KuangChi Science Limited
HKEX:0439.HK
2 (HKD) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
2024 Q2 | 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 Q2 | 2014 Q1 | 2013 Q4 | 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 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 32.028 | 49.678 | 24.839 | 33.461 | 16.731 | 21.592 | 10.796 | 30.931 | 15.466 | 99.16 | 49.986 | 14.812 | 7.001 | 38.099 | 19.05 | 61.379 | 30.69 | 25.57 | 13.152 | 35.252 | 17.626 | 15.206 | 39.602 | 45.535 | 45.535 | 57.729 | 57.729 | 95.368 | 95.368 | 76.548 | 72.623 | 155.996 | 155.996 | 74.478 | 149.147 | 27.769 | 27.769 | 88.458 | 17.982 | 17.982 | 26.601 | 17.902 | 17.902 | 22.688 | 22.688 | 0 | 0 | 21.842 | 21.842 | 21.842 | 21.842 | 41.732 | 41.732 | 41.732 | 41.732 | 17.529 | 17.529 | 17.529 | 17.529 | 41.83 | 41.83 | 41.83 | 41.83 | 64.728 | 64.728 | 64.728 | 64.728 | 66.794 | 66.794 | 66.794 | 66.794 | 77.835 | 77.835 | 77.835 | 77.835 | 95.618 | 95.618 | 95.618 | 95.618 | 92.644 | 92.644 | 92.644 | 92.644 | 80.531 | 80.531 | 80.531 | 80.531 | 76.319 | 76.319 | 76.319 | 76.319 | 81.656 | 81.656 | 81.656 | 81.656 | 144.964 | 144.964 | 144.964 | 144.964 |
Kosten van de omzet
| 24.489 | 39.749 | 19.838 | 28.864 | 14.394 | 17.218 | 8.572 | 24.637 | 12.277 | 64.459 | 32.182 | 7.92 | 3.939 | 19.887 | 8.668 | 46.007 | 21.784 | 21.054 | 9.469 | 34.998 | 16.217 | 12.752 | 34.891 | 42.38 | 42.38 | 49.298 | 49.298 | 38.978 | 38.978 | 44.138 | 23.012 | 57.858 | 57.858 | 23.899 | 47.438 | 17.47 | 17.47 | 32.168 | 14.539 | 14.539 | 21.802 | 15.767 | 15.767 | 16.596 | 16.596 | 0 | 0 | 21.511 | 21.511 | 21.511 | 21.511 | 41.31 | 41.31 | 41.31 | 41.31 | 22.863 | 22.863 | 22.863 | 22.863 | 38.31 | 38.31 | 38.31 | 38.31 | 60.228 | 60.228 | 60.228 | 60.228 | 58.578 | 58.578 | 58.578 | 58.578 | 66.237 | 66.237 | 66.237 | 66.237 | 81.042 | 81.042 | 81.042 | 81.042 | 77.32 | 77.32 | 77.32 | 77.32 | 66.425 | 66.425 | 66.425 | 66.425 | 65.103 | 65.103 | 65.103 | 65.103 | 63.55 | 63.55 | 63.55 | 63.55 | 117.871 | 117.871 | 117.871 | 117.871 |
Brutowinst
| 7.539 | 9.929 | 5.002 | 4.597 | 2.337 | 4.374 | 2.225 | 6.294 | 3.189 | 34.701 | 17.804 | 6.892 | 3.062 | 18.212 | 10.382 | 15.372 | 8.906 | 4.516 | 3.683 | 0.254 | 1.41 | 2.453 | 4.711 | 3.156 | 3.156 | 8.431 | 8.431 | 56.39 | 56.39 | 32.41 | 49.612 | 98.139 | 98.139 | 50.58 | 101.71 | 10.299 | 10.299 | 56.29 | 3.443 | 3.443 | 4.799 | 2.135 | 2.135 | 6.092 | 6.092 | 0 | 0 | 0.33 | 0.33 | 0.33 | 0.33 | 0.422 | 0.422 | 0.422 | 0.422 | -5.334 | -5.334 | -5.334 | -5.334 | 3.52 | 3.52 | 3.52 | 3.52 | 4.499 | 4.499 | 4.499 | 4.499 | 8.216 | 8.216 | 8.216 | 8.216 | 11.598 | 11.598 | 11.598 | 11.598 | 14.575 | 14.575 | 14.575 | 14.575 | 15.324 | 15.324 | 15.324 | 15.324 | 14.105 | 14.105 | 14.105 | 14.105 | 11.217 | 11.217 | 11.217 | 11.217 | 18.106 | 18.106 | 18.106 | 18.106 | 27.093 | 27.093 | 27.093 | 27.093 |
