[ { "model": "app.company", "pk": 1, "fields": { "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" } }, { "model": "app.company", "pk": 2, "fields": { "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": "0.140", "leverage_base": "0.693", "retained_share": "0.386" } }, { "model": "app.company", "pk": 3, "fields": { "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": "0.300", "retained_share": "0.012" } }, { "model": "app.company", "pk": 4, "fields": { "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" } }, { "model": "app.company", "pk": 5, "fields": { "company_name": "Gleichner LLC", "sector": "retail", "country": "DE", "founded_year": 1966, "listing": "private", "base_revenue": "203583458", "asset_intensity": "1.90", "base_assets": "386808570", "cogs_base": "0.676", "opex_base": "0.113", "leverage_base": "0.896", "retained_share": "-0.062" } }, { "model": "app.company", "pk": 6, "fields": { "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" } }, { "model": "app.company", "pk": 7, "fields": { "company_name": "Orn - Shanahan", "sector": "wholesale", "country": "DE", "founded_year": 2004, "listing": "private", "base_revenue": "730840846", "asset_intensity": "2.30", "base_assets": "1680933946", "cogs_base": "0.841", "opex_base": "0.151", "leverage_base": "0.662", "retained_share": "0.100" } }, { "model": "app.company", "pk": 8, "fields": { "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" } }, { "model": "app.company", "pk": 9, "fields": { "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" } }, { "model": "app.company", "pk": 10, "fields": { "company_name": "Simonis, Olson and Howe", "sector": "technology", "country": "FR", "founded_year": 1997, "listing": "private", "base_revenue": "2015036", "asset_intensity": "1.50", "base_assets": "3022554", "cogs_base": "0.800", "opex_base": "0.096", "leverage_base": "0.450", "retained_share": "-0.251" } }, { "model": "app.company", "pk": 11, "fields": { "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": "0.500", "retained_share": "-0.290" } }, { "model": "app.company", "pk": 12, "fields": { "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": "-0.140" } }, { "model": "app.company", "pk": 13, "fields": { "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" } }, { "model": "app.company", "pk": 14, "fields": { "company_name": "Halvorson and Sons", "sector": "manufacturing", "country": "FR", "founded_year": 1986, "listing": "private", "base_revenue": "273050846", "asset_intensity": "1.80", "base_assets": "491491523", "cogs_base": "0.678", "opex_base": "0.283", "leverage_base": "0.277", "retained_share": "0.403" } }, { "model": "app.company", "pk": 15, "fields": { "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" } }, { "model": "app.company", "pk": 16, "fields": { "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" } }, { "model": "app.company", "pk": 17, "fields": { "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" } }, { "model": "app.company", "pk": 18, "fields": { "company_name": "Carter Group", "sector": "technology", "country": "DE", "founded_year": 2015, "listing": "listed", "base_revenue": "32525735", "asset_intensity": "0.60", "base_assets": "19515441", "cogs_base": "0.740", "opex_base": "0.105", "leverage_base": "0.587", "retained_share": "-0.246" } }, { "model": "app.company", "pk": 19, "fields": { "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" } }, { "model": "app.company", "pk": 20, "fields": { "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" } }, { "model": "app.company", "pk": 21, "fields": { "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" } }, { "model": "app.company", "pk": 22, "fields": { "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": "-0.260" } }, { "model": "app.company", "pk": 23, "fields": { "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" } }, { "model": "app.company", "pk": 24, "fields": { "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" } }, { "model": "app.company", "pk": 25, "fields": { "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" } }, { "model": "app.company", "pk": 26, "fields": { "company_name": "Ratke, Johns-Heller and Buckridge", "sector": "wholesale", "country": "NL", "founded_year": 2015, "listing": "private", "base_revenue": "598266307", "asset_intensity": "2.00", "base_assets": "1196532614", "cogs_base": "0.565", "opex_base": "0.201", "leverage_base": "0.632", "retained_share": "0.369" } }, { "model": "app.company", "pk": 27, "fields": { "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" } }, { "model": "app.company", "pk": 28, "fields": { "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" } }, { "model": "app.company", "pk": 29, "fields": { "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": "0.250" } }, { "model": "app.company", "pk": 30, "fields": { "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": "0.030" } }, { "model": "app.company", "pk": 31, "fields": { "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" } }, { "model": "app.company", "pk": 32, "fields": { "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": "0.800", "opex_base": "0.109", "leverage_base": "0.783", "retained_share": "-0.004" } }, { "model": "app.company", "pk": 33, "fields": { "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": "0.070" } }, { "model": "app.company", "pk": 34, "fields": { "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" } }, { "model": "app.company", "pk": 35, "fields": { "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" } }, { "model": "app.company", "pk": 36, "fields": { "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": "-0.160" } }, { "model": "app.company", "pk": 37, "fields": { "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": "0.270", "leverage_base": "0.991", "retained_share": "0.011" } }, { "model": "app.company", "pk": 38, "fields": { "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" } }, { "model": "app.company", "pk": 39, "fields": { "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" } }, { "model": "app.company", "pk": 40, "fields": { "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" } }, { "model": "app.company", "pk": 41, "fields": { "company_name": "Heathcote, Boehm and Orn", "sector": "construction", "country": "FR", "founded_year": 1958, "listing": "private", "base_revenue": "2268764", "asset_intensity": "0.60", "base_assets": "1361258", "cogs_base": "0.691", "opex_base": "0.183", "leverage_base": "0.670", "retained_share": "0.053" } }, { "model": "app.company", "pk": 42, "fields": { "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" } }, { "model": "app.company", "pk": 43, "fields": { "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": "0.140", "leverage_base": "0.676", "retained_share": "0.438" } }, { "model": "app.company", "pk": 44, "fields": { "company_name": "Douglas Inc", "sector": "construction", "country": "FR", "founded_year": 2015, "listing": "listed", "base_revenue": "2004439", "asset_intensity": "1.20", "base_assets": "2405327", "cogs_base": "0.822", "opex_base": "0.081", "leverage_base": "0.754", "retained_share": "-0.014" } }, { "model": "app.company", "pk": 45, "fields": { "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" } }, { "model": "app.company", "pk": 46, "fields": { "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" } }, { "model": "app.company", "pk": 47, "fields": { "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" } }, { "model": "app.company", "pk": 48, "fields": { "company_name": "Baumbach, Kohler and Bahringer", "sector": "wholesale", "country": "FR", "founded_year": 2010, "listing": "private", "base_revenue": "557329632", "asset_intensity": "1.50", "base_assets": "835994448", "cogs_base": "0.794", "opex_base": "0.311", "leverage_base": "0.440", "retained_share": "0.125" } }, { "model": "app.company", "pk": 49, "fields": { "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" } }, { "model": "app.company", "pk": 50, "fields": { "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" } }, { "model": "app.company", "pk": 51, "fields": { "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" } }, { "model": "app.company", "pk": 52, "fields": { "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": "0.530", "opex_base": "0.141", "leverage_base": "1.004", "retained_share": "-0.144" } }, { "model": "app.company", "pk": 53, "fields": { "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" } }, { "model": "app.company", "pk": 54, "fields": { "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" } }, { "model": "app.company", "pk": 55, "fields": { "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" } }, { "model": "app.company", "pk": 56, "fields": { "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": "0.500", "opex_base": "0.215", "leverage_base": "0.282", "retained_share": "0.121" } }, { "model": "app.company", "pk": 57, "fields": { "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" } }, { "model": "app.company", "pk": 58, "fields": { "company_name": "Shields LLC", "sector": "hospitality", "country": "ES", "founded_year": 1993, "listing": "private", "base_revenue": "3067092", "asset_intensity": "1.30", "base_assets": "3987220", "cogs_base": "0.568", "opex_base": "0.287", "leverage_base": "0.645", "retained_share": "0.385" } }, { "model": "app.company", "pk": 59, "fields": { "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" } }, { "model": "app.company", "pk": 60, "fields": { "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" } }, { "model": "app.company", "pk": 61, "fields": { "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" } }, { "model": "app.company", "pk": 62, "fields": { "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": "0.680", "opex_base": "0.247", "leverage_base": "0.470", "retained_share": "0.320" } }, { "model": "app.company", "pk": 63, "fields": { "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" } }, { "model": "app.company", "pk": 64, "fields": { "company_name": "Schamberger-Runolfsdottir, Kirlin and Pfannerstill", "sector": "manufacturing", "country": "IT", "founded_year": 1979, "listing": "private", "base_revenue": "43863760", "asset_intensity": "1.60", "base_assets": "70182016", "cogs_base": "0.785", "opex_base": "0.250", "leverage_base": "0.474", "retained_share": "0.434" } }, { "model": "app.company", "pk": 65, "fields": { "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" } }, { "model": "app.company", "pk": 66, "fields": { "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" } }, { "model": "app.company", "pk": 67, "fields": { "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": "0.060" } }, { "model": "app.company", "pk": 68, "fields": { "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": "0.200" } }, { "model": "app.company", "pk": 69, "fields": { "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": "0.190" } }, { "model": "app.company", "pk": 70, "fields": { "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": "-0.090" } }, { "model": "app.company", "pk": 71, "fields": { "company_name": "Pollich - Hegmann", "sector": "transport", "country": "SE", "founded_year": 2005, "listing": "listed", "base_revenue": "2137798", "asset_intensity": "1.60", "base_assets": "3420477", "cogs_base": "0.556", "opex_base": "0.288", "leverage_base": "0.904", "retained_share": "-0.267" } }, { "model": "app.company", "pk": 72, "fields": { "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" } }, { "model": "app.company", "pk": 73, "fields": { "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" } }, { "model": "app.company", "pk": 74, "fields": { "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": "0.350", "retained_share": "0.234" } }, { "model": "app.company", "pk": 75, "fields": { "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" } }, { "model": "app.company", "pk": 76, "fields": { "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" } }, { "model": "app.company", "pk": 77, "fields": { "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": "0.830", "opex_base": "0.194", "leverage_base": "0.845", "retained_share": "0.197" } }, { "model": "app.company", "pk": 78, "fields": { "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": "0.600", "opex_base": "0.274", "leverage_base": "0.267", "retained_share": "-0.286" } }, { "model": "app.company", "pk": 79, "fields": { "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": "0.580", "opex_base": "0.149", "leverage_base": "0.363", "retained_share": "-0.128" } }, { "model": "app.company", "pk": 80, "fields": { "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": "0.780", "retained_share": "0.016" } }, { "model": "app.company", "pk": 81, "fields": { "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": "0.230", "leverage_base": "0.719", "retained_share": "0.085" } }, { "model": "app.company", "pk": 82, "fields": { "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" } }, { "model": "app.company", "pk": 83, "fields": { "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" } }, { "model": "app.company", "pk": 84, "fields": { "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" } }, { "model": "app.company", "pk": 85, "fields": { "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" } }, { "model": "app.company", "pk": 86, "fields": { "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": "0.710", "opex_base": "0.225", "leverage_base": "0.395", "retained_share": "0.185" } }, { "model": "app.company", "pk": 87, "fields": { "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" } }, { "model": "app.company", "pk": 88, "fields": { "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" } }, { "model": "app.company", "pk": 89, "fields": { "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": "0.580", "opex_base": "0.274", "leverage_base": "0.991", "retained_share": "0.440" } }, { "model": "app.company", "pk": 90, "fields": { "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": "0.250", "retained_share": "-0.038" } }, { "model": "app.company", "pk": 91, "fields": { "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" } }, { "model": "app.company", "pk": 92, "fields": { "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" } }, { "model": "app.company", "pk": 93, "fields": { "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" } }, { "model": "app.company", "pk": 94, "fields": { "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" } }, { "model": "app.company", "pk": 95, "fields": { "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": "0.220", "leverage_base": "0.326", "retained_share": "0.375" } }, { "model": "app.company", "pk": 96, "fields": { "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": "-0.020" } }, { "model": "app.company", "pk": 97, "fields": { "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": "-0.290" } }, { "model": "app.company", "pk": 98, "fields": { "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" } }, { "model": "app.company", "pk": 99, "fields": { "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": "0.890", "retained_share": "0.351" } }, { "model": "app.company", "pk": 100, "fields": { "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": "0.700", "opex_base": "0.141", "leverage_base": "0.851", "retained_share": "0.325" } }, { "model": "app.company", "pk": 101, "fields": { "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" } }, { "model": "app.company", "pk": 102, "fields": { "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" } }, { "model": "app.company", "pk": 103, "fields": { "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" } }, { "model": "app.company", "pk": 104, "fields": { "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": "0.610", "opex_base": "0.282", "leverage_base": "0.561", "retained_share": "0.355" } }, { "model": "app.company", "pk": 105, "fields": { "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": "0.270", "leverage_base": "0.382", "retained_share": "0.201" } }, { "model": "app.company", "pk": 106, "fields": { "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" } }, { "model": "app.company", "pk": 107, "fields": { "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" } }, { "model": "app.company", "pk": 108, "fields": { "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" } }, { "model": "app.company", "pk": 109, "fields": { "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": "0.550", "opex_base": "0.169", "leverage_base": "0.906", "retained_share": "-0.156" } }, { "model": "app.company", "pk": 110, "fields": { "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": "0.180", "leverage_base": "0.896", "retained_share": "-0.004" } }, { "model": "app.company", "pk": 111, "fields": { "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" } }, { "model": "app.company", "pk": 112, "fields": { "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" } }, { "model": "app.company", "pk": 113, "fields": { "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" } }, { "model": "app.company", "pk": 114, "fields": { "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": "-0.110" } }, { "model": "app.company", "pk": 115, "fields": { "company_name": "Hudson, Pollich and Stamm", "sector": "healthcare_services", "country": "IT", "founded_year": 1984, "listing": "listed", "base_revenue": "95989904", "asset_intensity": "1.80", "base_assets": "172781827", "cogs_base": "0.824", "opex_base": "0.114", "leverage_base": "0.432", "retained_share": "0.326" } }, { "model": "app.company", "pk": 116, "fields": { "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" } }, { "model": "app.company", "pk": 117, "fields": { "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": "0.350" } }, { "model": "app.company", "pk": 118, "fields": { "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" } }, { "model": "app.company", "pk": 119, "fields": { "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" } }, { "model": "app.company", "pk": 120, "fields": { "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" } }, { "model": "app.company", "pk": 121, "fields": { "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": "0.520", "retained_share": "-0.168" } }, { "model": "app.company", "pk": 122, "fields": { "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": "0.740", "retained_share": "0.369" } }, { "model": "app.company", "pk": 123, "fields": { "company_name": "VonRueden and Sons", "sector": "hospitality", "country": "ES", "founded_year": 2011, "listing": "listed", "base_revenue": "2454316", "asset_intensity": "1.30", "base_assets": "3190611", "cogs_base": "0.770", "opex_base": "0.187", "leverage_base": "0.703", "retained_share": "-0.282" } }, { "model": "app.company", "pk": 124, "fields": { "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" } }, { "model": "app.company", "pk": 125, "fields": { "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" } }, { "model": "app.company", "pk": 126, "fields": { "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": "-0.100" } }, { "model": "app.company", "pk": 127, "fields": { "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": "0.180", "leverage_base": "0.334", "retained_share": "0.175" } }, { "model": "app.company", "pk": 128, "fields": { "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": "0.300", "leverage_base": "0.619", "retained_share": "-0.242" } }, { "model": "app.company", "pk": 129, "fields": { "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": "0.530", "opex_base": "0.142", "leverage_base": "0.365", "retained_share": "0.211" } }, { "model": "app.company", "pk": 130, "fields": { "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" } }, { "model": "app.company", "pk": 131, "fields": { "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": "0.130", "leverage_base": "0.820", "retained_share": "-0.126" } }, { "model": "app.company", "pk": 132, "fields": { "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": "0.260", "leverage_base": "1.002", "retained_share": "-0.284" } }, { "model": "app.company", "pk": 133, "fields": { "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" } }, { "model": "app.company", "pk": 134, "fields": { "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" } }, { "model": "app.company", "pk": 135, "fields": { "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" } }, { "model": "app.company", "pk": 136, "fields": { "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" } }, { "model": "app.company", "pk": 137, "fields": { "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": "0.210", "leverage_base": "0.789", "retained_share": "-0.049" } }, { "model": "app.company", "pk": 138, "fields": { "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" } }, { "model": "app.company", "pk": 139, "fields": { "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" } }, { "model": "app.company", "pk": 140, "fields": { "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" } }, { "model": "app.company", "pk": 141, "fields": { "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" } }, { "model": "app.company", "pk": 142, "fields": { "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" } }, { "model": "app.company", "pk": 143, "fields": { "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" } }, { "model": "app.company", "pk": 144, "fields": { "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" } }, { "model": "app.company", "pk": 145, "fields": { "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": "0.200", "leverage_base": "0.348", "retained_share": "0.139" } }, { "model": "app.company", "pk": 146, "fields": { "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" } }, { "model": "app.company", "pk": 147, "fields": { "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" } }, { "model": "app.company", "pk": 148, "fields": { "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" } }, { "model": "app.company", "pk": 149, "fields": { "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": "0.270" } }, { "model": "app.company", "pk": 150, "fields": { "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": "0.110", "leverage_base": "0.844", "retained_share": "0.054" } }, { "model": "app.annualstatement", "pk": 1, "fields": { "company": 109, "fiscal_year": 2019, "base_revenue": "78491890", "year_scale": "0.946", "revenue": "74253328", "cogs_base": "0.550", "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" } }, { "model": "app.annualstatement", "pk": 2, "fields": { "company": 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": "0.310", "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" } }, { "model": "app.annualstatement", "pk": 3, "fields": { "company": 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": "1.060", "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" } }, { "model": "app.annualstatement", "pk": 4, "fields": { "company": 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": "0.000", "opex_share": "0.144", "operating_expenses": "67043971", "ebit": "148055437", "base_assets": "595106262", "assets_factor": "1.007", "total_assets": "599272006", "current_share": "0.430", "current_assets": "257686963", "leverage_base": "0.479", "leverage_shift": "-0.059", "leverage": "0.420", "total_liabilities": "251694243", "current_liability_share": "0.546", "current_liabilities": "137425057", "equity": "347577763", "working_capital": "120261906", "retained_share": "0.070", "retained_earnings": "41949040" } }, { "model": "app.annualstatement", "pk": 5, "fields": { "company": 98, "fiscal_year": 2019, "base_revenue": "98799695", "year_scale": "0.917", "revenue": "90599320", "cogs_base": "0.705", "cogs_shift": "-0.040", "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": "0.000", "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" } }, { "model": "app.annualstatement", "pk": 6, "fields": { "company": 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": "0.670", "current_liabilities": "13097039", "equity": "5449392", "working_capital": "-448450", "retained_share": "-0.103", "retained_earnings": "-2574713" } }, { "model": "app.annualstatement", "pk": 7, "fields": { "company": 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": "0.150", "operating_expenses": "12965567", "ebit": "28437811", "base_assets": "163417575", "assets_factor": "0.980", "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" } }, { "model": "app.annualstatement", "pk": 8, "fields": { "company": 8, "fiscal_year": 2019, "base_revenue": "627129908", "year_scale": "1.080", "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": "0.960", "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" } }, { "model": "app.annualstatement", "pk": 9, "fields": { "company": 94, "fiscal_year": 2019, "base_revenue": "31794044", "year_scale": "1.010", "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": "0.540", "total_liabilities": "36473879", "current_liability_share": "0.599", "current_liabilities": "21847854", "equity": "31070341", "working_capital": "6182997", "retained_share": "0.169", "retained_earnings": "11414973" } }, { "model": "app.annualstatement", "pk": 10, "fields": { "company": 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": "0.260", "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": "-0.030", "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" } }, { "model": "app.annualstatement", "pk": 11, "fields": { "company": 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": "0.100", "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" } }, { "model": "app.annualstatement", "pk": 12, "fields": { "company": 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": "0.960", "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" } }, { "model": "app.annualstatement", "pk": 13, "fields": { "company": 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": "0.910", "total_assets": "148709993", "current_share": "0.510", "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" } }, { "model": "app.annualstatement", "pk": 14, "fields": { "company": 29, "fiscal_year": 2019, "base_revenue": "72628432", "year_scale": "1.050", "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": "1.000", "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": "0.250", "retained_earnings": "9623267" } }, { "model": "app.annualstatement", "pk": 15, "fields": { "company": 122, "fiscal_year": 2019, "base_revenue": "2585817", "year_scale": "1.004", "revenue": "2596160", "cogs_base": "0.807", "cogs_shift": "0.030", "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": "0.740", "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" } }, { "model": "app.annualstatement", "pk": 16, "fields": { "company": 56, "fiscal_year": 2019, "base_revenue": "17316047", "year_scale": "0.993", "revenue": "17194835", "cogs_base": "0.500", "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" } }, { "model": "app.annualstatement", "pk": 17, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 18, "fields": { "company": 27, "fiscal_year": 2019, "base_revenue": "405654416", "year_scale": "0.870", "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" } }, { "model": "app.annualstatement", "pk": 19, "fields": { "company": 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": "0.440", "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" } }, { "model": "app.annualstatement", "pk": 20, "fields": { "company": 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": "0.000", "opex_share": "0.271", "operating_expenses": "161482106", "ebit": "89381239", "base_assets": "1128283889", "assets_factor": "0.962", "total_assets": "1085409101", "current_share": "0.390", "current_assets": "423309549", "leverage_base": "0.658", "leverage_shift": "-0.048", "leverage": "0.610", "total_liabilities": "662099552", "current_liability_share": "0.412", "current_liabilities": "272785015", "equity": "423309549", "working_capital": "150524534", "retained_share": "0.016", "retained_earnings": "17366546" } }, { "model": "app.annualstatement", "pk": 21, "fields": { "company": 129, "fiscal_year": 2019, "base_revenue": "787869176", "year_scale": "0.951", "revenue": "749263586", "cogs_base": "0.530", "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": "0.310", "total_liabilities": "525058631", "current_liability_share": "0.444", "current_liabilities": "233126032", "equity": "1168678887", "working_capital": "439287763", "retained_share": "0.211", "retained_earnings": "357378616" } }, { "model": "app.annualstatement", "pk": 22, "fields": { "company": 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": "0.240", "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" } }, { "model": "app.annualstatement", "pk": 23, "fields": { "company": 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": "-0.040", "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" } }, { "model": "app.annualstatement", "pk": 24, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 25, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 26, "fields": { "company": 62, "fiscal_year": 2019, "base_revenue": "423758666", "year_scale": "1.042", "revenue": "441556530", "cogs_base": "0.680", "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": "0.470", "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": "0.320", "retained_earnings": "236735322" } }, { "model": "app.annualstatement", "pk": 27, "fields": { "company": 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": "1.080", "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" } }, { "model": "app.annualstatement", "pk": 28, "fields": { "company": 92, "fiscal_year": 2019, "base_revenue": "2060190", "year_scale": "1.065", "revenue": "2194102", "cogs_base": "0.767", "cogs_shift": "-0.007", "cogs_ratio": "0.760", "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" } }, { "model": "app.annualstatement", "pk": 29, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 30, "fields": { "company": 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": "0.270", "opex_shift": "0.000", "opex_share": "0.270", "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" } }, { "model": "app.annualstatement", "pk": 31, "fields": { "company": 119, "fiscal_year": 2019, "base_revenue": "306207183", "year_scale": "1.082", "revenue": "331316172", "cogs_base": "0.752", "cogs_shift": "-0.012", "cogs_ratio": "0.740", "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": "0.460", "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" } }, { "model": "app.annualstatement", "pk": 32, "fields": { "company": 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": "1.060", "total_assets": "3240977", "current_share": "0.434", "current_assets": "1406584", "leverage_base": "0.792", "leverage_shift": "-0.020", "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" } }, { "model": "app.annualstatement", "pk": 33, "fields": { "company": 52, "fiscal_year": 2019, "base_revenue": "593067532", "year_scale": "1.233", "revenue": "731252267", "cogs_base": "0.530", "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" } }, { "model": "app.annualstatement", "pk": 34, "fields": { "company": 141, "fiscal_year": 2019, "base_revenue": "63594920", "year_scale": "1.093", "revenue": "69509248", "cogs_base": "0.625", "cogs_shift": "0.030", "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" } }, { "model": "app.annualstatement", "pk": 35, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 36, "fields": { "company": 38, "fiscal_year": 2019, "base_revenue": "148448132", "year_scale": "0.925", "revenue": "137314522", "cogs_base": "0.591", "cogs_shift": "-0.011", "cogs_ratio": "0.580", "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" } }, { "model": "app.annualstatement", "pk": 37, "fields": { "company": 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": "-0.070", "leverage": "0.224", "total_liabilities": "225449363", "current_liability_share": "0.462", "current_liabilities": "104157606", "equity": "781021007", "working_capital": "393038757", "retained_share": "-0.140", "retained_earnings": "-140905852" } }, { "model": "app.annualstatement", "pk": 38, "fields": { "company": 130, "fiscal_year": 2019, "base_revenue": "761994374", "year_scale": "1.048", "revenue": "798570104", "cogs_base": "0.826", "cogs_shift": "0.000", "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" } }, { "model": "app.annualstatement", "pk": 39, "fields": { "company": 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": "0.190", "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": "0.200", "current_liabilities": "4609052", "equity": "16756572", "working_capital": "4346360", "retained_share": "0.250", "retained_earnings": "9950458" } }, { "model": "app.annualstatement", "pk": 40, "fields": { "company": 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": "0.210", "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": "0.230", "current_liabilities": "4314947", "equity": "3362756", "working_capital": "1835357", "retained_share": "-0.049", "retained_earnings": "-1084046" } }, { "model": "app.annualstatement", "pk": 41, "fields": { "company": 73, "fiscal_year": 2019, "base_revenue": "2002236", "year_scale": "0.960", "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": "0.240", "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" } }, { "model": "app.annualstatement", "pk": 42, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 43, "fields": { "company": 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": "0.330", "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" } }, { "model": "app.annualstatement", "pk": 44, "fields": { "company": 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": "0.220", "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": "0.320", "total_liabilities": "2059636", "current_liability_share": "0.613", "current_liabilities": "1262557", "equity": "4376726", "working_capital": "1009479", "retained_share": "0.375", "retained_earnings": "2413636" } }, { "model": "app.annualstatement", "pk": 45, "fields": { "company": 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": "0.500", "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": "-0.290", "retained_earnings": "-1452945" } }, { "model": "app.annualstatement", "pk": 46, "fields": { "company": 111, "fiscal_year": 2020, "base_revenue": "5017028", "year_scale": "1.040", "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": "0.110", "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" } }, { "model": "app.annualstatement", "pk": 47, "fields": { "company": 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": "0.320", "current_liabilities": "123175487", "equity": "975229950", "working_capital": "671154068", "retained_share": "0.437", "retained_earnings": "594387013" } }, { "model": "app.annualstatement", "pk": 48, "fields": { "company": 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": "0.180", "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" } }, { "model": "app.annualstatement", "pk": 49, "fields": { "company": 20, "fiscal_year": 2019, "base_revenue": "237606053", "year_scale": "0.928", "revenue": "220498417", "cogs_base": "0.678", "cogs_shift": "0.030", "cogs_ratio": "0.708", "cost_of_sales": "156112879", "gross_profit": "64385538", "opex_base": "0.313", "opex_shift": "-0.003", "opex_share": "0.310", "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": "0.020", "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" } }, { "model": "app.annualstatement", "pk": 50, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 51, "fields": { "company": 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": "-0.140", "retained_earnings": "-148314451" } }, { "model": "app.annualstatement", "pk": 52, "fields": { "company": 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": "0.320", "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" } }, { "model": "app.annualstatement", "pk": 53, "fields": { "company": 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": "0.250", "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" } }, { "model": "app.annualstatement", "pk": 54, "fields": { "company": 61, "fiscal_year": 2019, "base_revenue": "50172372", "year_scale": "0.950", "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" } }, { "model": "app.annualstatement", "pk": 55, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 56, "fields": { "company": 68, "fiscal_year": 2019, "base_revenue": "331046182", "year_scale": "0.993", "revenue": "328728859", "cogs_base": "0.766", "cogs_shift": "0.010", "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": "1.070", "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": "0.200", "retained_earnings": "53132912" } }, { "model": "app.annualstatement", "pk": 57, "fields": { "company": 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": "-0.010", "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" } }, { "model": "app.annualstatement", "pk": 58, "fields": { "company": 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": "0.610", "current_liabilities": "1924623", "equity": "1214852", "working_capital": "588110", "retained_share": "0.377", "retained_earnings": "1647479" } }, { "model": "app.annualstatement", "pk": 59, "fields": { "company": 80, "fiscal_year": 2019, "base_revenue": "151486718", "year_scale": "1.000", "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": "0.290", "operating_expenses": "43931148", "ebit": "22117061", "base_assets": "169665124", "assets_factor": "1.030", "total_assets": "174755078", "current_share": "0.466", "current_assets": "81435866", "leverage_base": "0.780", "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" } }, { "model": "app.annualstatement", "pk": 60, "fields": { "company": 123, "fiscal_year": 2019, "base_revenue": "2454316", "year_scale": "0.946", "revenue": "2321783", "cogs_base": "0.770", "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": "1.000", "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" } }, { "model": "app.annualstatement", "pk": 61, "fields": { "company": 11, "fiscal_year": 2020, "base_revenue": "2122722", "year_scale": "1.030", "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": "0.500", "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": "-0.290", "retained_earnings": "-1488957" } }, { "model": "app.annualstatement", "pk": 62, "fields": { "company": 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": "0.020", "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" } }, { "model": "app.annualstatement", "pk": 63, "fields": { "company": 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": "0.310", "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": "0.470", "current_liabilities": "456504747", "equity": "141298293", "working_capital": "-38172792", "retained_share": "0.030", "retained_earnings": "33377550" } }, { "model": "app.annualstatement", "pk": 64, "fields": { "company": 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": "1.010", "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" } }, { "model": "app.annualstatement", "pk": 65, "fields": { "company": 126, "fiscal_year": 2019, "base_revenue": "4357058", "year_scale": "1.050", "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": "-0.100", "retained_earnings": "-262979" } }, { "model": "app.annualstatement", "pk": 66, "fields": { "company": 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": "0.320", "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" } }, { "model": "app.annualstatement", "pk": 67, "fields": { "company": 70, "fiscal_year": 2019, "base_revenue": "2286869", "year_scale": "1.006", "revenue": "2300590", "cogs_base": "0.503", "cogs_shift": "-0.013", "cogs_ratio": "0.490", "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": "0.070", "leverage": "0.443", "total_liabilities": "1409239", "current_liability_share": "0.293", "current_liabilities": "412907", "equity": "1771887", "working_capital": "80168", "retained_share": "-0.090", "retained_earnings": "-286301" } }, { "model": "app.annualstatement", "pk": 68, "fields": { "company": 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": "0.140", "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" } }, { "model": "app.annualstatement", "pk": 69, "fields": { "company": 12, "fiscal_year": 2021, "base_revenue": "494011981", "year_scale": "1.031", "revenue": "509326352", "cogs_base": "0.658", "cogs_shift": "-0.030", "cogs_ratio": "0.628", "cost_of_sales": "319856949", "gross_profit": "189469403", "opex_base": "0.088", "opex_shift": "-0.020", "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": "0.290", "total_liabilities": "290695916", "current_liability_share": "0.750", "current_liabilities": "218021937", "equity": "711703795", "working_capital": "138832360", "retained_share": "-0.140", "retained_earnings": "-140335960" } }, { "model": "app.annualstatement", "pk": 70, "fields": { "company": 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": "0.110", "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": "-0.080", "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" } }, { "model": "app.annualstatement", "pk": 71, "fields": { "company": 3, "fiscal_year": 2019, "base_revenue": "623101552", "year_scale": "0.819", "revenue": "510320171", "cogs_base": "0.584", "cogs_shift": "0.030", "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": "0.300", "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" } }, { "model": "app.annualstatement", "pk": 72, "fields": { "company": 138, "fiscal_year": 2020, "base_revenue": "71751229", "year_scale": "1.024", "revenue": "73473258", "cogs_base": "0.572", "cogs_shift": "-0.012", "cogs_ratio": "0.560", "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": "0.940", "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" } }, { "model": "app.annualstatement", "pk": 73, "fields": { "company": 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": "1.030", "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" } }, { "model": "app.annualstatement", "pk": 74, "fields": { "company": 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": "0.310", "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" } }, { "model": "app.annualstatement", "pk": 75, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 76, "fields": { "company": 62, "fiscal_year": 2020, "base_revenue": "423758666", "year_scale": "0.969", "revenue": "410622147", "cogs_base": "0.680", "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": "0.470", "leverage_shift": "0.040", "leverage": "0.510", "total_liabilities": "383616177", "current_liability_share": "0.581", "current_liabilities": "222880999", "equity": "368572406", "working_capital": "102816657", "retained_share": "0.320", "retained_earnings": "240700347" } }, { "model": "app.annualstatement", "pk": 77, "fields": { "company": 21, "fiscal_year": 2019, "base_revenue": "2076489", "year_scale": "1.104", "revenue": "2292444", "cogs_base": "0.569", "cogs_shift": "0.021", "cogs_ratio": "0.590", "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" } }, { "model": "app.annualstatement", "pk": 78, "fields": { "company": 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": "0.190", "operating_expenses": "2018716", "ebit": "2103715", "base_assets": "16957844", "assets_factor": "1.000", "total_assets": "16957844", "current_share": "0.480", "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": "-0.020", "retained_earnings": "-339157" } }, { "model": "app.annualstatement", "pk": 79, "fields": { "company": 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": "0.330", "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" } }, { "model": "app.annualstatement", "pk": 80, "fields": { "company": 93, "fiscal_year": 2019, "base_revenue": "587768671", "year_scale": "1.080", "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" } }, { "model": "app.annualstatement", "pk": 81, "fields": { "company": 78, "fiscal_year": 2019, "base_revenue": "632803211", "year_scale": "0.966", "revenue": "611287902", "cogs_base": "0.600", "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" } }, { "model": "app.annualstatement", "pk": 82, "fields": { "company": 134, "fiscal_year": 2020, "base_revenue": "390102239", "year_scale": "1.040", "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": "1.090", "total_assets": "608052360", "current_share": "0.278", "current_assets": "169038556", "leverage_base": "0.375", "leverage_shift": "-0.010", "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" } }, { "model": "app.annualstatement", "pk": 83, "fields": { "company": 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": "-0.090", "retained_earnings": "-262727" } }, { "model": "app.annualstatement", "pk": 84, "fields": { "company": 144, "fiscal_year": 2019, "base_revenue": "30841743", "year_scale": "1.105", "revenue": "34080126", "cogs_base": "0.807", "cogs_shift": "0.003", "cogs_ratio": "0.810", "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" } }, { "model": "app.annualstatement", "pk": 85, "fields": { "company": 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": "0.230", "total_liabilities": "134593749", "current_liability_share": "0.367", "current_liabilities": "49395906", "equity": "450596464", "working_capital": "97486837", "retained_share": "0.190", "retained_earnings": "111186140" } }, { "model": "app.annualstatement", "pk": 86, "fields": { "company": 30, "fiscal_year": 2020, "base_revenue": "698245882", "year_scale": "0.957", "revenue": "668221309", "cogs_base": "0.724", "cogs_shift": "-0.004", "cogs_ratio": "0.720", "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": "0.030", "retained_earnings": "35130845" } }, { "model": "app.annualstatement", "pk": 87, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 88, "fields": { "company": 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": "0.270", "opex_shift": "-0.030", "opex_share": "0.240", "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" } }, { "model": "app.annualstatement", "pk": 89, "fields": { "company": 16, "fiscal_year": 2019, "base_revenue": "86176973", "year_scale": "1.050", "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" } }, { "model": "app.annualstatement", "pk": 90, "fields": { "company": 87, "fiscal_year": 2019, "base_revenue": "10271535", "year_scale": "0.925", "revenue": "9501170", "cogs_base": "0.601", "cogs_shift": "0.019", "cogs_ratio": "0.620", "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" } }, { "model": "app.annualstatement", "pk": 91, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 92, "fields": { "company": 10, "fiscal_year": 2019, "base_revenue": "2015036", "year_scale": "1.069", "revenue": "2154073", "cogs_base": "0.800", "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": "0.450", "leverage_shift": "0.050", "leverage": "0.500", "total_liabilities": "1400954", "current_liability_share": "0.665", "current_liabilities": "931634", "equity": "1400954", "working_capital": "-264780", "retained_share": "-0.251", "retained_earnings": "-703279" } }, { "model": "app.annualstatement", "pk": 93, "fields": { "company": 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": "0.110", "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": "-0.030", "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" } }, { "model": "app.annualstatement", "pk": 94, "fields": { "company": 104, "fiscal_year": 2019, "base_revenue": "109705743", "year_scale": "1.085", "revenue": "119030731", "cogs_base": "0.610", "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" } }, { "model": "app.annualstatement", "pk": 95, "fields": { "company": 108, "fiscal_year": 2019, "base_revenue": "303723572", "year_scale": "0.980", "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": "-0.040", "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" } }, { "model": "app.annualstatement", "pk": 96, "fields": { "company": 32, "fiscal_year": 2019, "base_revenue": "19995718", "year_scale": "0.983", "revenue": "19655791", "cogs_base": "0.800", "cogs_shift": "0.033", "cogs_ratio": "0.833", "cost_of_sales": "16373274", "gross_profit": "3282517", "opex_base": "0.109", "opex_shift": "0.000", "opex_share": "0.109", "operating_expenses": "2142481", "ebit": "1140036", "base_assets": "16996360", "assets_factor": "1.020", "total_assets": "17336287", "current_share": "0.577", "current_assets": "10003038", "leverage_base": "0.783", "leverage_shift": "-0.033", "leverage": "0.750", "total_liabilities": "13002215", "current_liability_share": "0.656", "current_liabilities": "8529453", "equity": "4334072", "working_capital": "1473585", "retained_share": "-0.004", "retained_earnings": "-69345" } }, { "model": "app.annualstatement", "pk": 97, "fields": { "company": 13, "fiscal_year": 2019, "base_revenue": "326770129", "year_scale": "1.150", "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" } }, { "model": "app.annualstatement", "pk": 98, "fields": { "company": 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": "-0.030", "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": "0.060", "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" } }, { "model": "app.annualstatement", "pk": 99, "fields": { "company": 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": "0.500", "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": "-0.290", "retained_earnings": "-1529124" } }, { "model": "app.annualstatement", "pk": 100, "fields": { "company": 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": "0.350", "retained_earnings": "203905945" } }, { "model": "app.annualstatement", "pk": 101, "fields": { "company": 11, "fiscal_year": 2022, "base_revenue": "2122722", "year_scale": "1.130", "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": "0.270", "current_assets": "1413351", "leverage_base": "0.500", "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": "-0.290", "retained_earnings": "-1518044" } }, { "model": "app.annualstatement", "pk": 102, "fields": { "company": 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": "0.780", "total_liabilities": "5467057", "current_liability_share": "0.373", "current_liabilities": "2039212", "equity": "1541991", "working_capital": "722353", "retained_share": "0.439", "retained_earnings": "3076972" } }, { "model": "app.annualstatement", "pk": 103, "fields": { "company": 8, "fiscal_year": 2020, "base_revenue": "627129908", "year_scale": "1.069", "revenue": "670401872", "cogs_base": "0.767", "cogs_shift": "0.010", "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": "0.640", "total_liabilities": "547852660", "current_liability_share": "0.539", "current_liabilities": "295292584", "equity": "308167122", "working_capital": "3458320", "retained_share": "-0.254", "retained_earnings": "-217429025" } }, { "model": "app.annualstatement", "pk": 104, "fields": { "company": 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": "0.190", "retained_earnings": "118471162" } }, { "model": "app.annualstatement", "pk": 105, "fields": { "company": 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": "-0.260", "retained_earnings": "-27469748" } }, { "model": "app.annualstatement", "pk": 106, "fields": { "company": 41, "fiscal_year": 2019, "base_revenue": "2268764", "year_scale": "1.049", "revenue": "2379933", "cogs_base": "0.691", "cogs_shift": "-0.010", "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": "0.670", "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" } }, { "model": "app.annualstatement", "pk": 107, "fields": { "company": 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": "-0.030", "leverage": "0.821", "total_liabilities": "14604587", "current_liability_share": "0.289", "current_liabilities": "4220726", "equity": "3184191", "working_capital": "4709241", "retained_share": "-0.020", "retained_earnings": "-355776" } }, { "model": "app.annualstatement", "pk": 108, "fields": { "company": 89, "fiscal_year": 2019, "base_revenue": "743229716", "year_scale": "0.887", "revenue": "659244758", "cogs_base": "0.580", "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": "0.440", "retained_earnings": "377827069" } }, { "model": "app.annualstatement", "pk": 109, "fields": { "company": 109, "fiscal_year": 2020, "base_revenue": "78491890", "year_scale": "1.104", "revenue": "86655047", "cogs_base": "0.550", "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" } }, { "model": "app.annualstatement", "pk": 110, "fields": { "company": 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": "0.030", "retained_earnings": "34643819" } }, { "model": "app.annualstatement", "pk": 111, "fields": { "company": 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": "0.230", "operating_expenses": "90261856", "ebit": "71032156", "base_assets": "557846202", "assets_factor": "1.040", "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" } }, { "model": "app.annualstatement", "pk": 112, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 113, "fields": { "company": 144, "fiscal_year": 2020, "base_revenue": "30841743", "year_scale": "1.000", "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": "-0.020", "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" } }, { "model": "app.annualstatement", "pk": 114, "fields": { "company": 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": "0.180", "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": "0.580", "current_liabilities": "418295739", "equity": "58475639", "working_capital": "-101747612", "retained_share": "-0.004", "retained_earnings": "-3118701" } }, { "model": "app.annualstatement", "pk": 115, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 116, "fields": { "company": 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": "-0.030", "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" } }, { "model": "app.annualstatement", "pk": 117, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 118, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 119, "fields": { "company": 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": "0.140", "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" } }, { "model": "app.annualstatement", "pk": 120, "fields": { "company": 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": "0.110", "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" } }, { "model": "app.annualstatement", "pk": 121, "fields": { "company": 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": "0.290", "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" } }, { "model": "app.annualstatement", "pk": 122, "fields": { "company": 79, "fiscal_year": 2019, "base_revenue": "187598245", "year_scale": "0.896", "revenue": "168088028", "cogs_base": "0.580", "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" } }, { "model": "app.annualstatement", "pk": 123, "fields": { "company": 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": "0.410", "current_assets": "8809462", "leverage_base": "0.350", "leverage_shift": "-0.079", "leverage": "0.271", "total_liabilities": "5822840", "current_liability_share": "0.430", "current_liabilities": "2503821", "equity": "15663653", "working_capital": "6305641", "retained_share": "0.234", "retained_earnings": "5027839" } }, { "model": "app.annualstatement", "pk": 124, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 125, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 126, "fields": { "company": 70, "fiscal_year": 2021, "base_revenue": "2286869", "year_scale": "0.986", "revenue": "2254853", "cogs_base": "0.503", "cogs_shift": "0.000", "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": "0.420", "total_liabilities": "1350653", "current_liability_share": "0.674", "current_liabilities": "910340", "equity": "1865188", "working_capital": "-405453", "retained_share": "-0.090", "retained_earnings": "-289426" } }, { "model": "app.annualstatement", "pk": 127, "fields": { "company": 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": "0.130", "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": "0.320", "current_assets": "94376102", "leverage_base": "0.820", "leverage_shift": "0.020", "leverage": "0.840", "total_liabilities": "247737269", "current_liability_share": "0.687", "current_liabilities": "170195504", "equity": "47188051", "working_capital": "-75819402", "retained_share": "-0.126", "retained_earnings": "-37160590" } }, { "model": "app.annualstatement", "pk": 128, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 129, "fields": { "company": 78, "fiscal_year": 2020, "base_revenue": "632803211", "year_scale": "1.098", "revenue": "694817926", "cogs_base": "0.600", "cogs_shift": "0.000", "cogs_ratio": "0.600", "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": "-0.020", "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" } }, { "model": "app.annualstatement", "pk": 130, "fields": { "company": 3, "fiscal_year": 2020, "base_revenue": "623101552", "year_scale": "0.916", "revenue": "570761022", "cogs_base": "0.584", "cogs_shift": "0.020", "cogs_ratio": "0.604", "cost_of_sales": "344739657", "gross_profit": "226021365", "opex_base": "0.316", "opex_shift": "-0.016", "opex_share": "0.300", "operating_expenses": "171228307", "ebit": "54793058", "base_assets": "1040579592", "assets_factor": "1.021", "total_assets": "1062431763", "current_share": "0.200", "current_assets": "212486353", "leverage_base": "0.300", "leverage_shift": "0.060", "leverage": "0.360", "total_liabilities": "382475435", "current_liability_share": "0.679", "current_liabilities": "259700820", "equity": "679956328", "working_capital": "-47214467", "retained_share": "0.012", "retained_earnings": "12749181" } }, { "model": "app.annualstatement", "pk": 131, "fields": { "company": 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": "0.300", "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" } }, { "model": "app.annualstatement", "pk": 132, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 133, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 134, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 135, "fields": { "company": 21, "fiscal_year": 2020, "base_revenue": "2076489", "year_scale": "0.880", "revenue": "1827310", "cogs_base": "0.569", "cogs_shift": "-0.010", "cogs_ratio": "0.559", "cost_of_sales": "1021466", "gross_profit": "805844", "opex_base": "0.314", "opex_shift": "-0.004", "opex_share": "0.310", "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" } }, { "model": "app.annualstatement", "pk": 136, "fields": { "company": 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": "-0.060", "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" } }, { "model": "app.annualstatement", "pk": 137, "fields": { "company": 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": "0.240", "operating_expenses": "112351846", "ebit": "-7021991", "base_assets": "1092975043", "assets_factor": "0.990", "total_assets": "1082045293", "current_share": "0.222", "current_assets": "240214055", "leverage_base": "0.466", "leverage_shift": "-0.016", "leverage": "0.450", "total_liabilities": "486920382", "current_liability_share": "0.461", "current_liabilities": "224470296", "equity": "595124911", "working_capital": "15743759", "retained_share": "-0.121", "retained_earnings": "-130927480" } }, { "model": "app.annualstatement", "pk": 138, "fields": { "company": 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": "1.060", "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" } }, { "model": "app.annualstatement", "pk": 139, "fields": { "company": 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": "0.250", "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" } }, { "model": "app.annualstatement", "pk": 140, "fields": { "company": 148, "fiscal_year": 