Sino Oil and Gas Holdings Limited
HKEX:0702.HK
0.044 (HKD) • At close January 15, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
| 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 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 100.836 | 100.836 | 212.108 | 106.054 | 158.069 | 79.035 | 284.795 | 142.398 | 258.285 | 129.143 | 266.096 | 133.048 | 128.14 | 64.07 | 206.487 | 103.244 | 118.884 | 59.442 | 318.807 | 159.404 | 157.807 | 78.904 | 56.539 | 56.539 | 157.395 | 157.395 | 93.643 | 93.643 | 155.325 | 155.325 | 124.484 | 83.388 | 37.191 | 37.191 | 19.919 | 30.529 | 2.982 | 2.982 | 4.012 | 4.012 | 4.258 | 4.258 | 5.047 | 5.047 | 5.752 | 5.752 | 6.853 | 6.853 | 7.233 | 7.233 | 7.233 | 8.77 | 8.77 | 8.77 | 8.77 | 7.306 | 7.306 | 7.306 | 7.306 | 3.789 | 3.789 | 3.789 | 3.789 | 10.016 | 10.016 | 10.016 | 10.016 | 7.851 | 7.851 | 7.851 | 7.851 | 18.001 | 18.001 | 18.001 | 18.001 | 16.395 | 16.395 | 16.395 | 16.395 | 16.414 | 16.414 | 16.414 | 16.414 | 37.215 | 37.215 | 37.215 | 37.215 | 42.467 | 42.467 | 42.467 | 42.467 | 47.827 | 47.827 | 47.827 | 47.827 | 34.864 | 34.864 | 34.864 | 34.864 |
| Kosten van de omzet
| 60.288 | 60.288 | 103.685 | 51.843 | 84.312 | 42.156 | 179.838 | 89.919 | 195.409 | 97.705 | 245 | 122.5 | 87.753 | 43.877 | 188.851 | 94.426 | 96.979 | 48.49 | 283.476 | 141.738 | 133.752 | 66.876 | 47.164 | 47.164 | 149.744 | 149.744 | 99.814 | 99.814 | 143.957 | 143.957 | 121.885 | 80.86 | 31.984 | 31.984 | 12.542 | 28.247 | 3.433 | 3.433 | 5.775 | 5.775 | 4.095 | 4.095 | 7.282 | 7.282 | 5.417 | 5.417 | 3.1 | 3.1 | 6.354 | 6.354 | 6.354 | 7.845 | 7.845 | 7.845 | 7.845 | 6.505 | 6.505 | 6.505 | 6.505 | 5.06 | 5.06 | 5.06 | 5.06 | 7.048 | 7.048 | 7.048 | 7.048 | 8.527 | 8.527 | 8.527 | 8.527 | 19.157 | 19.157 | 19.157 | 19.157 | 18.722 | 18.722 | 18.722 | 18.722 | 17.985 | 17.985 | 17.985 | 17.985 | 19.957 | 19.957 | 19.957 | 19.957 | 15.286 | 15.286 | 15.286 | 15.286 | 23.673 | 23.673 | 23.673 | 23.673 | 22.45 | 22.45 | 22.45 | 22.45 |
| Brutowinst
| 40.548 | 40.548 | 108.423 | 54.212 | 73.757 | 36.879 | 104.957 | 52.479 | 62.876 | 31.438 | 21.096 | 10.548 | 40.387 | 20.193 | 17.636 | 8.818 | 21.905 | 10.953 | 35.331 | 17.666 | 24.055 | 12.028 | 9.375 | 9.375 | 7.651 | 7.651 | -6.171 | -6.171 | 11.368 | 11.368 | 2.599 | 2.529 | 5.207 | 5.207 | 7.378 | 2.283 | -0.451 | -0.451 | -1.763 | -1.763 | 0.164 | 0.164 | -2.235 | -2.235 | 0.335 | 0.335 | 3.753 | 3.753 | 0.879 | 0.879 | 0.879 | 0.925 | 0.925 | 0.925 | 0.925 | 0.801 | 0.801 | 0.801 | 0.801 | -1.272 | -1.272 | -1.272 | -1.272 | 2.968 | 2.968 | 2.968 | 2.968 | -0.676 | -0.676 | -0.676 | -0.676 | -1.156 | -1.156 | -1.156 | -1.156 | -2.327 | -2.327 | -2.327 | -2.327 | -1.571 | -1.571 | -1.571 | -1.571 | 17.258 | 17.258 | 17.258 | 17.258 | 27.181 | 27.181 | 27.181 | 27.181 | 24.153 | 24.153 | 24.153 | 24.153 | 12.414 | 12.414 | 12.414 | 12.414 |