Brutowinstmarge
| 0.235 | 0.2 | 0.201 | 0.137 | 0.14 | 0.203 | 0.206 | 0.203 | 0.206 | 0.35 | 0.356 | 0.465 | 0.437 | 0.478 | 0.545 | 0.25 | 0.29 | 0.177 | 0.28 | 0.007 | 0.08 | 0.161 | 0.119 | 0.069 | 0.069 | 0.146 | 0.146 | 0.591 | 0.591 | 0.423 | 0.683 | 0.629 | 0.629 | 0.679 | 0.682 | 0.371 | 0.371 | 0.636 | 0.191 | 0.191 | 0.18 | 0.119 | 0.119 | 0.268 | 0.268 | 0 | 0 | 0.015 | 0.015 | 0.015 | 0.015 | 0.01 | 0.01 | 0.01 | 0.01 | -0.304 | -0.304 | -0.304 | -0.304 | 0.084 | 0.084 | 0.084 | 0.084 | 0.07 | 0.07 | 0.07 | 0.07 | 0.123 | 0.123 | 0.123 | 0.123 | 0.149 | 0.149 | 0.149 | 0.149 | 0.152 | 0.152 | 0.152 | 0.152 | 0.165 | 0.165 | 0.165 | 0.165 | 0.175 | 0.175 | 0.175 | 0.175 | 0.147 | 0.147 | 0.147 | 0.147 | 0.222 | 0.222 | 0.222 | 0.222 | 0.187 | 0.187 | 0.187 | 0.187 |
Onderzoek- en ontwikkelingskosten
| 3.904 | 4.39 | 2.232 | 2.116 | 1.096 | 7.815 | 3.945 | 3.404 | 1.744 | 10.209 | 5.152 | 7.871 | 3.957 | 25.484 | 14.018 | 11.243 | 6.842 | 55.323 | 28.041 | 34.789 | 18.677 | 23.789 | 37.645 | 47.494 | 47.494 | 50.652 | 68.725 | 111.914 | 111.914 | 63.818 | 27.507 | 24.883 | 24.883 | 70.341 | 11.387 | 14.532 | 14.532 | 18.142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 6.514 | 6.514 | 4.31 | 4.31 | 9.1 | 9.1 | 6.736 | 6.736 | 17.635 | 17.635 | 6.684 | 6.684 | 5.814 | 5.814 | 12.142 | 12.142 | 22.087 | 21.612 | 17.031 | 17.031 | 19.44 | 28.53 | 34.613 | 34.613 | 7.074 | 65.702 | 31.106 | 31.106 | 48.975 | 34.225 | 27.894 | 27.894 | 9.773 | 77.859 | 19.836 | 19.836 | 44.662 | 5.342 | 5.342 | 3.931 | 3.163 | 3.163 | 3.173 | 3.173 | 3.736 | 3.046 | 1.578 | 1.578 | 1.578 | 1.578 | 2.674 | 2.674 | 2.674 | 2.674 | 11.381 | 11.381 | 11.381 | 11.381 | 11.774 | 11.774 | 11.774 | 11.774 | 14.976 | 14.976 | 14.976 | 14.976 | 10.515 | 10.515 | 10.515 | 10.515 | 10.118 | 10.118 | 10.118 | 10.118 | 10.192 | 10.192 | 10.192 | 10.192 | 11.63 | 11.63 | 11.63 | 11.63 | 11.508 | 11.508 | 11.508 | 11.508 | 13.57 | 13.57 | 13.57 | 13.57 | 18.34 | 18.34 | 18.34 | 18.34 | 32.783 | 32.783 | 32.783 | 32.783 |
Verkoop- en marketingkosten
