Decomposing ROE involves expressing net income divided by shareholders’ equity as the product of component ratios.
Two-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The analysis of the presented financial metrics reveals a notable shift in performance over the five-year period. Return on Assets (ROA) initially demonstrates negative values, improving to positive territory by the end of the period. Financial Leverage exhibits a consistent upward trend, while Return on Equity (ROE) mirrors the ROA pattern, transitioning from negative to positive values.
- Return on Assets (ROA)
- ROA begins at -6.87% in 2021 and declines to -13.94% in 2022, indicating a worsening ability to generate profit from its assets. A recovery is then observed, with ROA reaching -5.15% in 2023, 0.96% in 2024, and culminating in 4.76% in 2025. This suggests improving operational efficiency and profitability over time.
- Financial Leverage
- Financial Leverage shows a steady increase from 1.46 in 2021 to 1.96 in 2025. This indicates a growing reliance on debt financing relative to equity. The increase in leverage amplifies the impact of ROA on ROE, both positively and negatively.
- Return on Equity (ROE)
- ROE follows a similar trajectory to ROA, starting at -10.03% in 2021 and reaching a low of -20.21% in 2022. It then improves to -8.20% in 2023, 1.58% in 2024, and finally reaches 9.32% in 2025. The movement in ROE is directly influenced by both the changes in ROA and the increasing Financial Leverage. The positive trend in ROE from 2022 to 2025 suggests improved returns for shareholders, driven by asset utilization and the strategic use of financial leverage.
The combined effect of increasing financial leverage and improving ROA results in a substantial increase in ROE over the period. While the increased leverage introduces financial risk, the positive trend in ROA suggests that the company is becoming more efficient in utilizing its assets to generate profits, ultimately benefiting equity holders.
AI Ask an analyst for more
Three-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The three-component DuPont analysis reveals a significant shift in performance over the five-year period. Initially, the Return on Equity (ROE) is negative, but demonstrates a clear upward trajectory, culminating in a positive and substantial ROE by the final year. This improvement is driven by changes in Net Profit Margin, Asset Turnover, and Financial Leverage, though not consistently across all components.
- Net Profit Margin
- The Net Profit Margin exhibits a substantial improvement over the period. Beginning with negative values, it progresses to positive territory, increasing from -9.57% in 2021 to 6.82% in 2025. The most dramatic improvement occurs between 2023 and 2024, and then again between 2024 and 2025, suggesting increasing profitability. The initial negative margins indicate operational losses, which are progressively reduced.
- Asset Turnover
- Asset Turnover demonstrates moderate fluctuation. It declines from 0.72 in 2021 to 0.67 in 2022, then recovers to 0.80 in 2023 and 0.83 in 2024 before decreasing to 0.70 in 2025. This suggests an initial decrease in efficiency in generating sales from assets, followed by improvement, and then a slight decline in the final year. The overall trend is relatively stable, with no dramatic shifts.
- Financial Leverage
- Financial Leverage consistently increases throughout the period, rising from 1.46 in 2021 to 1.96 in 2025. This indicates a growing reliance on debt financing. While increasing leverage can amplify returns, it also increases financial risk. The consistent upward trend suggests a deliberate strategy to utilize debt to potentially enhance profitability.
The initial negative ROE is primarily attributable to the negative Net Profit Margin. As the Net Profit Margin improves, and in conjunction with increasing Financial Leverage, ROE transitions to positive values. The Asset Turnover component contributes a stabilizing influence, though its fluctuations are less pronounced than those of the other two components. The combined effect of these three factors results in a substantial improvement in ROE over the observed period.
The increasing Financial Leverage warrants monitoring, as higher leverage magnifies both gains and losses. The positive trend in Net Profit Margin is a key driver of the improved ROE and suggests increasing operational efficiency or pricing power. The moderate fluctuations in Asset Turnover indicate a relatively consistent ability to generate sales from its asset base.