2019, "base_revenue": "2499778", "year_scale": "1.154", "revenue": "2884744", "cogs_base": "0.807", "cogs_shift": "0.020", "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": "0.970", "total_liabilities": "3435071", "current_liability_share": "0.644", "current_liabilities": "2212186", "equity": "106239", "working_capital": "-1319776", "retained_share": "0.108", "retained_earnings": "382461" } }, { "model": "app.annualstatement", "pk": 141, "fields": { "company": 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": "0.550", "current_assets": "232126511", "leverage_base": "0.651", "leverage_shift": "-0.060", "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" } }, { "model": "app.annualstatement", "pk": 142, "fields": { "company": 38, "fiscal_year": 2020, "base_revenue": "148448132", "year_scale": "1.040", "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" } }, { "model": "app.annualstatement", "pk": 143, "fields": { "company": 46, "fiscal_year": 2020, "base_revenue": "21023727", "year_scale": "0.966", "revenue": "20308920", "cogs_base": "0.511", "cogs_shift": "0.000", "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" } }, { "model": "app.annualstatement", "pk": 144, "fields": { "company": 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": "0.140", "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" } }, { "model": "app.annualstatement", "pk": 145, "fields": { "company": 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": "0.270", "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" } }, { "model": "app.annualstatement", "pk": 146, "fields": { "company": 147, "fiscal_year": 2020, "base_revenue": "492775317", "year_scale": "1.000", "revenue": "492775317", "cogs_base": "0.796", "cogs_shift": "-0.036", "cogs_ratio": "0.760", "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": "0.180", "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" } }, { "model": "app.annualstatement", "pk": 147, "fields": { "company": 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": "1.050", "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" } }, { "model": "app.annualstatement", "pk": 148, "fields": { "company": 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": "0.550", "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" } }, { "model": "app.annualstatement", "pk": 149, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 150, "fields": { "company": 50, "fiscal_year": 2020, "base_revenue": "3433492", "year_scale": "1.047", "revenue": "3594866", "cogs_base": "0.571", "cogs_shift": "0.039", "cogs_ratio": "0.610", "cost_of_sales": "2192868", "gross_profit": "1401998", "opex_base": "0.268", "opex_shift": "0.000", "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" } }, { "model": "app.annualstatement", "pk": 151, "fields": { "company": 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": "1.020", "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" } }, { "model": "app.annualstatement", "pk": 152, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 153, "fields": { "company": 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": "0.140", "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": "0.660", "total_liabilities": "48239500", "current_liability_share": "0.713", "current_liabilities": "34394764", "equity": "24850652", "working_capital": "-22407979", "retained_share": "0.386", "retained_earnings": "28212799" } }, { "model": "app.annualstatement", "pk": 154, "fields": { "company": 145, "fiscal_year": 2019, "base_revenue": "84158180", "year_scale": "0.997", "revenue": "83905705", "cogs_base": "0.581", "cogs_shift": "-0.030", "cogs_ratio": "0.551", "cost_of_sales": "46232043", "gross_profit": "37673662", "opex_base": "0.200", "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" } }, { "model": "app.annualstatement", "pk": 155, "fields": { "company": 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": "-0.030", "opex_share": "0.153", "operating_expenses": "362741", "ebit": "308212", "base_assets": "1361258", "assets_factor": "1.020", "total_assets": "1388483", "current_share": "0.340", "current_assets": "472084", "leverage_base": "0.670", "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" } }, { "model": "app.annualstatement", "pk": 156, "fields": { "company": 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": "1.030", "total_assets": "19213334", "current_share": "0.321", "current_assets": "6167480", "leverage_base": "0.676", "leverage_shift": "-0.020", "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" } }, { "model": "app.annualstatement", "pk": 157, "fields": { "company": 129, "fiscal_year": 2020, "base_revenue": "787869176", "year_scale": "0.945", "revenue": "744536371", "cogs_base": "0.530", "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" } }, { "model": "app.annualstatement", "pk": 158, "fields": { "company": 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": "-0.160", "retained_earnings": "-128869014" } }, { "model": "app.annualstatement", "pk": 159, "fields": { "company": 79, "fiscal_year": 2020, "base_revenue": "187598245", "year_scale": "0.911", "revenue": "170902001", "cogs_base": "0.580", "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" } }, { "model": "app.annualstatement", "pk": 160, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 161, "fields": { "company": 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": "0.430", "total_liabilities": "208667446", "current_liability_share": "0.735", "current_liabilities": "153370573", "equity": "276605684", "working_capital": "32489036", "retained_share": "0.173", "retained_earnings": "83952251" } }, { "model": "app.annualstatement", "pk": 162, "fields": { "company": 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": "0.670", "leverage_shift": "-0.069", "leverage": "0.601", "total_liabilities": "857385", "current_liability_share": "0.590", "current_liabilities": "505857", "equity": "569213", "working_capital": "77622", "retained_share": "0.053", "retained_earnings": "75610" } }, { "model": "app.annualstatement", "pk": 163, "fields": { "company": 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": "-0.020", "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" } }, { "model": "app.annualstatement", "pk": 164, "fields": { "company": 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": "0.210", "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" } }, { "model": "app.annualstatement", "pk": 165, "fields": { "company": 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": "0.080", "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": "0.290", "current_liabilities": "235020478", "equity": "-9609669", "working_capital": "20436563", "retained_share": "-0.285", "retained_earnings": "-228229645" } }, { "model": "app.annualstatement", "pk": 166, "fields": { "company": 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": "0.990", "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" } }, { "model": "app.annualstatement", "pk": 167, "fields": { "company": 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": "0.310", "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" } }, { "model": "app.annualstatement", "pk": 168, "fields": { "company": 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": "0.000", "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" } }, { "model": "app.annualstatement", "pk": 169, "fields": { "company": 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": "0.050", "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" } }, { "model": "app.annualstatement", "pk": 170, "fields": { "company": 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": "0.300", "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": "0.310", "current_liabilities": "339649207", "equity": "685890085", "working_capital": "727488873", "retained_share": "-0.242", "retained_earnings": "-431130910" } }, { "model": "app.annualstatement", "pk": 171, "fields": { "company": 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": "0.320", "current_liabilities": "4515349", "equity": "20474010", "working_capital": "14264021", "retained_share": "0.207", "retained_earnings": "7158987" } }, { "model": "app.annualstatement", "pk": 172, "fields": { "company": 101, "fiscal_year": 2019, "base_revenue": "709565224", "year_scale": "1.020", "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": "0.860", "total_liabilities": "1450824739", "current_liability_share": "0.272", "current_liabilities": "394624329", "equity": "236180772", "working_capital": "3508972", "retained_share": "0.136", "retained_earnings": "229432749" } }, { "model": "app.annualstatement", "pk": 173, "fields": { "company": 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": "-0.160", "retained_earnings": "-105384642" } }, { "model": "app.annualstatement", "pk": 174, "fields": { "company": 123, "fiscal_year": 2020, "base_revenue": "2454316", "year_scale": "1.041", "revenue": "2554943", "cogs_base": "0.770", "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": "0.570", "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" } }, { "model": "app.annualstatement", "pk": 175, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 176, "fields": { "company": 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": "-0.010", "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" } }, { "model": "app.annualstatement", "pk": 177, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 178, "fields": { "company": 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": "0.270", "current_liabilities": "89904583", "equity": "626616421", "working_capital": "465701708", "retained_share": "0.387", "retained_earnings": "371363790" } }, { "model": "app.annualstatement", "pk": 179, "fields": { "company": 123, "fiscal_year": 2021, "base_revenue": "2454316", "year_scale": "0.896", "revenue": "2199067", "cogs_base": "0.770", "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" } }, { "model": "app.annualstatement", "pk": 180, "fields": { "company": 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": "-0.010", "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" } }, { "model": "app.annualstatement", "pk": 181, "fields": { "company": 27, "fiscal_year": 2020, "base_revenue": "405654416", "year_scale": "1.068", "revenue": "433238916", "cogs_base": "0.663", "cogs_shift": "0.020", "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": "1.070", "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" } }, { "model": "app.annualstatement", "pk": 182, "fields": { "company": 101, "fiscal_year": 2020, "base_revenue": "709565224", "year_scale": "1.060", "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": "1.010", "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" } }, { "model": "app.annualstatement", "pk": 183, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 184, "fields": { "company": 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": "0.010", "opex_share": "0.321", "operating_expenses": "120271871", "ebit": "-13863113", "base_assets": "526782938", "assets_factor": "0.984", "total_assets": "518354411", "current_share": "0.270", "current_assets": "139955691", "leverage_base": "0.815", "leverage_shift": "-0.025", "leverage": "0.790", "total_liabilities": "409499985", "current_liability_share": "0.576", "current_liabilities": "235871991", "equity": "108854426", "working_capital": "-95916300", "retained_share": "-0.053", "retained_earnings": "-27472784" } }, { "model": "app.annualstatement", "pk": 185, "fields": { "company": 49, "fiscal_year": 2020, "base_revenue": "3735711", "year_scale": "0.990", "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" } }, { "model": "app.annualstatement", "pk": 186, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 187, "fields": { "company": 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": "-0.020", "opex_share": "0.199", "operating_expenses": "1770792", "ebit": "2180120", "base_assets": "18653722", "assets_factor": "0.886", "total_assets": "16527198", "current_share": "0.290", "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" } }, { "model": "app.annualstatement", "pk": 188, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 189, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 190, "fields": { "company": 129, "fiscal_year": 2021, "base_revenue": "787869176", "year_scale": "1.009", "revenue": "794959999", "cogs_base": "0.530", "cogs_shift": "0.023", "cogs_ratio": "0.553", "cost_of_sales": "439612879", "gross_profit": "355347120", "opex_base": "0.142", "opex_shift": "0.000", "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" } }, { "model": "app.annualstatement", "pk": 191, "fields": { "company": 112, "fiscal_year": 2019, "base_revenue": "479763023", "year_scale": "1.100", "revenue": "527739325", "cogs_base": "0.716", "cogs_shift": "0.004", "cogs_ratio": "0.720", "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": "0.710", "total_liabilities": "487941351", "current_liability_share": "0.587", "current_liabilities": "286421573", "equity": "199299989", "working_capital": "68194958", "retained_share": "0.299", "retained_earnings": "205485161" } }, { "model": "app.annualstatement", "pk": 192, "fields": { "company": 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": "0.260", "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" } }, { "model": "app.annualstatement", "pk": 193, "fields": { "company": 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": "1.050", "total_liabilities": "8158569", "current_liability_share": "0.687", "current_liabilities": "5604937", "equity": "-388503", "working_capital": "-3639110", "retained_share": "-0.225", "retained_earnings": "-1748265" } }, { "model": "app.annualstatement", "pk": 194, "fields": { "company": 81, "fiscal_year": 2019, "base_revenue": "175492521", "year_scale": "1.050", "revenue": "184267147", "cogs_base": "0.691", "cogs_shift": "-0.025", "cogs_ratio": "0.666", "cost_of_sales": "122721920", "gross_profit": "61545227", "opex_base": "0.230", "opex_shift": "0.030", "opex_share": "0.260", "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" } }, { "model": "app.annualstatement", "pk": 195, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 196, "fields": { "company": 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": "0.030", "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": "0.350", "retained_earnings": "201385995" } }, { "model": "app.annualstatement", "pk": 197, "fields": { "company": 107, "fiscal_year": 2019, "base_revenue": "833303195", "year_scale": "1.030", "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" } }, { "model": "app.annualstatement", "pk": 198, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 199, "fields": { "company": 63, "fiscal_year": 2022, "base_revenue": "440841552", "year_scale": "1.103", "revenue": "486248232", "cogs_base": "0.512", "cogs_shift": "0.008", "cogs_ratio": "0.520", "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" } }, { "model": "app.annualstatement", "pk": 200, "fields": { "company": 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": "0.200", "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" } }, { "model": "app.annualstatement", "pk": 201, "fields": { "company": 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": "0.000", "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" } }, { "model": "app.annualstatement", "pk": 202, "fields": { "company": 68, "fiscal_year": 2020, "base_revenue": "331046182", "year_scale": "1.000", "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": "0.200", "retained_earnings": "52934285" } }, { "model": "app.annualstatement", "pk": 203, "fields": { "company": 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": "0.990", "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" } }, { "model": "app.annualstatement", "pk": 204, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 205, "fields": { "company": 19, "fiscal_year": 2020, "base_revenue": "223518220", "year_scale": "1.037", "revenue": "231788394", "cogs_base": "0.514", "cogs_shift": "-0.034", "cogs_ratio": "0.480", "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": "1.110", "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" } }, { "model": "app.annualstatement", "pk": 206, "fields": { "company": 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": "0.230", "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": "0.410", "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" } }, { "model": "app.annualstatement", "pk": 207, "fields": { "company": 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": "-0.030", "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" } }, { "model": "app.annualstatement", "pk": 208, "fields": { "company": 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": "-0.010", "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": "0.590", "current_liabilities": "132581379", "equity": "279129300", "working_capital": "-8635878", "retained_share": "0.173", "retained_earnings": "87164926" } }, { "model": "app.annualstatement", "pk": 209, "fields": { "company": 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": "0.390", "total_liabilities": "510628", "current_liability_share": "0.550", "current_liabilities": "280845", "equity": "798674", "working_capital": "49099", "retained_share": "0.174", "retained_earnings": "227819" } }, { "model": "app.annualstatement", "pk": 210, "fields": { "company": 131, "fiscal_year": 2020, "base_revenue": "137805267", "year_scale": "1.099", "revenue": "151447988", "cogs_base": "0.649", "cogs_shift": "-0.010", "cogs_ratio": "0.639", "cost_of_sales": "96775264", "gross_profit": "54672724", "opex_base": "0.130", "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": "0.820", "leverage_shift": "0.040", "leverage": "0.860", "total_liabilities": "247938878", "current_liability_share": "0.664", "current_liabilities": "164631415", "equity": "40362143", "working_capital": "-59689843", "retained_share": "-0.126", "retained_earnings": "-36325929" } }, { "model": "app.annualstatement", "pk": 211, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 212, "fields": { "company": 109, "fiscal_year": 2021, "base_revenue": "78491890", "year_scale": "0.948", "revenue": "74410312", "cogs_base": "0.550", "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" } }, { "model": "app.annualstatement", "pk": 213, "fields": { "company": 17, "fiscal_year": 2020, "base_revenue": "140774144", "year_scale": "1.140", "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" } }, { "model": "app.annualstatement", "pk": 214, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 215, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 216, "fields": { "company": 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": "0.320", "total_liabilities": "343237944", "current_liability_share": "0.257", "current_liabilities": "88212152", "equity": "729380630", "working_capital": "200322244", "retained_share": "-0.140", "retained_earnings": "-150166600" } }, { "model": "app.annualstatement", "pk": 217, "fields": { "company": 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": "0.260", "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": "0.060", "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" } }, { "model": "app.annualstatement", "pk": 218, "fields": { "company": 79, "fiscal_year": 2021, "base_revenue": "187598245", "year_scale": "1.105", "revenue": "207296061", "cogs_base": "0.580", "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": "0.140", "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" } }, { "model": "app.annualstatement", "pk": 219, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 220, "fields": { "company": 56, "fiscal_year": 2020, "base_revenue": "17316047", "year_scale": "1.113", "revenue": "19272760", "cogs_base": "0.500", "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" } }, { "model": "app.annualstatement", "pk": 221, "fields": { "company": 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": "0.670", "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" } }, { "model": "app.annualstatement", "pk": 222, "fields": { "company": 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": "0.350", "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" } }, { "model": "app.annualstatement", "pk": 223, "fields": { "company": 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": "0.350", "retained_earnings": "198656049" } }, { "model": "app.annualstatement", "pk": 224, "fields": { "company": 56, "fiscal_year": 2021, "base_revenue": "17316047", "year_scale": "1.033", "revenue": "17887477", "cogs_base": "0.500", "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": "-0.060", "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" } }, { "model": "app.annualstatement", "pk": 225, "fields": { "company": 19, "fiscal_year": 2021, "base_revenue": "223518220", "year_scale": "1.040", "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" } }, { "model": "app.annualstatement", "pk": 226, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 227, "fields": { "company": 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": "-0.020", "opex_share": "0.212", "operating_expenses": "72888798", "ebit": "10658267", "base_assets": "406989586", "assets_factor": "1.083", "total_assets": "440769722", "current_share": "0.250", "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" } }, { "model": "app.annualstatement", "pk": 228, "fields": { "company": 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": "0.640", "total_liabilities": "526652659", "current_liability_share": "0.460", "current_liabilities": "242260223", "equity": "296242121", "working_capital": "44930055", "retained_share": "-0.254", "retained_earnings": "-209015274" } }, { "model": "app.annualstatement", "pk": 229, "fields": { "company": 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": "-0.030", "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" } }, { "model": "app.annualstatement", "pk": 230, "fields": { "company": 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": "0.980", "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" } }, { "model": "app.annualstatement", "pk": 231, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 232, "fields": { "company": 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": "0.010", "opex_share": "0.281", "operating_expenses": "169422404", "ebit": "86218518", "base_assets": "1128283889", "assets_factor": "1.020", "total_assets": "1150849567", "current_share": "0.400", "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" } }, { "model": "app.annualstatement", "pk": 233, "fields": { "company": 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": "0.740", "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" } }, { "model": "app.annualstatement", "pk": 234, "fields": { "company": 23, "fiscal_year": 2019, "base_revenue": "2203565", "year_scale": "1.109", "revenue": "2443754", "cogs_base": "0.567", "cogs_shift": "0.013", "cogs_ratio": "0.580", "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" } }, { "model": "app.annualstatement", "pk": 235, "fields": { "company": 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": "0.230", "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" } }, { "model": "app.annualstatement", "pk": 236, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 237, "fields": { "company": 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": "0.780", "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" } }, { "model": "app.annualstatement", "pk": 238, "fields": { "company": 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": "0.250", "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" } }, { "model": "app.annualstatement", "pk": 239, "fields": { "company": 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": "1.040", "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" } }, { "model": "app.annualstatement", "pk": 240, "fields": { "company": 37, "fiscal_year": 2020, "base_revenue": "2917211", "year_scale": "1.135", "revenue": "3311034", "cogs_base": "0.741", "cogs_shift": "0.030", "cogs_ratio": "0.771", "cost_of_sales": "2552807", "gross_profit": "758227", "opex_base": "0.270", "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" } }, { "model": "app.annualstatement", "pk": 241, "fields": { "company": 71, "fiscal_year": 2020, "base_revenue": "2137798", "year_scale": "0.980", "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": "0.270", "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" } }, { "model": "app.annualstatement", "pk": 242, "fields": { "company": 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": "0.280", "operating_expenses": "50645039", "ebit": "28578273", "base_assets": "169665124", "assets_factor": "1.049", "total_assets": "177978715", "current_share": "0.441", "current_assets": "78488613", "leverage_base": "0.780", "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" } }, { "model": "app.annualstatement", "pk": 243, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 244, "fields": { "company": 103, "fiscal_year": 2019, "base_revenue": "4813921", "year_scale": "0.988", "revenue": "4756154", "cogs_base": "0.505", "cogs_shift": "-0.015", "cogs_ratio": "0.490", "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" } }, { "model": "app.annualstatement", "pk": 245, "fields": { "company": 89, "fiscal_year": 2020, "base_revenue": "743229716", "year_scale": "1.067", "revenue": "793026107", "cogs_base": "0.580", "cogs_shift": "-0.040", "cogs_ratio": "0.540", "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": "0.440", "retained_earnings": "429797259" } }, { "model": "app.annualstatement", "pk": 246, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 247, "fields": { "company": 72, "fiscal_year": 2020, "base_revenue": "831452844", "year_scale": "1.070", "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": "0.040", "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" } }, { "model": "app.annualstatement", "pk": 248, "fields": { "company": 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": "0.000", "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": "0.680", "current_liabilities": "9875146", "equity": "4216144", "working_capital": "-1180520", "retained_share": "-0.020", "retained_earnings": "-374768" } }, { "model": "app.annualstatement", "pk": 249, "fields": { "company": 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": "1.090", "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" } }, { "model": "app.annualstatement", "pk": 250, "fields": { "company": 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": "1.040", "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" } }, { "model": "app.annualstatement", "pk": 251, "fields": { "company": 72, "fiscal_year": 2021, "base_revenue": "831452844", "year_scale": "0.991", "revenue": "823969768", "cogs_base": "0.629", "cogs_shift": "-0.020", "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": "0.460", "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" } }, { "model": "app.annualstatement", "pk": 252, "fields": { "company": 23, "fiscal_year": 2021, "base_revenue": "2203565", "year_scale": "1.161", "revenue": "2558339", "cogs_base": "0.567", "cogs_shift": "-0.037", "cogs_ratio": "0.530", "cost_of_sales": "1355920", "gross_profit": "1202419", "opex_base": "0.147", "opex_shift": "-0.017", "opex_share": "0.130", "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" } }, { "model": "app.annualstatement", "pk": 253, "fields": { "company": 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": "0.570", "current_assets": "637257945", "leverage_base": "0.919", "leverage_shift": "0.020", "leverage": "0.939", "total_liabilities": "1049798614", "current_liability_share": "0.658", "current_liabilities": "690767488", "equity": "68197780", "working_capital": "-53509543", "retained_share": "0.030", "retained_earnings": "33539892" } }, { "model": "app.annualstatement", "pk": 254, "fields": { "company": 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": "0.010", "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": "-0.260", "retained_earnings": "-26573995" } }, { "model": "app.annualstatement", "pk": 255, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 256, "fields": { "company": 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": "1.010", "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" } }, { "model": "app.annualstatement", "pk": 257, "fields": { "company": 83, "fiscal_year": 2021, "base_revenue": "8742573", "year_scale": "1.057", "revenue": "9240900", "cogs_base": "0.577", "cogs_shift": "-0.010", "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": "0.210", "current_liabilities": "1631601", "equity": "4128677", "working_capital": "2425687", "retained_share": "0.355", "retained_earnings": "4223863" } }, { "model": "app.annualstatement", "pk": 258, "fields": { "company": 4, "fiscal_year": 2020, "base_revenue": "306644459", "year_scale": "1.120", "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" } }, { "model": "app.annualstatement", "pk": 259, "fields": { "company": 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": "0.280", "current_assets": "118234239", "leverage_base": "0.488", "leverage_shift": "-0.070", "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" } }, { "model": "app.annualstatement", "pk": 260, "fields": { "company": 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": "0.160", "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" } }, { "model": "app.annualstatement", "pk": 261, "fields": { "company": 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": "0.930", "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" } }, { "model": "app.annualstatement", "pk": 262, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 263, "fields": { "company": 77, "fiscal_year": 2019, "base_revenue": "151852088", "year_scale": "0.978", "revenue": "148511342", "cogs_base": "0.830", "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" } }, { "model": "app.annualstatement", "pk": 