251, "opex_shift": 0.029, "opex_share": 0.28, "operating_expenses": 679640, "ebit": -123792, "base_assets": 3624678, "assets_factor": 1.051, "total_assets": 3809537, "current_share": 0.413, "current_assets": 1573339, "leverage_base": 0.923, "leverage_shift": -0.064, "leverage": 0.859, "total_liabilities": 3272392, "current_liability_share": 0.387, "current_liabilities": 1266416, "equity": 537145, "working_capital": 306923, "retained_share": 0.108, "retained_earnings": 411430 }, { "id": 287, "company_id": 104, "fiscal_year": 2021, "base_revenue": 109705743, "year_scale": 1.114, "revenue": 122212198, "cogs_base": 0.61, "cogs_shift": 0.011, "cogs_ratio": 0.621, "cost_of_sales": 75893775, "gross_profit": 46318423, "opex_base": 0.282, "opex_shift": 0.004, "opex_share": 0.286, "operating_expenses": 34952689, "ebit": 11365734, "base_assets": 251226151, "assets_factor": 1.113, "total_assets": 279614706, "current_share": 0.226, "current_assets": 63192924, "leverage_base": 0.561, "leverage_shift": 0.007, "leverage": 0.568, "total_liabilities": 158821153, "current_liability_share": 0.574, "current_liabilities": 91163342, "equity": 120793553, "working_capital": -27970418, "retained_share": 0.355, "retained_earnings": 99263221 }, { "id": 288, "company_id": 62, "fiscal_year": 2021, "base_revenue": 423758666, "year_scale": 0.958, "revenue": 405960802, "cogs_base": 0.68, "cogs_shift": -0.039, "cogs_ratio": 0.641, "cost_of_sales": 260220874, "gross_profit": 145739928, "opex_base": 0.247, "opex_shift": 0.014, "opex_share": 0.261, "operating_expenses": 105955769, "ebit": 39784159, "base_assets": 728864906, "assets_factor": 1.006, "total_assets": 733238095, "current_share": 0.302, "current_assets": 221437905, "leverage_base": 0.47, "leverage_shift": 0.074, "leverage": 0.544, "total_liabilities": 398881524, "current_liability_share": 0.673, "current_liabilities": 268447266, "equity": 334356571, "working_capital": -47009361, "retained_share": 0.32, "retained_earnings": 234636190 }, { "id": 289, "company_id": 115, "fiscal_year": 2020, "base_revenue": 95989904, "year_scale": 1.053, "revenue": 101077369, "cogs_base": 0.824, "cogs_shift": -0.001, "cogs_ratio": 0.823, "cost_of_sales": 83186675, "gross_profit": 17890694, "opex_base": 0.114, "opex_shift": -0.027, "opex_share": 0.087, "operating_expenses": 8793731, "ebit": 9096963, "base_assets": 172781827, "assets_factor": 0.971, "total_assets": 167771154, "current_share": 0.153, "current_assets": 25668987, "leverage_base": 0.432, "leverage_shift": -0.061, "leverage": 0.371, "total_liabilities": 62243098, "current_liability_share": 0.643, "current_liabilities": 40022312, "equity": 105528056, "working_capital": -14353325, "retained_share": 0.326, "retained_earnings": 54693396 }, { "id": 290, "company_id": 37, "fiscal_year": 2021, "base_revenue": 2917211, "year_scale": 1.037, "revenue": 3025148, "cogs_base": 0.741, "cogs_shift": 0.04, "cogs_ratio": 0.781, "cost_of_sales": 2362641, "gross_profit": 662507, "opex_base": 0.27, "opex_shift": 0.023, "opex_share": 0.293, "operating_expenses": 886368, "ebit": -223861, "base_assets": 5805250, "assets_factor": 0.952, "total_assets": 5526598, "current_share": 0.444, "current_assets": 2453810, "leverage_base": 0.991, "leverage_shift": 0.061, "leverage": 1.052, "total_liabilities": 5813981, "current_liability_share": 0.51, "current_liabilities": 2965130, "equity": -287383, "working_capital": -511320, "retained_share": 0.011, "retained_earnings": 60793 }, { "id": 291, "company_id": 118, "fiscal_year": 2022, "base_revenue": 93287325, "year_scale": 1.091, "revenue": 101776472, "cogs_base": 0.738, "cogs_shift": 0.01, "cogs_ratio": 0.748, "cost_of_sales": 76128801, "gross_profit": 25647671, "opex_base": 0.287, "opex_shift": -0.017, "opex_share": 0.27, "operating_expenses": 27479647, "ebit": -1831976, "base_assets": 176313044, "assets_factor": 1.008, "total_assets": 177723548, "current_share": 0.431, "current_assets": 76598849, "leverage_base": 0.708, "leverage_shift": -0.053, "leverage": 0.655, "total_liabilities": 116408924, "current_liability_share": 0.304, "current_liabilities": 35388313, "equity": 61314624, "working_capital": 41210536, "retained_share": 0.279, "retained_earnings": 49584870 }, { "id": 292, "company_id": 128, "fiscal_year": 2020, "base_revenue": 838360433, "year_scale": 1.14, "revenue": 955730894, "cogs_base": 0.642, "cogs_shift": -0.012, "cogs_ratio": 0.63, "cost_of_sales": 602110463, "gross_profit": 353620431, "opex_base": 0.3, "opex_shift": 0.015, "opex_share": 0.315, "operating_expenses": 301055232, "ebit": 52565199, "base_assets": 1794091327, "assets_factor": 1.131, "total_assets": 2029117291, "current_share": 0.529, "current_assets": 1073403047, "leverage_base": 0.619, "leverage_shift": 0.061, "leverage": 0.68, "total_liabilities": 1379799758, "current_liability_share": 0.201, "current_liabilities": 277339751, "equity": 649317533, "working_capital": 796063296, "retained_share": -0.242, "retained_earnings": -491046384 }, { "id": 293, "company_id": 30, "fiscal_year": 2023, "base_revenue": 698245882, "year_scale": 1.12, "revenue": 782035388, "cogs_base": 0.724, "cogs_shift": 0.014, "cogs_ratio": 0.738, "cost_of_sales": 577142116, "gross_profit": 204893272, "opex_base": 0.292, "opex_shift": -0.029, "opex_share": 0.263, "operating_expenses": 205675307, "ebit": -782035, "base_assets": 1082281117, "assets_factor": 1.026, "total_assets": 1110420426, "current_share": 0.554, "current_assets": 615172916, "leverage_base": 0.919, "leverage_shift": -0.037, "leverage": 0.882, "total_liabilities": 979390816, "current_liability_share": 0.548, "current_liabilities": 536706167, "equity": 131029610, "working_capital": 78466749, "retained_share": 0.03, "retained_earnings": 33312613 }, { "id": 294, "company_id": 85, "fiscal_year": 2022, "base_revenue": 764033933, "year_scale": 1.13, "revenue": 863358344, "cogs_base": 0.535, "cogs_shift": -0.004, "cogs_ratio": 0.531, "cost_of_sales": 458443281, "gross_profit": 404915063, "opex_base": 0.173, "opex_shift": -0.013, "opex_share": 0.16, "operating_expenses": 138137335, "ebit": 266777728, "base_assets": 1115489542, "assets_factor": 0.982, "total_assets": 1095410730, "current_share": 0.356, "current_assets": 389966220, "leverage_base": 0.607, "leverage_shift": -0.063, "leverage": 0.544, "total_liabilities": 595903437, "current_liability_share": 0.472, "current_liabilities": 281266422, "equity": 499507293, "working_capital": 108699798, "retained_share": -0.284, "retained_earnings": -311096647 }, { "id": 295, "company_id": 14, "fiscal_year": 2019, "base_revenue": 273050846, "year_scale": 1.045, "revenue": 285338134, "cogs_base": 0.678, "cogs_shift": -0.007, "cogs_ratio": 0.671, "cost_of_sales": 191461888, "gross_profit": 93876246, "opex_base": 0.283, "opex_shift": -0.03, "opex_share": 0.253, "operating_expenses": 72190548, "ebit": 21685698, "base_assets": 491491523, "assets_factor": 1, "total_assets": 491491523, "current_share": 0.544, "current_assets": 267371389, "leverage_base": 0.277, "leverage_shift": -0.06, "leverage": 0.217, "total_liabilities": 106653660, "current_liability_share": 0.687, "current_liabilities": 73271064, "equity": 384837863, "working_capital": 194100325, "retained_share": 0.403, "retained_earnings": 198071084 }, { "id": 296, "company_id": 104, "fiscal_year": 2022, "base_revenue": 109705743, "year_scale": 0.978, "revenue": 107292217, "cogs_base": 0.61, "cogs_shift": -0.026, "cogs_ratio": 0.584, "cost_of_sales": 62658655, "gross_profit": 44633562, "opex_base": 0.282, "opex_shift": 0.004, "opex_share": 0.286, "operating_expenses": 30685574, "ebit": 13947988, "base_assets": 251226151, "assets_factor": 1.055, "total_assets": 265043589, "current_share": 0.536, "current_assets": 142063364, "leverage_base": 0.561, "leverage_shift": -0.05, "leverage": 0.511, "total_liabilities": 135437274, "current_liability_share": 0.259, "current_liabilities": 35078254, "equity": 129606315, "working_capital": 106985110, "retained_share": 0.355, "retained_earnings": 94090474 }, { "id": 297, "company_id": 44, "fiscal_year": 2020, "base_revenue": 2004439, "year_scale": 0.989, "revenue": 1982390, "cogs_base": 0.822, "cogs_shift": -0.033, "cogs_ratio": 0.789, "cost_of_sales": 1564106, "gross_profit": 418284, "opex_base": 0.081, "opex_shift": -0.014, "opex_share": 0.067, "operating_expenses": 132820, "ebit": 285464, "base_assets": 2405327, "assets_factor": 0.997, "total_assets": 2398111, "current_share": 0.46, "current_assets": 1103131, "leverage_base": 0.754, "leverage_shift": 0.042, "leverage": 0.796, "total_liabilities": 1908896, "current_liability_share": 0.322, "current_liabilities": 614665, "equity": 489215, "working_capital": 488466, "retained_share": -0.014, "retained_earnings": -33574 }, { "id": 298, "company_id": 139, "fiscal_year": 2022, "base_revenue": 579525061, "year_scale": 0.978, "revenue": 566775510, "cogs_base": 0.548, "cogs_shift": 0.03, "cogs_ratio": 0.578, "cost_of_sales": 327596245, "gross_profit": 239179265, "opex_base": 0.235, "opex_shift": -0.013, "opex_share": 0.222, "operating_expenses": 125824163, "ebit": 113355102, "base_assets": 417258044, "assets_factor": 1.044, "total_assets": 435617398, "current_share": 0.427, "current_assets": 186008629, "leverage_base": 0.488, "leverage_shift": 0.048, "leverage": 0.536, "total_liabilities": 233490925, "current_liability_share": 0.235, "current_liabilities": 54870367, "equity": 202126473, "working_capital": 131138262, "retained_share": 0.414, "retained_earnings": 180345603 }, { "id": 299, "company_id": 121, "fiscal_year": 2019, "base_revenue": 338836855, "year_scale": 0.978, "revenue": 331382444, "cogs_base": 0.671, "cogs_shift": -0.009, "cogs_ratio": 0.662, "cost_of_sales": 219375178, "gross_profit": 112007266, "opex_base": 0.083, "opex_shift": 0, "opex_share": 0.083, "operating_expenses": 27504743, "ebit": 84502523, "base_assets": 450653017, "assets_factor": 1.063, "total_assets": 479044157, "current_share": 0.527, "current_assets": 252456271, "leverage_base": 0.52, "leverage_shift": 0.032, "leverage": 0.552, "total_liabilities": 264432375, "current_liability_share": 0.29, "current_liabilities": 76685389, "equity": 214611782, "working_capital": 175770882, "retained_share": -0.168, "retained_earnings": -80479418 }, { "id": 300, "company_id": 141, "fiscal_year": 2022, "base_revenue": 63594920, "year_scale": 1.06, "revenue": 67410615, "cogs_base": 0.625, "cogs_shift": 0.023, "cogs_ratio": 0.648, "cost_of_sales": 43682079, "gross_profit": 23728536, "opex_base": 0.108, "opex_shift": -0.012, "opex_share": 0.096, "operating_expenses": 6471419, "ebit": 17257117, "base_assets": 119558450, "assets_factor": 1.041, "total_assets": 124460346, "current_share": 0.232, "current_assets": 28874800, "leverage_base": 0.974, "leverage_shift": -0.061, "leverage": 0.913, "total_liabilities": 113632296, "current_liability_share": 0.377, "current_liabilities": 42839376, "equity": 10828050, "working_capital": -13964576, "retained_share": 0.099, "retained_earnings": 12321574 }, { "id": 301, "company_id": 99, "fiscal_year": 2019, "base_revenue": 8924519, "year_scale": 0.959, "revenue": 8558614, "cogs_base": 0.772, "cogs_shift": 0.001, "cogs_ratio": 0.773, "cost_of_sales": 6615809, "gross_profit": 1942805, "opex_base": 0.171, "opex_shift": -0.014, "opex_share": 0.157, "operating_expenses": 1343702, "ebit": 599103, "base_assets": 17135076, "assets_factor": 1.01, "total_assets": 17306427, "current_share": 0.244, "current_assets": 4222768, "leverage_base": 0.89, "leverage_shift": -0.027, "leverage": 0.863, "total_liabilities": 14935447, "current_liability_share": 0.44, "current_liabilities": 6571597, "equity": 2370980, "working_capital": -2348829, "retained_share": 0.351, "retained_earnings": 6074556 }, { "id": 302, "company_id": 138, "fiscal_year": 2022, "base_revenue": 71751229, "year_scale": 0.891, "revenue": 63930345, "cogs_base": 0.572, "cogs_shift": 0.015, "cogs_ratio": 0.587, "cost_of_sales": 37527113, "gross_profit": 26403232, "opex_base": 0.106, "opex_shift": -0.023, "opex_share": 0.083, "operating_expenses": 5306219, "ebit": 21097013, "base_assets": 83948938, "assets_factor": 0.977, "total_assets": 82018112, "current_share": 0.303, "current_assets": 24851488, "leverage_base": 0.519, "leverage_shift": -0.02, "leverage": 0.499, "total_liabilities": 40927038, "current_liability_share": 0.213, "current_liabilities": 8717459, "equity": 41091074, "working_capital": 16134029, "retained_share": -0.106, "retained_earnings": -8693920 }, { "id": 303, "company_id": 15, "fiscal_year": 2020, "base_revenue": 7068720, "year_scale": 1.035, "revenue": 7316125, "cogs_base": 0.712, "cogs_shift": 0, "cogs_ratio": 0.712, "cost_of_sales": 5209081, "gross_profit": 2107044, "opex_base": 0.211, "opex_shift": -0.016, "opex_share": 0.195, "operating_expenses": 1426644, "ebit": 680400, "base_assets": 12158198, "assets_factor": 0.958, "total_assets": 11647554, "current_share": 0.368, "current_assets": 4286300, "leverage_base": 0.358, "leverage_shift": 0.018, "leverage": 0.376, "total_liabilities": 4379480, "current_liability_share": 0.499, "current_liabilities": 2185361, "equity": 7268074, "working_capital": 2100939, "retained_share": 0.152, "retained_earnings": 1770428 }, { "id": 304, "company_id": 1, "fiscal_year": 2019, "base_revenue": 373722935, "year_scale": 1.138, "revenue": 425296700, "cogs_base": 0.558, "cogs_shift": 0.009, "cogs_ratio": 0.567, "cost_of_sales": 241143229, "gross_profit": 184153471, "opex_base": 0.172, "opex_shift": 0.01, "opex_share": 0.182, "operating_expenses": 77403999, "ebit": 106749472, "base_assets": 725022494, "assets_factor": 1.126, "total_assets": 816375328, "current_share": 0.453, "current_assets": 369818024, "leverage_base": 0.481, "leverage_shift": -0.08, "leverage": 0.401, "total_liabilities": 327366507, "current_liability_share": 0.525, "current_liabilities": 171867416, "equity": 489008821, "working_capital": 197950608, "retained_share": -0.126, "retained_earnings": -102863291 }, { "id": 305, "company_id": 87, "fiscal_year": 2020, "base_revenue": 10271535, "year_scale": 0.929, "revenue": 9542256, "cogs_base": 0.601, "cogs_shift": 0.007, "cogs_ratio": 0.608, "cost_of_sales": 5801692, "gross_profit": 3740564, "opex_base": 0.181, "opex_shift": 0.015, "opex_share": 0.196, "operating_expenses": 1870282, "ebit": 1870282, "base_assets": 10887827, "assets_factor": 0.981, "total_assets": 10680958, "current_share": 0.201, "current_assets": 2146873, "leverage_base": 0.281, "leverage_shift": 0.028, "leverage": 0.309, "total_liabilities": 3300416, "current_liability_share": 0.62, "current_liabilities": 2046258, "equity": 7380542, "working_capital": 100615, "retained_share": 0.388, "retained_earnings": 4144212 }, { "id": 306, "company_id": 44, "fiscal_year": 2021, "base_revenue": 2004439, "year_scale": 1.091, "revenue": 2186843, "cogs_base": 0.822, "cogs_shift": 0.015, "cogs_ratio": 0.837, "cost_of_sales": 1830388, "gross_profit": 356455, "opex_base": 0.081, "opex_shift": 0.015, "opex_share": 0.096, "operating_expenses": 209937, "ebit": 146518, "base_assets": 2405327, "assets_factor": 1.029, "total_assets": 2475081, "current_share": 0.172, "current_assets": 425714, "leverage_base": 0.754, "leverage_shift": 0.021, "leverage": 0.775, "total_liabilities": 1918188, "current_liability_share": 0.315, "current_liabilities": 604229, "equity": 556893, "working_capital": -178515, "retained_share": -0.014, "retained_earnings": -34651 }, { "id": 307, "company_id": 40, "fiscal_year": 2019, "base_revenue": 2011352, "year_scale": 1.05, "revenue": 2111920, "cogs_base": 0.511, "cogs_shift": -0.002, "cogs_ratio": 0.509, "cost_of_sales": 1074967, "gross_profit": 1036953, "opex_base": 0.251, "opex_shift": -0.012, "opex_share": 0.239, "operating_expenses": 504749, "ebit": 532204, "base_assets": 4465201, "assets_factor": 1.021, "total_assets": 4558970, "current_share": 0.185, "current_assets": 843409, "leverage_base": 0.581, "leverage_shift": -0.035, "leverage": 0.546, "total_liabilities": 2489198, "current_liability_share": 0.397, "current_liabilities": 988212, "equity": 2069772, "working_capital": -144803, "retained_share": 0.369, "retained_earnings": 1682260 }, { "id": 308, "company_id": 89, "fiscal_year": 2021, "base_revenue": 743229716, "year_scale": 0.905, "revenue": 672622893, "cogs_base": 0.58, "cogs_shift": 0.036, "cogs_ratio": 0.616, "cost_of_sales": 414335702, "gross_profit": 258287191, "opex_base": 0.274, "opex_shift": 0.008, "opex_share": 0.282, "operating_expenses": 189679656, "ebit": 68607535, "base_assets": 862146471, "assets_factor": 1.064, "total_assets": 917323845, "current_share": 0.449, "current_assets": 411878406, "leverage_base": 0.991, "leverage_shift": -0.011, "leverage": 0.98, "total_liabilities": 898977368, "current_liability_share": 0.272, "current_liabilities": 244521844, "equity": 18346477, "working_capital": 167356562, "retained_share": 0.44, "retained_earnings": 403622492 }, { "id": 309, "company_id": 18, "fiscal_year": 2020, "base_revenue": 32525735, "year_scale": 1.076, "revenue": 34997691, "cogs_base": 0.74, "cogs_shift": 0.006, "cogs_ratio": 0.746, "cost_of_sales": 26108277, "gross_profit": 8889414, "opex_base": 0.105, "opex_shift": 0.018, "opex_share": 0.123, "operating_expenses": 4304716, "ebit": 4584698, "base_assets": 19515441, "assets_factor": 0.976, "total_assets": 19047070, "current_share": 0.236, "current_assets": 4495109, "leverage_base": 0.587, "leverage_shift": 0.028, "leverage": 0.615, "total_liabilities": 11713948, "current_liability_share": 0.414, "current_liabilities": 4849574, "equity": 7333122, "working_capital": -354465, "retained_share": -0.246, "retained_earnings": -4685579 }, { "id": 310, "company_id": 112, "fiscal_year": 2021, "base_revenue": 479763023, "year_scale": 0.946, "revenue": 453855820, "cogs_base": 0.716, "cogs_shift": 0.025, "cogs_ratio": 0.741, "cost_of_sales": 336307163, "gross_profit": 117548657, "opex_base": 0.111, "opex_shift": -0.024, "opex_share": 0.087, "operating_expenses": 39485456, "ebit": 78063201, "base_assets": 642882451, "assets_factor": 1.013, "total_assets": 651239923, "current_share": 0.481, "current_assets": 313246403, "leverage_base": 0.703, "leverage_shift": 0.019, "leverage": 0.722, "total_liabilities": 470195224, "current_liability_share": 0.306, "current_liabilities": 143879739, "equity": 181044699, "working_capital": 169366664, "retained_share": 0.299, "retained_earnings": 194720737 }, { "id": 311, "company_id": 113, "fiscal_year": 2019, "base_revenue": 678851587, "year_scale": 0.945, "revenue": 641514750, "cogs_base": 0.677, "cogs_shift": -0.019, "cogs_ratio": 0.658, "cost_of_sales": 422116706, "gross_profit": 219398044, "opex_base": 0.131, "opex_shift": -0.014, "opex_share": 0.117, "operating_expenses": 75057226, "ebit": 144340818, "base_assets": 1065796992, "assets_factor": 1.069, "total_assets": 1139336984, "current_share": 0.577, "current_assets": 657397440, "leverage_base": 0.375, "leverage_shift": -0.01, "leverage": 0.365, "total_liabilities": 415857999, "current_liability_share": 0.266, "current_liabilities": 110618228, "equity": 723478985, "working_capital": 546779212, "retained_share": -0.184, "retained_earnings": -209638005 }, { "id": 312, "company_id": 22, "fiscal_year": 2021, "base_revenue": 100736916, "year_scale": 1.049, "revenue": 105673025, "cogs_base": 0.804, "cogs_shift": -0.022, "cogs_ratio": 0.782, "cost_of_sales": 82636306, "gross_profit": 23036719, "opex_base": 0.267, "opex_shift": 0.013, "opex_share": 0.28, "operating_expenses": 29588447, "ebit": -6551728, "base_assets": 95700070, "assets_factor": 0.998, "total_assets": 95508670, "current_share": 0.513, "current_assets": 48995948, "leverage_base": 0.338, "leverage_shift": 0.009, "leverage": 0.347, "total_liabilities": 33141508, "current_liability_share": 0.455, "current_liabilities": 15079386, "equity": 62367162, "working_capital": 33916562, "retained_share": -0.26, "retained_earnings": -24832254 }, { "id": 313, "company_id": 137, "fiscal_year": 2020, "base_revenue": 10308746, "year_scale": 0.913, "revenue": 9411885, "cogs_base": 0.846, "cogs_shift": 0.001, "cogs_ratio": 0.847, "cost_of_sales": 7971867, "gross_profit": 1440018, "opex_base": 0.21, "opex_shift": -0.01, "opex_share": 0.2, "operating_expenses": 1882377, "ebit": -442359, "base_assets": 21029842, "assets_factor": 0.935, "total_assets": 19662902, "current_share": 0.227, "current_assets": 4463479, "leverage_base": 0.789, "leverage_shift": 0.072, "leverage": 0.861, "total_liabilities": 16929759, "current_liability_share": 0.602, "current_liabilities": 10191715, "equity": 2733143, "working_capital": -5728236, "retained_share": -0.049, "retained_earnings": -963482 }, { "id": 314, "company_id": 132, "fiscal_year": 2021, "base_revenue": 5182673, "year_scale": 0.99, "revenue": 5130846, "cogs_base": 0.739, "cogs_shift": 0.032, "cogs_ratio": 0.771, "cost_of_sales": 3955882, "gross_profit": 1174964, "opex_base": 0.26, "opex_shift": -0.001, "opex_share": 0.259, "operating_expenses": 1328889, "ebit": -153925, "base_assets": 12127455, "assets_factor": 1.008, "total_assets": 12224475, "current_share": 0.475, "current_assets": 5806626, "leverage_base": 1.002, "leverage_shift": 0.073, "leverage": 1.075, "total_liabilities": 13141311, "current_liability_share": 0.353, "current_liabilities": 4638883, "equity": -916836, "working_capital": 1167743, "retained_share": -0.284, "retained_earnings": -3471751 }, { "id": 315, "company_id": 101, "fiscal_year": 2023, "base_revenue": 709565224, "year_scale": 0.933, "revenue": 662024354, "cogs_base": 0.565, "cogs_shift": 0.002, "cogs_ratio": 0.567, "cost_of_sales": 375367809, "gross_profit": 286656545, "opex_base": 0.292, "opex_shift": 0.023, "opex_share": 0.315, "operating_expenses": 208537672, "ebit": 78118873, "base_assets": 1603617406, "assets_factor": 1.106, "total_assets": 1773600851, "current_share": 0.326, "current_assets": 578193877, "leverage_base": 0.898, "leverage_shift": 0.022, "leverage": 0.92, "total_liabilities": 1631712783, "current_liability_share": 0.386, "current_liabilities": 629841134, "equity": 141888068, "working_capital": -51647257, "retained_share": 0.136, "retained_earnings": 241209716 }, { "id": 316, "company_id": 33, "fiscal_year": 2020, "base_revenue": 437578134, "year_scale": 0.957, "revenue": 418762274, "cogs_base": 0.502, "cogs_shift": -0.026, "cogs_ratio": 0.476, "cost_of_sales": 199330842, "gross_profit": 219431432, "opex_base": 0.144, "opex_shift": 0.028, "opex_share": 0.172, "operating_expenses": 72027111, "ebit": 147404321, "base_assets": 595106262, "assets_factor": 0.981, "total_assets": 583799243, "current_share": 0.229, "current_assets": 133690027, "leverage_base": 0.479, "leverage_shift": -0.05, "leverage": 0.429, "total_liabilities": 250449875, "current_liability_share": 0.613, "current_liabilities": 153525773, "equity": 333349368, "working_capital": -19835746, "retained_share": 0.07, "retained_earnings": 40865947 }, { "id": 317, "company_id": 58, "fiscal_year": 2020, "base_revenue": 3067092, "year_scale": 1.052, "revenue": 3226581, "cogs_base": 0.568, "cogs_shift": -0.034, "cogs_ratio": 0.534, "cost_of_sales": 1722994, "gross_profit": 1503587, "opex_base": 0.287, "opex_shift": -0.003, "opex_share": 0.284, "operating_expenses": 916349, "ebit": 587238, "base_assets": 3987220, "assets_factor": 0.987, "total_assets": 3935386, "current_share": 0.461, "current_assets": 1814213, "leverage_base": 0.645, "leverage_shift": 0.035, "leverage": 0.68, "total_liabilities": 2676062, "current_liability_share": 0.239, "current_liabilities": 639579, "equity": 1259324, "working_capital": 1174634, "retained_share": 0.385, "retained_earnings": 1515124 }, { "id": 318, "company_id": 62, "fiscal_year": 2022, "base_revenue": 423758666, "year_scale": 1.038, "revenue": 439861495, "cogs_base": 0.68, "cogs_shift": -0.009, "cogs_ratio": 0.671, "cost_of_sales": 295147063, "gross_profit": 144714432, "opex_base": 0.247, "opex_shift": 0.01, "opex_share": 0.257, "operating_expenses": 113044404, "ebit": 31670028, "base_assets": 728864906, "assets_factor": 0.953, "total_assets": 694608255, "current_share": 0.367, "current_assets": 254921230, "leverage_base": 0.47, "leverage_shift": 0.078, "leverage": 0.548, "total_liabilities": 380645324, "current_liability_share": 0.369, "current_liabilities": 140458125, "equity": 313962931, "working_capital": 114463105, "retained_share": 0.32, "retained_earnings": 222274642 }, { "id": 319, "company_id": 87, "fiscal_year": 2021, "base_revenue": 10271535, "year_scale": 0.914, "revenue": 9388183, "cogs_base": 0.601, "cogs_shift": -0.039, "cogs_ratio": 0.562, "cost_of_sales": 5276159, "gross_profit": 4112024, "opex_base": 0.181, "opex_shift": 0.023, "opex_share": 0.204, "operating_expenses": 1915189, "ebit": 2196835, "base_assets": 10887827, "assets_factor": 1.009, "total_assets": 10985817, "current_share": 0.172, "current_assets": 1889561, "leverage_base": 0.281, "leverage_shift": -0.035, "leverage": 0.246, "total_liabilities": 2702511, "current_liability_share": 0.24, "current_liabilities": 648603, "equity": 8283306, "working_capital": 1240958, "retained_share": 0.388, "retained_earnings": 4262497 }, { "id": 320, "company_id": 105, "fiscal_year": 2020, "base_revenue": 3659658, "year_scale": 1.026, "revenue": 3754809, "cogs_base": 0.545, "cogs_shift": -0.024, "cogs_ratio": 0.521, "cost_of_sales": 1956255, "gross_profit": 1798554, "opex_base": 0.27, "opex_shift": 0.029, "opex_share": 0.299, "operating_expenses": 1122688, "ebit": 675866, "base_assets": 2781340, "assets_factor": 1.009, "total_assets": 2806372, "current_share": 0.252, "current_assets": 707206, "leverage_base": 0.382, "leverage_shift": -0.003, "leverage": 0.379, "total_liabilities": 1063615, "current_liability_share": 0.542, "current_liabilities": 576479, "equity": 1742757, "working_capital": 130727, "retained_share": 0.201, "retained_earnings": 564081 }, { "id": 321, "company_id": 90, "fiscal_year": 2020, "base_revenue": 12433164, "year_scale": 1.016, "revenue": 12632095, "cogs_base": 0.529, "cogs_shift": 0.039, "cogs_ratio": 0.568, "cost_of_sales": 7175030, "gross_profit": 5457065, "opex_base": 0.295, "opex_shift": 0.003, "opex_share": 0.298, "operating_expenses": 3764364, "ebit": 1692701, "base_assets": 17530761, "assets_factor": 0.972, "total_assets": 17039900, "current_share": 0.265, "current_assets": 4515574, "leverage_base": 0.25, "leverage_shift": 0.064, "leverage": 0.314, "total_liabilities": 5350529, "current_liability_share": 0.716, "current_liabilities": 3830979, "equity": 11689371, "working_capital": 684595, "retained_share": -0.038, "retained_earnings": -647516 }, { "id": 322, "company_id": 32, "fiscal_year": 2020, "base_revenue": 19995718, "year_scale": 1.07, "revenue": 21395418, "cogs_base": 0.8, "cogs_shift": -0.015, "cogs_ratio": 0.785, "cost_of_sales": 16795403, "gross_profit": 4600015, "opex_base": 0.109, "opex_shift": -0.003, "opex_share": 0.106, "operating_expenses": 2267914, "ebit": 2332101, "base_assets": 16996360, "assets_factor": 1, "total_assets": 16996360, "current_share": 0.435, "current_assets": 7393417, "leverage_base": 0.783, "leverage_shift": 0.078, "leverage": 0.861, "total_liabilities": 14633866, "current_liability_share": 0.525, "current_liabilities": 7682780, "equity": 2362494, "working_capital": -289363, "retained_share": -0.004, "retained_earnings": -67985 }, { "id": 323, "company_id": 50, "fiscal_year": 2021, "base_revenue": 3433492, "year_scale": 1.075, "revenue": 3691004, "cogs_base": 0.571, "cogs_shift": -0.004, "cogs_ratio": 0.567, "cost_of_sales": 2092799, "gross_profit": 1598205, "opex_base": 0.268, "opex_shift": -0.006, "opex_share": 0.262, "operating_expenses": 967043, "ebit": 631162, "base_assets": 2712459, "assets_factor": 1.082, "total_assets": 2934881, "current_share": 0.174, "current_assets": 510669, "leverage_base": 0.551, "leverage_shift": -0.003, "leverage": 0.548, "total_liabilities": 1608315, "current_liability_share": 0.517, "current_liabilities": 831499, "equity": 1326566, "working_capital": -320830, "retained_share": 0.101, "retained_earnings": 296423 }, { "id": 324, "company_id": 41, "fiscal_year": 2023, "base_revenue": 2268764, "year_scale": 1.054, "revenue": 2391277, "cogs_base": 0.691, "cogs_shift": 0.038, "cogs_ratio": 0.729, "cost_of_sales": 1743241, "gross_profit": 648036, "opex_base": 0.183, "opex_shift": -0.006, "opex_share": 0.177, "operating_expenses": 423256, "ebit": 224780, "base_assets": 1361258, "assets_factor": 1.019, "total_assets": 1387122, "current_share": 0.26, "current_assets": 360652, "leverage_base": 0.67, "leverage_shift": -0.016, "leverage": 0.654, "total_liabilities": 907178, "current_liability_share": 0.343, "current_liabilities": 311162, "equity": 479944, "working_capital": 49490, "retained_share": 0.053, "retained_earnings": 73517 }, { "id": 325, "company_id": 47, "fiscal_year": 2021, "base_revenue": 348862873, "year_scale": 1.143, "revenue": 398750264, "cogs_base": 0.677, "cogs_shift": -0.018, "cogs_ratio": 0.659, "cost_of_sales": 262776424, "gross_profit": 135973840, "opex_base": 0.311, "opex_shift": 0.008, "opex_share": 0.319, "operating_expenses": 127201334, "ebit": 8772506, "base_assets": 526782938, "assets_factor": 1.023, "total_assets": 538898946, "current_share": 0.579, "current_assets": 312022490, "leverage_base": 0.815, "leverage_shift": -0.022, "leverage": 0.793, "total_liabilities": 427346864, "current_liability_share": 0.661, "current_liabilities": 282476277, "equity": 111552082, "working_capital": 29546213, "retained_share": -0.053, "retained_earnings": -28561644 }, { "id": 326, "company_id": 19, "fiscal_year": 2022, "base_revenue": 223518220, "year_scale": 1.139, "revenue": 254587253, "cogs_base": 0.514, "cogs_shift": 0.031, "cogs_ratio": 0.545, "cost_of_sales": 138750053, "gross_profit": 115837200, "opex_base": 0.269, "opex_shift": -0.029, "opex_share": 0.24, "operating_expenses": 61100941, "ebit": 54736259, "base_assets": 281632957, "assets_factor": 1.033, "total_assets": 290926845, "current_share": 0.444, "current_assets": 129171519, "leverage_base": 0.747, "leverage_shift": -0.066, "leverage": 0.681, "total_liabilities": 198121181, "current_liability_share": 0.571, "current_liabilities": 113127194, "equity": 92805664, "working_capital": 16044325, "retained_share": -0.122, "retained_earnings": -35493075 }, { "id": 327, "company_id": 115, "fiscal_year": 2021, "base_revenue": 95989904, "year_scale": 1.079, "revenue": 103573106, "cogs_base": 0.824, "cogs_shift": -0.004, "cogs_ratio": 0.82, "cost_of_sales": 84929947, "gross_profit": 18643159, "opex_base": 0.114, "opex_shift": -0.01, "opex_share": 0.104, "operating_expenses": 10771603, "ebit": 7871556, "base_assets": 172781827, "assets_factor": 1.021, "total_assets": 176410245, "current_share": 0.488, "current_assets": 86088200, "leverage_base": 0.432, "leverage_shift": -0.009, "leverage": 0.423, "total_liabilities": 74621534, "current_liability_share": 0.633, "current_liabilities": 47235431, "equity": 101788711, "working_capital": 38852769, "retained_share": 0.326, "retained_earnings": 57509740 }, { "id": 328, "company_id": 43, "fiscal_year": 2020, "base_revenue": 255453020, "year_scale": 0.906, "revenue": 231440436, "cogs_base": 0.827, "cogs_shift": -0.004, "cogs_ratio": 0.823, "cost_of_sales": 190475479, "gross_profit": 40964957, "opex_base": 0.14, "opex_shift": 0.013, "opex_share": 0.153, "operating_expenses": 35410387, "ebit": 5554570, "base_assets": 166044463, "assets_factor": 1.102, "total_assets": 182980998, "current_share": 0.353, "current_assets": 64592292, "leverage_base": 0.676, "leverage_shift": -0.055, "leverage": 0.621, "total_liabilities": 113631200, "current_liability_share": 0.28, "current_liabilities": 31816736, "equity": 69349798, "working_capital": 32775556, "retained_share": 0.438, "retained_earnings": 80145677 }, { "id": 329, "company_id": 51, "fiscal_year": 2019, "base_revenue": 3293116, "year_scale": 1.035, "revenue": 3408375, "cogs_base": 0.678, "cogs_shift": -0.033, "cogs_ratio": 0.645, "cost_of_sales": 2198402, "gross_profit": 1209973, "opex_base": 0.293, "opex_shift": -0.012, "opex_share": 0.281, "operating_expenses": 957753, "ebit": 252220, "base_assets": 2206388, "assets_factor": 1.043, "total_assets": 2301263, "current_share": 0.338, "current_assets": 777827, "leverage_base": 0.709, "leverage_shift": 0.006, "leverage": 0.715, "total_liabilities": 1645403, "current_liability_share": 0.416, "current_liabilities": 684488, "equity": 655860, "working_capital": 93339, "retained_share": -0.097, "retained_earnings": -223223 }, { "id": 330, "company_id": 99, "fiscal_year": 2020, "base_revenue": 8924519, "year_scale": 1.117, "revenue": 9968688, "cogs_base": 0.772, "cogs_shift": -0.005, "cogs_ratio": 0.767, "cost_of_sales": 7645984, "gross_profit": 2322704, "opex_base": 0.171, "opex_shift": -0.016, "opex_share": 0.155, "operating_expenses": 1545147, "ebit": 777557, "base_assets": 17135076, "assets_factor": 0.939, "total_assets": 16089836, "current_share": 0.351, "current_assets": 5647532, "leverage_base": 0.89, "leverage_shift": 0.06, "leverage": 0.95, "total_liabilities": 15285344, "current_liability_share": 0.567, "current_liabilities": 8666790, "equity": 804492, "working_capital": -3019258, "retained_share": 0.351, "retained_earnings": 5647532 }, { "id": 331, "company_id": 120, "fiscal_year": 2022, "base_revenue": 587647859, "year_scale": 1.034, "revenue": 607627886, "cogs_base": 0.604, "cogs_shift": -0.028, "cogs_ratio": 0.576, "cost_of_sales": 349993662, "gross_profit": 257634224, "opex_base": 0.271, "opex_shift": 0.016, "opex_share": 0.287, "operating_expenses": 174389203, "ebit": 83245021, "base_assets": 1128283889, "assets_factor": 1.134, "total_assets": 1279473930, "current_share": 0.474, "current_assets": 606470643, "leverage_base": 0.658, "leverage_shift": 0.075, "leverage": 0.733, "total_liabilities": 937854391, "current_liability_share": 0.634, "current_liabilities": 594599684, "equity": 341619539, "working_capital": 11870959, "retained_share": 0.016, "retained_earnings": 20471583 }, { "id": 332, "company_id": 46, "fiscal_year": 2021, "base_revenue": 21023727, "year_scale": 1.037, "revenue": 21801605, "cogs_base": 0.511, "cogs_shift": 0.001, "cogs_ratio": 0.512, "cost_of_sales": 11162422, "gross_profit": 10639183, "opex_base": 0.186, "opex_shift": 0.004, "opex_share": 0.19, "operating_expenses": 4142305, "ebit": 6496878, "base_assets": 24387523, "assets_factor": 0.919, "total_assets": 22412134, "current_share": 0.283, "current_assets": 6342634, "leverage_base": 0.729, "leverage_shift": -0.004, "leverage": 0.725, "total_liabilities": 16248797, "current_liability_share": 0.527, "current_liabilities": 8563116, "equity": 6163337, "working_capital": -2220482, "retained_share": -0.103, "retained_earnings": -2308450 }, { "id": 333, "company_id": 113, "fiscal_year": 2020, "base_revenue": 678851587, "year_scale": 0.961, "revenue": 652376375, "cogs_base": 0.677, "cogs_shift": 0.029, "cogs_ratio": 0.706, "cost_of_sales": 460577721, "gross_profit": 191798654, "opex_base": 0.131, "opex_shift": -0.013, "opex_share": 0.118, "operating_expenses": 76980412, "ebit": 114818242, "base_assets": 1065796992, "assets_factor": 1.002, "total_assets": 1067928586, "current_share": 0.21, "current_assets": 224265003, "leverage_base": 0.375, "leverage_shift": 0, "leverage": 0.375, "total_liabilities": 400473220, "current_liability_share": 0.223, "current_liabilities": 89305528, "equity": 667455366, "working_capital": 134959475, "retained_share": -0.184, "retained_earnings": -196498860 }, { "id": 334, "company_id": 106, "fiscal_year": 2020, "base_revenue": 53068403, "year_scale": 0.977, "revenue": 51847830, "cogs_base": 0.798, "cogs_shift": -0.001, "cogs_ratio": 0.797, "cost_of_sales": 41322721, "gross_profit": 10525109, "opex_base": 0.086, "opex_shift": 0.013, "opex_share": 0.099, "operating_expenses": 5132935, "ebit": 5392174, "base_assets": 63151400, "assets_factor": 0.951, "total_assets": 60056981, "current_share": 0.528, "current_assets": 31710086, "leverage_base": 0.939, "leverage_shift": -0.053, "leverage": 0.886, "total_liabilities": 53210485, "current_liability_share": 0.587, "current_liabilities": 31234555, "equity": 6846496, "working_capital": 475531, "retained_share": 0.306, "retained_earnings": 18377436 }, { "id": 335, "company_id": 83, "fiscal_year": 2022, "base_revenue": 8742573, "year_scale": 1.072, "revenue": 9372038, "cogs_base": 0.577, "cogs_shift": -0.012, "cogs_ratio": 0.565, "cost_of_sales": 5295201, "gross_profit": 4076837, "opex_base": 0.213, "opex_shift": 0.028, "opex_share": 0.241, "operating_expenses": 2258661, "ebit": 1818176, "base_assets": 11277919, "assets_factor": 0.928, "total_assets": 10465909, "current_share": 0.492, "current_assets": 5149227, "leverage_base": 0.705, "leverage_shift": -0.018, "leverage": 0.687, "total_liabilities": 7190079, "current_liability_share": 0.277, "current_liabilities": 1991652, "equity": 3275830, "working_capital": 3157575, "retained_share": 0.355, "retained_earnings": 3715398 }, { "id": 336, "company_id": 103, "fiscal_year": 2020, "base_revenue": 4813921, "year_scale": 1.032, "revenue": 4967966, "cogs_base": 0.505, "cogs_shift": -0.033, "cogs_ratio": 0.472, "cost_of_sales": 2344880, "gross_profit": 2623086, "opex_base": 0.198, "opex_shift": -0.02, "opex_share": 0.178, "operating_expenses": 884298, "ebit": 1738788, "base_assets": 8279944, "assets_factor": 1.089, "total_assets": 9016859, "current_share": 0.243, "current_assets": 2191097, "leverage_base": 0.982, "leverage_shift": 0.063, "leverage": 1.045, "total_liabilities": 9422618, "current_liability_share": 0.664, "current_liabilities": 6256618, "equity": -405759, "working_capital": -4065521, "retained_share": 0.344, "retained_earnings": 3101799 }, { "id": 337, "company_id": 140, "fiscal_year": 2020, "base_revenue": 368448027, "year_scale": 0.96, "revenue": 353710106, "cogs_base": 0.837, "cogs_shift": 0.034, "cogs_ratio": 0.871, "cost_of_sales": 308081502, "gross_profit": 45628604, "opex_base": 0.087, "opex_shift": 0.029, "opex_share": 0.116, "operating_expenses": 41030372, "ebit": 4598232, "base_assets": 666890929, "assets_factor": 0.989, "total_assets": 659555129, "current_share": 0.486, "current_assets": 320543793, "leverage_base": 0.836, "leverage_shift": -0.001, "leverage": 0.835, "total_liabilities": 550728533, "current_liability_share": 0.568, "current_liabilities": 312813807, "equity": 108826596, "working_capital": 7729986, "retained_share": -0.245, "retained_earnings": -161591007 }, { "id": 338, "company_id": 2, "fiscal_year": 2021, "base_revenue": 76982381, "year_scale": 1.006, "revenue": 77444275, "cogs_base": 0.759, "cogs_shift": 0.015, "cogs_ratio": 0.774, "cost_of_sales": 59941869, "gross_profit": 17502406, "opex_base": 0.14, "opex_shift": 0.025, "opex_share": 0.165, "operating_expenses": 12778305, "ebit": 4724101, "base_assets": 73903086, "assets_factor": 0.983, "total_assets": 72646734, "current_share": 0.153, "current_assets": 11114950, "leverage_base": 0.693, "leverage_shift": 0.064, "leverage": 0.757, "total_liabilities": 54993578, "current_liability_share": 0.462, "current_liabilities": 25407033, "equity": 17653156, "working_capital": -14292083, "retained_share": 0.386, "retained_earnings": 28041639 }, { "id": 339, "company_id": 110, "fiscal_year": 2020, "base_revenue": 330040802, "year_scale": 0.979, "revenue": 323109945, "cogs_base": 0.532, "cogs_shift": -0.023, "cogs_ratio": 0.509, "cost_of_sales": 164462962, "gross_profit": 158646983, "opex_base": 0.18, "opex_shift": -0.003, "opex_share": 0.177, "operating_expenses": 57190460, "ebit": 101456523, "base_assets": 778896293, "assets_factor": 1.081, "total_assets": 841986893, "current_share": 0.498, "current_assets": 419309473, "leverage_base": 0.896, "leverage_shift": 0.041, "leverage": 0.937, "total_liabilities": 788941719, "current_liability_share": 0.503, "current_liabilities": 396837685, "equity": 53045174, "working_capital": 22471788, "retained_share": -0.004, "retained_earnings": -3367948 }, { "id": 340, "company_id": 35, "fiscal_year": 2020, "base_revenue": 499075362, "year_scale": 0.876, "revenue": 437190017, "cogs_base": 0.808, "cogs_shift": -0.016, "cogs_ratio": 0.792, "cost_of_sales": 346254493, "gross_profit": 90935524, "opex_base": 0.219, "opex_shift": -0.014, "opex_share": 0.205, "operating_expenses": 89623953, "ebit": 1311571, "base_assets": 1092975043, "assets_factor": 1.034, "total_assets": 1130136194, "current_share": 0.324, "current_assets": 366164127, "leverage_base": 0.466, "leverage_shift": 0.054, "leverage": 0.52, "total_liabilities": 587670821, "current_liability_share": 0.299, "current_liabilities": 175713575, "equity": 542465373, "working_capital": 190450552, "retained_share": -0.121, "retained_earnings": -136746479 }, { "id": 341, "company_id": 115, "fiscal_year": 2022, "base_revenue": 95989904, "year_scale": 0.995, "revenue": 95509954, "cogs_base": 0.824, "cogs_shift": -0.036, "cogs_ratio": 0.788, "cost_of_sales": 75261844, "gross_profit": 20248110, "opex_base": 0.114, "opex_shift": -0.029, "opex_share": 0.085, "operating_expenses": 8118346, "ebit": 12129764, "base_assets": 172781827, "assets_factor": 1.045, "total_assets": 180557009, "current_share": 0.395, "current_assets": 71320019, "leverage_base": 0.432, "leverage_shift": 0.079, "leverage": 0.511, "total_liabilities": 92264632, "current_liability_share": 0.629, "current_liabilities": 58034454, "equity": 88292377, "working_capital": 13285565, "retained_share": 0.326, "retained_earnings": 58861585 }, { "id": 342, "company_id": 3, "fiscal_year": 2022, "base_revenue": 623101552, "year_scale": 0.946, "revenue": 589454068, "cogs_base": 0.584, "cogs_shift": -0.037, "cogs_ratio": 0.547, "cost_of_sales": 322431375, "gross_profit": 267022693, "opex_base": 0.316, "opex_shift": -0.023, "opex_share": 0.293, "operating_expenses": 172710042, "ebit": 94312651, "base_assets": 1040579592, "assets_factor": 0.965, "total_assets": 1004159306, "current_share": 0.51, "current_assets": 512121246, "leverage_base": 0.3, "leverage_shift": -0.032, "leverage": 0.268, "total_liabilities": 269114694, "current_liability_share": 0.259, "current_liabilities": 69700706, "equity": 735044612, "working_capital": 442420540, "retained_share": 0.012, "retained_earnings": 12049912 }, { "id": 343, "company_id": 63, "fiscal_year": 2023, "base_revenue": 440841552, "year_scale": 1.011, "revenue": 445690809, "cogs_base": 0.512, "cogs_shift": -0.036, "cogs_ratio": 0.476, "cost_of_sales": 212148825, "gross_profit": 233541984, "opex_base": 0.288, "opex_shift": -0.011, "opex_share": 0.277, "operating_expenses": 123456354, "ebit": 110085630, "base_assets": 815556871, "assets_factor": 0.971, "total_assets": 791905722, "current_share": 0.333, "current_assets": 263704605, "leverage_base": 0.486, "leverage_shift": -0.077, "leverage": 0.409, "total_liabilities": 323889440, "current_liability_share": 0.596, "current_liabilities": 193038106, "equity": 468016282, "working_capital": 70666499, "retained_share": -0.237, "retained_earnings": -187681656 }, { "id": 344, "company_id": 61, "fiscal_year": 2022, "base_revenue": 50172372, "year_scale": 0.921, "revenue": 46208755, "cogs_base": 0.791, "cogs_shift": -0.02, "cogs_ratio": 0.771, "cost_of_sales": 35626950, "gross_profit": 10581805, "opex_base": 0.304, "opex_shift": 0.004, "opex_share": 0.308, "operating_expenses": 14232297, "ebit": -3650492, "base_assets": 58701675, "assets_factor": 0.935, "total_assets": 54886066, "current_share": 0.168, "current_assets": 9220859, "leverage_base": 0.628, "leverage_shift": 0.014, "leverage": 0.642, "total_liabilities": 35236854, "current_liability_share": 0.475, "current_liabilities": 16737506, "equity": 19649212, "working_capital": -7516647, "retained_share": 0.359, "retained_earnings": 19704098 }, { "id": 345, "company_id": 4, "fiscal_year": 2021, "base_revenue": 306644459, "year_scale": 0.996, "revenue": 305417881, "cogs_base": 0.768, "cogs_shift": -0.011, "cogs_ratio": 0.757, "cost_of_sales": 231201336, "gross_profit": 74216545, "opex_base": 0.268, "opex_shift": -0.014, "opex_share": 0.254, "operating_expenses": 77576142, "ebit": -3359597, "base_assets": 303578014, "assets_factor": 0.988, "total_assets": 299935078, "current_share": 0.581, "current_assets": 174262280, "leverage_base": 0.989, "leverage_shift": 0.014, "leverage": 1.003, "total_liabilities": 300834883, "current_liability_share": 0.663, "current_liabilities": 199453527, "equity": -899805, "working_capital": -25191247, "retained_share": -0.265, "retained_earnings": -79482796 }, { "id": 346, "company_id": 111, "fiscal_year": 2021, "base_revenue": 5017028, "year_scale": 1.051, "revenue": 5272896, "cogs_base": 0.735, "cogs_shift": 0.003, "cogs_ratio": 0.738, "cost_of_sales": 3891397, "gross_profit": 1381499, "opex_base": 0.099, "opex_shift": 0.024, "opex_share": 0.123, "operating_expenses": 648566, "ebit": 732933, "base_assets": 10736440, "assets_factor": 1.105, "total_assets": 11863766, "current_share": 0.57, "current_assets": 6762347, "leverage_base": 0.567, "leverage_shift": 0.067, "leverage": 0.634, "total_liabilities": 7521628, "current_liability_share": 0.333, "current_liabilities": 2504702, "equity": 4342138, "working_capital": 4257645, "retained_share": -0.236, "retained_earnings": -2799849 }, { "id": 347, "company_id": 10, "fiscal_year": 2020, "base_revenue": 2015036, "year_scale": 0.964, "revenue": 1942495, "cogs_base": 0.8, "cogs_shift": 0.003, "cogs_ratio": 0.803, "cost_of_sales": 1559823, "gross_profit": 382672, "opex_base": 0.096, "opex_shift": 0.006, "opex_share": 