AI Ask an analyst for more
Five-Component Disaggregation of ROE
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The five-component DuPont analysis reveals a significant improvement in the company’s Return on Equity (ROE) between 2021 and 2025. This improvement is driven by changes in profitability, asset utilization, and financial leverage, partially offset by tax efficiency. A detailed examination of each component follows.
- Return on Equity (ROE)
- ROE experienced a substantial shift from -10.03% in 2021 to 9.32% in 2025. The negative ROE in earlier periods indicates a net loss relative to shareholder equity. The positive ROE in 2025 signifies a transition to profitability from the perspective of equity holders.
- EBIT Margin
- The EBIT Margin demonstrates a clear upward trend, moving from -9.19% in 2021 to 6.87% in 2025. This indicates a substantial improvement in the company’s operating profitability. The margin was most negative in 2022 at -21.18%, but has consistently improved since then.
- Tax Burden
- The Tax Burden increased from 0.76 in 2024 to 0.99 in 2025. This suggests a greater proportion of pre-tax profits are retained after accounting for income taxes, contributing positively to ROE. The absence of this metric for 2021-2023 limits a full trend analysis.
- Interest Burden
- The Interest Burden remained constant at 1.00 for both 2024 and 2025. This indicates that EBIT covers interest expense exactly, with no surplus or shortfall. Similar to the Tax Burden, the lack of prior year information prevents a comprehensive assessment.
- Asset Turnover
- Asset Turnover fluctuated over the period. It decreased from 0.72 in 2021 to 0.67 in 2022, then increased to 0.80 in 2023 and 0.83 in 2024, before declining to 0.70 in 2025. This suggests a varying efficiency in generating sales from its asset base. The 2025 decrease warrants further investigation.
- Financial Leverage
- Financial Leverage consistently increased from 1.46 in 2021 to 1.96 in 2025. This indicates a growing reliance on debt financing, which amplifies both profits and losses. The increasing leverage contributed to the ROE improvement, particularly as the EBIT Margin turned positive.
In summary, the improvement in ROE is primarily attributable to the significant increase in the EBIT Margin and the increasing use of financial leverage. While asset turnover showed some volatility, it did not detract significantly from the overall positive trend. The increasing tax burden also contributed to the improved ROE. The company’s ability to improve profitability is the key driver of the positive change in shareholder returns.
AI Ask an analyst for more
Two-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The financial performance, as indicated by the two-component disaggregation of Return on Assets (ROA), demonstrates a significant shift over the five-year period. Initially, the company experienced negative profitability and moderate asset utilization, culminating in a negative ROA. However, subsequent years show improvements in both net profit margin and asset turnover, leading to a positive and increasing ROA.
- Net Profit Margin
- The net profit margin exhibited a substantial decline from 2021 to 2022, moving further into negative territory. A subsequent recovery began in 2023, with the margin continuing to improve through 2025, ultimately reaching a positive value of 6.82%. This indicates a strengthening ability to convert revenue into profit over time.
- Asset Turnover
- Asset turnover remained relatively stable between 2021 and 2023, fluctuating around 0.7. A slight increase was observed in 2024, reaching 0.83, before decreasing to 0.70 in 2025. This suggests a generally consistent efficiency in generating sales from its asset base, with a minor peak in 2024 followed by a slight decline.
- Return on Assets (ROA)
- Reflecting the trends in its component parts, ROA was negative from 2021 to 2023. The year 2024 marked a turning point, with ROA becoming positive at 0.96%. This positive trend continued into 2025, with ROA increasing to 4.76%, signifying improved profitability and efficiency in utilizing assets to generate earnings.
The improvement in ROA is primarily driven by the recovery in net profit margin. While asset turnover experienced some fluctuation, its impact on the overall ROA trend was less pronounced than the changes in profitability. The company’s ability to improve its profit margin appears to be the key factor in its enhanced financial performance.
AI Ask an analyst for more
Four-Component Disaggregation of ROA
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The financial performance, as indicated by the four-component DuPont analysis, demonstrates a significant shift over the observed period. Initially, the company experienced negative profitability, but trends suggest improvement towards positive returns. The analysis reveals a complex interplay between profit margin, asset turnover, interest burden, and tax burden in driving overall Return on Assets (ROA).