264, "fields": { "company": 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": "0.290", "current_liabilities": "466812049", "equity": "104570287", "working_capital": "-50245166", "retained_share": "0.136", "retained_earnings": "233140313" } }, { "model": "app.annualstatement", "pk": 265, "fields": { "company": 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": "1.020", "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" } }, { "model": "app.annualstatement", "pk": 266, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 267, "fields": { "company": 42, "fiscal_year": 2022, "base_revenue": "11065082", "year_scale": "1.046", "revenue": "11574076", "cogs_base": "0.712", "cogs_shift": "0.010", "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": "1.060", "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" } }, { "model": "app.annualstatement", "pk": 268, "fields": { "company": 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": "0.270", "retained_earnings": "273436769" } }, { "model": "app.annualstatement", "pk": 269, "fields": { "company": 54, "fiscal_year": 2020, "base_revenue": "121809344", "year_scale": "1.021", "revenue": "124367340", "cogs_base": "0.747", "cogs_shift": "0.030", "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": "0.420", "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" } }, { "model": "app.annualstatement", "pk": 270, "fields": { "company": 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": "1.040", "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" } }, { "model": "app.annualstatement", "pk": 271, "fields": { "company": 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": "-0.010", "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" } }, { "model": "app.annualstatement", "pk": 272, "fields": { "company": 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": "0.200", "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": "0.740", "current_liabilities": "21540448", "equity": "71613479", "working_capital": "1021323", "retained_share": "0.139", "retained_earnings": "14000385" } }, { "model": "app.annualstatement", "pk": 273, "fields": { "company": 112, "fiscal_year": 2020, "base_revenue": "479763023", "year_scale": "1.048", "revenue": "502791648", "cogs_base": "0.716", "cogs_shift": "-0.020", "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": "1.070", "total_assets": "687884223", "current_share": "0.478", "current_assets": "328808659", "leverage_base": "0.703", "leverage_shift": "-0.010", "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" } }, { "model": "app.annualstatement", "pk": 274, "fields": { "company": 107, "fiscal_year": 2021, "base_revenue": "833303195", "year_scale": "1.025", "revenue": "854135775", "cogs_base": "0.509", "cogs_shift": "-0.009", "cogs_ratio": "0.500", "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": "0.300", "current_liabilities": "109424487", "equity": "308219036", "working_capital": "273493922", "retained_share": "0.331", "retained_earnings": "222752185" } }, { "model": "app.annualstatement", "pk": 275, "fields": { "company": 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": "0.080", "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" } }, { "model": "app.annualstatement", "pk": 276, "fields": { "company": 97, "fiscal_year": 2019, "base_revenue": "459102410", "year_scale": "1.197", "revenue": "549545585", "cogs_base": "0.794", "cogs_shift": "0.026", "cogs_ratio": "0.820", "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": "-0.290", "retained_earnings": "-76347629" } }, { "model": "app.annualstatement", "pk": 277, "fields": { "company": 104, "fiscal_year": 2020, "base_revenue": "109705743", "year_scale": "0.904", "revenue": "99173992", "cogs_base": "0.610", "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": "0.560", "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" } }, { "model": "app.annualstatement", "pk": 278, "fields": { "company": 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": "0.250", "opex_shift": "-0.030", "opex_share": "0.220", "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" } }, { "model": "app.annualstatement", "pk": 279, "fields": { "company": 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": "0.060", "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" } }, { "model": "app.annualstatement", "pk": 280, "fields": { "company": 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": "0.580", "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" } }, { "model": "app.annualstatement", "pk": 281, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 282, "fields": { "company": 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": "0.630", "current_liabilities": "172164731", "equity": "143939979", "working_capital": "-68694833", "retained_share": "0.338", "retained_earnings": "141019457" } }, { "model": "app.annualstatement", "pk": 283, "fields": { "company": 86, "fiscal_year": 2019, "base_revenue": "155334040", "year_scale": "1.017", "revenue": "157974719", "cogs_base": "0.710", "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" } }, { "model": "app.annualstatement", "pk": 284, "fields": { "company": 18, "fiscal_year": 2019, "base_revenue": "32525735", "year_scale": "1.073", "revenue": "34900114", "cogs_base": "0.740", "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": "0.590", "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" } }, { "model": "app.annualstatement", "pk": 285, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 286, "fields": { "company": 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": "0.280", "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" } }, { "model": "app.annualstatement", "pk": 287, "fields": { "company": 104, "fiscal_year": 2021, "base_revenue": "109705743", "year_scale": "1.114", "revenue": "122212198", "cogs_base": "0.610", "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" } }, { "model": "app.annualstatement", "pk": 288, "fields": { "company": 62, "fiscal_year": 2021, "base_revenue": "423758666", "year_scale": "0.958", "revenue": "405960802", "cogs_base": "0.680", "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": "0.470", "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": "0.320", "retained_earnings": "234636190" } }, { "model": "app.annualstatement", "pk": 289, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 290, "fields": { "company": 37, "fiscal_year": 2021, "base_revenue": "2917211", "year_scale": "1.037", "revenue": "3025148", "cogs_base": "0.741", "cogs_shift": "0.040", "cogs_ratio": "0.781", "cost_of_sales": "2362641", "gross_profit": "662507", "opex_base": "0.270", "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": "0.510", "current_liabilities": "2965130", "equity": "-287383", "working_capital": "-511320", "retained_share": "0.011", "retained_earnings": "60793" } }, { "model": "app.annualstatement", "pk": 291, "fields": { "company": 118, "fiscal_year": 2022, "base_revenue": "93287325", "year_scale": "1.091", "revenue": "101776472", "cogs_base": "0.738", "cogs_shift": "0.010", "cogs_ratio": "0.748", "cost_of_sales": "76128801", "gross_profit": "25647671", "opex_base": "0.287", "opex_shift": "-0.017", "opex_share": "0.270", "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" } }, { "model": "app.annualstatement", "pk": 292, "fields": { "company": 128, "fiscal_year": 2020, "base_revenue": "838360433", "year_scale": "1.140", "revenue": "955730894", "cogs_base": "0.642", "cogs_shift": "-0.012", "cogs_ratio": "0.630", "cost_of_sales": "602110463", "gross_profit": "353620431", "opex_base": "0.300", "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": "0.680", "total_liabilities": "1379799758", "current_liability_share": "0.201", "current_liabilities": "277339751", "equity": "649317533", "working_capital": "796063296", "retained_share": "-0.242", "retained_earnings": "-491046384" } }, { "model": "app.annualstatement", "pk": 293, "fields": { "company": 30, "fiscal_year": 2023, "base_revenue": "698245882", "year_scale": "1.120", "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": "0.030", "retained_earnings": "33312613" } }, { "model": "app.annualstatement", "pk": 294, "fields": { "company": 85, "fiscal_year": 2022, "base_revenue": "764033933", "year_scale": "1.130", "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": "0.160", "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" } }, { "model": "app.annualstatement", "pk": 295, "fields": { "company": 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": "-0.030", "opex_share": "0.253", "operating_expenses": "72190548", "ebit": "21685698", "base_assets": "491491523", "assets_factor": "1.000", "total_assets": "491491523", "current_share": "0.544", "current_assets": "267371389", "leverage_base": "0.277", "leverage_shift": "-0.060", "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" } }, { "model": "app.annualstatement", "pk": 296, "fields": { "company": 104, "fiscal_year": 2022, "base_revenue": "109705743", "year_scale": "0.978", "revenue": "107292217", "cogs_base": "0.610", "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": "-0.050", "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" } }, { "model": "app.annualstatement", "pk": 297, "fields": { "company": 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": "0.460", "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" } }, { "model": "app.annualstatement", "pk": 298, "fields": { "company": 139, "fiscal_year": 2022, "base_revenue": "579525061", "year_scale": "0.978", "revenue": "566775510", "cogs_base": "0.548", "cogs_shift": "0.030", "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" } }, { "model": "app.annualstatement", "pk": 299, "fields": { "company": 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": "0.000", "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": "0.520", "leverage_shift": "0.032", "leverage": "0.552", "total_liabilities": "264432375", "current_liability_share": "0.290", "current_liabilities": "76685389", "equity": "214611782", "working_capital": "175770882", "retained_share": "-0.168", "retained_earnings": "-80479418" } }, { "model": "app.annualstatement", "pk": 300, "fields": { "company": 141, "fiscal_year": 2022, "base_revenue": "63594920", "year_scale": "1.060", "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" } }, { "model": "app.annualstatement", "pk": 301, "fields": { "company": 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": "1.010", "total_assets": "17306427", "current_share": "0.244", "current_assets": "4222768", "leverage_base": "0.890", "leverage_shift": "-0.027", "leverage": "0.863", "total_liabilities": "14935447", "current_liability_share": "0.440", "current_liabilities": "6571597", "equity": "2370980", "working_capital": "-2348829", "retained_share": "0.351", "retained_earnings": "6074556" } }, { "model": "app.annualstatement", "pk": 302, "fields": { "company": 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": "-0.020", "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" } }, { "model": "app.annualstatement", "pk": 303, "fields": { "company": 15, "fiscal_year": 2020, "base_revenue": "7068720", "year_scale": "1.035", "revenue": "7316125", "cogs_base": "0.712", "cogs_shift": "0.000", "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" } }, { "model": "app.annualstatement", "pk": 304, "fields": { "company": 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": "0.010", "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": "-0.080", "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" } }, { "model": "app.annualstatement", "pk": 305, "fields": { "company": 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": "0.620", "current_liabilities": "2046258", "equity": "7380542", "working_capital": "100615", "retained_share": "0.388", "retained_earnings": "4144212" } }, { "model": "app.annualstatement", "pk": 306, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 307, "fields": { "company": 40, "fiscal_year": 2019, "base_revenue": "2011352", "year_scale": "1.050", "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" } }, { "model": "app.annualstatement", "pk": 308, "fields": { "company": 89, "fiscal_year": 2021, "base_revenue": "743229716", "year_scale": "0.905", "revenue": "672622893", "cogs_base": "0.580", "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": "0.980", "total_liabilities": "898977368", "current_liability_share": "0.272", "current_liabilities": "244521844", "equity": "18346477", "working_capital": "167356562", "retained_share": "0.440", "retained_earnings": "403622492" } }, { "model": "app.annualstatement", "pk": 309, "fields": { "company": 18, "fiscal_year": 2020, "base_revenue": "32525735", "year_scale": "1.076", "revenue": "34997691", "cogs_base": "0.740", "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" } }, { "model": "app.annualstatement", "pk": 310, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 311, "fields": { "company": 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": "-0.010", "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" } }, { "model": "app.annualstatement", "pk": 312, "fields": { "company": 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": "0.280", "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": "-0.260", "retained_earnings": "-24832254" } }, { "model": "app.annualstatement", "pk": 313, "fields": { "company": 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": "0.210", "opex_shift": "-0.010", "opex_share": "0.200", "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" } }, { "model": "app.annualstatement", "pk": 314, "fields": { "company": 132, "fiscal_year": 2021, "base_revenue": "5182673", "year_scale": "0.990", "revenue": "5130846", "cogs_base": "0.739", "cogs_shift": "0.032", "cogs_ratio": "0.771", "cost_of_sales": "3955882", "gross_profit": "1174964", "opex_base": "0.260", "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" } }, { "model": "app.annualstatement", "pk": 315, "fields": { "company": 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": "0.920", "total_liabilities": "1631712783", "current_liability_share": "0.386", "current_liabilities": "629841134", "equity": "141888068", "working_capital": "-51647257", "retained_share": "0.136", "retained_earnings": "241209716" } }, { "model": "app.annualstatement", "pk": 316, "fields": { "company": 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": "-0.050", "leverage": "0.429", "total_liabilities": "250449875", "current_liability_share": "0.613", "current_liabilities": "153525773", "equity": "333349368", "working_capital": "-19835746", "retained_share": "0.070", "retained_earnings": "40865947" } }, { "model": "app.annualstatement", "pk": 317, "fields": { "company": 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": "0.680", "total_liabilities": "2676062", "current_liability_share": "0.239", "current_liabilities": "639579", "equity": "1259324", "working_capital": "1174634", "retained_share": "0.385", "retained_earnings": "1515124" } }, { "model": "app.annualstatement", "pk": 318, "fields": { "company": 62, "fiscal_year": 2022, "base_revenue": "423758666", "year_scale": "1.038", "revenue": "439861495", "cogs_base": "0.680", "cogs_shift": "-0.009", "cogs_ratio": "0.671", "cost_of_sales": "295147063", "gross_profit": "144714432", "opex_base": "0.247", "opex_shift": "0.010", "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": "0.470", "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": "0.320", "retained_earnings": "222274642" } }, { "model": "app.annualstatement", "pk": 319, "fields": { "company": 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": "0.240", "current_liabilities": "648603", "equity": "8283306", "working_capital": "1240958", "retained_share": "0.388", "retained_earnings": "4262497" } }, { "model": "app.annualstatement", "pk": 320, "fields": { "company": 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": "0.270", "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" } }, { "model": "app.annualstatement", "pk": 321, "fields": { "company": 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": "0.250", "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" } }, { "model": "app.annualstatement", "pk": 322, "fields": { "company": 32, "fiscal_year": 2020, "base_revenue": "19995718", "year_scale": "1.070", "revenue": "21395418", "cogs_base": "0.800", "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": "1.000", "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" } }, { "model": "app.annualstatement", "pk": 323, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 324, "fields": { "company": 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": "0.260", "current_assets": "360652", "leverage_base": "0.670", "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" } }, { "model": "app.annualstatement", "pk": 325, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 326, "fields": { "company": 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": "0.240", "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" } }, { "model": "app.annualstatement", "pk": 327, "fields": { "company": 115, "fiscal_year": 2021, "base_revenue": "95989904", "year_scale": "1.079", "revenue": "103573106", "cogs_base": "0.824", "cogs_shift": "-0.004", "cogs_ratio": "0.820", "cost_of_sales": "84929947", "gross_profit": "18643159", "opex_base": "0.114", "opex_shift": "-0.010", "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" } }, { "model": "app.annualstatement", "pk": 328, "fields": { "company": 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": "0.140", "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": "0.280", "current_liabilities": "31816736", "equity": "69349798", "working_capital": "32775556", "retained_share": "0.438", "retained_earnings": "80145677" } }, { "model": "app.annualstatement", "pk": 329, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 330, "fields": { "company": 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": "0.890", "leverage_shift": "0.060", "leverage": "0.950", "total_liabilities": "15285344", "current_liability_share": "0.567", "current_liabilities": "8666790", "equity": "804492", "working_capital": "-3019258", "retained_share": "0.351", "retained_earnings": "5647532" } }, { "model": "app.annualstatement", "pk": 331, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 332, "fields": { "company": 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": "0.190", "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" } }, { "model": "app.annualstatement", "pk": 333, "fields": { "company": 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": "0.210", "current_assets": "224265003", "leverage_base": "0.375", "leverage_shift": "0.000", "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" } }, { "model": "app.annualstatement", "pk": 334, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 335, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 336, "fields": { "company": 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": "-0.020", "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" } }, { "model": "app.annualstatement", "pk": 337, "fields": { "company": 140, "fiscal_year": 2020, "base_revenue": "368448027", "year_scale": "0.960", "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" } }, { "model": "app.annualstatement", "pk": 338, "fields": { "company": 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": "0.140", "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" } }, { "model": "app.annualstatement", "pk": 339, "fields": { "company": 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": "0.180", "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" } }, { "model": "app.annualstatement", "pk": 340, "fields": { "company": 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": "0.520", "total_liabilities": "587670821", "current_liability_share": "0.299", "current_liabilities": "175713575", "equity": "542465373", "working_capital": "190450552", "retained_share": "-0.121", "retained_earnings": "-136746479" } }, { "model": "app.annualstatement", "pk": 341, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 342, "fields": { "company": 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": "0.510", "current_assets": "512121246", "leverage_base": "0.300", "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" } }, { "model": "app.annualstatement", "pk": 343, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 344, "fields": { "company": 61, "fiscal_year": 2022, "base_revenue": "50172372", "year_scale": "0.921", "revenue": "46208755", "cogs_base": "0.791", "cogs_shift": "-0.020", "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" } }, { "model": "app.annualstatement", "pk": 345, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 346, "fields": { "company": 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": "0.570", "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" } }, { "model": "app.annualstatement", "pk": 347, "fields": { "company": 10, "fiscal_year": 2020, "base_revenue": "2015036", "year_scale": "0.964", "revenue": "1942495", "cogs_base": "0.800", "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": "0.450", "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" } }, { "model": "app.annualstatement", "pk": 348, "fields": { "company": 1, "fiscal_year": 2020, "base_revenue": "373722935", "year_scale": "0.921", "revenue": "344198823", "cogs_base": "0.558", "cogs_shift": "0.030", "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": "0.670", "current_liabilities": "236367454", "equity": "330908967", "working_capital": "145818729", "retained_share": "-0.126", "retained_earnings": "-86145723" } }, { "model": "app.annualstatement", "pk": 349, "fields": { "company": 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": "0.200", "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": "0.010", "leverage": "0.642", "total_liabilities": "765869416", "current_liability_share": "0.610", "current_liabilities": "467180344", "equity": "427073600", "working_capital": "32662780", "retained_share": "0.369", "retained_earnings": "440195973" } }, { "model": "app.annualstatement", "pk": 350, "fields": { "company": 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": "0.670", "total_liabilities": "4409035", "current_liability_share": "0.206", "current_liabilities": "908261", "equity": "2171614", "working_capital": "2651870", "retained_share": "0.147", "retained_earnings": "967355" } }, { "model": "app.annualstatement", "pk": 351, "fields": { "company": 89, "fiscal_year": 2022, "base_revenue": "743229716", "year_scale": "0.986", "revenue": "732824500", "cogs_base": "0.580", "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": "0.580", "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": "0.440", "retained_earnings": "343306725" } }, { "model": "app.annualstatement", "pk": 352, "fields": { "company": 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": "0.270", "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" } }, { "model": "app.annualstatement", "pk": 353, "fields": { "company": 94, "fiscal_year": 2021, "base_revenue": "31794044", "year_scale": "1.110", "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" } }, { "model": "app.annualstatement", "pk": 354, "fields": { "company": 78, "fiscal_year": 2021, "base_revenue": "632803211", "year_scale": "1.036", "revenue": "655584127", "cogs_base": "0.600", "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" } }, { "model": "app.annualstatement", "pk": 355, "fields": { "company": 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": "0.280", "total_liabilities": "204940425", "current_liability_share": "0.578", "current_liabilities": "118455566", "equity": "526989666", "working_capital": "230675087", "retained_share": "-0.288", "retained_earnings": "-210795866" } }, { "model": "app.annualstatement", "pk": 356, "fields": { "company": 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": "0.200", "current_assets": "166864492", "leverage_base": "0.440", "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" } }, { "model": "app.annualstatement", "pk": 357, "fields": { "company": 32, "fiscal_year": 2021, "base_revenue": "19995718", "year_scale": "0.949", "revenue": "18975936", "cogs_base": "0.800", "cogs_shift": "-0.026", "cogs_ratio": "0.774", "cost_of_sales": "14687374", "gross_profit": "4288562", "opex_base": "0.109", "opex_shift": "0.000", "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" } }, { "model": "app.annualstatement", "pk": 358, "fields": { "company": 145, "fiscal_year": 2021, "base_revenue": "84158180", "year_scale": "1.066", "revenue": "89712620", "cogs_base": "0.581", "cogs_shift": "0.039", "cogs_ratio": "0.620", "cost_of_sales": "55621824", "gross_profit": "34090796", "opex_base": "0.200", "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": "0.730", "current_liabilities": "27048267", "equity": "70035498", "working_capital": "7862394", "retained_share": "0.139", "retained_earnings": "14885221" } }, { "model": "app.annualstatement", "pk": 359, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 360, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 361, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 362, "fields": { "company": 114, "fiscal_year": 2019, "base_revenue": "268040747", "year_scale": "0.993", "revenue": "266164462", "cogs_base": "0.541", "cogs_shift": "0.009", "cogs_ratio": "0.550", "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": "-0.110", "retained_earnings": "-58931224" } }, { "model": "app.annualstatement", "pk": 363, "fields": { "company": 99, "fiscal_year": 2021, "base_revenue": "8924519", "year_scale": "0.999", "revenue": "8915594", "cogs_base": "0.772", "cogs_shift": "-0.032", "cogs_ratio": "0.740", "cost_of_sales": "6597540", "gross_profit": "2318054", "opex_base": "0.171", "opex_shift": "-0.001", "opex_share": "0.170", "operating_expenses": "1515651", "ebit": "802403", "base_assets": "17135076", "assets_factor": "1.068", "total_assets": "18300261", "current_share": "0.365", "current_assets": "6679595", "leverage_base": "0.890", "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" } }, { "model": "app.annualstatement", "pk": 364, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 365, "fields": { "company": 100, "fiscal_year": 2019, "base_revenue": "390623010", "year_scale": "1.041", "revenue": "406638553", "cogs_base": "0.700", "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" } }, { "model": "app.annualstatement", "pk": 366, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 367, "fields": { "company": 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": "0.990", "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" } }, { "model": "app.annualstatement", "pk": 368, "fields": { "company": 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": "0.130", "opex_shift": "0.014", "opex_share": "0.144", "operating_expenses": "19982866", "ebit": "26366282", "base_assets": "288013008", "assets_factor": "1.030", "total_assets": "296653398", "current_share": "0.558", "current_assets": "165532596", "leverage_base": "0.820", "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" } }, { "model": "app.annualstatement", "pk": 369, "fields": { "company": 83, "fiscal_year": 2023, "base_revenue": "8742573", "year_scale": "0.940", "revenue": "8218019", "cogs_base": "0.577", "cogs_shift": "0.003", "cogs_ratio": "0.580", "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" } }, { "model": "app.annualstatement", "pk": 370, "fields": { "company": 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": "0.150", "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" } }, { "model": "app.annualstatement", "pk": 371, "fields": { "company": 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": "0.220", "current_liabilities": "117737090", "equity": "137153760", "working_capital": "54377432", "retained_share": "0.382", "retained_earnings": "256827138" } }, { "model": "app.annualstatement", "pk": 372, "fields": { "company": 77, "fiscal_year": 2020, "base_revenue": "151852088", "year_scale": "1.048", "revenue": "159140988", "cogs_base": "0.830", "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": "0.050", "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" } }, { "model": "app.annualstatement", "pk": 373, "fields": { "company": 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": "0.140", "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" } }, { "model": "app.annualstatement", "pk": 374, "fields": { "company": 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": "1.050", "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" } }, { "model": "app.annualstatement", "pk": 375, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 376, "fields": { "company": 79, "fiscal_year": 2022, "base_revenue": "187598245", "year_scale": "1.054", "revenue": "197728550", "cogs_base": "0.580", "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" } }, { "model": "app.annualstatement", "pk": 377, "fields": { "company": 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": "0.260", "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" } }, { "model": "app.annualstatement", "pk": 378, "fields": { "company": 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": "0.000", "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" } }, { "model": "app.annualstatement", "pk": 379, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 380, "fields": { "company": 43, "fiscal_year": 2021, "base_revenue": "255453020", "year_scale": "1.020", "revenue": "260562080", "cogs_base": "0.827", "cogs_shift": "-0.011", "cogs_ratio": "0.816", "cost_of_sales": "212618657", "gross_profit": "47943423", "opex_base": "0.140", "opex_shift": "-0.030", "opex_share": "0.110", "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" } }, { "model": "app.annualstatement", "pk": 