| 0 | 0.926 | 0.926 | 0.665 | 0.665 | 4.697 | 4.697 | 6.743 | 6.743 | 13.211 | 13.211 | 4.537 | 4.537 | 5.469 | 5.469 | 4.303 | 4.303 | 5.661 | 5.72 | 6.091 | 6.091 | 5.891 | 11.047 | 10.963 | 10.963 | 13.634 | 15.268 | 12.201 | 12.201 | 13.735 | 9.994 | 11.323 | 11.323 | 17.415 | 4.278 | 5.186 | 5.186 | 5.658 | 0.727 | 0.727 | 1.844 | 0.736 | 0.736 | 0.695 | 0.695 | -0.253 | 0.253 | -0.202 | -0.202 | -0.202 | -0.202 | -0.229 | -0.229 | -0.229 | -0.229 | 1.075 | 1.075 | 1.075 | 1.075 | 2.68 | 2.68 | 2.68 | 2.68 | 5.532 | 5.532 | 5.532 | 5.532 | 3.432 | 3.432 | 3.432 | 3.432 | 3.614 | 3.614 | 3.614 | 3.614 | 3.011 | 3.011 | 3.011 | 3.011 | 2.945 | 2.945 | 2.945 | 2.945 | -1.065 | -1.065 | -1.065 | -1.065 | -1.068 | -1.068 | -1.068 | -1.068 | 2.674 | 2.674 | 2.674 | 2.674 | 12.312 | 12.312 | 12.312 | 12.312 |
Verkoop-, algemene en administratieve kosten
| 20.219 | 21.941 | 10.37 | 10.543 | 5.245 | 29.32 | 14.66 | 28.681 | 14.341 | 72.294 | 36.14 | 19.056 | 9.535 | 61.188 | 30.594 | 5.139 | 2.57 | 87.927 | 50.206 | 35.207 | 17.604 | 25.33 | 39.578 | 45.576 | 45.576 | 43.56 | 82.112 | 43.307 | 43.307 | 62.709 | 44.219 | 39.216 | 39.216 | 7.643 | 82.137 | 25.021 | 25.021 | 50.319 | 6.069 | 6.069 | 5.775 | 3.899 | 3.899 | 3.868 | 3.868 | 3.483 | 3.299 | 1.376 | 1.376 | 1.376 | 1.376 | 2.445 | 2.445 | 2.445 | 2.445 | 12.456 | 12.456 | 12.456 | 12.456 | 14.454 | 14.454 | 14.454 | 14.454 | 20.508 | 20.508 | 20.508 | 20.508 | 13.947 | 13.947 | 13.947 | 13.947 | 13.732 | 13.732 | 13.732 | 13.732 | 13.203 | 13.203 | 13.203 | 13.203 | 14.575 | 14.575 | 14.575 | 14.575 | 10.443 | 10.443 | 10.443 | 10.443 | 12.502 | 12.502 | 12.502 | 12.502 | 21.014 | 21.014 | 21.014 | 21.014 | 45.095 | 45.095 | 45.095 | 45.095 |
Overige kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.471 | -2.235 | -2.235 | -2.235 | -2.235 | -1.367 | -1.367 | -1.367 | -1.367 | -17.558 | -17.558 | -17.558 | -17.558 | -8.86 | -8.86 | -8.86 | -8.86 | -19.238 | -19.238 | -19.238 | -19.238 | 0 | 0 | 0 | -0.131 | -0.131 | -3.193 | -3.193 | -3.193 | -3.193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.857 | -1.857 | -1.857 | -1.857 | 1.147 | 1.147 | 1.147 | 1.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 24.123 | 26.331 | 4.755 | 12.659 | 7.376 | 37.135 | 22.036 | 32.085 | 22.897 | 82.503 | 31.473 | 26.927 | 10.942 | 86.672 | 32.984 | 16.382 | 8.912 | 142.779 | 92.684 | 69.996 | 39.413 | 46.884 | 75.856 | 91.585 | 91.585 | 40.302 | 211.275 | 166.537 | 166.537 | 108.97 | 62.866 | 60.93 | 60.93 | 31.596 | 67.926 | 59.628 | 59.628 | 49.223 | 14.694 | 14.694 | 24.769 | 2.482 | 2.482 | 3.577 | 3.577 | 2.156 | 2.648 | 1.376 | 1.376 | 1.376 | 1.376 | 2.445 | 2.445 | 2.445 | 2.445 | 10.599 | 10.599 | 10.599 | 10.599 | 15.601 | 15.601 | 15.601 | 15.601 | 20.508 | 20.508 | 20.508 | 20.508 | 13.947 | 13.947 | 13.947 | 13.947 | 13.732 | 13.732 | 13.732 | 13.732 | 13.203 | 13.203 | 13.203 | 13.203 | 14.575 | 14.575 | 14.575 | 14.575 | 10.443 | 10.443 | 10.443 | 10.443 | 12.502 | 12.502 | 12.502 | 12.502 | 21.014 | 21.014 | 21.014 | 21.014 | 45.095 | 45.095 | 45.095 | 45.095 |
