Inscobee., Inc.
KRX:006490.KS
1674 (KRW) • At close June 5, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
| 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 25,050.492 | 26,726.177 | 24,655.762 | 24,101.782 | 31,986.682 | 24,210.036 | 23,149.153 | 20,465.441 | 21,613.447 | 19,546.445 | 17,916.926 | 17,601.504 | 21,583.574 | 18,078.292 | 14,704.417 | 17,299.242 | 17,047.798 | 15,923.043 | 12,396.707 | 12,450.265 | 16,441.883 | 12,894.254 | 33,493.599 | 12,447.699 | 18,573.383 | 12,373.911 | 12,957.146 | 14,686.116 | 15,798.551 | 11,648.109 | 10,380.603 | 11,739.234 | 9,850.101 | 9,570.68 | 9,281.825 | 8,359.775 | 6,790.321 | 6,206.471 | 1,947.402 | 1,369.206 | 6,720.559 | 11,559.575 | 5,025.339 | 2,464.995 | 2,955.342 | 2,480.401 | 4,220.769 | 2,685.33 | 0 | 2,597.753 | 1,719.514 | 1,821.911 | 3,110.934 | 1,577.49 | 428.642 | 358.477 | 3,098.647 | 402.789 | 692.28 | 892.578 | 2,211.361 | 771.262 | 1,296.932 | 1,054.171 | 3,104.877 | 754.589 | 574.249 | 757.429 | 0 | 1,204.755 | 6,007.438 | 1,591.871 |
| Kosten van de omzet
| 14,137.322 | 17,591.876 | 17,065.246 | 15,908.095 | 25,597.472 | 14,906.656 | 2,589.356 | 10,685.759 | 13,556.075 | 10,207.107 | 10,006.205 | 8,692.527 | 12,668.385 | 9,717.289 | 6,803.64 | 8,303.863 | 7,443.385 | 6,809.027 | 5,270.455 | 5,668.819 | 9,865.266 | 5,597.882 | 19,514.42 | 5,533.104 | 8,201.144 | 4,998.279 | 5,348.334 | 6,183.328 | 8,089.597 | 5,308.411 | 4,389.194 | 6,061.814 | 4,515.189 | 3,816.542 | 3,765.13 | 3,739.764 | 3,025.675 | 3,107.577 | 2,021.234 | 1,223.295 | 6,358.661 | 10,320.944 | 4,208.764 | 2,247.792 | 2,282.149 | 1,964.109 | 3,433.288 | 2,039.837 | 0 | 2,343.608 | 1,503.229 | 1,669.367 | 2,669.289 | 1,555.678 | 953.045 | 326.25 | 2,676.197 | 347.591 | 500.847 | 674.72 | 2,156.088 | 363.316 | 996.708 | 911.518 | 2,862.252 | 619.558 | 403.729 | 630.484 | 0 | 1,176.828 | 6,015.386 | 1,182.018 |
| Brutowinst
| 10,913.17 | 9,134.301 | 7,590.515 | 8,193.687 | 6,389.209 | 9,303.38 | 20,559.797 | 9,779.682 | 8,057.372 | 9,339.338 | 7,910.721 | 8,908.978 | 8,915.189 | 8,361.004 | 7,900.778 | 8,995.379 | 9,604.412 | 9,114.016 | 7,126.252 | 6,781.446 | 6,576.617 | 7,296.372 | 13,979.18 | 6,914.595 | 10,372.239 | 7,375.632 | 7,608.812 | 8,502.788 | 7,708.954 | 6,339.698 | 5,991.409 | 5,677.42 | 5,334.912 | 5,754.138 | 5,516.695 | 4,620.011 | 3,764.647 | 3,098.894 | -73.832 | 145.911 | 361.898 | 1,238.631 | 816.575 | 217.203 | 673.194 | 516.292 | 787.481 | 645.493 | 0 | 254.145 | 216.285 | 152.544 | 441.644 | 21.812 | -524.403 | 32.227 | 422.45 | 55.198 | 191.433 | 217.858 | 55.273 | 407.946 | 300.224 | 142.653 | 242.625 | 135.031 | 170.52 | 126.945 | 0 | 27.927 | -7.948 | 409.853 |