381, "fields": { "company": 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": "-0.160", "retained_earnings": "-118483965" } }, { "model": "app.annualstatement", "pk": 382, "fields": { "company": 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": "0.270", "retained_earnings": "281937394" } }, { "model": "app.annualstatement", "pk": 383, "fields": { "company": 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": "0.520", "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" } }, { "model": "app.annualstatement", "pk": 384, "fields": { "company": 65, "fiscal_year": 2021, "base_revenue": "58150621", "year_scale": "0.873", "revenue": "50765492", "cogs_base": "0.726", "cogs_shift": "-0.030", "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": "0.670", "total_liabilities": "38868969", "current_liability_share": "0.504", "current_liabilities": "19589960", "equity": "19144417", "working_capital": "2919234", "retained_share": "-0.171", "retained_earnings": "-9920289" } }, { "model": "app.annualstatement", "pk": 385, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 386, "fields": { "company": 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": "0.110", "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" } }, { "model": "app.annualstatement", "pk": 387, "fields": { "company": 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": "0.180", "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": "0.390", "current_assets": "1639594", "leverage_base": "0.334", "leverage_shift": "-0.054", "leverage": "0.280", "total_liabilities": "1177144", "current_liability_share": "0.429", "current_liabilities": "504995", "equity": "3026943", "working_capital": "1134599", "retained_share": "0.175", "retained_earnings": "735715" } }, { "model": "app.annualstatement", "pk": 388, "fields": { "company": 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": "0.000", "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" } }, { "model": "app.annualstatement", "pk": 389, "fields": { "company": 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": "0.290", "current_assets": "65093852", "leverage_base": "0.298", "leverage_shift": "0.032", "leverage": "0.330", "total_liabilities": "74072314", "current_liability_share": "0.666", "current_liabilities": "49332161", "equity": "150389243", "working_capital": "15761691", "retained_share": "0.432", "retained_earnings": "96967393" } }, { "model": "app.annualstatement", "pk": 390, "fields": { "company": 53, "fiscal_year": 2019, "base_revenue": "426799385", "year_scale": "1.008", "revenue": "430213780", "cogs_base": "0.588", "cogs_shift": "-0.028", "cogs_ratio": "0.560", "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" } }, { "model": "app.annualstatement", "pk": 391, "fields": { "company": 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": "0.180", "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": "0.870", "total_liabilities": "758278908", "current_liability_share": "0.630", "current_liabilities": "477715712", "equity": "113306044", "working_capital": "-280737513", "retained_share": "-0.004", "retained_earnings": "-3486340" } }, { "model": "app.annualstatement", "pk": 392, "fields": { "company": 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": "1.020", "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" } }, { "model": "app.annualstatement", "pk": 393, "fields": { "company": 53, "fiscal_year": 2020, "base_revenue": "426799385", "year_scale": "1.190", "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": "0.410", "current_liabilities": "396973215", "equity": "-84001460", "working_capital": "-54777794", "retained_share": "0.292", "retained_earnings": "258193961" } }, { "model": "app.annualstatement", "pk": 394, "fields": { "company": 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": "0.000", "opex_share": "0.193", "operating_expenses": "100051129", "ebit": "9331194", "base_assets": "261170918", "assets_factor": "1.040", "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" } }, { "model": "app.annualstatement", "pk": 395, "fields": { "company": 55, "fiscal_year": 2021, "base_revenue": "382049597", "year_scale": "1.070", "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" } }, { "model": "app.annualstatement", "pk": 396, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 397, "fields": { "company": 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": "0.250", "opex_shift": "0.016", "opex_share": "0.266", "operating_expenses": "14433019", "ebit": "-922411", "base_assets": "70182016", "assets_factor": "1.080", "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" } }, { "model": "app.annualstatement", "pk": 398, "fields": { "company": 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": "0.060", "leverage": "0.398", "total_liabilities": "38545691", "current_liability_share": "0.630", "current_liabilities": "24283785", "equity": "58302780", "working_capital": "27530147", "retained_share": "-0.260", "retained_earnings": "-25180602" } }, { "model": "app.annualstatement", "pk": 399, "fields": { "company": 104, "fiscal_year": 2023, "base_revenue": "109705743", "year_scale": "0.986", "revenue": "108169863", "cogs_base": "0.610", "cogs_shift": "0.039", "cogs_ratio": "0.649", "cost_of_sales": "70202241", "gross_profit": "37967622", "opex_base": "0.282", "opex_shift": "-0.010", "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" } }, { "model": "app.annualstatement", "pk": 400, "fields": { "company": 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": "0.440", "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" } }, { "model": "app.annualstatement", "pk": 401, "fields": { "company": 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": "0.110", "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" } }, { "model": "app.annualstatement", "pk": 402, "fields": { "company": 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": "-0.020", "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": "0.250", "current_liabilities": "63424667", "equity": "45121907", "working_capital": "38473149", "retained_share": "-0.290", "retained_earnings": "-86657967" } }, { "model": "app.annualstatement", "pk": 403, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 404, "fields": { "company": 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": "0.340", "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" } }, { "model": "app.annualstatement", "pk": 405, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 406, "fields": { "company": 123, "fiscal_year": 2022, "base_revenue": "2454316", "year_scale": "0.971", "revenue": "2383141", "cogs_base": "0.770", "cogs_shift": "-0.034", "cogs_ratio": "0.736", "cost_of_sales": "1753992", "gross_profit": "629149", "opex_base": "0.187", "opex_shift": "-0.020", "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" } }, { "model": "app.annualstatement", "pk": 407, "fields": { "company": 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": "0.200", "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": "0.300", "total_liabilities": "31695149", "current_liability_share": "0.520", "current_liabilities": "16481477", "equity": "73955347", "working_capital": "42048898", "retained_share": "0.139", "retained_earnings": "14685419" } }, { "model": "app.annualstatement", "pk": 408, "fields": { "company": 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": "0.020", "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" } }, { "model": "app.annualstatement", "pk": 409, "fields": { "company": 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": "0.600", "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" } }, { "model": "app.annualstatement", "pk": 410, "fields": { "company": 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": "0.280", "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" } }, { "model": "app.annualstatement", "pk": 411, "fields": { "company": 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": "0.250", "retained_earnings": "10470115" } }, { "model": "app.annualstatement", "pk": 412, "fields": { "company": 75, "fiscal_year": 2023, "base_revenue": "200329064", "year_scale": "1.080", "revenue": "216355389", "cogs_base": "0.679", "cogs_shift": "-0.010", "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" } }, { "model": "app.annualstatement", "pk": 413, "fields": { "company": 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": "0.300", "opex_shift": "0.020", "opex_share": "0.320", "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" } }, { "model": "app.annualstatement", "pk": 414, "fields": { "company": 7, "fiscal_year": 2019, "base_revenue": "730840846", "year_scale": "1.120", "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": "0.100", "retained_earnings": "165067714" } }, { "model": "app.annualstatement", "pk": 415, "fields": { "company": 130, "fiscal_year": 2021, "base_revenue": "761994374", "year_scale": "0.946", "revenue": "720846678", "cogs_base": "0.826", "cogs_shift": "0.000", "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": "0.290", "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" } }, { "model": "app.annualstatement", "pk": 416, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 417, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 418, "fields": { "company": 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": "0.050", "leverage": "0.657", "total_liabilities": "744602655", "current_liability_share": "0.710", "current_liabilities": "528667885", "equity": "388734720", "working_capital": "147934528", "retained_share": "-0.284", "retained_earnings": "-321867814" } }, { "model": "app.annualstatement", "pk": 419, "fields": { "company": 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": "0.340", "current_assets": "159216994", "leverage_base": "0.872", "leverage_shift": "0.048", "leverage": "0.920", "total_liabilities": "430822453", "current_liability_share": "0.301", "current_liabilities": "129677558", "equity": "37462822", "working_capital": "29539436", "retained_share": "-0.032", "retained_earnings": "-14985129" } }, { "model": "app.annualstatement", "pk": 420, "fields": { "company": 118, "fiscal_year": 2023, "base_revenue": "93287325", "year_scale": "1.022", "revenue": "95339646", "cogs_base": "0.738", "cogs_shift": "0.032", "cogs_ratio": "0.770", "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" } }, { "model": "app.annualstatement", "pk": 421, "fields": { "company": 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": "0.720", "current_liabilities": "373263425", "equity": "59528882", "working_capital": "-266342618", "retained_share": "-0.032", "retained_earnings": "-18494410" } }, { "model": "app.annualstatement", "pk": 422, "fields": { "company": 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": "0.750", "total_liabilities": "1674649", "current_liability_share": "0.509", "current_liabilities": "852396", "equity": "558216", "working_capital": "337721", "retained_share": "-0.097", "retained_earnings": "-216588" } }, { "model": "app.annualstatement", "pk": 423, "fields": { "company": 110, "fiscal_year": 2022, "base_revenue": "330040802", "year_scale": "1.050", "revenue": "346542842", "cogs_base": "0.532", "cogs_shift": "0.028", "cogs_ratio": "0.560", "cost_of_sales": "194063992", "gross_profit": "152478850", "opex_base": "0.180", "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" } }, { "model": "app.annualstatement", "pk": 424, "fields": { "company": 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": "1.000", "total_assets": "714476463", "current_share": "0.490", "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" } }, { "model": "app.annualstatement", "pk": 425, "fields": { "company": 117, "fiscal_year": 2022, "base_revenue": "550447768", "year_scale": "1.120", "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": "0.350", "retained_earnings": "205585911" } }, { "model": "app.annualstatement", "pk": 426, "fields": { "company": 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": "1.090", "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": "0.070", "retained_earnings": "45406608" } }, { "model": "app.annualstatement", "pk": 427, "fields": { "company": 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": "0.010", "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" } }, { "model": "app.annualstatement", "pk": 428, "fields": { "company": 116, "fiscal_year": 2021, "base_revenue": "9845813", "year_scale": "1.050", "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" } }, { "model": "app.annualstatement", "pk": 429, "fields": { "company": 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": "0.140", "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" } }, { "model": "app.annualstatement", "pk": 430, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 431, "fields": { "company": 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": "0.190", "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" } }, { "model": "app.annualstatement", "pk": 432, "fields": { "company": 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": "-0.090", "retained_earnings": "-274940" } }, { "model": "app.annualstatement", "pk": 433, "fields": { "company": 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": "0.250", "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" } }, { "model": "app.annualstatement", "pk": 434, "fields": { "company": 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": "1.000", "total_assets": "1255912601", "current_share": "0.330", "current_assets": "414451158", "leverage_base": "0.309", "leverage_shift": "-0.080", "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" } }, { "model": "app.annualstatement", "pk": 435, "fields": { "company": 31, "fiscal_year": 2020, "base_revenue": "2721300", "year_scale": "1.116", "revenue": "3036971", "cogs_base": "0.726", "cogs_shift": "0.010", "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" } }, { "model": "app.annualstatement", "pk": 436, "fields": { "company": 56, "fiscal_year": 2022, "base_revenue": "17316047", "year_scale": "1.066", "revenue": "18458906", "cogs_base": "0.500", "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" } }, { "model": "app.annualstatement", "pk": 437, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 438, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 439, "fields": { "company": 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": "0.580", "total_liabilities": "32072247", "current_liability_share": "0.377", "current_liabilities": "12091237", "equity": "23224731", "working_capital": "-921247", "retained_share": "0.359", "retained_earnings": "19851615" } }, { "model": "app.annualstatement", "pk": 440, "fields": { "company": 52, "fiscal_year": 2020, "base_revenue": "593067532", "year_scale": "1.011", "revenue": "599591275", "cogs_base": "0.530", "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" } }, { "model": "app.annualstatement", "pk": 441, "fields": { "company": 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": "0.210", "current_liabilities": "1094247", "equity": "2696281", "working_capital": "1088080", "retained_share": "0.147", "retained_earnings": "1162326" } }, { "model": "app.annualstatement", "pk": 442, "fields": { "company": 129, "fiscal_year": 2022, "base_revenue": "787869176", "year_scale": "0.951", "revenue": "749263586", "cogs_base": "0.530", "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": "0.210", "current_liabilities": "144575323", "equity": "1050066081", "working_capital": "695129838", "retained_share": "0.211", "retained_earnings": "366827720" } }, { "model": "app.annualstatement", "pk": 443, "fields": { "company": 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": "0.180", "opex_shift": "-0.022", "opex_share": "0.158", "operating_expenses": "52407179", "ebit": "97848847", "base_assets": "778896293", "assets_factor": "0.990", "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" } }, { "model": "app.annualstatement", "pk": 444, "fields": { "company": 59, "fiscal_year": 2020, "base_revenue": "2002323", "year_scale": "1.038", "revenue": "2078411", "cogs_base": "0.825", "cogs_shift": "0.000", "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": "0.970", "total_assets": "4583718", "current_share": "0.519", "current_assets": "2378950", "leverage_base": "0.828", "leverage_shift": "-0.058", "leverage": "0.770", "total_liabilities": "3529463", "current_liability_share": "0.591", "current_liabilities": "2085913", "equity": "1054255", "working_capital": "293037", "retained_share": "0.272", "retained_earnings": "1246771" } }, { "model": "app.annualstatement", "pk": 445, "fields": { "company": 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": "0.070", "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": "-0.020", "leverage": "0.242", "total_liabilities": "103278513", "current_liability_share": "0.571", "current_liabilities": "58972031", "equity": "323492203", "working_capital": "85703242", "retained_share": "0.060", "retained_earnings": "25606243" } }, { "model": "app.annualstatement", "pk": 446, "fields": { "company": 148, "fiscal_year": 2021, "base_revenue": "2499778", "year_scale": "1.079", "revenue": "2697260", "cogs_base": "0.807", "cogs_shift": "0.010", "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" } }, { "model": "app.annualstatement", "pk": 447, "fields": { "company": 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": "0.090", "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": "0.290", "current_liabilities": "168887834", "equity": "61844797", "working_capital": "54011122", "retained_share": "-0.245", "retained_earnings": "-157833076" } }, { "model": "app.annualstatement", "pk": 448, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 449, "fields": { "company": 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": "0.570", "current_assets": "11584667", "leverage_base": "0.350", "leverage_shift": "-0.005", "leverage": "0.345", "total_liabilities": "7011772", "current_liability_share": "0.640", "current_liabilities": "4487534", "equity": "13312205", "working_capital": "7097133", "retained_share": "0.234", "retained_earnings": "4755811" } }, { "model": "app.annualstatement", "pk": 450, "fields": { "company": 121, "fiscal_year": 2021, "base_revenue": "338836855", "year_scale": "1.016", "revenue": "344258245", "cogs_base": "0.671", "cogs_shift": "0.029", "cogs_ratio": "0.700", "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": "0.520", "leverage_shift": "-0.070", "leverage": "0.450", "total_liabilities": "225506770", "current_liability_share": "0.522", "current_liabilities": "117714534", "equity": "275619385", "working_capital": "91756199", "retained_share": "-0.168", "retained_earnings": "-84189194" } }, { "model": "app.annualstatement", "pk": 451, "fields": { "company": 24, "fiscal_year": 2023, "base_revenue": "19925950", "year_scale": "1.049", "revenue": "20902322", "cogs_base": "0.536", "cogs_shift": "-0.006", "cogs_ratio": "0.530", "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" } }, { "model": "app.annualstatement", "pk": 452, "fields": { "company": 150, "fiscal_year": 2022, "base_revenue": "3493720", "year_scale": "0.979", "revenue": "3420352", "cogs_base": "0.762", "cogs_shift": "-0.002", "cogs_ratio": "0.760", "cost_of_sales": "2599468", "gross_profit": "820884", "opex_base": "0.110", "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" } }, { "model": "app.annualstatement", "pk": 453, "fields": { "company": 18, "fiscal_year": 2021, "base_revenue": "32525735", "year_scale": "1.031", "revenue": "33534033", "cogs_base": "0.740", "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": "0.980", "total_assets": "19125132", "current_share": "0.463", "current_assets": "8854936", "leverage_base": "0.587", "leverage_shift": "-0.067", "leverage": "0.520", "total_liabilities": "9945069", "current_liability_share": "0.653", "current_liabilities": "6494130", "equity": "9180063", "working_capital": "2360806", "retained_share": "-0.246", "retained_earnings": "-4704782" } }, { "model": "app.annualstatement", "pk": 454, "fields": { "company": 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": "0.110", "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" } }, { "model": "app.annualstatement", "pk": 455, "fields": { "company": 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": "0.010", "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" } }, { "model": "app.annualstatement", "pk": 456, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 457, "fields": { "company": 1, "fiscal_year": 2021, "base_revenue": "373722935", "year_scale": "1.122", "revenue": "419317133", "cogs_base": "0.558", "cogs_shift": "-0.038", "cogs_ratio": "0.520", "cost_of_sales": "218044909", "gross_profit": "201272224", "opex_base": "0.172", "opex_shift": "-0.010", "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" } }, { "model": "app.annualstatement", "pk": 458, "fields": { "company": 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": "0.360", "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" } }, { "model": "app.annualstatement", "pk": 459, "fields": { "company": 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": "0.230", "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": "0.970", "total_liabilities": "522661444", "current_liability_share": "0.310", "current_liabilities": "162025048", "equity": "16164787", "working_capital": "124630507", "retained_share": "-0.110", "retained_earnings": "-59270885" } }, { "model": "app.annualstatement", "pk": 460, "fields": { "company": 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": "1.020", "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" } }, { "model": "app.annualstatement", "pk": 461, "fields": { "company": 142, "fiscal_year": 2022, "base_revenue": "470851878", "year_scale": "1.010", "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": "0.000", "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" } }, { "model": "app.annualstatement", "pk": 462, "fields": { "company": 79, "fiscal_year": 2023, "base_revenue": "187598245", "year_scale": "0.960", "revenue": "180094315", "cogs_base": "0.580", "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" } }, { "model": "app.annualstatement", "pk": 463, "fields": { "company": 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": "0.220", "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" } }, { "model": "app.annualstatement", "pk": 464, "fields": { "company": 77, "fiscal_year": 2021, "base_revenue": "151852088", "year_scale": "1.180", "revenue": "179185464", "cogs_base": "0.830", "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": "1.030", "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" } }, { "model": "app.annualstatement", "pk": 465, "fields": { "company": 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": "0.010", "opex_share": "0.323", "operating_expenses": "5974243", "ebit": "-1331720", "base_assets": "33433197", "assets_factor": "1.020", "total_assets": "34101861", "current_share": "0.434", "current_assets": "14800208", "leverage_base": "0.326", "leverage_shift": "0.004", "leverage": "0.330", "total_liabilities": "11253614", "current_liability_share": "0.404", "current_liabilities": "4546460", "equity": "22848247", "working_capital": "10253748", "retained_share": "-0.289", "retained_earnings": "-9855438" } }, { "model": "app.annualstatement", "pk": 466, "fields": { "company": 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": "0.460", "current_assets": "3545879", "leverage_base": "0.726", "leverage_shift": "0.034", "leverage": "0.760", "total_liabilities": "5858408", "current_liability_share": "0.675", "current_liabilities": "3954425", "equity": "1850024", "working_capital": "-408546", "retained_share": "0.439", "retained_earnings": "3384002" } }, { "model": "app.annualstatement", "pk": 467, "fields": { "company": 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": "0.010", "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" } }, { "model": "app.annualstatement", "pk": 468, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 469, "fields": { "company": 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": "0.270", "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" } }, { "model": "app.annualstatement", "pk": 470, "fields": { "company": 86, "fiscal_year": 2020, "base_revenue": "155334040", "year_scale": "1.017", "revenue": "157974719", "cogs_base": "0.710", "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": "0.730", "current_liabilities": "50875804", "equity": "136499076", "working_capital": "8301288", "retained_share": "0.185", "retained_earnings": "38145512" } }, { "model": "app.annualstatement", "pk": 471, "fields": { "company": 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": "1.110", "total_assets": "1006518369", "current_share": "0.266", "current_assets": "267733886", "leverage_base": "0.545", "leverage_shift": "0.010", "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" } }, { "model": "app.annualstatement", "pk": 472, "fields": { "company": 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": "-0.090", "retained_earnings": "-283745" } }, { "model": "app.annualstatement", "pk": 473, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 474, "fields": { "company": 121, "fiscal_year": 2022, "base_revenue": "338836855", "year_scale": "1.140", "revenue": "386274015", "cogs_base": "0.671", "cogs_shift": "0.040", "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": "0.560", "current_assets": "257665369", "leverage_base": "0.520", "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" } }, { "model": "app.annualstatement", "pk": 475, "fields": { "company": 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": "0.400", "current_assets": "288601495", "leverage_base": "0.262", "leverage_shift": "0.018", "leverage": "0.280", "total_liabilities": "202021046", "current_liability_share": "0.722", "current_liabilities": "145859195", "equity": "519482691", "working_capital": "142742300", "retained_share": "-0.288", "retained_earnings": "-207793076" } }, { "model": "app.annualstatement", "pk": 476, "fields": { "company": 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": "0.030", "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" } }, { "model": "app.annualstatement", "pk": 477, "fields": { "company": 52, "fiscal_year": 2021, "base_revenue": "593067532", "year_scale": "0.962", "revenue": "570530966", "cogs_base": "0.530", "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": "0.150", "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" } }, { "model": "app.annualstatement", "pk": 478, "fields": { "company": 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": "1.010", "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": "0.430", "current_liabilities": "5974730", "equity": "654725", "working_capital": "1329092", "retained_share": "-0.063", "retained_earnings": "-916615" } }, { "model": "app.annualstatement", "pk": 479, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 480, "fields": { "company": 45, "fiscal_year": 2021, "base_revenue": "606586884", "year_scale": "1.042", "revenue": "632063533", "cogs_base": "0.819", "cogs_shift": "-0.020", "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": "1.030", "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" } }, { "model": "app.annualstatement", "pk": 481, "fields": { "company": 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": "0.130", "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": "0.820", "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" } }, { "model": "app.annualstatement", "pk": 482, "fields": { "company": 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": "0.060", "retained_earnings": "25410214" } }, { "model": "app.annualstatement", "pk": 483, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 484, "fields": { "company": 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": "0.280", "operating_expenses": "583453", "ebit": "516773", "base_assets": "4465201", "assets_factor": "1.032", "total_assets": "4608087", "current_share": "0.430", "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" } }, { "model": "app.annualstatement", "pk": 485, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 486, "fields": { "company": 84, "fiscal_year": 2021, "base_revenue": "30938986", "year_scale": "0.876", "revenue": "27102552", "cogs_base": "0.807", "cogs_shift": "0.020", "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" } }, { "model": "app.annualstatement", "pk": 487, "fields": { "company": 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": "-0.030", "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" } }, { "model": "app.annualstatement", "pk": 488, "fields": { "company": 60, "fiscal_year": 2020, "base_revenue": "176255749", "year_scale": "1.076", "revenue": "189651186", "cogs_base": "0.702", "cogs_shift": "0.010", "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" } }, { "model": "app.annualstatement", "pk": 489, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 490, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 491, "fields": { "company": 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": "0.890", "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" } }, { "model": "app.annualstatement", "pk": 492, "fields": { "company": 55, "fiscal_year": 2023, "base_revenue": "382049597", "year_scale": "1.000", "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" } }, { "model": "app.annualstatement", "pk": 493, "fields": { "company": 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": "0.140", "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": "0.100", "retained_earnings": "163554873" } }, { "model": "app.annualstatement", "pk": 