| Brutowinstmarge
| 0.402 | 0.402 | 0.511 | 0.511 | 0.467 | 0.467 | 0.369 | 0.369 | 0.243 | 0.243 | 0.079 | 0.079 | 0.315 | 0.315 | 0.085 | 0.085 | 0.184 | 0.184 | 0.111 | 0.111 | 0.152 | 0.152 | 0.166 | 0.166 | 0.049 | 0.049 | -0.066 | -0.066 | 0.073 | 0.073 | 0.021 | 0.03 | 0.14 | 0.14 | 0.37 | 0.075 | -0.151 | -0.151 | -0.439 | -0.439 | 0.038 | 0.038 | -0.443 | -0.443 | 0.058 | 0.058 | 0.548 | 0.548 | 0.122 | 0.122 | 0.122 | 0.105 | 0.105 | 0.105 | 0.105 | 0.11 | 0.11 | 0.11 | 0.11 | -0.336 | -0.336 | -0.336 | -0.336 | 0.296 | 0.296 | 0.296 | 0.296 | -0.086 | -0.086 | -0.086 | -0.086 | -0.064 | -0.064 | -0.064 | -0.064 | -0.142 | -0.142 | -0.142 | -0.142 | -0.096 | -0.096 | -0.096 | -0.096 | 0.464 | 0.464 | 0.464 | 0.464 | 0.64 | 0.64 | 0.64 | 0.64 | 0.505 | 0.505 | 0.505 | 0.505 | 0.356 | 0.356 | 0.356 | 0.356 |
| Onderzoek- en ontwikkelingskosten
| 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 | 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
| 13.144 | 13.144 | 10.411 | 10.411 | 10.494 | 10.494 | 9.059 | 9.059 | 8.067 | 8.067 | 6.442 | 6.442 | 10.135 | 10.135 | 19.744 | 19.744 | 11.827 | 11.827 | 19.45 | 19.45 | 16.321 | 16.321 | 24.537 | 24.537 | 19.864 | 19.864 | 20.889 | 20.889 | 21.234 | 21.234 | 21.062 | 21.585 | 15.959 | 15.959 | 57.029 | 60.495 | 14.277 | 14.277 | 14.113 | 14.113 | 16.938 | 16.938 | 17.433 | 17.433 | 17.802 | 17.802 | 18.005 | 18.005 | 17.116 | 17.116 | 17.116 | 26.772 | 26.772 | 26.772 | 26.772 | 17.381 | 17.381 | 17.381 | 17.381 | 5.974 | 5.974 | 5.974 | 5.974 | 9.137 | 9.137 | 9.137 | 9.137 | 9.93 | 9.93 | 9.93 | 9.93 | 7.559 | 7.559 | 7.559 | 7.559 | 4.989 | 4.989 | 4.989 | 4.989 | 6.387 | 6.387 | 6.387 | 6.387 | 5.097 | 5.097 | 5.097 | 5.097 | 5.371 | 5.371 | 5.371 | 5.371 | 7.02 | 7.02 | 7.02 | 7.02 | 7.126 | 7.126 | 7.126 | 7.126 |
| Verkoop- en marketingkosten
| 0.861 | 0.861 | 5.722 | 5.722 | 2.214 | 2.214 | 5.178 | 5.178 | 3.536 | 3.536 | 4.071 | 4.071 | 3.437 | 3.437 | 2.795 | 2.795 | 2.255 | 2.255 | 2.444 | 2.444 | 2.013 | 2.013 | 0.258 | 0.258 | 0.985 | 0.985 | 1.917 | 1.917 | 0.958 | 0.958 | 0.958 | -5.835 | -5.835 | -5.835 | -5.835 | -21.89 | -21.89 | -21.89 | -21.89 | 0 | 0 | 0 | 0 | -10.26 | -10.26 | -10.26 | -10.26 | -2.339 | -2.339 | -2.339 | -2.339 | -2.82 | -2.82 | -2.82 | -2.82 | 0 | 0 | 0 | 0 | -0.833 | -0.833 | -0.833 | -0.833 | 1.438 | 1.438 | 1.438 | 1.438 | 1.142 | 1.142 | 1.142 | 1.142 | 0.868 | 0.868 | 0.868 | 0.868 | 0.916 | 0.916 | 0.916 | 0.916 | 0.502 | 0.502 | 0.502 | 0.502 | 0.675 | 0.675 | 0.675 | 0.675 | -2.518 | -2.518 | -2.518 | -2.518 | 4.111 | 4.111 | 4.111 | 4.111 | 3.303 | 3.303 | 3.303 | 3.303 |