Bedrijfsresultaat
| -16.584 | -16.402 | -6.611 | -8.062 | -3.558 | -32.761 | -14.576 | -25.791 | -12.157 | -47.802 | -13.883 | -20.035 | -9.225 | -68.46 | -30.078 | -1.01 | 0.042 | -138.263 | -72.943 | -69.742 | -31.934 | -67.953 | -107.616 | -89.154 | -89.154 | 8.033 | -129.083 | -64.473 | -64.473 | 46.673 | 202.218 | 34.04 | 34.04 | 20.37 | 8.209 | -29.254 | -29.254 | 13.412 | -2.627 | -2.627 | -1.313 | -0.951 | -0.951 | 2.383 | 2.383 | -3.483 | -3.299 | -1.091 | -1.091 | -1.091 | -1.091 | 5.369 | 5.369 | 5.369 | 5.369 | -24.797 | -24.797 | -24.797 | -24.797 | -10.344 | -10.344 | -10.344 | -10.344 | -14.928 | -14.928 | -14.928 | -14.928 | -5.941 | -5.941 | -5.941 | -5.941 | 0.888 | 0.888 | 0.888 | 0.888 | 0.929 | 0.929 | 0.929 | 0.929 | 0.443 | 0.443 | 0.443 | 0.443 | 3.662 | 3.662 | 3.662 | 3.662 | -1.285 | -1.285 | -1.285 | -1.285 | -2.908 | -2.908 | -2.908 | -2.908 | -18.002 | -18.002 | -18.002 | -18.002 |
Bedrijfsresultaat ratio
| -0.518 | -0.33 | -0.266 | -0.241 | -0.213 | -1.517 | -1.35 | -0.834 | -0.786 | -0.482 | -0.278 | -1.353 | -1.318 | -1.797 | -1.579 | -0.016 | 0.001 | -5.407 | -5.546 | -1.978 | -1.812 | -4.469 | -2.717 | -1.958 | -1.958 | 0.139 | -2.236 | -0.676 | -0.676 | 0.61 | 2.784 | 0.218 | 0.218 | 0.274 | 0.055 | -1.053 | -1.053 | 0.152 | -0.146 | -0.146 | -0.049 | -0.053 | -0.053 | 0.105 | 0.105 | 0 | 0 | -0.05 | -0.05 | -0.05 | -0.05 | 0.129 | 0.129 | 0.129 | 0.129 | -1.415 | -1.415 | -1.415 | -1.415 | -0.247 | -0.247 | -0.247 | -0.247 | -0.231 | -0.231 | -0.231 | -0.231 | -0.089 | -0.089 | -0.089 | -0.089 | 0.011 | 0.011 | 0.011 | 0.011 | 0.01 | 0.01 | 0.01 | 0.01 | 0.005 | 0.005 | 0.005 | 0.005 | 0.045 | 0.045 | 0.045 | 0.045 | -0.017 | -0.017 | -0.017 | -0.017 | -0.036 | -0.036 | -0.036 | -0.036 | -0.124 | -0.124 | -0.124 | -0.124 |
Totaal overige inkomsten en kosten netto
| 18.926 | 18.206 | 7.513 | -1.037 | -0.992 | 3.32 | -0.145 | -12.68 | -7.079 | 21.473 | 0.719 | 5.756 | 2.085 | 2.028 | -3.138 | -9.776 | -5.435 | -52.157 | -21.07 | -17.523 | -11.699 | -5.325 | 0.118 | -1.437 | -1.437 | 38.533 | -75.21 | 285.072 | 285.072 | -38.52 | -17.852 | 6.445 | 6.445 | 54.055 | 33.011 | -7.078 | -7.078 | -10.968 | -8.404 | -8.404 | -18.617 | 0.154 | 0.154 | 0.154 | 0.154 | 1.349 | 1.165 | -0.001 | -0.001 | -0.001 | -0.001 | -8.34 | -8.34 | -8.34 | -8.34 | -0.09 | -0.09 | -0.09 | -0.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.633 | -0.633 | -0.633 | -0.633 | -6.886 | -6.886 | -6.886 | -6.886 | -9.768 | -9.768 | -9.768 | -9.768 | -10.569 | -10.569 | -10.569 | -10.569 |