- EBIT Margin
- The EBIT Margin exhibited substantial volatility. Beginning with a negative 9.19% in 2021, it deteriorated to -21.18% in 2022 before showing improvement to -6.10% in 2023. A marked positive shift occurred in 2024, reaching 1.51%, and continued to strengthen to 6.87% in 2025. This indicates a substantial improvement in operational profitability over the latter part of the period.
- Asset Turnover
- Asset Turnover remained relatively stable, fluctuating between 0.67 and 0.83. A slight increase was observed from 0.67 in 2022 to 0.80 in 2023, followed by a further increase to 0.83 in 2024, before decreasing to 0.70 in 2025. This suggests a consistent, though not dramatically changing, efficiency in utilizing assets to generate revenue.
- Interest Burden
- The Interest Burden remained constant at 1.00 for both 2024 and 2025. This indicates a stable level of interest expense relative to EBIT, suggesting no significant changes in the company’s debt structure or interest rates during these years.
- Tax Burden
- The Tax Burden increased from 0.76 in 2024 to 0.99 in 2025. This suggests a higher proportion of pre-tax income is being allocated to taxes as profitability improves, which is a typical pattern for companies moving into positive earnings territory.
- Return on Assets (ROA)
- ROA mirrored the trends in the EBIT Margin, starting with negative values of -6.87% in 2021 and -13.94% in 2022, improving to -5.15% in 2023. A positive ROA of 0.96% was achieved in 2024, and further increased to 4.76% in 2025. The improvement in ROA is directly attributable to the substantial gains in EBIT Margin, partially offset by fluctuations in Asset Turnover.
The combined effect of these factors demonstrates a clear trajectory from negative to positive returns. The significant improvement in the EBIT Margin appears to be the primary driver of the ROA increase, while the relatively stable Asset Turnover and consistent Interest Burden provide a consistent base for performance. The increasing Tax Burden reflects the company’s transition to profitability.
AI Ask an analyst for more
Disaggregation of Net Profit Margin
Based on: 10-K (reporting date: 2025-12-31), 10-K (reporting date: 2024-12-31), 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31).
The financial performance, as indicated by the provided metrics, demonstrates a significant shift from negative profitability to positive profitability over the observed period. Initial years exhibit negative margins, which progressively improve, culminating in positive margins by the end of the period. A detailed examination of the contributing factors to net profit margin reveals key trends.
- EBIT Margin
- The EBIT Margin shows a substantial improvement over time. Beginning with -9.19% in 2021, it declines to -21.18% in 2022 before recovering to -6.10% in 2023. This recovery accelerates in subsequent years, reaching 1.51% in 2024 and further increasing to 6.87% in 2025. This indicates increasing operational efficiency and profitability before considering interest and taxes.
- Net Profit Margin
- The Net Profit Margin mirrors the trend observed in the EBIT Margin. Starting at -9.57% in 2021, it decreases to -20.74% in 2022, then improves to -6.46% in 2023. The margin turns positive in 2024 at 1.15% and continues to grow, reaching 6.82% in 2025. The close alignment between the EBIT Margin and Net Profit Margin suggests that changes in interest and taxes have a relatively limited impact on overall profitability during this period.
- Tax Burden
- The Tax Burden is not available for the initial years but begins at 0.76 in 2024 and increases to 0.99 in 2025. This indicates a growing proportion of pre-tax income being allocated to taxes as profitability increases, which is a typical pattern.
- Interest Burden
- The Interest Burden remains constant at 1.00 for both 2024 and 2025. This suggests that interest expense as a percentage of EBIT remains stable, and does not significantly influence the movement of net profit margin during these years.
In summary, the progression from negative to positive net profit margins is primarily driven by improvements in operational profitability, as reflected in the EBIT Margin. The consistent Interest Burden and increasing Tax Burden have a comparatively smaller effect on the overall net profit margin trend.
AI Ask an analyst for more