0.102, "operating_expenses": 198134, "ebit": 184538, "base_assets": 3022554, "assets_factor": 1.013, "total_assets": 3061847, "current_share": 0.378, "current_assets": 1157378, "leverage_base": 0.45, "leverage_shift": -0.079, "leverage": 0.371, "total_liabilities": 1135945, "current_liability_share": 0.232, "current_liabilities": 263539, "equity": 1925902, "working_capital": 893839, "retained_share": -0.251, "retained_earnings": -768524 }, { "id": 348, "company_id": 1, "fiscal_year": 2020, "base_revenue": 373722935, "year_scale": 0.921, "revenue": 344198823, "cogs_base": 0.558, "cogs_shift": 0.03, "cogs_ratio": 0.588, "cost_of_sales": 202388908, "gross_profit": 141809915, "opex_base": 0.172, "opex_shift": 0.006, "opex_share": 0.178, "operating_expenses": 61267390, "ebit": 80542525, "base_assets": 725022494, "assets_factor": 0.943, "total_assets": 683696212, "current_share": 0.559, "current_assets": 382186183, "leverage_base": 0.481, "leverage_shift": 0.035, "leverage": 0.516, "total_liabilities": 352787245, "current_liability_share": 0.67, "current_liabilities": 236367454, "equity": 330908967, "working_capital": 145818729, "retained_share": -0.126, "retained_earnings": -86145723 }, { "id": 349, "company_id": 26, "fiscal_year": 2020, "base_revenue": 598266307, "year_scale": 0.916, "revenue": 548011937, "cogs_base": 0.565, "cogs_shift": 0.034, "cogs_ratio": 0.599, "cost_of_sales": 328259150, "gross_profit": 219752787, "opex_base": 0.201, "opex_shift": -0.001, "opex_share": 0.2, "operating_expenses": 109602387, "ebit": 110150400, "base_assets": 1196532614, "assets_factor": 0.997, "total_assets": 1192943016, "current_share": 0.419, "current_assets": 499843124, "leverage_base": 0.632, "leverage_shift": 0.01, "leverage": 0.642, "total_liabilities": 765869416, "current_liability_share": 0.61, "current_liabilities": 467180344, "equity": 427073600, "working_capital": 32662780, "retained_share": 0.369, "retained_earnings": 440195973 }, { "id": 350, "company_id": 66, "fiscal_year": 2022, "base_revenue": 6565351, "year_scale": 1.035, "revenue": 6795138, "cogs_base": 0.546, "cogs_shift": 0.011, "cogs_ratio": 0.557, "cost_of_sales": 3784892, "gross_profit": 3010246, "opex_base": 0.291, "opex_shift": 0.028, "opex_share": 0.319, "operating_expenses": 2167649, "ebit": 842597, "base_assets": 7287540, "assets_factor": 0.903, "total_assets": 6580649, "current_share": 0.541, "current_assets": 3560131, "leverage_base": 0.598, "leverage_shift": 0.072, "leverage": 0.67, "total_liabilities": 4409035, "current_liability_share": 0.206, "current_liabilities": 908261, "equity": 2171614, "working_capital": 2651870, "retained_share": 0.147, "retained_earnings": 967355 }, { "id": 351, "company_id": 89, "fiscal_year": 2022, "base_revenue": 743229716, "year_scale": 0.986, "revenue": 732824500, "cogs_base": 0.58, "cogs_shift": 0.038, "cogs_ratio": 0.618, "cost_of_sales": 452885541, "gross_profit": 279938959, "opex_base": 0.274, "opex_shift": 0.008, "opex_share": 0.282, "operating_expenses": 206656509, "ebit": 73282450, "base_assets": 862146471, "assets_factor": 0.905, "total_assets": 780242556, "current_share": 0.58, "current_assets": 452540682, "leverage_base": 0.991, "leverage_shift": 0.015, "leverage": 1.006, "total_liabilities": 784924011, "current_liability_share": 0.546, "current_liabilities": 428568510, "equity": -4681455, "working_capital": 23972172, "retained_share": 0.44, "retained_earnings": 343306725 }, { "id": 352, "company_id": 37, "fiscal_year": 2022, "base_revenue": 2917211, "year_scale": 1.002, "revenue": 2923045, "cogs_base": 0.741, "cogs_shift": -0.036, "cogs_ratio": 0.705, "cost_of_sales": 2060747, "gross_profit": 862298, "opex_base": 0.27, "opex_shift": -0.022, "opex_share": 0.248, "operating_expenses": 724915, "ebit": 137383, "base_assets": 5805250, "assets_factor": 1.078, "total_assets": 6258060, "current_share": 0.228, "current_assets": 1426838, "leverage_base": 0.991, "leverage_shift": 0.011, "leverage": 1.002, "total_liabilities": 6270576, "current_liability_share": 0.239, "current_liabilities": 1498668, "equity": -12516, "working_capital": -71830, "retained_share": 0.011, "retained_earnings": 68839 }, { "id": 353, "company_id": 94, "fiscal_year": 2021, "base_revenue": 31794044, "year_scale": 1.11, "revenue": 35291389, "cogs_base": 0.823, "cogs_shift": -0.038, "cogs_ratio": 0.785, "cost_of_sales": 27703740, "gross_profit": 7587649, "opex_base": 0.317, "opex_shift": -0.009, "opex_share": 0.308, "operating_expenses": 10869748, "ebit": -3282099, "base_assets": 68993075, "assets_factor": 1.057, "total_assets": 72925680, "current_share": 0.429, "current_assets": 31285117, "leverage_base": 0.488, "leverage_shift": -0.065, "leverage": 0.423, "total_liabilities": 30847563, "current_liability_share": 0.686, "current_liabilities": 21161428, "equity": 42078117, "working_capital": 10123689, "retained_share": 0.169, "retained_earnings": 12324440 }, { "id": 354, "company_id": 78, "fiscal_year": 2021, "base_revenue": 632803211, "year_scale": 1.036, "revenue": 655584127, "cogs_base": 0.6, "cogs_shift": -0.015, "cogs_ratio": 0.585, "cost_of_sales": 383516714, "gross_profit": 272067413, "opex_base": 0.274, "opex_shift": 0.003, "opex_share": 0.277, "operating_expenses": 181596803, "ebit": 90470610, "base_assets": 1398495096, "assets_factor": 1.061, "total_assets": 1483803297, "current_share": 0.377, "current_assets": 559393843, "leverage_base": 0.267, "leverage_shift": -0.023, "leverage": 0.244, "total_liabilities": 362048004, "current_liability_share": 0.598, "current_liabilities": 216504706, "equity": 1121755293, "working_capital": 342889137, "retained_share": -0.286, "retained_earnings": -424367743 }, { "id": 355, "company_id": 119, "fiscal_year": 2020, "base_revenue": 306207183, "year_scale": 1.124, "revenue": 344176874, "cogs_base": 0.752, "cogs_shift": 0.016, "cogs_ratio": 0.768, "cost_of_sales": 264327839, "gross_profit": 79849035, "opex_base": 0.264, "opex_shift": -0.018, "opex_share": 0.246, "operating_expenses": 84667511, "ebit": -4818476, "base_assets": 695090305, "assets_factor": 1.053, "total_assets": 731930091, "current_share": 0.477, "current_assets": 349130653, "leverage_base": 0.262, "leverage_shift": 0.018, "leverage": 0.28, "total_liabilities": 204940425, "current_liability_share": 0.578, "current_liabilities": 118455566, "equity": 526989666, "working_capital": 230675087, "retained_share": -0.288, "retained_earnings": -210795866 }, { "id": 356, "company_id": 48, "fiscal_year": 2020, "base_revenue": 557329632, "year_scale": 1.097, "revenue": 611390606, "cogs_base": 0.794, "cogs_shift": 0.008, "cogs_ratio": 0.802, "cost_of_sales": 490335266, "gross_profit": 121055340, "opex_base": 0.311, "opex_shift": 0.004, "opex_share": 0.315, "operating_expenses": 192588041, "ebit": -71532701, "base_assets": 835994448, "assets_factor": 0.998, "total_assets": 834322459, "current_share": 0.2, "current_assets": 166864492, "leverage_base": 0.44, "leverage_shift": 0.074, "leverage": 0.514, "total_liabilities": 428841744, "current_liability_share": 0.598, "current_liabilities": 256447363, "equity": 405480715, "working_capital": -89582871, "retained_share": 0.125, "retained_earnings": 104290307 }, { "id": 357, "company_id": 32, "fiscal_year": 2021, "base_revenue": 19995718, "year_scale": 0.949, "revenue": 18975936, "cogs_base": 0.8, "cogs_shift": -0.026, "cogs_ratio": 0.774, "cost_of_sales": 14687374, "gross_profit": 4288562, "opex_base": 0.109, "opex_shift": 0, "opex_share": 0.109, "operating_expenses": 2068377, "ebit": 2220185, "base_assets": 16996360, "assets_factor": 1.036, "total_assets": 17608229, "current_share": 0.523, "current_assets": 9209104, "leverage_base": 0.783, "leverage_shift": -0.078, "leverage": 0.705, "total_liabilities": 12413801, "current_liability_share": 0.598, "current_liabilities": 7423453, "equity": 5194428, "working_capital": 1785651, "retained_share": -0.004, "retained_earnings": -70433 }, { "id": 358, "company_id": 145, "fiscal_year": 2021, "base_revenue": 84158180, "year_scale": 1.066, "revenue": 89712620, "cogs_base": 0.581, "cogs_shift": 0.039, "cogs_ratio": 0.62, "cost_of_sales": 55621824, "gross_profit": 34090796, "opex_base": 0.2, "opex_shift": 0.024, "opex_share": 0.224, "operating_expenses": 20095627, "ebit": 13995169, "base_assets": 102672980, "assets_factor": 1.043, "total_assets": 107087918, "current_share": 0.326, "current_assets": 34910661, "leverage_base": 0.348, "leverage_shift": -0.002, "leverage": 0.346, "total_liabilities": 37052420, "current_liability_share": 0.73, "current_liabilities": 27048267, "equity": 70035498, "working_capital": 7862394, "retained_share": 0.139, "retained_earnings": 14885221 }, { "id": 359, "company_id": 16, "fiscal_year": 2021, "base_revenue": 86176973, "year_scale": 0.905, "revenue": 77990161, "cogs_base": 0.712, "cogs_shift": -0.011, "cogs_ratio": 0.701, "cost_of_sales": 54671103, "gross_profit": 23319058, "opex_base": 0.238, "opex_shift": 0.026, "opex_share": 0.264, "operating_expenses": 20589403, "ebit": 2729655, "base_assets": 143915545, "assets_factor": 1.021, "total_assets": 146937771, "current_share": 0.577, "current_assets": 84783094, "leverage_base": 0.584, "leverage_shift": 0.063, "leverage": 0.647, "total_liabilities": 95068738, "current_liability_share": 0.725, "current_liabilities": 68924835, "equity": 51869033, "working_capital": 15858259, "retained_share": -0.052, "retained_earnings": -7640764 }, { "id": 360, "company_id": 54, "fiscal_year": 2021, "base_revenue": 121809344, "year_scale": 1.086, "revenue": 132284948, "cogs_base": 0.747, "cogs_shift": -0.024, "cogs_ratio": 0.723, "cost_of_sales": 95642017, "gross_profit": 36642931, "opex_base": 0.176, "opex_shift": -0.017, "opex_share": 0.159, "operating_expenses": 21033307, "ebit": 15609624, "base_assets": 203421604, "assets_factor": 1.021, "total_assets": 207693458, "current_share": 0.539, "current_assets": 111946774, "leverage_base": 0.318, "leverage_shift": -0.029, "leverage": 0.289, "total_liabilities": 60023409, "current_liability_share": 0.578, "current_liabilities": 34693530, "equity": 147670049, "working_capital": 77253244, "retained_share": 0.357, "retained_earnings": 74146565 }, { "id": 361, "company_id": 98, "fiscal_year": 2021, "base_revenue": 98799695, "year_scale": 1.166, "revenue": 115200444, "cogs_base": 0.705, "cogs_shift": 0.001, "cogs_ratio": 0.706, "cost_of_sales": 81331513, "gross_profit": 33868931, "opex_base": 0.088, "opex_shift": -0.022, "opex_share": 0.066, "operating_expenses": 7603229, "ebit": 26265702, "base_assets": 54339832, "assets_factor": 1.025, "total_assets": 55698328, "current_share": 0.338, "current_assets": 18826035, "leverage_base": 0.493, "leverage_shift": -0.011, "leverage": 0.482, "total_liabilities": 26846594, "current_liability_share": 0.698, "current_liabilities": 18738923, "equity": 28851734, "working_capital": 87112, "retained_share": 0.203, "retained_earnings": 11306761 }, { "id": 362, "company_id": 114, "fiscal_year": 2019, "base_revenue": 268040747, "year_scale": 0.993, "revenue": 266164462, "cogs_base": 0.541, "cogs_shift": 0.009, "cogs_ratio": 0.55, "cost_of_sales": 146390454, "gross_profit": 119774008, "opex_base": 0.221, "opex_shift": 0.003, "opex_share": 0.224, "operating_expenses": 59620839, "ebit": 60153169, "base_assets": 514638234, "assets_factor": 1.041, "total_assets": 535738402, "current_share": 0.354, "current_assets": 189651394, "leverage_base": 0.962, "leverage_shift": -0.076, "leverage": 0.886, "total_liabilities": 474664224, "current_liability_share": 0.431, "current_liabilities": 204580281, "equity": 61074178, "working_capital": -14928887, "retained_share": -0.11, "retained_earnings": -58931224 }, { "id": 363, "company_id": 99, "fiscal_year": 2021, "base_revenue": 8924519, "year_scale": 0.999, "revenue": 8915594, "cogs_base": 0.772, "cogs_shift": -0.032, "cogs_ratio": 0.74, "cost_of_sales": 6597540, "gross_profit": 2318054, "opex_base": 0.171, "opex_shift": -0.001, "opex_share": 0.17, "operating_expenses": 1515651, "ebit": 802403, "base_assets": 17135076, "assets_factor": 1.068, "total_assets": 18300261, "current_share": 0.365, "current_assets": 6679595, "leverage_base": 0.89, "leverage_shift": 0.071, "leverage": 0.961, "total_liabilities": 17586551, "current_liability_share": 0.556, "current_liabilities": 9778122, "equity": 713710, "working_capital": -3098527, "retained_share": 0.351, "retained_earnings": 6423392 }, { "id": 364, "company_id": 108, "fiscal_year": 2022, "base_revenue": 303723572, "year_scale": 0.889, "revenue": 270010256, "cogs_base": 0.782, "cogs_shift": 0.001, "cogs_ratio": 0.783, "cost_of_sales": 211418030, "gross_profit": 58592226, "opex_base": 0.232, "opex_shift": 0.017, "opex_share": 0.249, "operating_expenses": 67232554, "ebit": -8640328, "base_assets": 406989586, "assets_factor": 1.051, "total_assets": 427746055, "current_share": 0.392, "current_assets": 167676454, "leverage_base": 0.651, "leverage_shift": 0.075, "leverage": 0.726, "total_liabilities": 310543636, "current_liability_share": 0.583, "current_liabilities": 181046940, "equity": 117202419, "working_capital": -13370486, "retained_share": 0.397, "retained_earnings": 169815184 }, { "id": 365, "company_id": 100, "fiscal_year": 2019, "base_revenue": 390623010, "year_scale": 1.041, "revenue": 406638553, "cogs_base": 0.7, "cogs_shift": 0.034, "cogs_ratio": 0.734, "cost_of_sales": 298472698, "gross_profit": 108165855, "opex_base": 0.141, "opex_shift": 0.026, "opex_share": 0.167, "operating_expenses": 67908638, "ebit": 40257217, "base_assets": 496091223, "assets_factor": 1.011, "total_assets": 501548226, "current_share": 0.174, "current_assets": 87269391, "leverage_base": 0.851, "leverage_shift": 0.073, "leverage": 0.924, "total_liabilities": 463430561, "current_liability_share": 0.539, "current_liabilities": 249789072, "equity": 38117665, "working_capital": -162519681, "retained_share": 0.325, "retained_earnings": 163003173 }, { "id": 366, "company_id": 75, "fiscal_year": 2022, "base_revenue": 200329064, "year_scale": 1.213, "revenue": 242999155, "cogs_base": 0.679, "cogs_shift": -0.027, "cogs_ratio": 0.652, "cost_of_sales": 158435449, "gross_profit": 84563706, "opex_base": 0.282, "opex_shift": 0.024, "opex_share": 0.306, "operating_expenses": 74357741, "ebit": 10205965, "base_assets": 412677872, "assets_factor": 0.964, "total_assets": 397821469, "current_share": 0.518, "current_assets": 206071521, "leverage_base": 0.703, "leverage_shift": 0.058, "leverage": 0.761, "total_liabilities": 302742138, "current_liability_share": 0.202, "current_liabilities": 61153912, "equity": 95079331, "working_capital": 144917609, "retained_share": 0.338, "retained_earnings": 134463657 }, { "id": 367, "company_id": 25, "fiscal_year": 2020, "base_revenue": 19188936, "year_scale": 1.042, "revenue": 19994871, "cogs_base": 0.563, "cogs_shift": 0.029, "cogs_ratio": 0.592, "cost_of_sales": 11836964, "gross_profit": 8157907, "opex_base": 0.089, "opex_shift": 0.007, "opex_share": 0.096, "operating_expenses": 1919508, "ebit": 6238399, "base_assets": 34348195, "assets_factor": 0.99, "total_assets": 34004713, "current_share": 0.517, "current_assets": 17580437, "leverage_base": 1.036, "leverage_shift": -0.067, "leverage": 0.969, "total_liabilities": 32950567, "current_liability_share": 0.624, "current_liabilities": 20561154, "equity": 1054146, "working_capital": -2980717, "retained_share": -0.101, "retained_earnings": -3434476 }, { "id": 368, "company_id": 131, "fiscal_year": 2021, "base_revenue": 137805267, "year_scale": 1.007, "revenue": 138769904, "cogs_base": 0.649, "cogs_shift": 0.017, "cogs_ratio": 0.666, "cost_of_sales": 92420756, "gross_profit": 46349148, "opex_base": 0.13, "opex_shift": 0.014, "opex_share": 0.144, "operating_expenses": 19982866, "ebit": 26366282, "base_assets": 288013008, "assets_factor": 1.03, "total_assets": 296653398, "current_share": 0.558, "current_assets": 165532596, "leverage_base": 0.82, "leverage_shift": -0.015, "leverage": 0.805, "total_liabilities": 238805985, "current_liability_share": 0.216, "current_liabilities": 51582093, "equity": 57847413, "working_capital": 113950503, "retained_share": -0.126, "retained_earnings": -37378328 }, { "id": 369, "company_id": 83, "fiscal_year": 2023, "base_revenue": 8742573, "year_scale": 0.94, "revenue": 8218019, "cogs_base": 0.577, "cogs_shift": 0.003, "cogs_ratio": 0.58, "cost_of_sales": 4766451, "gross_profit": 3451568, "opex_base": 0.213, "opex_shift": -0.018, "opex_share": 0.195, "operating_expenses": 1602514, "ebit": 1849054, "base_assets": 11277919, "assets_factor": 1.015, "total_assets": 11447088, "current_share": 0.152, "current_assets": 1739957, "leverage_base": 0.705, "leverage_shift": -0.024, "leverage": 0.681, "total_liabilities": 7795467, "current_liability_share": 0.583, "current_liabilities": 4544757, "equity": 3651621, "working_capital": -2804800, "retained_share": 0.355, "retained_earnings": 4063716 }, { "id": 370, "company_id": 84, "fiscal_year": 2020, "base_revenue": 30938986, "year_scale": 0.951, "revenue": 29422976, "cogs_base": 0.807, "cogs_shift": 0.019, "cogs_ratio": 0.826, "cost_of_sales": 24303378, "gross_profit": 5119598, "opex_base": 0.179, "opex_shift": -0.029, "opex_share": 0.15, "operating_expenses": 4413446, "ebit": 706152, "base_assets": 30320206, "assets_factor": 1.028, "total_assets": 31169172, "current_share": 0.486, "current_assets": 15148218, "leverage_base": 1.013, "leverage_shift": -0.058, "leverage": 0.955, "total_liabilities": 29766559, "current_liability_share": 0.581, "current_liabilities": 17294371, "equity": 1402613, "working_capital": -2146153, "retained_share": 0.154, "retained_earnings": 4800052 }, { "id": 371, "company_id": 133, "fiscal_year": 2021, "base_revenue": 830786585, "year_scale": 1.163, "revenue": 966204798, "cogs_base": 0.556, "cogs_shift": -0.022, "cogs_ratio": 0.534, "cost_of_sales": 515953362, "gross_profit": 450251436, "opex_base": 0.196, "opex_shift": 0.015, "opex_share": 0.211, "operating_expenses": 203869212, "ebit": 246382224, "base_assets": 714476463, "assets_factor": 0.941, "total_assets": 672322352, "current_share": 0.256, "current_assets": 172114522, "leverage_base": 0.834, "leverage_shift": -0.038, "leverage": 0.796, "total_liabilities": 535168592, "current_liability_share": 0.22, "current_liabilities": 117737090, "equity": 137153760, "working_capital": 54377432, "retained_share": 0.382, "retained_earnings": 256827138 }, { "id": 372, "company_id": 77, "fiscal_year": 2020, "base_revenue": 151852088, "year_scale": 1.048, "revenue": 159140988, "cogs_base": 0.83, "cogs_shift": 0.012, "cogs_ratio": 0.842, "cost_of_sales": 133996712, "gross_profit": 25144276, "opex_base": 0.194, "opex_shift": -0.018, "opex_share": 0.176, "operating_expenses": 28008814, "ebit": -2864538, "base_assets": 164000255, "assets_factor": 0.959, "total_assets": 157276245, "current_share": 0.178, "current_assets": 27995172, "leverage_base": 0.845, "leverage_shift": 0.05, "leverage": 0.895, "total_liabilities": 140762239, "current_liability_share": 0.328, "current_liabilities": 46170014, "equity": 16514006, "working_capital": -18174842, "retained_share": 0.197, "retained_earnings": 30983420 }, { "id": 373, "company_id": 8, "fiscal_year": 2022, "base_revenue": 627129908, "year_scale": 0.973, "revenue": 610197400, "cogs_base": 0.767, "cogs_shift": 0.029, "cogs_ratio": 0.796, "cost_of_sales": 485717130, "gross_profit": 124480270, "opex_base": 0.163, "opex_shift": -0.023, "opex_share": 0.14, "operating_expenses": 85427636, "ebit": 39052634, "base_assets": 871710572, "assets_factor": 1.042, "total_assets": 908322416, "current_share": 0.239, "current_assets": 217089057, "leverage_base": 0.567, "leverage_shift": 0.016, "leverage": 0.583, "total_liabilities": 529551969, "current_liability_share": 0.539, "current_liabilities": 285428511, "equity": 378770447, "working_capital": -68339454, "retained_share": -0.254, "retained_earnings": -230713894 }, { "id": 374, "company_id": 88, "fiscal_year": 2021, "base_revenue": 534430894, "year_scale": 0.818, "revenue": 437164471, "cogs_base": 0.701, "cogs_shift": 0.035, "cogs_ratio": 0.736, "cost_of_sales": 321753051, "gross_profit": 115411420, "opex_base": 0.083, "opex_shift": 0.024, "opex_share": 0.107, "operating_expenses": 46776598, "ebit": 68634822, "base_assets": 1255912601, "assets_factor": 1.05, "total_assets": 1318708231, "current_share": 0.375, "current_assets": 494515587, "leverage_base": 0.309, "leverage_shift": 0.004, "leverage": 0.313, "total_liabilities": 412755676, "current_liability_share": 0.272, "current_liabilities": 112269544, "equity": 905952555, "working_capital": 382246043, "retained_share": 0.437, "retained_earnings": 576275497 }, { "id": 375, "company_id": 19, "fiscal_year": 2023, "base_revenue": 223518220, "year_scale": 0.931, "revenue": 208095463, "cogs_base": 0.514, "cogs_shift": -0.025, "cogs_ratio": 0.489, "cost_of_sales": 101758681, "gross_profit": 106336782, "opex_base": 0.269, "opex_shift": -0.013, "opex_share": 0.256, "operating_expenses": 53272439, "ebit": 53064343, "base_assets": 281632957, "assets_factor": 1.059, "total_assets": 298249301, "current_share": 0.361, "current_assets": 107667998, "leverage_base": 0.747, "leverage_shift": -0.034, "leverage": 0.713, "total_liabilities": 212651752, "current_liability_share": 0.457, "current_liabilities": 97181851, "equity": 85597549, "working_capital": 10486147, "retained_share": -0.122, "retained_earnings": -36386415 }, { "id": 376, "company_id": 79, "fiscal_year": 2022, "base_revenue": 187598245, "year_scale": 1.054, "revenue": 197728550, "cogs_base": 0.58, "cogs_shift": 0.036, "cogs_ratio": 0.616, "cost_of_sales": 121800787, "gross_profit": 75927763, "opex_base": 0.149, "opex_shift": -0.027, "opex_share": 0.122, "operating_expenses": 24122883, "ebit": 51804880, "base_assets": 165086456, "assets_factor": 0.985, "total_assets": 162610159, "current_share": 0.412, "current_assets": 66995386, "leverage_base": 0.363, "leverage_shift": 0.048, "leverage": 0.411, "total_liabilities": 66832775, "current_liability_share": 0.272, "current_liabilities": 18178515, "equity": 95777384, "working_capital": 48816871, "retained_share": -0.128, "retained_earnings": -20814100 }, { "id": 377, "company_id": 132, "fiscal_year": 2022, "base_revenue": 5182673, "year_scale": 1.105, "revenue": 5726854, "cogs_base": 0.739, "cogs_shift": -0.012, "cogs_ratio": 0.727, "cost_of_sales": 4163423, "gross_profit": 1563431, "opex_base": 0.26, "opex_shift": 0.008, "opex_share": 0.268, "operating_expenses": 1534797, "ebit": 28634, "base_assets": 12127455, "assets_factor": 1.064, "total_assets": 12903612, "current_share": 0.596, "current_assets": 7690553, "leverage_base": 1.002, "leverage_shift": -0.001, "leverage": 1.001, "total_liabilities": 12916516, "current_liability_share": 0.664, "current_liabilities": 8576567, "equity": -12904, "working_capital": -886014, "retained_share": -0.284, "retained_earnings": -3664626 }, { "id": 378, "company_id": 108, "fiscal_year": 2023, "base_revenue": 303723572, "year_scale": 0.944, "revenue": 286715052, "cogs_base": 0.782, "cogs_shift": 0.009, "cogs_ratio": 0.791, "cost_of_sales": 226791606, "gross_profit": 59923446, "opex_base": 0.232, "opex_shift": 0, "opex_share": 0.232, "operating_expenses": 66517892, "ebit": -6594446, "base_assets": 406989586, "assets_factor": 1.025, "total_assets": 417164326, "current_share": 0.578, "current_assets": 241120980, "leverage_base": 0.651, "leverage_shift": 0.005, "leverage": 0.656, "total_liabilities": 273659798, "current_liability_share": 0.325, "current_liabilities": 88939434, "equity": 143504528, "working_capital": 152181546, "retained_share": 0.397, "retained_earnings": 165614237 }, { "id": 379, "company_id": 87, "fiscal_year": 2022, "base_revenue": 10271535, "year_scale": 0.992, "revenue": 10189363, "cogs_base": 0.601, "cogs_shift": 0.037, "cogs_ratio": 0.638, "cost_of_sales": 6500814, "gross_profit": 3688549, "opex_base": 0.181, "opex_shift": -0.012, "opex_share": 0.169, "operating_expenses": 1722002, "ebit": 1966547, "base_assets": 10887827, "assets_factor": 1.116, "total_assets": 12150815, "current_share": 0.211, "current_assets": 2563822, "leverage_base": 0.281, "leverage_shift": 0.056, "leverage": 0.337, "total_liabilities": 4094825, "current_liability_share": 0.495, "current_liabilities": 2026938, "equity": 8055990, "working_capital": 536884, "retained_share": 0.388, "retained_earnings": 4714516 }, { "id": 380, "company_id": 43, "fiscal_year": 2021, "base_revenue": 255453020, "year_scale": 1.02, "revenue": 260562080, "cogs_base": 0.827, "cogs_shift": -0.011, "cogs_ratio": 0.816, "cost_of_sales": 212618657, "gross_profit": 47943423, "opex_base": 0.14, "opex_shift": -0.03, "opex_share": 0.11, "operating_expenses": 28661829, "ebit": 19281594, "base_assets": 166044463, "assets_factor": 1.053, "total_assets": 174844820, "current_share": 0.337, "current_assets": 58922704, "leverage_base": 0.676, "leverage_shift": 0.007, "leverage": 0.683, "total_liabilities": 119419012, "current_liability_share": 0.494, "current_liabilities": 58992992, "equity": 55425808, "working_capital": -70288, "retained_share": 0.438, "retained_earnings": 76582031 }, { "id": 381, "company_id": 36, "fiscal_year": 2021, "base_revenue": 828735375, "year_scale": 0.956, "revenue": 792271019, "cogs_base": 0.583, "cogs_shift": 0.018, "cogs_ratio": 0.601, "cost_of_sales": 476154882, "gross_profit": 316116137, "opex_base": 0.113, "opex_shift": -0.009, "opex_share": 0.104, "operating_expenses": 82396186, "ebit": 233719951, "base_assets": 737574484, "assets_factor": 1.004, "total_assets": 740524782, "current_share": 0.364, "current_assets": 269551021, "leverage_base": 0.617, "leverage_shift": -0.056, "leverage": 0.561, "total_liabilities": 415434403, "current_liability_share": 0.576, "current_liabilities": 239290216, "equity": 325090379, "working_capital": 30260805, "retained_share": -0.16, "retained_earnings": -118483965 }, { "id": 382, "company_id": 149, "fiscal_year": 2020, "base_revenue": 795045356, "year_scale": 1.016, "revenue": 807766082, "cogs_base": 0.663, "cogs_shift": 0.015, "cogs_ratio": 0.678, "cost_of_sales": 547665404, "gross_profit": 260100678, "opex_base": 0.157, "opex_shift": -0.003, "opex_share": 0.154, "operating_expenses": 124395977, "ebit": 135704701, "base_assets": 1049459870, "assets_factor": 0.995, "total_assets": 1044212571, "current_share": 0.185, "current_assets": 193179326, "leverage_base": 0.422, "leverage_shift": -0.079, "leverage": 0.343, "total_liabilities": 358164912, "current_liability_share": 0.603, "current_liabilities": 215973442, "equity": 686047659, "working_capital": -22794116, "retained_share": 0.27, "retained_earnings": 281937394 }, { "id": 383, "company_id": 121, "fiscal_year": 2020, "base_revenue": 338836855, "year_scale": 0.903, "revenue": 305969680, "cogs_base": 0.671, "cogs_shift": 0.004, "cogs_ratio": 0.675, "cost_of_sales": 206529534, "gross_profit": 99440146, "opex_base": 0.083, "opex_shift": -0.016, "opex_share": 0.067, "operating_expenses": 20499969, "ebit": 78940177, "base_assets": 450653017, "assets_factor": 1.127, "total_assets": 507885950, "current_share": 0.508, "current_assets": 258006063, "leverage_base": 0.52, "leverage_shift": -0.064, "leverage": 0.456, "total_liabilities": 231595993, "current_liability_share": 0.339, "current_liabilities": 78511042, "equity": 276289957, "working_capital": 179495021, "retained_share": -0.168, "retained_earnings": -85324840 }, { "id": 384, "company_id": 65, "fiscal_year": 2021, "base_revenue": 58150621, "year_scale": 0.873, "revenue": 50765492, "cogs_base": 0.726, "cogs_shift": -0.03, "cogs_ratio": 0.696, "cost_of_sales": 35332782, "gross_profit": 15432710, "opex_base": 0.296, "opex_shift": -0.009, "opex_share": 0.287, "operating_expenses": 14569696, "ebit": 863014, "base_assets": 56987609, "assets_factor": 1.018, "total_assets": 58013386, "current_share": 0.388, "current_assets": 22509194, "leverage_base": 0.724, "leverage_shift": -0.054, "leverage": 0.67, "total_liabilities": 38868969, "current_liability_share": 0.504, "current_liabilities": 19589960, "equity": 19144417, "working_capital": 2919234, "retained_share": -0.171, "retained_earnings": -9920289 }, { "id": 385, "company_id": 71, "fiscal_year": 2021, "base_revenue": 2137798, "year_scale": 1.094, "revenue": 2338751, "cogs_base": 0.556, "cogs_shift": -0.012, "cogs_ratio": 0.544, "cost_of_sales": 1272281, "gross_profit": 1066470, "opex_base": 0.288, "opex_shift": 0.003, "opex_share": 0.291, "operating_expenses": 680577, "ebit": 385893, "base_assets": 3420477, "assets_factor": 1.053, "total_assets": 3601762, "current_share": 0.362, "current_assets": 1303838, "leverage_base": 0.904, "leverage_shift": 0.064, "leverage": 0.968, "total_liabilities": 3486506, "current_liability_share": 0.255, "current_liabilities": 889059, "equity": 115256, "working_capital": 414779, "retained_share": -0.267, "retained_earnings": -961670 }, { "id": 386, "company_id": 150, "fiscal_year": 2021, "base_revenue": 3493720, "year_scale": 1.102, "revenue": 3850079, "cogs_base": 0.762, "cogs_shift": 0.007, "cogs_ratio": 0.769, "cost_of_sales": 2960711, "gross_profit": 889368, "opex_base": 0.11, "opex_shift": 0.013, "opex_share": 0.123, "operating_expenses": 473560, "ebit": 415808, "base_assets": 5135768, "assets_factor": 0.954, "total_assets": 4899523, "current_share": 0.553, "current_assets": 2709436, "leverage_base": 0.844, "leverage_shift": 0.022, "leverage": 0.866, "total_liabilities": 4242987, "current_liability_share": 0.425, "current_liabilities": 1803269, "equity": 656536, "working_capital": 906167, "retained_share": 0.054, "retained_earnings": 264574 }, { "id": 387, "company_id": 127, "fiscal_year": 2020, "base_revenue": 2394236, "year_scale": 1.031, "revenue": 2468457, "cogs_base": 0.689, "cogs_shift": -0.002, "cogs_ratio": 0.687, "cost_of_sales": 1695830, "gross_profit": 772627, "opex_base": 0.18, "opex_shift": 0.023, "opex_share": 0.203, "operating_expenses": 501097, "ebit": 271530, "base_assets": 4501164, "assets_factor": 0.934, "total_assets": 4204087, "current_share": 0.39, "current_assets": 1639594, "leverage_base": 0.334, "leverage_shift": -0.054, "leverage": 0.28, "total_liabilities": 1177144, "current_liability_share": 0.429, "current_liabilities": 504995, "equity": 3026943, "working_capital": 1134599, "retained_share": 0.175, "retained_earnings": 735715 }, { "id": 388, "company_id": 46, "fiscal_year": 2022, "base_revenue": 21023727, "year_scale": 1.012, "revenue": 21276012, "cogs_base": 0.511, "cogs_shift": -0.008, "cogs_ratio": 0.503, "cost_of_sales": 10701834, "gross_profit": 10574178, "opex_base": 0.186, "opex_shift": 0, "opex_share": 0.186, "operating_expenses": 3957338, "ebit": 6616840, "base_assets": 24387523, "assets_factor": 1.016, "total_assets": 24777723, "current_share": 0.395, "current_assets": 9787201, "leverage_base": 0.729, "leverage_shift": -0.046, "leverage": 0.683, "total_liabilities": 16923185, "current_liability_share": 0.221, "current_liabilities": 3740024, "equity": 7854538, "working_capital": 6047177, "retained_share": -0.103, "retained_earnings": -2552105 }, { "id": 389, "company_id": 17, "fiscal_year": 2022, "base_revenue": 140774144, "year_scale": 0.963, "revenue": 135565501, "cogs_base": 0.832, "cogs_shift": 0.024, "cogs_ratio": 0.856, "cost_of_sales": 116044069, "gross_profit": 19521432, "opex_base": 0.237, "opex_shift": -0.004, "opex_share": 0.233, "operating_expenses": 31586762, "ebit": -12065330, "base_assets": 213976699, "assets_factor": 1.049, "total_assets": 224461557, "current_share": 0.29, "current_assets": 65093852, "leverage_base": 0.298, "leverage_shift": 0.032, "leverage": 0.33, "total_liabilities": 74072314, "current_liability_share": 0.666, "current_liabilities": 49332161, "equity": 150389243, "working_capital": 15761691, "retained_share": 0.432, "retained_earnings": 96967393 }, { "id": 390, "company_id": 53, "fiscal_year": 2019, "base_revenue": 426799385, "year_scale": 1.008, "revenue": 430213780, "cogs_base": 0.588, "cogs_shift": -0.028, "cogs_ratio": 0.56, "cost_of_sales": 240919717, "gross_profit": 189294063, "opex_base": 0.198, "opex_shift": -0.009, "opex_share": 0.189, "operating_expenses": 81310404, "ebit": 107983659, "base_assets": 802382844, "assets_factor": 0.952, "total_assets": 763868467, "current_share": 0.595, "current_assets": 454501738, "leverage_base": 1.034, "leverage_shift": -0.043, "leverage": 0.991, "total_liabilities": 756993651, "current_liability_share": 0.201, "current_liabilities": 152155724, "equity": 6874816, "working_capital": 302346014, "retained_share": 0.292, "retained_earnings": 223049592 }, { "id": 391, "company_id": 110, "fiscal_year": 2021, "base_revenue": 330040802, "year_scale": 0.967, "revenue": 319149456, "cogs_base": 0.532, "cogs_shift": 0.037, "cogs_ratio": 0.569, "cost_of_sales": 181596040, "gross_profit": 137553416, "opex_base": 0.18, "opex_shift": -0.004, "opex_share": 0.176, "operating_expenses": 56170304, "ebit": 81383112, "base_assets": 778896293, "assets_factor": 1.119, "total_assets": 871584952, "current_share": 0.226, "current_assets": 196978199, "leverage_base": 0.896, "leverage_shift": -0.026, "leverage": 0.87, "total_liabilities": 758278908, "current_liability_share": 0.63, "current_liabilities": 477715712, "equity": 113306044, "working_capital": -280737513, "retained_share": -0.004, "retained_earnings": -3486340 }, { "id": 392, "company_id": 5, "fiscal_year": 2020, "base_revenue": 203583458, "year_scale": 1.075, "revenue": 218852217, "cogs_base": 0.676, "cogs_shift": -0.013, "cogs_ratio": 0.663, "cost_of_sales": 145099020, "gross_profit": 73753197, "opex_base": 0.113, "opex_shift": 0.014, "opex_share": 0.127, "operating_expenses": 27794232, "ebit": 45958965, "base_assets": 386808570, "assets_factor": 1.02, "total_assets": 394544741, "current_share": 0.334, "current_assets": 131777943, "leverage_base": 0.896, "leverage_shift": 0.012, "leverage": 0.908, "total_liabilities": 358246625, "current_liability_share": 0.692, "current_liabilities": 247906664, "equity": 36298116, "working_capital": -116128721, "retained_share": -0.062, "retained_earnings": -24461774 }, { "id": 393, "company_id": 53, "fiscal_year": 2020, "base_revenue": 426799385, "year_scale": 1.19, "revenue": 507891268, "cogs_base": 0.588, "cogs_shift": -0.039, "cogs_ratio": 0.549, "cost_of_sales": 278832306, "gross_profit": 229058962, "opex_base": 0.198, "opex_shift": -0.005, "opex_share": 0.193, "operating_expenses": 98023015, "ebit": 131035947, "base_assets": 802382844, "assets_factor": 1.102, "total_assets": 884225894, "current_share": 0.387, "current_assets": 342195421, "leverage_base": 1.034, "leverage_shift": 0.061, "leverage": 1.095, "total_liabilities": 968227354, "current_liability_share": 0.41, "current_liabilities": 396973215, "equity": -84001460, "working_capital": -54777794, "retained_share": 0.292, "retained_earnings": 258193961 }, { "id": 394, "company_id": 147, "fiscal_year": 2021, "base_revenue": 492775317, "year_scale": 1.052, "revenue": 518399633, "cogs_base": 0.796, "cogs_shift": -0.007, "cogs_ratio": 0.789, "cost_of_sales": 409017310, "gross_profit": 109382323, "opex_base": 0.193, "opex_shift": 0, "opex_share": 0.193, "operating_expenses": 100051129, "ebit": 9331194, "base_assets": 261170918, "assets_factor": 1.04, "total_assets": 271617755, "current_share": 0.567, "current_assets": 154007267, "leverage_base": 0.814, "leverage_shift": 0.065, "leverage": 0.879, "total_liabilities": 238752007, "current_liability_share": 0.744, "current_liabilities": 177631493, "equity": 32865748, "working_capital": -23624226, "retained_share": -0.094, "retained_earnings": -25532069 }, { "id": 395, "company_id": 55, "fiscal_year": 2021, "base_revenue": 382049597, "year_scale": 1.07, "revenue": 408793069, "cogs_base": 0.726, "cogs_shift": -0.029, "cogs_ratio": 0.697, "cost_of_sales": 284928769, "gross_profit": 123864300, "opex_base": 0.117, "opex_shift": 0.026, "opex_share": 0.143, "operating_expenses": 58457409, "ebit": 65406891, "base_assets": 309460174, "assets_factor": 1.097, "total_assets": 339477811, "current_share": 0.441, "current_assets": 149709715, "leverage_base": 0.304, "leverage_shift": 0.037, "leverage": 0.341, "total_liabilities": 115761934, "current_liability_share": 0.707, "current_liabilities": 81843687, "equity": 223715877, "working_capital": 67866028, "retained_share": 0.402, "retained_earnings": 136470080 }, { "id": 396, "company_id": 46, "fiscal_year": 2023, "base_revenue": 21023727, "year_scale": 0.956, "revenue": 20098683, "cogs_base": 0.511, "cogs_shift": 0.001, "cogs_ratio": 0.512, "cost_of_sales": 10290526, "gross_profit": 9808157, "opex_base": 0.186, "opex_shift": 0.005, "opex_share": 0.191, "operating_expenses": 3838848, "ebit": 5969309, "base_assets": 24387523, "assets_factor": 0.952, "total_assets": 23216922, "current_share": 0.288, "current_assets": 6686474, "leverage_base": 0.729, "leverage_shift": -0.017, "leverage": 0.712, "total_liabilities": 16530448, "current_liability_share": 0.463, "current_liabilities": 7653597, "equity": 6686474, "working_capital": -967123, "retained_share": -0.103, "retained_earnings": -2391343 }, { "id": 397, "company_id": 64, "fiscal_year": 2022, "base_revenue": 43863760, "year_scale": 1.237, "revenue": 54259471, "cogs_base": 0.785, "cogs_shift": -0.034, "cogs_ratio": 0.751, "cost_of_sales": 40748863, "gross_profit": 13510608, "opex_base": 0.25, "opex_shift": 0.016, "opex_share": 0.266, "operating_expenses": 14433019, "ebit": -922411, "base_assets": 70182016, "assets_factor": 1.08, "total_assets": 75796577, "current_share": 0.367, "current_assets": 27817344, "leverage_base": 0.474, "leverage_shift": -0.002, "leverage": 0.472, "total_liabilities": 35775984, "current_liability_share": 0.374, "current_liabilities": 13380218, "equity": 40020593, "working_capital": 14437126, "retained_share": 0.434, "retained_earnings": 32895714 }, { "id": 398, "company_id": 22, "fiscal_year": 2022, "base_revenue": 100736916, "year_scale": 1.124, "revenue": 113228294, "cogs_base": 0.804, "cogs_shift": 0.023, "cogs_ratio": 0.827, "cost_of_sales": 93639799, "gross_profit": 19588495, "opex_base": 0.267, "opex_shift": 0.012, "opex_share": 0.279, "operating_expenses": 31590694, "ebit": -12002199, "base_assets": 95700070, "assets_factor": 1.012, "total_assets": 96848471, "current_share": 0.535, "current_assets": 51813932, "leverage_base": 0.338, "leverage_shift": 0.06, "leverage": 0.398, "total_liabilities": 38545691, "current_liability_share": 0.63, "current_liabilities": 24283785, "equity": 58302780, "working_capital": 27530147, "retained_share": -0.26, "retained_earnings": -25180602 }, { "id": 399, "company_id": 104, "fiscal_year": 2023, "base_revenue": 109705743, "year_scale": 0.986, "revenue": 108169863, "cogs_base": 0.61, "cogs_shift": 0.039, "cogs_ratio": 0.649, "cost_of_sales": 70202241, "gross_profit": 37967622, "opex_base": 0.282, "opex_shift": -0.01, "opex_share": 0.272, "operating_expenses": 29422203, "ebit": 8545419, "base_assets": 251226151, "assets_factor": 0.938, "total_assets": 235650130, "current_share": 0.249, "current_assets": 58676882, "leverage_base": 0.561, "leverage_shift": 0.057, "leverage": 0.618, "total_liabilities": 145631780, "current_liability_share": 0.275, "current_liabilities": 40048740, "equity": 90018350, "working_capital": 18628142, "retained_share": 0.355, "retained_earnings": 83655796 }, { "id": 400, "company_id": 48, "fiscal_year": 2021, "base_revenue": 557329632, "year_scale": 0.918, "revenue": 511628602, "cogs_base": 0.794, "cogs_shift": 0.028, "cogs_ratio": 0.822, "cost_of_sales": 420558711, "gross_profit": 91069891, "opex_base": 0.311, "opex_shift": -0.022, "opex_share": 0.289, "operating_expenses": 147860666, "ebit": -56790775, "base_assets": 835994448, "assets_factor": 1.056, "total_assets": 882810137, "current_share": 0.322, "current_assets": 284264864, "leverage_base": 0.44, "leverage_shift": 0.077, "leverage": 0.517, "total_liabilities": 456412841, "current_liability_share": 0.359, "current_liabilities": 163852210, "equity": 426397296, "working_capital": 120412654, "retained_share": 0.125, "retained_earnings": 110351267 }, { "id": 401, "company_id": 115, "fiscal_year": 2023, "base_revenue": 95989904, "year_scale": 0.972, "revenue": 93302187, "cogs_base": 0.824, "cogs_shift": 0.039, "cogs_ratio": 0.863, "cost_of_sales": 80519787, "gross_profit": 12782400, "opex_base": 0.114, "opex_shift": -0.004, "opex_share": 0.11, "operating_expenses": 10263241, "ebit": 2519159, "base_assets": 172781827, "assets_factor": 1.044, "total_assets": 180384227, "current_share": 0.535, "current_assets": 96505561, "leverage_base": 0.432, "leverage_shift": 0.014, "leverage": 0.446, "total_liabilities": 80451365, "current_liability_share": 0.564, "current_liabilities": 45374570, "equity": 99932862, "working_capital": 51130991, "retained_share": 0.326, "retained_earnings": 58805258 }, { "id": 402, "company_id": 97, "fiscal_year": 2020, "base_revenue": 459102410, "year_scale": 0.926, "revenue": 425128832, "cogs_base": 0.794, "cogs_shift": 0.035, "cogs_ratio": 0.829, "cost_of_sales": 352431802, "gross_profit": 72697030, "opex_base": 0.298, "opex_shift": -0.02, "opex_share": 0.278, "operating_expenses": 118185815, "ebit": -45488785, "base_assets": 293825542, "assets_factor": 1.017, "total_assets": 298820576, "current_share": 0.341, "current_assets": 101897816, "leverage_base": 0.792, "leverage_shift": 0.057, "leverage": 0.849, "total_liabilities": 253698669, "current_liability_share": 0.25, "current_liabilities": 63424667, "equity": 45121907, "working_capital": 38473149, "retained_share": -0.29, "retained_earnings": -86657967 }, { "id": 403, "company_id": 6, "fiscal_year": 2020, "base_revenue": 5486949, "year_scale": 1.049, "revenue": 5755810, "cogs_base": 0.783, "cogs_shift": 0.009, "cogs_ratio": 0.792, "cost_of_sales": 4558602, "gross_profit": 1197208, "opex_base": 0.179, "opex_shift": -0.013, "opex_share": 0.166, "operating_expenses": 955464, "ebit": 241744, "base_assets": 4005473, "assets_factor": 0.948, "total_assets": 3797188, "current_share": 0.278, "current_assets": 1055618, "leverage_base": 0.737, "leverage_shift": -0.021, "leverage": 0.716, "total_liabilities": 2718787, "current_liability_share": 0.451, "current_liabilities": 1226173, "equity": 1078401, "working_capital": -170555, "retained_share": 0.377, "retained_earnings": 1431540 }, { "id": 404, "company_id": 60, "fiscal_year": 2019, "base_revenue": 176255749, "year_scale": 1.033, "revenue": 182072189, "cogs_base": 0.702, "cogs_shift": 0.003, "cogs_ratio": 0.705, "cost_of_sales": 128360893, "gross_profit": 53711296, "opex_base": 0.216, "opex_shift": -0.002, "opex_share": 0.214, "operating_expenses": 38963448, "ebit": 14747848, "base_assets": 172730634, "assets_factor": 1.057, "total_assets": 182576280, "current_share": 0.34, "current_assets": 62075935, "leverage_base": 1.037, "leverage_shift": 0.036, "leverage": 1.073, "total_liabilities": 195904348, "current_liability_share": 0.283, "current_liabilities": 55440930, "equity": -13328068, "working_capital": 6635005, "retained_share": 0.197, "retained_earnings": 35967527 }, { "id": 405, "company_id": 17, "fiscal_year": 2023, "base_revenue": 140774144, "year_scale": 0.897, "revenue": 126274407, "cogs_base": 0.832, "cogs_shift": 0.025, "cogs_ratio": 0.857, "cost_of_sales": 108217167, "gross_profit": 18057240, "opex_base": 0.237, "opex_shift": -0.004, "opex_share": 0.233, "operating_expenses": 29421937, "ebit": -11364697, "base_assets": 213976699, "assets_factor": 1.022, "total_assets": 218684186, "current_share": 0.275, "current_assets": 60138151, "leverage_base": 0.298, "leverage_shift": 0.071, "leverage": 0.369, "total_liabilities": 80694465, "current_liability_share": 0.574, "current_liabilities": 46318623, "equity": 137989721, "working_capital": 13819528, "retained_share": 0.432, "retained_earnings": 94471568 }, { "id": 406, "company_id": 123, "fiscal_year": 2022, "base_revenue": 2454316, "year_scale": 0.971, "revenue": 2383141, "cogs_base": 0.77, "cogs_shift": -0.034, "cogs_ratio": 0.736, "cost_of_sales": 1753992, "gross_profit": 629149, "opex_base": 0.187, "opex_shift": -0.02, "opex_share": 0.167, "operating_expenses": 397985, "ebit": 231164, "base_assets": 3190611, "assets_factor": 0.998, "total_assets": 3184230, "current_share": 0.555, "current_assets": 1767248, "leverage_base": 0.703, "leverage_shift": 0.038, "leverage": 0.741, "total_liabilities": 2359514, "current_liability_share": 0.705, "current_liabilities": 1663457, "equity": 824716, "working_capital": 103791, "retained_share": -0.282, "retained_earnings": -897953 }, { "id": 407, "company_id": 145, "fiscal_year": 2022, "base_revenue": 84158180, "year_scale": 1.015, "revenue": 85420553, "cogs_base": 0.581, "cogs_shift": 0.015, "cogs_ratio": 0.596, "cost_of_sales": 50910650, "gross_profit": 34509903, "opex_base": 0.2, "opex_shift": 0.002, "opex_share": 0.202, "operating_expenses": 17254952, "ebit": 17254951, "base_assets": 102672980, "assets_factor": 1.029, "total_assets": 105650496, "current_share": 0.554, "current_assets": 58530375, "leverage_base": 0.348, "leverage_shift": -0.048, "leverage": 0.3, "total_liabilities": 31695149, "current_liability_share": 0.52, "current_liabilities": 16481477, "equity": 73955347, "working_capital": 42048898, "retained_share": 0.139, "retained_earnings": 14685419 }, { "id": 408, "company_id": 107, "fiscal_year": 2022, "base_revenue": 833303195, "year_scale": 0.852, "revenue": 709974322, "cogs_base": 0.509, "cogs_shift": 0.034, "cogs_ratio": 0.543, "cost_of_sales": 