Inkomen voor belasting
| 2.342 | 1.804 | 0.902 | -9.099 | -4.55 | -29.441 | -14.721 | -38.471 | -19.236 | -26.329 | -13.165 | -14.279 | -7.14 | -66.432 | -33.216 | -10.786 | -5.393 | -190.42 | -94.013 | -87.265 | -43.633 | -73.279 | -107.499 | -90.591 | -90.591 | 46.566 | -204.293 | 220.599 | 220.599 | 8.153 | 184.366 | 40.484 | 40.484 | 74.425 | 41.22 | -36.332 | -36.332 | 2.444 | -11.03 | -11.03 | -19.929 | -0.797 | -0.797 | 2.537 | 2.537 | -2.135 | -2.135 | -1.092 | -1.092 | -1.092 | -1.092 | -2.972 | -2.972 | -2.972 | -2.972 | -24.887 | -24.887 | -24.887 | -24.887 | -10.344 | -10.344 | -10.344 | -10.344 | -14.928 | -14.928 | -14.928 | -14.928 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.443 | 0.443 | 0.443 | 0.443 | 3.029 | 3.029 | 3.029 | 3.029 | -8.172 | -8.172 | -8.172 | -8.172 | -12.675 | -12.675 | -12.675 | -12.675 | -28.57 | -28.57 | -28.57 | -28.57 |
Inkomen voor belasting ratio
| 0.073 | 0.036 | 0.036 | -0.272 | -0.272 | -1.364 | -1.364 | -1.244 | -1.244 | -0.266 | -0.263 | -0.964 | -1.02 | -1.744 | -1.744 | -0.176 | -0.176 | -7.447 | -7.148 | -2.475 | -2.475 | -4.819 | -2.715 | -1.989 | -1.989 | 0.807 | -3.539 | 2.313 | 2.313 | 0.107 | 2.539 | 0.26 | 0.26 | 0.999 | 0.276 | -1.308 | -1.308 | 0.028 | -0.613 | -0.613 | -0.749 | -0.044 | -0.044 | 0.112 | 0.112 | 0 | 0 | -0.05 | -0.05 | -0.05 | -0.05 | -0.071 | -0.071 | -0.071 | -0.071 | -1.42 | -1.42 | -1.42 | -1.42 | -0.247 | -0.247 | -0.247 | -0.247 | -0.231 | -0.231 | -0.231 | -0.231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.005 | 0.005 | 0.005 | 0.038 | 0.038 | 0.038 | 0.038 | -0.107 | -0.107 | -0.107 | -0.107 | -0.155 | -0.155 | -0.155 | -0.155 | -0.197 | -0.197 | -0.197 | -0.197 |
Belastingkosten
| 7.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.577 | 0.289 | 0.636 | 0.318 | -0.975 | 0.488 | 0.975 | 0.488 | 5.656 | 0.863 | 0.172 | 0.172 | 3.825 | 3.825 | 45.788 | 45.788 | 24.806 | 35.108 | 8.088 | 8.088 | 7.288 | 7.288 | 0.093 | 0.093 | 3.69 | 0.037 | 0.037 | 0.039 | 0.036 | 0.036 | 0.588 | 0.588 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0.019 | 0.019 | 0.019 | 0.019 | 0.558 | 0.558 | 0.558 | 0.558 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.009 | -0.009 | -0.009 | -0.009 | 0.018 | 0.018 | 0.018 | 0.018 | 0.052 | 0.052 | 0.052 | 0.052 | 0.043 | 0.043 | 0.043 | 0.043 |
Nettowinst