| Brutowinstmarge
| 0.436 | 0.342 | 0.308 | 0.34 | 0.2 | 0.384 | 0.888 | 0.478 | 0.373 | 0.478 | 0.442 | 0.506 | 0.413 | 0.462 | 0.537 | 0.52 | 0.563 | 0.572 | 0.575 | 0.545 | 0.4 | 0.566 | 0.417 | 0.555 | 0.558 | 0.596 | 0.587 | 0.579 | 0.488 | 0.544 | 0.577 | 0.484 | 0.542 | 0.601 | 0.594 | 0.553 | 0.554 | 0.499 | -0.038 | 0.107 | 0.054 | 0.107 | 0.162 | 0.088 | 0.228 | 0.208 | 0.187 | 0.24 | 0 | 0.098 | 0.126 | 0.084 | 0.142 | 0.014 | -1.223 | 0.09 | 0.136 | 0.137 | 0.277 | 0.244 | 0.025 | 0.529 | 0.231 | 0.135 | 0.078 | 0.179 | 0.297 | 0.168 | 0 | 0.023 | -0.001 | 0.257 |
| Onderzoek- en ontwikkelingskosten
| 249.666 | 0 | 441.395 | 210.291 | 226.884 | 214.088 | 410.492 | 265.44 | 296.426 | 324.8 | 305.504 | 480.332 | 255.935 | 277.076 | 256.589 | 260.88 | 163.423 | 0 | 0 | 254.74 | 314.175 | 0 | 0 | 561.069 | 973.733 | 0 | 0 | 214.674 | 251.037 | 0 | 0 | 199.999 | 271.212 | 0 | 0 | 97.636 | 107.266 | 0 | 0 | 80.75 | 203.924 | 0 | 0 | 152.575 | 47.749 | 0 | 0 | 67.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Algemene en administratieve kosten
| 622.014 | 9,315.224 | 9,578.692 | 10,098.482 | 575.2 | 9,665.524 | 16,336.666 | 10,152.513 | 326.266 | 9,118.81 | 8,189.075 | 489.323 | 278.907 | 9,572.238 | 9,375.957 | 543.354 | 425.262 | 8,578.119 | 7,965.996 | 424.846 | 402.867 | 7,263.285 | 7,912.375 | 406.07 | 571.542 | 6,669.908 | 7,236.204 | 386.981 | 498.635 | 6,570.431 | 6,976.221 | 332.814 | 446.817 | 6,476.843 | 6,984.422 | 331.279 | 315.411 | 3,425.693 | 1,884.142 | 182.104 | 295.867 | 1,179.591 | 3,120.665 | 210.138 | 227.202 | 2,362.703 | 2,412.779 | 212.388 | 0 | 1,519.767 | 1,284.943 | 1,302.958 | 119.594 | 619.616 | 1,058.497 | 152.486 | 70.231 | 29.714 | 28.006 | 141.125 | 129.887 | 71.742 | 124.145 | 57.855 | 46.422 | 65.672 | 27.592 | 51.07 | 0 | 61.844 | 66.668 | 30.385 |
| Verkoop- en marketingkosten
| 6,495.929 | 5,781.492 | -328.089 | -206.844 | 6,172.052 | 0 | 0 | 6,632.232 | 5,392.439 | 0 | 0 | 5,256.086 | 5,156.964 | 0 | 0 | 5,980.017 | 6,413.48 | 0 | 0 | 4,861.006 | 5,022.544 | 0 | 0 | 3,610.724 | 4,028.586 | 0 | 0 | 3,671.835 | 3,739.419 | 0 | 0 | 3,222.322 | 3,232.193 | 0 | 0 | 2,101.928 | 2,164.487 | 0 | 0 | 412.266 | 484.562 | 0 | 0 | 1,059.604 | 887.471 | 0 | 0 | 939.372 | 0 | 0 | 0 | 0 | 235.236 | 0 | 0 | 301.919 | 210.523 | 194.968 | 230.734 | 233.802 | 180.489 | 266.007 | 94.6 | 126.505 | 88.474 | 164.519 | 146.378 | 89.803 | 0 | 109.87 | 183.639 | 78.822 |
| Verkoop-, algemene en administratieve kosten