385516057, "gross_profit": 324458265, "opex_base": 0.113, "opex_shift": 0.02, "opex_share": 0.133, "operating_expenses": 94426585, "ebit": 230031680, "base_assets": 691641652, "assets_factor": 0.967, "total_assets": 668817477, "current_share": 0.177, "current_assets": 118380693, "leverage_base": 0.483, "leverage_shift": -0.015, "leverage": 0.468, "total_liabilities": 313006579, "current_liability_share": 0.383, "current_liabilities": 119881520, "equity": 355810898, "working_capital": -1500827, "retained_share": 0.331, "retained_earnings": 221378585 }, { "id": 409, "company_id": 124, "fiscal_year": 2022, "base_revenue": 88890281, "year_scale": 0.967, "revenue": 85956902, "cogs_base": 0.737, "cogs_shift": -0.021, "cogs_ratio": 0.716, "cost_of_sales": 61545142, "gross_profit": 24411760, "opex_base": 0.116, "opex_shift": -0.022, "opex_share": 0.094, "operating_expenses": 8079949, "ebit": 16331811, "base_assets": 175113854, "assets_factor": 1.021, "total_assets": 178791245, "current_share": 0.6, "current_assets": 107274747, "leverage_base": 0.511, "leverage_shift": 0.023, "leverage": 0.534, "total_liabilities": 95474525, "current_liability_share": 0.619, "current_liabilities": 59098731, "equity": 83316720, "working_capital": 48176016, "retained_share": -0.021, "retained_earnings": -3754616 }, { "id": 410, "company_id": 51, "fiscal_year": 2020, "base_revenue": 3293116, "year_scale": 1.035, "revenue": 3408375, "cogs_base": 0.678, "cogs_shift": 0.017, "cogs_ratio": 0.695, "cost_of_sales": 2368821, "gross_profit": 1039554, "opex_base": 0.293, "opex_shift": -0.013, "opex_share": 0.28, "operating_expenses": 954345, "ebit": 85209, "base_assets": 2206388, "assets_factor": 1.066, "total_assets": 2352010, "current_share": 0.238, "current_assets": 559778, "leverage_base": 0.709, "leverage_shift": 0.027, "leverage": 0.736, "total_liabilities": 1731079, "current_liability_share": 0.528, "current_liabilities": 914010, "equity": 620931, "working_capital": -354232, "retained_share": -0.097, "retained_earnings": -228145 }, { "id": 411, "company_id": 29, "fiscal_year": 2021, "base_revenue": 72628432, "year_scale": 1.181, "revenue": 85774178, "cogs_base": 0.604, "cogs_shift": 0.015, "cogs_ratio": 0.619, "cost_of_sales": 53094216, "gross_profit": 32679962, "opex_base": 0.179, "opex_shift": 0.028, "opex_share": 0.207, "operating_expenses": 17755255, "ebit": 14924707, "base_assets": 38493069, "assets_factor": 1.088, "total_assets": 41880459, "current_share": 0.321, "current_assets": 13443627, "leverage_base": 0.614, "leverage_shift": 0.042, "leverage": 0.656, "total_liabilities": 27473581, "current_liability_share": 0.473, "current_liabilities": 12995004, "equity": 14406878, "working_capital": 448623, "retained_share": 0.25, "retained_earnings": 10470115 }, { "id": 412, "company_id": 75, "fiscal_year": 2023, "base_revenue": 200329064, "year_scale": 1.08, "revenue": 216355389, "cogs_base": 0.679, "cogs_shift": -0.01, "cogs_ratio": 0.669, "cost_of_sales": 144741755, "gross_profit": 71613634, "opex_base": 0.282, "opex_shift": 0.009, "opex_share": 0.291, "operating_expenses": 62959418, "ebit": 8654216, "base_assets": 412677872, "assets_factor": 1.053, "total_assets": 434549799, "current_share": 0.194, "current_assets": 84302661, "leverage_base": 0.703, "leverage_shift": -0.009, "leverage": 0.694, "total_liabilities": 301577561, "current_liability_share": 0.516, "current_liabilities": 155614021, "equity": 132972238, "working_capital": -71311360, "retained_share": 0.338, "retained_earnings": 146877832 }, { "id": 413, "company_id": 128, "fiscal_year": 2021, "base_revenue": 838360433, "year_scale": 1.071, "revenue": 897884024, "cogs_base": 0.642, "cogs_shift": 0.022, "cogs_ratio": 0.664, "cost_of_sales": 596194992, "gross_profit": 301689032, "opex_base": 0.3, "opex_shift": 0.02, "opex_share": 0.32, "operating_expenses": 287322888, "ebit": 14366144, "base_assets": 1794091327, "assets_factor": 1.096, "total_assets": 1966324094, "current_share": 0.424, "current_assets": 833721416, "leverage_base": 0.619, "leverage_shift": 0.058, "leverage": 0.677, "total_liabilities": 1331201412, "current_liability_share": 0.359, "current_liabilities": 477901307, "equity": 635122682, "working_capital": 355820109, "retained_share": -0.242, "retained_earnings": -475850431 }, { "id": 414, "company_id": 7, "fiscal_year": 2019, "base_revenue": 730840846, "year_scale": 1.12, "revenue": 818541748, "cogs_base": 0.841, "cogs_shift": -0.008, "cogs_ratio": 0.833, "cost_of_sales": 681845276, "gross_profit": 136696472, "opex_base": 0.151, "opex_shift": 0.028, "opex_share": 0.179, "operating_expenses": 146518973, "ebit": -9822501, "base_assets": 1680933946, "assets_factor": 0.982, "total_assets": 1650677135, "current_share": 0.571, "current_assets": 942536644, "leverage_base": 0.662, "leverage_shift": -0.015, "leverage": 0.647, "total_liabilities": 1067988106, "current_liability_share": 0.735, "current_liabilities": 784971258, "equity": 582689029, "working_capital": 157565386, "retained_share": 0.1, "retained_earnings": 165067714 }, { "id": 415, "company_id": 130, "fiscal_year": 2021, "base_revenue": 761994374, "year_scale": 0.946, "revenue": 720846678, "cogs_base": 0.826, "cogs_shift": 0, "cogs_ratio": 0.826, "cost_of_sales": 595419356, "gross_profit": 125427322, "opex_base": 0.285, "opex_shift": -0.003, "opex_share": 0.282, "operating_expenses": 203278763, "ebit": -77851441, "base_assets": 906773305, "assets_factor": 1.084, "total_assets": 982942263, "current_share": 0.29, "current_assets": 285053256, "leverage_base": 0.545, "leverage_shift": -0.013, "leverage": 0.532, "total_liabilities": 522925284, "current_liability_share": 0.445, "current_liabilities": 232701751, "equity": 460016979, "working_capital": 52351505, "retained_share": 0.073, "retained_earnings": 71754785 }, { "id": 416, "company_id": 76, "fiscal_year": 2021, "base_revenue": 82953084, "year_scale": 0.933, "revenue": 77395227, "cogs_base": 0.528, "cogs_shift": -0.024, "cogs_ratio": 0.504, "cost_of_sales": 39007194, "gross_profit": 38388033, "opex_base": 0.143, "opex_shift": 0.014, "opex_share": 0.157, "operating_expenses": 12151051, "ebit": 26236982, "base_assets": 163417575, "assets_factor": 1.013, "total_assets": 165542003, "current_share": 0.255, "current_assets": 42213211, "leverage_base": 0.908, "leverage_shift": -0.069, "leverage": 0.839, "total_liabilities": 138889741, "current_liability_share": 0.581, "current_liabilities": 80694940, "equity": 26652262, "working_capital": -38481729, "retained_share": 0.115, "retained_earnings": 19037330 }, { "id": 417, "company_id": 139, "fiscal_year": 2023, "base_revenue": 579525061, "year_scale": 1.073, "revenue": 621830390, "cogs_base": 0.548, "cogs_shift": -0.026, "cogs_ratio": 0.522, "cost_of_sales": 324595464, "gross_profit": 297234926, "opex_base": 0.235, "opex_shift": 0.011, "opex_share": 0.246, "operating_expenses": 152970276, "ebit": 144264650, "base_assets": 417258044, "assets_factor": 1.058, "total_assets": 441459011, "current_share": 0.515, "current_assets": 227351391, "leverage_base": 0.488, "leverage_shift": 0.064, "leverage": 0.552, "total_liabilities": 243685374, "current_liability_share": 0.645, "current_liabilities": 157177066, "equity": 197773637, "working_capital": 70174325, "retained_share": 0.414, "retained_earnings": 182764031 }, { "id": 418, "company_id": 85, "fiscal_year": 2023, "base_revenue": 764033933, "year_scale": 1.043, "revenue": 796887392, "cogs_base": 0.535, "cogs_shift": -0.016, "cogs_ratio": 0.519, "cost_of_sales": 413584556, "gross_profit": 383302836, "opex_base": 0.173, "opex_shift": -0.019, "opex_share": 0.154, "operating_expenses": 122720658, "ebit": 260582178, "base_assets": 1115489542, "assets_factor": 1.016, "total_assets": 1133337375, "current_share": 0.597, "current_assets": 676602413, "leverage_base": 0.607, "leverage_shift": 0.05, "leverage": 0.657, "total_liabilities": 744602655, "current_liability_share": 0.71, "current_liabilities": 528667885, "equity": 388734720, "working_capital": 147934528, "retained_share": -0.284, "retained_earnings": -321867814 }, { "id": 419, "company_id": 102, "fiscal_year": 2019, "base_revenue": 524989378, "year_scale": 0.891, "revenue": 467765536, "cogs_base": 0.704, "cogs_shift": -0.033, "cogs_ratio": 0.671, "cost_of_sales": 313870675, "gross_profit": 153894861, "opex_base": 0.265, "opex_shift": -0.002, "opex_share": 0.263, "operating_expenses": 123022336, "ebit": 30872525, "base_assets": 519739484, "assets_factor": 0.901, "total_assets": 468285275, "current_share": 0.34, "current_assets": 159216994, "leverage_base": 0.872, "leverage_shift": 0.048, "leverage": 0.92, "total_liabilities": 430822453, "current_liability_share": 0.301, "current_liabilities": 129677558, "equity": 37462822, "working_capital": 29539436, "retained_share": -0.032, "retained_earnings": -14985129 }, { "id": 420, "company_id": 118, "fiscal_year": 2023, "base_revenue": 93287325, "year_scale": 1.022, "revenue": 95339646, "cogs_base": 0.738, "cogs_shift": 0.032, "cogs_ratio": 0.77, "cost_of_sales": 73411527, "gross_profit": 21928119, "opex_base": 0.287, "opex_shift": 0.016, "opex_share": 0.303, "operating_expenses": 28887913, "ebit": -6959794, "base_assets": 176313044, "assets_factor": 0.936, "total_assets": 165029009, "current_share": 0.332, "current_assets": 54789631, "leverage_base": 0.708, "leverage_shift": -0.027, "leverage": 0.681, "total_liabilities": 112384755, "current_liability_share": 0.575, "current_liabilities": 64621234, "equity": 52644254, "working_capital": -9831603, "retained_share": 0.279, "retained_earnings": 46043094 }, { "id": 421, "company_id": 102, "fiscal_year": 2020, "base_revenue": 524989378, "year_scale": 1.163, "revenue": 610562647, "cogs_base": 0.704, "cogs_shift": 0.028, "cogs_ratio": 0.732, "cost_of_sales": 446931858, "gross_profit": 163630789, "opex_base": 0.265, "opex_shift": 0.022, "opex_share": 0.287, "operating_expenses": 175231480, "ebit": -11600691, "base_assets": 519739484, "assets_factor": 1.112, "total_assets": 577950306, "current_share": 0.185, "current_assets": 106920807, "leverage_base": 0.872, "leverage_shift": 0.025, "leverage": 0.897, "total_liabilities": 518421424, "current_liability_share": 0.72, "current_liabilities": 373263425, "equity": 59528882, "working_capital": -266342618, "retained_share": -0.032, "retained_earnings": -18494410 }, { "id": 422, "company_id": 51, "fiscal_year": 2021, "base_revenue": 3293116, "year_scale": 0.982, "revenue": 3233840, "cogs_base": 0.678, "cogs_shift": 0.025, "cogs_ratio": 0.703, "cost_of_sales": 2273390, "gross_profit": 960450, "opex_base": 0.293, "opex_shift": 0.011, "opex_share": 0.304, "operating_expenses": 983087, "ebit": -22637, "base_assets": 2206388, "assets_factor": 1.012, "total_assets": 2232865, "current_share": 0.533, "current_assets": 1190117, "leverage_base": 0.709, "leverage_shift": 0.041, "leverage": 0.75, "total_liabilities": 1674649, "current_liability_share": 0.509, "current_liabilities": 852396, "equity": 558216, "working_capital": 337721, "retained_share": -0.097, "retained_earnings": -216588 }, { "id": 423, "company_id": 110, "fiscal_year": 2022, "base_revenue": 330040802, "year_scale": 1.05, "revenue": 346542842, "cogs_base": 0.532, "cogs_shift": 0.028, "cogs_ratio": 0.56, "cost_of_sales": 194063992, "gross_profit": 152478850, "opex_base": 0.18, "opex_shift": -0.012, "opex_share": 0.168, "operating_expenses": 58219197, "ebit": 94259653, "base_assets": 778896293, "assets_factor": 0.975, "total_assets": 759423886, "current_share": 0.299, "current_assets": 227067742, "leverage_base": 0.896, "leverage_shift": 0.071, "leverage": 0.967, "total_liabilities": 734362898, "current_liability_share": 0.629, "current_liabilities": 461914263, "equity": 25060988, "working_capital": -234846521, "retained_share": -0.004, "retained_earnings": -3037696 }, { "id": 424, "company_id": 133, "fiscal_year": 2022, "base_revenue": 830786585, "year_scale": 1.005, "revenue": 834940518, "cogs_base": 0.556, "cogs_shift": -0.003, "cogs_ratio": 0.553, "cost_of_sales": 461722106, "gross_profit": 373218412, "opex_base": 0.196, "opex_shift": -0.002, "opex_share": 0.194, "operating_expenses": 161978460, "ebit": 211239952, "base_assets": 714476463, "assets_factor": 1, "total_assets": 714476463, "current_share": 0.49, "current_assets": 350093467, "leverage_base": 0.834, "leverage_shift": 0.073, "leverage": 0.907, "total_liabilities": 648030152, "current_liability_share": 0.289, "current_liabilities": 187280714, "equity": 66446311, "working_capital": 162812753, "retained_share": 0.382, "retained_earnings": 272930009 }, { "id": 425, "company_id": 117, "fiscal_year": 2022, "base_revenue": 550447768, "year_scale": 1.12, "revenue": 616501500, "cogs_base": 0.589, "cogs_shift": -0.011, "cogs_ratio": 0.578, "cost_of_sales": 356337867, "gross_profit": 260163633, "opex_base": 0.299, "opex_shift": -0.028, "opex_share": 0.271, "operating_expenses": 167071907, "ebit": 93091726, "base_assets": 599988067, "assets_factor": 0.979, "total_assets": 587388318, "current_share": 0.228, "current_assets": 133924537, "leverage_base": 0.864, "leverage_shift": -0.076, "leverage": 0.788, "total_liabilities": 462861995, "current_liability_share": 0.671, "current_liabilities": 310580399, "equity": 124526323, "working_capital": -176655862, "retained_share": 0.35, "retained_earnings": 205585911 }, { "id": 426, "company_id": 33, "fiscal_year": 2021, "base_revenue": 437578134, "year_scale": 1.087, "revenue": 475647432, "cogs_base": 0.502, "cogs_shift": -0.007, "cogs_ratio": 0.495, "cost_of_sales": 235445479, "gross_profit": 240201953, "opex_base": 0.144, "opex_shift": -0.027, "opex_share": 0.117, "operating_expenses": 55650750, "ebit": 184551203, "base_assets": 595106262, "assets_factor": 1.09, "total_assets": 648665826, "current_share": 0.376, "current_assets": 243898351, "leverage_base": 0.479, "leverage_shift": 0.054, "leverage": 0.533, "total_liabilities": 345738885, "current_liability_share": 0.584, "current_liabilities": 201911509, "equity": 302926941, "working_capital": 41986842, "retained_share": 0.07, "retained_earnings": 45406608 }, { "id": 427, "company_id": 23, "fiscal_year": 2022, "base_revenue": 2203565, "year_scale": 1.063, "revenue": 2342390, "cogs_base": 0.567, "cogs_shift": 0.036, "cogs_ratio": 0.603, "cost_of_sales": 1412461, "gross_profit": 929929, "opex_base": 0.147, "opex_shift": 0.01, "opex_share": 0.157, "operating_expenses": 367755, "ebit": 562174, "base_assets": 4495273, "assets_factor": 0.911, "total_assets": 4095194, "current_share": 0.158, "current_assets": 647041, "leverage_base": 0.629, "leverage_shift": 0.057, "leverage": 0.686, "total_liabilities": 2809303, "current_liability_share": 0.283, "current_liabilities": 795033, "equity": 1285891, "working_capital": -147992, "retained_share": -0.194, "retained_earnings": -794468 }, { "id": 428, "company_id": 116, "fiscal_year": 2021, "base_revenue": 9845813, "year_scale": 1.05, "revenue": 10338104, "cogs_base": 0.839, "cogs_shift": 0.003, "cogs_ratio": 0.842, "cost_of_sales": 8704684, "gross_profit": 1633420, "opex_base": 0.097, "opex_shift": 0.001, "opex_share": 0.098, "operating_expenses": 1013134, "ebit": 620286, "base_assets": 22054621, "assets_factor": 1.073, "total_assets": 23664608, "current_share": 0.545, "current_assets": 12897211, "leverage_base": 0.907, "leverage_shift": -0.075, "leverage": 0.832, "total_liabilities": 19688954, "current_liability_share": 0.619, "current_liabilities": 12187463, "equity": 3975654, "working_capital": 709748, "retained_share": 0.039, "retained_earnings": 922920 }, { "id": 429, "company_id": 2, "fiscal_year": 2022, "base_revenue": 76982381, "year_scale": 1.092, "revenue": 84064760, "cogs_base": 0.759, "cogs_shift": 0.017, "cogs_ratio": 0.776, "cost_of_sales": 65234254, "gross_profit": 18830506, "opex_base": 0.14, "opex_shift": -0.014, "opex_share": 0.126, "operating_expenses": 10592160, "ebit": 8238346, "base_assets": 73903086, "assets_factor": 1.019, "total_assets": 75307245, "current_share": 0.558, "current_assets": 42021443, "leverage_base": 0.693, "leverage_shift": -0.032, "leverage": 0.661, "total_liabilities": 49778089, "current_liability_share": 0.446, "current_liabilities": 22201028, "equity": 25529156, "working_capital": 19820415, "retained_share": 0.386, "retained_earnings": 29068597 }, { "id": 430, "company_id": 55, "fiscal_year": 2022, "base_revenue": 382049597, "year_scale": 0.997, "revenue": 380903448, "cogs_base": 0.726, "cogs_shift": 0.008, "cogs_ratio": 0.734, "cost_of_sales": 279583131, "gross_profit": 101320317, "opex_base": 0.117, "opex_shift": -0.012, "opex_share": 0.105, "operating_expenses": 39994862, "ebit": 61325455, "base_assets": 309460174, "assets_factor": 1.058, "total_assets": 327408864, "current_share": 0.199, "current_assets": 65154364, "leverage_base": 0.304, "leverage_shift": 0.033, "leverage": 0.337, "total_liabilities": 110336787, "current_liability_share": 0.519, "current_liabilities": 57264792, "equity": 217072077, "working_capital": 7889572, "retained_share": 0.402, "retained_earnings": 131618363 }, { "id": 431, "company_id": 49, "fiscal_year": 2021, "base_revenue": 3735711, "year_scale": 0.956, "revenue": 3571340, "cogs_base": 0.512, "cogs_shift": 0.039, "cogs_ratio": 0.551, "cost_of_sales": 1967808, "gross_profit": 1603532, "opex_base": 0.219, "opex_shift": -0.029, "opex_share": 0.19, "operating_expenses": 678555, "ebit": 924977, "base_assets": 7695565, "assets_factor": 1.064, "total_assets": 8188081, "current_share": 0.498, "current_assets": 4077664, "leverage_base": 0.701, "leverage_shift": -0.028, "leverage": 0.673, "total_liabilities": 5510579, "current_liability_share": 0.668, "current_liabilities": 3681067, "equity": 2677502, "working_capital": 396597, "retained_share": 0.044, "retained_earnings": 360276 }, { "id": 432, "company_id": 70, "fiscal_year": 2022, "base_revenue": 2286869, "year_scale": 1.009, "revenue": 2307451, "cogs_base": 0.503, "cogs_shift": 0.036, "cogs_ratio": 0.539, "cost_of_sales": 1243716, "gross_profit": 1063735, "opex_base": 0.262, "opex_shift": -0.023, "opex_share": 0.239, "operating_expenses": 551481, "ebit": 512254, "base_assets": 3155879, "assets_factor": 0.968, "total_assets": 3054891, "current_share": 0.446, "current_assets": 1362481, "leverage_base": 0.373, "leverage_shift": -0.044, "leverage": 0.329, "total_liabilities": 1005059, "current_liability_share": 0.631, "current_liabilities": 634192, "equity": 2049832, "working_capital": 728289, "retained_share": -0.09, "retained_earnings": -274940 }, { "id": 433, "company_id": 90, "fiscal_year": 2021, "base_revenue": 12433164, "year_scale": 0.993, "revenue": 12346132, "cogs_base": 0.529, "cogs_shift": 0.027, "cogs_ratio": 0.556, "cost_of_sales": 6864449, "gross_profit": 5481683, "opex_base": 0.295, "opex_shift": -0.001, "opex_share": 0.294, "operating_expenses": 3629763, "ebit": 1851920, "base_assets": 17530761, "assets_factor": 0.929, "total_assets": 16286077, "current_share": 0.159, "current_assets": 2589486, "leverage_base": 0.25, "leverage_shift": 0.048, "leverage": 0.298, "total_liabilities": 4853251, "current_liability_share": 0.445, "current_liabilities": 2159697, "equity": 11432826, "working_capital": 429789, "retained_share": -0.038, "retained_earnings": -618871 }, { "id": 434, "company_id": 88, "fiscal_year": 2022, "base_revenue": 534430894, "year_scale": 0.908, "revenue": 485263252, "cogs_base": 0.701, "cogs_shift": -0.013, "cogs_ratio": 0.688, "cost_of_sales": 333861117, "gross_profit": 151402135, "opex_base": 0.083, "opex_shift": 0.021, "opex_share": 0.104, "operating_expenses": 50467378, "ebit": 100934757, "base_assets": 1255912601, "assets_factor": 1, "total_assets": 1255912601, "current_share": 0.33, "current_assets": 414451158, "leverage_base": 0.309, "leverage_shift": -0.08, "leverage": 0.229, "total_liabilities": 287603986, "current_liability_share": 0.477, "current_liabilities": 137187101, "equity": 968308615, "working_capital": 277264057, "retained_share": 0.437, "retained_earnings": 548833807 }, { "id": 435, "company_id": 31, "fiscal_year": 2020, "base_revenue": 2721300, "year_scale": 1.116, "revenue": 3036971, "cogs_base": 0.726, "cogs_shift": 0.01, "cogs_ratio": 0.736, "cost_of_sales": 2235211, "gross_profit": 801760, "opex_base": 0.197, "opex_shift": -0.008, "opex_share": 0.189, "operating_expenses": 573988, "ebit": 227772, "base_assets": 1877697, "assets_factor": 0.977, "total_assets": 1834510, "current_share": 0.381, "current_assets": 698948, "leverage_base": 0.743, "leverage_shift": 0.034, "leverage": 0.777, "total_liabilities": 1425414, "current_liability_share": 0.633, "current_liabilities": 902287, "equity": 409096, "working_capital": -203339, "retained_share": -0.025, "retained_earnings": -45863 }, { "id": 436, "company_id": 56, "fiscal_year": 2022, "base_revenue": 17316047, "year_scale": 1.066, "revenue": 18458906, "cogs_base": 0.5, "cogs_shift": -0.006, "cogs_ratio": 0.494, "cost_of_sales": 9118700, "gross_profit": 9340206, "opex_base": 0.215, "opex_shift": -0.029, "opex_share": 0.186, "operating_expenses": 3433357, "ebit": 5906849, "base_assets": 26320391, "assets_factor": 0.937, "total_assets": 24662206, "current_share": 0.491, "current_assets": 12109143, "leverage_base": 0.282, "leverage_shift": 0.051, "leverage": 0.333, "total_liabilities": 8212515, "current_liability_share": 0.503, "current_liabilities": 4130895, "equity": 16449691, "working_capital": 7978248, "retained_share": 0.121, "retained_earnings": 2984127 }, { "id": 437, "company_id": 103, "fiscal_year": 2021, "base_revenue": 4813921, "year_scale": 0.945, "revenue": 4549155, "cogs_base": 0.505, "cogs_shift": 0.009, "cogs_ratio": 0.514, "cost_of_sales": 2338266, "gross_profit": 2210889, "opex_base": 0.198, "opex_shift": -0.021, "opex_share": 0.177, "operating_expenses": 805200, "ebit": 1405689, "base_assets": 8279944, "assets_factor": 0.991, "total_assets": 8205425, "current_share": 0.433, "current_assets": 3552949, "leverage_base": 0.982, "leverage_shift": -0.004, "leverage": 0.978, "total_liabilities": 8024906, "current_liability_share": 0.573, "current_liabilities": 4598271, "equity": 180519, "working_capital": -1045322, "retained_share": 0.344, "retained_earnings": 2822666 }, { "id": 438, "company_id": 27, "fiscal_year": 2021, "base_revenue": 405654416, "year_scale": 0.997, "revenue": 404437453, "cogs_base": 0.663, "cogs_shift": 0.032, "cogs_ratio": 0.695, "cost_of_sales": 281084030, "gross_profit": 123353423, "opex_base": 0.115, "opex_shift": -0.014, "opex_share": 0.101, "operating_expenses": 40848183, "ebit": 82505240, "base_assets": 429993681, "assets_factor": 0.976, "total_assets": 419673833, "current_share": 0.264, "current_assets": 110793892, "leverage_base": 0.316, "leverage_shift": -0.038, "leverage": 0.278, "total_liabilities": 116669326, "current_liability_share": 0.235, "current_liabilities": 27417292, "equity": 303004507, "working_capital": 83376600, "retained_share": -0.251, "retained_earnings": -105338132 }, { "id": 439, "company_id": 61, "fiscal_year": 2023, "base_revenue": 50172372, "year_scale": 0.991, "revenue": 49720821, "cogs_base": 0.791, "cogs_shift": 0.021, "cogs_ratio": 0.812, "cost_of_sales": 40373307, "gross_profit": 9347514, "opex_base": 0.304, "opex_shift": -0.003, "opex_share": 0.301, "operating_expenses": 14965967, "ebit": -5618453, "base_assets": 58701675, "assets_factor": 0.942, "total_assets": 55296978, "current_share": 0.202, "current_assets": 11169990, "leverage_base": 0.628, "leverage_shift": -0.048, "leverage": 0.58, "total_liabilities": 32072247, "current_liability_share": 0.377, "current_liabilities": 12091237, "equity": 23224731, "working_capital": -921247, "retained_share": 0.359, "retained_earnings": 19851615 }, { "id": 440, "company_id": 52, "fiscal_year": 2020, "base_revenue": 593067532, "year_scale": 1.011, "revenue": 599591275, "cogs_base": 0.53, "cogs_shift": 0.017, "cogs_ratio": 0.547, "cost_of_sales": 327976427, "gross_profit": 271614848, "opex_base": 0.141, "opex_shift": -0.018, "opex_share": 0.123, "operating_expenses": 73749727, "ebit": 197865121, "base_assets": 450731324, "assets_factor": 1.006, "total_assets": 453435712, "current_share": 0.517, "current_assets": 234426263, "leverage_base": 1.004, "leverage_shift": 0.038, "leverage": 1.042, "total_liabilities": 472480012, "current_liability_share": 0.296, "current_liabilities": 139854084, "equity": -19044300, "working_capital": 94572179, "retained_share": -0.144, "retained_earnings": -65294743 }, { "id": 441, "company_id": 66, "fiscal_year": 2023, "base_revenue": 6565351, "year_scale": 1.082, "revenue": 7103710, "cogs_base": 0.546, "cogs_shift": 0.019, "cogs_ratio": 0.565, "cost_of_sales": 4013596, "gross_profit": 3090114, "opex_base": 0.291, "opex_shift": 0.001, "opex_share": 0.292, "operating_expenses": 2074283, "ebit": 1015831, "base_assets": 7287540, "assets_factor": 1.085, "total_assets": 7906981, "current_share": 0.276, "current_assets": 2182327, "leverage_base": 0.598, "leverage_shift": 0.061, "leverage": 0.659, "total_liabilities": 5210700, "current_liability_share": 0.21, "current_liabilities": 1094247, "equity": 2696281, "working_capital": 1088080, "retained_share": 0.147, "retained_earnings": 1162326 }, { "id": 442, "company_id": 129, "fiscal_year": 2022, "base_revenue": 787869176, "year_scale": 0.951, "revenue": 749263586, "cogs_base": 0.53, "cogs_shift": 0.031, "cogs_ratio": 0.561, "cost_of_sales": 420336872, "gross_profit": 328926714, "opex_base": 0.142, "opex_shift": 0.003, "opex_share": 0.145, "operating_expenses": 108643220, "ebit": 220283494, "base_assets": 1599374427, "assets_factor": 1.087, "total_assets": 1738520002, "current_share": 0.483, "current_assets": 839705161, "leverage_base": 0.365, "leverage_shift": 0.031, "leverage": 0.396, "total_liabilities": 688453921, "current_liability_share": 0.21, "current_liabilities": 144575323, "equity": 1050066081, "working_capital": 695129838, "retained_share": 0.211, "retained_earnings": 366827720 }, { "id": 443, "company_id": 110, "fiscal_year": 2023, "base_revenue": 330040802, "year_scale": 1.005, "revenue": 331691006, "cogs_base": 0.532, "cogs_shift": 0.015, "cogs_ratio": 0.547, "cost_of_sales": 181434980, "gross_profit": 150256026, "opex_base": 0.18, "opex_shift": -0.022, "opex_share": 0.158, "operating_expenses": 52407179, "ebit": 97848847, "base_assets": 778896293, "assets_factor": 0.99, "total_assets": 771107330, "current_share": 0.374, "current_assets": 288394141, "leverage_base": 0.896, "leverage_shift": 0.015, "leverage": 0.911, "total_liabilities": 702478778, "current_liability_share": 0.478, "current_liabilities": 335784856, "equity": 68628552, "working_capital": -47390715, "retained_share": -0.004, "retained_earnings": -3084429 }, { "id": 444, "company_id": 59, "fiscal_year": 2020, "base_revenue": 2002323, "year_scale": 1.038, "revenue": 2078411, "cogs_base": 0.825, "cogs_shift": 0, "cogs_ratio": 0.825, "cost_of_sales": 1714689, "gross_profit": 363722, "opex_base": 0.102, "opex_shift": 0.023, "opex_share": 0.125, "operating_expenses": 259801, "ebit": 103921, "base_assets": 4725482, "assets_factor": 0.97, "total_assets": 4583718, "current_share": 0.519, "current_assets": 2378950, "leverage_base": 0.828, "leverage_shift": -0.058, "leverage": 0.77, "total_liabilities": 3529463, "current_liability_share": 0.591, "current_liabilities": 2085913, "equity": 1054255, "working_capital": 293037, "retained_share": 0.272, "retained_earnings": 1246771 }, { "id": 445, "company_id": 67, "fiscal_year": 2019, "base_revenue": 199216112, "year_scale": 0.897, "revenue": 178696852, "cogs_base": 0.656, "cogs_shift": 0.008, "cogs_ratio": 0.664, "cost_of_sales": 118654710, "gross_profit": 60042142, "opex_base": 0.092, "opex_shift": -0.022, "opex_share": 0.07, "operating_expenses": 12508780, "ebit": 47533362, "base_assets": 408393030, "assets_factor": 1.045, "total_assets": 426770716, "current_share": 0.339, "current_assets": 144675273, "leverage_base": 0.262, "leverage_shift": -0.02, "leverage": 0.242, "total_liabilities": 103278513, "current_liability_share": 0.571, "current_liabilities": 58972031, "equity": 323492203, "working_capital": 85703242, "retained_share": 0.06, "retained_earnings": 25606243 }, { "id": 446, "company_id": 148, "fiscal_year": 2021, "base_revenue": 2499778, "year_scale": 1.079, "revenue": 2697260, "cogs_base": 0.807, "cogs_shift": 0.01, "cogs_ratio": 0.817, "cost_of_sales": 2203661, "gross_profit": 493599, "opex_base": 0.251, "opex_shift": 0.004, "opex_share": 0.255, "operating_expenses": 687801, "ebit": -194202, "base_assets": 3624678, "assets_factor": 1.007, "total_assets": 3650051, "current_share": 0.203, "current_assets": 740960, "leverage_base": 0.923, "leverage_shift": 0.049, "leverage": 0.972, "total_liabilities": 3547850, "current_liability_share": 0.238, "current_liabilities": 844388, "equity": 102201, "working_capital": -103428, "retained_share": 0.108, "retained_earnings": 394206 }, { "id": 447, "company_id": 140, "fiscal_year": 2021, "base_revenue": 368448027, "year_scale": 1.139, "revenue": 419662303, "cogs_base": 0.837, "cogs_shift": -0.038, "cogs_ratio": 0.799, "cost_of_sales": 335310180, "gross_profit": 84352123, "opex_base": 0.087, "opex_shift": 0.003, "opex_share": 0.09, "operating_expenses": 37769607, "ebit": 46582516, "base_assets": 666890929, "assets_factor": 0.966, "total_assets": 644216637, "current_share": 0.346, "current_assets": 222898956, "leverage_base": 0.836, "leverage_shift": 0.068, "leverage": 0.904, "total_liabilities": 582371840, "current_liability_share": 0.29, "current_liabilities": 168887834, "equity": 61844797, "working_capital": 54011122, "retained_share": -0.245, "retained_earnings": -157833076 }, { "id": 448, "company_id": 49, "fiscal_year": 2022, "base_revenue": 3735711, "year_scale": 1.043, "revenue": 3896347, "cogs_base": 0.512, "cogs_shift": -0.027, "cogs_ratio": 0.485, "cost_of_sales": 1889728, "gross_profit": 2006619, "opex_base": 0.219, "opex_shift": -0.004, "opex_share": 0.215, "operating_expenses": 837715, "ebit": 1168904, "base_assets": 7695565, "assets_factor": 1.045, "total_assets": 8041865, "current_share": 0.186, "current_assets": 1495787, "leverage_base": 0.701, "leverage_shift": -0.016, "leverage": 0.685, "total_liabilities": 5508678, "current_liability_share": 0.335, "current_liabilities": 1845407, "equity": 2533187, "working_capital": -349620, "retained_share": 0.044, "retained_earnings": 353842 }, { "id": 449, "company_id": 74, "fiscal_year": 2020, "base_revenue": 11585763, "year_scale": 1.149, "revenue": 13312042, "cogs_base": 0.518, "cogs_shift": -0.021, "cogs_ratio": 0.497, "cost_of_sales": 6616085, "gross_profit": 6695957, "opex_base": 0.233, "opex_shift": -0.014, "opex_share": 0.219, "operating_expenses": 2915337, "ebit": 3780620, "base_assets": 20043370, "assets_factor": 1.014, "total_assets": 20323977, "current_share": 0.57, "current_assets": 11584667, "leverage_base": 0.35, "leverage_shift": -0.005, "leverage": 0.345, "total_liabilities": 7011772, "current_liability_share": 0.64, "current_liabilities": 4487534, "equity": 13312205, "working_capital": 7097133, "retained_share": 0.234, "retained_earnings": 4755811 }, { "id": 450, "company_id": 121, "fiscal_year": 2021, "base_revenue": 338836855, "year_scale": 1.016, "revenue": 344258245, "cogs_base": 0.671, "cogs_shift": 0.029, "cogs_ratio": 0.7, "cost_of_sales": 240980771, "gross_profit": 103277474, "opex_base": 0.083, "opex_shift": 0.003, "opex_share": 0.086, "operating_expenses": 29606209, "ebit": 73671265, "base_assets": 450653017, "assets_factor": 1.112, "total_assets": 501126155, "current_share": 0.418, "current_assets": 209470733, "leverage_base": 0.52, "leverage_shift": -0.07, "leverage": 0.45, "total_liabilities": 225506770, "current_liability_share": 0.522, "current_liabilities": 117714534, "equity": 275619385, "working_capital": 91756199, "retained_share": -0.168, "retained_earnings": -84189194 }, { "id": 451, "company_id": 24, "fiscal_year": 2023, "base_revenue": 19925950, "year_scale": 1.049, "revenue": 20902322, "cogs_base": 0.536, "cogs_shift": -0.006, "cogs_ratio": 0.53, "cost_of_sales": 11078231, "gross_profit": 9824091, "opex_base": 0.222, "opex_shift": -0.014, "opex_share": 0.208, "operating_expenses": 4347683, "ebit": 5476408, "base_assets": 34073375, "assets_factor": 1.041, "total_assets": 35470383, "current_share": 0.527, "current_assets": 18692892, "leverage_base": 0.419, "leverage_shift": 0.033, "leverage": 0.452, "total_liabilities": 16032613, "current_liability_share": 0.575, "current_liabilities": 9218752, "equity": 19437770, "working_capital": 9474140, "retained_share": 0.207, "retained_earnings": 7342369 }, { "id": 452, "company_id": 150, "fiscal_year": 2022, "base_revenue": 3493720, "year_scale": 0.979, "revenue": 3420352, "cogs_base": 0.762, "cogs_shift": -0.002, "cogs_ratio": 0.76, "cost_of_sales": 2599468, "gross_profit": 820884, "opex_base": 0.11, "opex_shift": -0.026, "opex_share": 0.084, "operating_expenses": 287310, "ebit": 533574, "base_assets": 5135768, "assets_factor": 1.007, "total_assets": 5171718, "current_share": 0.257, "current_assets": 1329132, "leverage_base": 0.844, "leverage_shift": -0.011, "leverage": 0.833, "total_liabilities": 4308041, "current_liability_share": 0.324, "current_liabilities": 1395805, "equity": 863677, "working_capital": -66673, "retained_share": 0.054, "retained_earnings": 279273 }, { "id": 453, "company_id": 18, "fiscal_year": 2021, "base_revenue": 32525735, "year_scale": 1.031, "revenue": 33534033, "cogs_base": 0.74, "cogs_shift": -0.017, "cogs_ratio": 0.723, "cost_of_sales": 24245106, "gross_profit": 9288927, "opex_base": 0.105, "opex_shift": -0.007, "opex_share": 0.098, "operating_expenses": 3286335, "ebit": 6002592, "base_assets": 19515441, "assets_factor": 0.98, "total_assets": 19125132, "current_share": 0.463, "current_assets": 8854936, "leverage_base": 0.587, "leverage_shift": -0.067, "leverage": 0.52, "total_liabilities": 9945069, "current_liability_share": 0.653, "current_liabilities": 6494130, "equity": 9180063, "working_capital": 2360806, "retained_share": -0.246, "retained_earnings": -4704782 }, { "id": 454, "company_id": 150, "fiscal_year": 2023, "base_revenue": 3493720, "year_scale": 1.014, "revenue": 3542632, "cogs_base": 0.762, "cogs_shift": -0.017, "cogs_ratio": 0.745, "cost_of_sales": 2639261, "gross_profit": 903371, "opex_base": 0.11, "opex_shift": -0.013, "opex_share": 0.097, "operating_expenses": 343635, "ebit": 559736, "base_assets": 5135768, "assets_factor": 1.031, "total_assets": 5294977, "current_share": 0.592, "current_assets": 3134626, "leverage_base": 0.844, "leverage_shift": 0.052, "leverage": 0.896, "total_liabilities": 4744299, "current_liability_share": 0.454, "current_liabilities": 2153912, "equity": 550678, "working_capital": 980714, "retained_share": 0.054, "retained_earnings": 285929 }, { "id": 455, "company_id": 15, "fiscal_year": 2021, "base_revenue": 7068720, "year_scale": 0.891, "revenue": 6298230, "cogs_base": 0.712, "cogs_shift": 0.036, "cogs_ratio": 0.748, "cost_of_sales": 4711076, "gross_profit": 1587154, "opex_base": 0.211, "opex_shift": 0.015, "opex_share": 0.226, "operating_expenses": 1423400, "ebit": 163754, "base_assets": 12158198, "assets_factor": 0.997, "total_assets": 12121723, "current_share": 0.433, "current_assets": 5248706, "leverage_base": 0.358, "leverage_shift": 0.01, "leverage": 0.368, "total_liabilities": 4460794, "current_liability_share": 0.318, "current_liabilities": 1418532, "equity": 7660929, "working_capital": 3830174, "retained_share": 0.152, "retained_earnings": 1842502 }, { "id": 456, "company_id": 136, "fiscal_year": 2020, "base_revenue": 3359113, "year_scale": 1.185, "revenue": 3980549, "cogs_base": 0.552, "cogs_shift": -0.003, "cogs_ratio": 0.549, "cost_of_sales": 2185321, "gross_profit": 1795228, "opex_base": 0.223, "opex_shift": -0.001, "opex_share": 0.222, "operating_expenses": 883682, "ebit": 911546, "base_assets": 7625187, "assets_factor": 0.985, "total_assets": 7510809, "current_share": 0.538, "current_assets": 4040815, "leverage_base": 1.048, "leverage_shift": 0.077, "leverage": 1.125, "total_liabilities": 8449660, "current_liability_share": 0.467, "current_liabilities": 3945991, "equity": -938851, "working_capital": 94824, "retained_share": -0.225, "retained_earnings": -1689932 }, { "id": 457, "company_id": 1, "fiscal_year": 2021, "base_revenue": 373722935, "year_scale": 1.122, "revenue": 419317133, "cogs_base": 0.558, "cogs_shift": -0.038, "cogs_ratio": 0.52, "cost_of_sales": 218044909, "gross_profit": 201272224, "opex_base": 0.172, "opex_shift": -0.01, "opex_share": 0.162, "operating_expenses": 67929376, "ebit": 133342848, "base_assets": 725022494, "assets_factor": 0.995, "total_assets": 721397382, "current_share": 0.493, "current_assets": 355648909, "leverage_base": 0.481, "leverage_shift": -0.015, "leverage": 0.466, "total_liabilities": 336171180, "current_liability_share": 0.356, "current_liabilities": 119676940, "equity": 385226202, "working_capital": 235971969, "retained_share": -0.126, "retained_earnings": -90896070 }, { "id": 458, "company_id": 35, "fiscal_year": 2021, "base_revenue": 499075362, "year_scale": 1.176, "revenue": 586912626, "cogs_base": 0.808, "cogs_shift": 0.006, "cogs_ratio": 0.814, "cost_of_sales": 477746878, "gross_profit": 109165748, "opex_base": 0.219, "opex_shift": -0.015, "opex_share": 0.204, "operating_expenses": 119730176, "ebit": -10564428, "base_assets": 1092975043, "assets_factor": 1.048, "total_assets": 1145437845, "current_share": 0.36, "current_assets": 412357624, "leverage_base": 0.466, "leverage_shift": -0.033, "leverage": 0.433, "total_liabilities": 495974587, "current_liability_share": 0.674, "current_liabilities": 334286872, "equity": 649463258, "working_capital": 78070752, "retained_share": -0.121, "retained_earnings": -138597979 }, { "id": 459, "company_id": 114, "fiscal_year": 2020, "base_revenue": 268040747, "year_scale": 1.051, "revenue": 281710825, "cogs_base": 0.541, "cogs_shift": 0.015, "cogs_ratio": 0.556, "cost_of_sales": 156631219, "gross_profit": 125079606, "opex_base": 0.221, "opex_shift": 0.009, "opex_share": 0.23, "operating_expenses": 64793490, "ebit": 60286116, "base_assets": 514638234, "assets_factor": 1.047, "total_assets": 538826231, "current_share": 0.532, "current_assets": 286655555, "leverage_base": 0.962, "leverage_shift": 0.008, "leverage": 0.97, "total_liabilities": 522661444, "current_liability_share": 0.31, "current_liabilities": 162025048, "equity": 16164787, "working_capital": 124630507, "retained_share": -0.11, "retained_earnings": -59270885 }, { "id": 460, "company_id": 54, "fiscal_year": 2022, "base_revenue": 121809344, "year_scale": 1.058, "revenue": 128874286, "cogs_base": 0.747, "cogs_shift": -0.014, "cogs_ratio": 0.733, "cost_of_sales": 94464852, "gross_profit": 34409434, "opex_base": 0.176, "opex_shift": -0.028, "opex_share": 0.148, "operating_expenses": 19073394, "ebit": 15336040, "base_assets": 203421604, "assets_factor": 1.02, "total_assets": 207490036, "current_share": 0.333, "current_assets": 69094182, "leverage_base": 0.318, "leverage_shift": -0.067, "leverage": 0.251, "total_liabilities": 52079999, "current_liability_share": 0.437, "current_liabilities": 22758960, "equity": 155410037, "working_capital": 46335222, "retained_share": 0.357, "retained_earnings": 74073943 }, { "id": 461, "company_id": 142, "fiscal_year": 2022, "base_revenue": 470851878, "year_scale": 1.01, "revenue": 475560397, "cogs_base": 0.701, "cogs_shift": -0.018, "cogs_ratio": 0.683, "cost_of_sales": 324807751, "gross_profit": 150752646, "opex_base": 0.294, "opex_shift": 0, "opex_share": 0.294, "operating_expenses": 139814757, "ebit": 10937889, "base_assets": 437892247, "assets_factor": 0.973, "total_assets": 426069156, "current_share": 0.594, "current_assets": 253085079, "leverage_base": 0.549, "leverage_shift": -0.071, "leverage": 0.478, "total_liabilities": 203661057, "current_liability_share": 0.512, "current_liabilities": 104274461, "equity": 222408099, "working_capital": 148810618, "retained_share": 0.289, "retained_earnings": 123133986 }, { "id": 462, "company_id": 79, "fiscal_year": 2023, "base_revenue": 187598245, "year_scale": 0.96, "revenue": 180094315, "cogs_base": 0.58, "cogs_shift": -0.015, "cogs_ratio": 0.565, "cost_of_sales": 101753288, "gross_profit": 78341027, "opex_base": 0.149, "opex_shift": 0.028, "opex_share": 0.177, "operating_expenses": 31876694, "ebit": 46464333, "base_assets": 165086456, "assets_factor": 1.051, "total_assets": 173505865, "current_share": 0.338, "current_assets": 58644982, "leverage_base": 0.363, "leverage_shift": -0.062, "leverage": 0.301, "total_liabilities": 52225265, "current_liability_share": 0.583, "current_liabilities": 30447329, "equity": 121280600, "working_capital": 28197653, "retained_share": -0.128, "retained_earnings": -22208751 }, { "id": 463, "company_id": 50, "fiscal_year": 2022, "base_revenue": 3433492, "year_scale": 0.993, "revenue": 3409458, "cogs_base": 0.571, "cogs_shift": -0.009, "cogs_ratio": 0.562, "cost_of_sales": 1916115, "gross_profit": 1493343, "opex_base": 0.268, "opex_shift": -0.025, "opex_share": 0.243, "operating_expenses": 828498, "ebit": 664845, "base_assets": 2712459, "assets_factor": 0.926, "total_assets": 2511737, "current_share": 0.22, "current_assets": 552582, "leverage_base": 0.551, "leverage_shift": 0.033, "leverage": 0.584, "total_liabilities": 1466854, "current_liability_share": 0.306, "current_liabilities": 448857, "equity": 1044883, "working_capital": 103725, "retained_share": 0.101, "retained_earnings": 253685 }, { "id": 464, "company_id": 77, "fiscal_year": 2021, "base_revenue": 151852088, "year_scale": 1.18, "revenue": 179185464, "cogs_base": 0.83, "cogs_shift": -0.027, "cogs_ratio": 0.803, "cost_of_sales": 143885928, "gross_profit": 35299536, "opex_base": 0.194, "opex_shift": -0.016, "opex_share": 0.178, "operating_expenses": 31895013, "ebit": 3404523, "base_assets": 164000255, "assets_factor": 1.03, "total_assets": 168920263, "current_share": 0.371, "current_assets": 62669418, "leverage_base": 0.845, "leverage_shift": 0.017, "leverage": 0.862, "total_liabilities": 145609267, "current_liability_share": 0.723, "current_liabilities": 105275500, "equity": 23310996, "working_capital": -42606082, "retained_share": 0.197, "retained_earnings": 33277292 }, { "id": 465, "company_id": 34, "fiscal_year": 2021, "base_revenue": 17974837, "year_scale": 1.029, "revenue": 18496107, "cogs_base": 0.736, "cogs_shift": 0.013, "cogs_ratio": 0.749, "cost_of_sales": 13853584, "gross_profit": 4642523, "opex_base": 0.313, "opex_shift": 0.01, "opex_share": 0.323, "operating_expenses": 5974243, "ebit": -1331720, "base_assets": 33433197, "assets_factor": 1.02, "total_assets": 34101861, "current_share": 0.434, "current_assets": 14800208, "leverage_base": 0.326, "leverage_shift": 0.004, "leverage": 0.33, "total_liabilities": 11253614, "current_liability_share": 0.404, "current_liabilities": 4546460, "equity": 22848247, "working_capital": 10253748, "retained_share": -0.289, "retained_earnings": -9855438 }, { "id": 466, "company_id": 9, "fiscal_year": 2021, "base_revenue": 3221188, "year_scale": 1.047, "revenue": 3372584, "cogs_base": 0.607, "cogs_shift": 0.027, "cogs_ratio": 0.634, "cost_of_sales": 2138218, "gross_profit": 1234366, "opex_base": 0.151, "opex_shift": -0.029, "opex_share": 0.122, "operating_expenses": 411455, "ebit": 822911, "base_assets": 7602004, "assets_factor": 1.014, "total_assets": 7708432, "current_share": 0.46, "current_assets": 3545879, "leverage_base": 0.726, "leverage_shift": 0.034, "leverage": 0.76, "total_liabilities": 5858408, "current_liability_share": 0.675, "current_liabilities": 3954425, "equity": 1850024, "working_capital": -408546, "retained_share": 0.439, "retained_earnings": 3384002 }, { "id": 467, "company_id": 107, "fiscal_year": 2023, "base_revenue": 833303195, "year_scale": 1.048, "revenue": 873301748, "cogs_base": 0.509, "cogs_shift": 0.017, "cogs_ratio": 0.526, "cost_of_sales": 459356719, "gross_profit": 413945029, "opex_base": 0.113, "opex_shift": 0.01, "opex_share": 0.123, "operating_expenses": 107416115, "ebit": 306528914, "base_assets": 691641652, "assets_factor": 1.047, "total_assets": 724148810, "current_share": 0.555, "current_assets": 401902590, "leverage_base": 0.483, "leverage_shift": 0.002, "leverage": 0.485, "total_liabilities": 351212173, "current_liability_share": 0.605, "current_liabilities": 212483365, "equity": 372936637, "working_capital": 189419225, "retained_share": 0.331, "retained_earnings": 239693256 }, { "id": 468, "company_id": 40, "fiscal_year": 2020, "base_revenue": 2011352, "year_scale": 1.108, "revenue": 2228578, "cogs_base": 0.511, "cogs_shift": -0.036, "cogs_ratio": 0.475, "cost_of_sales": 1058575, "gross_profit": 1170003, "opex_base": 0.251, "opex_shift": -0.003, "opex_share": 0.248, "operating_expenses": 552687, "ebit": 617316, "base_assets": 4465201, "assets_factor": 0.995, "total_assets": 4442875, "current_share": 0.572, "current_assets": 2541325, "leverage_base": 0.581, "leverage_shift": 0.074, "leverage": 0.655, "total_liabilities": 2910083, "current_liability_share": 0.684, "current_liabilities": 1990497, "equity": 1532792, "working_capital": 550828, "retained_share": 0.369, "retained_earnings": 1639421 }, { "id": 469, "company_id": 105, "fiscal_year": 2021, "base_revenue": 3659658, "year_scale": 1.033, "revenue": 3780427, "cogs_base": 0.545, "cogs_shift": -0.038, "cogs_ratio": 0.507, "cost_of_sales": 1916676, "gross_profit": 1863751, "opex_base": 0.27, "opex_shift": 0.003, "opex_share": 