| -5.226 | 1.804 | 0.902 | -9.099 | -4.55 | -29.441 | -14.721 | -38.471 | -19.236 | -26.329 | -13.165 | -14.279 | -7.14 | -66.878 | -32.951 | -11.448 | -5.627 | -202.777 | -92.288 | -91.659 | -45.286 | -78.934 | -108.362 | -81.434 | -81.434 | 61.062 | -189.796 | 222.822 | 222.822 | -16.653 | 149.259 | 52.765 | 52.765 | 80.758 | 47.553 | -32.547 | -32.547 | -1.246 | -11.067 | -11.067 | -19.968 | -0.833 | -0.833 | 1.949 | 1.949 | -2.135 | -2.135 | -1.093 | -1.093 | -1.093 | -1.093 | -2.972 | -2.972 | -2.972 | -2.972 | -24.906 | -24.906 | -24.906 | -24.906 | -10.902 | -10.902 | -10.902 | -10.902 | -14.928 | -14.928 | -14.928 | -14.928 | -5.941 | -5.941 | -5.941 | -5.941 | 0.888 | 0.888 | 0.888 | 0.888 | 0.929 | 0.929 | 0.929 | 0.929 | 0.443 | 0.443 | 0.443 | 0.443 | 3.038 | 3.038 | 3.038 | 3.038 | -8.189 | -8.189 | -8.189 | -8.189 | -12.727 | -12.727 | -12.727 | -12.727 | -28.613 | -28.613 | -28.613 | -28.613 |
Nettowinstmarge
| -0.163 | 0.036 | 0.036 | -0.272 | -0.272 | -1.364 | -1.364 | -1.244 | -1.244 | -0.266 | -0.263 | -0.964 | -1.02 | -1.755 | -1.73 | -0.187 | -0.183 | -7.93 | -7.017 | -2.6 | -2.569 | -5.191 | -2.736 | -1.788 | -1.788 | 1.058 | -3.288 | 2.336 | 2.336 | -0.218 | 2.055 | 0.338 | 0.338 | 1.084 | 0.319 | -1.172 | -1.172 | -0.014 | -0.615 | -0.615 | -0.751 | -0.047 | -0.047 | 0.086 | 0.086 | 0 | 0 | -0.05 | -0.05 | -0.05 | -0.05 | -0.071 | -0.071 | -0.071 | -0.071 | -1.421 | -1.421 | -1.421 | -1.421 | -0.261 | -0.261 | -0.261 | -0.261 | -0.231 | -0.231 | -0.231 | -0.231 | -0.089 | -0.089 | -0.089 | -0.089 | 0.011 | 0.011 | 0.011 | 0.011 | 0.01 | 0.01 | 0.01 | 0.01 | 0.005 | 0.005 | 0.005 | 0.005 | 0.038 | 0.038 | 0.038 | 0.038 | -0.107 | -0.107 | -0.107 | -0.107 | -0.156 | -0.156 | -0.156 | -0.156 | -0.197 | -0.197 | -0.197 | -0.197 |
WPA (Winst Per Aandeel)
| -0.009 | 0.003 | 0.002 | -0.015 | -0.008 | -0.048 | -0.024 | -0.063 | -0.031 | -0.043 | -0.022 | -0.023 | -0.012 | -0.11 | -0.054 | -0.019 | -0.009 | -0.33 | -0.15 | -0.15 | -0.074 | -0.13 | -0.18 | -0.13 | -0.13 | 0.099 | -0.32 | 0.37 | 0.37 | -0.027 | 0.25 | 0.092 | 0.1 | 0.14 | 0.13 | -0.083 | -0.083 | -0.003 | -0.076 | -0.076 | -0.14 | -0.007 | -0.007 | 0.019 | 0.019 | -0.022 | -0.022 | -0.011 | -0.011 | -0.011 | -0.011 | -0.03 | -0.03 | -0.03 | -0.03 | -0.26 | -0.26 | -0.26 | -0.26 | -0.14 | -0.14 | -0.14 | -0.14 | -0.28 | -0.28 | -0.28 | -0.28 | -0.23 | -0.23 | -0.23 | -0.23 | 0.035 | 0.035 | 0.035 | 0.035 | 0.056 | 0.056 | 0.056 | 0.056 | 0.027 | 0.027 | 0.027 | 0.027 | 0.2 | 0.2 | 0.2 | 0.2 | -0.53 | -0.53 | -0.53 | -0.53 | -0.79 | -0.79 | -0.79 | -0.79 | -1.78 | -1.78 | -1.78 | -1.78 |