494, "fields": { "company": 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": "0.180", "current_assets": "207949432", "leverage_base": "0.466", "leverage_shift": "0.015", "leverage": "0.481", "total_liabilities": "555687092", "current_liability_share": "0.520", "current_liabilities": "288957288", "equity": "599587528", "working_capital": "-81007856", "retained_share": "-0.121", "retained_earnings": "-139788229" } }, { "model": "app.annualstatement", "pk": 495, "fields": { "company": 7, "fiscal_year": 2021, "base_revenue": "730840846", "year_scale": "1.077", "revenue": "787115591", "cogs_base": "0.841", "cogs_shift": "0.019", "cogs_ratio": "0.860", "cost_of_sales": "676919408", "gross_profit": "110196183", "opex_base": "0.151", "opex_shift": "0.000", "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": "0.100", "retained_earnings": "183894174" } }, { "model": "app.annualstatement", "pk": 496, "fields": { "company": 74, "fiscal_year": 2021, "base_revenue": "11585763", "year_scale": "0.954", "revenue": "11052818", "cogs_base": "0.518", "cogs_shift": "0.012", "cogs_ratio": "0.530", "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": "0.350", "leverage_shift": "0.032", "leverage": "0.382", "total_liabilities": "8353315", "current_liability_share": "0.420", "current_liabilities": "3508392", "equity": "13514002", "working_capital": "8343694", "retained_share": "0.234", "retained_earnings": "5116952" } }, { "model": "app.annualstatement", "pk": 497, "fields": { "company": 25, "fiscal_year": 2021, "base_revenue": "19188936", "year_scale": "1.030", "revenue": "19764604", "cogs_base": "0.563", "cogs_shift": "-0.013", "cogs_ratio": "0.550", "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" } }, { "model": "app.annualstatement", "pk": 498, "fields": { "company": 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": "0.220", "opex_shift": "-0.030", "opex_share": "0.190", "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" } }, { "model": "app.annualstatement", "pk": 499, "fields": { "company": 34, "fiscal_year": 2022, "base_revenue": "17974837", "year_scale": "1.160", "revenue": "20850811", "cogs_base": "0.736", "cogs_shift": "-0.010", "cogs_ratio": "0.726", "cost_of_sales": "15137689", "gross_profit": "5713122", "opex_base": "0.313", "opex_shift": "0.020", "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" } }, { "model": "app.annualstatement", "pk": 500, "fields": { "company": 13, "fiscal_year": 2023, "base_revenue": "326770129", "year_scale": "1.178", "revenue": "384935212", "cogs_base": "0.725", "cogs_shift": "-0.035", "cogs_ratio": "0.690", "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" } }, { "model": "app.annualstatement", "pk": 501, "fields": { "company": 116, "fiscal_year": 2022, "base_revenue": "9845813", "year_scale": "1.000", "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": "0.560", "current_liabilities": "10471001", "equity": "2893258", "working_capital": "-4792443", "retained_share": "0.039", "retained_earnings": "842067" } }, { "model": "app.annualstatement", "pk": 502, "fields": { "company": 59, "fiscal_year": 2021, "base_revenue": "2002323", "year_scale": "1.056", "revenue": "2114453", "cogs_base": "0.825", "cogs_shift": "-0.020", "cogs_ratio": "0.805", "cost_of_sales": "1702135", "gross_profit": "412318", "opex_base": "0.102", "opex_shift": "0.018", "opex_share": "0.120", "operating_expenses": "253734", "ebit": "158584", "base_assets": "4725482", "assets_factor": "1.060", "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" } }, { "model": "app.annualstatement", "pk": 503, "fields": { "company": 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": "0.080", "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" } }, { "model": "app.annualstatement", "pk": 504, "fields": { "company": 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": "0.510", "current_liabilities": "57598799", "equity": "-9609616", "working_capital": "-23913478", "retained_share": "0.065", "retained_earnings": "6716398" } }, { "model": "app.annualstatement", "pk": 505, "fields": { "company": 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": "0.940", "total_liabilities": "60074664", "current_liability_share": "0.350", "current_liabilities": "21026132", "equity": "3834553", "working_capital": "10545021", "retained_share": "0.306", "retained_earnings": "19556220" } }, { "model": "app.annualstatement", "pk": 506, "fields": { "company": 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": "-0.030", "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" } }, { "model": "app.annualstatement", "pk": 507, "fields": { "company": 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": "0.370", "current_assets": "103590833", "leverage_base": "0.814", "leverage_shift": "0.030", "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" } }, { "model": "app.annualstatement", "pk": 508, "fields": { "company": 9, "fiscal_year": 2022, "base_revenue": "3221188", "year_scale": "0.874", "revenue": "2815318", "cogs_base": "0.607", "cogs_shift": "-0.017", "cogs_ratio": "0.590", "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" } }, { "model": "app.annualstatement", "pk": 509, "fields": { "company": 127, "fiscal_year": 2021, "base_revenue": "2394236", "year_scale": "1.026", "revenue": "2456486", "cogs_base": "0.689", "cogs_shift": "-0.010", "cogs_ratio": "0.679", "cost_of_sales": "1667954", "gross_profit": "788532", "opex_base": "0.180", "opex_shift": "-0.020", "opex_share": "0.160", "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" } }, { "model": "app.annualstatement", "pk": 510, "fields": { "company": 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": "0.010", "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": "0.460", "current_liabilities": "158143520", "equity": "-7729400", "working_capital": "-25399480", "retained_share": "-0.265", "retained_earnings": "-89056128" } }, { "model": "app.annualstatement", "pk": 511, "fields": { "company": 122, "fiscal_year": 2021, "base_revenue": "2585817", "year_scale": "1.100", "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": "0.200", "operating_expenses": "568880", "ebit": "-17067", "base_assets": "1913505", "assets_factor": "0.997", "total_assets": "1907764", "current_share": "0.412", "current_assets": "785999", "leverage_base": "0.740", "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" } }, { "model": "app.annualstatement", "pk": 512, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 513, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 514, "fields": { "company": 86, "fiscal_year": 2021, "base_revenue": "155334040", "year_scale": "1.017", "revenue": "157974719", "cogs_base": "0.710", "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" } }, { "model": "app.annualstatement", "pk": 515, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 516, "fields": { "company": 80, "fiscal_year": 2022, "base_revenue": "151486718", "year_scale": "0.946", "revenue": "143306435", "cogs_base": "0.546", "cogs_shift": "0.030", "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": "1.010", "total_assets": "171361775", "current_share": "0.587", "current_assets": "100589362", "leverage_base": "0.780", "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" } }, { "model": "app.annualstatement", "pk": 517, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 518, "fields": { "company": 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": "0.250", "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": "-0.050", "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" } }, { "model": "app.annualstatement", "pk": 519, "fields": { "company": 32, "fiscal_year": 2022, "base_revenue": "19995718", "year_scale": "0.916", "revenue": "18316078", "cogs_base": "0.800", "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" } }, { "model": "app.annualstatement", "pk": 520, "fields": { "company": 77, "fiscal_year": 2022, "base_revenue": "151852088", "year_scale": "0.857", "revenue": "130137239", "cogs_base": "0.830", "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": "0.360", "current_liabilities": "48027579", "equity": "38954325", "working_capital": "26606149", "retained_share": "0.197", "retained_earnings": "33955761" } }, { "model": "app.annualstatement", "pk": 521, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 522, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 523, "fields": { "company": 137, "fiscal_year": 2021, "base_revenue": "10308746", "year_scale": "0.970", "revenue": "9999484", "cogs_base": "0.846", "cogs_shift": "0.003", "cogs_ratio": "0.849", "cost_of_sales": "8489562", "gross_profit": "1509922", "opex_base": "0.210", "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" } }, { "model": "app.annualstatement", "pk": 524, "fields": { "company": 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": "1.050", "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" } }, { "model": "app.annualstatement", "pk": 525, "fields": { "company": 33, "fiscal_year": 2022, "base_revenue": "437578134", "year_scale": "0.962", "revenue": "420950165", "cogs_base": "0.502", "cogs_shift": "-0.010", "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": "0.070", "retained_earnings": "40532688" } }, { "model": "app.annualstatement", "pk": 526, "fields": { "company": 142, "fiscal_year": 2023, "base_revenue": "470851878", "year_scale": "1.096", "revenue": "516053658", "cogs_base": "0.701", "cogs_shift": "-0.020", "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": "0.290", "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" } }, { "model": "app.annualstatement", "pk": 527, "fields": { "company": 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": "0.190", "retained_earnings": "127547581" } }, { "model": "app.annualstatement", "pk": 528, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 529, "fields": { "company": 60, "fiscal_year": 2021, "base_revenue": "176255749", "year_scale": "1.019", "revenue": "179604608", "cogs_base": "0.702", "cogs_shift": "0.040", "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": "0.980", "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" } }, { "model": "app.annualstatement", "pk": 530, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 531, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 532, "fields": { "company": 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": "0.300", "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" } }, { "model": "app.annualstatement", "pk": 533, "fields": { "company": 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": "-0.020", "retained_earnings": "-327286" } }, { "model": "app.annualstatement", "pk": 534, "fields": { "company": 131, "fiscal_year": 2023, "base_revenue": "137805267", "year_scale": "0.910", "revenue": "125402793", "cogs_base": "0.649", "cogs_shift": "-0.036", "cogs_ratio": "0.613", "cost_of_sales": "76871912", "gross_profit": "48530881", "opex_base": "0.130", "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": "0.820", "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" } }, { "model": "app.annualstatement", "pk": 535, "fields": { "company": 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": "0.250", "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" } }, { "model": "app.annualstatement", "pk": 536, "fields": { "company": 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": "0.220", "opex_shift": "-0.020", "opex_share": "0.200", "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": "0.530", "current_liabilities": "858203", "equity": "4755754", "working_capital": "2291049", "retained_share": "0.375", "retained_earnings": "2390627" } }, { "model": "app.annualstatement", "pk": 537, "fields": { "company": 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": "0.020", "opex_share": "0.285", "operating_expenses": "151866302", "ebit": "20781705", "base_assets": "519739484", "assets_factor": "1.044", "total_assets": "542608021", "current_share": "0.360", "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" } }, { "model": "app.annualstatement", "pk": 538, "fields": { "company": 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": "0.030", "opex_share": "0.249", "operating_expenses": "143904388", "ebit": "-10402727", "base_assets": "1092975043", "assets_factor": "1.130", "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" } }, { "model": "app.annualstatement", "pk": 539, "fields": { "company": 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": "0.060", "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" } }, { "model": "app.annualstatement", "pk": 540, "fields": { "company": 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": "0.200", "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" } }, { "model": "app.annualstatement", "pk": 541, "fields": { "company": 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": "0.100", "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": "0.950", "total_liabilities": "359383842", "current_liability_share": "0.571", "current_liabilities": "205208174", "equity": "18914939", "working_capital": "5882546", "retained_share": "-0.062", "retained_earnings": "-23454524" } }, { "model": "app.annualstatement", "pk": 542, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 543, "fields": { "company": 127, "fiscal_year": 2022, "base_revenue": "2394236", "year_scale": "1.061", "revenue": "2540284", "cogs_base": "0.689", "cogs_shift": "-0.040", "cogs_ratio": "0.649", "cost_of_sales": "1648644", "gross_profit": "891640", "opex_base": "0.180", "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" } }, { "model": "app.annualstatement", "pk": 544, "fields": { "company": 124, "fiscal_year": 2023, "base_revenue": "88890281", "year_scale": "1.047", "revenue": "93068124", "cogs_base": "0.737", "cogs_shift": "0.023", "cogs_ratio": "0.760", "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": "0.550", "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" } }, { "model": "app.annualstatement", "pk": 545, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 546, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 547, "fields": { "company": 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": "-0.070", "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" } }, { "model": "app.annualstatement", "pk": 548, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 549, "fields": { "company": 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": "0.220", "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": "0.280", "current_liabilities": "129215999", "equity": "645194653", "working_capital": "430764266", "retained_share": "0.387", "retained_earnings": "428285301" } }, { "model": "app.annualstatement", "pk": 550, "fields": { "company": 73, "fiscal_year": 2022, "base_revenue": "2002236", "year_scale": "1.067", "revenue": "2136386", "cogs_base": "0.516", "cogs_shift": "-0.006", "cogs_ratio": "0.510", "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" } }, { "model": "app.annualstatement", "pk": 551, "fields": { "company": 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": "0.350", "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" } }, { "model": "app.annualstatement", "pk": 552, "fields": { "company": 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": "-0.010", "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": "0.530", "total_liabilities": "5661862", "current_liability_share": "0.503", "current_liabilities": "2847917", "equity": "5020896", "working_capital": "730807", "retained_share": "-0.236", "retained_earnings": "-2521131" } }, { "model": "app.annualstatement", "pk": 553, "fields": { "company": 16, "fiscal_year": 2022, "base_revenue": "86176973", "year_scale": "0.976", "revenue": "84108726", "cogs_base": "0.712", "cogs_shift": "-0.020", "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" } }, { "model": "app.annualstatement", "pk": 554, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 555, "fields": { "company": 27, "fiscal_year": 2022, "base_revenue": "405654416", "year_scale": "1.090", "revenue": "442163313", "cogs_base": "0.663", "cogs_shift": "-0.033", "cogs_ratio": "0.630", "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": "-0.040", "leverage": "0.276", "total_liabilities": "124968203", "current_liability_share": "0.670", "current_liabilities": "83728696", "equity": "327815143", "working_capital": "73839908", "retained_share": "-0.251", "retained_earnings": "-113648620" } }, { "model": "app.annualstatement", "pk": 556, "fields": { "company": 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": "0.000", "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" } }, { "model": "app.annualstatement", "pk": 557, "fields": { "company": 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": "-0.160", "retained_earnings": "-118956013" } }, { "model": "app.annualstatement", "pk": 558, "fields": { "company": 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": "1.060", "total_liabilities": "34228480", "current_liability_share": "0.457", "current_liabilities": "15642415", "equity": "-1937461", "working_capital": "3312413", "retained_share": "0.154", "retained_earnings": "4972817" } }, { "model": "app.annualstatement", "pk": 559, "fields": { "company": 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": "0.010", "leverage": "0.432", "total_liabilities": "481928764", "current_liability_share": "0.706", "current_liabilities": "340241707", "equity": "633647078", "working_capital": "208621607", "retained_share": "0.270", "retained_earnings": "301205477" } }, { "model": "app.annualstatement", "pk": 560, "fields": { "company": 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": "0.140", "opex_shift": "-0.025", "opex_share": "0.115", "operating_expenses": "8879533", "ebit": "10655439", "base_assets": "73903086", "assets_factor": "0.990", "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": "0.610", "current_liabilities": "28384727", "equity": "26631716", "working_capital": "-17336955", "retained_share": "0.386", "retained_earnings": "28241325" } }, { "model": "app.annualstatement", "pk": 561, "fields": { "company": 15, "fiscal_year": 2022, "base_revenue": "7068720", "year_scale": "0.959", "revenue": "6778902", "cogs_base": "0.712", "cogs_shift": "0.018", "cogs_ratio": "0.730", "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" } }, { "model": "app.annualstatement", "pk": 562, "fields": { "company": 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": "0.210", "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" } }, { "model": "app.annualstatement", "pk": 563, "fields": { "company": 7, "fiscal_year": 2022, "base_revenue": "730840846", "year_scale": "1.035", "revenue": "756420276", "cogs_base": "0.841", "cogs_shift": "-0.020", "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": "0.100", "retained_earnings": "185743201" } }, { "model": "app.annualstatement", "pk": 564, "fields": { "company": 72, "fiscal_year": 2023, "base_revenue": "831452844", "year_scale": "0.988", "revenue": "821475410", "cogs_base": "0.629", "cogs_shift": "-0.030", "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" } }, { "model": "app.annualstatement", "pk": 565, "fields": { "company": 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": "0.330", "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": "0.080", "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" } }, { "model": "app.annualstatement", "pk": 566, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 567, "fields": { "company": 98, "fiscal_year": 2022, "base_revenue": "98799695", "year_scale": "1.032", "revenue": "101961285", "cogs_base": "0.705", "cogs_shift": "-0.010", "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" } }, { "model": "app.annualstatement", "pk": 568, "fields": { "company": 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": "0.960", "total_assets": "16279530", "current_share": "0.460", "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": "-0.020", "retained_earnings": "-325591" } }, { "model": "app.annualstatement", "pk": 569, "fields": { "company": 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": "0.140", "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" } }, { "model": "app.annualstatement", "pk": 570, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 571, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 572, "fields": { "company": 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": "-0.100", "retained_earnings": "-263236" } }, { "model": "app.annualstatement", "pk": 573, "fields": { "company": 112, "fiscal_year": 2022, "base_revenue": "479763023", "year_scale": "0.940", "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" } }, { "model": "app.annualstatement", "pk": 574, "fields": { "company": 78, "fiscal_year": 2022, "base_revenue": "632803211", "year_scale": "1.030", "revenue": "651787307", "cogs_base": "0.600", "cogs_shift": "-0.027", "cogs_ratio": "0.573", "cost_of_sales": "373474127", "gross_profit": "278313180", "opex_base": "0.274", "opex_shift": "-0.020", "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" } }, { "model": "app.annualstatement", "pk": 575, "fields": { "company": 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": "0.350", "retained_earnings": "218185661" } }, { "model": "app.annualstatement", "pk": 576, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 577, "fields": { "company": 143, "fiscal_year": 2021, "base_revenue": "9799587", "year_scale": "1.040", "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" } }, { "model": "app.annualstatement", "pk": 578, "fields": { "company": 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": "0.040", "leverage": "0.874", "total_liabilities": "669413003", "current_liability_share": "0.320", "current_liabilities": "214212161", "equity": "96505765", "working_capital": "-2052662", "retained_share": "0.382", "retained_earnings": "292580969" } }, { "model": "app.annualstatement", "pk": 579, "fields": { "company": 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": "0.960", "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": "0.200", "retained_earnings": "47670650" } }, { "model": "app.annualstatement", "pk": 580, "fields": { "company": 93, "fiscal_year": 2021, "base_revenue": "587768671", "year_scale": "1.059", "revenue": "622447023", "cogs_base": "0.663", "cogs_shift": "0.037", "cogs_ratio": "0.700", "cost_of_sales": "435712916", "gross_profit": "186734107", "opex_base": "0.193", "opex_shift": "0.007", "opex_share": "0.200", "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" } }, { "model": "app.annualstatement", "pk": 581, "fields": { "company": 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": "0.240", "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": "0.040", "leverage": "1.002", "total_liabilities": "549701566", "current_liability_share": "0.702", "current_liabilities": "385890499", "equity": "-1097209", "working_capital": "-219663379", "retained_share": "-0.110", "retained_earnings": "-60346479" } }, { "model": "app.annualstatement", "pk": 582, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 583, "fields": { "company": 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": "0.030", "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" } }, { "model": "app.annualstatement", "pk": 584, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 585, "fields": { "company": 77, "fiscal_year": 2023, "base_revenue": "151852088", "year_scale": "1.069", "revenue": "162329882", "cogs_base": "0.830", "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": "0.960", "total_assets": "157440245", "current_share": "0.290", "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" } }, { "model": "app.annualstatement", "pk": 586, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 587, "fields": { "company": 14, "fiscal_year": 2021, "base_revenue": "273050846", "year_scale": "1.020", "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": "0.200", "total_liabilities": "104294501", "current_liability_share": "0.285", "current_liabilities": "29723933", "equity": "417178005", "working_capital": "253957110", "retained_share": "0.403", "retained_earnings": "210153420" } }, { "model": "app.annualstatement", "pk": 588, "fields": { "company": 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": "0.030", "opex_share": "0.177", "operating_expenses": "346738", "ebit": "568101", "base_assets": "4495273", "assets_factor": "1.042", "total_assets": "4684074", "current_share": "0.500", "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" } }, { "model": "app.annualstatement", "pk": 589, "fields": { "company": 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": "1.040", "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": "0.190", "retained_earnings": "124203637" } }, { "model": "app.annualstatement", "pk": 590, "fields": { "company": 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": "0.030", "opex_share": "0.201", "operating_expenses": "1861994", "ebit": "389073", "base_assets": "17135076", "assets_factor": "0.978", "total_assets": "16758104", "current_share": "0.520", "current_assets": "8714214", "leverage_base": "0.890", "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" } }, { "model": "app.annualstatement", "pk": 591, "fields": { "company": 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": "0.170", "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" } }, { "model": "app.annualstatement", "pk": 592, "fields": { "company": 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": "0.520", "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" } }, { "model": "app.annualstatement", "pk": 593, "fields": { "company": 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": "0.290", "current_assets": "969124", "leverage_base": "0.904", "leverage_shift": "0.006", "leverage": "0.910", "total_liabilities": "3041043", "current_liability_share": "0.485", "current_liabilities": "1474906", "equity": "300763", "working_capital": "-505782", "retained_share": "-0.267", "retained_earnings": "-892262" } }, { "model": "app.annualstatement", "pk": 594, "fields": { "company": 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": "0.980", "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" } }, { "model": "app.annualstatement", "pk": 595, "fields": { "company": 32, "fiscal_year": 2023, "base_revenue": "19995718", "year_scale": "1.025", "revenue": "20495611", "cogs_base": "0.800", "cogs_shift": "0.030", "cogs_ratio": "0.830", "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": "0.780", "total_liabilities": "14755220", "current_liability_share": "0.520", "current_liabilities": "7672714", "equity": "4161729", "working_capital": "-2451636", "retained_share": "-0.004", "retained_earnings": "-75668" } }, { "model": "app.annualstatement", "pk": 596, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 597, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 598, "fields": { "company": 100, "fiscal_year": 2020, "base_revenue": "390623010", "year_scale": "0.929", "revenue": "362888776", "cogs_base": "0.700", "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": "0.450", "current_assets": "234179862", "leverage_base": "0.851", "leverage_shift": "-0.070", "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" } }, { "model": "app.annualstatement", "pk": 599, "fields": { "company": 123, "fiscal_year": 2023, "base_revenue": "2454316", "year_scale": "1.027", "revenue": "2520583", "cogs_base": "0.770", "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": "0.010", "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" } }, { "model": "app.annualstatement", "pk": 600, "fields": { "company": 27, "fiscal_year": 2023, "base_revenue": "405654416", "year_scale": "1.117", "revenue": "453115983", "cogs_base": "0.663", "cogs_shift": "-0.023", "cogs_ratio": "0.640", "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" } }, { "model": "app.annualstatement", "pk": 601, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 602, "fields": { "company": 141, "fiscal_year": 2023, "base_revenue": "63594920", "year_scale": "1.021", "revenue": "64930413", "cogs_base": "0.625", "cogs_shift": "0.030", "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" } }, { "model": "app.annualstatement", "pk": 603, "fields": { "company": 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": "-0.110", "retained_earnings": "-58365122" } }, { "model": "app.annualstatement", "pk": 604, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 605, "fields": { "company": 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": "0.440", "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" } }, { "model": "app.annualstatement", "pk": 606, "fields": { "company": 56, "fiscal_year": 2023, "base_revenue": "17316047", "year_scale": "1.069", "revenue": "18510854", "cogs_base": "0.500", "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": "0.320", "total_liabilities": "8599398", "current_liability_share": "0.597", "current_liabilities": "5133841", "equity": "18273721", "working_capital": "5212310", "retained_share": "0.121", "retained_earnings": "3251647" } }, { "model": "app.annualstatement", "pk": 607, "fields": { "company": 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": "0.290", "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" } }, { "model": "app.annualstatement", "pk": 608, "fields": { "company": 10, "fiscal_year": 2021, "base_revenue": "2015036", "year_scale": "1.128", "revenue": "2272961", "cogs_base": "0.800", "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": "0.450", "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" } }, { "model": "app.annualstatement", "pk": 609, "fields": { "company": 