0.273, "operating_expenses": 1032057, "ebit": 831694, "base_assets": 2781340, "assets_factor": 0.963, "total_assets": 2678430, "current_share": 0.511, "current_assets": 1368678, "leverage_base": 0.382, "leverage_shift": 0.071, "leverage": 0.453, "total_liabilities": 1213329, "current_liability_share": 0.374, "current_liabilities": 453785, "equity": 1465101, "working_capital": 914893, "retained_share": 0.201, "retained_earnings": 538364 }, { "id": 470, "company_id": 86, "fiscal_year": 2020, "base_revenue": 155334040, "year_scale": 1.017, "revenue": 157974719, "cogs_base": 0.71, "cogs_shift": -0.031, "cogs_ratio": 0.679, "cost_of_sales": 107264834, "gross_profit": 50709885, "opex_base": 0.225, "opex_shift": 0.007, "opex_share": 0.232, "operating_expenses": 36650135, "ebit": 14059750, "base_assets": 200380912, "assets_factor": 1.029, "total_assets": 206191958, "current_share": 0.287, "current_assets": 59177092, "leverage_base": 0.395, "leverage_shift": -0.057, "leverage": 0.338, "total_liabilities": 69692882, "current_liability_share": 0.73, "current_liabilities": 50875804, "equity": 136499076, "working_capital": 8301288, "retained_share": 0.185, "retained_earnings": 38145512 }, { "id": 471, "company_id": 130, "fiscal_year": 2022, "base_revenue": 761994374, "year_scale": 1.028, "revenue": 783330216, "cogs_base": 0.826, "cogs_shift": -0.004, "cogs_ratio": 0.822, "cost_of_sales": 643897438, "gross_profit": 139432778, "opex_base": 0.285, "opex_shift": -0.027, "opex_share": 0.258, "operating_expenses": 202099196, "ebit": -62666418, "base_assets": 906773305, "assets_factor": 1.11, "total_assets": 1006518369, "current_share": 0.266, "current_assets": 267733886, "leverage_base": 0.545, "leverage_shift": 0.01, "leverage": 0.555, "total_liabilities": 558617695, "current_liability_share": 0.658, "current_liabilities": 367570443, "equity": 447900674, "working_capital": -99836557, "retained_share": 0.073, "retained_earnings": 73475841 }, { "id": 472, "company_id": 70, "fiscal_year": 2023, "base_revenue": 2286869, "year_scale": 0.925, "revenue": 2115354, "cogs_base": 0.503, "cogs_shift": 0.003, "cogs_ratio": 0.506, "cost_of_sales": 1070369, "gross_profit": 1044985, "opex_base": 0.262, "opex_shift": 0.005, "opex_share": 0.267, "operating_expenses": 564800, "ebit": 480185, "base_assets": 3155879, "assets_factor": 0.999, "total_assets": 3152723, "current_share": 0.256, "current_assets": 807097, "leverage_base": 0.373, "leverage_shift": -0.025, "leverage": 0.348, "total_liabilities": 1097148, "current_liability_share": 0.496, "current_liabilities": 544185, "equity": 2055575, "working_capital": 262912, "retained_share": -0.09, "retained_earnings": -283745 }, { "id": 473, "company_id": 39, "fiscal_year": 2020, "base_revenue": 578629019, "year_scale": 1.077, "revenue": 623183453, "cogs_base": 0.507, "cogs_shift": 0.024, "cogs_ratio": 0.531, "cost_of_sales": 330910414, "gross_profit": 292273039, "opex_base": 0.179, "opex_shift": 0.027, "opex_share": 0.206, "operating_expenses": 128375791, "ebit": 163897248, "base_assets": 1377137065, "assets_factor": 1.002, "total_assets": 1379891339, "current_share": 0.482, "current_assets": 665107625, "leverage_base": 0.909, "leverage_shift": -0.042, "leverage": 0.867, "total_liabilities": 1196365791, "current_liability_share": 0.696, "current_liabilities": 832670591, "equity": 183525548, "working_capital": -167562966, "retained_share": -0.045, "retained_earnings": -62095110 }, { "id": 474, "company_id": 121, "fiscal_year": 2022, "base_revenue": 338836855, "year_scale": 1.14, "revenue": 386274015, "cogs_base": 0.671, "cogs_shift": 0.04, "cogs_ratio": 0.711, "cost_of_sales": 274640825, "gross_profit": 111633190, "opex_base": 0.083, "opex_shift": -0.001, "opex_share": 0.082, "operating_expenses": 31674469, "ebit": 79958721, "base_assets": 450653017, "assets_factor": 1.021, "total_assets": 460116730, "current_share": 0.56, "current_assets": 257665369, "leverage_base": 0.52, "leverage_shift": 0.021, "leverage": 0.541, "total_liabilities": 248923151, "current_liability_share": 0.614, "current_liabilities": 152838815, "equity": 211193579, "working_capital": 104826554, "retained_share": -0.168, "retained_earnings": -77299611 }, { "id": 475, "company_id": 119, "fiscal_year": 2021, "base_revenue": 306207183, "year_scale": 1.131, "revenue": 346320324, "cogs_base": 0.752, "cogs_shift": -0.033, "cogs_ratio": 0.719, "cost_of_sales": 249004313, "gross_profit": 97316011, "opex_base": 0.264, "opex_shift": -0.006, "opex_share": 0.258, "operating_expenses": 89350644, "ebit": 7965367, "base_assets": 695090305, "assets_factor": 1.038, "total_assets": 721503737, "current_share": 0.4, "current_assets": 288601495, "leverage_base": 0.262, "leverage_shift": 0.018, "leverage": 0.28, "total_liabilities": 202021046, "current_liability_share": 0.722, "current_liabilities": 145859195, "equity": 519482691, "working_capital": 142742300, "retained_share": -0.288, "retained_earnings": -207793076 }, { "id": 476, "company_id": 76, "fiscal_year": 2022, "base_revenue": 82953084, "year_scale": 1.019, "revenue": 84529193, "cogs_base": 0.528, "cogs_shift": 0.007, "cogs_ratio": 0.535, "cost_of_sales": 45223118, "gross_profit": 39306075, "opex_base": 0.143, "opex_shift": 0.023, "opex_share": 0.166, "operating_expenses": 14031846, "ebit": 25274229, "base_assets": 163417575, "assets_factor": 1.088, "total_assets": 177798322, "current_share": 0.509, "current_assets": 90499346, "leverage_base": 0.908, "leverage_shift": 0.03, "leverage": 0.938, "total_liabilities": 166774826, "current_liability_share": 0.577, "current_liabilities": 96229075, "equity": 11023496, "working_capital": -5729729, "retained_share": 0.115, "retained_earnings": 20446807 }, { "id": 477, "company_id": 52, "fiscal_year": 2021, "base_revenue": 593067532, "year_scale": 0.962, "revenue": 570530966, "cogs_base": 0.53, "cogs_shift": 0.021, "cogs_ratio": 0.551, "cost_of_sales": 314362562, "gross_profit": 256168404, "opex_base": 0.141, "opex_shift": 0.009, "opex_share": 0.15, "operating_expenses": 85579645, "ebit": 170588759, "base_assets": 450731324, "assets_factor": 1.014, "total_assets": 457041563, "current_share": 0.162, "current_assets": 74040733, "leverage_base": 1.004, "leverage_shift": 0.043, "leverage": 1.047, "total_liabilities": 478522516, "current_liability_share": 0.498, "current_liabilities": 238304213, "equity": -21480953, "working_capital": -164263480, "retained_share": -0.144, "retained_earnings": -65813985 }, { "id": 478, "company_id": 143, "fiscal_year": 2020, "base_revenue": 9799587, "year_scale": 0.992, "revenue": 9721190, "cogs_base": 0.709, "cogs_shift": -0.012, "cogs_ratio": 0.697, "cost_of_sales": 6775669, "gross_profit": 2945521, "opex_base": 0.187, "opex_shift": -0.008, "opex_share": 0.179, "operating_expenses": 1740093, "ebit": 1205428, "base_assets": 14405393, "assets_factor": 1.01, "total_assets": 14549447, "current_share": 0.502, "current_assets": 7303822, "leverage_base": 0.967, "leverage_shift": -0.012, "leverage": 0.955, "total_liabilities": 13894722, "current_liability_share": 0.43, "current_liabilities": 5974730, "equity": 654725, "working_capital": 1329092, "retained_share": -0.063, "retained_earnings": -916615 }, { "id": 479, "company_id": 57, "fiscal_year": 2021, "base_revenue": 616464417, "year_scale": 1.049, "revenue": 646671173, "cogs_base": 0.726, "cogs_shift": 0.016, "cogs_ratio": 0.742, "cost_of_sales": 479830010, "gross_profit": 166841163, "opex_base": 0.092, "opex_shift": 0.012, "opex_share": 0.104, "operating_expenses": 67253802, "ebit": 99587361, "base_assets": 795239098, "assets_factor": 1.096, "total_assets": 871582051, "current_share": 0.433, "current_assets": 377395028, "leverage_base": 1.007, "leverage_shift": -0.073, "leverage": 0.934, "total_liabilities": 814057636, "current_liability_share": 0.292, "current_liabilities": 237704830, "equity": 57524415, "working_capital": 139690198, "retained_share": -0.285, "retained_earnings": -248400885 }, { "id": 480, "company_id": 45, "fiscal_year": 2021, "base_revenue": 606586884, "year_scale": 1.042, "revenue": 632063533, "cogs_base": 0.819, "cogs_shift": -0.02, "cogs_ratio": 0.799, "cost_of_sales": 505018763, "gross_profit": 127044770, "opex_base": 0.135, "opex_shift": -0.013, "opex_share": 0.122, "operating_expenses": 77111751, "ebit": 49933019, "base_assets": 1073658785, "assets_factor": 1.03, "total_assets": 1105868549, "current_share": 0.328, "current_assets": 362724884, "leverage_base": 0.665, "leverage_shift": -0.061, "leverage": 0.604, "total_liabilities": 667944604, "current_liability_share": 0.507, "current_liabilities": 338647914, "equity": 437923945, "working_capital": 24076970, "retained_share": 0.374, "retained_earnings": 413594837 }, { "id": 481, "company_id": 131, "fiscal_year": 2022, "base_revenue": 137805267, "year_scale": 1.094, "revenue": 150758962, "cogs_base": 0.649, "cogs_shift": 0.023, "cogs_ratio": 0.672, "cost_of_sales": 101310022, "gross_profit": 49448940, "opex_base": 0.13, "opex_shift": -0.017, "opex_share": 0.113, "operating_expenses": 17035763, "ebit": 32413177, "base_assets": 288013008, "assets_factor": 1.071, "total_assets": 308461932, "current_share": 0.213, "current_assets": 65702392, "leverage_base": 0.82, "leverage_shift": 0.028, "leverage": 0.848, "total_liabilities": 261575718, "current_liability_share": 0.503, "current_liabilities": 131572586, "equity": 46886214, "working_capital": -65870194, "retained_share": -0.126, "retained_earnings": -38866203 }, { "id": 482, "company_id": 67, "fiscal_year": 2020, "base_revenue": 199216112, "year_scale": 1.072, "revenue": 213559672, "cogs_base": 0.656, "cogs_shift": 0.027, "cogs_ratio": 0.683, "cost_of_sales": 145861256, "gross_profit": 67698416, "opex_base": 0.092, "opex_shift": 0.001, "opex_share": 0.093, "operating_expenses": 19861049, "ebit": 47837367, "base_assets": 408393030, "assets_factor": 1.037, "total_assets": 423503572, "current_share": 0.538, "current_assets": 227844922, "leverage_base": 0.262, "leverage_shift": 0.019, "leverage": 0.281, "total_liabilities": 119004504, "current_liability_share": 0.224, "current_liabilities": 26657009, "equity": 304499068, "working_capital": 201187913, "retained_share": 0.06, "retained_earnings": 25410214 }, { "id": 483, "company_id": 40, "fiscal_year": 2021, "base_revenue": 2011352, "year_scale": 1.001, "revenue": 2013363, "cogs_base": 0.511, "cogs_shift": 0.007, "cogs_ratio": 0.518, "cost_of_sales": 1042922, "gross_profit": 970441, "opex_base": 0.251, "opex_shift": 0.002, "opex_share": 0.253, "operating_expenses": 509381, "ebit": 461060, "base_assets": 4465201, "assets_factor": 1.057, "total_assets": 4719717, "current_share": 0.338, "current_assets": 1595264, "leverage_base": 0.581, "leverage_shift": -0.028, "leverage": 0.553, "total_liabilities": 2610004, "current_liability_share": 0.235, "current_liabilities": 613351, "equity": 2109713, "working_capital": 981913, "retained_share": 0.369, "retained_earnings": 1741576 }, { "id": 484, "company_id": 40, "fiscal_year": 2022, "base_revenue": 2011352, "year_scale": 1.036, "revenue": 2083761, "cogs_base": 0.511, "cogs_shift": -0.039, "cogs_ratio": 0.472, "cost_of_sales": 983535, "gross_profit": 1100226, "opex_base": 0.251, "opex_shift": 0.029, "opex_share": 0.28, "operating_expenses": 583453, "ebit": 516773, "base_assets": 4465201, "assets_factor": 1.032, "total_assets": 4608087, "current_share": 0.43, "current_assets": 1981477, "leverage_base": 0.581, "leverage_shift": -0.022, "leverage": 0.559, "total_liabilities": 2575921, "current_liability_share": 0.231, "current_liabilities": 595038, "equity": 2032166, "working_capital": 1386439, "retained_share": 0.369, "retained_earnings": 1700384 }, { "id": 485, "company_id": 82, "fiscal_year": 2021, "base_revenue": 890687326, "year_scale": 1.086, "revenue": 967286436, "cogs_base": 0.845, "cogs_shift": -0.011, "cogs_ratio": 0.834, "cost_of_sales": 806716888, "gross_profit": 160569548, "opex_base": 0.109, "opex_shift": 0.025, "opex_share": 0.134, "operating_expenses": 129616382, "ebit": 30953166, "base_assets": 1113359158, "assets_factor": 1.045, "total_assets": 1163460320, "current_share": 0.576, "current_assets": 670153144, "leverage_base": 1.006, "leverage_shift": -0.075, "leverage": 0.931, "total_liabilities": 1083181558, "current_liability_share": 0.335, "current_liabilities": 362865822, "equity": 80278762, "working_capital": 307287322, "retained_share": 0.408, "retained_earnings": 474691811 }, { "id": 486, "company_id": 84, "fiscal_year": 2021, "base_revenue": 30938986, "year_scale": 0.876, "revenue": 27102552, "cogs_base": 0.807, "cogs_shift": 0.02, "cogs_ratio": 0.827, "cost_of_sales": 22413811, "gross_profit": 4688741, "opex_base": 0.179, "opex_shift": -0.001, "opex_share": 0.178, "operating_expenses": 4824254, "ebit": -135513, "base_assets": 30320206, "assets_factor": 1.002, "total_assets": 30380846, "current_share": 0.517, "current_assets": 15706897, "leverage_base": 1.013, "leverage_shift": 0.041, "leverage": 1.054, "total_liabilities": 32021412, "current_liability_share": 0.656, "current_liabilities": 21006046, "equity": -1640566, "working_capital": -5299149, "retained_share": 0.154, "retained_earnings": 4678650 }, { "id": 487, "company_id": 84, "fiscal_year": 2022, "base_revenue": 30938986, "year_scale": 0.991, "revenue": 30660535, "cogs_base": 0.807, "cogs_shift": -0.005, "cogs_ratio": 0.802, "cost_of_sales": 24589749, "gross_profit": 6070786, "opex_base": 0.179, "opex_shift": 0.015, "opex_share": 0.194, "operating_expenses": 5948144, "ebit": 122642, "base_assets": 30320206, "assets_factor": 1.034, "total_assets": 31351093, "current_share": 0.305, "current_assets": 9562083, "leverage_base": 1.013, "leverage_shift": -0.03, "leverage": 0.983, "total_liabilities": 30818124, "current_liability_share": 0.438, "current_liabilities": 13498338, "equity": 532969, "working_capital": -3936255, "retained_share": 0.154, "retained_earnings": 4828068 }, { "id": 488, "company_id": 60, "fiscal_year": 2020, "base_revenue": 176255749, "year_scale": 1.076, "revenue": 189651186, "cogs_base": 0.702, "cogs_shift": 0.01, "cogs_ratio": 0.712, "cost_of_sales": 135031644, "gross_profit": 54619542, "opex_base": 0.216, "opex_shift": -0.008, "opex_share": 0.208, "operating_expenses": 39447447, "ebit": 15172095, "base_assets": 172730634, "assets_factor": 0.985, "total_assets": 170139674, "current_share": 0.399, "current_assets": 67885730, "leverage_base": 1.037, "leverage_shift": -0.066, "leverage": 0.971, "total_liabilities": 165205623, "current_liability_share": 0.423, "current_liabilities": 69881979, "equity": 4934051, "working_capital": -1996249, "retained_share": 0.197, "retained_earnings": 33517516 }, { "id": 489, "company_id": 51, "fiscal_year": 2022, "base_revenue": 3293116, "year_scale": 0.963, "revenue": 3171271, "cogs_base": 0.678, "cogs_shift": 0.013, "cogs_ratio": 0.691, "cost_of_sales": 2191348, "gross_profit": 979923, "opex_base": 0.293, "opex_shift": 0.014, "opex_share": 0.307, "operating_expenses": 973580, "ebit": 6343, "base_assets": 2206388, "assets_factor": 0.935, "total_assets": 2062973, "current_share": 0.269, "current_assets": 554940, "leverage_base": 0.709, "leverage_shift": 0.029, "leverage": 0.738, "total_liabilities": 1522474, "current_liability_share": 0.347, "current_liabilities": 528298, "equity": 540499, "working_capital": 26642, "retained_share": -0.097, "retained_earnings": -200108 }, { "id": 490, "company_id": 91, "fiscal_year": 2020, "base_revenue": 2022753, "year_scale": 1.032, "revenue": 2087481, "cogs_base": 0.706, "cogs_shift": 0.033, "cogs_ratio": 0.739, "cost_of_sales": 1542648, "gross_profit": 544833, "opex_base": 0.107, "opex_shift": 0.017, "opex_share": 0.124, "operating_expenses": 258848, "ebit": 285985, "base_assets": 2407076, "assets_factor": 1.006, "total_assets": 2421518, "current_share": 0.355, "current_assets": 859639, "leverage_base": 0.491, "leverage_shift": 0.077, "leverage": 0.568, "total_liabilities": 1375422, "current_liability_share": 0.484, "current_liabilities": 665704, "equity": 1046096, "working_capital": 193935, "retained_share": -0.119, "retained_earnings": -288161 }, { "id": 491, "company_id": 99, "fiscal_year": 2022, "base_revenue": 8924519, "year_scale": 1.012, "revenue": 9031613, "cogs_base": 0.772, "cogs_shift": -0.038, "cogs_ratio": 0.734, "cost_of_sales": 6629204, "gross_profit": 2402409, "opex_base": 0.171, "opex_shift": 0.025, "opex_share": 0.196, "operating_expenses": 1770196, "ebit": 632213, "base_assets": 17135076, "assets_factor": 1.085, "total_assets": 18591557, "current_share": 0.329, "current_assets": 6116622, "leverage_base": 0.89, "leverage_shift": -0.018, "leverage": 0.872, "total_liabilities": 16211838, "current_liability_share": 0.351, "current_liabilities": 5690355, "equity": 2379719, "working_capital": 426267, "retained_share": 0.351, "retained_earnings": 6525637 }, { "id": 492, "company_id": 55, "fiscal_year": 2023, "base_revenue": 382049597, "year_scale": 1, "revenue": 382049597, "cogs_base": 0.726, "cogs_shift": 0.026, "cogs_ratio": 0.752, "cost_of_sales": 287301297, "gross_profit": 94748300, "opex_base": 0.117, "opex_shift": -0.014, "opex_share": 0.103, "operating_expenses": 39351108, "ebit": 55397192, "base_assets": 309460174, "assets_factor": 1.024, "total_assets": 316887218, "current_share": 0.473, "current_assets": 149887654, "leverage_base": 0.304, "leverage_shift": 0.075, "leverage": 0.379, "total_liabilities": 120100256, "current_liability_share": 0.415, "current_liabilities": 49841606, "equity": 196786962, "working_capital": 100046048, "retained_share": 0.402, "retained_earnings": 127388662 }, { "id": 493, "company_id": 7, "fiscal_year": 2020, "base_revenue": 730840846, "year_scale": 0.997, "revenue": 728648323, "cogs_base": 0.841, "cogs_shift": -0.036, "cogs_ratio": 0.805, "cost_of_sales": 586561900, "gross_profit": 142086423, "opex_base": 0.151, "opex_shift": -0.011, "opex_share": 0.14, "operating_expenses": 102010765, "ebit": 40075658, "base_assets": 1680933946, "assets_factor": 0.973, "total_assets": 1635548729, "current_share": 0.549, "current_assets": 897916252, "leverage_base": 0.662, "leverage_shift": -0.003, "leverage": 0.659, "total_liabilities": 1077826612, "current_liability_share": 0.204, "current_liabilities": 219876629, "equity": 557722117, "working_capital": 678039623, "retained_share": 0.1, "retained_earnings": 163554873 }, { "id": 494, "company_id": 35, "fiscal_year": 2022, "base_revenue": 499075362, "year_scale": 1.176, "revenue": 586912626, "cogs_base": 0.808, "cogs_shift": -0.015, "cogs_ratio": 0.793, "cost_of_sales": 465421712, "gross_profit": 121490914, "opex_base": 0.219, "opex_shift": -0.002, "opex_share": 0.217, "operating_expenses": 127360040, "ebit": -5869126, "base_assets": 1092975043, "assets_factor": 1.057, "total_assets": 1155274620, "current_share": 0.18, "current_assets": 207949432, "leverage_base": 0.466, "leverage_shift": 0.015, "leverage": 0.481, "total_liabilities": 555687092, "current_liability_share": 0.52, "current_liabilities": 288957288, "equity": 599587528, "working_capital": -81007856, "retained_share": -0.121, "retained_earnings": -139788229 }, { "id": 495, "company_id": 7, "fiscal_year": 2021, "base_revenue": 730840846, "year_scale": 1.077, "revenue": 787115591, "cogs_base": 0.841, "cogs_shift": 0.019, "cogs_ratio": 0.86, "cost_of_sales": 676919408, "gross_profit": 110196183, "opex_base": 0.151, "opex_shift": 0, "opex_share": 0.151, "operating_expenses": 118854454, "ebit": -8658271, "base_assets": 1680933946, "assets_factor": 1.094, "total_assets": 1838941737, "current_share": 0.237, "current_assets": 435829192, "leverage_base": 0.662, "leverage_shift": 0.032, "leverage": 0.694, "total_liabilities": 1276225565, "current_liability_share": 0.237, "current_liabilities": 302465459, "equity": 562716172, "working_capital": 133363733, "retained_share": 0.1, "retained_earnings": 183894174 }, { "id": 496, "company_id": 74, "fiscal_year": 2021, "base_revenue": 11585763, "year_scale": 0.954, "revenue": 11052818, "cogs_base": 0.518, "cogs_shift": 0.012, "cogs_ratio": 0.53, "cost_of_sales": 5857994, "gross_profit": 5194824, "opex_base": 0.233, "opex_shift": -0.015, "opex_share": 0.218, "operating_expenses": 2409514, "ebit": 2785310, "base_assets": 20043370, "assets_factor": 1.091, "total_assets": 21867317, "current_share": 0.542, "current_assets": 11852086, "leverage_base": 0.35, "leverage_shift": 0.032, "leverage": 0.382, "total_liabilities": 8353315, "current_liability_share": 0.42, "current_liabilities": 3508392, "equity": 13514002, "working_capital": 8343694, "retained_share": 0.234, "retained_earnings": 5116952 }, { "id": 497, "company_id": 25, "fiscal_year": 2021, "base_revenue": 19188936, "year_scale": 1.03, "revenue": 19764604, "cogs_base": 0.563, "cogs_shift": -0.013, "cogs_ratio": 0.55, "cost_of_sales": 10870532, "gross_profit": 8894072, "opex_base": 0.089, "opex_shift": 0.015, "opex_share": 0.104, "operating_expenses": 2055519, "ebit": 6838553, "base_assets": 34348195, "assets_factor": 1.097, "total_assets": 37679970, "current_share": 0.541, "current_assets": 20384864, "leverage_base": 1.036, "leverage_shift": 0.077, "leverage": 1.113, "total_liabilities": 41937807, "current_liability_share": 0.273, "current_liabilities": 11449021, "equity": -4257837, "working_capital": 8935843, "retained_share": -0.101, "retained_earnings": -3805677 }, { "id": 498, "company_id": 95, "fiscal_year": 2020, "base_revenue": 3883362, "year_scale": 0.937, "revenue": 3638710, "cogs_base": 0.555, "cogs_shift": -0.012, "cogs_ratio": 0.543, "cost_of_sales": 1975820, "gross_profit": 1662890, "opex_base": 0.22, "opex_shift": -0.03, "opex_share": 0.19, "operating_expenses": 691355, "ebit": 971535, "base_assets": 6135712, "assets_factor": 1.067, "total_assets": 6546805, "current_share": 0.571, "current_assets": 3738226, "leverage_base": 0.326, "leverage_shift": -0.064, "leverage": 0.262, "total_liabilities": 1715263, "current_liability_share": 0.559, "current_liabilities": 958832, "equity": 4831542, "working_capital": 2779394, "retained_share": 0.375, "retained_earnings": 2455052 }, { "id": 499, "company_id": 34, "fiscal_year": 2022, "base_revenue": 17974837, "year_scale": 1.16, "revenue": 20850811, "cogs_base": 0.736, "cogs_shift": -0.01, "cogs_ratio": 0.726, "cost_of_sales": 15137689, "gross_profit": 5713122, "opex_base": 0.313, "opex_shift": 0.02, "opex_share": 0.333, "operating_expenses": 6943320, "ebit": -1230198, "base_assets": 33433197, "assets_factor": 1.033, "total_assets": 34536493, "current_share": 0.168, "current_assets": 5802131, "leverage_base": 0.326, "leverage_shift": -0.073, "leverage": 0.253, "total_liabilities": 8737733, "current_liability_share": 0.422, "current_liabilities": 3687323, "equity": 25798760, "working_capital": 2114808, "retained_share": -0.289, "retained_earnings": -9981046 }, { "id": 500, "company_id": 13, "fiscal_year": 2023, "base_revenue": 326770129, "year_scale": 1.178, "revenue": 384935212, "cogs_base": 0.725, "cogs_shift": -0.035, "cogs_ratio": 0.69, "cost_of_sales": 265605296, "gross_profit": 119329916, "opex_base": 0.086, "opex_shift": -0.019, "opex_share": 0.067, "operating_expenses": 25790659, "ebit": 93539257, "base_assets": 473816687, "assets_factor": 0.942, "total_assets": 446335319, "current_share": 0.543, "current_assets": 242360078, "leverage_base": 0.253, "leverage_shift": 0.001, "leverage": 0.254, "total_liabilities": 113369171, "current_liability_share": 0.691, "current_liabilities": 78338097, "equity": 332966148, "working_capital": 164021981, "retained_share": -0.136, "retained_earnings": -60701603 }, { "id": 501, "company_id": 116, "fiscal_year": 2022, "base_revenue": 9845813, "year_scale": 1, "revenue": 9845813, "cogs_base": 0.839, "cogs_shift": -0.027, "cogs_ratio": 0.812, "cost_of_sales": 7994800, "gross_profit": 1851013, "opex_base": 0.097, "opex_shift": 0.025, "opex_share": 0.122, "operating_expenses": 1201189, "ebit": 649824, "base_assets": 22054621, "assets_factor": 0.979, "total_assets": 21591474, "current_share": 0.263, "current_assets": 5678558, "leverage_base": 0.907, "leverage_shift": -0.041, "leverage": 0.866, "total_liabilities": 18698216, "current_liability_share": 0.56, "current_liabilities": 10471001, "equity": 2893258, "working_capital": -4792443, "retained_share": 0.039, "retained_earnings": 842067 }, { "id": 502, "company_id": 59, "fiscal_year": 2021, "base_revenue": 2002323, "year_scale": 1.056, "revenue": 2114453, "cogs_base": 0.825, "cogs_shift": -0.02, "cogs_ratio": 0.805, "cost_of_sales": 1702135, "gross_profit": 412318, "opex_base": 0.102, "opex_shift": 0.018, "opex_share": 0.12, "operating_expenses": 253734, "ebit": 158584, "base_assets": 4725482, "assets_factor": 1.06, "total_assets": 5009011, "current_share": 0.331, "current_assets": 1657983, "leverage_base": 0.828, "leverage_shift": 0.064, "leverage": 0.892, "total_liabilities": 4468038, "current_liability_share": 0.667, "current_liabilities": 2980181, "equity": 540973, "working_capital": -1322198, "retained_share": 0.272, "retained_earnings": 1362451 }, { "id": 503, "company_id": 1, "fiscal_year": 2022, "base_revenue": 373722935, "year_scale": 0.952, "revenue": 355784234, "cogs_base": 0.558, "cogs_shift": 0.026, "cogs_ratio": 0.584, "cost_of_sales": 207777993, "gross_profit": 148006241, "opex_base": 0.172, "opex_shift": -0.026, "opex_share": 0.146, "operating_expenses": 51944498, "ebit": 96061743, "base_assets": 725022494, "assets_factor": 1.045, "total_assets": 757648506, "current_share": 0.447, "current_assets": 338668882, "leverage_base": 0.481, "leverage_shift": 0.08, "leverage": 0.561, "total_liabilities": 425040812, "current_liability_share": 0.662, "current_liabilities": 281377018, "equity": 332607694, "working_capital": 57291864, "retained_share": -0.126, "retained_earnings": -95463712 }, { "id": 504, "company_id": 146, "fiscal_year": 2020, "base_revenue": 90595152, "year_scale": 1.088, "revenue": 98567525, "cogs_base": 0.677, "cogs_shift": 0.028, "cogs_ratio": 0.705, "cost_of_sales": 69490105, "gross_profit": 29077420, "opex_base": 0.164, "opex_shift": -0.002, "opex_share": 0.162, "operating_expenses": 15967939, "ebit": 13109481, "base_assets": 96030861, "assets_factor": 1.076, "total_assets": 103329206, "current_share": 0.326, "current_assets": 33685321, "leverage_base": 1.015, "leverage_shift": 0.078, "leverage": 1.093, "total_liabilities": 112938822, "current_liability_share": 0.51, "current_liabilities": 57598799, "equity": -9609616, "working_capital": -23913478, "retained_share": 0.065, "retained_earnings": 6716398 }, { "id": 505, "company_id": 106, "fiscal_year": 2021, "base_revenue": 53068403, "year_scale": 1.161, "revenue": 61612416, "cogs_base": 0.798, "cogs_shift": -0.032, "cogs_ratio": 0.766, "cost_of_sales": 47195111, "gross_profit": 14417305, "opex_base": 0.086, "opex_shift": 0.027, "opex_share": 0.113, "operating_expenses": 6962203, "ebit": 7455102, "base_assets": 63151400, "assets_factor": 1.012, "total_assets": 63909217, "current_share": 0.494, "current_assets": 31571153, "leverage_base": 0.939, "leverage_shift": 0.001, "leverage": 0.94, "total_liabilities": 60074664, "current_liability_share": 0.35, "current_liabilities": 21026132, "equity": 3834553, "working_capital": 10545021, "retained_share": 0.306, "retained_earnings": 19556220 }, { "id": 506, "company_id": 54, "fiscal_year": 2023, "base_revenue": 121809344, "year_scale": 0.889, "revenue": 108288507, "cogs_base": 0.747, "cogs_shift": -0.028, "cogs_ratio": 0.719, "cost_of_sales": 77859437, "gross_profit": 30429070, "opex_base": 0.176, "opex_shift": -0.03, "opex_share": 0.146, "operating_expenses": 15810122, "ebit": 14618948, "base_assets": 203421604, "assets_factor": 1.114, "total_assets": 226611667, "current_share": 0.197, "current_assets": 44642498, "leverage_base": 0.318, "leverage_shift": -0.046, "leverage": 0.272, "total_liabilities": 61638373, "current_liability_share": 0.632, "current_liabilities": 38955452, "equity": 164973294, "working_capital": 5687046, "retained_share": 0.357, "retained_earnings": 80900365 }, { "id": 507, "company_id": 147, "fiscal_year": 2022, "base_revenue": 492775317, "year_scale": 1.102, "revenue": 543038399, "cogs_base": 0.796, "cogs_shift": 0.039, "cogs_ratio": 0.835, "cost_of_sales": 453437063, "gross_profit": 89601336, "opex_base": 0.193, "opex_shift": -0.028, "opex_share": 0.165, "operating_expenses": 89601336, "ebit": 0, "base_assets": 261170918, "assets_factor": 1.072, "total_assets": 279975224, "current_share": 0.37, "current_assets": 103590833, "leverage_base": 0.814, "leverage_shift": 0.03, "leverage": 0.844, "total_liabilities": 236299089, "current_liability_share": 0.621, "current_liabilities": 146741734, "equity": 43676135, "working_capital": -43150901, "retained_share": -0.094, "retained_earnings": -26317671 }, { "id": 508, "company_id": 9, "fiscal_year": 2022, "base_revenue": 3221188, "year_scale": 0.874, "revenue": 2815318, "cogs_base": 0.607, "cogs_shift": -0.017, "cogs_ratio": 0.59, "cost_of_sales": 1661038, "gross_profit": 1154280, "opex_base": 0.151, "opex_shift": 0.015, "opex_share": 0.166, "operating_expenses": 467343, "ebit": 686937, "base_assets": 7602004, "assets_factor": 1.015, "total_assets": 7716034, "current_share": 0.433, "current_assets": 3341043, "leverage_base": 0.726, "leverage_shift": -0.061, "leverage": 0.665, "total_liabilities": 5131163, "current_liability_share": 0.674, "current_liabilities": 3458404, "equity": 2584871, "working_capital": -117361, "retained_share": 0.439, "retained_earnings": 3387339 }, { "id": 509, "company_id": 127, "fiscal_year": 2021, "base_revenue": 2394236, "year_scale": 1.026, "revenue": 2456486, "cogs_base": 0.689, "cogs_shift": -0.01, "cogs_ratio": 0.679, "cost_of_sales": 1667954, "gross_profit": 788532, "opex_base": 0.18, "opex_shift": -0.02, "opex_share": 0.16, "operating_expenses": 393038, "ebit": 395494, "base_assets": 4501164, "assets_factor": 0.947, "total_assets": 4262602, "current_share": 0.279, "current_assets": 1189266, "leverage_base": 0.334, "leverage_shift": -0.061, "leverage": 0.273, "total_liabilities": 1163690, "current_liability_share": 0.648, "current_liabilities": 754071, "equity": 3098912, "working_capital": 435195, "retained_share": 0.175, "retained_earnings": 745955 }, { "id": 510, "company_id": 4, "fiscal_year": 2022, "base_revenue": 306644459, "year_scale": 1.133, "revenue": 347428172, "cogs_base": 0.768, "cogs_shift": 0.025, "cogs_ratio": 0.793, "cost_of_sales": 275510540, "gross_profit": 71917632, "opex_base": 0.268, "opex_shift": 0.01, "opex_share": 0.278, "operating_expenses": 96585032, "ebit": -24667400, "base_assets": 303578014, "assets_factor": 1.107, "total_assets": 336060861, "current_share": 0.395, "current_assets": 132744040, "leverage_base": 0.989, "leverage_shift": 0.034, "leverage": 1.023, "total_liabilities": 343790261, "current_liability_share": 0.46, "current_liabilities": 158143520, "equity": -7729400, "working_capital": -25399480, "retained_share": -0.265, "retained_earnings": -89056128 }, { "id": 511, "company_id": 122, "fiscal_year": 2021, "base_revenue": 2585817, "year_scale": 1.1, "revenue": 2844399, "cogs_base": 0.807, "cogs_shift": -0.001, "cogs_ratio": 0.806, "cost_of_sales": 2292586, "gross_profit": 551813, "opex_base": 0.221, "opex_shift": -0.021, "opex_share": 0.2, "operating_expenses": 568880, "ebit": -17067, "base_assets": 1913505, "assets_factor": 0.997, "total_assets": 1907764, "current_share": 0.412, "current_assets": 785999, "leverage_base": 0.74, "leverage_shift": 0.008, "leverage": 0.748, "total_liabilities": 1427007, "current_liability_share": 0.684, "current_liabilities": 976073, "equity": 480757, "working_capital": -190074, "retained_share": 0.369, "retained_earnings": 703965 }, { "id": 512, "company_id": 34, "fiscal_year": 2023, "base_revenue": 17974837, "year_scale": 0.851, "revenue": 15296586, "cogs_base": 0.736, "cogs_shift": -0.002, "cogs_ratio": 0.734, "cost_of_sales": 11227694, "gross_profit": 4068892, "opex_base": 0.313, "opex_shift": 0.008, "opex_share": 0.321, "operating_expenses": 4910204, "ebit": -841312, "base_assets": 33433197, "assets_factor": 1.008, "total_assets": 33700663, "current_share": 0.319, "current_assets": 10750511, "leverage_base": 0.326, "leverage_shift": -0.021, "leverage": 0.305, "total_liabilities": 10278702, "current_liability_share": 0.288, "current_liabilities": 2960266, "equity": 23421961, "working_capital": 7790245, "retained_share": -0.289, "retained_earnings": -9739492 }, { "id": 513, "company_id": 76, "fiscal_year": 2023, "base_revenue": 82953084, "year_scale": 1.213, "revenue": 100622091, "cogs_base": 0.528, "cogs_shift": -0.006, "cogs_ratio": 0.522, "cost_of_sales": 52524732, "gross_profit": 48097359, "opex_base": 0.143, "opex_shift": -0.017, "opex_share": 0.126, "operating_expenses": 12678383, "ebit": 35418976, "base_assets": 163417575, "assets_factor": 0.972, "total_assets": 158841883, "current_share": 0.294, "current_assets": 46699514, "leverage_base": 0.908, "leverage_shift": -0.053, "leverage": 0.855, "total_liabilities": 135809810, "current_liability_share": 0.511, "current_liabilities": 69398813, "equity": 23032073, "working_capital": -22699299, "retained_share": 0.115, "retained_earnings": 18266817 }, { "id": 514, "company_id": 86, "fiscal_year": 2021, "base_revenue": 155334040, "year_scale": 1.017, "revenue": 157974719, "cogs_base": 0.71, "cogs_shift": 0.032, "cogs_ratio": 0.742, "cost_of_sales": 117217241, "gross_profit": 40757478, "opex_base": 0.225, "opex_shift": 0.006, "opex_share": 0.231, "operating_expenses": 36492160, "ebit": 4265318, "base_assets": 200380912, "assets_factor": 1.022, "total_assets": 204789292, "current_share": 0.353, "current_assets": 72290620, "leverage_base": 0.395, "leverage_shift": 0.051, "leverage": 0.446, "total_liabilities": 91336024, "current_liability_share": 0.272, "current_liabilities": 24843399, "equity": 113453268, "working_capital": 47447221, "retained_share": 0.185, "retained_earnings": 37886019 }, { "id": 515, "company_id": 50, "fiscal_year": 2023, "base_revenue": 3433492, "year_scale": 1.017, "revenue": 3491861, "cogs_base": 0.571, "cogs_shift": 0.005, "cogs_ratio": 0.576, "cost_of_sales": 2011312, "gross_profit": 1480549, "opex_base": 0.268, "opex_shift": -0.027, "opex_share": 0.241, "operating_expenses": 841539, "ebit": 639010, "base_assets": 2712459, "assets_factor": 0.971, "total_assets": 2633798, "current_share": 0.291, "current_assets": 766435, "leverage_base": 0.551, "leverage_shift": -0.027, "leverage": 0.524, "total_liabilities": 1380110, "current_liability_share": 0.474, "current_liabilities": 654172, "equity": 1253688, "working_capital": 112263, "retained_share": 0.101, "retained_earnings": 266014 }, { "id": 516, "company_id": 80, "fiscal_year": 2022, "base_revenue": 151486718, "year_scale": 0.946, "revenue": 143306435, "cogs_base": 0.546, "cogs_shift": 0.03, "cogs_ratio": 0.576, "cost_of_sales": 82544507, "gross_profit": 60761928, "opex_base": 0.266, "opex_shift": 0.009, "opex_share": 0.275, "operating_expenses": 39409270, "ebit": 21352658, "base_assets": 169665124, "assets_factor": 1.01, "total_assets": 171361775, "current_share": 0.587, "current_assets": 100589362, "leverage_base": 0.78, "leverage_shift": -0.062, "leverage": 0.718, "total_liabilities": 123037754, "current_liability_share": 0.555, "current_liabilities": 68285953, "equity": 48324021, "working_capital": 32303409, "retained_share": 0.016, "retained_earnings": 2741788 }, { "id": 517, "company_id": 21, "fiscal_year": 2022, "base_revenue": 2076489, "year_scale": 1.178, "revenue": 2446104, "cogs_base": 0.569, "cogs_shift": 0.033, "cogs_ratio": 0.602, "cost_of_sales": 1472555, "gross_profit": 973549, "opex_base": 0.314, "opex_shift": 0.027, "opex_share": 0.341, "operating_expenses": 834121, "ebit": 139428, "base_assets": 3883034, "assets_factor": 1.018, "total_assets": 3952929, "current_share": 0.591, "current_assets": 2336181, "leverage_base": 1.029, "leverage_shift": 0.037, "leverage": 1.066, "total_liabilities": 4213822, "current_liability_share": 0.533, "current_liabilities": 2245967, "equity": -260893, "working_capital": 90214, "retained_share": 0.248, "retained_earnings": 980326 }, { "id": 518, "company_id": 64, "fiscal_year": 2023, "base_revenue": 43863760, "year_scale": 1.031, "revenue": 45223537, "cogs_base": 0.785, "cogs_shift": 0.006, "cogs_ratio": 0.791, "cost_of_sales": 35771818, "gross_profit": 9451719, "opex_base": 0.25, "opex_shift": -0.016, "opex_share": 0.234, "operating_expenses": 10582308, "ebit": -1130589, "base_assets": 70182016, "assets_factor": 0.986, "total_assets": 69199468, "current_share": 0.373, "current_assets": 25811402, "leverage_base": 0.474, "leverage_shift": -0.05, "leverage": 0.424, "total_liabilities": 29340574, "current_liability_share": 0.601, "current_liabilities": 17633685, "equity": 39858894, "working_capital": 8177717, "retained_share": 0.434, "retained_earnings": 30032569 }, { "id": 519, "company_id": 32, "fiscal_year": 2022, "base_revenue": 19995718, "year_scale": 0.916, "revenue": 18316078, "cogs_base": 0.8, "cogs_shift": -0.008, "cogs_ratio": 0.792, "cost_of_sales": 14506334, "gross_profit": 3809744, "opex_base": 0.109, "opex_shift": 0.016, "opex_share": 0.125, "operating_expenses": 2289510, "ebit": 1520234, "base_assets": 16996360, "assets_factor": 0.995, "total_assets": 16911378, "current_share": 0.399, "current_assets": 6747640, "leverage_base": 0.783, "leverage_shift": -0.021, "leverage": 0.762, "total_liabilities": 12886470, "current_liability_share": 0.558, "current_liabilities": 7190650, "equity": 4024908, "working_capital": -443010, "retained_share": -0.004, "retained_earnings": -67646 }, { "id": 520, "company_id": 77, "fiscal_year": 2022, "base_revenue": 151852088, "year_scale": 0.857, "revenue": 130137239, "cogs_base": 0.83, "cogs_shift": -0.006, "cogs_ratio": 0.824, "cost_of_sales": 107233085, "gross_profit": 22904154, "opex_base": 0.194, "opex_shift": 0.025, "opex_share": 0.219, "operating_expenses": 28500055, "ebit": -5595901, "base_assets": 164000255, "assets_factor": 1.051, "total_assets": 172364268, "current_share": 0.433, "current_assets": 74633728, "leverage_base": 0.845, "leverage_shift": -0.071, "leverage": 0.774, "total_liabilities": 133409943, "current_liability_share": 0.36, "current_liabilities": 48027579, "equity": 38954325, "working_capital": 26606149, "retained_share": 0.197, "retained_earnings": 33955761 }, { "id": 521, "company_id": 91, "fiscal_year": 2021, "base_revenue": 2022753, "year_scale": 0.892, "revenue": 1804296, "cogs_base": 0.706, "cogs_shift": 0.012, "cogs_ratio": 0.718, "cost_of_sales": 1295485, "gross_profit": 508811, "opex_base": 0.107, "opex_shift": -0.026, "opex_share": 0.081, "operating_expenses": 146148, "ebit": 362663, "base_assets": 2407076, "assets_factor": 0.986, "total_assets": 2373377, "current_share": 0.272, "current_assets": 645559, "leverage_base": 0.491, "leverage_shift": -0.018, "leverage": 0.473, "total_liabilities": 1122607, "current_liability_share": 0.529, "current_liabilities": 593859, "equity": 1250770, "working_capital": 51700, "retained_share": -0.119, "retained_earnings": -282432 }, { "id": 522, "company_id": 20, "fiscal_year": 2021, "base_revenue": 237606053, "year_scale": 1.196, "revenue": 284176839, "cogs_base": 0.678, "cogs_shift": -0.022, "cogs_ratio": 0.656, "cost_of_sales": 186420006, "gross_profit": 97756833, "opex_base": 0.313, "opex_shift": 0.006, "opex_share": 0.319, "operating_expenses": 90652412, "ebit": 7104421, "base_assets": 230477871, "assets_factor": 1.042, "total_assets": 240157942, "current_share": 0.448, "current_assets": 107590758, "leverage_base": 0.849, "leverage_shift": 0.078, "leverage": 0.927, "total_liabilities": 222626412, "current_liability_share": 0.389, "current_liabilities": 86601674, "equity": 17531530, "working_capital": 20989084, "retained_share": 0.044, "retained_earnings": 10566949 }, { "id": 523, "company_id": 137, "fiscal_year": 2021, "base_revenue": 10308746, "year_scale": 0.97, "revenue": 9999484, "cogs_base": 0.846, "cogs_shift": 0.003, "cogs_ratio": 0.849, "cost_of_sales": 8489562, "gross_profit": 1509922, "opex_base": 0.21, "opex_shift": 0.025, "opex_share": 0.235, "operating_expenses": 2349879, "ebit": -839957, "base_assets": 21029842, "assets_factor": 1.023, "total_assets": 21513528, "current_share": 0.306, "current_assets": 6583140, "leverage_base": 0.789, "leverage_shift": 0.004, "leverage": 0.793, "total_liabilities": 17060228, "current_liability_share": 0.627, "current_liabilities": 10696763, "equity": 4453300, "working_capital": -4113623, "retained_share": -0.049, "retained_earnings": -1054163 }, { "id": 524, "company_id": 135, "fiscal_year": 2022, "base_revenue": 2065895, "year_scale": 0.898, "revenue": 1855174, "cogs_base": 0.697, "cogs_shift": 0.022, "cogs_ratio": 0.719, "cost_of_sales": 1333870, "gross_profit": 521304, "opex_base": 0.314, "opex_shift": -0.026, "opex_share": 0.288, "operating_expenses": 534290, "ebit": -12986, "base_assets": 3057525, "assets_factor": 1.05, "total_assets": 3210401, "current_share": 0.412, "current_assets": 1322685, "leverage_base": 0.792, "leverage_shift": 0.037, "leverage": 0.829, "total_liabilities": 2661422, "current_liability_share": 0.393, "current_liabilities": 1045939, "equity": 548979, "working_capital": 276746, "retained_share": 0.118, "retained_earnings": 378827 }, { "id": 525, "company_id": 33, "fiscal_year": 2022, "base_revenue": 437578134, "year_scale": 0.962, "revenue": 420950165, "cogs_base": 0.502, "cogs_shift": -0.01, "cogs_ratio": 0.492, "cost_of_sales": 207107481, "gross_profit": 213842684, "opex_base": 0.144, "opex_shift": 0.021, "opex_share": 0.165, "operating_expenses": 69456777, "ebit": 144385907, "base_assets": 595106262, "assets_factor": 0.973, "total_assets": 579038393, "current_share": 0.577, "current_assets": 334105153, "leverage_base": 0.479, "leverage_shift": -0.002, "leverage": 0.477, "total_liabilities": 276201313, "current_liability_share": 0.457, "current_liabilities": 126224000, "equity": 302837080, "working_capital": 207881153, "retained_share": 0.07, "retained_earnings": 40532688 }, { "id": 526, "company_id": 142, "fiscal_year": 2023, "base_revenue": 470851878, "year_scale": 1.096, "revenue": 516053658, "cogs_base": 0.701, "cogs_shift": -0.02, "cogs_ratio": 0.681, "cost_of_sales": 351432541, "gross_profit": 164621117, "opex_base": 0.294, "opex_shift": -0.028, "opex_share": 0.266, "operating_expenses": 137270273, "ebit": 27350844, "base_assets": 437892247, "assets_factor": 1.091, "total_assets": 477740441, "current_share": 0.29, "current_assets": 138544728, "leverage_base": 0.549, "leverage_shift": -0.003, "leverage": 0.546, "total_liabilities": 260846281, "current_liability_share": 0.557, "current_liabilities": 145291379, "equity": 216894160, "working_capital": -6746651, "retained_share": 0.289, "retained_earnings": 138066987 }, { "id": 527, "company_id": 69, "fiscal_year": 2021, "base_revenue": 861042351, "year_scale": 0.926, "revenue": 797325217, "cogs_base": 0.531, "cogs_shift": 0.013, "cogs_ratio": 0.544, "cost_of_sales": 433744918, "gross_profit": 363580299, "opex_base": 0.237, "opex_shift": 0.025, "opex_share": 0.262, "operating_expenses": 208899207, "ebit": 154681092, "base_assets": 628560916, "assets_factor": 1.068, "total_assets": 671303058, "current_share": 0.399, "current_assets": 267849920, "leverage_base": 0.273, "leverage_shift": 0.065, "leverage": 0.338, "total_liabilities": 226900434, "current_liability_share": 0.615, "current_liabilities": 139543767, "equity": 444402624, "working_capital": 128306153, "retained_share": 0.19, "retained_earnings": 127547581 }, { "id": 528, "company_id": 9, "fiscal_year": 2023, "base_revenue": 3221188, "year_scale": 1.095, "revenue": 3527201, "cogs_base": 0.607, "cogs_shift": -0.013, "cogs_ratio": 0.594, "cost_of_sales": 2095157, "gross_profit": 1432044, "opex_base": 0.151, "opex_shift": 0.005, "opex_share": 0.156, "operating_expenses": 550243, "ebit": 881801, "base_assets": 7602004, "assets_factor": 1.121, "total_assets": 8521846, "current_share": 0.265, "current_assets": 2258289, "leverage_base": 0.726, "leverage_shift": 0.003, "leverage": 0.729, "total_liabilities": 6212426, "current_liability_share": 0.749, "current_liabilities": 4653107, "equity": 2309420, "working_capital": -2394818, "retained_share": 0.439, "retained_earnings": 3741090 }, { "id": 529, "company_id": 60, "fiscal_year": 2021, "base_revenue": 176255749, "year_scale": 1.019, "revenue": 179604608, "cogs_base": 0.702, "cogs_shift": 0.04, "cogs_ratio": 0.742, "cost_of_sales": 133266619, "gross_profit": 46337989, "opex_base": 0.216, "opex_shift": -0.021, "opex_share": 0.195, "operating_expenses": 35022899, "ebit": 11315090, "base_assets": 172730634, "assets_factor": 0.98, "total_assets": 169276021, "current_share": 0.469, "current_assets": 79390454, "leverage_base": 1.037, "leverage_shift": -0.022, "leverage": 1.015, "total_liabilities": 171815161, "current_liability_share": 0.716, "current_liabilities": 123019655, "equity": -2539140, "working_capital": -43629201, "retained_share": 0.197, "retained_earnings": 33347376 }, { "id": 530, "company_id": 59, "fiscal_year": 2022, "base_revenue": 2002323, "year_scale": 1.087, "revenue": 2176525, "cogs_base": 0.825, "cogs_shift": -0.012, "cogs_ratio": 0.813, "cost_of_sales": 1769515, "gross_profit": 407010, "opex_base": 0.102, "opex_shift": 0.007, "opex_share": 0.109, "operating_expenses": 237241, "ebit": 169769, "base_assets": 4725482, "assets_factor": 1.064, "total_assets": 5027913, "current_share": 