| Verkoop-, algemene en administratieve kosten
| 13.64 | 13.64 | 36.78 | 16.133 | 25.416 | 12.708 | 25.866 | 14.237 | 23.205 | 11.603 | -82.44 | 10.513 | 136.896 | 13.572 | 45.077 | 22.539 | 28.163 | 14.082 | 43.786 | 21.893 | 36.667 | 18.334 | 24.794 | 24.794 | 20.849 | 20.849 | 22.806 | 22.806 | 21.234 | 21.234 | 22.02 | 15.75 | 15.959 | 15.959 | 57.029 | 60.495 | 14.277 | 14.277 | 14.113 | 14.113 | 16.938 | 16.938 | 17.433 | 17.433 | 17.802 | 17.802 | 18.005 | 18.005 | 14.777 | 14.777 | 14.777 | 23.952 | 23.952 | 23.952 | 23.952 | -2.276 | -2.276 | -2.276 | -2.276 | 5.141 | 5.141 | 5.141 | 5.141 | 10.575 | 10.575 | 10.575 | 10.575 | 11.072 | 11.072 | 11.072 | 11.072 | 8.427 | 8.427 | 8.427 | 8.427 | 5.906 | 5.906 | 5.906 | 5.906 | 6.889 | 6.889 | 6.889 | 6.889 | 5.772 | 5.772 | 5.772 | 5.772 | 2.853 | 2.853 | 2.853 | 2.853 | 11.132 | 11.132 | 11.132 | 11.132 | 10.429 | 10.429 | 10.429 | 10.429 |
| Overige kosten
| -12.285 | -12.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -351.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.047 | -10.134 | -10.134 | -10.134 | -10.134 | -6.609 | -6.609 | -6.609 | -6.609 | -7.684 | -7.684 | -7.684 | -7.684 | 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 | 2.772 | 2.772 | 2.772 | 2.772 | -0.338 | -0.338 | -0.338 | -0.338 | 8.172 | 8.172 | 8.172 | 8.172 | 48.902 | 48.902 | 48.902 | 48.902 | -0.529 | -0.529 | -0.529 | -0.529 | -1.146 | -1.146 | -1.146 | -1.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bedrijfskosten
| 1.355 | 1.355 | 36.78 | 467.245 | 25.416 | 12.707 | 25.866 | 201.369 | 23.205 | 12.331 | 268.688 | 239.508 | 136.896 | 76.967 | 45.077 | 19.154 | 28.163 | 1.466 | 43.833 | 22.142 | 36.667 | 6.045 | 43.978 | 43.978 | 17.506 | 17.506 | 46.517 | 46.517 | 15.287 | 15.287 | 14.336 | 15.75 | 11.671 | 11.671 | 172.743 | 244.878 | 7.123 | 7.123 | 0.868 | 0.868 | 3.84 | 3.84 | 19.197 | 19.197 | 8.732 | 8.732 | 49.908 | 49.908 | 14.777 | 14.777 | 14.777 | 23.952 | 23.952 | 23.952 | 23.952 | -2.276 | -2.276 | -2.276 | -2.276 | 5.141 | 5.141 | 5.141 | 5.141 | 13.347 | 13.347 | 13.347 | 13.347 | 10.734 | 10.734 | 10.734 | 10.734 | 16.599 | 16.599 | 16.599 | 16.599 | 54.808 | 54.808 | 54.808 | 54.808 | 6.361 | 6.361 | 6.361 | 6.361 | 4.626 | 4.626 | 4.626 | 4.626 | 2.853 | 2.853 | 2.853 | 2.853 | 11.132 | 11.132 | 11.132 | 11.132 | 10.429 | 10.429 | 10.429 | 10.429 |
| Bedrijfsresultaat