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": "0.210", "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": "0.510", "current_assets": "12194574", "leverage_base": "0.789", "leverage_shift": "-0.029", "leverage": "0.760", "total_liabilities": "18172307", "current_liability_share": "0.722", "current_liabilities": "13120406", "equity": "5738623", "working_capital": "-925832", "retained_share": "-0.049", "retained_earnings": "-1171636" } }, { "model": "app.annualstatement", "pk": 610, "fields": { "company": 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": "0.090", "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" } }, { "model": "app.annualstatement", "pk": 611, "fields": { "company": 114, "fiscal_year": 2023, "base_revenue": "268040747", "year_scale": "1.010", "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": "-0.030", "leverage": "0.932", "total_liabilities": "473407477", "current_liability_share": "0.458", "current_liabilities": "216820624", "equity": "34540460", "working_capital": "-69007774", "retained_share": "-0.110", "retained_earnings": "-55874273" } }, { "model": "app.annualstatement", "pk": 612, "fields": { "company": 95, "fiscal_year": 2022, "base_revenue": "3883362", "year_scale": "0.870", "revenue": "3378525", "cogs_base": "0.555", "cogs_shift": "0.027", "cogs_ratio": "0.582", "cost_of_sales": "1966302", "gross_profit": "1412223", "opex_base": "0.220", "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": "0.030", "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" } }, { "model": "app.annualstatement", "pk": 613, "fields": { "company": 5, "fiscal_year": 2023, "base_revenue": "203583458", "year_scale": "1.060", "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": "0.020", "opex_share": "0.133", "operating_expenses": "28701196", "ebit": "47259864", "base_assets": "386808570", "assets_factor": "1.070", "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" } }, { "model": "app.annualstatement", "pk": 614, "fields": { "company": 100, "fiscal_year": 2021, "base_revenue": "390623010", "year_scale": "0.954", "revenue": "372654352", "cogs_base": "0.700", "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" } }, { "model": "app.annualstatement", "pk": 615, "fields": { "company": 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": "-0.010", "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": "-0.160", "retained_earnings": "-117775894" } }, { "model": "app.annualstatement", "pk": 616, "fields": { "company": 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": "0.710", "current_liabilities": "105574855", "equity": "234542657", "working_capital": "-43106794", "retained_share": "-0.014", "retained_earnings": "-5365355" } }, { "model": "app.annualstatement", "pk": 617, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 618, "fields": { "company": 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": "0.270", "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" } }, { "model": "app.annualstatement", "pk": 619, "fields": { "company": 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": "0.020", "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" } }, { "model": "app.annualstatement", "pk": 620, "fields": { "company": 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": "0.320", "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" } }, { "model": "app.annualstatement", "pk": 621, "fields": { "company": 130, "fiscal_year": 2023, "base_revenue": "761994374", "year_scale": "1.070", "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": "0.190", "current_assets": "173148363", "leverage_base": "0.545", "leverage_shift": "0.055", "leverage": "0.600", "total_liabilities": "546784303", "current_liability_share": "0.573", "current_liabilities": "313307406", "equity": "364522869", "working_capital": "-140159043", "retained_share": "0.073", "retained_earnings": "66525424" } }, { "model": "app.annualstatement", "pk": 622, "fields": { "company": 39, "fiscal_year": 2022, "base_revenue": "578629019", "year_scale": "1.140", "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" } }, { "model": "app.annualstatement", "pk": 623, "fields": { "company": 68, "fiscal_year": 2022, "base_revenue": "331046182", "year_scale": "1.107", "revenue": "366468123", "cogs_base": "0.766", "cogs_shift": "0.020", "cogs_ratio": "0.786", "cost_of_sales": "288043945", "gross_profit": "78424178", "opex_base": "0.292", "opex_shift": "-0.022", "opex_share": "0.270", "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": "0.200", "retained_earnings": "47025110" } }, { "model": "app.annualstatement", "pk": 624, "fields": { "company": 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": "0.680", "total_liabilities": "734468502", "current_liability_share": "0.454", "current_liabilities": "333448700", "equity": "345632236", "working_capital": "167718042", "retained_share": "0.374", "retained_earnings": "403957676" } }, { "model": "app.annualstatement", "pk": 625, "fields": { "company": 40, "fiscal_year": 2023, "base_revenue": "2011352", "year_scale": "1.061", "revenue": "2134044", "cogs_base": "0.511", "cogs_shift": "-0.040", "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": "1.010", "total_assets": "4509853", "current_share": "0.315", "current_assets": "1420604", "leverage_base": "0.581", "leverage_shift": "-0.060", "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" } }, { "model": "app.annualstatement", "pk": 626, "fields": { "company": 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": "1.000", "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" } }, { "model": "app.annualstatement", "pk": 627, "fields": { "company": 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": "-0.010", "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" } }, { "model": "app.annualstatement", "pk": 628, "fields": { "company": 14, "fiscal_year": 2022, "base_revenue": "273050846", "year_scale": "1.100", "revenue": "300355931", "cogs_base": "0.678", "cogs_shift": "-0.030", "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": "-0.040", "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" } }, { "model": "app.annualstatement", "pk": 629, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 630, "fields": { "company": 109, "fiscal_year": 2022, "base_revenue": "78491890", "year_scale": "1.065", "revenue": "83593863", "cogs_base": "0.550", "cogs_shift": "-0.028", "cogs_ratio": "0.522", "cost_of_sales": "43635996", "gross_profit": "39957867", "opex_base": "0.169", "opex_shift": "0.020", "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" } }, { "model": "app.annualstatement", "pk": 631, "fields": { "company": 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": "-0.020", "opex_share": "0.191", "operating_expenses": "1394680", "ebit": "627971", "base_assets": "12158198", "assets_factor": "1.070", "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" } }, { "model": "app.annualstatement", "pk": 632, "fields": { "company": 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": "1.000", "total_liabilities": "8486943", "current_liability_share": "0.212", "current_liabilities": "1799232", "equity": "0", "working_capital": "-93356", "retained_share": "0.344", "retained_earnings": "2919508" } }, { "model": "app.annualstatement", "pk": 633, "fields": { "company": 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": "-0.260", "retained_earnings": "-26026591" } }, { "model": "app.annualstatement", "pk": 634, "fields": { "company": 112, "fiscal_year": 2023, "base_revenue": "479763023", "year_scale": "0.835", "revenue": "400602124", "cogs_base": "0.716", "cogs_shift": "-0.036", "cogs_ratio": "0.680", "cost_of_sales": "272409444", "gross_profit": "128192680", "opex_base": "0.111", "opex_shift": "-0.011", "opex_share": "0.100", "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": "0.020", "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" } }, { "model": "app.annualstatement", "pk": 635, "fields": { "company": 128, "fiscal_year": 2023, "base_revenue": "838360433", "year_scale": "0.929", "revenue": "778836842", "cogs_base": "0.642", "cogs_shift": "0.000", "cogs_ratio": "0.642", "cost_of_sales": "500013253", "gross_profit": "278823589", "opex_base": "0.300", "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" } }, { "model": "app.annualstatement", "pk": 636, "fields": { "company": 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": "0.010", "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" } }, { "model": "app.annualstatement", "pk": 637, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 638, "fields": { "company": 62, "fiscal_year": 2023, "base_revenue": "423758666", "year_scale": "1.005", "revenue": "425877459", "cogs_base": "0.680", "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": "0.310", "current_assets": "240408801", "leverage_base": "0.470", "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": "0.320", "retained_earnings": "248163923" } }, { "model": "app.annualstatement", "pk": 639, "fields": { "company": 105, "fiscal_year": 2022, "base_revenue": "3659658", "year_scale": "1.030", "revenue": "3769448", "cogs_base": "0.545", "cogs_shift": "-0.026", "cogs_ratio": "0.519", "cost_of_sales": "1956344", "gross_profit": "1813104", "opex_base": "0.270", "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" } }, { "model": "app.annualstatement", "pk": 640, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 641, "fields": { "company": 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": "0.320", "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" } }, { "model": "app.annualstatement", "pk": 642, "fields": { "company": 8, "fiscal_year": 2023, "base_revenue": "627129908", "year_scale": "1.080", "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" } }, { "model": "app.annualstatement", "pk": 643, "fields": { "company": 86, "fiscal_year": 2022, "base_revenue": "155334040", "year_scale": "1.107", "revenue": "171954782", "cogs_base": "0.710", "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" } }, { "model": "app.annualstatement", "pk": 644, "fields": { "company": 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": "0.960", "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" } }, { "model": "app.annualstatement", "pk": 645, "fields": { "company": 136, "fiscal_year": 2021, "base_revenue": "3359113", "year_scale": "1.018", "revenue": "3419577", "cogs_base": "0.552", "cogs_shift": "0.030", "cogs_ratio": "0.582", "cost_of_sales": "1990194", "gross_profit": "1429383", "opex_base": "0.223", "opex_shift": "0.030", "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" } }, { "model": "app.annualstatement", "pk": 646, "fields": { "company": 69, "fiscal_year": 2023, "base_revenue": "861042351", "year_scale": "1.009", "revenue": "868791732", "cogs_base": "0.531", "cogs_shift": "-0.001", "cogs_ratio": "0.530", "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": "0.190", "retained_earnings": "136026868" } }, { "model": "app.annualstatement", "pk": 647, "fields": { "company": 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": "0.070", "retained_earnings": "44948376" } }, { "model": "app.annualstatement", "pk": 648, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 649, "fields": { "company": 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": "0.840", "total_liabilities": "583156104", "current_liability_share": "0.387", "current_liabilities": "225681412", "equity": "111077353", "working_capital": "73533208", "retained_share": "-0.245", "retained_earnings": "-170087197" } }, { "model": "app.annualstatement", "pk": 650, "fields": { "company": 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": "0.270", "current_assets": "1110276", "leverage_base": "1.029", "leverage_shift": "0.001", "leverage": "1.030", "total_liabilities": "4235497", "current_liability_share": "0.688", "current_liabilities": "2914022", "equity": "-123364", "working_capital": "-1803746", "retained_share": "0.248", "retained_earnings": "1019809" } }, { "model": "app.annualstatement", "pk": 651, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 652, "fields": { "company": 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": "0.270", "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" } }, { "model": "app.annualstatement", "pk": 653, "fields": { "company": 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": "-0.030", "opex_share": "0.163", "operating_expenses": "83454949", "ebit": "24575691", "base_assets": "261170918", "assets_factor": "1.062", "total_assets": "277363515", "current_share": "0.470", "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" } }, { "model": "app.annualstatement", "pk": 654, "fields": { "company": 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": "0.630", "current_liabilities": "2066081", "equity": "606162", "working_capital": "-127139", "retained_share": "0.108", "retained_earnings": "419651" } }, { "model": "app.annualstatement", "pk": 655, "fields": { "company": 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": "0.050", "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" } }, { "model": "app.annualstatement", "pk": 656, "fields": { "company": 10, "fiscal_year": 2022, "base_revenue": "2015036", "year_scale": "1.173", "revenue": "2363637", "cogs_base": "0.800", "cogs_shift": "0.010", "cogs_ratio": "0.810", "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": "1.030", "total_assets": "3113231", "current_share": "0.194", "current_assets": "603967", "leverage_base": "0.450", "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" } }, { "model": "app.annualstatement", "pk": 657, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 658, "fields": { "company": 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": "0.980", "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": "0.610", "current_liabilities": "496409315", "equity": "358816200", "working_capital": "24225956", "retained_share": "0.369", "retained_earnings": "432690124" } }, { "model": "app.annualstatement", "pk": 659, "fields": { "company": 144, "fiscal_year": 2023, "base_revenue": "30841743", "year_scale": "1.177", "revenue": "36300732", "cogs_base": "0.807", "cogs_shift": "-0.020", "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": "-0.030", "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" } }, { "model": "app.annualstatement", "pk": 660, "fields": { "company": 67, "fiscal_year": 2021, "base_revenue": "199216112", "year_scale": "1.190", "revenue": "237067173", "cogs_base": "0.656", "cogs_shift": "-0.006", "cogs_ratio": "0.650", "cost_of_sales": "154093662", "gross_profit": "82973511", "opex_base": "0.092", "opex_shift": "0.030", "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": "0.060", "retained_earnings": "24234042" } }, { "model": "app.annualstatement", "pk": 661, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 662, "fields": { "company": 18, "fiscal_year": 2022, "base_revenue": "32525735", "year_scale": "0.967", "revenue": "31452386", "cogs_base": "0.740", "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" } }, { "model": "app.annualstatement", "pk": 663, "fields": { "company": 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": "0.030", "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": "-0.290", "retained_earnings": "-83079172" } }, { "model": "app.annualstatement", "pk": 664, "fields": { "company": 136, "fiscal_year": 2022, "base_revenue": "3359113", "year_scale": "0.980", "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": "-0.010", "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" } }, { "model": "app.annualstatement", "pk": 665, "fields": { "company": 7, "fiscal_year": 2023, "base_revenue": "730840846", "year_scale": "1.051", "revenue": "768113729", "cogs_base": "0.841", "cogs_shift": "0.030", "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": "0.100", "retained_earnings": "179691839" } }, { "model": "app.annualstatement", "pk": 666, "fields": { "company": 143, "fiscal_year": 2022, "base_revenue": "9799587", "year_scale": "1.028", "revenue": "10073975", "cogs_base": "0.709", "cogs_shift": "-0.040", "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" } }, { "model": "app.annualstatement", "pk": 667, "fields": { "company": 89, "fiscal_year": 2023, "base_revenue": "743229716", "year_scale": "1.042", "revenue": "774445364", "cogs_base": "0.580", "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": "0.540", "current_assets": "466955771", "leverage_base": "0.991", "leverage_shift": "0.059", "leverage": "1.050", "total_liabilities": "907969556", "current_liability_share": "0.571", "current_liabilities": "518450616", "equity": "-43236646", "working_capital": "-51494845", "retained_share": "0.440", "retained_earnings": "380482480" } }, { "model": "app.annualstatement", "pk": 668, "fields": { "company": 52, "fiscal_year": 2022, "base_revenue": "593067532", "year_scale": "1.100", "revenue": "652374285", "cogs_base": "0.530", "cogs_shift": "0.012", "cogs_ratio": "0.542", "cost_of_sales": "353586862", "gross_profit": "298787423", "opex_base": "0.141", "opex_shift": "-0.010", "opex_share": "0.131", "operating_expenses": "85461031", "ebit": "213326392", "base_assets": "450731324", "assets_factor": "1.071", "total_assets": "482733248", "current_share": "0.560", "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" } }, { "model": "app.annualstatement", "pk": 669, "fields": { "company": 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": "0.000", "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" } }, { "model": "app.annualstatement", "pk": 670, "fields": { "company": 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": "0.500", "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": "-0.290", "retained_earnings": "-1304742" } }, { "model": "app.annualstatement", "pk": 671, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 672, "fields": { "company": 106, "fiscal_year": 2023, "base_revenue": "53068403", "year_scale": "0.932", "revenue": "49459752", "cogs_base": "0.798", "cogs_shift": "-0.028", "cogs_ratio": "0.770", "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" } }, { "model": "app.annualstatement", "pk": 673, "fields": { "company": 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": "0.040", "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" } }, { "model": "app.annualstatement", "pk": 674, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 675, "fields": { "company": 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": "0.250", "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": "-0.100", "retained_earnings": "-253724" } }, { "model": "app.annualstatement", "pk": 676, "fields": { "company": 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": "0.200", "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" } }, { "model": "app.annualstatement", "pk": 677, "fields": { "company": 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": "-0.100", "retained_earnings": "-255781" } }, { "model": "app.annualstatement", "pk": 678, "fields": { "company": 60, "fiscal_year": 2022, "base_revenue": "176255749", "year_scale": "1.013", "revenue": "178547074", "cogs_base": "0.702", "cogs_shift": "-0.012", "cogs_ratio": "0.690", "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": "0.250", "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" } }, { "model": "app.annualstatement", "pk": 679, "fields": { "company": 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": "0.190", "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": "-0.140", "retained_earnings": "-147744558" } }, { "model": "app.annualstatement", "pk": 680, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 681, "fields": { "company": 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": "0.290", "operating_expenses": "163080224", "ebit": "-61295671", "base_assets": "835994448", "assets_factor": "0.915", "total_assets": "764934920", "current_share": "0.385", "current_assets": "294499944", "leverage_base": "0.440", "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" } }, { "model": "app.annualstatement", "pk": 682, "fields": { "company": 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": "0.250", "retained_earnings": "9344193" } }, { "model": "app.annualstatement", "pk": 683, "fields": { "company": 60, "fiscal_year": 2023, "base_revenue": "176255749", "year_scale": "1.144", "revenue": "201636577", "cogs_base": "0.702", "cogs_shift": "0.008", "cogs_ratio": "0.710", "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": "0.370", "current_liabilities": "64230270", "equity": "-346498", "working_capital": "-10349885", "retained_share": "0.197", "retained_earnings": "34130019" } }, { "model": "app.annualstatement", "pk": 684, "fields": { "company": 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": "1.040", "total_assets": "424728751", "current_share": "0.331", "current_assets": "140585217", "leverage_base": "0.262", "leverage_shift": "0.000", "leverage": "0.262", "total_liabilities": "111278933", "current_liability_share": "0.202", "current_liabilities": "22478344", "equity": "313449818", "working_capital": "118106873", "retained_share": "0.060", "retained_earnings": "25483725" } }, { "model": "app.annualstatement", "pk": 685, "fields": { "company": 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": "0.870", "total_liabilities": "273266568", "current_liability_share": "0.570", "current_liabilities": "155761944", "equity": "40832936", "working_capital": "4742903", "retained_share": "-0.290", "retained_earnings": "-91088856" } }, { "model": "app.annualstatement", "pk": 686, "fields": { "company": 109, "fiscal_year": 2023, "base_revenue": "78491890", "year_scale": "1.060", "revenue": "83201403", "cogs_base": "0.550", "cogs_shift": "-0.032", "cogs_ratio": "0.518", "cost_of_sales": "43098327", "gross_profit": "40103076", "opex_base": "0.169", "opex_shift": "-0.030", "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": "-0.020", "leverage": "0.886", "total_liabilities": "78979520", "current_liability_share": "0.250", "current_liabilities": "19744880", "equity": "10162150", "working_capital": "4590796", "retained_share": "-0.156", "retained_earnings": "-13906101" } }, { "model": "app.annualstatement", "pk": 687, "fields": { "company": 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": "1.030", "total_assets": "20644671", "current_share": "0.343", "current_assets": "7081122", "leverage_base": "0.350", "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" } }, { "model": "app.annualstatement", "pk": 688, "fields": { "company": 28, "fiscal_year": 2022, "base_revenue": "503808235", "year_scale": "1.046", "revenue": "526983414", "cogs_base": "0.618", "cogs_shift": "0.020", "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" } }, { "model": "app.annualstatement", "pk": 689, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 690, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 691, "fields": { "company": 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": "0.270", "retained_earnings": "274286832" } }, { "model": "app.annualstatement", "pk": 692, "fields": { "company": 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": "1.080", "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" } }, { "model": "app.annualstatement", "pk": 693, "fields": { "company": 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": "0.230", "current_liabilities": "43587591", "equity": "355061340", "working_capital": "187311194", "retained_share": "0.403", "retained_earnings": "219462761" } }, { "model": "app.annualstatement", "pk": 694, "fields": { "company": 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": "0.450", "current_liabilities": "179473694", "equity": "631739160", "working_capital": "309016293", "retained_share": "0.270", "retained_earnings": "278253790" } }, { "model": "app.annualstatement", "pk": 695, "fields": { "company": 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": "0.870", "total_liabilities": "3860388", "current_liability_share": "0.633", "current_liabilities": "2443626", "equity": "576840", "working_capital": "-477934", "retained_share": "0.272", "retained_earnings": "1206926" } }, { "model": "app.annualstatement", "pk": 696, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 697, "fields": { "company": 103, "fiscal_year": 2023, "base_revenue": "4813921", "year_scale": "0.997", "revenue": "4799479", "cogs_base": "0.505", "cogs_shift": "0.000", "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": "0.430", "current_liabilities": "3650756", "equity": "129291", "working_capital": "-220226", "retained_share": "0.344", "retained_earnings": "2965081" } }, { "model": "app.annualstatement", "pk": 698, "fields": { "company": 81, "fiscal_year": 2021, "base_revenue": "175492521", "year_scale": "0.909", "revenue": "159522702", "cogs_base": "0.691", "cogs_shift": "-0.021", "cogs_ratio": "0.670", "cost_of_sales": "106880210", "gross_profit": "52642492", "opex_base": "0.230", "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" } }, { "model": "app.annualstatement", "pk": 699, "fields": { "company": 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": "0.280", "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": "0.700", "total_liabilities": "164414087", "current_liability_share": "0.625", "current_liabilities": "102758804", "equity": "70463180", "working_capital": "-41925592", "retained_share": "0.200", "retained_earnings": "46975453" } }, { "model": "app.annualstatement", "pk": 700, "fields": { "company": 129, "fiscal_year": 2023, "base_revenue": "787869176", "year_scale": "1.153", "revenue": "908413160", "cogs_base": "0.530", "cogs_shift": "0.007", "cogs_ratio": "0.537", "cost_of_sales": "487817867", "gross_profit": "420595293", "opex_base": "0.142", "opex_shift": "0.010", "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" } }, { "model": "app.annualstatement", "pk": 701, "fields": { "company": 31, "fiscal_year": 2022, "base_revenue": "2721300", "year_scale": "1.104", "revenue": "3004315", "cogs_base": "0.726", "cogs_shift": "-0.016", "cogs_ratio": "0.710", "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": "1.020", "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" } }, { "model": "app.annualstatement", "pk": 702, "fields": { "company": 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": "0.100", "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": "1.010", "total_liabilities": "34101919", "current_liability_share": "0.224", "current_liabilities": "7638830", "equity": "-337643", "working_capital": "-2101489", "retained_share": "-0.101", "retained_earnings": "-3410192" } }, { "model": "app.annualstatement", "pk": 703, "fields": { "company": 10, "fiscal_year": 2023, "base_revenue": "2015036", "year_scale": "0.915", "revenue": "1843758", "cogs_base": "0.800", "cogs_shift": "-0.010", "cogs_ratio": "0.790", "cost_of_sales": "1456569", "gross_profit": "387189", "opex_base": "0.096", "opex_shift": "-0.006", "opex_share": "0.090", "operating_expenses": "165938", "ebit": "221251", "base_assets": "3022554", "assets_factor": "1.030", "total_assets": "3113231", "current_share": "0.518", "current_assets": "1612654", "leverage_base": "0.450", "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" } }, { "model": "app.annualstatement", "pk": 704, "fields": { "company": 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": "0.440", "leverage_shift": "0.019", "leverage": "0.459", "total_liabilities": "376814466", "current_liability_share": "0.500", "current_liabilities": "188407233", "equity": "444132082", "working_capital": "-2052367", "retained_share": "0.125", "retained_earnings": "102618319" } }, { "model": "app.annualstatement", "pk": 705, "fields": { "company": 52, "fiscal_year": 2023, "base_revenue": "593067532", "year_scale": "0.931", "revenue": "552145872", "cogs_base": "0.530", "cogs_shift": "0.007", "cogs_ratio": "0.537", "cost_of_sales": "296502333", "gross_profit": "255643539", "opex_base": "0.141", "opex_shift": "0.030", "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" } }, { "model": "app.annualstatement", "pk": 706, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 707, "fields": { "company": 126, "fiscal_year": 2023, "base_revenue": "4357058", "year_scale": "1.017", "revenue": "4431128", "cogs_base": "0.845", "cogs_shift": "-0.030", "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": "0.190", "current_assets": "505521", "leverage_base": "1.027", "leverage_shift": "0.050", "leverage": "1.077", "total_liabilities": "2865506", "current_liability_share": "0.220", "current_liabilities": "630411", "equity": "-204869", "working_capital": "-124890", "retained_share": "-0.100", "retained_earnings": "-266064" } }, { "model": "app.annualstatement", "pk": 708, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 709, "fields": { "company": 102, "fiscal_year": 2022, "base_revenue": "524989378", "year_scale": "1.090", "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" } }, { "model": "app.annualstatement", "pk": 710, "fields": { "company": 132, "fiscal_year": 2023, "base_revenue": "5182673", "year_scale": "1.143", "revenue": "5923795", "cogs_base": "0.739", "cogs_shift": "0.010", "cogs_ratio": "0.749", "cost_of_sales": "4436922", "gross_profit": "1486873", "opex_base": "0.260", "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" } }, { "model": "app.annualstatement", "pk": 711, "fields": { "company": 137, "fiscal_year": 2023, "base_revenue": "10308746", "year_scale": "1.080", "revenue": "11133446", "cogs_base": "0.846", "cogs_shift": "-0.009", "cogs_ratio": "0.837", "cost_of_sales": "9318694", "gross_profit": "1814752", "opex_base": "0.210", "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": "0.800", "total_liabilities": "16571515", "current_liability_share": "0.685", "current_liabilities": "11351488", "equity": "4142879", "working_capital": "-6856465", "retained_share": "-0.049", "retained_earnings": "-1015005" } }, { "model": "app.annualstatement", "pk": 712, "fields": { "company": 127, "fiscal_year": 