| 7,117.943 | 6,524.492 | 9,250.603 | 9,891.638 | 10,704.741 | 9,665.524 | 16,336.666 | 10,152.513 | 5,718.705 | 9,118.81 | 8,189.075 | 5,745.409 | 5,435.871 | 9,572.238 | 9,375.957 | 6,523.371 | 6,838.742 | 8,578.119 | 7,965.996 | 5,285.852 | 5,425.411 | 7,263.285 | 7,912.375 | 4,016.794 | 4,600.128 | 6,669.908 | 7,236.204 | 4,058.816 | 4,238.054 | 6,570.431 | 6,976.221 | 3,555.136 | 3,679.01 | 6,476.843 | 6,984.422 | 2,433.207 | 2,479.898 | 3,425.693 | 1,884.142 | 594.37 | 780.429 | 1,179.591 | 3,120.665 | 1,269.742 | 1,114.673 | 2,362.703 | 2,412.779 | 1,151.76 | 0 | 1,519.767 | 1,284.943 | 1,302.958 | 354.83 | 619.616 | 1,058.497 | 454.404 | 280.754 | 224.682 | 258.74 | 374.927 | 310.376 | 337.749 | 218.745 | 184.36 | 134.896 | 230.191 | 173.97 | 140.873 | 0 | 171.714 | 250.307 | 109.207 |
| Overige kosten
| 3,672.207 | 0 | 0 | -8.003 | -18.223 | -19,331.048 | -52.552 | -265.439 | 3,692.335 | -294.382 | -2,558.789 | 2,363.22 | 16.616 | 6,908.66 | 20.656 | 25.827 | 27.552 | 666.763 | 2,064.901 | 8.269 | 12.617 | -9.869 | 132.602 | 2.23 | 111.361 | -2.803 | 364.229 | 23.073 | 694.011 | 69.53 | -988.552 | 423.606 | 448.713 | -114.814 | 684.303 | -18.673 | -2,981.254 | -253.566 | -4,437.855 | -46.87 | -129.386 | -23.044 | -273.778 | -147.248 | -1,846.743 | -93.098 | 1,874.629 | 228.693 | 0 | 385.034 | 485.418 | -148.064 | -142.3 | -72.387 | 2,047.177 | 11.494 | -1,671.921 | -21,120.047 | -8,441.733 | 84.068 | -1,560.152 | 210.636 | 351.231 | 76.544 | 318.071 | -1,177.373 | 69.118 | 104.667 | 0 | -59.811 | -145.18 | 91.167 |
| Bedrijfskosten
| 11,039.816 | 9,315.224 | 9,691.998 | 10,109.932 | 10,949.848 | -9,665.524 | 16,336.666 | 10,152.514 | 9,707.466 | 9,118.81 | 8,189.075 | 8,588.961 | 8,718.406 | 9,572.238 | 9,375.957 | 8,926.487 | 9,376.442 | 8,578.119 | 7,965.996 | 7,711.472 | 7,963.2 | 7,263.285 | 7,912.375 | 6,896.665 | 8,008.559 | 6,669.908 | 7,236.204 | 6,619.52 | 6,750.274 | 6,570.431 | 6,976.221 | 5,620.462 | 5,685.735 | 6,476.843 | 6,984.422 | 4,611.033 | 4,967.609 | 3,425.693 | 1,884.142 | 1,408.924 | 1,588.084 | 1,179.591 | 3,120.665 | 2,570.499 | 2,353.101 | 2,362.703 | 2,412.779 | 2,422.925 | 0 | 1,904.801 | 1,770.361 | 1,154.894 | 212.53 | 547.229 | 3,105.674 | 980.082 | 725.876 | 669.944 | 1,052.859 | 878.529 | 1,816.925 | 679.06 | 599.563 | 412.955 | 375.539 | 412.986 | 458.466 | 344.311 | 0 | 715.248 | 886.059 | 267.934 |
| Bedrijfsresultaat
| -126.646 | -180.923 | -2,186.561 | -1,916.245 | -4,560.639 | -362.144 | 4,223.131 | -372.831 | -1,650.094 | 220.528 | -278.353 | 802.051 | 196.784 | -1,211.235 | -1,475.179 | 68.134 | 228.729 | 535.897 | -839.744 | -930.026 | -1,386.584 | 33.087 | 6,066.805 | 17.93 | 2,363.681 | 705.723 | 372.607 | 1,883.267 | 958.679 | -230.734 | -984.812 | 56.958 | -350.822 | -722.706 | -1,467.727 | 8.978 | -1,202.962 | -326.8 | -1,957.974 | -1,263.014 | -1,226.186 | 59.041 | -2,304.09 | -2,353.297 | -1,679.906 | -1,846.411 | -1,625.297 | -1,777.432 | 0 | -1,650.655 | -1,554.075 | -1,002.351 | 100.836 | -525.417 | -3,630.078 | -947.853 | -303.428 | -614.744 | -861.427 | -660.672 | -1,761.649 | -271.112 | -299.34 | -270.3 | -132.914 | -277.957 | -287.946 | -217.364 | 0 | -687.322 | -894.006 | 141.92 |