0.334, "current_assets": 1679323, "leverage_base": 0.828, "leverage_shift": -0.066, "leverage": 0.762, "total_liabilities": 3831270, "current_liability_share": 0.444, "current_liabilities": 1701084, "equity": 1196643, "working_capital": -21761, "retained_share": 0.272, "retained_earnings": 1367592 }, { "id": 531, "company_id": 51, "fiscal_year": 2023, "base_revenue": 3293116, "year_scale": 1.014, "revenue": 3339220, "cogs_base": 0.678, "cogs_shift": 0.017, "cogs_ratio": 0.695, "cost_of_sales": 2320758, "gross_profit": 1018462, "opex_base": 0.293, "opex_shift": -0.005, "opex_share": 0.288, "operating_expenses": 961695, "ebit": 56767, "base_assets": 2206388, "assets_factor": 1.029, "total_assets": 2270373, "current_share": 0.581, "current_assets": 1319087, "leverage_base": 0.709, "leverage_shift": -0.078, "leverage": 0.631, "total_liabilities": 1432605, "current_liability_share": 0.353, "current_liabilities": 505710, "equity": 837768, "working_capital": 813377, "retained_share": -0.097, "retained_earnings": -220226 }, { "id": 532, "company_id": 128, "fiscal_year": 2022, "base_revenue": 838360433, "year_scale": 0.919, "revenue": 770453238, "cogs_base": 0.642, "cogs_shift": -0.018, "cogs_ratio": 0.624, "cost_of_sales": 480762821, "gross_profit": 289690417, "opex_base": 0.3, "opex_shift": 0.024, "opex_share": 0.324, "operating_expenses": 249626849, "ebit": 40063568, "base_assets": 1794091327, "assets_factor": 1.108, "total_assets": 1987853190, "current_share": 0.182, "current_assets": 361789281, "leverage_base": 0.619, "leverage_shift": -0.016, "leverage": 0.603, "total_liabilities": 1198675474, "current_liability_share": 0.277, "current_liabilities": 332033106, "equity": 789177716, "working_capital": 29756175, "retained_share": -0.242, "retained_earnings": -481060472 }, { "id": 533, "company_id": 96, "fiscal_year": 2022, "base_revenue": 10467805, "year_scale": 1.198, "revenue": 12540430, "cogs_base": 0.627, "cogs_shift": -0.011, "cogs_ratio": 0.616, "cost_of_sales": 7724905, "gross_profit": 4815525, "opex_base": 0.167, "opex_shift": -0.009, "opex_share": 0.158, "operating_expenses": 1981388, "ebit": 2834137, "base_assets": 16957844, "assets_factor": 0.965, "total_assets": 16364319, "current_share": 0.551, "current_assets": 9016740, "leverage_base": 0.851, "leverage_shift": -0.074, "leverage": 0.777, "total_liabilities": 12715076, "current_liability_share": 0.512, "current_liabilities": 6510119, "equity": 3649243, "working_capital": 2506621, "retained_share": -0.02, "retained_earnings": -327286 }, { "id": 534, "company_id": 131, "fiscal_year": 2023, "base_revenue": 137805267, "year_scale": 0.91, "revenue": 125402793, "cogs_base": 0.649, "cogs_shift": -0.036, "cogs_ratio": 0.613, "cost_of_sales": 76871912, "gross_profit": 48530881, "opex_base": 0.13, "opex_shift": -0.027, "opex_share": 0.103, "operating_expenses": 12916488, "ebit": 35614393, "base_assets": 288013008, "assets_factor": 0.942, "total_assets": 271308254, "current_share": 0.384, "current_assets": 104182370, "leverage_base": 0.82, "leverage_shift": -0.001, "leverage": 0.819, "total_liabilities": 222201460, "current_liability_share": 0.577, "current_liabilities": 128210242, "equity": 49106794, "working_capital": -24027872, "retained_share": -0.126, "retained_earnings": -34184840 }, { "id": 535, "company_id": 90, "fiscal_year": 2022, "base_revenue": 12433164, "year_scale": 0.999, "revenue": 12420731, "cogs_base": 0.529, "cogs_shift": -0.035, "cogs_ratio": 0.494, "cost_of_sales": 6135841, "gross_profit": 6284890, "opex_base": 0.295, "opex_shift": -0.012, "opex_share": 0.283, "operating_expenses": 3515067, "ebit": 2769823, "base_assets": 17530761, "assets_factor": 1.051, "total_assets": 18424830, "current_share": 0.371, "current_assets": 6835612, "leverage_base": 0.25, "leverage_shift": -0.024, "leverage": 0.226, "total_liabilities": 4164012, "current_liability_share": 0.345, "current_liabilities": 1436584, "equity": 14260818, "working_capital": 5399028, "retained_share": -0.038, "retained_earnings": -700144 }, { "id": 536, "company_id": 95, "fiscal_year": 2021, "base_revenue": 3883362, "year_scale": 1.054, "revenue": 4093064, "cogs_base": 0.555, "cogs_shift": -0.021, "cogs_ratio": 0.534, "cost_of_sales": 2185696, "gross_profit": 1907368, "opex_base": 0.22, "opex_shift": -0.02, "opex_share": 0.2, "operating_expenses": 818613, "ebit": 1088755, "base_assets": 6135712, "assets_factor": 1.039, "total_assets": 6375005, "current_share": 0.494, "current_assets": 3149252, "leverage_base": 0.326, "leverage_shift": -0.072, "leverage": 0.254, "total_liabilities": 1619251, "current_liability_share": 0.53, "current_liabilities": 858203, "equity": 4755754, "working_capital": 2291049, "retained_share": 0.375, "retained_earnings": 2390627 }, { "id": 537, "company_id": 102, "fiscal_year": 2021, "base_revenue": 524989378, "year_scale": 1.015, "revenue": 532864219, "cogs_base": 0.704, "cogs_shift": -0.028, "cogs_ratio": 0.676, "cost_of_sales": 360216212, "gross_profit": 172648007, "opex_base": 0.265, "opex_shift": 0.02, "opex_share": 0.285, "operating_expenses": 151866302, "ebit": 20781705, "base_assets": 519739484, "assets_factor": 1.044, "total_assets": 542608021, "current_share": 0.36, "current_assets": 195338888, "leverage_base": 0.872, "leverage_shift": -0.037, "leverage": 0.835, "total_liabilities": 453077698, "current_liability_share": 0.657, "current_liabilities": 297672048, "equity": 89530323, "working_capital": -102333160, "retained_share": -0.032, "retained_earnings": -17363457 }, { "id": 538, "company_id": 35, "fiscal_year": 2023, "base_revenue": 499075362, "year_scale": 1.158, "revenue": 577929269, "cogs_base": 0.808, "cogs_shift": -0.039, "cogs_ratio": 0.769, "cost_of_sales": 444427608, "gross_profit": 133501661, "opex_base": 0.219, "opex_shift": 0.03, "opex_share": 0.249, "operating_expenses": 143904388, "ebit": -10402727, "base_assets": 1092975043, "assets_factor": 1.13, "total_assets": 1235061799, "current_share": 0.554, "current_assets": 684224237, "leverage_base": 0.466, "leverage_shift": 0.031, "leverage": 0.497, "total_liabilities": 613825714, "current_liability_share": 0.622, "current_liabilities": 381799594, "equity": 621236085, "working_capital": 302424643, "retained_share": -0.121, "retained_earnings": -149442478 }, { "id": 539, "company_id": 44, "fiscal_year": 2022, "base_revenue": 2004439, "year_scale": 0.998, "revenue": 2000430, "cogs_base": 0.822, "cogs_shift": -0.026, "cogs_ratio": 0.796, "cost_of_sales": 1592342, "gross_profit": 408088, "opex_base": 0.081, "opex_shift": -0.021, "opex_share": 0.06, "operating_expenses": 120026, "ebit": 288062, "base_assets": 2405327, "assets_factor": 1.077, "total_assets": 2590537, "current_share": 0.448, "current_assets": 1160561, "leverage_base": 0.754, "leverage_shift": -0.048, "leverage": 0.706, "total_liabilities": 1828919, "current_liability_share": 0.669, "current_liabilities": 1223547, "equity": 761618, "working_capital": -62986, "retained_share": -0.014, "retained_earnings": -36268 }, { "id": 540, "company_id": 53, "fiscal_year": 2021, "base_revenue": 426799385, "year_scale": 0.989, "revenue": 422104592, "cogs_base": 0.588, "cogs_shift": 0.029, "cogs_ratio": 0.617, "cost_of_sales": 260438533, "gross_profit": 161666059, "opex_base": 0.198, "opex_shift": 0.008, "opex_share": 0.206, "operating_expenses": 86953546, "ebit": 74712513, "base_assets": 802382844, "assets_factor": 0.947, "total_assets": 759856553, "current_share": 0.2, "current_assets": 151971311, "leverage_base": 1.034, "leverage_shift": 0.039, "leverage": 1.073, "total_liabilities": 815326081, "current_liability_share": 0.498, "current_liabilities": 406032388, "equity": -55469528, "working_capital": -254061077, "retained_share": 0.292, "retained_earnings": 221878113 }, { "id": 541, "company_id": 5, "fiscal_year": 2021, "base_revenue": 203583458, "year_scale": 1.036, "revenue": 210912462, "cogs_base": 0.676, "cogs_shift": 0.026, "cogs_ratio": 0.702, "cost_of_sales": 148060548, "gross_profit": 62851914, "opex_base": 0.113, "opex_shift": -0.013, "opex_share": 0.1, "operating_expenses": 21091246, "ebit": 41760668, "base_assets": 386808570, "assets_factor": 0.978, "total_assets": 378298781, "current_share": 0.558, "current_assets": 211090720, "leverage_base": 0.896, "leverage_shift": 0.054, "leverage": 0.95, "total_liabilities": 359383842, "current_liability_share": 0.571, "current_liabilities": 205208174, "equity": 18914939, "working_capital": 5882546, "retained_share": -0.062, "retained_earnings": -23454524 }, { "id": 542, "company_id": 39, "fiscal_year": 2021, "base_revenue": 578629019, "year_scale": 0.937, "revenue": 542175391, "cogs_base": 0.507, "cogs_shift": 0.006, "cogs_ratio": 0.513, "cost_of_sales": 278135976, "gross_profit": 264039415, "opex_base": 0.179, "opex_shift": 0.019, "opex_share": 0.198, "operating_expenses": 107350727, "ebit": 156688688, "base_assets": 1377137065, "assets_factor": 1.068, "total_assets": 1470782385, "current_share": 0.528, "current_assets": 776573099, "leverage_base": 0.909, "leverage_shift": -0.017, "leverage": 0.892, "total_liabilities": 1311937887, "current_liability_share": 0.313, "current_liabilities": 410636559, "equity": 158844498, "working_capital": 365936540, "retained_share": -0.045, "retained_earnings": -66185207 }, { "id": 543, "company_id": 127, "fiscal_year": 2022, "base_revenue": 2394236, "year_scale": 1.061, "revenue": 2540284, "cogs_base": 0.689, "cogs_shift": -0.04, "cogs_ratio": 0.649, "cost_of_sales": 1648644, "gross_profit": 891640, "opex_base": 0.18, "opex_shift": -0.021, "opex_share": 0.159, "operating_expenses": 403905, "ebit": 487735, "base_assets": 4501164, "assets_factor": 1.063, "total_assets": 4784737, "current_share": 0.322, "current_assets": 1540685, "leverage_base": 0.334, "leverage_shift": 0.049, "leverage": 0.383, "total_liabilities": 1832554, "current_liability_share": 0.305, "current_liabilities": 558929, "equity": 2952183, "working_capital": 981756, "retained_share": 0.175, "retained_earnings": 837329 }, { "id": 544, "company_id": 124, "fiscal_year": 2023, "base_revenue": 88890281, "year_scale": 1.047, "revenue": 93068124, "cogs_base": 0.737, "cogs_shift": 0.023, "cogs_ratio": 0.76, "cost_of_sales": 70731774, "gross_profit": 22336350, "opex_base": 0.116, "opex_shift": 0.029, "opex_share": 0.145, "operating_expenses": 13494878, "ebit": 8841472, "base_assets": 175113854, "assets_factor": 1.089, "total_assets": 190698987, "current_share": 0.55, "current_assets": 104884443, "leverage_base": 0.511, "leverage_shift": -0.038, "leverage": 0.473, "total_liabilities": 90200621, "current_liability_share": 0.396, "current_liabilities": 35719446, "equity": 100498366, "working_capital": 69164997, "retained_share": -0.021, "retained_earnings": -4004679 }, { "id": 545, "company_id": 120, "fiscal_year": 2023, "base_revenue": 587647859, "year_scale": 0.978, "revenue": 574719606, "cogs_base": 0.604, "cogs_shift": -0.007, "cogs_ratio": 0.597, "cost_of_sales": 343107605, "gross_profit": 231612001, "opex_base": 0.271, "opex_shift": -0.013, "opex_share": 0.258, "operating_expenses": 148277658, "ebit": 83334343, "base_assets": 1128283889, "assets_factor": 1.138, "total_assets": 1283987066, "current_share": 0.554, "current_assets": 711328835, "leverage_base": 0.658, "leverage_shift": -0.009, "leverage": 0.649, "total_liabilities": 833307606, "current_liability_share": 0.669, "current_liabilities": 557482788, "equity": 450679460, "working_capital": 153846047, "retained_share": 0.016, "retained_earnings": 20543793 }, { "id": 546, "company_id": 116, "fiscal_year": 2023, "base_revenue": 9845813, "year_scale": 1.052, "revenue": 10357795, "cogs_base": 0.839, "cogs_shift": 0.035, "cogs_ratio": 0.874, "cost_of_sales": 9052713, "gross_profit": 1305082, "opex_base": 0.097, "opex_shift": -0.023, "opex_share": 0.074, "operating_expenses": 766477, "ebit": 538605, "base_assets": 22054621, "assets_factor": 1.042, "total_assets": 22980915, "current_share": 0.389, "current_assets": 8939576, "leverage_base": 0.907, "leverage_shift": 0.039, "leverage": 0.946, "total_liabilities": 21739946, "current_liability_share": 0.567, "current_liabilities": 12326549, "equity": 1240969, "working_capital": -3386973, "retained_share": 0.039, "retained_earnings": 896256 }, { "id": 547, "company_id": 6, "fiscal_year": 2021, "base_revenue": 5486949, "year_scale": 1.117, "revenue": 6128922, "cogs_base": 0.783, "cogs_shift": 0.025, "cogs_ratio": 0.808, "cost_of_sales": 4952169, "gross_profit": 1176753, "opex_base": 0.179, "opex_shift": -0.016, "opex_share": 0.163, "operating_expenses": 999014, "ebit": 177739, "base_assets": 4005473, "assets_factor": 1.125, "total_assets": 4506157, "current_share": 0.517, "current_assets": 2329683, "leverage_base": 0.737, "leverage_shift": -0.07, "leverage": 0.667, "total_liabilities": 3005607, "current_liability_share": 0.453, "current_liabilities": 1361540, "equity": 1500550, "working_capital": 968143, "retained_share": 0.377, "retained_earnings": 1698821 }, { "id": 548, "company_id": 148, "fiscal_year": 2022, "base_revenue": 2499778, "year_scale": 1.158, "revenue": 2894743, "cogs_base": 0.807, "cogs_shift": -0.023, "cogs_ratio": 0.784, "cost_of_sales": 2269479, "gross_profit": 625264, "opex_base": 0.251, "opex_shift": 0.018, "opex_share": 0.269, "operating_expenses": 778686, "ebit": -153422, "base_assets": 3624678, "assets_factor": 1.067, "total_assets": 3867531, "current_share": 0.443, "current_assets": 1713316, "leverage_base": 0.923, "leverage_shift": -0.056, "leverage": 0.867, "total_liabilities": 3353149, "current_liability_share": 0.581, "current_liabilities": 1948180, "equity": 514382, "working_capital": -234864, "retained_share": 0.108, "retained_earnings": 417693 }, { "id": 549, "company_id": 72, "fiscal_year": 2022, "base_revenue": 831452844, "year_scale": 1.011, "revenue": 840598825, "cogs_base": 0.629, "cogs_shift": -0.024, "cogs_ratio": 0.605, "cost_of_sales": 508562289, "gross_profit": 332036536, "opex_base": 0.241, "opex_shift": -0.021, "opex_share": 0.22, "operating_expenses": 184931742, "ebit": 147104794, "base_assets": 1014372470, "assets_factor": 1.091, "total_assets": 1106680365, "current_share": 0.506, "current_assets": 559980265, "leverage_base": 0.355, "leverage_shift": 0.062, "leverage": 0.417, "total_liabilities": 461485712, "current_liability_share": 0.28, "current_liabilities": 129215999, "equity": 645194653, "working_capital": 430764266, "retained_share": 0.387, "retained_earnings": 428285301 }, { "id": 550, "company_id": 73, "fiscal_year": 2022, "base_revenue": 2002236, "year_scale": 1.067, "revenue": 2136386, "cogs_base": 0.516, "cogs_shift": -0.006, "cogs_ratio": 0.51, "cost_of_sales": 1089557, "gross_profit": 1046829, "opex_base": 0.238, "opex_shift": 0.017, "opex_share": 0.255, "operating_expenses": 544778, "ebit": 502051, "base_assets": 1221364, "assets_factor": 1.012, "total_assets": 1236020, "current_share": 0.292, "current_assets": 360918, "leverage_base": 0.315, "leverage_shift": 0.018, "leverage": 0.333, "total_liabilities": 411595, "current_liability_share": 0.672, "current_liabilities": 276592, "equity": 824425, "working_capital": 84326, "retained_share": 0.174, "retained_earnings": 215067 }, { "id": 551, "company_id": 74, "fiscal_year": 2022, "base_revenue": 11585763, "year_scale": 1.101, "revenue": 12755925, "cogs_base": 0.518, "cogs_shift": -0.022, "cogs_ratio": 0.496, "cost_of_sales": 6326939, "gross_profit": 6428986, "opex_base": 0.233, "opex_shift": -0.004, "opex_share": 0.229, "operating_expenses": 2921107, "ebit": 3507879, "base_assets": 20043370, "assets_factor": 1.008, "total_assets": 20203717, "current_share": 0.538, "current_assets": 10869600, "leverage_base": 0.35, "leverage_shift": 0.019, "leverage": 0.369, "total_liabilities": 7455172, "current_liability_share": 0.443, "current_liabilities": 3302641, "equity": 12748545, "working_capital": 7566959, "retained_share": 0.234, "retained_earnings": 4727670 }, { "id": 552, "company_id": 111, "fiscal_year": 2022, "base_revenue": 5017028, "year_scale": 0.927, "revenue": 4650785, "cogs_base": 0.735, "cogs_shift": -0.014, "cogs_ratio": 0.721, "cost_of_sales": 3353216, "gross_profit": 1297569, "opex_base": 0.099, "opex_shift": -0.01, "opex_share": 0.089, "operating_expenses": 413920, "ebit": 883649, "base_assets": 10736440, "assets_factor": 0.995, "total_assets": 10682758, "current_share": 0.335, "current_assets": 3578724, "leverage_base": 0.567, "leverage_shift": -0.037, "leverage": 0.53, "total_liabilities": 5661862, "current_liability_share": 0.503, "current_liabilities": 2847917, "equity": 5020896, "working_capital": 730807, "retained_share": -0.236, "retained_earnings": -2521131 }, { "id": 553, "company_id": 16, "fiscal_year": 2022, "base_revenue": 86176973, "year_scale": 0.976, "revenue": 84108726, "cogs_base": 0.712, "cogs_shift": -0.02, "cogs_ratio": 0.692, "cost_of_sales": 58203238, "gross_profit": 25905488, "opex_base": 0.238, "opex_shift": 0.016, "opex_share": 0.254, "operating_expenses": 21363616, "ebit": 4541872, "base_assets": 143915545, "assets_factor": 1.021, "total_assets": 146937771, "current_share": 0.375, "current_assets": 55101664, "leverage_base": 0.584, "leverage_shift": -0.045, "leverage": 0.539, "total_liabilities": 79199459, "current_liability_share": 0.585, "current_liabilities": 46331684, "equity": 67738312, "working_capital": 8769980, "retained_share": -0.052, "retained_earnings": -7640764 }, { "id": 554, "company_id": 14, "fiscal_year": 2020, "base_revenue": 273050846, "year_scale": 1.031, "revenue": 281515422, "cogs_base": 0.678, "cogs_shift": -0.021, "cogs_ratio": 0.657, "cost_of_sales": 184955632, "gross_profit": 96559790, "opex_base": 0.283, "opex_shift": -0.005, "opex_share": 0.278, "operating_expenses": 78261287, "ebit": 18298503, "base_assets": 491491523, "assets_factor": 1.037, "total_assets": 509676709, "current_share": 0.567, "current_assets": 288986694, "leverage_base": 0.277, "leverage_shift": 0.046, "leverage": 0.323, "total_liabilities": 164625577, "current_liability_share": 0.715, "current_liabilities": 117707288, "equity": 345051132, "working_capital": 171279406, "retained_share": 0.403, "retained_earnings": 205399714 }, { "id": 555, "company_id": 27, "fiscal_year": 2022, "base_revenue": 405654416, "year_scale": 1.09, "revenue": 442163313, "cogs_base": 0.663, "cogs_shift": -0.033, "cogs_ratio": 0.63, "cost_of_sales": 278562887, "gross_profit": 163600426, "opex_base": 0.115, "opex_shift": 0.026, "opex_share": 0.141, "operating_expenses": 62345027, "ebit": 101255399, "base_assets": 429993681, "assets_factor": 1.053, "total_assets": 452783346, "current_share": 0.348, "current_assets": 157568604, "leverage_base": 0.316, "leverage_shift": -0.04, "leverage": 0.276, "total_liabilities": 124968203, "current_liability_share": 0.67, "current_liabilities": 83728696, "equity": 327815143, "working_capital": 73839908, "retained_share": -0.251, "retained_earnings": -113648620 }, { "id": 556, "company_id": 5, "fiscal_year": 2022, "base_revenue": 203583458, "year_scale": 1.067, "revenue": 217223550, "cogs_base": 0.676, "cogs_shift": 0.012, "cogs_ratio": 0.688, "cost_of_sales": 149449802, "gross_profit": 67773748, "opex_base": 0.113, "opex_shift": 0, "opex_share": 0.113, "operating_expenses": 24546261, "ebit": 43227487, "base_assets": 386808570, "assets_factor": 1.132, "total_assets": 437867301, "current_share": 0.193, "current_assets": 84508389, "leverage_base": 0.896, "leverage_shift": 0.062, "leverage": 0.958, "total_liabilities": 419476874, "current_liability_share": 0.492, "current_liabilities": 206382622, "equity": 18390427, "working_capital": -121874233, "retained_share": -0.062, "retained_earnings": -27147773 }, { "id": 557, "company_id": 36, "fiscal_year": 2022, "base_revenue": 828735375, "year_scale": 0.988, "revenue": 818790551, "cogs_base": 0.583, "cogs_shift": -0.012, "cogs_ratio": 0.571, "cost_of_sales": 467529405, "gross_profit": 351261146, "opex_base": 0.113, "opex_shift": -0.018, "opex_share": 0.095, "operating_expenses": 77785102, "ebit": 273476044, "base_assets": 737574484, "assets_factor": 1.008, "total_assets": 743475080, "current_share": 0.324, "current_assets": 240885926, "leverage_base": 0.617, "leverage_shift": -0.078, "leverage": 0.539, "total_liabilities": 400733068, "current_liability_share": 0.613, "current_liabilities": 245649371, "equity": 342742012, "working_capital": -4763445, "retained_share": -0.16, "retained_earnings": -118956013 }, { "id": 558, "company_id": 84, "fiscal_year": 2023, "base_revenue": 30938986, "year_scale": 0.956, "revenue": 29577671, "cogs_base": 0.807, "cogs_shift": 0.021, "cogs_ratio": 0.828, "cost_of_sales": 24490312, "gross_profit": 5087359, "opex_base": 0.179, "opex_shift": -0.027, "opex_share": 0.152, "operating_expenses": 4495806, "ebit": 591553, "base_assets": 30320206, "assets_factor": 1.065, "total_assets": 32291019, "current_share": 0.587, "current_assets": 18954828, "leverage_base": 1.013, "leverage_shift": 0.047, "leverage": 1.06, "total_liabilities": 34228480, "current_liability_share": 0.457, "current_liabilities": 15642415, "equity": -1937461, "working_capital": 3312413, "retained_share": 0.154, "retained_earnings": 4972817 }, { "id": 559, "company_id": 149, "fiscal_year": 2021, "base_revenue": 795045356, "year_scale": 0.845, "revenue": 671813326, "cogs_base": 0.663, "cogs_shift": 0.015, "cogs_ratio": 0.678, "cost_of_sales": 455489435, "gross_profit": 216323891, "opex_base": 0.157, "opex_shift": 0.001, "opex_share": 0.158, "operating_expenses": 106146506, "ebit": 110177385, "base_assets": 1049459870, "assets_factor": 1.063, "total_assets": 1115575842, "current_share": 0.492, "current_assets": 548863314, "leverage_base": 0.422, "leverage_shift": 0.01, "leverage": 0.432, "total_liabilities": 481928764, "current_liability_share": 0.706, "current_liabilities": 340241707, "equity": 633647078, "working_capital": 208621607, "retained_share": 0.27, "retained_earnings": 301205477 }, { "id": 560, "company_id": 2, "fiscal_year": 2023, "base_revenue": 76982381, "year_scale": 1.003, "revenue": 77213328, "cogs_base": 0.759, "cogs_shift": -0.012, "cogs_ratio": 0.747, "cost_of_sales": 57678356, "gross_profit": 19534972, "opex_base": 0.14, "opex_shift": -0.025, "opex_share": 0.115, "operating_expenses": 8879533, "ebit": 10655439, "base_assets": 73903086, "assets_factor": 0.99, "total_assets": 73164055, "current_share": 0.151, "current_assets": 11047772, "leverage_base": 0.693, "leverage_shift": -0.057, "leverage": 0.636, "total_liabilities": 46532339, "current_liability_share": 0.61, "current_liabilities": 28384727, "equity": 26631716, "working_capital": -17336955, "retained_share": 0.386, "retained_earnings": 28241325 }, { "id": 561, "company_id": 15, "fiscal_year": 2022, "base_revenue": 7068720, "year_scale": 0.959, "revenue": 6778902, "cogs_base": 0.712, "cogs_shift": 0.018, "cogs_ratio": 0.73, "cost_of_sales": 4948598, "gross_profit": 1830304, "opex_base": 0.211, "opex_shift": -0.003, "opex_share": 0.208, "operating_expenses": 1410012, "ebit": 420292, "base_assets": 12158198, "assets_factor": 1.149, "total_assets": 13969770, "current_share": 0.591, "current_assets": 8256134, "leverage_base": 0.358, "leverage_shift": 0.069, "leverage": 0.427, "total_liabilities": 5965092, "current_liability_share": 0.255, "current_liabilities": 1521098, "equity": 8004678, "working_capital": 6735036, "retained_share": 0.152, "retained_earnings": 2123405 }, { "id": 562, "company_id": 53, "fiscal_year": 2022, "base_revenue": 426799385, "year_scale": 1.156, "revenue": 493380089, "cogs_base": 0.588, "cogs_shift": -0.035, "cogs_ratio": 0.553, "cost_of_sales": 272839189, "gross_profit": 220540900, "opex_base": 0.198, "opex_shift": 0.012, "opex_share": 0.21, "operating_expenses": 103609819, "ebit": 116931081, "base_assets": 802382844, "assets_factor": 0.935, "total_assets": 750227959, "current_share": 0.185, "current_assets": 138792172, "leverage_base": 1.034, "leverage_shift": 0.038, "leverage": 1.072, "total_liabilities": 804244372, "current_liability_share": 0.312, "current_liabilities": 250924244, "equity": -54016413, "working_capital": -112132072, "retained_share": 0.292, "retained_earnings": 219066564 }, { "id": 563, "company_id": 7, "fiscal_year": 2022, "base_revenue": 730840846, "year_scale": 1.035, "revenue": 756420276, "cogs_base": 0.841, "cogs_shift": -0.02, "cogs_ratio": 0.821, "cost_of_sales": 621021047, "gross_profit": 135399229, "opex_base": 0.151, "opex_shift": -0.014, "opex_share": 0.137, "operating_expenses": 103629578, "ebit": 31769651, "base_assets": 1680933946, "assets_factor": 1.105, "total_assets": 1857432010, "current_share": 0.219, "current_assets": 406777610, "leverage_base": 0.662, "leverage_shift": 0.075, "leverage": 0.737, "total_liabilities": 1368927391, "current_liability_share": 0.263, "current_liabilities": 360027904, "equity": 488504619, "working_capital": 46749706, "retained_share": 0.1, "retained_earnings": 185743201 }, { "id": 564, "company_id": 72, "fiscal_year": 2023, "base_revenue": 831452844, "year_scale": 0.988, "revenue": 821475410, "cogs_base": 0.629, "cogs_shift": -0.03, "cogs_ratio": 0.599, "cost_of_sales": 492063771, "gross_profit": 329411639, "opex_base": 0.241, "opex_shift": -0.012, "opex_share": 0.229, "operating_expenses": 188117869, "ebit": 141293770, "base_assets": 1014372470, "assets_factor": 0.957, "total_assets": 970754454, "current_share": 0.277, "current_assets": 268898984, "leverage_base": 0.355, "leverage_shift": -0.054, "leverage": 0.301, "total_liabilities": 292197091, "current_liability_share": 0.356, "current_liabilities": 104022164, "equity": 678557363, "working_capital": 164876820, "retained_share": 0.387, "retained_earnings": 375681974 }, { "id": 565, "company_id": 94, "fiscal_year": 2022, "base_revenue": 31794044, "year_scale": 0.897, "revenue": 28519257, "cogs_base": 0.823, "cogs_shift": -0.015, "cogs_ratio": 0.808, "cost_of_sales": 23043560, "gross_profit": 5475697, "opex_base": 0.317, "opex_shift": 0.013, "opex_share": 0.33, "operating_expenses": 9411355, "ebit": -3935658, "base_assets": 68993075, "assets_factor": 1.034, "total_assets": 71338840, "current_share": 0.296, "current_assets": 21116297, "leverage_base": 0.488, "leverage_shift": 0.08, "leverage": 0.568, "total_liabilities": 40520461, "current_liability_share": 0.508, "current_liabilities": 20584394, "equity": 30818379, "working_capital": 531903, "retained_share": 0.169, "retained_earnings": 12056264 }, { "id": 566, "company_id": 113, "fiscal_year": 2021, "base_revenue": 678851587, "year_scale": 1.006, "revenue": 682924697, "cogs_base": 0.677, "cogs_shift": -0.008, "cogs_ratio": 0.669, "cost_of_sales": 456876622, "gross_profit": 226048075, "opex_base": 0.131, "opex_shift": 0.013, "opex_share": 0.144, "operating_expenses": 98341156, "ebit": 127706919, "base_assets": 1065796992, "assets_factor": 0.989, "total_assets": 1054073225, "current_share": 0.566, "current_assets": 596605445, "leverage_base": 0.375, "leverage_shift": -0.054, "leverage": 0.321, "total_liabilities": 338357505, "current_liability_share": 0.571, "current_liabilities": 193202135, "equity": 715715720, "working_capital": 403403310, "retained_share": -0.184, "retained_earnings": -193949473 }, { "id": 567, "company_id": 98, "fiscal_year": 2022, "base_revenue": 98799695, "year_scale": 1.032, "revenue": 101961285, "cogs_base": 0.705, "cogs_shift": -0.01, "cogs_ratio": 0.695, "cost_of_sales": 70863093, "gross_profit": 31098192, "opex_base": 0.088, "opex_shift": 0.006, "opex_share": 0.094, "operating_expenses": 9584361, "ebit": 21513831, "base_assets": 54339832, "assets_factor": 1.052, "total_assets": 57165503, "current_share": 0.441, "current_assets": 25209987, "leverage_base": 0.493, "leverage_shift": 0.021, "leverage": 0.514, "total_liabilities": 29383069, "current_liability_share": 0.378, "current_liabilities": 11106800, "equity": 27782434, "working_capital": 14103187, "retained_share": 0.203, "retained_earnings": 11604597 }, { "id": 568, "company_id": 96, "fiscal_year": 2023, "base_revenue": 10467805, "year_scale": 1.075, "revenue": 11252890, "cogs_base": 0.627, "cogs_shift": -0.022, "cogs_ratio": 0.605, "cost_of_sales": 6807998, "gross_profit": 4444892, "opex_base": 0.167, "opex_shift": -0.026, "opex_share": 0.141, "operating_expenses": 1586657, "ebit": 2858235, "base_assets": 16957844, "assets_factor": 0.96, "total_assets": 16279530, "current_share": 0.46, "current_assets": 7488584, "leverage_base": 0.851, "leverage_shift": 0.041, "leverage": 0.892, "total_liabilities": 14521341, "current_liability_share": 0.595, "current_liabilities": 8640198, "equity": 1758189, "working_capital": -1151614, "retained_share": -0.02, "retained_earnings": -325591 }, { "id": 569, "company_id": 43, "fiscal_year": 2022, "base_revenue": 255453020, "year_scale": 0.891, "revenue": 227608641, "cogs_base": 0.827, "cogs_shift": 0.025, "cogs_ratio": 0.852, "cost_of_sales": 193922562, "gross_profit": 33686079, "opex_base": 0.14, "opex_shift": -0.001, "opex_share": 0.139, "operating_expenses": 31637601, "ebit": 2048478, "base_assets": 166044463, "assets_factor": 1.036, "total_assets": 172022064, "current_share": 0.396, "current_assets": 68120737, "leverage_base": 0.676, "leverage_shift": -0.057, "leverage": 0.619, "total_liabilities": 106481658, "current_liability_share": 0.479, "current_liabilities": 51004714, "equity": 65540406, "working_capital": 17116023, "retained_share": 0.438, "retained_earnings": 75345664 }, { "id": 570, "company_id": 42, "fiscal_year": 2023, "base_revenue": 11065082, "year_scale": 1.151, "revenue": 12735909, "cogs_base": 0.712, "cogs_shift": -0.009, "cogs_ratio": 0.703, "cost_of_sales": 8953344, "gross_profit": 3782565, "opex_base": 0.129, "opex_shift": 0.019, "opex_share": 0.148, "operating_expenses": 1884915, "ebit": 1897650, "base_assets": 13610051, "assets_factor": 1.014, "total_assets": 13800592, "current_share": 0.293, "current_assets": 4043573, "leverage_base": 0.399, "leverage_shift": -0.012, "leverage": 0.387, "total_liabilities": 5340829, "current_liability_share": 0.207, "current_liabilities": 1105552, "equity": 8459763, "working_capital": 2938021, "retained_share": 0.032, "retained_earnings": 441619 }, { "id": 571, "company_id": 47, "fiscal_year": 2022, "base_revenue": 348862873, "year_scale": 1.112, "revenue": 387935515, "cogs_base": 0.677, "cogs_shift": 0.025, "cogs_ratio": 0.702, "cost_of_sales": 272330732, "gross_profit": 115604783, "opex_base": 0.311, "opex_shift": -0.028, "opex_share": 0.283, "operating_expenses": 109785751, "ebit": 5819032, "base_assets": 526782938, "assets_factor": 1.045, "total_assets": 550488170, "current_share": 0.452, "current_assets": 248820653, "leverage_base": 0.815, "leverage_shift": 0.072, "leverage": 0.887, "total_liabilities": 488283007, "current_liability_share": 0.643, "current_liabilities": 313965974, "equity": 62205163, "working_capital": -65145321, "retained_share": -0.053, "retained_earnings": -29175873 }, { "id": 572, "company_id": 126, "fiscal_year": 2020, "base_revenue": 4357058, "year_scale": 0.915, "revenue": 3986708, "cogs_base": 0.845, "cogs_shift": -0.022, "cogs_ratio": 0.823, "cost_of_sales": 3281061, "gross_profit": 705647, "opex_base": 0.264, "opex_shift": 0.015, "opex_share": 0.279, "operating_expenses": 1112292, "ebit": -406645, "base_assets": 2570664, "assets_factor": 1.024, "total_assets": 2632360, "current_share": 0.362, "current_assets": 952914, "leverage_base": 1.027, "leverage_shift": -0.008, "leverage": 1.019, "total_liabilities": 2682375, "current_liability_share": 0.722, "current_liabilities": 1936675, "equity": -50015, "working_capital": -983761, "retained_share": -0.1, "retained_earnings": -263236 }, { "id": 573, "company_id": 112, "fiscal_year": 2022, "base_revenue": 479763023, "year_scale": 0.94, "revenue": 450977242, "cogs_base": 0.716, "cogs_shift": -0.034, "cogs_ratio": 0.682, "cost_of_sales": 307566479, "gross_profit": 143410763, "opex_base": 0.111, "opex_shift": 0.017, "opex_share": 0.128, "operating_expenses": 57725087, "ebit": 85685676, "base_assets": 642882451, "assets_factor": 0.932, "total_assets": 599166444, "current_share": 0.291, "current_assets": 174357435, "leverage_base": 0.703, "leverage_shift": -0.072, "leverage": 0.631, "total_liabilities": 378074026, "current_liability_share": 0.737, "current_liabilities": 278640557, "equity": 221092418, "working_capital": -104283122, "retained_share": 0.299, "retained_earnings": 179150767 }, { "id": 574, "company_id": 78, "fiscal_year": 2022, "base_revenue": 632803211, "year_scale": 1.03, "revenue": 651787307, "cogs_base": 0.6, "cogs_shift": -0.027, "cogs_ratio": 0.573, "cost_of_sales": 373474127, "gross_profit": 278313180, "opex_base": 0.274, "opex_shift": -0.02, "opex_share": 0.254, "operating_expenses": 165553976, "ebit": 112759204, "base_assets": 1398495096, "assets_factor": 1.018, "total_assets": 1423668008, "current_share": 0.322, "current_assets": 458421099, "leverage_base": 0.267, "leverage_shift": 0.079, "leverage": 0.346, "total_liabilities": 492589131, "current_liability_share": 0.721, "current_liabilities": 355156763, "equity": 931078877, "working_capital": 103264336, "retained_share": -0.286, "retained_earnings": -407169050 }, { "id": 575, "company_id": 117, "fiscal_year": 2023, "base_revenue": 550447768, "year_scale": 1.123, "revenue": 618152843, "cogs_base": 0.589, "cogs_shift": 0.002, "cogs_ratio": 0.591, "cost_of_sales": 365328330, "gross_profit": 252824513, "opex_base": 0.299, "opex_shift": 0.015, "opex_share": 0.314, "operating_expenses": 194099993, "ebit": 58724520, "base_assets": 599988067, "assets_factor": 1.039, "total_assets": 623387602, "current_share": 0.226, "current_assets": 140885598, "leverage_base": 0.864, "leverage_shift": 0.059, "leverage": 0.923, "total_liabilities": 575386757, "current_liability_share": 0.639, "current_liabilities": 367672138, "equity": 48000845, "working_capital": -226786540, "retained_share": 0.35, "retained_earnings": 218185661 }, { "id": 576, "company_id": 113, "fiscal_year": 2022, "base_revenue": 678851587, "year_scale": 0.993, "revenue": 674099626, "cogs_base": 0.677, "cogs_shift": 0.028, "cogs_ratio": 0.705, "cost_of_sales": 475240236, "gross_profit": 198859390, "opex_base": 0.131, "opex_shift": 0.015, "opex_share": 0.146, "operating_expenses": 98418545, "ebit": 100440845, "base_assets": 1065796992, "assets_factor": 0.999, "total_assets": 1064731195, "current_share": 0.288, "current_assets": 306642584, "leverage_base": 0.375, "leverage_shift": 0.048, "leverage": 0.423, "total_liabilities": 450381295, "current_liability_share": 0.568, "current_liabilities": 255816576, "equity": 614349900, "working_capital": 50826008, "retained_share": -0.184, "retained_earnings": -195910540 }, { "id": 577, "company_id": 143, "fiscal_year": 2021, "base_revenue": 9799587, "year_scale": 1.04, "revenue": 10191570, "cogs_base": 0.709, "cogs_shift": 0.002, "cogs_ratio": 0.711, "cost_of_sales": 7246206, "gross_profit": 2945364, "opex_base": 0.187, "opex_shift": 0.021, "opex_share": 0.208, "operating_expenses": 2119847, "ebit": 825517, "base_assets": 14405393, "assets_factor": 1.032, "total_assets": 14866366, "current_share": 0.337, "current_assets": 5009965, "leverage_base": 0.967, "leverage_shift": 0.075, "leverage": 1.042, "total_liabilities": 15490753, "current_liability_share": 0.445, "current_liabilities": 6893385, "equity": -624387, "working_capital": -1883420, "retained_share": -0.063, "retained_earnings": -936581 }, { "id": 578, "company_id": 133, "fiscal_year": 2023, "base_revenue": 830786585, "year_scale": 1.104, "revenue": 917188390, "cogs_base": 0.556, "cogs_shift": -0.012, "cogs_ratio": 0.544, "cost_of_sales": 498950484, "gross_profit": 418237906, "opex_base": 0.196, "opex_shift": -0.003, "opex_share": 0.193, "operating_expenses": 177017359, "ebit": 241220547, "base_assets": 714476463, "assets_factor": 1.072, "total_assets": 765918768, "current_share": 0.277, "current_assets": 212159499, "leverage_base": 0.834, "leverage_shift": 0.04, "leverage": 0.874, "total_liabilities": 669413003, "current_liability_share": 0.32, "current_liabilities": 214212161, "equity": 96505765, "working_capital": -2052662, "retained_share": 0.382, "retained_earnings": 292580969 }, { "id": 579, "company_id": 68, "fiscal_year": 2021, "base_revenue": 331046182, "year_scale": 1.097, "revenue": 363157662, "cogs_base": 0.766, "cogs_shift": -0.029, "cogs_ratio": 0.737, "cost_of_sales": 267647197, "gross_profit": 95510465, "opex_base": 0.292, "opex_shift": -0.024, "opex_share": 0.268, "operating_expenses": 97326253, "ebit": -1815788, "base_assets": 248284637, "assets_factor": 0.96, "total_assets": 238353252, "current_share": 0.438, "current_assets": 104398724, "leverage_base": 0.628, "leverage_shift": 0.017, "leverage": 0.645, "total_liabilities": 153737848, "current_liability_share": 0.361, "current_liabilities": 55499363, "equity": 84615404, "working_capital": 48899361, "retained_share": 0.2, "retained_earnings": 47670650 }, { "id": 580, "company_id": 93, "fiscal_year": 2021, "base_revenue": 587768671, "year_scale": 1.059, "revenue": 622447023, "cogs_base": 0.663, "cogs_shift": 0.037, "cogs_ratio": 0.7, "cost_of_sales": 435712916, "gross_profit": 186734107, "opex_base": 0.193, "opex_shift": 0.007, "opex_share": 0.2, "operating_expenses": 124489405, "ebit": 62244702, "base_assets": 446704190, "assets_factor": 1.056, "total_assets": 471719625, "current_share": 0.346, "current_assets": 163214990, "leverage_base": 0.588, "leverage_shift": 0.019, "leverage": 0.607, "total_liabilities": 286333812, "current_liability_share": 0.309, "current_liabilities": 88477148, "equity": 185385813, "working_capital": 74737842, "retained_share": 0.185, "retained_earnings": 87268131 }, { "id": 581, "company_id": 114, "fiscal_year": 2021, "base_revenue": 268040747, "year_scale": 1.064, "revenue": 285195355, "cogs_base": 0.541, "cogs_shift": -0.024, "cogs_ratio": 0.517, "cost_of_sales": 147445999, "gross_profit": 137749356, "opex_base": 0.221, "opex_shift": 0.019, "opex_share": 0.24, "operating_expenses": 68446885, "ebit": 69302471, "base_assets": 514638234, "assets_factor": 1.066, "total_assets": 548604357, "current_share": 0.303, "current_assets": 166227120, "leverage_base": 0.962, "leverage_shift": 0.04, "leverage": 1.002, "total_liabilities": 549701566, "current_liability_share": 0.702, "current_liabilities": 385890499, "equity": -1097209, "working_capital": -219663379, "retained_share": -0.11, "retained_earnings": -60346479 }, { "id": 582, "company_id": 144, "fiscal_year": 2022, "base_revenue": 30841743, "year_scale": 1.038, "revenue": 32013729, "cogs_base": 0.807, "cogs_shift": 0.014, "cogs_ratio": 0.821, "cost_of_sales": 26283272, "gross_profit": 5730457, "opex_base": 0.236, "opex_shift": -0.011, "opex_share": 0.225, "operating_expenses": 7203089, "ebit": -1472632, "base_assets": 57982477, "assets_factor": 1.094, "total_assets": 63432830, "current_share": 0.519, "current_assets": 32921639, "leverage_base": 1.036, "leverage_shift": 0.057, "leverage": 1.093, "total_liabilities": 69332083, "current_liability_share": 0.229, "current_liabilities": 15877047, "equity": -5899253, "working_capital": 17044592, "retained_share": 0.149, "retained_earnings": 9451492 }, { "id": 583, "company_id": 82, "fiscal_year": 2022, "base_revenue": 890687326, "year_scale": 0.967, "revenue": 861294644, "cogs_base": 0.845, "cogs_shift": -0.037, "cogs_ratio": 0.808, "cost_of_sales": 695926072, "gross_profit": 165368572, "opex_base": 0.109, "opex_shift": 0.03, "opex_share": 0.139, "operating_expenses": 119719956, "ebit": 45648616, "base_assets": 1113359158, "assets_factor": 0.991, "total_assets": 1103338926, "current_share": 0.514, "current_assets": 567116208, "leverage_base": 1.006, "leverage_shift": 0.042, "leverage": 1.048, "total_liabilities": 1156299194, "current_liability_share": 0.715, "current_liabilities": 826753924, "equity": -52960268, "working_capital": -259637716, "retained_share": 0.408, "retained_earnings": 450162282 }, { "id": 584, "company_id": 16, "fiscal_year": 2023, "base_revenue": 86176973, "year_scale": 1.052, "revenue": 90658176, "cogs_base": 0.712, "cogs_shift": -0.027, "cogs_ratio": 0.685, "cost_of_sales": 62100851, "gross_profit": 28557325, "opex_base": 0.238, "opex_shift": -0.001, "opex_share": 0.237, "operating_expenses": 21485988, "ebit": 7071337, "base_assets": 143915545, "assets_factor": 1.066, "total_assets": 153413971, "current_share": 0.529, "current_assets": 81155991, "leverage_base": 0.584, "leverage_shift": -0.052, "leverage": 0.532, "total_liabilities": 81616233, "current_liability_share": 0.556, "current_liabilities": 45378626, "equity": 71797738, "working_capital": 35777365, "retained_share": -0.052, "retained_earnings": -7977526 }, { "id": 585, "company_id": 77, "fiscal_year": 2023, "base_revenue": 151852088, "year_scale": 1.069, "revenue": 162329882, "cogs_base": 0.83, "cogs_shift": -0.025, "cogs_ratio": 0.805, "cost_of_sales": 130675555, "gross_profit": 31654327, "opex_base": 0.194, "opex_shift": -0.008, "opex_share": 0.186, "operating_expenses": 30193358, "ebit": 1460969, "base_assets": 164000255, "assets_factor": 0.96, "total_assets": 157440245, "current_share": 0.29, "current_assets": 45657671, "leverage_base": 0.845, "leverage_shift": -0.044, "leverage": 0.801, "total_liabilities": 126109636, "current_liability_share": 0.542, "current_liabilities": 68351423, "equity": 31330609, "working_capital": -22693752, "retained_share": 0.197, "retained_earnings": 31015728 }, { "id": 586, "company_id": 93, "fiscal_year": 2022, "base_revenue": 587768671, "year_scale": 1.002, "revenue": 588944208, "cogs_base": 0.663, "cogs_shift": -0.006, "cogs_ratio": 0.657, "cost_of_sales": 386936345, "gross_profit": 202007863, "opex_base": 0.193, "opex_shift": -0.015, "opex_share": 0.178, "operating_expenses": 104832069, "ebit": 97175794, "base_assets": 446704190, "assets_factor": 1.016, "total_assets": 453851457, "current_share": 0.187, "current_assets": 84870222, "leverage_base": 0.588, "leverage_shift": -0.056, "leverage": 0.532, "total_liabilities": 241448975, "current_liability_share": 0.607, "current_liabilities": 146559528, "equity": 212402482, "working_capital": -61689306, "retained_share": 0.185, "retained_earnings": 83962520 }, { "id": 587, "company_id": 14, "fiscal_year": 2021, "base_revenue": 273050846, "year_scale": 1.02, "revenue": 278511863, "cogs_base": 0.678, "cogs_shift": -0.036, "cogs_ratio": 0.642, "cost_of_sales": 178804616, "gross_profit": 99707247, "opex_base": 0.283, "opex_shift": 0.011, "opex_share": 0.294, "operating_expenses": 81882488, "ebit": 17824759, "base_assets": 491491523, "assets_factor": 1.061, "total_assets": 521472506, "current_share": 0.544, "current_assets": 283681043, "leverage_base": 0.277, "leverage_shift": -0.077, "leverage": 0.2, "total_liabilities": 104294501, "current_liability_share": 0.285, "current_liabilities": 29723933, "equity": 417178005, "working_capital": 253957110, "retained_share": 0.403, "retained_earnings": 210153420 }, { "id": 588, "company_id": 23, "fiscal_year": 2023, "base_revenue": 2203565, "year_scale": 0.889, "revenue": 1958969, "cogs_base": 0.567, "cogs_shift": -0.034, "cogs_ratio": 0.533, "cost_of_sales": 1044130, "gross_profit": 914839, "opex_base": 0.147, "opex_shift": 0.03, "opex_share": 0.177, "operating_expenses": 346738, "ebit": 568101, "base_assets": 4495273, "assets_factor": 1.042, "total_assets": 4684074, "current_share": 0.5, "current_assets": 2342037, "leverage_base": 0.629, "leverage_shift": 0.039, "leverage": 0.668, "total_liabilities": 3128961, "current_liability_share": 0.712, "current_liabilities": 2227820, "equity": 1555113, "working_capital": 114217, "retained_share": -0.194, "retained_earnings": -908710 }, { "id": 589, "company_id": 69, "fiscal_year": 2022, "base_revenue": 861042351, "year_scale": 1.047, "revenue": 901511341, "cogs_base": 0.531, "cogs_shift": -0.025, "cogs_ratio": 0.506, "cost_of_sales": 456164739, "gross_profit": 445346602, "opex_base": 0.237, "opex_shift": 0.025, "opex_share": 0.262, "operating_expenses": 236195971, "ebit": 209150631, "base_assets": 628560916, "assets_factor": 1.04, "total_assets": 653703353, "current_share": 0.472, "current_assets": 308547983, "leverage_base": 0.273, "leverage_shift": 0.013, "leverage": 0.286, "total_liabilities": 186959159, "current_liability_share": 0.586, "current_liabilities": 109558067, "equity": 466744194, "working_capital": 198989916, "retained_share": 0.19, "retained_earnings": 124203637 }, { "id": 590, "company_id": 99, "fiscal_year": 2023, "base_revenue": 8924519, "year_scale": 1.038, "revenue": 9263651, "cogs_base": 0.772, "cogs_shift": -0.015, "cogs_ratio": 0.757, "cost_of_sales": 7012584, "gross_profit": 2251067, "opex_base": 0.171, "opex_shift": 0.03, "opex_share": 0.201, "operating_expenses": 1861994, "ebit": 389073, "base_assets": 17135076, "assets_factor": 0.978, "total_assets": 16758104, "current_share": 0.52, "current_assets": 8714214, "leverage_base": 0.89, "leverage_shift": 0.045, "leverage": 0.935, "total_liabilities": 15668827, "current_liability_share": 0.476, "current_liabilities": 7458362, "equity": 1089277, "working_capital": 1255852, "retained_share": 0.351, "retained_earnings": 5882095 }, { "id": 591, "company_id": 25, "fiscal_year": 2022, "base_revenue": 19188936, "year_scale": 1.092, "revenue": 20954318, "cogs_base": 0.563, "cogs_shift": -0.007, "cogs_ratio": 0.556, "cost_of_sales": 11650601, "gross_profit": 9303717, "opex_base": 0.089, "opex_shift": -0.023, "opex_share": 0.066, "operating_expenses": 1382985, "ebit": 