| 39.193 | 39.193 | 71.643 | 33.159 | 48.341 | 24.294 | 79.091 | 49.837 | 39.671 | 19.972 | -247.592 | -53.393 | -96.509 | -44.447 | -27.441 | -13.162 | -6.258 | 9.503 | -8.502 | 1.74 | -12.612 | 6.184 | -2.95 | -2.95 | -8.559 | -8.559 | 40.613 | 40.613 | 28.472 | 28.472 | 33.143 | 9.013 | -5.206 | -5.206 | -27.151 | -35.712 | 7.53 | 7.53 | -1.527 | -1.527 | 4.218 | 4.218 | -8.222 | -8.222 | -8.233 | -8.233 | -31.595 | -31.595 | -31.763 | -31.763 | -31.763 | -23.151 | -23.151 | -23.151 | -23.151 | 2.768 | 2.768 | 2.768 | 2.768 | -4.254 | -4.254 | -4.254 | -4.254 | -34.33 | -34.33 | -34.33 | -34.33 | -1.702 | -1.702 | -1.702 | -1.702 | -25.987 | -25.987 | -25.987 | -25.987 | -65.594 | -65.594 | -65.594 | -65.594 | -12.376 | -12.376 | -12.376 | -12.376 | 4.369 | 4.369 | 4.369 | 4.369 | 16.554 | 16.554 | 16.554 | 16.554 | 13.021 | 13.021 | 13.021 | 13.021 | 1.985 | 1.985 | 1.985 | 1.985 |
| Bedrijfsresultaat ratio
| 0.389 | 0.389 | 0.338 | 0.313 | 0.306 | 0.307 | 0.278 | 0.35 | 0.154 | 0.155 | -0.93 | -0.401 | -0.753 | -0.694 | -0.133 | -0.127 | -0.053 | 0.16 | -0.027 | 0.011 | -0.08 | 0.078 | -0.052 | -0.052 | -0.054 | -0.054 | 0.434 | 0.434 | 0.183 | 0.183 | 0.266 | 0.108 | -0.14 | -0.14 | -1.363 | -1.17 | 2.526 | 2.526 | -0.38 | -0.38 | 0.991 | 0.991 | -1.629 | -1.629 | -1.431 | -1.431 | -4.61 | -4.61 | -4.391 | -4.391 | -4.391 | -2.64 | -2.64 | -2.64 | -2.64 | 0.379 | 0.379 | 0.379 | 0.379 | -1.123 | -1.123 | -1.123 | -1.123 | -3.427 | -3.427 | -3.427 | -3.427 | -0.217 | -0.217 | -0.217 | -0.217 | -1.444 | -1.444 | -1.444 | -1.444 | -4.001 | -4.001 | -4.001 | -4.001 | -0.754 | -0.754 | -0.754 | -0.754 | 0.117 | 0.117 | 0.117 | 0.117 | 0.39 | 0.39 | 0.39 | 0.39 | 0.272 | 0.272 | 0.272 | 0.272 | 0.057 | 0.057 | 0.057 | 0.057 |
| Totaal overige inkomsten en kosten netto
| -63.753 | -63.753 | -1,029.002 | -67.843 | -134.601 | -67.349 | -489.78 | -57.743 | -134.228 | -66.444 | -319.34 | -60.584 | -123.51 | -65.558 | -110.996 | -43.513 | -84.356 | -50.486 | -149.181 | -83.025 | -78.67 | -38.731 | -83.183 | -83.183 | -72.657 | -72.657 | -138.382 | -86.904 | -69.205 | -61.194 | -138.628 | -33.596 | 28.162 | 9.897 | 208.317 | -1.6 | -0.592 | -0.592 | 2.934 | 2.934 | -1.266 | -1.266 | 3.671 | 3.671 | -4.015 | -4.015 | -14.387 | -14.387 | 0.073 | 0.073 | 0.073 | -0.002 | -0.002 | -0.002 | -0.002 | -0.719 | -0.719 | -0.719 | -0.719 | -3.981 | -3.981 | -3.981 | -3.981 | 22.857 | 22.857 | 22.857 | 22.857 | -9.751 | -9.751 | -9.751 | -9.751 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | -2.371 | -2.371 | -2.371 | -2.371 | 1.594 | 1.594 | 1.594 | 1.594 | 3.899 | 3.899 | 3.899 | 3.899 | -0.084 | -0.084 | -0.084 | -0.084 | -0.366 | -0.366 | -0.366 | -0.366 |
| Inkomen voor belasting
