Digital Domain Holdings Limited
HKEX:0547.HK
0.455 (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 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 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 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 264.888 | 321.924 | 414.577 | 475.925 | 482.726 | 449.551 | 414.663 | 266.562 | 334.739 | 341.017 | 284.429 | 258.274 | 342.405 | 286.547 | 416.457 | 415.368 | 348.133 | 233.847 | 293.494 | 420.388 | 429.564 | 343.61 | 116.828 | 123.701 | 116.828 | 116.828 | 46.114 | 46.114 | 46.114 | 46.114 | 34.848 | 34.848 | 34.848 | 34.848 | 6.301 | 6.301 | 6.301 | 6.301 | 4.444 | 4.444 | 4.444 | 4.444 | 9.763 | 9.763 | 9.763 | 9.763 | 10.039 | 10.039 | 10.039 | 10.039 | 33.309 | 33.309 | 33.309 | 33.309 | 23.56 | 23.56 | 23.56 | 23.56 | 12.067 | 12.067 | 12.067 | 12.067 | 11.038 | 11.038 | 11.038 | 11.038 | 16.663 | 16.663 | 16.663 | 16.663 | 18.993 | 18.993 | 18.993 | 18.993 |
| Kosten van de omzet
| 226.377 | 273.564 | 342.746 | 329.664 | 412.125 | 389.442 | 350.807 | 228.723 | 307.848 | 296.942 | 227.832 | 246.468 | 301.255 | 265.248 | 355.978 | 353.348 | 285.806 | 218.721 | 224.401 | 336.203 | 364.34 | 284.993 | 99.528 | 113.12 | 99.528 | 99.528 | 41.927 | 41.927 | 41.927 | 41.927 | 31.374 | 31.374 | 31.374 | 31.374 | 4.943 | 4.943 | 4.943 | 4.943 | 1.714 | 1.714 | 1.714 | 1.714 | 13.48 | 13.48 | 13.48 | 13.48 | 5.652 | 5.652 | 5.652 | 5.652 | 16.312 | 16.312 | 16.312 | 16.312 | 9.653 | 9.653 | 9.653 | 9.653 | 6.766 | 6.766 | 6.766 | 6.766 | 8.418 | 8.418 | 8.418 | 8.418 | 10.218 | 10.218 | 10.218 | 10.218 | 13.193 | 13.193 | 13.193 | 13.193 |
| Brutowinst
| 38.511 | 48.36 | 71.831 | 146.261 | 70.601 | 60.109 | 63.856 | 37.839 | 26.891 | 44.075 | 56.597 | 11.806 | 41.15 | 21.299 | 60.479 | 62.02 | 62.327 | 15.126 | 69.093 | 84.185 | 65.224 | 58.617 | 17.3 | 10.581 | 17.3 | 17.3 | 4.187 | 4.187 | 4.187 | 4.187 | 3.473 | 3.473 | 3.473 | 3.473 | 1.358 | 1.358 | 1.358 | 1.358 | 2.731 | 2.731 | 2.731 | 2.731 | -3.717 | -3.717 | -3.717 | -3.717 | 4.387 | 4.387 | 4.387 | 4.387 | 16.997 | 16.997 | 16.997 | 16.997 | 13.908 | 13.908 | 13.908 | 13.908 | 5.301 | 5.301 | 5.301 | 5.301 | 2.62 | 2.62 | 2.62 | 2.62 | 6.446 | 6.446 | 6.446 | 6.446 | 5.801 | 5.801 | 5.801 | 5.801 |
| Brutowinstmarge
| 0.145 | 0.15 | 0.173 | 0.307 | 0.146 | 0.134 | 0.154 | 0.142 | 0.08 | 0.129 | 0.199 | 0.046 | 0.12 | 0.074 | 0.145 | 0.149 | 0.179 | 0.065 | 0.235 | 0.2 | 0.152 | 0.171 | 0.148 | 0.086 | 0.148 | 0.148 | 0.091 | 0.091 | 0.091 | 0.091 | 0.1 | 0.1 | 0.1 | 0.1 | 0.215 | 0.215 | 0.215 | 0.215 | 0.614 | 0.614 | 0.614 | 0.614 | -0.381 | -0.381 | -0.381 | -0.381 | 0.437 | 0.437 | 0.437 | 0.437 | 0.51 | 0.51 | 0.51 | 0.51 | 0.59 | 0.59 | 0.59 | 0.59 | 0.439 | 0.439 | 0.439 | 0.439 | 0.237 | 0.237 | 0.237 | 0.237 | 0.387 | 0.387 | 0.387 | 0.387 | 0.305 | 0.305 | 0.305 | 0.305 |
| Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.357 | 0 | 4.061 | 0 | 6.516 | 0 | 3.631 | 0 | 0.031 | 0 | 3.046 | 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
| 164.669 | 94.906 | 339.464 | 225.512 | 175.782 | 165.853 | 182.56 | 183.904 | 219.145 | 0 | 245.659 | 278.589 | 259.512 | 325.042 | 254.471 | 300.041 | 203.088 | 133.864 | 117.614 | 107.935 | 97.828 | 175.45 | 48.226 | 17.454 | 48.226 | 48.226 | 5.581 | 5.581 | 5.581 | 5.581 | 5.356 | 5.356 | 5.356 | 5.356 | 5.612 | 5.612 | 5.612 | 5.612 | 13.06 | 13.06 | 13.06 | 13.06 | 16.812 | 16.812 | 16.812 | 16.812 | 14.461 | 14.461 | 14.461 | 14.461 | 14.7 | 14.7 | 14.7 | 14.7 | 9.902 | 9.902 | 9.902 | 9.902 | 28.598 | 28.598 | 28.598 | 28.598 | 13.051 | 13.051 | 13.051 | 13.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Verkoop- en marketingkosten
| 1.767 | 4.986 | 1.819 | 7.067 | 1.794 | 5.35 | 2.719 | 27.596 | 0.639 | 0 | 10.238 | 10.078 | 12.803 | 24.517 | 8.188 | 70.173 | 9.542 | 9.624 | 19.034 | 14.528 | 8.241 | 8.22 | 2.056 | 0.003 | 2.056 | 2.056 | 0.012 | 0.012 | 0.012 | 0.012 | 0.015 | 0.015 | 0.015 | 0.015 | 0.268 | 0.268 | 0.268 | 0.268 | 0.061 | 0.061 | 0.061 | 0.061 | 2.027 | 2.027 | 2.027 | 2.027 | 0.064 | 0.064 | 0.064 | 0.064 | 2.858 | 2.858 | 2.858 | 2.858 | 3.187 | 3.187 | 3.187 | 3.187 | 1.575 | 1.575 | 1.575 | 1.575 | 1.309 | 1.309 | 1.309 | 1.309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Verkoop-, algemene en administratieve kosten
| 167.992 | 101.238 | 338.783 | 230.486 | 182.696 | 250.121 | 194.392 | 195.91 | 244.638 | 259.448 | 255.897 | 288.667 | 272.315 | 349.559 | 262.659 | 370.214 | 212.63 | 143.488 | 136.648 | 122.463 | 106.069 | 183.67 | 50.282 | 17.457 | 50.282 | 50.282 | 5.593 | 5.593 | 5.593 | 5.593 | 5.371 | 5.371 | 5.371 | 5.371 | 5.881 | 5.881 | 5.881 | 5.881 | 13.121 | 13.121 | 13.121 | 13.121 | 18.839 | 18.839 | 18.839 | 18.839 | 14.525 | 14.525 | 14.525 | 14.525 | 17.558 | 17.558 | 17.558 | 17.558 | 13.089 | 13.089 | 13.089 | 13.089 | 30.173 | 30.173 | 30.173 | 30.173 | 14.359 | 14.359 | 14.359 | 14.359 | 7.324 | 7.324 | 7.324 | 7.324 | 8.526 | 8.526 | 8.526 | 8.526 |
| Overige kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.014 | -0.174 | -0.174 | -0.174 | -0.174 | 0 | 0 | 0 | 0 | -0.184 | -0.184 | -0.184 | -0.184 | -0.109 | -0.109 | -0.109 | -0.109 | -0.307 | -0.307 | -0.307 | -0.307 | -2.949 | -2.949 | -2.949 | -2.949 | 0 | 0 | 0 | 0 | 0.049 | 0.049 | 0.049 | 0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bedrijfskosten