| Bedrijfsresultaat ratio
| -0.005 | -0.007 | -0.089 | -0.08 | -0.143 | -0.015 | 0.182 | -0.018 | -0.076 | 0.011 | -0.016 | 0.046 | 0.009 | -0.067 | -0.1 | 0.004 | 0.013 | 0.034 | -0.068 | -0.075 | -0.084 | 0.003 | 0.181 | 0.001 | 0.127 | 0.057 | 0.029 | 0.128 | 0.061 | -0.02 | -0.095 | 0.005 | -0.036 | -0.076 | -0.158 | 0.001 | -0.177 | -0.053 | -1.005 | -0.922 | -0.182 | 0.005 | -0.458 | -0.955 | -0.568 | -0.744 | -0.385 | -0.662 | 0 | -0.635 | -0.904 | -0.55 | 0.032 | -0.333 | -8.469 | -2.644 | -0.098 | -1.526 | -1.244 | -0.74 | -0.797 | -0.352 | -0.231 | -0.256 | -0.043 | -0.368 | -0.501 | -0.287 | 0 | -0.571 | -0.149 | 0.089 |
| Totaal overige inkomsten en kosten netto
| -1,865.133 | 20,672.356 | -6,760.904 | -4,019.621 | -23,587.606 | -1,304.098 | -1,788.601 | -1,580.969 | -700.599 | -962.228 | -3,553.194 | 284.329 | -262.952 | 6,888.097 | -223.824 | 3,485.174 | 7,797.799 | 1,116.584 | 1,325.537 | -185.237 | -27,062.003 | -525.873 | -1,248.623 | -468.242 | -12,549.101 | -390.225 | -503.19 | -1,087.296 | -344.121 | 137.31 | -958.309 | -446.132 | -3,015.538 | -458.675 | 153.162 | -492.518 | -14,097.301 | -629.794 | -4,893.923 | -168.256 | -1,662.284 | -47.029 | -165.352 | -166.832 | -2,148.427 | -102.798 | 1,779.478 | 293.727 | 0 | -53.555 | -46.251 | -26.542 | -14.451 | -6.23 | -21.537 | 1,515.305 | -2,002.33 | -20,889.523 | -9,031.549 | 82.585 | -7,262.032 | 255.448 | 312.015 | 312.014 | 219.258 | -1,219.61 | 2,007.629 | 110.915 | 0 | -181.49 | -400.226 | -74.481 |
| Inkomen voor belasting
| -1,991.779 | 20,491.433 | -8,947.466 | -5,223.027 | -23,061.97 | -1,666.243 | 2,440.073 | -2,062.756 | -3,694.948 | -741.7 | -3,054.842 | 88.457 | -2,827.886 | 5,676.863 | -1,699.002 | 3,553.308 | 8,026.529 | 1,652.481 | 882.63 | -1,115.264 | -28,588.907 | -492.786 | 4,818.182 | -450.312 | -10,219.341 | 315.498 | 411.631 | 1,926.379 | 1,814.19 | -93.424 | -1,943.121 | 344.139 | -3,450.714 | -1,181.38 | -1,225.179 | -483.54 | -15,300.263 | -956.593 | -6,851.897 | -1,431.27 | -2,888.47 | 12.011 | -2,469.442 | -2,582.952 | -3,828.333 | -1,949.209 | 154.181 | -1,483.705 | 0 | -1,625.627 | -1,543.809 | -1,028.893 | 86.385 | -531.647 | -3,651.615 | 567.452 | -2,305.758 | -21,504.267 | -9,892.976 | -578.087 | -9,023.681 | -15.664 | 12.675 | 41.714 | 86.344 | -1,497.567 | 1,719.683 | -106.449 | 0 | -868.812 | -1,294.232 | 67.439 |