7920732, "base_assets": 34348195, "assets_factor": 1.039, "total_assets": 35687775, "current_share": 0.17, "current_assets": 6066922, "leverage_base": 1.036, "leverage_shift": -0.057, "leverage": 0.979, "total_liabilities": 34938332, "current_liability_share": 0.611, "current_liabilities": 21347321, "equity": 749443, "working_capital": -15280399, "retained_share": -0.101, "retained_earnings": -3604465 }, { "id": 592, "company_id": 121, "fiscal_year": 2023, "base_revenue": 338836855, "year_scale": 1.154, "revenue": 391017731, "cogs_base": 0.671, "cogs_shift": 0.016, "cogs_ratio": 0.687, "cost_of_sales": 268629181, "gross_profit": 122388550, "opex_base": 0.083, "opex_shift": -0.021, "opex_share": 0.062, "operating_expenses": 24243099, "ebit": 98145451, "base_assets": 450653017, "assets_factor": 1.017, "total_assets": 458314118, "current_share": 0.292, "current_assets": 133827722, "leverage_base": 0.52, "leverage_shift": -0.056, "leverage": 0.464, "total_liabilities": 212657751, "current_liability_share": 0.715, "current_liabilities": 152050292, "equity": 245656367, "working_capital": -18222570, "retained_share": -0.168, "retained_earnings": -76996772 }, { "id": 593, "company_id": 71, "fiscal_year": 2022, "base_revenue": 2137798, "year_scale": 0.981, "revenue": 2097180, "cogs_base": 0.556, "cogs_shift": 0.001, "cogs_ratio": 0.557, "cost_of_sales": 1168129, "gross_profit": 929051, "opex_base": 0.288, "opex_shift": 0.005, "opex_share": 0.293, "operating_expenses": 614474, "ebit": 314577, "base_assets": 3420477, "assets_factor": 0.977, "total_assets": 3341806, "current_share": 0.29, "current_assets": 969124, "leverage_base": 0.904, "leverage_shift": 0.006, "leverage": 0.91, "total_liabilities": 3041043, "current_liability_share": 0.485, "current_liabilities": 1474906, "equity": 300763, "working_capital": -505782, "retained_share": -0.267, "retained_earnings": -892262 }, { "id": 594, "company_id": 53, "fiscal_year": 2023, "base_revenue": 426799385, "year_scale": 1.162, "revenue": 495940885, "cogs_base": 0.588, "cogs_shift": -0.011, "cogs_ratio": 0.577, "cost_of_sales": 286157891, "gross_profit": 209782994, "opex_base": 0.198, "opex_shift": 0.026, "opex_share": 0.224, "operating_expenses": 111090758, "ebit": 98692236, "base_assets": 802382844, "assets_factor": 0.98, "total_assets": 786335187, "current_share": 0.476, "current_assets": 374295549, "leverage_base": 1.034, "leverage_shift": -0.015, "leverage": 1.019, "total_liabilities": 801275556, "current_liability_share": 0.562, "current_liabilities": 450316862, "equity": -14940369, "working_capital": -76021313, "retained_share": 0.292, "retained_earnings": 229609875 }, { "id": 595, "company_id": 32, "fiscal_year": 2023, "base_revenue": 19995718, "year_scale": 1.025, "revenue": 20495611, "cogs_base": 0.8, "cogs_shift": 0.03, "cogs_ratio": 0.83, "cost_of_sales": 17011357, "gross_profit": 3484254, "opex_base": 0.109, "opex_shift": 0.017, "opex_share": 0.126, "operating_expenses": 2582447, "ebit": 901807, "base_assets": 16996360, "assets_factor": 1.113, "total_assets": 18916949, "current_share": 0.276, "current_assets": 5221078, "leverage_base": 0.783, "leverage_shift": -0.003, "leverage": 0.78, "total_liabilities": 14755220, "current_liability_share": 0.52, "current_liabilities": 7672714, "equity": 4161729, "working_capital": -2451636, "retained_share": -0.004, "retained_earnings": -75668 }, { "id": 596, "company_id": 92, "fiscal_year": 2020, "base_revenue": 2060190, "year_scale": 1.209, "revenue": 2490770, "cogs_base": 0.767, "cogs_shift": -0.034, "cogs_ratio": 0.733, "cost_of_sales": 1825734, "gross_profit": 665036, "opex_base": 0.192, "opex_shift": -0.009, "opex_share": 0.183, "operating_expenses": 455811, "ebit": 209225, "base_assets": 2822460, "assets_factor": 1.044, "total_assets": 2946648, "current_share": 0.517, "current_assets": 1523417, "leverage_base": 0.683, "leverage_shift": 0.052, "leverage": 0.735, "total_liabilities": 2165786, "current_liability_share": 0.458, "current_liabilities": 991930, "equity": 780862, "working_capital": 531487, "retained_share": 0.081, "retained_earnings": 238678 }, { "id": 597, "company_id": 134, "fiscal_year": 2023, "base_revenue": 390102239, "year_scale": 0.993, "revenue": 387371523, "cogs_base": 0.616, "cogs_shift": -0.025, "cogs_ratio": 0.591, "cost_of_sales": 228936570, "gross_profit": 158434953, "opex_base": 0.231, "opex_shift": -0.006, "opex_share": 0.225, "operating_expenses": 87158593, "ebit": 71276360, "base_assets": 557846202, "assets_factor": 0.873, "total_assets": 486999734, "current_share": 0.251, "current_assets": 122236933, "leverage_base": 0.375, "leverage_shift": 0.009, "leverage": 0.384, "total_liabilities": 187007898, "current_liability_share": 0.341, "current_liabilities": 63769693, "equity": 299991836, "working_capital": 58467240, "retained_share": -0.192, "retained_earnings": -93503949 }, { "id": 598, "company_id": 100, "fiscal_year": 2020, "base_revenue": 390623010, "year_scale": 0.929, "revenue": 362888776, "cogs_base": 0.7, "cogs_shift": 0.023, "cogs_ratio": 0.723, "cost_of_sales": 262368585, "gross_profit": 100520191, "opex_base": 0.141, "opex_shift": 0.011, "opex_share": 0.152, "operating_expenses": 55159094, "ebit": 45361097, "base_assets": 496091223, "assets_factor": 1.049, "total_assets": 520399693, "current_share": 0.45, "current_assets": 234179862, "leverage_base": 0.851, "leverage_shift": -0.07, "leverage": 0.781, "total_liabilities": 406432160, "current_liability_share": 0.451, "current_liabilities": 183300904, "equity": 113967533, "working_capital": 50878958, "retained_share": 0.325, "retained_earnings": 169129900 }, { "id": 599, "company_id": 123, "fiscal_year": 2023, "base_revenue": 2454316, "year_scale": 1.027, "revenue": 2520583, "cogs_base": 0.77, "cogs_shift": 0.022, "cogs_ratio": 0.792, "cost_of_sales": 1996302, "gross_profit": 524281, "opex_base": 0.187, "opex_shift": 0.011, "opex_share": 0.198, "operating_expenses": 499075, "ebit": 25206, "base_assets": 3190611, "assets_factor": 1.044, "total_assets": 3330998, "current_share": 0.563, "current_assets": 1875352, "leverage_base": 0.703, "leverage_shift": 0.01, "leverage": 0.713, "total_liabilities": 2375002, "current_liability_share": 0.442, "current_liabilities": 1049751, "equity": 955996, "working_capital": 825601, "retained_share": -0.282, "retained_earnings": -939341 }, { "id": 600, "company_id": 27, "fiscal_year": 2023, "base_revenue": 405654416, "year_scale": 1.117, "revenue": 453115983, "cogs_base": 0.663, "cogs_shift": -0.023, "cogs_ratio": 0.64, "cost_of_sales": 289994229, "gross_profit": 163121754, "opex_base": 0.115, "opex_shift": -0.019, "opex_share": 0.096, "operating_expenses": 43499134, "ebit": 119622620, "base_assets": 429993681, "assets_factor": 1.078, "total_assets": 463533188, "current_share": 0.273, "current_assets": 126544560, "leverage_base": 0.316, "leverage_shift": -0.061, "leverage": 0.255, "total_liabilities": 118200963, "current_liability_share": 0.287, "current_liabilities": 33923676, "equity": 345332225, "working_capital": 92620884, "retained_share": -0.251, "retained_earnings": -116346830 }, { "id": 601, "company_id": 49, "fiscal_year": 2023, "base_revenue": 3735711, "year_scale": 0.958, "revenue": 3578811, "cogs_base": 0.512, "cogs_shift": 0.031, "cogs_ratio": 0.543, "cost_of_sales": 1943294, "gross_profit": 1635517, "opex_base": 0.219, "opex_shift": 0.026, "opex_share": 0.245, "operating_expenses": 876809, "ebit": 758708, "base_assets": 7695565, "assets_factor": 1.094, "total_assets": 8418948, "current_share": 0.403, "current_assets": 3392836, "leverage_base": 0.701, "leverage_shift": -0.075, "leverage": 0.626, "total_liabilities": 5270261, "current_liability_share": 0.373, "current_liabilities": 1965807, "equity": 3148687, "working_capital": 1427029, "retained_share": 0.044, "retained_earnings": 370434 }, { "id": 602, "company_id": 141, "fiscal_year": 2023, "base_revenue": 63594920, "year_scale": 1.021, "revenue": 64930413, "cogs_base": 0.625, "cogs_shift": 0.03, "cogs_ratio": 0.655, "cost_of_sales": 42529421, "gross_profit": 22400992, "opex_base": 0.108, "opex_shift": 0.017, "opex_share": 0.125, "operating_expenses": 8116302, "ebit": 14284690, "base_assets": 119558450, "assets_factor": 1.141, "total_assets": 136416191, "current_share": 0.551, "current_assets": 75165321, "leverage_base": 0.974, "leverage_shift": 0.069, "leverage": 1.043, "total_liabilities": 142282087, "current_liability_share": 0.476, "current_liabilities": 67726273, "equity": -5865896, "working_capital": 7439048, "retained_share": 0.099, "retained_earnings": 13505203 }, { "id": 603, "company_id": 114, "fiscal_year": 2022, "base_revenue": 268040747, "year_scale": 0.975, "revenue": 261339728, "cogs_base": 0.541, "cogs_shift": -0.016, "cogs_ratio": 0.525, "cost_of_sales": 137203357, "gross_profit": 124136371, "opex_base": 0.221, "opex_shift": 0.002, "opex_share": 0.223, "operating_expenses": 58278759, "ebit": 65857612, "base_assets": 514638234, "assets_factor": 1.031, "total_assets": 530592019, "current_share": 0.232, "current_assets": 123097348, "leverage_base": 0.962, "leverage_shift": -0.024, "leverage": 0.938, "total_liabilities": 497695314, "current_liability_share": 0.657, "current_liabilities": 326985821, "equity": 32896705, "working_capital": -203888473, "retained_share": -0.11, "retained_earnings": -58365122 }, { "id": 604, "company_id": 146, "fiscal_year": 2021, "base_revenue": 90595152, "year_scale": 0.987, "revenue": 89417415, "cogs_base": 0.677, "cogs_shift": 0.037, "cogs_ratio": 0.714, "cost_of_sales": 63844034, "gross_profit": 25573381, "opex_base": 0.164, "opex_shift": 0.007, "opex_share": 0.171, "operating_expenses": 15290378, "ebit": 10283003, "base_assets": 96030861, "assets_factor": 1.062, "total_assets": 101984774, "current_share": 0.463, "current_assets": 47218950, "leverage_base": 1.015, "leverage_shift": 0.009, "leverage": 1.024, "total_liabilities": 104432409, "current_liability_share": 0.505, "current_liabilities": 52738367, "equity": -2447635, "working_capital": -5519417, "retained_share": 0.065, "retained_earnings": 6629010 }, { "id": 605, "company_id": 88, "fiscal_year": 2023, "base_revenue": 534430894, "year_scale": 0.941, "revenue": 502899471, "cogs_base": 0.701, "cogs_shift": -0.022, "cogs_ratio": 0.679, "cost_of_sales": 341468741, "gross_profit": 161430730, "opex_base": 0.083, "opex_shift": 0.001, "opex_share": 0.084, "operating_expenses": 42243556, "ebit": 119187174, "base_assets": 1255912601, "assets_factor": 0.914, "total_assets": 1147904117, "current_share": 0.44, "current_assets": 505077811, "leverage_base": 0.309, "leverage_shift": -0.045, "leverage": 0.264, "total_liabilities": 303046687, "current_liability_share": 0.592, "current_liabilities": 179403639, "equity": 844857430, "working_capital": 325674172, "retained_share": 0.437, "retained_earnings": 501634099 }, { "id": 606, "company_id": 56, "fiscal_year": 2023, "base_revenue": 17316047, "year_scale": 1.069, "revenue": 18510854, "cogs_base": 0.5, "cogs_shift": 0.015, "cogs_ratio": 0.515, "cost_of_sales": 9533090, "gross_profit": 8977764, "opex_base": 0.215, "opex_shift": -0.022, "opex_share": 0.193, "operating_expenses": 3572595, "ebit": 5405169, "base_assets": 26320391, "assets_factor": 1.021, "total_assets": 26873119, "current_share": 0.385, "current_assets": 10346151, "leverage_base": 0.282, "leverage_shift": 0.038, "leverage": 0.32, "total_liabilities": 8599398, "current_liability_share": 0.597, "current_liabilities": 5133841, "equity": 18273721, "working_capital": 5212310, "retained_share": 0.121, "retained_earnings": 3251647 }, { "id": 607, "company_id": 73, "fiscal_year": 2023, "base_revenue": 2002236, "year_scale": 1.077, "revenue": 2156408, "cogs_base": 0.516, "cogs_shift": -0.009, "cogs_ratio": 0.507, "cost_of_sales": 1093299, "gross_profit": 1063109, "opex_base": 0.238, "opex_shift": -0.022, "opex_share": 0.216, "operating_expenses": 465784, "ebit": 597325, "base_assets": 1221364, "assets_factor": 0.984, "total_assets": 1201822, "current_share": 0.29, "current_assets": 348528, "leverage_base": 0.315, "leverage_shift": 0.054, "leverage": 0.369, "total_liabilities": 443472, "current_liability_share": 0.248, "current_liabilities": 109981, "equity": 758350, "working_capital": 238547, "retained_share": 0.174, "retained_earnings": 209117 }, { "id": 608, "company_id": 10, "fiscal_year": 2021, "base_revenue": 2015036, "year_scale": 1.128, "revenue": 2272961, "cogs_base": 0.8, "cogs_shift": 0.001, "cogs_ratio": 0.801, "cost_of_sales": 1820642, "gross_profit": 452319, "opex_base": 0.096, "opex_shift": 0.006, "opex_share": 0.102, "operating_expenses": 231842, "ebit": 220477, "base_assets": 3022554, "assets_factor": 1.038, "total_assets": 3137411, "current_share": 0.176, "current_assets": 552184, "leverage_base": 0.45, "leverage_shift": 0.054, "leverage": 0.504, "total_liabilities": 1581255, "current_liability_share": 0.225, "current_liabilities": 355782, "equity": 1556156, "working_capital": 196402, "retained_share": -0.251, "retained_earnings": -787490 }, { "id": 609, "company_id": 137, "fiscal_year": 2022, "base_revenue": 10308746, "year_scale": 0.987, "revenue": 10174732, "cogs_base": 0.846, "cogs_shift": 0.018, "cogs_ratio": 0.864, "cost_of_sales": 8790968, "gross_profit": 1383764, "opex_base": 0.21, "opex_shift": -0.026, "opex_share": 0.184, "operating_expenses": 1872151, "ebit": -488387, "base_assets": 21029842, "assets_factor": 1.137, "total_assets": 23910930, "current_share": 0.51, "current_assets": 12194574, "leverage_base": 0.789, "leverage_shift": -0.029, "leverage": 0.76, "total_liabilities": 18172307, "current_liability_share": 0.722, "current_liabilities": 13120406, "equity": 5738623, "working_capital": -925832, "retained_share": -0.049, "retained_earnings": -1171636 }, { "id": 610, "company_id": 106, "fiscal_year": 2022, "base_revenue": 53068403, "year_scale": 1.111, "revenue": 58958996, "cogs_base": 0.798, "cogs_shift": 0.006, "cogs_ratio": 0.804, "cost_of_sales": 47403033, "gross_profit": 11555963, "opex_base": 0.086, "opex_shift": 0.004, "opex_share": 0.09, "operating_expenses": 5306310, "ebit": 6249653, "base_assets": 63151400, "assets_factor": 0.985, "total_assets": 62204129, "current_share": 0.405, "current_assets": 25192672, "leverage_base": 0.939, "leverage_shift": -0.053, "leverage": 0.886, "total_liabilities": 55112858, "current_liability_share": 0.316, "current_liabilities": 17415663, "equity": 7091271, "working_capital": 7777009, "retained_share": 0.306, "retained_earnings": 19034463 }, { "id": 611, "company_id": 114, "fiscal_year": 2023, "base_revenue": 268040747, "year_scale": 1.01, "revenue": 270721154, "cogs_base": 0.541, "cogs_shift": 0.037, "cogs_ratio": 0.578, "cost_of_sales": 156476827, "gross_profit": 114244327, "opex_base": 0.221, "opex_shift": -0.008, "opex_share": 0.213, "operating_expenses": 57663606, "ebit": 56580721, "base_assets": 514638234, "assets_factor": 0.987, "total_assets": 507947937, "current_share": 0.291, "current_assets": 147812850, "leverage_base": 0.962, "leverage_shift": -0.03, "leverage": 0.932, "total_liabilities": 473407477, "current_liability_share": 0.458, "current_liabilities": 216820624, "equity": 34540460, "working_capital": -69007774, "retained_share": -0.11, "retained_earnings": -55874273 }, { "id": 612, "company_id": 95, "fiscal_year": 2022, "base_revenue": 3883362, "year_scale": 0.87, "revenue": 3378525, "cogs_base": 0.555, "cogs_shift": 0.027, "cogs_ratio": 0.582, "cost_of_sales": 1966302, "gross_profit": 1412223, "opex_base": 0.22, "opex_shift": -0.029, "opex_share": 0.191, "operating_expenses": 645298, "ebit": 766925, "base_assets": 6135712, "assets_factor": 1.026, "total_assets": 6295241, "current_share": 0.232, "current_assets": 1460496, "leverage_base": 0.326, "leverage_shift": 0.03, "leverage": 0.356, "total_liabilities": 2241106, "current_liability_share": 0.626, "current_liabilities": 1402932, "equity": 4054135, "working_capital": 57564, "retained_share": 0.375, "retained_earnings": 2360715 }, { "id": 613, "company_id": 5, "fiscal_year": 2023, "base_revenue": 203583458, "year_scale": 1.06, "revenue": 215798465, "cogs_base": 0.676, "cogs_shift": -0.028, "cogs_ratio": 0.648, "cost_of_sales": 139837405, "gross_profit": 75961060, "opex_base": 0.113, "opex_shift": 0.02, "opex_share": 0.133, "operating_expenses": 28701196, "ebit": 47259864, "base_assets": 386808570, "assets_factor": 1.07, "total_assets": 413885170, "current_share": 0.262, "current_assets": 108437915, "leverage_base": 0.896, "leverage_shift": 0.011, "leverage": 0.907, "total_liabilities": 375393849, "current_liability_share": 0.687, "current_liabilities": 257895574, "equity": 38491321, "working_capital": -149457659, "retained_share": -0.062, "retained_earnings": -25660881 }, { "id": 614, "company_id": 100, "fiscal_year": 2021, "base_revenue": 390623010, "year_scale": 0.954, "revenue": 372654352, "cogs_base": 0.7, "cogs_shift": 0.032, "cogs_ratio": 0.732, "cost_of_sales": 272782986, "gross_profit": 99871366, "opex_base": 0.141, "opex_shift": 0.016, "opex_share": 0.157, "operating_expenses": 58506733, "ebit": 41364633, "base_assets": 496091223, "assets_factor": 0.995, "total_assets": 493610767, "current_share": 0.394, "current_assets": 194482642, "leverage_base": 0.851, "leverage_shift": -0.079, "leverage": 0.772, "total_liabilities": 381067512, "current_liability_share": 0.484, "current_liabilities": 184436676, "equity": 112543255, "working_capital": 10045966, "retained_share": 0.325, "retained_earnings": 160423499 }, { "id": 615, "company_id": 36, "fiscal_year": 2023, "base_revenue": 828735375, "year_scale": 1.178, "revenue": 976250272, "cogs_base": 0.583, "cogs_shift": -0.011, "cogs_ratio": 0.572, "cost_of_sales": 558415156, "gross_profit": 417835116, "opex_base": 0.113, "opex_shift": -0.01, "opex_share": 0.103, "operating_expenses": 100553778, "ebit": 317281338, "base_assets": 737574484, "assets_factor": 0.998, "total_assets": 736099335, "current_share": 0.159, "current_assets": 117039794, "leverage_base": 0.617, "leverage_shift": -0.002, "leverage": 0.615, "total_liabilities": 452701091, "current_liability_share": 0.367, "current_liabilities": 166141300, "equity": 283398244, "working_capital": -49101506, "retained_share": -0.16, "retained_earnings": -117775894 }, { "id": 616, "company_id": 38, "fiscal_year": 2021, "base_revenue": 148448132, "year_scale": 1.117, "revenue": 165816563, "cogs_base": 0.591, "cogs_shift": -0.034, "cogs_ratio": 0.557, "cost_of_sales": 92359826, "gross_profit": 73456737, "opex_base": 0.254, "opex_shift": -0.022, "opex_share": 0.232, "operating_expenses": 38469443, "ebit": 34987294, "base_assets": 345884148, "assets_factor": 1.108, "total_assets": 383239636, "current_share": 0.163, "current_assets": 62468061, "leverage_base": 0.464, "leverage_shift": -0.076, "leverage": 0.388, "total_liabilities": 148696979, "current_liability_share": 0.71, "current_liabilities": 105574855, "equity": 234542657, "working_capital": -43106794, "retained_share": -0.014, "retained_earnings": -5365355 }, { "id": 617, "company_id": 140, "fiscal_year": 2022, "base_revenue": 368448027, "year_scale": 0.968, "revenue": 356657690, "cogs_base": 0.837, "cogs_shift": 0.017, "cogs_ratio": 0.854, "cost_of_sales": 304585667, "gross_profit": 52072023, "opex_base": 0.087, "opex_shift": -0.016, "opex_share": 0.071, "operating_expenses": 25322696, "ebit": 26749327, "base_assets": 666890929, "assets_factor": 1.083, "total_assets": 722242876, "current_share": 0.229, "current_assets": 165393619, "leverage_base": 0.836, "leverage_shift": -0.064, "leverage": 0.772, "total_liabilities": 557571500, "current_liability_share": 0.257, "current_liabilities": 143295876, "equity": 164671376, "working_capital": 22097743, "retained_share": -0.245, "retained_earnings": -176949505 }, { "id": 618, "company_id": 65, "fiscal_year": 2022, "base_revenue": 58150621, "year_scale": 0.893, "revenue": 51928505, "cogs_base": 0.726, "cogs_shift": 0.006, "cogs_ratio": 0.732, "cost_of_sales": 38011666, "gross_profit": 13916839, "opex_base": 0.296, "opex_shift": -0.026, "opex_share": 0.27, "operating_expenses": 14020696, "ebit": -103857, "base_assets": 56987609, "assets_factor": 1.034, "total_assets": 58925188, "current_share": 0.367, "current_assets": 21625544, "leverage_base": 0.724, "leverage_shift": -0.023, "leverage": 0.701, "total_liabilities": 41306557, "current_liability_share": 0.731, "current_liabilities": 30195093, "equity": 17618631, "working_capital": -8569549, "retained_share": -0.171, "retained_earnings": -10076207 }, { "id": 619, "company_id": 94, "fiscal_year": 2023, "base_revenue": 31794044, "year_scale": 1.072, "revenue": 34083215, "cogs_base": 0.823, "cogs_shift": -0.039, "cogs_ratio": 0.784, "cost_of_sales": 26721241, "gross_profit": 7361974, "opex_base": 0.317, "opex_shift": 0.02, "opex_share": 0.337, "operating_expenses": 11486043, "ebit": -4124069, "base_assets": 68993075, "assets_factor": 1.107, "total_assets": 76375334, "current_share": 0.567, "current_assets": 43304814, "leverage_base": 0.488, "leverage_shift": 0.007, "leverage": 0.495, "total_liabilities": 37805790, "current_liability_share": 0.528, "current_liabilities": 19961457, "equity": 38569544, "working_capital": 23343357, "retained_share": 0.169, "retained_earnings": 12907431 }, { "id": 620, "company_id": 119, "fiscal_year": 2022, "base_revenue": 306207183, "year_scale": 1.104, "revenue": 338052730, "cogs_base": 0.752, "cogs_shift": 0.026, "cogs_ratio": 0.778, "cost_of_sales": 263005024, "gross_profit": 75047706, "opex_base": 0.264, "opex_shift": 0.019, "opex_share": 0.283, "operating_expenses": 95668923, "ebit": -20621217, "base_assets": 695090305, "assets_factor": 1.136, "total_assets": 789622586, "current_share": 0.32, "current_assets": 252679228, "leverage_base": 0.262, "leverage_shift": -0.031, "leverage": 0.231, "total_liabilities": 182402817, "current_liability_share": 0.419, "current_liabilities": 76426780, "equity": 607219769, "working_capital": 176252448, "retained_share": -0.288, "retained_earnings": -227411305 }, { "id": 621, "company_id": 130, "fiscal_year": 2023, "base_revenue": 761994374, "year_scale": 1.07, "revenue": 815333980, "cogs_base": 0.826, "cogs_shift": -0.012, "cogs_ratio": 0.814, "cost_of_sales": 663681860, "gross_profit": 151652120, "opex_base": 0.285, "opex_shift": -0.019, "opex_share": 0.266, "operating_expenses": 216878839, "ebit": -65226719, "base_assets": 906773305, "assets_factor": 1.005, "total_assets": 911307172, "current_share": 0.19, "current_assets": 173148363, "leverage_base": 0.545, "leverage_shift": 0.055, "leverage": 0.6, "total_liabilities": 546784303, "current_liability_share": 0.573, "current_liabilities": 313307406, "equity": 364522869, "working_capital": -140159043, "retained_share": 0.073, "retained_earnings": 66525424 }, { "id": 622, "company_id": 39, "fiscal_year": 2022, "base_revenue": 578629019, "year_scale": 1.14, "revenue": 659637082, "cogs_base": 0.507, "cogs_shift": 0.015, "cogs_ratio": 0.522, "cost_of_sales": 344330557, "gross_profit": 315306525, "opex_base": 0.179, "opex_shift": -0.022, "opex_share": 0.157, "operating_expenses": 103563022, "ebit": 211743503, "base_assets": 1377137065, "assets_factor": 1.092, "total_assets": 1503833675, "current_share": 0.195, "current_assets": 293247567, "leverage_base": 0.909, "leverage_shift": 0.068, "leverage": 0.977, "total_liabilities": 1469245500, "current_liability_share": 0.574, "current_liabilities": 843346917, "equity": 34588175, "working_capital": -550099350, "retained_share": -0.045, "retained_earnings": -67672515 }, { "id": 623, "company_id": 68, "fiscal_year": 2022, "base_revenue": 331046182, "year_scale": 1.107, "revenue": 366468123, "cogs_base": 0.766, "cogs_shift": 0.02, "cogs_ratio": 0.786, "cost_of_sales": 288043945, "gross_profit": 78424178, "opex_base": 0.292, "opex_shift": -0.022, "opex_share": 0.27, "operating_expenses": 98946393, "ebit": -20522215, "base_assets": 248284637, "assets_factor": 0.947, "total_assets": 235125551, "current_share": 0.585, "current_assets": 137548447, "leverage_base": 0.628, "leverage_shift": -0.039, "leverage": 0.589, "total_liabilities": 138488950, "current_liability_share": 0.683, "current_liabilities": 94587953, "equity": 96636601, "working_capital": 42960494, "retained_share": 0.2, "retained_earnings": 47025110 }, { "id": 624, "company_id": 45, "fiscal_year": 2022, "base_revenue": 606586884, "year_scale": 1.049, "revenue": 636309641, "cogs_base": 0.819, "cogs_shift": 0.029, "cogs_ratio": 0.848, "cost_of_sales": 539590576, "gross_profit": 96719065, "opex_base": 0.135, "opex_shift": 0.029, "opex_share": 0.164, "operating_expenses": 104354781, "ebit": -7635716, "base_assets": 1073658785, "assets_factor": 1.006, "total_assets": 1080100738, "current_share": 0.464, "current_assets": 501166742, "leverage_base": 0.665, "leverage_shift": 0.015, "leverage": 0.68, "total_liabilities": 734468502, "current_liability_share": 0.454, "current_liabilities": 333448700, "equity": 345632236, "working_capital": 167718042, "retained_share": 0.374, "retained_earnings": 403957676 }, { "id": 625, "company_id": 40, "fiscal_year": 2023, "base_revenue": 2011352, "year_scale": 1.061, "revenue": 2134044, "cogs_base": 0.511, "cogs_shift": -0.04, "cogs_ratio": 0.471, "cost_of_sales": 1005135, "gross_profit": 1128909, "opex_base": 0.251, "opex_shift": 0.011, "opex_share": 0.262, "operating_expenses": 559120, "ebit": 569789, "base_assets": 4465201, "assets_factor": 1.01, "total_assets": 4509853, "current_share": 0.315, "current_assets": 1420604, "leverage_base": 0.581, "leverage_shift": -0.06, "leverage": 0.521, "total_liabilities": 2349633, "current_liability_share": 0.737, "current_liabilities": 1731680, "equity": 2160220, "working_capital": -311076, "retained_share": 0.369, "retained_earnings": 1664136 }, { "id": 626, "company_id": 20, "fiscal_year": 2022, "base_revenue": 237606053, "year_scale": 1.037, "revenue": 246397477, "cogs_base": 0.678, "cogs_shift": -0.019, "cogs_ratio": 0.659, "cost_of_sales": 162375937, "gross_profit": 84021540, "opex_base": 0.313, "opex_shift": -0.019, "opex_share": 0.294, "operating_expenses": 72440858, "ebit": 11580682, "base_assets": 230477871, "assets_factor": 1, "total_assets": 230477871, "current_share": 0.446, "current_assets": 102793130, "leverage_base": 0.849, "leverage_shift": 0.073, "leverage": 0.922, "total_liabilities": 212500597, "current_liability_share": 0.214, "current_liabilities": 45475128, "equity": 17977274, "working_capital": 57318002, "retained_share": 0.044, "retained_earnings": 10141026 }, { "id": 627, "company_id": 146, "fiscal_year": 2022, "base_revenue": 90595152, "year_scale": 1.172, "revenue": 106177518, "cogs_base": 0.677, "cogs_shift": -0.005, "cogs_ratio": 0.672, "cost_of_sales": 71351292, "gross_profit": 34826226, "opex_base": 0.164, "opex_shift": 0.013, "opex_share": 0.177, "operating_expenses": 18793421, "ebit": 16032805, "base_assets": 96030861, "assets_factor": 0.992, "total_assets": 95262614, "current_share": 0.185, "current_assets": 17623584, "leverage_base": 1.015, "leverage_shift": -0.01, "leverage": 1.005, "total_liabilities": 95738927, "current_liability_share": 0.597, "current_liabilities": 57156139, "equity": -476313, "working_capital": -39532555, "retained_share": 0.065, "retained_earnings": 6192070 }, { "id": 628, "company_id": 14, "fiscal_year": 2022, "base_revenue": 273050846, "year_scale": 1.1, "revenue": 300355931, "cogs_base": 0.678, "cogs_shift": -0.03, "cogs_ratio": 0.648, "cost_of_sales": 194630643, "gross_profit": 105725288, "opex_base": 0.283, "opex_shift": 0.019, "opex_share": 0.302, "operating_expenses": 90707491, "ebit": 15017797, "base_assets": 491491523, "assets_factor": 1.055, "total_assets": 518523557, "current_share": 0.354, "current_assets": 183557339, "leverage_base": 0.277, "leverage_shift": -0.04, "leverage": 0.237, "total_liabilities": 122890083, "current_liability_share": 0.286, "current_liabilities": 35146564, "equity": 395633474, "working_capital": 148410775, "retained_share": 0.403, "retained_earnings": 208964993 }, { "id": 629, "company_id": 91, "fiscal_year": 2022, "base_revenue": 2022753, "year_scale": 0.958, "revenue": 1937797, "cogs_base": 0.706, "cogs_shift": -0.028, "cogs_ratio": 0.678, "cost_of_sales": 1313826, "gross_profit": 623971, "opex_base": 0.107, "opex_shift": -0.028, "opex_share": 0.079, "operating_expenses": 153086, "ebit": 470885, "base_assets": 2407076, "assets_factor": 1.091, "total_assets": 2626120, "current_share": 0.425, "current_assets": 1116101, "leverage_base": 0.491, "leverage_shift": 0.056, "leverage": 0.547, "total_liabilities": 1436488, "current_liability_share": 0.432, "current_liabilities": 620563, "equity": 1189632, "working_capital": 495538, "retained_share": -0.119, "retained_earnings": -312508 }, { "id": 630, "company_id": 109, "fiscal_year": 2022, "base_revenue": 78491890, "year_scale": 1.065, "revenue": 83593863, "cogs_base": 0.55, "cogs_shift": -0.028, "cogs_ratio": 0.522, "cost_of_sales": 43635996, "gross_profit": 39957867, "opex_base": 0.169, "opex_shift": 0.02, "opex_share": 0.189, "operating_expenses": 15799240, "ebit": 24158627, "base_assets": 87910917, "assets_factor": 1.061, "total_assets": 93273483, "current_share": 0.454, "current_assets": 42346161, "leverage_base": 0.906, "leverage_shift": -0.025, "leverage": 0.881, "total_liabilities": 82173939, "current_liability_share": 0.504, "current_liabilities": 41415665, "equity": 11099544, "working_capital": 930496, "retained_share": -0.156, "retained_earnings": -14550663 }, { "id": 631, "company_id": 15, "fiscal_year": 2023, "base_revenue": 7068720, "year_scale": 1.033, "revenue": 7301988, "cogs_base": 0.712, "cogs_shift": 0.011, "cogs_ratio": 0.723, "cost_of_sales": 5279337, "gross_profit": 2022651, "opex_base": 0.211, "opex_shift": -0.02, "opex_share": 0.191, "operating_expenses": 1394680, "ebit": 627971, "base_assets": 12158198, "assets_factor": 1.07, "total_assets": 13009272, "current_share": 0.158, "current_assets": 2055465, "leverage_base": 0.358, "leverage_shift": 0.056, "leverage": 0.414, "total_liabilities": 5385839, "current_liability_share": 0.306, "current_liabilities": 1648067, "equity": 7623433, "working_capital": 407398, "retained_share": 0.152, "retained_earnings": 1977409 }, { "id": 632, "company_id": 103, "fiscal_year": 2022, "base_revenue": 4813921, "year_scale": 0.847, "revenue": 4077391, "cogs_base": 0.505, "cogs_shift": 0.028, "cogs_ratio": 0.533, "cost_of_sales": 2173249, "gross_profit": 1904142, "opex_base": 0.198, "opex_shift": 0.023, "opex_share": 0.221, "operating_expenses": 901103, "ebit": 1003039, "base_assets": 8279944, "assets_factor": 1.025, "total_assets": 8486943, "current_share": 0.201, "current_assets": 1705876, "leverage_base": 0.982, "leverage_shift": 0.018, "leverage": 1, "total_liabilities": 8486943, "current_liability_share": 0.212, "current_liabilities": 1799232, "equity": 0, "working_capital": -93356, "retained_share": 0.344, "retained_earnings": 2919508 }, { "id": 633, "company_id": 22, "fiscal_year": 2023, "base_revenue": 100736916, "year_scale": 0.974, "revenue": 98117756, "cogs_base": 0.804, "cogs_shift": 0.003, "cogs_ratio": 0.807, "cost_of_sales": 79181029, "gross_profit": 18936727, "opex_base": 0.267, "opex_shift": -0.023, "opex_share": 0.244, "operating_expenses": 23940732, "ebit": -5004005, "base_assets": 95700070, "assets_factor": 1.046, "total_assets": 100102273, "current_share": 0.458, "current_assets": 45846841, "leverage_base": 0.338, "leverage_shift": 0.047, "leverage": 0.385, "total_liabilities": 38539375, "current_liability_share": 0.506, "current_liabilities": 19500924, "equity": 61562898, "working_capital": 26345917, "retained_share": -0.26, "retained_earnings": -26026591 }, { "id": 634, "company_id": 112, "fiscal_year": 2023, "base_revenue": 479763023, "year_scale": 0.835, "revenue": 400602124, "cogs_base": 0.716, "cogs_shift": -0.036, "cogs_ratio": 0.68, "cost_of_sales": 272409444, "gross_profit": 128192680, "opex_base": 0.111, "opex_shift": -0.011, "opex_share": 0.1, "operating_expenses": 40060212, "ebit": 88132468, "base_assets": 642882451, "assets_factor": 1.107, "total_assets": 711670873, "current_share": 0.501, "current_assets": 356547107, "leverage_base": 0.703, "leverage_shift": 0.02, "leverage": 0.723, "total_liabilities": 514538041, "current_liability_share": 0.703, "current_liabilities": 361720243, "equity": 197132832, "working_capital": -5173136, "retained_share": 0.299, "retained_earnings": 212789591 }, { "id": 635, "company_id": 128, "fiscal_year": 2023, "base_revenue": 838360433, "year_scale": 0.929, "revenue": 778836842, "cogs_base": 0.642, "cogs_shift": 0, "cogs_ratio": 0.642, "cost_of_sales": 500013253, "gross_profit": 278823589, "opex_base": 0.3, "opex_shift": 0.007, "opex_share": 0.307, "operating_expenses": 239102910, "ebit": 39720679, "base_assets": 1794091327, "assets_factor": 1.064, "total_assets": 1908913172, "current_share": 0.224, "current_assets": 427596551, "leverage_base": 0.619, "leverage_shift": -0.056, "leverage": 0.563, "total_liabilities": 1074718116, "current_liability_share": 0.746, "current_liabilities": 801739715, "equity": 834195056, "working_capital": -374143164, "retained_share": -0.242, "retained_earnings": -461956988 }, { "id": 636, "company_id": 138, "fiscal_year": 2023, "base_revenue": 71751229, "year_scale": 0.973, "revenue": 69813946, "cogs_base": 0.572, "cogs_shift": 0.025, "cogs_ratio": 0.597, "cost_of_sales": 41678926, "gross_profit": 28135020, "opex_base": 0.106, "opex_shift": 0.01, "opex_share": 0.116, "operating_expenses": 8098418, "ebit": 20036602, "base_assets": 83948938, "assets_factor": 1.102, "total_assets": 92511730, "current_share": 0.223, "current_assets": 20630116, "leverage_base": 0.519, "leverage_shift": 0.012, "leverage": 0.531, "total_liabilities": 49123729, "current_liability_share": 0.353, "current_liabilities": 17340676, "equity": 43388001, "working_capital": 3289440, "retained_share": -0.106, "retained_earnings": -9806243 }, { "id": 637, "company_id": 57, "fiscal_year": 2022, "base_revenue": 616464417, "year_scale": 1.068, "revenue": 658383997, "cogs_base": 0.726, "cogs_shift": -0.028, "cogs_ratio": 0.698, "cost_of_sales": 459552030, "gross_profit": 198831967, "opex_base": 0.092, "opex_shift": 0.009, "opex_share": 0.101, "operating_expenses": 66496784, "ebit": 132335183, "base_assets": 795239098, "assets_factor": 1.031, "total_assets": 819891510, "current_share": 0.339, "current_assets": 277943222, "leverage_base": 1.007, "leverage_shift": -0.068, "leverage": 0.939, "total_liabilities": 769878128, "current_liability_share": 0.234, "current_liabilities": 180151482, "equity": 50013382, "working_capital": 97791740, "retained_share": -0.285, "retained_earnings": -233669080 }, { "id": 638, "company_id": 62, "fiscal_year": 2023, "base_revenue": 423758666, "year_scale": 1.005, "revenue": 425877459, "cogs_base": 0.68, "cogs_shift": 0.033, "cogs_ratio": 0.713, "cost_of_sales": 303650628, "gross_profit": 122226831, "opex_base": 0.247, "opex_shift": -0.009, "opex_share": 0.238, "operating_expenses": 101358835, "ebit": 20867996, "base_assets": 728864906, "assets_factor": 1.064, "total_assets": 775512260, "current_share": 0.31, "current_assets": 240408801, "leverage_base": 0.47, "leverage_shift": 0.026, "leverage": 0.496, "total_liabilities": 384654081, "current_liability_share": 0.305, "current_liabilities": 117319495, "equity": 390858179, "working_capital": 123089306, "retained_share": 0.32, "retained_earnings": 248163923 }, { "id": 639, "company_id": 105, "fiscal_year": 2022, "base_revenue": 3659658, "year_scale": 1.03, "revenue": 3769448, "cogs_base": 0.545, "cogs_shift": -0.026, "cogs_ratio": 0.519, "cost_of_sales": 1956344, "gross_profit": 1813104, "opex_base": 0.27, "opex_shift": 0.001, "opex_share": 0.271, "operating_expenses": 1021520, "ebit": 791584, "base_assets": 2781340, "assets_factor": 1.086, "total_assets": 3020535, "current_share": 0.286, "current_assets": 863873, "leverage_base": 0.382, "leverage_shift": -0.044, "leverage": 0.338, "total_liabilities": 1020941, "current_liability_share": 0.665, "current_liabilities": 678926, "equity": 1999594, "working_capital": 184947, "retained_share": 0.201, "retained_earnings": 607128 }, { "id": 640, "company_id": 20, "fiscal_year": 2023, "base_revenue": 237606053, "year_scale": 1.032, "revenue": 245209447, "cogs_base": 0.678, "cogs_shift": 0.003, "cogs_ratio": 0.681, "cost_of_sales": 166987633, "gross_profit": 78221814, "opex_base": 0.313, "opex_shift": -0.021, "opex_share": 0.292, "operating_expenses": 71601159, "ebit": 6620655, "base_assets": 230477871, "assets_factor": 0.891, "total_assets": 205355783, "current_share": 0.391, "current_assets": 80294111, "leverage_base": 0.849, "leverage_shift": -0.073, "leverage": 0.776, "total_liabilities": 159356088, "current_liability_share": 0.337, "current_liabilities": 53703002, "equity": 45999695, "working_capital": 26591109, "retained_share": 0.044, "retained_earnings": 9035654 }, { "id": 641, "company_id": 135, "fiscal_year": 2023, "base_revenue": 2065895, "year_scale": 0.907, "revenue": 1873767, "cogs_base": 0.697, "cogs_shift": -0.019, "cogs_ratio": 0.678, "cost_of_sales": 1270414, "gross_profit": 603353, "opex_base": 0.314, "opex_shift": 0.006, "opex_share": 0.32, "operating_expenses": 599605, "ebit": 3748, "base_assets": 3057525, "assets_factor": 1.014, "total_assets": 3100330, "current_share": 0.332, "current_assets": 1029310, "leverage_base": 0.792, "leverage_shift": -0.058, "leverage": 0.734, "total_liabilities": 2275642, "current_liability_share": 0.239, "current_liabilities": 543878, "equity": 824688, "working_capital": 485432, "retained_share": 0.118, "retained_earnings": 365839 }, { "id": 642, "company_id": 8, "fiscal_year": 2023, "base_revenue": 627129908, "year_scale": 1.08, "revenue": 677300301, "cogs_base": 0.767, "cogs_shift": -0.018, "cogs_ratio": 0.749, "cost_of_sales": 507297925, "gross_profit": 170002376, "opex_base": 0.163, "opex_shift": 0.001, "opex_share": 0.164, "operating_expenses": 111077249, "ebit": 58925127, "base_assets": 871710572, "assets_factor": 0.982, "total_assets": 856019782, "current_share": 0.168, "current_assets": 143811323, "leverage_base": 0.567, "leverage_shift": 0.018, "leverage": 0.585, "total_liabilities": 500771572, "current_liability_share": 0.203, "current_liabilities": 101656629, "equity": 355248210, "working_capital": 42154694, "retained_share": -0.254, "retained_earnings": -217429025 }, { "id": 643, "company_id": 86, "fiscal_year": 2022, "base_revenue": 155334040, "year_scale": 1.107, "revenue": 171954782, "cogs_base": 0.71, "cogs_shift": -0.001, "cogs_ratio": 0.709, "cost_of_sales": 121915940, "gross_profit": 50038842, "opex_base": 0.225, "opex_shift": -0.003, "opex_share": 0.222, "operating_expenses": 38173962, "ebit": 11864880, "base_assets": 200380912, "assets_factor": 1.094, "total_assets": 219216718, "current_share": 0.265, "current_assets": 58092430, "leverage_base": 0.395, "leverage_shift": -0.071, "leverage": 0.324, "total_liabilities": 71026217, "current_liability_share": 0.211, "current_liabilities": 14986532, "equity": 148190501, "working_capital": 43105898, "retained_share": 0.185, "retained_earnings": 40555093 }, { "id": 644, "company_id": 98, "fiscal_year": 2023, "base_revenue": 98799695, "year_scale": 1.026, "revenue": 101368487, "cogs_base": 0.705, "cogs_shift": 0.022, "cogs_ratio": 0.727, "cost_of_sales": 73694890, "gross_profit": 27673597, "opex_base": 0.088, "opex_shift": -0.007, "opex_share": 0.081, "operating_expenses": 8210847, "ebit": 19462750, "base_assets": 54339832, "assets_factor": 0.96, "total_assets": 52166239, "current_share": 0.187, "current_assets": 9755087, "leverage_base": 0.493, "leverage_shift": 0.014, "leverage": 0.507, "total_liabilities": 26448283, "current_liability_share": 0.356, "current_liabilities": 9415589, "equity": 25717956, "working_capital": 339498, "retained_share": 0.203, "retained_earnings": 10589747 }, { "id": 645, "company_id": 136, "fiscal_year": 2021, "base_revenue": 3359113, "year_scale": 1.018, "revenue": 3419577, "cogs_base": 0.552, "cogs_shift": 0.03, "cogs_ratio": 0.582, "cost_of_sales": 1990194, "gross_profit": 1429383, "opex_base": 0.223, "opex_shift": 0.03, "opex_share": 0.253, "operating_expenses": 865153, "ebit": 564230, "base_assets": 7625187, "assets_factor": 0.998, "total_assets": 7609937, "current_share": 0.598, "current_assets": 4550742, "leverage_base": 1.048, "leverage_shift": 0.064, "leverage": 1.112, "total_liabilities": 8462250, "current_liability_share": 0.632, "current_liabilities": 5348142, "equity": -852313, "working_capital": -797400, "retained_share": -0.225, "retained_earnings": -1712236 }, { "id": 646, "company_id": 69, "fiscal_year": 2023, "base_revenue": 861042351, "year_scale": 1.009, "revenue": 868791732, "cogs_base": 0.531, "cogs_shift": -0.001, "cogs_ratio": 0.53, "cost_of_sales": 460459618, "gross_profit": 408332114, "opex_base": 0.237, "opex_shift": -0.013, "opex_share": 0.224, "operating_expenses": 194609348, "ebit": 213722766, "base_assets": 628560916, "assets_factor": 1.139, "total_assets": 715930883, "current_share": 0.516, "current_assets": 369420336, "leverage_base": 0.273, "leverage_shift": 0.013, "leverage": 0.286, "total_liabilities": 204756233, "current_liability_share": 0.419, "current_liabilities": 85792862, "equity": 511174650, "working_capital": 283627474, "retained_share": 0.19, "retained_earnings": 136026868 }, { "id": 647, "company_id": 33, "fiscal_year": 2023, "base_revenue": 437578134, "year_scale": 1.035, "revenue": 452893369, "cogs_base": 0.502, "cogs_shift": -0.037, "cogs_ratio": 0.465, "cost_of_sales": 210595417, "gross_profit": 242297952, "opex_base": 0.144, "opex_shift": 0.008, "opex_share": 0.152, "operating_expenses": 68839792, "ebit": 173458160, "base_assets": 595106262, "assets_factor": 1.079, "total_assets": 642119657, "current_share": 0.255, "current_assets": 163740513, "leverage_base": 0.479, "leverage_shift": 0.027, "leverage": 0.506, "total_liabilities": 324912546, "current_liability_share": 0.268, "current_liabilities": 87076562, "equity": 317207111, "working_capital": 76663951, "retained_share": 0.07, "retained_earnings": 44948376 }, { "id": 648, "company_id": 39, "fiscal_year": 2023, "base_revenue": 578629019, "year_scale": 1.061, "revenue": 613925389, "cogs_base": 0.507, "cogs_shift": 0.038, "cogs_ratio": 0.545, "cost_of_sales": 334589337, "gross_profit": 279336052, "opex_base": 0.179, "opex_shift": -0.016, "opex_share": 0.163, "operating_expenses": 100069838, "ebit": 179266214, "base_assets": 1377137065, "assets_factor": 1.078, "total_assets": 1484553756, "current_share": 0.223, "current_assets": 331055488, "leverage_base": 0.909, "leverage_shift": -0.015, "leverage": 0.894, "total_liabilities": 1327191058, "current_liability_share": 0.664, "current_liabilities": 881254863, "equity": 157362698, "working_capital": -550199375, "retained_share": -0.045, "retained_earnings": -66804919 }, { "id": 649, "company_id": 140, "fiscal_year": 2023, "base_revenue": 368448027, "year_scale": 0.966, "revenue": 355920794, "cogs_base": 0.837, "cogs_shift": -0.002, "cogs_ratio": 0.835, "cost_of_sales": 297193863, "gross_profit": 58726931, "opex_base": 0.087, "opex_shift": 0.009, "opex_share": 0.096, "operating_expenses": 34168396, "ebit": 24558535, "base_assets": 666890929, "assets_factor": 1.041, "total_assets": 694233457, "current_share": 0.431, "current_assets": 299214620, "leverage_base": 0.836, "leverage_shift": 0.004, "leverage": 0.84, "total_liabilities": 583156104, "current_liability_share": 0.387, "current_liabilities": 225681412, "equity": 111077353, "working_capital": 73533208, "retained_share": -0.245, "retained_earnings": -170087197 }, { "id": 650, "company_id": 21, "fiscal_year": 2023, "base_revenue": 2076489, "year_scale": 0.982, "revenue": 2039112, "cogs_base": 0.569, "cogs_shift": 0.025, "cogs_ratio": 0.594, "cost_of_sales": 1211233, "gross_profit": 827879, "opex_base": 0.314, "opex_shift": -0.029, "opex_share": 0.285, "operating_expenses": 581147, "ebit": 246732, "base_assets": 3883034, "assets_factor": 1.059, "total_assets": 4112133, "current_share": 0.27, "current_assets": 1110276, "leverage_base": 1.029, "leverage_shift": 0.001, "leverage": 1.03, "total_liabilities": 4235497, "current_liability_share": 0.688, "current_liabilities": 2914022, "equity": -123364, "working_capital": -1803746, "retained_share": 0.248, "retained_earnings": 1019809 }, { "id": 651, "company_id": 47, "fiscal_year": 2023, "base_revenue": 348862873, "year_scale": 0.949, "revenue": 331070866, "cogs_base": 0.677, "cogs_shift": 0.039, "cogs_ratio": 0.716, "cost_of_sales": 237046740, "gross_profit": 94024126, "opex_base": 0.311, "opex_shift": -0.015, "opex_share": 0.296, "operating_expenses": 97996976, "ebit": -3972850, "base_assets": 526782938, "assets_factor": 0.957, "total_assets": 504131272, "current_share": 0.589, "current_assets": 296933319, "leverage_base": 0.815, "leverage_shift": 0.001, "leverage": 0.816, "total_liabilities": 411371118, "current_liability_share": 0.236, "current_liabilities": 97083584, "equity": 92760154, "working_capital": 199849735, "retained_share": -0.053, "retained_earnings": -26718957 }, { "id": 652, "company_id": 37, "fiscal_year": 2023, "base_revenue": 2917211, "year_scale": 1.085, "revenue": 3165174, "cogs_base": 0.741, "cogs_shift": 0.016, "cogs_ratio": 0.757, "cost_of_sales": 2396037, "gross_profit": 769137, "opex_base": 0.27, "opex_shift": 0.009, "opex_share": 0.279, "operating_expenses": 