| 167.992 | 101.238 | 338.783 | 230.486 | 182.696 | 250.121 | 194.392 | 195.91 | 244.638 | 259.448 | 255.897 | 306.723 | 264.874 | 349.243 | 255.485 | 363.479 | 208.429 | 88.168 | 130.35 | 25.699 | 103.726 | 316.149 | 50.108 | 6.73 | 50.108 | 50.108 | 5.593 | 5.593 | 5.593 | 5.593 | 5.187 | 5.187 | 5.187 | 5.187 | 5.772 | 5.772 | 5.772 | 5.772 | 12.814 | 12.814 | 12.814 | 12.814 | 15.891 | 15.891 | 15.891 | 15.891 | 14.525 | 14.525 | 14.525 | 14.525 | 17.606 | 17.606 | 17.606 | 17.606 | 13.089 | 13.089 | 13.089 | 13.089 | 30.173 | 30.173 | 30.173 | 30.173 | 14.359 | 14.359 | 14.359 | 14.359 | 7.324 | 7.324 | 7.324 | 7.324 | 8.526 | 8.526 | 8.526 | 8.526 |
| Bedrijfsresultaat
| -129.481 | -52.878 | -266.952 | -84.225 | -112.095 | -190.012 | -130.536 | -158.071 | -217.747 | -215.373 | -199.3 | -276.861 | -231.165 | -328.26 | -202.18 | -308.194 | -150.303 | -133.801 | -62.116 | -1.649 | -39.631 | -124.223 | -44.894 | -6.649 | -44.894 | -44.894 | 1.949 | 1.949 | 1.949 | 1.949 | 0.97 | 0.97 | 0.97 | 0.97 | -5.973 | -5.973 | -5.973 | -5.973 | -15.509 | -15.509 | -15.509 | -15.509 | -25.733 | -25.733 | -25.733 | -25.733 | -16.115 | -16.115 | -16.115 | -16.115 | -6.356 | -6.356 | -6.356 | -6.356 | -1.756 | -1.756 | -1.756 | -1.756 | -24.534 | -24.534 | -24.534 | -24.534 | -11.739 | -11.739 | -11.739 | -11.739 | -0.879 | -0.879 | -0.879 | -0.879 | -2.725 | -2.725 | -2.725 | -2.725 |
| Bedrijfsresultaat ratio
| -0.489 | -0.164 | -0.644 | -0.177 | -0.232 | -0.423 | -0.315 | -0.593 | -0.65 | -0.632 | -0.701 | -1.072 | -0.675 | -1.146 | -0.485 | -0.742 | -0.432 | -0.572 | -0.212 | -0.004 | -0.092 | -0.362 | -0.384 | -0.054 | -0.384 | -0.384 | 0.042 | 0.042 | 0.042 | 0.042 | 0.028 | 0.028 | 0.028 | 0.028 | -0.948 | -0.948 | -0.948 | -0.948 | -3.49 | -3.49 | -3.49 | -3.49 | -2.636 | -2.636 | -2.636 | -2.636 | -1.605 | -1.605 | -1.605 | -1.605 | -0.191 | -0.191 | -0.191 | -0.191 | -0.075 | -0.075 | -0.075 | -0.075 | -2.033 | -2.033 | -2.033 | -2.033 | -1.064 | -1.064 | -1.064 | -1.064 | -0.053 | -0.053 | -0.053 | -0.053 | -0.143 | -0.143 | -0.143 | -0.143 |
| Totaal overige inkomsten en kosten netto
| 16.182 | -149.036 | -1.621 | -7.595 | -15.168 | -459.594 | 26.213 | -289.969 | 75.233 | -23.456 | 32.036 | -18.015 | -1.962 | -6.101 | -7.518 | -21.625 | -23.32 | 40.434 | -18.535 | 90.717 | -18.886 | -151.388 | -23.383 | 9.155 | -23.383 | -23.383 | -0.442 | -0.442 | -0.442 | -0.442 | -0.126 | -0.126 | -0.126 | -0.126 | 0.516 | 0.516 | 0.516 | 0.516 | -0.191 | -0.191 | -0.191 | -0.191 | -1.209 | -1.209 | -1.209 | -1.209 | 3.522 | 3.522 | 3.522 | 3.522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.177 | -1.177 | -1.177 | -1.177 | -0.221 | -0.221 | -0.221 | -0.221 | -0.093 | -0.093 | -0.093 | -0.093 | -0 | -0 | -0 | -0 |
| Inkomen voor belasting
| -113.299 | -201.914 | -268.573 | -91.82 | -127.263 | -649.606 | -104.323 | -448.04 | -142.514 | -238.829 | -167.264 | -294.876 | -233.127 | -334.361 | -209.698 | -329.819 | -173.623 | -93.367 | -80.651 | 89.068 | -58.517 | -275.611 | -68.276 | 2.506 | -68.276 | -68.276 | 1.507 | 1.507 | 1.507 | 1.507 | 0.844 | 0.844 | 0.844 | 0.844 | -5.457 | -5.457 | -5.457 | -5.457 | -15.7 | -15.7 | -15.7 | -15.7 | -26.942 | -26.942 | -26.942 | -26.942 | -12.593 | -12.593 | -12.593 | -12.593 | -6.356 | -6.356 | -6.356 | -6.356 | -1.756 | -1.756 | -1.756 | -1.756 | -25.711 | -25.711 | -25.711 | -25.711 | -11.96 | -11.96 | -11.96 | -11.96 | -0.971 | -0.971 | -0.971 | -0.971 | -2.725 | -2.725 | -2.725 | -2.725 |