| -24.56 | -24.56 | -957.359 | -479.758 | -86.26 | -43.128 | -410.689 | -205.968 | -94.557 | -47.269 | -566.932 | -283.466 | -220.019 | -110.005 | -113.357 | -56.675 | -67.731 | -33.861 | -157.683 | -78.779 | -65.093 | -32.547 | -110.248 | -110.248 | -81.215 | -81.215 | -46.292 | -46.292 | -32.722 | -32.722 | -39.507 | -24.584 | 4.691 | 4.691 | 181.167 | -241.262 | 6.938 | 6.938 | 1.407 | 1.407 | 2.953 | 2.953 | -17.009 | -17.009 | -12.248 | -12.248 | -45.982 | -45.982 | -31.69 | -31.69 | -31.69 | -23.153 | -23.153 | -23.153 | -23.153 | 2.049 | 2.049 | 2.049 | 2.049 | -8.235 | -8.235 | -8.235 | -8.235 | -11.472 | -11.472 | -11.472 | -11.472 | -11.453 | -11.453 | -11.453 | -11.453 | -25.987 | -25.987 | -25.987 | -25.987 | -65.594 | -65.594 | -65.594 | -65.594 | -14.747 | -14.747 | -14.747 | -14.747 | 5.963 | 5.963 | 5.963 | 5.963 | 20.453 | 20.453 | 20.453 | 20.453 | 12.938 | 12.938 | 12.938 | 12.938 | 1.619 | 1.619 | 1.619 | 1.619 |
| Inkomen voor belasting ratio
| -0.244 | -0.244 | -4.514 | -4.524 | -0.546 | -0.546 | -1.442 | -1.446 | -0.366 | -0.366 | -2.131 | -2.131 | -1.717 | -1.717 | -0.549 | -0.549 | -0.57 | -0.57 | -0.495 | -0.494 | -0.412 | -0.412 | -1.95 | -1.95 | -0.516 | -0.516 | -0.494 | -0.494 | -0.211 | -0.211 | -0.317 | -0.295 | 0.126 | 0.126 | 9.095 | -7.903 | 2.327 | 2.327 | 0.351 | 0.351 | 0.693 | 0.693 | -3.37 | -3.37 | -2.129 | -2.129 | -6.71 | -6.71 | -4.381 | -4.381 | -4.381 | -2.64 | -2.64 | -2.64 | -2.64 | 0.28 | 0.28 | 0.28 | 0.28 | -2.174 | -2.174 | -2.174 | -2.174 | -1.145 | -1.145 | -1.145 | -1.145 | -1.459 | -1.459 | -1.459 | -1.459 | -1.444 | -1.444 | -1.444 | -1.444 | -4.001 | -4.001 | -4.001 | -4.001 | -0.898 | -0.898 | -0.898 | -0.898 | 0.16 | 0.16 | 0.16 | 0.16 | 0.482 | 0.482 | 0.482 | 0.482 | 0.271 | 0.271 | 0.271 | 0.271 | 0.046 | 0.046 | 0.046 | 0.046 |
| Belastingkosten
| -1.478 | 0.739 | 46.093 | 23.047 | -2.421 | 1.211 | 45.875 | 22.938 | 0.832 | 0.416 | 0.108 | 0.054 | -0.824 | 0.412 | 2.458 | 1.229 | -0.649 | 0.325 | 3.028 | 1.514 | 1.964 | 0.982 | 0.393 | 0.393 | 1.087 | 1.087 | 0.295 | 0.295 | 1.063 | 1.063 | 0.384 | 0.311 | 0.876 | 0.876 | 1.58 | 2.266 | 2.266 | 2.266 | 0.851 | 0.851 | -0.425 | -0.425 | 1.41 | 1.41 | 0.705 | 0.705 | 6.678 | 6.678 | -3.339 | -3.339 | -3.339 | 0.907 | 0.907 | 0.907 | 0.907 | 0.878 | 0.878 | 0.878 | 0.878 | 0.442 | 0.442 | 0.442 | 0.442 | 0.708 | 0.708 | 0.708 | 0.708 | 0.24 | 0.24 | 0.24 | 0.24 | 0.204 | 0.204 | 0.204 | 0.204 | 0.08 | 0.08 | 0.08 | 0.08 | -2.371 | -2.371 | -2.371 | -2.371 | 0.868 | 0.868 | 0.868 | 0.868 | 2.919 | 2.919 | 2.919 | 2.919 | 2.72 | 2.72 | 2.72 | 2.72 | 1.003 | 1.003 | 1.003 | 1.003 |