| Inkomen voor belasting ratio
| -0.08 | 0.767 | -0.363 | -0.217 | -0.721 | -0.069 | 0.105 | -0.101 | -0.171 | -0.038 | -0.171 | 0.005 | -0.131 | 0.314 | -0.116 | 0.205 | 0.471 | 0.104 | 0.071 | -0.09 | -1.739 | -0.038 | 0.144 | -0.036 | -0.55 | 0.025 | 0.032 | 0.131 | 0.115 | -0.008 | -0.187 | 0.029 | -0.35 | -0.123 | -0.132 | -0.058 | -2.253 | -0.154 | -3.518 | -1.045 | -0.43 | 0.001 | -0.491 | -1.048 | -1.295 | -0.786 | 0.037 | -0.553 | 0 | -0.626 | -0.898 | -0.565 | 0.028 | -0.337 | -8.519 | 1.583 | -0.744 | -53.388 | -14.29 | -0.648 | -4.081 | -0.02 | 0.01 | 0.04 | 0.028 | -1.985 | 2.995 | -0.141 | 0 | -0.721 | -0.215 | 0.042 |
| Belastingkosten
| 702.664 | 19.579 | 133.522 | -103.286 | 838.608 | -6.495 | 9.184 | 33.727 | 16.459 | -24.159 | 27.374 | -14.643 | -150.286 | -188.019 | 192.251 | -238.962 | 232.501 | -0.899 | 122.537 | -4.186 | -40.645 | 2.897 | 195.85 | 33.395 | 241.031 | 4.603 | 295.481 | -1.685 | 191.782 | 2.55 | 219.047 | 80.09 | 210.713 | 1.1 | 284.513 | 15.34 | -44.662 | 37.411 | 1.801 | 8.224 | 9.445 | -22.545 | 19.121 | -118.434 | -1,877.267 | -86.511 | 0 | 337.185 | 0 | 0.001 | 14.688 | 0 | 20.55 | 0 | -0.001 | 106.416 | -1,934.865 | -20,773.238 | -8,919.652 | 127.844 | -3,141.248 | 454.659 | 341.406 | 81.076 | 426.322 | -1,173.732 | 92.404 | 104.778 | 0 | -41.701 | -232.967 | 103.649 |
| Nettowinst
| -2,667.471 | 20,502.709 | -9,052.155 | -5,803.584 | -28,961.747 | -1,623.651 | 2,464.965 | -2,096.483 | -3,711.407 | -717.54 | -3,082.216 | 103.1 | -2,597.848 | 5,910.898 | -1,846.37 | 3,837.49 | 7,888.842 | 1,688.15 | 801.548 | -1,072.18 | -28,548.262 | -495.683 | 4,622.332 | -483.707 | -10,460.373 | 310.895 | -10.32 | 1,834.397 | 1,553.022 | -189.09 | -2,151.797 | 276.426 | -3,148.435 | -1,118.481 | -1,405.84 | -443.2 | -14,448.499 | -761.316 | -6,853.698 | -1,439.495 | -2,897.915 | 12.011 | -2,488.564 | -2,582.952 | -3,836.197 | -1,949.209 | 154.181 | -1,483.705 | 0 | -1,625.627 | -1,543.809 | -1,028.893 | 86.385 | -531.647 | -3,651.615 | 567.452 | -2,305.758 | -21,504.267 | -9,892.976 | -578.087 | -9,023.681 | -15.664 | 12.675 | 41.714 | 86.344 | -1,497.567 | 1,719.683 | -106.449 | 0 | -868.812 | -1,294.232 | 67.439 |
| Nettowinstmarge
| -0.106 | 0.767 | -0.367 | -0.241 | -0.905 | -0.067 | 0.106 | -0.102 | -0.172 | -0.037 | -0.172 | 0.006 | -0.12 | 0.327 | -0.126 | 0.222 | 0.463 | 0.106 | 0.065 | -0.086 | -1.736 | -0.038 | 0.138 | -0.039 | -0.563 | 0.025 | -0.001 | 0.125 | 0.098 | -0.016 | -0.207 | 0.024 | -0.32 | -0.117 | -0.151 | -0.053 | -2.128 | -0.123 | -3.519 | -1.051 | -0.431 | 0.001 | -0.495 | -1.048 | -1.298 | -0.786 | 0.037 | -0.553 | 0 | -0.626 | -0.898 | -0.565 | 0.028 | -0.337 | -8.519 | 1.583 | -0.744 | -53.388 | -14.29 | -0.648 | -4.081 | -0.02 | 0.01 | 0.04 | 0.028 | -1.985 | 2.995 | -0.141 | 0 | -0.721 | -0.215 | 0.042 |