| Inkomen voor belasting ratio
| -0.428 | -0.627 | -0.648 | -0.193 | -0.264 | -1.445 | -0.252 | -1.681 | -0.426 | -0.7 | -0.588 | -1.142 | -0.681 | -1.167 | -0.504 | -0.794 | -0.499 | -0.399 | -0.275 | 0.212 | -0.136 | -0.802 | -0.584 | 0.02 | -0.584 | -0.584 | 0.033 | 0.033 | 0.033 | 0.033 | 0.024 | 0.024 | 0.024 | 0.024 | -0.866 | -0.866 | -0.866 | -0.866 | -3.533 | -3.533 | -3.533 | -3.533 | -2.76 | -2.76 | -2.76 | -2.76 | -1.254 | -1.254 | -1.254 | -1.254 | -0.191 | -0.191 | -0.191 | -0.191 | -0.075 | -0.075 | -0.075 | -0.075 | -2.131 | -2.131 | -2.131 | -2.131 | -1.084 | -1.084 | -1.084 | -1.084 | -0.058 | -0.058 | -0.058 | -0.058 | -0.143 | -0.143 | -0.143 | -0.143 |
| Belastingkosten
| 1.712 | 2.17 | 3.109 | -3.009 | -0.811 | 2.509 | -0.275 | 3.564 | -3.793 | -1.162 | -1.552 | 1.509 | 4.015 | 0.33 | 0.412 | 1.604 | 3.458 | 2.13 | 3.359 | 2.616 | 0.314 | 7.827 | -1.829 | 0.51 | -1.829 | -1.829 | 0.096 | 0.096 | 0.096 | 0.096 | 0.056 | 0.056 | 0.056 | 0.056 | -0.006 | -0.006 | -0.006 | -0.006 | 0.057 | 0.057 | 0.057 | 0.057 | -0.139 | -0.139 | -0.139 | -0.139 | 0.083 | 0.083 | 0.083 | 0.083 | 1.205 | 1.205 | 1.205 | 1.205 | 0.086 | 0.086 | 0.086 | 0.086 | -0.003 | -0.003 | -0.003 | -0.003 | -0.123 | -0.123 | -0.123 | -0.123 | 0.127 | 0.127 | 0.127 | 0.127 | 0.101 | 0.101 | 0.101 | 0.101 |
| Nettowinst
| -109.428 | -197.014 | -197.557 | -87.862 | -118.458 | -618.208 | -103.796 | -480.403 | -127.224 | -239.188 | -161.625 | -292.41 | -225.62 | -322.137 | -202.756 | -320.495 | -158.882 | -79.907 | -76.391 | 89.504 | -46.181 | -194.211 | -66.447 | 1.996 | -66.447 | -66.447 | 1.41 | 1.41 | 1.41 | 1.41 | 0.788 | 0.788 | 0.788 | 0.788 | -5.451 | -5.451 | -5.451 | -5.451 | -15.757 | -15.757 | -15.757 | -15.757 | -26.802 | -26.802 | -26.802 | -26.802 | -12.676 | -12.676 | -12.676 | -12.676 | -7.561 | -7.561 | -7.561 | -7.561 | -1.841 | -1.841 | -1.841 | -1.841 | -25.708 | -25.708 | -25.708 | -25.708 | -11.837 | -11.837 | -11.837 | -11.837 | -1.098 | -1.098 | -1.098 | -1.098 | -2.826 | -2.826 | -2.826 | -2.826 |
| Nettowinstmarge
| -0.413 | -0.612 | -0.477 | -0.185 | -0.245 | -1.375 | -0.25 | -1.802 | -0.38 | -0.701 | -0.568 | -1.132 | -0.659 | -1.124 | -0.487 | -0.772 | -0.456 | -0.342 | -0.26 | 0.213 | -0.108 | -0.565 | -0.569 | 0.016 | -0.569 | -0.569 | 0.031 | 0.031 | 0.031 | 0.031 | 0.023 | 0.023 | 0.023 | 0.023 | -0.865 | -0.865 | -0.865 | -0.865 | -3.546 | -3.546 | -3.546 | -3.546 | -2.745 | -2.745 | -2.745 | -2.745 | -1.263 | -1.263 | -1.263 | -1.263 | -0.227 | -0.227 | -0.227 | -0.227 | -0.078 | -0.078 | -0.078 | -0.078 | -2.131 | -2.131 | -2.131 | -2.131 | -1.072 | -1.072 | -1.072 | -1.072 | -0.066 | -0.066 | -0.066 | -0.066 | -0.149 | -0.149 | -0.149 | -0.149 |