Verwaterde WPA
| -0.009 | 0.003 | 0.002 | -0.015 | -0.007 | -0.048 | -0.024 | -0.063 | -0.031 | -0.043 | -0.021 | -0.023 | -0.012 | -0.11 | -0.054 | -0.019 | -0.009 | -0.33 | -0.15 | -0.15 | -0.074 | -0.13 | -0.18 | -0.13 | -0.13 | 0.099 | -0.31 | 0.37 | 0.37 | -0.027 | 0.24 | 0.086 | 0.086 | 0.14 | 0.058 | -0.083 | -0.083 | -0.002 | -0.076 | -0.076 | -0.14 | -0.007 | -0.007 | 0.019 | 0.019 | -0.022 | -0.022 | -0.011 | -0.011 | -0.011 | -0.011 | -0.03 | -0.03 | -0.03 | -0.03 | -0.26 | -0.26 | -0.26 | -0.26 | -0.14 | -0.14 | -0.14 | -0.14 | -0.28 | -0.28 | -0.28 | -0.28 | -0.23 | -0.23 | -0.23 | -0.23 | 0.035 | 0.035 | 0.035 | 0.035 | 0.056 | 0.056 | 0.056 | 0.056 | 0.027 | 0.027 | 0.027 | 0.027 | 0.2 | 0.2 | 0.2 | 0.2 | -0.53 | -0.53 | -0.53 | -0.53 | -0.79 | -0.79 | -0.79 | -0.79 | -1.78 | -1.78 | -1.78 | -1.78 |
EBITDA
| -15.449 | -15.177 | -4.228 | -6.631 | -3.504 | -30.937 | -11.959 | -21.62 | -11.957 | -44.346 | -10.936 | -12.366 | -8.303 | -60.582 | -27.867 | 10.299 | 2.297 | -122.843 | -67.921 | -58.653 | -29.319 | -61.326 | -102.987 | -84.997 | -84.997 | 29.002 | -103.893 | -59.619 | -59.619 | 61.345 | 208.961 | 36.066 | 36.066 | 25.43 | 13.223 | -26.6 | -26.6 | 17.486 | -1.439 | -1.439 | -0.04 | 0.142 | 0.142 | 3.576 | 3.576 | -3.355 | -3.171 | -1.076 | -1.076 | -1.076 | -1.076 | 5.429 | 5.429 | 5.429 | 5.429 | -23.608 | -23.608 | -23.608 | -23.608 | -8.029 | -8.029 | -8.029 | -8.029 | -12.505 | -12.505 | -12.505 | -12.505 | -3.506 | -3.506 | -3.506 | -3.506 | 3.749 | 3.749 | 3.749 | 3.749 | 3.854 | 3.854 | 3.854 | 3.854 | 3.03 | 3.03 | 3.03 | 3.03 | 3.029 | 3.029 | 3.029 | 3.029 | -8.174 | -8.174 | -8.174 | -8.174 | -12.739 | -12.739 | -12.739 | -12.739 | -28.052 | -28.052 | -28.052 | -28.052 |
EBITDA ratio
| -0.482 | -0.306 | -0.17 | -0.198 | -0.209 | -1.433 | -1.108 | -0.699 | -0.773 | -0.447 | -0.219 | -0.835 | -1.186 | -1.59 | -1.463 | 0.168 | 0.075 | -4.804 | -5.164 | -1.664 | -1.663 | -4.033 | -2.601 | -1.867 | -1.867 | 0.502 | -1.8 | -0.625 | -0.625 | 0.801 | 2.877 | 0.231 | 0.231 | 0.341 | 0.089 | -0.958 | -0.958 | 0.198 | -0.08 | -0.08 | -0.001 | 0.008 | 0.008 | 0.158 | 0.158 | 0 | 0 | -0.049 | -0.049 | -0.049 | -0.049 | 0.13 | 0.13 | 0.13 | 0.13 | -1.347 | -1.347 | -1.347 | -1.347 | -0.192 | -0.192 | -0.192 | -0.192 | -0.193 | -0.193 | -0.193 | -0.193 | -0.052 | -0.052 | -0.052 | -0.052 | 0.048 | 0.048 | 0.048 | 0.048 | 0.04 | 0.04 | 0.04 | 0.04 | 0.033 | 0.033 | 0.033 | 0.033 | 0.038 | 0.038 | 0.038 | 0.038 | -0.107 | -0.107 | -0.107 | -0.107 | -0.156 | -0.156 | -0.156 | -0.156 | -0.194 | -0.194 | -0.194 | -0.194 |