883084, "ebit": -113947, "base_assets": 5805250, "assets_factor": 1.029, "total_assets": 5973602, "current_share": 0.362, "current_assets": 2162444, "leverage_base": 0.991, "leverage_shift": 0.004, "leverage": 0.995, "total_liabilities": 5943734, "current_liability_share": 0.517, "current_liabilities": 3072910, "equity": 29868, "working_capital": -910466, "retained_share": 0.011, "retained_earnings": 65710 }, { "id": 653, "company_id": 147, "fiscal_year": 2023, "base_revenue": 492775317, "year_scale": 1.039, "revenue": 511993554, "cogs_base": 0.796, "cogs_shift": -0.007, "cogs_ratio": 0.789, "cost_of_sales": 403962914, "gross_profit": 108030640, "opex_base": 0.193, "opex_shift": -0.03, "opex_share": 0.163, "operating_expenses": 83454949, "ebit": 24575691, "base_assets": 261170918, "assets_factor": 1.062, "total_assets": 277363515, "current_share": 0.47, "current_assets": 130360852, "leverage_base": 0.814, "leverage_shift": -0.006, "leverage": 0.808, "total_liabilities": 224109720, "current_liability_share": 0.707, "current_liabilities": 158445572, "equity": 53253795, "working_capital": -28084720, "retained_share": -0.094, "retained_earnings": -26072170 }, { "id": 654, "company_id": 148, "fiscal_year": 2023, "base_revenue": 2499778, "year_scale": 0.961, "revenue": 2402287, "cogs_base": 0.807, "cogs_shift": 0.035, "cogs_ratio": 0.842, "cost_of_sales": 2022726, "gross_profit": 379561, "opex_base": 0.251, "opex_shift": -0.019, "opex_share": 0.232, "operating_expenses": 557331, "ebit": -177770, "base_assets": 3624678, "assets_factor": 1.072, "total_assets": 3885655, "current_share": 0.499, "current_assets": 1938942, "leverage_base": 0.923, "leverage_shift": -0.079, "leverage": 0.844, "total_liabilities": 3279493, "current_liability_share": 0.63, "current_liabilities": 2066081, "equity": 606162, "working_capital": -127139, "retained_share": 0.108, "retained_earnings": 419651 }, { "id": 655, "company_id": 1, "fiscal_year": 2023, "base_revenue": 373722935, "year_scale": 0.815, "revenue": 304584192, "cogs_base": 0.558, "cogs_shift": 0.023, "cogs_ratio": 0.581, "cost_of_sales": 176963416, "gross_profit": 127620776, "opex_base": 0.172, "opex_shift": 0.019, "opex_share": 0.191, "operating_expenses": 58175581, "ebit": 69445195, "base_assets": 725022494, "assets_factor": 0.953, "total_assets": 690946437, "current_share": 0.582, "current_assets": 402130826, "leverage_base": 0.481, "leverage_shift": 0.05, "leverage": 0.531, "total_liabilities": 366892558, "current_liability_share": 0.353, "current_liabilities": 129513073, "equity": 324053879, "working_capital": 272617753, "retained_share": -0.126, "retained_earnings": -87059251 }, { "id": 656, "company_id": 10, "fiscal_year": 2022, "base_revenue": 2015036, "year_scale": 1.173, "revenue": 2363637, "cogs_base": 0.8, "cogs_shift": 0.01, "cogs_ratio": 0.81, "cost_of_sales": 1914546, "gross_profit": 449091, "opex_base": 0.096, "opex_shift": 0.017, "opex_share": 0.113, "operating_expenses": 267091, "ebit": 182000, "base_assets": 3022554, "assets_factor": 1.03, "total_assets": 3113231, "current_share": 0.194, "current_assets": 603967, "leverage_base": 0.45, "leverage_shift": -0.058, "leverage": 0.392, "total_liabilities": 1220387, "current_liability_share": 0.209, "current_liabilities": 255061, "equity": 1892844, "working_capital": 348906, "retained_share": -0.251, "retained_earnings": -781421 }, { "id": 657, "company_id": 125, "fiscal_year": 2023, "base_revenue": 8925226, "year_scale": 1.073, "revenue": 9576767, "cogs_base": 0.543, "cogs_shift": 0.038, "cogs_ratio": 0.581, "cost_of_sales": 5564102, "gross_profit": 4012665, "opex_base": 0.219, "opex_shift": 0.017, "opex_share": 0.236, "operating_expenses": 2260117, "ebit": 1752548, "base_assets": 18653722, "assets_factor": 1.003, "total_assets": 18709683, "current_share": 0.333, "current_assets": 6230324, "leverage_base": 0.676, "leverage_shift": -0.078, "leverage": 0.598, "total_liabilities": 11188390, "current_liability_share": 0.216, "current_liabilities": 2416692, "equity": 7521293, "working_capital": 3813632, "retained_share": 0.372, "retained_earnings": 6960002 }, { "id": 658, "company_id": 26, "fiscal_year": 2021, "base_revenue": 598266307, "year_scale": 0.995, "revenue": 595274975, "cogs_base": 0.565, "cogs_shift": 0.009, "cogs_ratio": 0.574, "cost_of_sales": 341687836, "gross_profit": 253587139, "opex_base": 0.201, "opex_shift": -0.002, "opex_share": 0.199, "operating_expenses": 118459720, "ebit": 135127419, "base_assets": 1196532614, "assets_factor": 0.98, "total_assets": 1172601962, "current_share": 0.444, "current_assets": 520635271, "leverage_base": 0.632, "leverage_shift": 0.062, "leverage": 0.694, "total_liabilities": 813785762, "current_liability_share": 0.61, "current_liabilities": 496409315, "equity": 358816200, "working_capital": 24225956, "retained_share": 0.369, "retained_earnings": 432690124 }, { "id": 659, "company_id": 144, "fiscal_year": 2023, "base_revenue": 30841743, "year_scale": 1.177, "revenue": 36300732, "cogs_base": 0.807, "cogs_shift": -0.02, "cogs_ratio": 0.787, "cost_of_sales": 28568676, "gross_profit": 7732056, "opex_base": 0.236, "opex_shift": -0.007, "opex_share": 0.229, "operating_expenses": 8312868, "ebit": -580812, "base_assets": 57982477, "assets_factor": 0.972, "total_assets": 56358968, "current_share": 0.153, "current_assets": 8622922, "leverage_base": 1.036, "leverage_shift": -0.03, "leverage": 1.006, "total_liabilities": 56697122, "current_liability_share": 0.334, "current_liabilities": 18936839, "equity": -338154, "working_capital": -10313917, "retained_share": 0.149, "retained_earnings": 8397486 }, { "id": 660, "company_id": 67, "fiscal_year": 2021, "base_revenue": 199216112, "year_scale": 1.19, "revenue": 237067173, "cogs_base": 0.656, "cogs_shift": -0.006, "cogs_ratio": 0.65, "cost_of_sales": 154093662, "gross_profit": 82973511, "opex_base": 0.092, "opex_shift": 0.03, "opex_share": 0.122, "operating_expenses": 28922195, "ebit": 54051316, "base_assets": 408393030, "assets_factor": 0.989, "total_assets": 403900707, "current_share": 0.324, "current_assets": 130863829, "leverage_base": 0.262, "leverage_shift": 0.072, "leverage": 0.334, "total_liabilities": 134902836, "current_liability_share": 0.254, "current_liabilities": 34265320, "equity": 268997871, "working_capital": 96598509, "retained_share": 0.06, "retained_earnings": 24234042 }, { "id": 661, "company_id": 71, "fiscal_year": 2023, "base_revenue": 2137798, "year_scale": 1.059, "revenue": 2263928, "cogs_base": 0.556, "cogs_shift": -0.033, "cogs_ratio": 0.523, "cost_of_sales": 1184034, "gross_profit": 1079894, "opex_base": 0.288, "opex_shift": 0.005, "opex_share": 0.293, "operating_expenses": 663331, "ebit": 416563, "base_assets": 3420477, "assets_factor": 1.004, "total_assets": 3434159, "current_share": 0.519, "current_assets": 1782329, "leverage_base": 0.904, "leverage_shift": -0.026, "leverage": 0.878, "total_liabilities": 3015192, "current_liability_share": 0.473, "current_liabilities": 1426186, "equity": 418967, "working_capital": 356143, "retained_share": -0.267, "retained_earnings": -916920 }, { "id": 662, "company_id": 18, "fiscal_year": 2022, "base_revenue": 32525735, "year_scale": 0.967, "revenue": 31452386, "cogs_base": 0.74, "cogs_shift": 0.014, "cogs_ratio": 0.754, "cost_of_sales": 23715099, "gross_profit": 7737287, "opex_base": 0.105, "opex_shift": -0.018, "opex_share": 0.087, "operating_expenses": 2736358, "ebit": 5000929, "base_assets": 19515441, "assets_factor": 1.053, "total_assets": 20549759, "current_share": 0.161, "current_assets": 3308511, "leverage_base": 0.587, "leverage_shift": -0.074, "leverage": 0.513, "total_liabilities": 10542026, "current_liability_share": 0.559, "current_liabilities": 5892993, "equity": 10007733, "working_capital": -2584482, "retained_share": -0.246, "retained_earnings": -5055241 }, { "id": 663, "company_id": 97, "fiscal_year": 2021, "base_revenue": 459102410, "year_scale": 1.047, "revenue": 480680223, "cogs_base": 0.794, "cogs_shift": -0.005, "cogs_ratio": 0.789, "cost_of_sales": 379256696, "gross_profit": 101423527, "opex_base": 0.298, "opex_shift": 0.03, "opex_share": 0.328, "operating_expenses": 157663113, "ebit": -56239586, "base_assets": 293825542, "assets_factor": 0.975, "total_assets": 286479903, "current_share": 0.592, "current_assets": 169596103, "leverage_base": 0.792, "leverage_shift": -0.024, "leverage": 0.768, "total_liabilities": 220016566, "current_liability_share": 0.608, "current_liabilities": 133770072, "equity": 66463337, "working_capital": 35826031, "retained_share": -0.29, "retained_earnings": -83079172 }, { "id": 664, "company_id": 136, "fiscal_year": 2022, "base_revenue": 3359113, "year_scale": 0.98, "revenue": 3291931, "cogs_base": 0.552, "cogs_shift": 0.027, "cogs_ratio": 0.579, "cost_of_sales": 1906028, "gross_profit": 1385903, "opex_base": 0.223, "opex_shift": -0.001, "opex_share": 0.222, "operating_expenses": 730809, "ebit": 655094, "base_assets": 7625187, "assets_factor": 1.079, "total_assets": 8227577, "current_share": 0.584, "current_assets": 4804905, "leverage_base": 1.048, "leverage_shift": -0.01, "leverage": 1.038, "total_liabilities": 8540225, "current_liability_share": 0.229, "current_liabilities": 1955712, "equity": -312648, "working_capital": 2849193, "retained_share": -0.225, "retained_earnings": -1851205 }, { "id": 665, "company_id": 7, "fiscal_year": 2023, "base_revenue": 730840846, "year_scale": 1.051, "revenue": 768113729, "cogs_base": 0.841, "cogs_shift": 0.03, "cogs_ratio": 0.871, "cost_of_sales": 669027058, "gross_profit": 99086671, "opex_base": 0.151, "opex_shift": -0.028, "opex_share": 0.123, "operating_expenses": 94477989, "ebit": 4608682, "base_assets": 1680933946, "assets_factor": 1.069, "total_assets": 1796918388, "current_share": 0.362, "current_assets": 650484456, "leverage_base": 0.662, "leverage_shift": 0.036, "leverage": 0.698, "total_liabilities": 1254249035, "current_liability_share": 0.628, "current_liabilities": 787668394, "equity": 542669353, "working_capital": -137183938, "retained_share": 0.1, "retained_earnings": 179691839 }, { "id": 666, "company_id": 143, "fiscal_year": 2022, "base_revenue": 9799587, "year_scale": 1.028, "revenue": 10073975, "cogs_base": 0.709, "cogs_shift": -0.04, "cogs_ratio": 0.669, "cost_of_sales": 6739489, "gross_profit": 3334486, "opex_base": 0.187, "opex_shift": 0.027, "opex_share": 0.214, "operating_expenses": 2155831, "ebit": 1178655, "base_assets": 14405393, "assets_factor": 1.079, "total_assets": 15543419, "current_share": 0.475, "current_assets": 7383124, "leverage_base": 0.967, "leverage_shift": 0.047, "leverage": 1.014, "total_liabilities": 15761027, "current_liability_share": 0.672, "current_liabilities": 10591410, "equity": -217608, "working_capital": -3208286, "retained_share": -0.063, "retained_earnings": -979235 }, { "id": 667, "company_id": 89, "fiscal_year": 2023, "base_revenue": 743229716, "year_scale": 1.042, "revenue": 774445364, "cogs_base": 0.58, "cogs_shift": -0.039, "cogs_ratio": 0.541, "cost_of_sales": 418974942, "gross_profit": 355470422, "opex_base": 0.274, "opex_shift": -0.007, "opex_share": 0.267, "operating_expenses": 206776912, "ebit": 148693510, "base_assets": 862146471, "assets_factor": 1.003, "total_assets": 864732910, "current_share": 0.54, "current_assets": 466955771, "leverage_base": 0.991, "leverage_shift": 0.059, "leverage": 1.05, "total_liabilities": 907969556, "current_liability_share": 0.571, "current_liabilities": 518450616, "equity": -43236646, "working_capital": -51494845, "retained_share": 0.44, "retained_earnings": 380482480 }, { "id": 668, "company_id": 52, "fiscal_year": 2022, "base_revenue": 593067532, "year_scale": 1.1, "revenue": 652374285, "cogs_base": 0.53, "cogs_shift": 0.012, "cogs_ratio": 0.542, "cost_of_sales": 353586862, "gross_profit": 298787423, "opex_base": 0.141, "opex_shift": -0.01, "opex_share": 0.131, "operating_expenses": 85461031, "ebit": 213326392, "base_assets": 450731324, "assets_factor": 1.071, "total_assets": 482733248, "current_share": 0.56, "current_assets": 270330619, "leverage_base": 1.004, "leverage_shift": -0.056, "leverage": 0.948, "total_liabilities": 457631119, "current_liability_share": 0.523, "current_liabilities": 239341075, "equity": 25102129, "working_capital": 30989544, "retained_share": -0.144, "retained_earnings": -69513588 }, { "id": 669, "company_id": 26, "fiscal_year": 2022, "base_revenue": 598266307, "year_scale": 1.137, "revenue": 680228791, "cogs_base": 0.565, "cogs_shift": -0.009, "cogs_ratio": 0.556, "cost_of_sales": 378207208, "gross_profit": 302021583, "opex_base": 0.201, "opex_shift": -0.004, "opex_share": 0.197, "operating_expenses": 134005072, "ebit": 168016511, "base_assets": 1196532614, "assets_factor": 1.034, "total_assets": 1237214723, "current_share": 0.541, "current_assets": 669333165, "leverage_base": 0.632, "leverage_shift": 0, "leverage": 0.632, "total_liabilities": 781919705, "current_liability_share": 0.628, "current_liabilities": 491045575, "equity": 455295018, "working_capital": 178287590, "retained_share": 0.369, "retained_earnings": 456532233 }, { "id": 670, "company_id": 11, "fiscal_year": 2023, "base_revenue": 2122722, "year_scale": 0.858, "revenue": 1821295, "cogs_base": 0.795, "cogs_shift": -0.008, "cogs_ratio": 0.787, "cost_of_sales": 1433359, "gross_profit": 387936, "opex_base": 0.178, "opex_shift": -0.003, "opex_share": 0.175, "operating_expenses": 318727, "ebit": 69209, "base_assets": 4776125, "assets_factor": 0.942, "total_assets": 4499110, "current_share": 0.252, "current_assets": 1133776, "leverage_base": 0.5, "leverage_shift": -0.036, "leverage": 0.464, "total_liabilities": 2087587, "current_liability_share": 0.579, "current_liabilities": 1208713, "equity": 2411523, "working_capital": -74937, "retained_share": -0.29, "retained_earnings": -1304742 }, { "id": 671, "company_id": 58, "fiscal_year": 2021, "base_revenue": 3067092, "year_scale": 1.046, "revenue": 3208178, "cogs_base": 0.568, "cogs_shift": -0.029, "cogs_ratio": 0.539, "cost_of_sales": 1729208, "gross_profit": 1478970, "opex_base": 0.287, "opex_shift": 0.021, "opex_share": 0.308, "operating_expenses": 988119, "ebit": 490851, "base_assets": 3987220, "assets_factor": 1.033, "total_assets": 4118798, "current_share": 0.379, "current_assets": 1561024, "leverage_base": 0.645, "leverage_shift": -0.002, "leverage": 0.643, "total_liabilities": 2648387, "current_liability_share": 0.446, "current_liabilities": 1181181, "equity": 1470411, "working_capital": 379843, "retained_share": 0.385, "retained_earnings": 1585737 }, { "id": 672, "company_id": 106, "fiscal_year": 2023, "base_revenue": 53068403, "year_scale": 0.932, "revenue": 49459752, "cogs_base": 0.798, "cogs_shift": -0.028, "cogs_ratio": 0.77, "cost_of_sales": 38084009, "gross_profit": 11375743, "opex_base": 0.086, "opex_shift": -0.023, "opex_share": 0.063, "operating_expenses": 3115964, "ebit": 8259779, "base_assets": 63151400, "assets_factor": 0.924, "total_assets": 58351894, "current_share": 0.412, "current_assets": 24040980, "leverage_base": 0.939, "leverage_shift": 0.038, "leverage": 0.977, "total_liabilities": 57009800, "current_liability_share": 0.555, "current_liabilities": 31640439, "equity": 1342094, "working_capital": -7599459, "retained_share": 0.306, "retained_earnings": 17855680 }, { "id": 673, "company_id": 58, "fiscal_year": 2022, "base_revenue": 3067092, "year_scale": 0.971, "revenue": 2978146, "cogs_base": 0.568, "cogs_shift": -0.039, "cogs_ratio": 0.529, "cost_of_sales": 1575439, "gross_profit": 1402707, "opex_base": 0.287, "opex_shift": -0.012, "opex_share": 0.275, "operating_expenses": 818990, "ebit": 583717, "base_assets": 3987220, "assets_factor": 1.075, "total_assets": 4286262, "current_share": 0.372, "current_assets": 1594489, "leverage_base": 0.645, "leverage_shift": 0.04, "leverage": 0.685, "total_liabilities": 2936089, "current_liability_share": 0.318, "current_liabilities": 933676, "equity": 1350173, "working_capital": 660813, "retained_share": 0.385, "retained_earnings": 1650211 }, { "id": 674, "company_id": 93, "fiscal_year": 2023, "base_revenue": 587768671, "year_scale": 0.969, "revenue": 569547842, "cogs_base": 0.663, "cogs_shift": -0.021, "cogs_ratio": 0.642, "cost_of_sales": 365649715, "gross_profit": 203898127, "opex_base": 0.193, "opex_shift": 0.002, "opex_share": 0.195, "operating_expenses": 111061829, "ebit": 92836298, "base_assets": 446704190, "assets_factor": 1.011, "total_assets": 451617936, "current_share": 0.466, "current_assets": 210453958, "leverage_base": 0.588, "leverage_shift": 0.003, "leverage": 0.591, "total_liabilities": 266906200, "current_liability_share": 0.397, "current_liabilities": 105961761, "equity": 184711736, "working_capital": 104492197, "retained_share": 0.185, "retained_earnings": 83549318 }, { "id": 675, "company_id": 126, "fiscal_year": 2021, "base_revenue": 4357058, "year_scale": 1.016, "revenue": 4426771, "cogs_base": 0.845, "cogs_shift": 0.008, "cogs_ratio": 0.853, "cost_of_sales": 3776036, "gross_profit": 650735, "opex_base": 0.264, "opex_shift": -0.025, "opex_share": 0.239, "operating_expenses": 1057998, "ebit": -407263, "base_assets": 2570664, "assets_factor": 0.987, "total_assets": 2537245, "current_share": 0.25, "current_assets": 634311, "leverage_base": 1.027, "leverage_shift": 0.056, "leverage": 1.083, "total_liabilities": 2747836, "current_liability_share": 0.404, "current_liabilities": 1110126, "equity": -210591, "working_capital": -475815, "retained_share": -0.1, "retained_earnings": -253724 }, { "id": 676, "company_id": 92, "fiscal_year": 2021, "base_revenue": 2060190, "year_scale": 0.953, "revenue": 1963361, "cogs_base": 0.767, "cogs_shift": -0.006, "cogs_ratio": 0.761, "cost_of_sales": 1494118, "gross_profit": 469243, "opex_base": 0.192, "opex_shift": 0.008, "opex_share": 0.2, "operating_expenses": 392672, "ebit": 76571, "base_assets": 2822460, "assets_factor": 0.995, "total_assets": 2808348, "current_share": 0.354, "current_assets": 994155, "leverage_base": 0.683, "leverage_shift": -0.055, "leverage": 0.628, "total_liabilities": 1763643, "current_liability_share": 0.493, "current_liabilities": 869476, "equity": 1044705, "working_capital": 124679, "retained_share": 0.081, "retained_earnings": 227476 }, { "id": 677, "company_id": 126, "fiscal_year": 2022, "base_revenue": 4357058, "year_scale": 0.918, "revenue": 3999779, "cogs_base": 0.845, "cogs_shift": 0.032, "cogs_ratio": 0.877, "cost_of_sales": 3507806, "gross_profit": 491973, "opex_base": 0.264, "opex_shift": -0.016, "opex_share": 0.248, "operating_expenses": 991945, "ebit": -499972, "base_assets": 2570664, "assets_factor": 0.995, "total_assets": 2557811, "current_share": 0.218, "current_assets": 557603, "leverage_base": 1.027, "leverage_shift": -0.029, "leverage": 0.998, "total_liabilities": 2552695, "current_liability_share": 0.561, "current_liabilities": 1432062, "equity": 5116, "working_capital": -874459, "retained_share": -0.1, "retained_earnings": -255781 }, { "id": 678, "company_id": 60, "fiscal_year": 2022, "base_revenue": 176255749, "year_scale": 1.013, "revenue": 178547074, "cogs_base": 0.702, "cogs_shift": -0.012, "cogs_ratio": 0.69, "cost_of_sales": 123197481, "gross_profit": 55349593, "opex_base": 0.216, "opex_shift": 0.022, "opex_share": 0.238, "operating_expenses": 42494204, "ebit": 12855389, "base_assets": 172730634, "assets_factor": 1.062, "total_assets": 183439933, "current_share": 0.25, "current_assets": 45859983, "leverage_base": 1.037, "leverage_shift": 0.026, "leverage": 1.063, "total_liabilities": 194996649, "current_liability_share": 0.507, "current_liabilities": 98863301, "equity": -11556716, "working_capital": -53003318, "retained_share": 0.197, "retained_earnings": 36137667 }, { "id": 679, "company_id": 12, "fiscal_year": 2023, "base_revenue": 494011981, "year_scale": 0.955, "revenue": 471781442, "cogs_base": 0.658, "cogs_shift": 0.038, "cogs_ratio": 0.696, "cost_of_sales": 328359884, "gross_profit": 143421558, "opex_base": 0.088, "opex_shift": -0.011, "opex_share": 0.077, "operating_expenses": 36327171, "ebit": 107094387, "base_assets": 1017664681, "assets_factor": 1.037, "total_assets": 1055318274, "current_share": 0.19, "current_assets": 200510472, "leverage_base": 0.294, "leverage_shift": -0.049, "leverage": 0.245, "total_liabilities": 258552977, "current_liability_share": 0.667, "current_liabilities": 172454836, "equity": 796765297, "working_capital": 28055636, "retained_share": -0.14, "retained_earnings": -147744558 }, { "id": 680, "company_id": 45, "fiscal_year": 2023, "base_revenue": 606586884, "year_scale": 1.056, "revenue": 640555750, "cogs_base": 0.819, "cogs_shift": 0.004, "cogs_ratio": 0.823, "cost_of_sales": 527177382, "gross_profit": 113378368, "opex_base": 0.135, "opex_shift": 0.001, "opex_share": 0.136, "operating_expenses": 87115582, "ebit": 26262786, "base_assets": 1073658785, "assets_factor": 1.021, "total_assets": 1096205619, "current_share": 0.544, "current_assets": 596335857, "leverage_base": 0.665, "leverage_shift": -0.044, "leverage": 0.621, "total_liabilities": 680743689, "current_liability_share": 0.308, "current_liabilities": 209669056, "equity": 415461930, "working_capital": 386666801, "retained_share": 0.374, "retained_earnings": 409980902 }, { "id": 681, "company_id": 48, "fiscal_year": 2022, "base_revenue": 557329632, "year_scale": 1.009, "revenue": 562345599, "cogs_base": 0.794, "cogs_shift": 0.025, "cogs_ratio": 0.819, "cost_of_sales": 460561046, "gross_profit": 101784553, "opex_base": 0.311, "opex_shift": -0.021, "opex_share": 0.29, "operating_expenses": 163080224, "ebit": -61295671, "base_assets": 835994448, "assets_factor": 0.915, "total_assets": 764934920, "current_share": 0.385, "current_assets": 294499944, "leverage_base": 0.44, "leverage_shift": -0.017, "leverage": 0.423, "total_liabilities": 323567471, "current_liability_share": 0.379, "current_liabilities": 122632072, "equity": 441367449, "working_capital": 171867872, "retained_share": 0.125, "retained_earnings": 95616865 }, { "id": 682, "company_id": 29, "fiscal_year": 2022, "base_revenue": 72628432, "year_scale": 0.972, "revenue": 70594836, "cogs_base": 0.604, "cogs_shift": 0.003, "cogs_ratio": 0.607, "cost_of_sales": 42851065, "gross_profit": 27743771, "opex_base": 0.179, "opex_shift": 0.026, "opex_share": 0.205, "operating_expenses": 14471941, "ebit": 13271830, "base_assets": 38493069, "assets_factor": 0.971, "total_assets": 37376770, "current_share": 0.174, "current_assets": 6503558, "leverage_base": 0.614, "leverage_shift": -0.017, "leverage": 0.597, "total_liabilities": 22313932, "current_liability_share": 0.228, "current_liabilities": 5087576, "equity": 15062838, "working_capital": 1415982, "retained_share": 0.25, "retained_earnings": 9344193 }, { "id": 683, "company_id": 60, "fiscal_year": 2023, "base_revenue": 176255749, "year_scale": 1.144, "revenue": 201636577, "cogs_base": 0.702, "cogs_shift": 0.008, "cogs_ratio": 0.71, "cost_of_sales": 143161970, "gross_profit": 58474607, "opex_base": 0.216, "opex_shift": 0.005, "opex_share": 0.221, "operating_expenses": 44561684, "ebit": 13912923, "base_assets": 172730634, "assets_factor": 1.003, "total_assets": 173248826, "current_share": 0.311, "current_assets": 53880385, "leverage_base": 1.037, "leverage_shift": -0.035, "leverage": 1.002, "total_liabilities": 173595324, "current_liability_share": 0.37, "current_liabilities": 64230270, "equity": -346498, "working_capital": -10349885, "retained_share": 0.197, "retained_earnings": 34130019 }, { "id": 684, "company_id": 67, "fiscal_year": 2022, "base_revenue": 199216112, "year_scale": 0.844, "revenue": 168138399, "cogs_base": 0.656, "cogs_shift": -0.031, "cogs_ratio": 0.625, "cost_of_sales": 105086499, "gross_profit": 63051900, "opex_base": 0.092, "opex_shift": 0.007, "opex_share": 0.099, "operating_expenses": 16645702, "ebit": 46406198, "base_assets": 408393030, "assets_factor": 1.04, "total_assets": 424728751, "current_share": 0.331, "current_assets": 140585217, "leverage_base": 0.262, "leverage_shift": 0, "leverage": 0.262, "total_liabilities": 111278933, "current_liability_share": 0.202, "current_liabilities": 22478344, "equity": 313449818, "working_capital": 118106873, "retained_share": 0.06, "retained_earnings": 25483725 }, { "id": 685, "company_id": 97, "fiscal_year": 2022, "base_revenue": 459102410, "year_scale": 0.973, "revenue": 446706645, "cogs_base": 0.794, "cogs_shift": 0.012, "cogs_ratio": 0.806, "cost_of_sales": 360045556, "gross_profit": 86661089, "opex_base": 0.298, "opex_shift": -0.009, "opex_share": 0.289, "operating_expenses": 129098220, "ebit": -42437131, "base_assets": 293825542, "assets_factor": 1.069, "total_assets": 314099504, "current_share": 0.511, "current_assets": 160504847, "leverage_base": 0.792, "leverage_shift": 0.078, "leverage": 0.87, "total_liabilities": 273266568, "current_liability_share": 0.57, "current_liabilities": 155761944, "equity": 40832936, "working_capital": 4742903, "retained_share": -0.29, "retained_earnings": -91088856 }, { "id": 686, "company_id": 109, "fiscal_year": 2023, "base_revenue": 78491890, "year_scale": 1.06, "revenue": 83201403, "cogs_base": 0.55, "cogs_shift": -0.032, "cogs_ratio": 0.518, "cost_of_sales": 43098327, "gross_profit": 40103076, "opex_base": 0.169, "opex_shift": -0.03, "opex_share": 0.139, "operating_expenses": 11564995, "ebit": 28538081, "base_assets": 87910917, "assets_factor": 1.014, "total_assets": 89141670, "current_share": 0.273, "current_assets": 24335676, "leverage_base": 0.906, "leverage_shift": -0.02, "leverage": 0.886, "total_liabilities": 78979520, "current_liability_share": 0.25, "current_liabilities": 19744880, "equity": 10162150, "working_capital": 4590796, "retained_share": -0.156, "retained_earnings": -13906101 }, { "id": 687, "company_id": 74, "fiscal_year": 2023, "base_revenue": 11585763, "year_scale": 0.937, "revenue": 10855860, "cogs_base": 0.518, "cogs_shift": 0.015, "cogs_ratio": 0.533, "cost_of_sales": 5786173, "gross_profit": 5069687, "opex_base": 0.233, "opex_shift": 0.023, "opex_share": 0.256, "operating_expenses": 2779100, "ebit": 2290587, "base_assets": 20043370, "assets_factor": 1.03, "total_assets": 20644671, "current_share": 0.343, "current_assets": 7081122, "leverage_base": 0.35, "leverage_shift": 0.049, "leverage": 0.399, "total_liabilities": 8237224, "current_liability_share": 0.418, "current_liabilities": 3443160, "equity": 12407447, "working_capital": 3637962, "retained_share": 0.234, "retained_earnings": 4830853 }, { "id": 688, "company_id": 28, "fiscal_year": 2022, "base_revenue": 503808235, "year_scale": 1.046, "revenue": 526983414, "cogs_base": 0.618, "cogs_shift": 0.02, "cogs_ratio": 0.638, "cost_of_sales": 336215418, "gross_profit": 190767996, "opex_base": 0.158, "opex_shift": 0.011, "opex_share": 0.169, "operating_expenses": 89060197, "ebit": 101707799, "base_assets": 488693988, "assets_factor": 0.992, "total_assets": 484784436, "current_share": 0.291, "current_assets": 141072271, "leverage_base": 0.369, "leverage_shift": 0.017, "leverage": 0.386, "total_liabilities": 187126792, "current_liability_share": 0.311, "current_liabilities": 58196432, "equity": 297657644, "working_capital": 82875839, "retained_share": 0.173, "retained_earnings": 83867707 }, { "id": 689, "company_id": 113, "fiscal_year": 2023, "base_revenue": 678851587, "year_scale": 1.107, "revenue": 751488707, "cogs_base": 0.677, "cogs_shift": -0.028, "cogs_ratio": 0.649, "cost_of_sales": 487716171, "gross_profit": 263772536, "opex_base": 0.131, "opex_shift": -0.023, "opex_share": 0.108, "operating_expenses": 81160780, "ebit": 182611756, "base_assets": 1065796992, "assets_factor": 1.036, "total_assets": 1104165684, "current_share": 0.568, "current_assets": 627166109, "leverage_base": 0.375, "leverage_shift": -0.044, "leverage": 0.331, "total_liabilities": 365478841, "current_liability_share": 0.575, "current_liabilities": 210150334, "equity": 738686843, "working_capital": 417015775, "retained_share": -0.184, "retained_earnings": -203166486 }, { "id": 690, "company_id": 136, "fiscal_year": 2023, "base_revenue": 3359113, "year_scale": 0.983, "revenue": 3302008, "cogs_base": 0.552, "cogs_shift": -0.006, "cogs_ratio": 0.546, "cost_of_sales": 1802896, "gross_profit": 1499112, "opex_base": 0.223, "opex_shift": 0.004, "opex_share": 0.227, "operating_expenses": 749556, "ebit": 749556, "base_assets": 7625187, "assets_factor": 0.964, "total_assets": 7350680, "current_share": 0.388, "current_assets": 2852064, "leverage_base": 1.048, "leverage_shift": 0.023, "leverage": 1.071, "total_liabilities": 7872578, "current_liability_share": 0.426, "current_liabilities": 3353718, "equity": -521898, "working_capital": -501654, "retained_share": -0.225, "retained_earnings": -1653903 }, { "id": 691, "company_id": 149, "fiscal_year": 2022, "base_revenue": 795045356, "year_scale": 0.999, "revenue": 794250311, "cogs_base": 0.663, "cogs_shift": 0.023, "cogs_ratio": 0.686, "cost_of_sales": 544855713, "gross_profit": 249394598, "opex_base": 0.157, "opex_shift": -0.023, "opex_share": 0.134, "operating_expenses": 106429542, "ebit": 142965056, "base_assets": 1049459870, "assets_factor": 0.968, "total_assets": 1015877154, "current_share": 0.441, "current_assets": 448001825, "leverage_base": 0.422, "leverage_shift": -0.006, "leverage": 0.416, "total_liabilities": 422604896, "current_liability_share": 0.423, "current_liabilities": 178761871, "equity": 593272258, "working_capital": 269239954, "retained_share": 0.27, "retained_earnings": 274286832 }, { "id": 692, "company_id": 4, "fiscal_year": 2023, "base_revenue": 306644459, "year_scale": 0.965, "revenue": 295911903, "cogs_base": 0.768, "cogs_shift": -0.036, "cogs_ratio": 0.732, "cost_of_sales": 216607513, "gross_profit": 79304390, "opex_base": 0.268, "opex_shift": -0.007, "opex_share": 0.261, "operating_expenses": 77233007, "ebit": 2071383, "base_assets": 303578014, "assets_factor": 1.08, "total_assets": 327864255, "current_share": 0.215, "current_assets": 70490815, "leverage_base": 0.989, "leverage_shift": 0.067, "leverage": 1.056, "total_liabilities": 346224653, "current_liability_share": 0.596, "current_liabilities": 206349893, "equity": -18360398, "working_capital": -135859078, "retained_share": -0.265, "retained_earnings": -86884028 }, { "id": 693, "company_id": 14, "fiscal_year": 2023, "base_revenue": 273050846, "year_scale": 1.012, "revenue": 276327456, "cogs_base": 0.678, "cogs_shift": -0.012, "cogs_ratio": 0.666, "cost_of_sales": 184034086, "gross_profit": 92293370, "opex_base": 0.283, "opex_shift": 0.021, "opex_share": 0.304, "operating_expenses": 84003547, "ebit": 8289823, "base_assets": 491491523, "assets_factor": 1.108, "total_assets": 544572607, "current_share": 0.424, "current_assets": 230898785, "leverage_base": 0.277, "leverage_shift": 0.071, "leverage": 0.348, "total_liabilities": 189511267, "current_liability_share": 0.23, "current_liabilities": 43587591, "equity": 355061340, "working_capital": 187311194, "retained_share": 0.403, "retained_earnings": 219462761 }, { "id": 694, "company_id": 149, "fiscal_year": 2023, "base_revenue": 795045356, "year_scale": 1.075, "revenue": 854673758, "cogs_base": 0.663, "cogs_shift": 0.031, "cogs_ratio": 0.694, "cost_of_sales": 593143588, "gross_profit": 261530170, "opex_base": 0.157, "opex_shift": -0.028, "opex_share": 0.129, "operating_expenses": 110252915, "ebit": 151277255, "base_assets": 1049459870, "assets_factor": 0.982, "total_assets": 1030569592, "current_share": 0.474, "current_assets": 488489987, "leverage_base": 0.422, "leverage_shift": -0.035, "leverage": 0.387, "total_liabilities": 398830432, "current_liability_share": 0.45, "current_liabilities": 179473694, "equity": 631739160, "working_capital": 309016293, "retained_share": 0.27, "retained_earnings": 278253790 }, { "id": 695, "company_id": 59, "fiscal_year": 2023, "base_revenue": 2002323, "year_scale": 1.004, "revenue": 2010332, "cogs_base": 0.825, "cogs_shift": -0.014, "cogs_ratio": 0.811, "cost_of_sales": 1630379, "gross_profit": 379953, "opex_base": 0.102, "opex_shift": 0.027, "opex_share": 0.129, "operating_expenses": 259333, "ebit": 120620, "base_assets": 4725482, "assets_factor": 0.939, "total_assets": 4437228, "current_share": 0.443, "current_assets": 1965692, "leverage_base": 0.828, "leverage_shift": 0.042, "leverage": 0.87, "total_liabilities": 3860388, "current_liability_share": 0.633, "current_liabilities": 2443626, "equity": 576840, "working_capital": -477934, "retained_share": 0.272, "retained_earnings": 1206926 }, { "id": 696, "company_id": 31, "fiscal_year": 2021, "base_revenue": 2721300, "year_scale": 1.081, "revenue": 2941725, "cogs_base": 0.726, "cogs_shift": -0.001, "cogs_ratio": 0.725, "cost_of_sales": 2132751, "gross_profit": 808974, "opex_base": 0.197, "opex_shift": 0.009, "opex_share": 0.206, "operating_expenses": 605995, "ebit": 202979, "base_assets": 1877697, "assets_factor": 0.987, "total_assets": 1853287, "current_share": 0.248, "current_assets": 459615, "leverage_base": 0.743, "leverage_shift": -0.006, "leverage": 0.737, "total_liabilities": 1365873, "current_liability_share": 0.747, "current_liabilities": 1020307, "equity": 487414, "working_capital": -560692, "retained_share": -0.025, "retained_earnings": -46332 }, { "id": 697, "company_id": 103, "fiscal_year": 2023, "base_revenue": 4813921, "year_scale": 0.997, "revenue": 4799479, "cogs_base": 0.505, "cogs_shift": 0, "cogs_ratio": 0.505, "cost_of_sales": 2423737, "gross_profit": 2375742, "opex_base": 0.198, "opex_shift": 0.021, "opex_share": 0.219, "operating_expenses": 1051086, "ebit": 1324656, "base_assets": 8279944, "assets_factor": 1.041, "total_assets": 8619422, "current_share": 0.398, "current_assets": 3430530, "leverage_base": 0.982, "leverage_shift": 0.003, "leverage": 0.985, "total_liabilities": 8490131, "current_liability_share": 0.43, "current_liabilities": 3650756, "equity": 129291, "working_capital": -220226, "retained_share": 0.344, "retained_earnings": 2965081 }, { "id": 698, "company_id": 81, "fiscal_year": 2021, "base_revenue": 175492521, "year_scale": 0.909, "revenue": 159522702, "cogs_base": 0.691, "cogs_shift": -0.021, "cogs_ratio": 0.67, "cost_of_sales": 106880210, "gross_profit": 52642492, "opex_base": 0.23, "opex_shift": -0.022, "opex_share": 0.208, "operating_expenses": 33180722, "ebit": 19461770, "base_assets": 196551624, "assets_factor": 1.122, "total_assets": 220530922, "current_share": 0.596, "current_assets": 131436430, "leverage_base": 0.719, "leverage_shift": -0.024, "leverage": 0.695, "total_liabilities": 153268991, "current_liability_share": 0.451, "current_liabilities": 69124315, "equity": 67261931, "working_capital": 62312115, "retained_share": 0.085, "retained_earnings": 18745128 }, { "id": 699, "company_id": 68, "fiscal_year": 2023, "base_revenue": 331046182, "year_scale": 0.944, "revenue": 312507596, "cogs_base": 0.766, "cogs_shift": 0.025, "cogs_ratio": 0.791, "cost_of_sales": 247193508, "gross_profit": 65314088, "opex_base": 0.292, "opex_shift": -0.012, "opex_share": 0.28, "operating_expenses": 87502127, "ebit": -22188039, "base_assets": 248284637, "assets_factor": 0.946, "total_assets": 234877267, "current_share": 0.259, "current_assets": 60833212, "leverage_base": 0.628, "leverage_shift": 0.072, "leverage": 0.7, "total_liabilities": 164414087, "current_liability_share": 0.625, "current_liabilities": 102758804, "equity": 70463180, "working_capital": -41925592, "retained_share": 0.2, "retained_earnings": 46975453 }, { "id": 700, "company_id": 129, "fiscal_year": 2023, "base_revenue": 787869176, "year_scale": 1.153, "revenue": 908413160, "cogs_base": 0.53, "cogs_shift": 0.007, "cogs_ratio": 0.537, "cost_of_sales": 487817867, "gross_profit": 420595293, "opex_base": 0.142, "opex_shift": 0.01, "opex_share": 0.152, "operating_expenses": 138078800, "ebit": 282516493, "base_assets": 1599374427, "assets_factor": 1.048, "total_assets": 1676144399, "current_share": 0.457, "current_assets": 765997990, "leverage_base": 0.365, "leverage_shift": -0.034, "leverage": 0.331, "total_liabilities": 554803796, "current_liability_share": 0.721, "current_liabilities": 400013537, "equity": 1121340603, "working_capital": 365984453, "retained_share": 0.211, "retained_earnings": 353666468 }, { "id": 701, "company_id": 31, "fiscal_year": 2022, "base_revenue": 2721300, "year_scale": 1.104, "revenue": 3004315, "cogs_base": 0.726, "cogs_shift": -0.016, "cogs_ratio": 0.71, "cost_of_sales": 2133064, "gross_profit": 871251, "opex_base": 0.197, "opex_shift": 0.024, "opex_share": 0.221, "operating_expenses": 663954, "ebit": 207297, "base_assets": 1877697, "assets_factor": 1.02, "total_assets": 1915251, "current_share": 0.325, "current_assets": 622457, "leverage_base": 0.743, "leverage_shift": 0.048, "leverage": 0.791, "total_liabilities": 1514964, "current_liability_share": 0.702, "current_liabilities": 1063505, "equity": 400287, "working_capital": -441048, "retained_share": -0.025, "retained_earnings": -47881 }, { "id": 702, "company_id": 25, "fiscal_year": 2023, "base_revenue": 19188936, "year_scale": 0.949, "revenue": 18210300, "cogs_base": 0.563, "cogs_shift": 0.005, "cogs_ratio": 0.568, "cost_of_sales": 10343450, "gross_profit": 7866850, "opex_base": 0.089, "opex_shift": 0.011, "opex_share": 0.1, "operating_expenses": 1821030, "ebit": 6045820, "base_assets": 34348195, "assets_factor": 0.983, "total_assets": 33764276, "current_share": 0.164, "current_assets": 5537341, "leverage_base": 1.036, "leverage_shift": -0.026, "leverage": 1.01, "total_liabilities": 34101919, "current_liability_share": 0.224, "current_liabilities": 7638830, "equity": -337643, "working_capital": -2101489, "retained_share": -0.101, "retained_earnings": -3410192 }, { "id": 703, "company_id": 10, "fiscal_year": 2023, "base_revenue": 2015036, "year_scale": 0.915, "revenue": 1843758, "cogs_base": 0.8, "cogs_shift": -0.01, "cogs_ratio": 0.79, "cost_of_sales": 1456569, "gross_profit": 387189, "opex_base": 0.096, "opex_shift": -0.006, "opex_share": 0.09, "operating_expenses": 165938, "ebit": 221251, "base_assets": 3022554, "assets_factor": 1.03, "total_assets": 3113231, "current_share": 0.518, "current_assets": 1612654, "leverage_base": 0.45, "leverage_shift": -0.021, "leverage": 0.429, "total_liabilities": 1335576, "current_liability_share": 0.433, "current_liabilities": 578304, "equity": 1777655, "working_capital": 1034350, "retained_share": -0.251, "retained_earnings": -781421 }, { "id": 704, "company_id": 48, "fiscal_year": 2023, "base_revenue": 557329632, "year_scale": 1.027, "revenue": 572377532, "cogs_base": 0.794, "cogs_shift": 0.038, "cogs_ratio": 0.832, "cost_of_sales": 476218107, "gross_profit": 96159425, "opex_base": 0.311, "opex_shift": -0.013, "opex_share": 0.298, "operating_expenses": 170568505, "ebit": -74409080, "base_assets": 835994448, "assets_factor": 0.982, "total_assets": 820946548, "current_share": 0.227, "current_assets": 186354866, "leverage_base": 0.44, "leverage_shift": 0.019, "leverage": 0.459, "total_liabilities": 376814466, "current_liability_share": 0.5, "current_liabilities": 188407233, "equity": 444132082, "working_capital": -2052367, "retained_share": 0.125, "retained_earnings": 102618319 }, { "id": 705, "company_id": 52, "fiscal_year": 2023, "base_revenue": 593067532, "year_scale": 0.931, "revenue": 552145872, "cogs_base": 0.53, "cogs_shift": 0.007, "cogs_ratio": 0.537, "cost_of_sales": 296502333, "gross_profit": 255643539, "opex_base": 0.141, "opex_shift": 0.03, "opex_share": 0.171, "operating_expenses": 94416944, "ebit": 161226595, "base_assets": 450731324, "assets_factor": 1.037, "total_assets": 467408383, "current_share": 0.574, "current_assets": 268292412, "leverage_base": 1.004, "leverage_shift": 0.017, "leverage": 1.021, "total_liabilities": 477223959, "current_liability_share": 0.353, "current_liabilities": 168460058, "equity": -9815576, "working_capital": 99832354, "retained_share": -0.144, "retained_earnings": -67306807 }, { "id": 706, "company_id": 57, "fiscal_year": 2023, "base_revenue": 616464417, "year_scale": 1.206, "revenue": 743456087, "cogs_base": 0.726, "cogs_shift": -0.027, "cogs_ratio": 0.699, "cost_of_sales": 519675805, "gross_profit": 223780282, "opex_base": 0.092, "opex_shift": -0.014, "opex_share": 0.078, "operating_expenses": 57989575, "ebit": 165790707, "base_assets": 795239098, "assets_factor": 1.071, "total_assets": 851701074, "current_share": 0.162, "current_assets": 137975574, "leverage_base": 1.007, "leverage_shift": -0.013, "leverage": 0.994, "total_liabilities": 846590868, "current_liability_share": 0.651, "current_liabilities": 551130655, "equity": 5110206, "working_capital": -413155081, "retained_share": -0.285, "retained_earnings": -242734806 }, { "id": 707, "company_id": 126, "fiscal_year": 2023, "base_revenue": 4357058, "year_scale": 1.017, "revenue": 4431128, "cogs_base": 0.845, "cogs_shift": -0.03, "cogs_ratio": 0.815, "cost_of_sales": 3611369, "gross_profit": 819759, "opex_base": 0.264, "opex_shift": -0.021, "opex_share": 0.243, "operating_expenses": 1076764, "ebit": -257005, "base_assets": 2570664, "assets_factor": 1.035, "total_assets": 2660637, "current_share": 0.19, "current_assets": 505521, "leverage_base": 1.027, "leverage_shift": 0.05, "leverage": 1.077, "total_liabilities": 2865506, "current_liability_share": 0.22, "current_liabilities": 630411, "equity": -204869, "working_capital": -124890, "retained_share": -0.1, "retained_earnings": -266064 }, { "id": 708, "company_id": 6, "fiscal_year": 2022, "base_revenue": 5486949, "year_scale": 0.979, "revenue": 5371723, "cogs_base": 0.783, "cogs_shift": -0.005, "cogs_ratio": 0.778, "cost_of_sales": 4179200, "gross_profit": 1192523, "opex_base": 0.179, "opex_shift": 0.005, "opex_share": 0.184, "operating_expenses": 988397, "ebit": 204126, "base_assets": 4005473, "assets_factor": 1.053, "total_assets": 4217763, "current_share": 0.399, "current_assets": 1682887, "leverage_base": 0.737, "leverage_shift": -0.002, "leverage": 0.735, "total_liabilities": 3100056, "current_liability_share": 0.597, "current_liabilities": 1850733, "equity": 1117707, "working_capital": -167846, "retained_share": 0.377, "retained_earnings": 1590097 }, { "id": 709, "company_id": 102, "fiscal_year": 2022, "base_revenue": 524989378, "year_scale": 1.09, "revenue": 572238422, "cogs_base": 0.704, "cogs_shift": 0.039, "cogs_ratio": 0.743, "cost_of_sales": 425173148, "gross_profit": 147065274, "opex_base": 0.265, "opex_shift": 0.017, "opex_share": 0.282, "operating_expenses": 161371235, "ebit": -14305961, "base_assets": 519739484, "assets_factor": 0.917, "total_assets": 476601107, "current_share": 0.255, "current_assets": 121533282, "leverage_base": 0.872, "leverage_shift": 0.073, "leverage": 0.945, "total_liabilities": 450388046, "current_liability_share": 0.678, "current_liabilities": 305363095, "equity": 26213061, "working_capital": -183829813, "retained_share": -0.032, "retained_earnings": -15251235 }, { "id": 710, "company_id": 132, "fiscal_year": 2023, "base_revenue": 5182673, "year_scale": 1.143, "revenue": 5923795, "cogs_base": 0.739, "cogs_shift": 0.01, "cogs_ratio": 0.749, "cost_of_sales": 4436922, "gross_profit": 1486873, "opex_base": 0.26, "opex_shift": 0.013, "opex_share": 0.273, "operating_expenses": 1617196, "ebit": -130323, "base_assets": 12127455, "assets_factor": 1.015, "total_assets": 12309367, "current_share": 0.209, "current_assets": 2572658, "leverage_base": 1.002, "leverage_shift": -0.041, "leverage": 0.961, "total_liabilities": 11829302, "current_liability_share": 0.423, "current_liabilities": 5003795, "equity": 480065, "working_capital": -2431137, "retained_share": -0.284, "retained_earnings": -3495860 }, { "id": 711, "company_id": 137, "fiscal_year": 2023, "base_revenue": 10308746, "year_scale": 1.08, "revenue": 11133446, "cogs_base": 0.846, "cogs_shift": -0.009, "cogs_ratio": 0.837, "cost_of_sales": 9318694, "gross_profit": 1814752, "opex_base": 0.21, "opex_shift": 0.001, "opex_share": 0.211, "operating_expenses": 2349157, "ebit": -534405, "base_assets": 21029842, "assets_factor": 0.985, "total_assets": 20714394, "current_share": 0.217, "current_assets": 4495023, "leverage_base": 0.789, "leverage_shift": 0.011, "leverage": 0.8, "total_liabilities": 16571515, "current_liability_share": 0.685, "current_liabilities": 11351488, "equity": 4142879, "working_capital": -6856465, "retained_share": -0.049, "retained_earnings": -1015005 }, { "id": 712, "company_id": 127, "fiscal_year": 2023, "base_revenue": 2394236, "year_scale": 1.009, "revenue": 2415784, "cogs_base": 0.689, "cogs_shift": 0.02, "cogs_ratio": 0.709, "cost_of_sales": 1712791, "gross_profit": 702993, "opex_base": 0.18, "opex_shift": -0.025, "opex_share": 0.155, "operating_expenses": 374447, "ebit": 328546, "base_assets": 4501164, "assets_factor": 1.011, "total_assets": 4550677, "current_share": 0.34, "current_assets": 1547230, "leverage_base": 0.334, "leverage_shift": -0.001, "leverage": 0.333, "total_liabilities": 1515375, "current_liability_share": 0.561, "current_liabilities": 850125, "equity": 3035302, "working_capital": 697105, "retained_share": 0.175, "retained_earnings": 796368 }, { "id": 713, "company_id": 119, "fiscal_year": 2023, "base_revenue": 306207183, "year_scale": 0.931, "revenue": 285078887, "cogs_base": 0.752, "cogs_shift": -0.009, "cogs_ratio": 0.743, "cost_of_sales": 211813613, "gross_profit": 73265274, "opex_base": 0.264, "opex_shift": -0.017, "opex_share": 0.247, "operating_expenses": 70414485, "ebit": 2850789, "base_assets": 695090305, "assets_factor": 0.993, "total_assets": 690224673, "current_share": 