| WPA (Winst Per Aandeel)
| -0.014 | -0.027 | -0.04 | -0.02 | -0.027 | -0.14 | -0.026 | -0.14 | -0.037 | -0.07 | -0.056 | -0.11 | -0.087 | -0.14 | -0.1 | -0.25 | -0.15 | -0.08 | -0.078 | 0.016 | -0.047 | -0.2 | -0.068 | 0.002 | -0.068 | -0.068 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | -0.006 | -0.006 | -0.006 | -0.006 | -0.059 | -0.059 | -0.059 | -0.059 | -3.65 | -3.65 | -3.65 | -3.65 | -2.34 | -2.34 | -2.34 | -2.34 | -1.68 | -1.68 | -1.68 | -1.68 | -0.48 | -0.48 | -0.48 | -0.48 | -10.48 | -10.48 | -10.48 | -10.48 | -5.4 | -5.4 | -5.4 | -5.4 | -0.52 | -0.52 | -0.52 | -0.52 | -1.35 | -1.35 | -1.35 | -1.35 |
| Verwaterde WPA
| -0.014 | -0.027 | -0.04 | -0.02 | -0.027 | -0.14 | -0.026 | -0.14 | -0.037 | -0.07 | -0.056 | -0.11 | -0.087 | -0.14 | -0.1 | -0.25 | -0.15 | -0.08 | -0.078 | 0.029 | -0.047 | -0.2 | -0.068 | 0.002 | -0.068 | -0.068 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | -0.006 | -0.006 | -0.006 | -0.006 | -0.059 | -0.059 | -0.059 | -0.059 | -3.65 | -3.65 | -3.65 | -3.65 | -2.34 | -2.34 | -2.34 | -2.34 | -1.68 | -1.68 | -1.68 | -1.68 | -0.48 | -0.48 | -0.48 | -0.48 | -10.48 | -10.48 | -10.48 | -10.48 | -5.4 | -5.4 | -5.4 | -5.4 | -0.52 | -0.52 | -0.52 | -0.52 | -1.35 | -1.35 | -1.35 | -1.35 |
| EBITDA
| -118.638 | -104.157 | -84.105 | -35.455 | -57.741 | -136.981 | -83.109 | -119.898 | -124.541 | -119.208 | -110.172 | -210.016 | -158.786 | -312.76 | -171.984 | -293.21 | -129.786 | -127.304 | -37.753 | 24.924 | 0.173 | -34.729 | -18.91 | -6.482 | -18.91 | -18.91 | 2.039 | 2.039 | 2.039 | 2.039 | 1.082 | 1.082 | 1.082 | 1.082 | -5.72 | -5.72 | -5.72 | -5.72 | -15.054 | -15.054 | -15.054 | -15.054 | -25.16 | -25.16 | -25.16 | -25.16 | -15.492 | -15.492 | -15.492 | -15.492 | -4.458 | -4.458 | -4.458 | -4.458 | 0.048 | 0.048 | 0.048 | 0.048 | -20.898 | -20.898 | -20.898 | -20.898 | -11.96 | -11.96 | -11.96 | -11.96 | -0.971 | -0.971 | -0.971 | -0.971 | -2.725 | -2.725 | -2.725 | -2.725 |
| EBITDA ratio
| -0.448 | -0.324 | -0.203 | -0.074 | -0.12 | -0.305 | -0.2 | -0.45 | -0.372 | -0.35 | -0.387 | -0.813 | -0.464 | -1.091 | -0.413 | -0.706 | -0.373 | -0.544 | -0.129 | 0.059 | 0 | -0.101 | -0.162 | -0.052 | -0.162 | -0.162 | 0.044 | 0.044 | 0.044 | 0.044 | 0.031 | 0.031 | 0.031 | 0.031 | -0.908 | -0.908 | -0.908 | -0.908 | -3.387 | -3.387 | -3.387 | -3.387 | -2.577 | -2.577 | -2.577 | -2.577 | -1.543 | -1.543 | -1.543 | -1.543 | -0.134 | -0.134 | -0.134 | -0.134 | 0.002 | 0.002 | 0.002 | 0.002 | -1.732 | -1.732 | -1.732 | -1.732 | -1.084 | -1.084 | -1.084 | -1.084 | -0.058 | -0.058 | -0.058 | -0.058 | -0.143 | -0.143 | -0.143 | -0.143 |