2023, "base_revenue": "2394236", "year_scale": "1.009", "revenue": "2415784", "cogs_base": "0.689", "cogs_shift": "0.020", "cogs_ratio": "0.709", "cost_of_sales": "1712791", "gross_profit": "702993", "opex_base": "0.180", "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": "0.340", "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" } }, { "model": "app.annualstatement", "pk": 713, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 714, "fields": { "company": 86, "fiscal_year": 2023, "base_revenue": "155334040", "year_scale": "1.080", "revenue": "167760763", "cogs_base": "0.710", "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": "0.730", "current_liabilities": "73088275", "equity": "126910649", "working_capital": "-35628065", "retained_share": "0.185", "retained_earnings": "42000841" } }, { "model": "app.annualstatement", "pk": 715, "fields": { "company": 143, "fiscal_year": 2023, "base_revenue": "9799587", "year_scale": "0.977", "revenue": "9574196", "cogs_base": "0.709", "cogs_shift": "0.011", "cogs_ratio": "0.720", "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" } }, { "model": "app.annualstatement", "pk": 716, "fields": { "company": 122, "fiscal_year": 2022, "base_revenue": "2585817", "year_scale": "0.990", "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": "0.740", "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" } }, { "model": "app.annualstatement", "pk": 717, "fields": { "company": 28, "fiscal_year": 2023, "base_revenue": "503808235", "year_scale": "1.012", "revenue": "509853934", "cogs_base": "0.618", "cogs_shift": "0.030", "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": "-0.020", "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" } }, { "model": "app.annualstatement", "pk": 718, "fields": { "company": 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": "0.310", "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": "0.250", "retained_earnings": "10114054" } }, { "model": "app.annualstatement", "pk": 719, "fields": { "company": 82, "fiscal_year": 2023, "base_revenue": "890687326", "year_scale": "0.898", "revenue": "799837219", "cogs_base": "0.845", "cogs_shift": "-0.030", "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" } }, { "model": "app.annualstatement", "pk": 720, "fields": { "company": 97, "fiscal_year": 2023, "base_revenue": "459102410", "year_scale": "0.942", "revenue": "432474470", "cogs_base": "0.794", "cogs_shift": "-0.014", "cogs_ratio": "0.780", "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": "-0.290", "retained_earnings": "-90662809" } }, { "model": "app.annualstatement", "pk": 721, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 722, "fields": { "company": 100, "fiscal_year": 2022, "base_revenue": "390623010", "year_scale": "0.944", "revenue": "368748121", "cogs_base": "0.700", "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" } }, { "model": "app.annualstatement", "pk": 723, "fields": { "company": 18, "fiscal_year": 2023, "base_revenue": "32525735", "year_scale": "1.120", "revenue": "36428823", "cogs_base": "0.740", "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": "0.980", "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" } }, { "model": "app.annualstatement", "pk": 724, "fields": { "company": 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": "0.010", "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" } }, { "model": "app.annualstatement", "pk": 725, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 726, "fields": { "company": 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": "0.200", "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": "0.250", "current_liabilities": "8481687", "equity": "73777210", "working_capital": "23721796", "retained_share": "0.139", "retained_earnings": "14970850" } }, { "model": "app.annualstatement", "pk": 727, "fields": { "company": 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": "0.740", "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" } }, { "model": "app.annualstatement", "pk": 728, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 729, "fields": { "company": 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": "0.140", "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" } }, { "model": "app.annualstatement", "pk": 730, "fields": { "company": 58, "fiscal_year": 2023, "base_revenue": "3067092", "year_scale": "1.000", "revenue": "3067092", "cogs_base": "0.568", "cogs_shift": "0.012", "cogs_ratio": "0.580", "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": "0.590", "current_liabilities": "1437316", "equity": "1742479", "working_capital": "-593237", "retained_share": "0.385", "retained_earnings": "1608764" } }, { "model": "app.annualstatement", "pk": 731, "fields": { "company": 78, "fiscal_year": 2023, "base_revenue": "632803211", "year_scale": "1.076", "revenue": "680896255", "cogs_base": "0.600", "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": "0.440", "current_liabilities": "150512867", "equity": "1004676080", "working_capital": "324890157", "retained_share": "-0.286", "retained_earnings": "-385170722" } }, { "model": "app.annualstatement", "pk": 732, "fields": { "company": 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": "0.300", "leverage_shift": "0.070", "leverage": "0.370", "total_liabilities": "396949897", "current_liability_share": "0.610", "current_liabilities": "242139437", "equity": "675887662", "working_capital": "46453866", "retained_share": "0.012", "retained_earnings": "12874051" } }, { "model": "app.annualstatement", "pk": 733, "fields": { "company": 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": "0.720", "total_liabilities": "1934460", "current_liability_share": "0.205", "current_liabilities": "396564", "equity": "752290", "working_capital": "801727", "retained_share": "-0.014", "retained_earnings": "-37614" } }, { "model": "app.annualstatement", "pk": 734, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 735, "fields": { "company": 111, "fiscal_year": 2023, "base_revenue": "5017028", "year_scale": "1.160", "revenue": "5819752", "cogs_base": "0.735", "cogs_shift": "-0.040", "cogs_ratio": "0.695", "cost_of_sales": "4044728", "gross_profit": "1775024", "opex_base": "0.099", "opex_shift": "-0.009", "opex_share": "0.090", "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": "-0.040", "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" } }, { "model": "app.annualstatement", "pk": 736, "fields": { "company": 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": "0.430", "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": "0.060", "retained_earnings": "23400921" } }, { "model": "app.annualstatement", "pk": 737, "fields": { "company": 31, "fiscal_year": 2023, "base_revenue": "2721300", "year_scale": "1.031", "revenue": "2805660", "cogs_base": "0.726", "cogs_shift": "0.024", "cogs_ratio": "0.750", "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": "0.220", "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" } }, { "model": "app.annualstatement", "pk": 738, "fields": { "company": 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": "1.060", "total_assets": "18582607", "current_share": "0.310", "current_assets": "5760608", "leverage_base": "0.250", "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" } }, { "model": "app.annualstatement", "pk": 739, "fields": { "company": 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": "0.490", "total_liabilities": "170839098", "current_liability_share": "0.547", "current_liabilities": "93448987", "equity": "177812123", "working_capital": "-40105350", "retained_share": "-0.014", "retained_earnings": "-4881117" } }, { "model": "app.annualstatement", "pk": 740, "fields": { "company": 146, "fiscal_year": 2023, "base_revenue": "90595152", "year_scale": "0.931", "revenue": "84344087", "cogs_base": "0.677", "cogs_shift": "0.003", "cogs_ratio": "0.680", "cost_of_sales": "57353979", "gross_profit": "26990108", "opex_base": "0.164", "opex_shift": "-0.010", "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": "0.450", "current_liabilities": "39855650", "equity": "5254040", "working_capital": "-18088911", "retained_share": "0.065", "retained_earnings": "6098440" } }, { "model": "app.annualstatement", "pk": 741, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 742, "fields": { "company": 100, "fiscal_year": 2023, "base_revenue": "390623010", "year_scale": "0.952", "revenue": "371873106", "cogs_base": "0.700", "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" } }, { "model": "app.annualstatement", "pk": 743, "fields": { "company": 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": "0.270", "opex_shift": "0.018", "opex_share": "0.288", "operating_expenses": "1109843", "ebit": "616579", "base_assets": "2781340", "assets_factor": "0.990", "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" } }, { "model": "app.annualstatement", "pk": 744, "fields": { "company": 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": "0.980", "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" } }, { "model": "app.annualstatement", "pk": 745, "fields": { "company": 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": "0.780", "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" } }, { "model": "app.annualstatement", "pk": 746, "fields": { "company": 92, "fiscal_year": 2023, "base_revenue": "2060190", "year_scale": "1.120", "revenue": "2307413", "cogs_base": "0.767", "cogs_shift": "-0.017", "cogs_ratio": "0.750", "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" } }, { "model": "app.annualstatement", "pk": 747, "fields": { "company": 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": "0.220", "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" } }, { "model": "app.annualstatement", "pk": 748, "fields": { "company": 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" } }, { "model": "app.annualstatement", "pk": 749, "fields": { "company": 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": "0.230", "opex_shift": "-0.010", "opex_share": "0.220", "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" } }, { "model": "app.annualstatement", "pk": 750, "fields": { "company": 81, "fiscal_year": 2023, "base_revenue": "175492521", "year_scale": "0.960", "revenue": "168472820", "cogs_base": "0.691", "cogs_shift": "-0.033", "cogs_ratio": "0.658", "cost_of_sales": "110855116", "gross_profit": "57617704", "opex_base": "0.230", "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": "-0.020", "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" } }, { "model": "app.risklabel", "pk": 1, "fields": { "company": 63, "rating": "BB", "rated_on": "2024-01-20", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 2, "fields": { "company": 9, "rating": "BBB", "rated_on": "2024-03-01", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 3, "fields": { "company": 127, "rating": "BB", "rated_on": "2024-01-21", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 4, "fields": { "company": 27, "rating": "B", "rated_on": "2024-03-19", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 5, "fields": { "company": 68, "rating": "A", "rated_on": "2024-03-18", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 6, "fields": { "company": 125, "rating": "CCC", "rated_on": "2024-03-24", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 7, "fields": { "company": 35, "rating": "BB", "rated_on": "2024-02-15", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 8, "fields": { "company": 116, "rating": "B", "rated_on": "2024-02-27", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 9, "fields": { "company": 59, "rating": "A", "rated_on": "2024-02-01", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 10, "fields": { "company": 43, "rating": "B", "rated_on": "2024-03-10", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 11, "fields": { "company": 106, "rating": "CCC", "rated_on": "2024-03-19", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 12, "fields": { "company": 80, "rating": "B", "rated_on": "2024-03-17", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 13, "fields": { "company": 67, "rating": "BBB", "rated_on": "2024-02-06", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 14, "fields": { "company": 34, "rating": "BB", "rated_on": "2024-01-25", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 15, "fields": { "company": 12, "rating": "CCC", "rated_on": "2024-03-01", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 16, "fields": { "company": 107, "rating": "B", "rated_on": "2024-01-16", "bankrupt_within_24m": "yes", "filed_on": "2024-03-04" } }, { "model": "app.risklabel", "pk": 17, "fields": { "company": 89, "rating": "AA", "rated_on": "2024-01-25", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 18, "fields": { "company": 41, "rating": "A", "rated_on": "2024-02-15", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 19, "fields": { "company": 120, "rating": "A", "rated_on": "2024-03-11", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 20, "fields": { "company": 90, "rating": "BBB", "rated_on": "2024-03-12", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 21, "fields": { "company": 137, "rating": "CCC", "rated_on": "2024-02-08", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 22, "fields": { "company": 33, "rating": "BB", "rated_on": "2024-02-20", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 23, "fields": { "company": 40, "rating": "BBB", "rated_on": "2024-02-26", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 24, "fields": { "company": 50, "rating": "CCC", "rated_on": "2024-02-01", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 25, "fields": { "company": 83, "rating": "A", "rated_on": "2024-03-26", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 26, "fields": { "company": 22, "rating": "B", "rated_on": "2024-02-01", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 27, "fields": { "company": 96, "rating": "AA", "rated_on": "2024-03-13", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 28, "fields": { "company": 64, "rating": "BBB", "rated_on": "2024-03-14", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 29, "fields": { "company": 148, "rating": "BBB", "rated_on": "2024-03-27", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 30, "fields": { "company": 31, "rating": "B", "rated_on": "2024-03-08", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 31, "fields": { "company": 138, "rating": "BB", "rated_on": "2024-03-15", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 32, "fields": { "company": 128, "rating": "A", "rated_on": "2024-01-19", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 33, "fields": { "company": 141, "rating": "BBB", "rated_on": "2024-03-30", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 34, "fields": { "company": 121, "rating": "A", "rated_on": "2024-03-08", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 35, "fields": { "company": 21, "rating": "AA", "rated_on": "2024-02-02", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 36, "fields": { "company": 37, "rating": "B", "rated_on": "2024-02-02", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 37, "fields": { "company": 71, "rating": "BB", "rated_on": "2024-01-28", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 38, "fields": { "company": 73, "rating": "A", "rated_on": "2024-02-16", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 39, "fields": { "company": 134, "rating": "BBB", "rated_on": "2024-03-12", "bankrupt_within_24m": "yes", "filed_on": "2026-01-12" } }, { "model": "app.risklabel", "pk": 40, "fields": { "company": 7, "rating": "BB", "rated_on": "2024-01-28", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 41, "fields": { "company": 57, "rating": "BB", "rated_on": "2024-02-12", "bankrupt_within_24m": "yes", "filed_on": "2025-04-25" } }, { "model": "app.risklabel", "pk": 42, "fields": { "company": 143, "rating": "BBB", "rated_on": "2024-03-16", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 43, "fields": { "company": 130, "rating": "A", "rated_on": "2024-01-15", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 44, "fields": { "company": 110, "rating": "BB", "rated_on": "2024-01-30", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 45, "fields": { "company": 101, "rating": "BBB", "rated_on": "2024-01-27", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 46, "fields": { "company": 142, "rating": "BBB", "rated_on": "2024-03-25", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 47, "fields": { "company": 36, "rating": "AA", "rated_on": "2024-02-02", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 48, "fields": { "company": 79, "rating": "A", "rated_on": "2024-01-24", "bankrupt_within_24m": "yes", "filed_on": "2024-03-15" } }, { "model": "app.risklabel", "pk": 49, "fields": { "company": 39, "rating": "AA", "rated_on": "2024-01-23", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 50, "fields": { "company": 6, "rating": "BB", "rated_on": "2024-03-10", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 51, "fields": { "company": 122, "rating": "A", "rated_on": "2024-02-04", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 52, "fields": { "company": 47, "rating": "BB", "rated_on": "2024-03-10", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 53, "fields": { "company": 92, "rating": "BBB", "rated_on": "2024-01-31", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 54, "fields": { "company": 146, "rating": "B", "rated_on": "2024-01-17", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 55, "fields": { "company": 65, "rating": "BB", "rated_on": "2024-02-09", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 56, "fields": { "company": 3, "rating": "A", "rated_on": "2024-03-14", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 57, "fields": { "company": 100, "rating": "BBB", "rated_on": "2024-03-21", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 58, "fields": { "company": 4, "rating": "B", "rated_on": "2024-03-28", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 59, "fields": { "company": 81, "rating": "BB", "rated_on": "2024-02-09", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 60, "fields": { "company": 55, "rating": "B", "rated_on": "2024-01-21", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 61, "fields": { "company": 10, "rating": "B", "rated_on": "2024-03-21", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 62, "fields": { "company": 46, "rating": "BBB", "rated_on": "2024-03-27", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 63, "fields": { "company": 62, "rating": "B", "rated_on": "2024-01-16", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 64, "fields": { "company": 108, "rating": "BB", "rated_on": "2024-01-15", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 65, "fields": { "company": 32, "rating": "A", "rated_on": "2024-02-20", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 66, "fields": { "company": 104, "rating": "BB", "rated_on": "2024-02-20", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 67, "fields": { "company": 131, "rating": "BB", "rated_on": "2024-02-27", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 68, "fields": { "company": 38, "rating": "BB", "rated_on": "2024-03-22", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 69, "fields": { "company": 72, "rating": "A", "rated_on": "2024-03-16", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 70, "fields": { "company": 11, "rating": "B", "rated_on": "2024-03-05", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 71, "fields": { "company": 103, "rating": "AA", "rated_on": "2024-01-25", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 72, "fields": { "company": 29, "rating": "A", "rated_on": "2024-02-25", "bankrupt_within_24m": "yes", "filed_on": "2024-12-04" } }, { "model": "app.risklabel", "pk": 73, "fields": { "company": 54, "rating": "BBB", "rated_on": "2024-03-12", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 74, "fields": { "company": 45, "rating": "BB", "rated_on": "2024-01-22", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 75, "fields": { "company": 87, "rating": "AA", "rated_on": "2024-02-05", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 76, "fields": { "company": 132, "rating": "AA", "rated_on": "2024-03-26", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 77, "fields": { "company": 5, "rating": "BB", "rated_on": "2024-03-04", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 78, "fields": { "company": 75, "rating": "B", "rated_on": "2024-01-17", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 79, "fields": { "company": 119, "rating": "A", "rated_on": "2024-02-29", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 80, "fields": { "company": 60, "rating": "B", "rated_on": "2024-01-19", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 81, "fields": { "company": 66, "rating": "BB", "rated_on": "2024-03-31", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 82, "fields": { "company": 2, "rating": "BBB", "rated_on": "2024-01-17", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 83, "fields": { "company": 93, "rating": "BBB", "rated_on": "2024-02-17", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 84, "fields": { "company": 76, "rating": "BB", "rated_on": "2024-01-21", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 85, "fields": { "company": 126, "rating": "BBB", "rated_on": "2024-01-24", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 86, "fields": { "company": 42, "rating": "BB", "rated_on": "2024-03-24", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 87, "fields": { "company": 69, "rating": "BBB", "rated_on": "2024-03-14", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 88, "fields": { "company": 115, "rating": "BB", "rated_on": "2024-01-24", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 89, "fields": { "company": 111, "rating": "CCC", "rated_on": "2024-03-31", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 90, "fields": { "company": 70, "rating": "BB", "rated_on": "2024-03-10", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 91, "fields": { "company": 1, "rating": "A", "rated_on": "2024-02-22", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 92, "fields": { "company": 117, "rating": "BBB", "rated_on": "2024-01-31", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 93, "fields": { "company": 98, "rating": "BBB", "rated_on": "2024-03-23", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 94, "fields": { "company": 74, "rating": "BBB", "rated_on": "2024-02-27", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 95, "fields": { "company": 26, "rating": "B", "rated_on": "2024-02-26", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 96, "fields": { "company": 58, "rating": "A", "rated_on": "2024-02-25", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 97, "fields": { "company": 24, "rating": "BBB", "rated_on": "2024-02-02", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 98, "fields": { "company": 17, "rating": "BB", "rated_on": "2024-01-16", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 99, "fields": { "company": 113, "rating": "A", "rated_on": "2024-02-28", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 100, "fields": { "company": 145, "rating": "A", "rated_on": "2024-02-08", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 101, "fields": { "company": 78, "rating": "A", "rated_on": "2024-02-03", "bankrupt_within_24m": "yes", "filed_on": "2025-01-09" } }, { "model": "app.risklabel", "pk": 102, "fields": { "company": 85, "rating": "BBB", "rated_on": "2024-02-04", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 103, "fields": { "company": 13, "rating": "BBB", "rated_on": "2024-02-19", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 104, "fields": { "company": 48, "rating": "B", "rated_on": "2024-01-30", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 105, "fields": { "company": 123, "rating": "CCC", "rated_on": "2024-01-17", "bankrupt_within_24m": "yes", "filed_on": "2025-08-09" } }, { "model": "app.risklabel", "pk": 106, "fields": { "company": 84, "rating": "BB", "rated_on": "2024-02-03", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 107, "fields": { "company": 124, "rating": "BB", "rated_on": "2024-01-15", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 108, "fields": { "company": 88, "rating": "BBB", "rated_on": "2024-01-24", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 109, "fields": { "company": 144, "rating": "B", "rated_on": "2024-03-06", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 110, "fields": { "company": 19, "rating": "BBB", "rated_on": "2024-03-25", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 111, "fields": { "company": 86, "rating": "CCC", "rated_on": "2024-03-25", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 112, "fields": { "company": 129, "rating": "BB", "rated_on": "2024-01-17", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 113, "fields": { "company": 102, "rating": "BB", "rated_on": "2024-02-11", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 114, "fields": { "company": 105, "rating": "CCC", "rated_on": "2024-03-24", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 115, "fields": { "company": 16, "rating": "BB", "rated_on": "2024-03-20", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 116, "fields": { "company": 139, "rating": "BB", "rated_on": "2024-01-16", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 117, "fields": { "company": 53, "rating": "AA", "rated_on": "2024-03-04", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 118, "fields": { "company": 61, "rating": "A", "rated_on": "2024-03-08", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 119, "fields": { "company": 149, "rating": "BB", "rated_on": "2024-03-21", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 120, "fields": { "company": 77, "rating": "B", "rated_on": "2024-02-05", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 121, "fields": { "company": 109, "rating": "BB", "rated_on": "2024-02-18", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 122, "fields": { "company": 114, "rating": "BB", "rated_on": "2024-02-11", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 123, "fields": { "company": 133, "rating": "BBB", "rated_on": "2024-02-29", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 124, "fields": { "company": 28, "rating": "BBB", "rated_on": "2024-03-06", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 125, "fields": { "company": 30, "rating": "BB", "rated_on": "2024-01-31", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 126, "fields": { "company": 56, "rating": "B", "rated_on": "2024-02-05", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 127, "fields": { "company": 95, "rating": "BB", "rated_on": "2024-03-27", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 128, "fields": { "company": 20, "rating": "BBB", "rated_on": "2024-02-03", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 129, "fields": { "company": 91, "rating": "AA", "rated_on": "2024-03-18", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 130, "fields": { "company": 14, "rating": "BB", "rated_on": "2024-03-03", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 131, "fields": { "company": 82, "rating": "BB", "rated_on": "2024-02-16", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 132, "fields": { "company": 136, "rating": "BBB", "rated_on": "2024-03-08", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 133, "fields": { "company": 97, "rating": "BBB", "rated_on": "2024-01-19", "bankrupt_within_24m": "yes", "filed_on": "2024-05-12" } }, { "model": "app.risklabel", "pk": 134, "fields": { "company": 94, "rating": "A", "rated_on": "2024-02-02", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 135, "fields": { "company": 118, "rating": "BBB", "rated_on": "2024-02-06", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 136, "fields": { "company": 147, "rating": "BB", "rated_on": "2024-01-28", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 137, "fields": { "company": 52, "rating": "CCC", "rated_on": "2024-02-16", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 138, "fields": { "company": 150, "rating": "CCC", "rated_on": "2024-03-15", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 139, "fields": { "company": 18, "rating": "B", "rated_on": "2024-01-22", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 140, "fields": { "company": 25, "rating": "BBB", "rated_on": "2024-03-16", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 141, "fields": { "company": 44, "rating": "BB", "rated_on": "2024-02-02", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 142, "fields": { "company": 99, "rating": "A", "rated_on": "2024-03-05", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 143, "fields": { "company": 49, "rating": "B", "rated_on": "2024-02-02", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 144, "fields": { "company": 135, "rating": "B", "rated_on": "2024-03-30", "bankrupt_within_24m": "yes", "filed_on": "2025-10-06" } }, { "model": "app.risklabel", "pk": 145, "fields": { "company": 23, "rating": "BB", "rated_on": "2024-01-26", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 146, "fields": { "company": 140, "rating": "BB", "rated_on": "2024-01-23", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 147, "fields": { "company": 51, "rating": "B", "rated_on": "2024-02-13", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 148, "fields": { "company": 112, "rating": "B", "rated_on": "2024-01-29", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 149, "fields": { "company": 8, "rating": "BB", "rated_on": "2024-03-17", "bankrupt_within_24m": "no", "filed_on": null } }, { "model": "app.risklabel", "pk": 150, "fields": { "company": 15, "rating": "A", "rated_on": "2024-02-12", "bankrupt_within_24m": "no", "filed_on": null } } ]