| WPA (Winst Per Aandeel)
| -23.16 | 178 | -78 | -50.34 | -249.93 | -14.19 | 21.56 | -18.81 | -33.91 | -6.58 | -28.4 | 0.95 | -32.27 | 55 | -17.28 | 38 | 11.43 | 17 | 8 | -11 | -345.56 | -6 | 52 | -6 | -134.58 | 4 | -0.12 | 21 | 17.8 | -2 | -25 | 3 | -40.5 | -14 | -18 | -6 | -205.73 | -11 | -113 | -24 | -48.81 | 0.2 | -42 | -46 | -78.72 | -40 | 3 | -32 | -103 | -37 | -36 | -24.34 | 2.35 | -14.48 | -99.45 | 23 | -84.28 | -786 | -384 | -23 | -995.46 | -1.73 | 1 | 4.89 | 21.62 | -375.03 | 861 | -53.3 | -36.91 | -209.09 | -311.7 | 16.26 |
| Verwaterde WPA
| -23.16 | 178 | -78 | -50.34 | -249.93 | -14.19 | 21.56 | -18.81 | -33.91 | -6.33 | -28.4 | 0.95 | -32.27 | 55 | -17 | 38 | 11.43 | 17 | 8 | -11 | -345.56 | -6 | 52 | -6 | -134.58 | 4 | -0.12 | 21 | 17.8 | -2 | -25 | 3 | -40.5 | -14 | -18 | -6 | -205.73 | -11 | -113 | -24 | -48.81 | 0.2 | -42 | -46 | -78.72 | -40 | 3 | -32 | -103 | -37 | -36 | -24.34 | 2.35 | -14.48 | -99.45 | 23 | -84.28 | -786 | -384 | -23 | -995.46 | -1.73 | 1 | 4.89 | 21.62 | -373.18 | 857 | -53.3 | -36.91 | -152.87 | -311.7 | 16.26 |
| EBITDA
| -624.675 | 9,134.301 | -2,191.672 | -4,321.444 | -22,367.236 | 56.711 | 4,687.807 | -197.462 | -1,188.779 | 567.465 | -302.9 | -2,338.471 | -2,664.088 | -924.58 | -1,202.883 | 328.49 | 490.261 | 906.723 | -262.167 | -247.785 | -3,966.214 | 683.146 | 6,707.224 | 661.116 | -9,228.371 | 1,218.708 | 896.299 | 2,420.644 | 2,046.959 | 297.446 | -216.831 | -64.122 | -2,726.333 | -280.244 | -1,010.729 | 423.187 | -3,606.339 | -196.153 | -1,843.3 | -1,193.075 | -1,175.048 | 190.251 | -2,151.613 | -2,487.237 | -3,708.088 | -1,865.262 | -1,564.112 | -1,381.008 | 0 | -1,572.072 | -1,469.215 | -983.928 | 115.838 | -500.888 | -3,630.077 | -802.953 | -2,061.808 | -21,318.446 | -9,707.128 | -478.299 | -8,550.937 | 10.085 | 294.797 | -179.718 | 294.524 | -1,477.198 | -164.245 | -71.225 | 0 | -695.209 | -1,077.784 | 256.464 |
| EBITDA ratio
| -0.025 | 0.342 | -0.089 | -0.179 | -0.699 | 0.002 | 0.203 | -0.01 | -0.055 | 0.029 | -0.017 | -0.133 | -0.123 | -0.051 | -0.082 | 0.019 | 0.029 | 0.057 | -0.021 | -0.02 | -0.241 | 0.053 | 0.2 | 0.053 | -0.497 | 0.098 | 0.069 | 0.165 | 0.13 | 0.026 | -0.021 | -0.005 | -0.277 | -0.029 | -0.109 | 0.051 | -0.531 | -0.032 | -0.947 | -0.871 | -0.175 | 0.016 | -0.428 | -1.009 | -1.255 | -0.752 | -0.371 | -0.514 | 0 | -0.605 | -0.854 | -0.54 | 0.037 | -0.318 | -8.469 | -2.24 | -0.665 | -52.927 | -14.022 | -0.536 | -3.867 | 0.013 | 0.227 | -0.17 | 0.095 | -1.958 | -0.286 | -0.094 | 0 | -0.577 | -0.179 | 0.161 |