0.247, "current_assets": 170485494, "leverage_base": 0.262, "leverage_shift": 0.032, "leverage": 0.294, "total_liabilities": 202926054, "current_liability_share": 0.324, "current_liabilities": 65748041, "equity": 487298619, "working_capital": 104737453, "retained_share": -0.288, "retained_earnings": -198784706 }, { "id": 714, "company_id": 86, "fiscal_year": 2023, "base_revenue": 155334040, "year_scale": 1.08, "revenue": 167760763, "cogs_base": 0.71, "cogs_shift": -0.009, "cogs_ratio": 0.701, "cost_of_sales": 117600295, "gross_profit": 50160468, "opex_base": 0.225, "opex_shift": -0.017, "opex_share": 0.208, "operating_expenses": 34894239, "ebit": 15266229, "base_assets": 200380912, "assets_factor": 1.133, "total_assets": 227031573, "current_share": 0.165, "current_assets": 37460210, "leverage_base": 0.395, "leverage_shift": 0.046, "leverage": 0.441, "total_liabilities": 100120924, "current_liability_share": 0.73, "current_liabilities": 73088275, "equity": 126910649, "working_capital": -35628065, "retained_share": 0.185, "retained_earnings": 42000841 }, { "id": 715, "company_id": 143, "fiscal_year": 2023, "base_revenue": 9799587, "year_scale": 0.977, "revenue": 9574196, "cogs_base": 0.709, "cogs_shift": 0.011, "cogs_ratio": 0.72, "cost_of_sales": 6893421, "gross_profit": 2680775, "opex_base": 0.187, "opex_shift": -0.006, "opex_share": 0.181, "operating_expenses": 1732929, "ebit": 947846, "base_assets": 14405393, "assets_factor": 1.051, "total_assets": 15140068, "current_share": 0.582, "current_assets": 8811520, "leverage_base": 0.967, "leverage_shift": -0.074, "leverage": 0.893, "total_liabilities": 13520081, "current_liability_share": 0.491, "current_liabilities": 6638360, "equity": 1619987, "working_capital": 2173160, "retained_share": -0.063, "retained_earnings": -953824 }, { "id": 716, "company_id": 122, "fiscal_year": 2022, "base_revenue": 2585817, "year_scale": 0.99, "revenue": 2559959, "cogs_base": 0.807, "cogs_shift": -0.006, "cogs_ratio": 0.801, "cost_of_sales": 2050527, "gross_profit": 509432, "opex_base": 0.221, "opex_shift": 0.001, "opex_share": 0.222, "operating_expenses": 568311, "ebit": -58879, "base_assets": 1913505, "assets_factor": 0.971, "total_assets": 1858013, "current_share": 0.204, "current_assets": 379035, "leverage_base": 0.74, "leverage_shift": 0.047, "leverage": 0.787, "total_liabilities": 1462256, "current_liability_share": 0.402, "current_liabilities": 587827, "equity": 395757, "working_capital": -208792, "retained_share": 0.369, "retained_earnings": 685607 }, { "id": 717, "company_id": 28, "fiscal_year": 2023, "base_revenue": 503808235, "year_scale": 1.012, "revenue": 509853934, "cogs_base": 0.618, "cogs_shift": 0.03, "cogs_ratio": 0.648, "cost_of_sales": 330385349, "gross_profit": 179468585, "opex_base": 0.158, "opex_shift": -0.017, "opex_share": 0.141, "operating_expenses": 71889405, "ebit": 107579180, "base_assets": 488693988, "assets_factor": 1.098, "total_assets": 536585999, "current_share": 0.558, "current_assets": 299414987, "leverage_base": 0.369, "leverage_shift": -0.02, "leverage": 0.349, "total_liabilities": 187268514, "current_liability_share": 0.428, "current_liabilities": 80150924, "equity": 349317485, "working_capital": 219264063, "retained_share": 0.173, "retained_earnings": 92829378 }, { "id": 718, "company_id": 29, "fiscal_year": 2023, "base_revenue": 72628432, "year_scale": 0.997, "revenue": 72410547, "cogs_base": 0.604, "cogs_shift": 0.035, "cogs_ratio": 0.639, "cost_of_sales": 46270340, "gross_profit": 26140207, "opex_base": 0.179, "opex_shift": -0.018, "opex_share": 0.161, "operating_expenses": 11658098, "ebit": 14482109, "base_assets": 38493069, "assets_factor": 1.051, "total_assets": 40456216, "current_share": 0.31, "current_assets": 12541427, "leverage_base": 0.614, "leverage_shift": 0.011, "leverage": 0.625, "total_liabilities": 25285135, "current_liability_share": 0.291, "current_liabilities": 7357974, "equity": 15171081, "working_capital": 5183453, "retained_share": 0.25, "retained_earnings": 10114054 }, { "id": 719, "company_id": 82, "fiscal_year": 2023, "base_revenue": 890687326, "year_scale": 0.898, "revenue": 799837219, "cogs_base": 0.845, "cogs_shift": -0.03, "cogs_ratio": 0.815, "cost_of_sales": 651867333, "gross_profit": 147969886, "opex_base": 0.109, "opex_shift": 0.028, "opex_share": 0.137, "operating_expenses": 109577699, "ebit": 38392187, "base_assets": 1113359158, "assets_factor": 1.011, "total_assets": 1125606109, "current_share": 0.205, "current_assets": 230749252, "leverage_base": 1.006, "leverage_shift": -0.052, "leverage": 0.954, "total_liabilities": 1073828228, "current_liability_share": 0.275, "current_liabilities": 295302763, "equity": 51777881, "working_capital": -64553511, "retained_share": 0.408, "retained_earnings": 459247292 }, { "id": 720, "company_id": 97, "fiscal_year": 2023, "base_revenue": 459102410, "year_scale": 0.942, "revenue": 432474470, "cogs_base": 0.794, "cogs_shift": -0.014, "cogs_ratio": 0.78, "cost_of_sales": 337330087, "gross_profit": 95144383, "opex_base": 0.298, "opex_shift": -0.004, "opex_share": 0.294, "operating_expenses": 127147494, "ebit": -32003111, "base_assets": 293825542, "assets_factor": 1.064, "total_assets": 312630377, "current_share": 0.267, "current_assets": 83472311, "leverage_base": 0.792, "leverage_shift": 0.075, "leverage": 0.867, "total_liabilities": 271050537, "current_liability_share": 0.747, "current_liabilities": 202474751, "equity": 41579840, "working_capital": -119002440, "retained_share": -0.29, "retained_earnings": -90662809 }, { "id": 721, "company_id": 65, "fiscal_year": 2023, "base_revenue": 58150621, "year_scale": 1.122, "revenue": 65244997, "cogs_base": 0.726, "cogs_shift": 0.029, "cogs_ratio": 0.755, "cost_of_sales": 49259973, "gross_profit": 15985024, "opex_base": 0.296, "opex_shift": 0.006, "opex_share": 0.302, "operating_expenses": 19703989, "ebit": -3718965, "base_assets": 56987609, "assets_factor": 0.993, "total_assets": 56588696, "current_share": 0.225, "current_assets": 12732457, "leverage_base": 0.724, "leverage_shift": -0.063, "leverage": 0.661, "total_liabilities": 37405128, "current_liability_share": 0.709, "current_liabilities": 26520236, "equity": 19183568, "working_capital": -13787779, "retained_share": -0.171, "retained_earnings": -9676667 }, { "id": 722, "company_id": 100, "fiscal_year": 2022, "base_revenue": 390623010, "year_scale": 0.944, "revenue": 368748121, "cogs_base": 0.7, "cogs_shift": 0.016, "cogs_ratio": 0.716, "cost_of_sales": 264023655, "gross_profit": 104724466, "opex_base": 0.141, "opex_shift": -0.009, "opex_share": 0.132, "operating_expenses": 48674752, "ebit": 56049714, "base_assets": 496091223, "assets_factor": 1.019, "total_assets": 505516956, "current_share": 0.541, "current_assets": 273484673, "leverage_base": 0.851, "leverage_shift": -0.052, "leverage": 0.799, "total_liabilities": 403908048, "current_liability_share": 0.466, "current_liabilities": 188221150, "equity": 101608908, "working_capital": 85263523, "retained_share": 0.325, "retained_earnings": 164293011 }, { "id": 723, "company_id": 18, "fiscal_year": 2023, "base_revenue": 32525735, "year_scale": 1.12, "revenue": 36428823, "cogs_base": 0.74, "cogs_shift": -0.003, "cogs_ratio": 0.737, "cost_of_sales": 26848043, "gross_profit": 9580780, "opex_base": 0.105, "opex_shift": 0.014, "opex_share": 0.119, "operating_expenses": 4335030, "ebit": 5245750, "base_assets": 19515441, "assets_factor": 0.98, "total_assets": 19125132, "current_share": 0.396, "current_assets": 7573552, "leverage_base": 0.587, "leverage_shift": 0.047, "leverage": 0.634, "total_liabilities": 12125334, "current_liability_share": 0.731, "current_liabilities": 8863619, "equity": 6999798, "working_capital": -1290067, "retained_share": -0.246, "retained_earnings": -4704782 }, { "id": 724, "company_id": 6, "fiscal_year": 2023, "base_revenue": 5486949, "year_scale": 1.003, "revenue": 5503410, "cogs_base": 0.783, "cogs_shift": -0.025, "cogs_ratio": 0.758, "cost_of_sales": 4171585, "gross_profit": 1331825, "opex_base": 0.179, "opex_shift": -0.027, "opex_share": 0.152, "operating_expenses": 836518, "ebit": 495307, "base_assets": 4005473, "assets_factor": 1.115, "total_assets": 4466102, "current_share": 0.393, "current_assets": 1755178, "leverage_base": 0.737, "leverage_shift": 0.01, "leverage": 0.747, "total_liabilities": 3336178, "current_liability_share": 0.671, "current_liabilities": 2238575, "equity": 1129924, "working_capital": -483397, "retained_share": 0.377, "retained_earnings": 1683720 }, { "id": 725, "company_id": 102, "fiscal_year": 2023, "base_revenue": 524989378, "year_scale": 1.062, "revenue": 557538719, "cogs_base": 0.704, "cogs_shift": 0.038, "cogs_ratio": 0.742, "cost_of_sales": 413693729, "gross_profit": 143844990, "opex_base": 0.265, "opex_shift": -0.019, "opex_share": 0.246, "operating_expenses": 137154525, "ebit": 6690465, "base_assets": 519739484, "assets_factor": 0.953, "total_assets": 495311728, "current_share": 0.303, "current_assets": 150079454, "leverage_base": 0.872, "leverage_shift": 0.021, "leverage": 0.893, "total_liabilities": 442313373, "current_liability_share": 0.734, "current_liabilities": 324658016, "equity": 52998355, "working_capital": -174578562, "retained_share": -0.032, "retained_earnings": -15849975 }, { "id": 726, "company_id": 145, "fiscal_year": 2023, "base_revenue": 84158180, "year_scale": 1.175, "revenue": 98885862, "cogs_base": 0.581, "cogs_shift": -0.019, "cogs_ratio": 0.562, "cost_of_sales": 55573854, "gross_profit": 43312008, "opex_base": 0.2, "opex_shift": -0.022, "opex_share": 0.178, "operating_expenses": 17601683, "ebit": 25710325, "base_assets": 102672980, "assets_factor": 1.049, "total_assets": 107703956, "current_share": 0.299, "current_assets": 32203483, "leverage_base": 0.348, "leverage_shift": -0.033, "leverage": 0.315, "total_liabilities": 33926746, "current_liability_share": 0.25, "current_liabilities": 8481687, "equity": 73777210, "working_capital": 23721796, "retained_share": 0.139, "retained_earnings": 14970850 }, { "id": 727, "company_id": 122, "fiscal_year": 2023, "base_revenue": 2585817, "year_scale": 1.124, "revenue": 2906458, "cogs_base": 0.807, "cogs_shift": 0.009, "cogs_ratio": 0.816, "cost_of_sales": 2371670, "gross_profit": 534788, "opex_base": 0.221, "opex_shift": -0.019, "opex_share": 0.202, "operating_expenses": 587105, "ebit": -52317, "base_assets": 1913505, "assets_factor": 0.964, "total_assets": 1844619, "current_share": 0.287, "current_assets": 529406, "leverage_base": 0.74, "leverage_shift": -0.073, "leverage": 0.667, "total_liabilities": 1230361, "current_liability_share": 0.394, "current_liabilities": 484762, "equity": 614258, "working_capital": 44644, "retained_share": 0.369, "retained_earnings": 680664 }, { "id": 728, "company_id": 92, "fiscal_year": 2022, "base_revenue": 2060190, "year_scale": 0.964, "revenue": 1986023, "cogs_base": 0.767, "cogs_shift": -0.006, "cogs_ratio": 0.761, "cost_of_sales": 1511364, "gross_profit": 474659, "opex_base": 0.192, "opex_shift": -0.009, "opex_share": 0.183, "operating_expenses": 363442, "ebit": 111217, "base_assets": 2822460, "assets_factor": 1.057, "total_assets": 2983340, "current_share": 0.434, "current_assets": 1294770, "leverage_base": 0.683, "leverage_shift": -0.028, "leverage": 0.655, "total_liabilities": 1954088, "current_liability_share": 0.703, "current_liabilities": 1373724, "equity": 1029252, "working_capital": -78954, "retained_share": 0.081, "retained_earnings": 241651 }, { "id": 729, "company_id": 43, "fiscal_year": 2023, "base_revenue": 255453020, "year_scale": 1.111, "revenue": 283808305, "cogs_base": 0.827, "cogs_shift": -0.021, "cogs_ratio": 0.806, "cost_of_sales": 228749494, "gross_profit": 55058811, "opex_base": 0.14, "opex_shift": 0.008, "opex_share": 0.148, "operating_expenses": 42003629, "ebit": 13055182, "base_assets": 166044463, "assets_factor": 1.047, "total_assets": 173848553, "current_share": 0.542, "current_assets": 94225916, "leverage_base": 0.676, "leverage_shift": 0.029, "leverage": 0.705, "total_liabilities": 122563230, "current_liability_share": 0.202, "current_liabilities": 24757772, "equity": 51285323, "working_capital": 69468144, "retained_share": 0.438, "retained_earnings": 76145666 }, { "id": 730, "company_id": 58, "fiscal_year": 2023, "base_revenue": 3067092, "year_scale": 1, "revenue": 3067092, "cogs_base": 0.568, "cogs_shift": 0.012, "cogs_ratio": 0.58, "cost_of_sales": 1778913, "gross_profit": 1288179, "opex_base": 0.287, "opex_shift": -0.028, "opex_share": 0.259, "operating_expenses": 794377, "ebit": 493802, "base_assets": 3987220, "assets_factor": 1.048, "total_assets": 4178607, "current_share": 0.202, "current_assets": 844079, "leverage_base": 0.645, "leverage_shift": -0.062, "leverage": 0.583, "total_liabilities": 2436128, "current_liability_share": 0.59, "current_liabilities": 1437316, "equity": 1742479, "working_capital": -593237, "retained_share": 0.385, "retained_earnings": 1608764 }, { "id": 731, "company_id": 78, "fiscal_year": 2023, "base_revenue": 632803211, "year_scale": 1.076, "revenue": 680896255, "cogs_base": 0.6, "cogs_shift": -0.022, "cogs_ratio": 0.578, "cost_of_sales": 393558035, "gross_profit": 287338220, "opex_base": 0.274, "opex_shift": 0.005, "opex_share": 0.279, "operating_expenses": 189970055, "ebit": 97368165, "base_assets": 1398495096, "assets_factor": 0.963, "total_assets": 1346750777, "current_share": 0.353, "current_assets": 475403024, "leverage_base": 0.267, "leverage_shift": -0.013, "leverage": 0.254, "total_liabilities": 342074697, "current_liability_share": 0.44, "current_liabilities": 150512867, "equity": 1004676080, "working_capital": 324890157, "retained_share": -0.286, "retained_earnings": -385170722 }, { "id": 732, "company_id": 3, "fiscal_year": 2023, "base_revenue": 623101552, "year_scale": 1.044, "revenue": 650518020, "cogs_base": 0.584, "cogs_shift": 0.018, "cogs_ratio": 0.602, "cost_of_sales": 391611848, "gross_profit": 258906172, "opex_base": 0.316, "opex_shift": -0.019, "opex_share": 0.297, "operating_expenses": 193203852, "ebit": 65702320, "base_assets": 1040579592, "assets_factor": 1.031, "total_assets": 1072837559, "current_share": 0.269, "current_assets": 288593303, "leverage_base": 0.3, "leverage_shift": 0.07, "leverage": 0.37, "total_liabilities": 396949897, "current_liability_share": 0.61, "current_liabilities": 242139437, "equity": 675887662, "working_capital": 46453866, "retained_share": 0.012, "retained_earnings": 12874051 }, { "id": 733, "company_id": 44, "fiscal_year": 2023, "base_revenue": 2004439, "year_scale": 1.018, "revenue": 2040519, "cogs_base": 0.822, "cogs_shift": -0.039, "cogs_ratio": 0.783, "cost_of_sales": 1597726, "gross_profit": 442793, "opex_base": 0.081, "opex_shift": 0.021, "opex_share": 0.102, "operating_expenses": 208133, "ebit": 234660, "base_assets": 2405327, "assets_factor": 1.117, "total_assets": 2686750, "current_share": 0.446, "current_assets": 1198291, "leverage_base": 0.754, "leverage_shift": -0.034, "leverage": 0.72, "total_liabilities": 1934460, "current_liability_share": 0.205, "current_liabilities": 396564, "equity": 752290, "working_capital": 801727, "retained_share": -0.014, "retained_earnings": -37614 }, { "id": 734, "company_id": 87, "fiscal_year": 2023, "base_revenue": 10271535, "year_scale": 1.045, "revenue": 10733754, "cogs_base": 0.601, "cogs_shift": -0.038, "cogs_ratio": 0.563, "cost_of_sales": 6043104, "gross_profit": 4690650, "opex_base": 0.181, "opex_shift": 0.018, "opex_share": 0.199, "operating_expenses": 2136017, "ebit": 2554633, "base_assets": 10887827, "assets_factor": 1.078, "total_assets": 11737078, "current_share": 0.392, "current_assets": 4600935, "leverage_base": 0.281, "leverage_shift": -0.028, "leverage": 0.253, "total_liabilities": 2969481, "current_liability_share": 0.561, "current_liabilities": 1665879, "equity": 8767597, "working_capital": 2935056, "retained_share": 0.388, "retained_earnings": 4553986 }, { "id": 735, "company_id": 111, "fiscal_year": 2023, "base_revenue": 5017028, "year_scale": 1.16, "revenue": 5819752, "cogs_base": 0.735, "cogs_shift": -0.04, "cogs_ratio": 0.695, "cost_of_sales": 4044728, "gross_profit": 1775024, "opex_base": 0.099, "opex_shift": -0.009, "opex_share": 0.09, "operating_expenses": 523778, "ebit": 1251246, "base_assets": 10736440, "assets_factor": 1.143, "total_assets": 12271751, "current_share": 0.327, "current_assets": 4012863, "leverage_base": 0.567, "leverage_shift": -0.04, "leverage": 0.527, "total_liabilities": 6467213, "current_liability_share": 0.354, "current_liabilities": 2289393, "equity": 5804538, "working_capital": 1723470, "retained_share": -0.236, "retained_earnings": -2896133 }, { "id": 736, "company_id": 67, "fiscal_year": 2023, "base_revenue": 199216112, "year_scale": 1.172, "revenue": 233481283, "cogs_base": 0.656, "cogs_shift": -0.028, "cogs_ratio": 0.628, "cost_of_sales": 146626246, "gross_profit": 86855037, "opex_base": 0.092, "opex_shift": 0.003, "opex_share": 0.095, "operating_expenses": 22180722, "ebit": 64674315, "base_assets": 408393030, "assets_factor": 0.955, "total_assets": 390015344, "current_share": 0.43, "current_assets": 167706598, "leverage_base": 0.262, "leverage_shift": 0.037, "leverage": 0.299, "total_liabilities": 116614588, "current_liability_share": 0.311, "current_liabilities": 36267137, "equity": 273400756, "working_capital": 131439461, "retained_share": 0.06, "retained_earnings": 23400921 }, { "id": 737, "company_id": 31, "fiscal_year": 2023, "base_revenue": 2721300, "year_scale": 1.031, "revenue": 2805660, "cogs_base": 0.726, "cogs_shift": 0.024, "cogs_ratio": 0.75, "cost_of_sales": 2104245, "gross_profit": 701415, "opex_base": 0.197, "opex_shift": -0.006, "opex_share": 0.191, "operating_expenses": 535881, "ebit": 165534, "base_assets": 1877697, "assets_factor": 0.942, "total_assets": 1768791, "current_share": 0.22, "current_assets": 389134, "leverage_base": 0.743, "leverage_shift": -0.036, "leverage": 0.707, "total_liabilities": 1250535, "current_liability_share": 0.518, "current_liabilities": 647777, "equity": 518256, "working_capital": -258643, "retained_share": -0.025, "retained_earnings": -44220 }, { "id": 738, "company_id": 90, "fiscal_year": 2023, "base_revenue": 12433164, "year_scale": 1.164, "revenue": 14472203, "cogs_base": 0.529, "cogs_shift": -0.008, "cogs_ratio": 0.521, "cost_of_sales": 7540018, "gross_profit": 6932185, "opex_base": 0.295, "opex_shift": 0.006, "opex_share": 0.301, "operating_expenses": 4356133, "ebit": 2576052, "base_assets": 17530761, "assets_factor": 1.06, "total_assets": 18582607, "current_share": 0.31, "current_assets": 5760608, "leverage_base": 0.25, "leverage_shift": -0.074, "leverage": 0.176, "total_liabilities": 3270539, "current_liability_share": 0.289, "current_liabilities": 945186, "equity": 15312068, "working_capital": 4815422, "retained_share": -0.038, "retained_earnings": -706139 }, { "id": 739, "company_id": 38, "fiscal_year": 2022, "base_revenue": 148448132, "year_scale": 0.978, "revenue": 145182273, "cogs_base": 0.591, "cogs_shift": -0.028, "cogs_ratio": 0.563, "cost_of_sales": 81737620, "gross_profit": 63444653, "opex_base": 0.254, "opex_shift": 0.009, "opex_share": 0.263, "operating_expenses": 38182938, "ebit": 25261715, "base_assets": 345884148, "assets_factor": 1.008, "total_assets": 348651221, "current_share": 0.153, "current_assets": 53343637, "leverage_base": 0.464, "leverage_shift": 0.026, "leverage": 0.49, "total_liabilities": 170839098, "current_liability_share": 0.547, "current_liabilities": 93448987, "equity": 177812123, "working_capital": -40105350, "retained_share": -0.014, "retained_earnings": -4881117 }, { "id": 740, "company_id": 146, "fiscal_year": 2023, "base_revenue": 90595152, "year_scale": 0.931, "revenue": 84344087, "cogs_base": 0.677, "cogs_shift": 0.003, "cogs_ratio": 0.68, "cost_of_sales": 57353979, "gross_profit": 26990108, "opex_base": 0.164, "opex_shift": -0.01, "opex_share": 0.154, "operating_expenses": 12988989, "ebit": 14001119, "base_assets": 96030861, "assets_factor": 0.977, "total_assets": 93822151, "current_share": 0.232, "current_assets": 21766739, "leverage_base": 1.015, "leverage_shift": -0.071, "leverage": 0.944, "total_liabilities": 88568111, "current_liability_share": 0.45, "current_liabilities": 39855650, "equity": 5254040, "working_capital": -18088911, "retained_share": 0.065, "retained_earnings": 6098440 }, { "id": 741, "company_id": 26, "fiscal_year": 2023, "base_revenue": 598266307, "year_scale": 1.037, "revenue": 620402160, "cogs_base": 0.565, "cogs_shift": 0.036, "cogs_ratio": 0.601, "cost_of_sales": 372861698, "gross_profit": 247540462, "opex_base": 0.201, "opex_shift": -0.012, "opex_share": 0.189, "operating_expenses": 117256008, "ebit": 130284454, "base_assets": 1196532614, "assets_factor": 0.919, "total_assets": 1099613472, "current_share": 0.157, "current_assets": 172639315, "leverage_base": 0.632, "leverage_shift": -0.041, "leverage": 0.591, "total_liabilities": 649871562, "current_liability_share": 0.216, "current_liabilities": 140372257, "equity": 449741910, "working_capital": 32267058, "retained_share": 0.369, "retained_earnings": 405757371 }, { "id": 742, "company_id": 100, "fiscal_year": 2023, "base_revenue": 390623010, "year_scale": 0.952, "revenue": 371873106, "cogs_base": 0.7, "cogs_shift": 0.005, "cogs_ratio": 0.705, "cost_of_sales": 262170540, "gross_profit": 109702566, "opex_base": 0.141, "opex_shift": 0.014, "opex_share": 0.155, "operating_expenses": 57640331, "ebit": 52062235, "base_assets": 496091223, "assets_factor": 1.044, "total_assets": 517919237, "current_share": 0.556, "current_assets": 287963096, "leverage_base": 0.851, "leverage_shift": 0.011, "leverage": 0.862, "total_liabilities": 446446382, "current_liability_share": 0.672, "current_liabilities": 300011969, "equity": 71472855, "working_capital": -12048873, "retained_share": 0.325, "retained_earnings": 168323752 }, { "id": 743, "company_id": 105, "fiscal_year": 2023, "base_revenue": 3659658, "year_scale": 1.053, "revenue": 3853620, "cogs_base": 0.545, "cogs_shift": 0.007, "cogs_ratio": 0.552, "cost_of_sales": 2127198, "gross_profit": 1726422, "opex_base": 0.27, "opex_shift": 0.018, "opex_share": 0.288, "operating_expenses": 1109843, "ebit": 616579, "base_assets": 2781340, "assets_factor": 0.99, "total_assets": 2753527, "current_share": 0.498, "current_assets": 1371256, "leverage_base": 0.382, "leverage_shift": -0.047, "leverage": 0.335, "total_liabilities": 922432, "current_liability_share": 0.229, "current_liabilities": 211237, "equity": 1831095, "working_capital": 1160019, "retained_share": 0.201, "retained_earnings": 553459 }, { "id": 744, "company_id": 38, "fiscal_year": 2023, "base_revenue": 148448132, "year_scale": 1.046, "revenue": 155276746, "cogs_base": 0.591, "cogs_shift": -0.039, "cogs_ratio": 0.552, "cost_of_sales": 85712764, "gross_profit": 69563982, "opex_base": 0.254, "opex_shift": 0.027, "opex_share": 0.281, "operating_expenses": 43632766, "ebit": 25931216, "base_assets": 345884148, "assets_factor": 0.98, "total_assets": 338966465, "current_share": 0.231, "current_assets": 78301253, "leverage_base": 0.464, "leverage_shift": 0.025, "leverage": 0.489, "total_liabilities": 165754601, "current_liability_share": 0.311, "current_liabilities": 51549681, "equity": 173211864, "working_capital": 26751572, "retained_share": -0.014, "retained_earnings": -4745531 }, { "id": 745, "company_id": 80, "fiscal_year": 2023, "base_revenue": 151486718, "year_scale": 1.069, "revenue": 161939302, "cogs_base": 0.546, "cogs_shift": 0.036, "cogs_ratio": 0.582, "cost_of_sales": 94248674, "gross_profit": 67690628, "opex_base": 0.266, "opex_shift": -0.029, "opex_share": 0.237, "operating_expenses": 38379615, "ebit": 29311013, "base_assets": 169665124, "assets_factor": 0.989, "total_assets": 167798808, "current_share": 0.382, "current_assets": 64099145, "leverage_base": 0.78, "leverage_shift": -0.055, "leverage": 0.725, "total_liabilities": 121654136, "current_liability_share": 0.399, "current_liabilities": 48540000, "equity": 46144672, "working_capital": 15559145, "retained_share": 0.016, "retained_earnings": 2684781 }, { "id": 746, "company_id": 92, "fiscal_year": 2023, "base_revenue": 2060190, "year_scale": 1.12, "revenue": 2307413, "cogs_base": 0.767, "cogs_shift": -0.017, "cogs_ratio": 0.75, "cost_of_sales": 1730560, "gross_profit": 576853, "opex_base": 0.192, "opex_shift": -0.025, "opex_share": 0.167, "operating_expenses": 385338, "ebit": 191515, "base_assets": 2822460, "assets_factor": 0.985, "total_assets": 2780123, "current_share": 0.566, "current_assets": 1573550, "leverage_base": 0.683, "leverage_shift": 0.064, "leverage": 0.747, "total_liabilities": 2076752, "current_liability_share": 0.683, "current_liabilities": 1418422, "equity": 703371, "working_capital": 155128, "retained_share": 0.081, "retained_earnings": 225190 }, { "id": 747, "company_id": 95, "fiscal_year": 2023, "base_revenue": 3883362, "year_scale": 1.067, "revenue": 4143547, "cogs_base": 0.555, "cogs_shift": 0.002, "cogs_ratio": 0.557, "cost_of_sales": 2307956, "gross_profit": 1835591, "opex_base": 0.22, "opex_shift": -0.019, "opex_share": 0.201, "operating_expenses": 832853, "ebit": 1002738, "base_assets": 6135712, "assets_factor": 0.999, "total_assets": 6129576, "current_share": 0.559, "current_assets": 3426433, "leverage_base": 0.326, "leverage_shift": -0.037, "leverage": 0.289, "total_liabilities": 1771447, "current_liability_share": 0.668, "current_liabilities": 1183327, "equity": 4358129, "working_capital": 2243106, "retained_share": 0.375, "retained_earnings": 2298591 }, { "id": 748, "company_id": 91, "fiscal_year": 2023, "base_revenue": 2022753, "year_scale": 1.076, "revenue": 2176482, "cogs_base": 0.706, "cogs_shift": 0.021, "cogs_ratio": 0.727, "cost_of_sales": 1582302, "gross_profit": 594180, "opex_base": 0.107, "opex_shift": 0.012, "opex_share": 0.119, "operating_expenses": 259001, "ebit": 335179, "base_assets": 2407076, "assets_factor": 0.968, "total_assets": 2330050, "current_share": 0.267, "current_assets": 622123, "leverage_base": 0.491, "leverage_shift": 0.003, "leverage": 0.494, "total_liabilities": 1151045, "current_liability_share": 0.301, "current_liabilities": 346465, "equity": 1179005, "working_capital": 275658, "retained_share": -0.119, "retained_earnings": -277276 }, { "id": 749, "company_id": 81, "fiscal_year": 2022, "base_revenue": 175492521, "year_scale": 1.086, "revenue": 190584878, "cogs_base": 0.691, "cogs_shift": 0.025, "cogs_ratio": 0.716, "cost_of_sales": 136458773, "gross_profit": 54126105, "opex_base": 0.23, "opex_shift": -0.01, "opex_share": 0.22, "operating_expenses": 41928673, "ebit": 12197432, "base_assets": 196551624, "assets_factor": 0.937, "total_assets": 184168872, "current_share": 0.596, "current_assets": 109764648, "leverage_base": 0.719, "leverage_shift": -0.073, "leverage": 0.646, "total_liabilities": 118973091, "current_liability_share": 0.475, "current_liabilities": 56512218, "equity": 65195781, "working_capital": 53252430, "retained_share": 0.085, "retained_earnings": 15654354 }, { "id": 750, "company_id": 81, "fiscal_year": 2023, "base_revenue": 175492521, "year_scale": 0.96, "revenue": 168472820, "cogs_base": 0.691, "cogs_shift": -0.033, "cogs_ratio": 0.658, "cost_of_sales": 110855116, "gross_profit": 57617704, "opex_base": 0.23, "opex_shift": -0.005, "opex_share": 0.225, "operating_expenses": 37906385, "ebit": 19711319, "base_assets": 196551624, "assets_factor": 0.973, "total_assets": 191244730, "current_share": 0.592, "current_assets": 113216880, "leverage_base": 0.719, "leverage_shift": -0.02, "leverage": 0.699, "total_liabilities": 133680066, "current_liability_share": 0.524, "current_liabilities": 70048355, "equity": 57564664, "working_capital": 43168525, "retained_share": 0.085, "retained_earnings": 16255802 } ], "risk_labels": [ { "id": 1, "company_id": 63, "rating": "BB", "rated_on": "2024-01-20", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 2, "company_id": 9, "rating": "BBB", "rated_on": "2024-03-01", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 3, "company_id": 127, "rating": "BB", "rated_on": "2024-01-21", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 4, "company_id": 27, "rating": "B", "rated_on": "2024-03-19", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 5, "company_id": 68, "rating": "A", "rated_on": "2024-03-18", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 6, "company_id": 125, "rating": "CCC", "rated_on": "2024-03-24", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 7, "company_id": 35, "rating": "BB", "rated_on": "2024-02-15", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 8, "company_id": 116, "rating": "B", "rated_on": "2024-02-27", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 9, "company_id": 59, "rating": "A", "rated_on": "2024-02-01", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 10, "company_id": 43, "rating": "B", "rated_on": "2024-03-10", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 11, "company_id": 106, "rating": "CCC", "rated_on": "2024-03-19", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 12, "company_id": 80, "rating": "B", "rated_on": "2024-03-17", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 13, "company_id": 67, "rating": "BBB", "rated_on": "2024-02-06", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 14, "company_id": 34, "rating": "BB", "rated_on": "2024-01-25", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 15, "company_id": 12, "rating": "CCC", "rated_on": "2024-03-01", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 16, "company_id": 107, "rating": "B", "rated_on": "2024-01-16", "bankrupt_within_24m": "yes", "filed_on": "2024-03-04" }, { "id": 17, "company_id": 89, "rating": "AA", "rated_on": "2024-01-25", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 18, "company_id": 41, "rating": "A", "rated_on": "2024-02-15", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 19, "company_id": 120, "rating": "A", "rated_on": "2024-03-11", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 20, "company_id": 90, "rating": "BBB", "rated_on": "2024-03-12", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 21, "company_id": 137, "rating": "CCC", "rated_on": "2024-02-08", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 22, "company_id": 33, "rating": "BB", "rated_on": "2024-02-20", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 23, "company_id": 40, "rating": "BBB", "rated_on": "2024-02-26", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 24, "company_id": 50, "rating": "CCC", "rated_on": "2024-02-01", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 25, "company_id": 83, "rating": "A", "rated_on": "2024-03-26", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 26, "company_id": 22, "rating": "B", "rated_on": "2024-02-01", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 27, "company_id": 96, "rating": "AA", "rated_on": "2024-03-13", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 28, "company_id": 64, "rating": "BBB", "rated_on": "2024-03-14", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 29, "company_id": 148, "rating": "BBB", "rated_on": "2024-03-27", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 30, "company_id": 31, "rating": "B", "rated_on": "2024-03-08", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 31, "company_id": 138, "rating": "BB", "rated_on": "2024-03-15", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 32, "company_id": 128, "rating": "A", "rated_on": "2024-01-19", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 33, "company_id": 141, "rating": "BBB", "rated_on": "2024-03-30", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 34, "company_id": 121, "rating": "A", "rated_on": "2024-03-08", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 35, "company_id": 21, "rating": "AA", "rated_on": "2024-02-02", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 36, "company_id": 37, "rating": "B", "rated_on": "2024-02-02", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 37, "company_id": 71, "rating": "BB", "rated_on": "2024-01-28", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 38, "company_id": 73, "rating": "A", "rated_on": "2024-02-16", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 39, "company_id": 134, "rating": "BBB", "rated_on": "2024-03-12", "bankrupt_within_24m": "yes", "filed_on": "2026-01-12" }, { "id": 40, "company_id": 7, "rating": "BB", "rated_on": "2024-01-28", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 41, "company_id": 57, "rating": "BB", "rated_on": "2024-02-12", "bankrupt_within_24m": "yes", "filed_on": "2025-04-25" }, { "id": 42, "company_id": 143, "rating": "BBB", "rated_on": "2024-03-16", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 43, "company_id": 130, "rating": "A", "rated_on": "2024-01-15", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 44, "company_id": 110, "rating": "BB", "rated_on": "2024-01-30", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 45, "company_id": 101, "rating": "BBB", "rated_on": "2024-01-27", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 46, "company_id": 142, "rating": "BBB", "rated_on": "2024-03-25", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 47, "company_id": 36, "rating": "AA", "rated_on": "2024-02-02", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 48, "company_id": 79, "rating": "A", "rated_on": "2024-01-24", "bankrupt_within_24m": "yes", "filed_on": "2024-03-15" }, { "id": 49, "company_id": 39, "rating": "AA", "rated_on": "2024-01-23", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 50, "company_id": 6, "rating": "BB", "rated_on": "2024-03-10", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 51, "company_id": 122, "rating": "A", "rated_on": "2024-02-04", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 52, "company_id": 47, "rating": "BB", "rated_on": "2024-03-10", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 53, "company_id": 92, "rating": "BBB", "rated_on": "2024-01-31", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 54, "company_id": 146, "rating": "B", "rated_on": "2024-01-17", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 55, "company_id": 65, "rating": "BB", "rated_on": "2024-02-09", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 56, "company_id": 3, "rating": "A", "rated_on": "2024-03-14", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 57, "company_id": 100, "rating": "BBB", "rated_on": "2024-03-21", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 58, "company_id": 4, "rating": "B", "rated_on": "2024-03-28", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 59, "company_id": 81, "rating": "BB", "rated_on": "2024-02-09", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 60, "company_id": 55, "rating": "B", "rated_on": "2024-01-21", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 61, "company_id": 10, "rating": "B", "rated_on": "2024-03-21", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 62, "company_id": 46, "rating": "BBB", "rated_on": "2024-03-27", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 63, "company_id": 62, "rating": "B", "rated_on": "2024-01-16", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 64, "company_id": 108, "rating": "BB", "rated_on": "2024-01-15", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 65, "company_id": 32, "rating": "A", "rated_on": "2024-02-20", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 66, "company_id": 104, "rating": "BB", "rated_on": "2024-02-20", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 67, "company_id": 131, "rating": "BB", "rated_on": "2024-02-27", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 68, "company_id": 38, "rating": "BB", "rated_on": "2024-03-22", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 69, "company_id": 72, "rating": "A", "rated_on": "2024-03-16", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 70, "company_id": 11, "rating": "B", "rated_on": "2024-03-05", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 71, "company_id": 103, "rating": "AA", "rated_on": "2024-01-25", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 72, "company_id": 29, "rating": "A", "rated_on": "2024-02-25", "bankrupt_within_24m": "yes", "filed_on": "2024-12-04" }, { "id": 73, "company_id": 54, "rating": "BBB", "rated_on": "2024-03-12", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 74, "company_id": 45, "rating": "BB", "rated_on": "2024-01-22", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 75, "company_id": 87, "rating": "AA", "rated_on": "2024-02-05", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 76, "company_id": 132, "rating": "AA", "rated_on": "2024-03-26", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 77, "company_id": 5, "rating": "BB", "rated_on": "2024-03-04", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 78, "company_id": 75, "rating": "B", "rated_on": "2024-01-17", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 79, "company_id": 119, "rating": "A", "rated_on": "2024-02-29", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 80, "company_id": 60, "rating": "B", "rated_on": "2024-01-19", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 81, "company_id": 66, "rating": "BB", "rated_on": "2024-03-31", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 82, "company_id": 2, "rating": "BBB", "rated_on": "2024-01-17", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 83, "company_id": 93, "rating": "BBB", "rated_on": "2024-02-17", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 84, "company_id": 76, "rating": "BB", "rated_on": "2024-01-21", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 85, "company_id": 126, "rating": "BBB", "rated_on": "2024-01-24", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 86, "company_id": 42, "rating": "BB", "rated_on": "2024-03-24", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 87, "company_id": 69, "rating": "BBB", "rated_on": "2024-03-14", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 88, "company_id": 115, "rating": "BB", "rated_on": "2024-01-24", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 89, "company_id": 111, "rating": "CCC", "rated_on": "2024-03-31", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 90, "company_id": 70, "rating": "BB", "rated_on": "2024-03-10", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 91, "company_id": 1, "rating": "A", "rated_on": "2024-02-22", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 92, "company_id": 117, "rating": "BBB", "rated_on": "2024-01-31", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 93, "company_id": 98, "rating": "BBB", "rated_on": "2024-03-23", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 94, "company_id": 74, "rating": "BBB", "rated_on": "2024-02-27", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 95, "company_id": 26, "rating": "B", "rated_on": "2024-02-26", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 96, "company_id": 58, "rating": "A", "rated_on": "2024-02-25", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 97, "company_id": 24, "rating": "BBB", "rated_on": "2024-02-02", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 98, "company_id": 17, "rating": "BB", "rated_on": "2024-01-16", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 99, "company_id": 113, "rating": "A", "rated_on": "2024-02-28", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 100, "company_id": 145, "rating": "A", "rated_on": "2024-02-08", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 101, "company_id": 78, "rating": "A", "rated_on": "2024-02-03", "bankrupt_within_24m": "yes", "filed_on": "2025-01-09" }, { "id": 102, "company_id": 85, "rating": "BBB", "rated_on": "2024-02-04", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 103, "company_id": 13, "rating": "BBB", "rated_on": "2024-02-19", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 104, "company_id": 48, "rating": "B", "rated_on": "2024-01-30", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 105, "company_id": 123, "rating": "CCC", "rated_on": "2024-01-17", "bankrupt_within_24m": "yes", "filed_on": "2025-08-09" }, { "id": 106, "company_id": 84, "rating": "BB", "rated_on": "2024-02-03", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 107, "company_id": 124, "rating": "BB", "rated_on": "2024-01-15", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 108, "company_id": 88, "rating": "BBB", "rated_on": "2024-01-24", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 109, "company_id": 144, "rating": "B", "rated_on": "2024-03-06", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 110, "company_id": 19, "rating": "BBB", "rated_on": "2024-03-25", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 111, "company_id": 86, "rating": "CCC", "rated_on": "2024-03-25", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 112, "company_id": 129, "rating": "BB", "rated_on": "2024-01-17", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 113, "company_id": 102, "rating": "BB", "rated_on": "2024-02-11", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 114, "company_id": 105, "rating": "CCC", "rated_on": "2024-03-24", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 115, "company_id": 16, "rating": "BB", "rated_on": "2024-03-20", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 116, "company_id": 139, "rating": "BB", "rated_on": "2024-01-16", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 117, "company_id": 53, "rating": "AA", "rated_on": "2024-03-04", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 118, "company_id": 61, "rating": "A", "rated_on": "2024-03-08", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 119, "company_id": 149, "rating": "BB", "rated_on": "2024-03-21", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 120, "company_id": 77, "rating": "B", "rated_on": "2024-02-05", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 121, "company_id": 109, "rating": "BB", "rated_on": "2024-02-18", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 122, "company_id": 114, "rating": "BB", "rated_on": "2024-02-11", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 123, "company_id": 133, "rating": "BBB", "rated_on": "2024-02-29", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 124, "company_id": 28, "rating": "BBB", "rated_on": "2024-03-06", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 125, "company_id": 30, "rating": "BB", "rated_on": "2024-01-31", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 126, "company_id": 56, "rating": "B", "rated_on": "2024-02-05", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 127, "company_id": 95, "rating": "BB", "rated_on": "2024-03-27", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 128, "company_id": 20, "rating": "BBB", "rated_on": "2024-02-03", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 129, "company_id": 91, "rating": "AA", "rated_on": "2024-03-18", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 130, "company_id": 14, "rating": "BB", "rated_on": "2024-03-03", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 131, "company_id": 82, "rating": "BB", "rated_on": "2024-02-16", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 132, "company_id": 136, "rating": "BBB", "rated_on": "2024-03-08", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 133, "company_id": 97, "rating": "BBB", "rated_on": "2024-01-19", "bankrupt_within_24m": "yes", "filed_on": "2024-05-12" }, { "id": 134, "company_id": 94, "rating": "A", "rated_on": "2024-02-02", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 135, "company_id": 118, "rating": "BBB", "rated_on": "2024-02-06", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 136, "company_id": 147, "rating": "BB", "rated_on": "2024-01-28", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 137, "company_id": 52, "rating": "CCC", "rated_on": "2024-02-16", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 138, "company_id": 150, "rating": "CCC", "rated_on": "2024-03-15", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 139, "company_id": 18, "rating": "B", "rated_on": "2024-01-22", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 140, "company_id": 25, "rating": "BBB", "rated_on": "2024-03-16", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 141, "company_id": 44, "rating": "BB", "rated_on": "2024-02-02", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 142, "company_id": 99, "rating": "A", "rated_on": "2024-03-05", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 143, "company_id": 49, "rating": "B", "rated_on": "2024-02-02", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 144, "company_id": 135, "rating": "B", "rated_on": "2024-03-30", "bankrupt_within_24m": "yes", "filed_on": "2025-10-06" }, { "id": 145, "company_id": 23, "rating": "BB", "rated_on": "2024-01-26", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 146, "company_id": 140, "rating": "BB", "rated_on": "2024-01-23", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 147, "company_id": 51, "rating": "B", "rated_on": "2024-02-13", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 148, "company_id": 112, "rating": "B", "rated_on": "2024-01-29", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 149, "company_id": 8, "rating": "BB", "rated_on": "2024-03-17", "bankrupt_within_24m": "no", "filed_on": null }, { "id": 150, "company_id": 15, "rating": "A", "rated_on": "2024-02-12", "bankrupt_within_24m": "no", "filed_on": null } ] }