| Nettowinst
| -23.691 | -23.691 | -1,003.528 | -501.764 | -83.448 | -41.724 | -457.933 | -228.967 | -93.846 | -46.923 | -569.261 | -284.631 | -219.406 | -109.703 | -116.54 | -58.27 | -67.577 | -33.789 | -161.49 | -80.745 | -69.462 | -34.731 | -105.873 | -105.873 | -82.588 | -82.588 | -45.279 | -45.279 | -34.905 | -34.905 | -39.89 | -24.895 | 3.164 | 3.164 | 179.182 | -246.199 | 6.938 | 6.938 | 2.258 | 2.258 | 2.953 | 2.953 | -18.419 | -18.419 | -12.248 | -12.248 | -39.304 | -39.304 | -28.351 | -28.351 | -28.351 | -24.06 | -24.06 | -24.06 | -24.06 | 1.171 | 1.171 | 1.171 | 1.171 | -8.677 | -8.677 | -8.677 | -8.677 | -12.18 | -12.18 | -12.18 | -12.18 | -11.692 | -11.692 | -11.692 | -11.692 | -26.192 | -26.192 | -26.192 | -26.192 | -65.675 | -65.675 | -65.675 | -65.675 | -12.376 | -12.376 | -12.376 | -12.376 | 5.095 | 5.095 | 5.095 | 5.095 | 17.534 | 17.534 | 17.534 | 17.534 | 10.217 | 10.217 | 10.217 | 10.217 | 0.616 | 0.616 | 0.616 | 0.616 |
| Nettowinstmarge
| -0.235 | -0.235 | -4.731 | -4.731 | -0.528 | -0.528 | -1.608 | -1.608 | -0.363 | -0.363 | -2.139 | -2.139 | -1.712 | -1.712 | -0.564 | -0.564 | -0.568 | -0.568 | -0.507 | -0.507 | -0.44 | -0.44 | -1.873 | -1.873 | -0.525 | -0.525 | -0.484 | -0.484 | -0.225 | -0.225 | -0.32 | -0.299 | 0.085 | 0.085 | 8.996 | -8.064 | 2.327 | 2.327 | 0.563 | 0.563 | 0.693 | 0.693 | -3.649 | -3.649 | -2.129 | -2.129 | -5.735 | -5.735 | -3.92 | -3.92 | -3.92 | -2.743 | -2.743 | -2.743 | -2.743 | 0.16 | 0.16 | 0.16 | 0.16 | -2.29 | -2.29 | -2.29 | -2.29 | -1.216 | -1.216 | -1.216 | -1.216 | -1.489 | -1.489 | -1.489 | -1.489 | -1.455 | -1.455 | -1.455 | -1.455 | -4.006 | -4.006 | -4.006 | -4.006 | -0.754 | -0.754 | -0.754 | -0.754 | 0.137 | 0.137 | 0.137 | 0.137 | 0.413 | 0.413 | 0.413 | 0.413 | 0.214 | 0.214 | 0.214 | 0.214 | 0.018 | 0.018 | 0.018 | 0.018 |
| WPA (Winst Per Aandeel)
| -0.007 | -0.007 | -0.3 | -0.15 | -0.025 | -0.013 | -0.14 | -0.068 | -0.028 | -0.014 | -0.17 | -0.085 | -0.066 | -0.033 | -0.035 | -0.017 | -0.02 | -0.01 | -0.048 | -0.024 | -0.021 | -0.01 | -0.036 | -0.036 | -0.044 | -0.044 | -0.027 | -0.027 | -0.021 | -0.021 | -0.024 | -0.014 | 0.002 | 0.002 | 0.1 | -0.14 | 0.004 | 0.004 | 0.001 | 0.001 | 0.002 | 0.002 | -0.013 | -0.013 | -0.01 | -0.01 | -0.032 | -0.032 | -0.023 | -0.023 | -0.023 | -0.025 | -0.025 | -0.025 | -0.025 | 0.002 | 0.002 | 0.002 | 0.002 | -0.02 | -0.02 | -0.02 | -0.02 | -0.029 | -0.029 | -0.029 | -0.029 | -0.029 | -0.029 | -0.029 | -0.029 | -0.083 | -0.083 | -0.083 | -0.083 | -0.22 | -0.22 | -0.22 | -0.22 | -0.041 | -0.041 | -0.041 | -0.041 | 0.017 | 0.017 | 0.017 | 0.017 | 0.058 | 0.058 | 0.058 | 0.058 | 0.037 | 0.037 | 0.037 | 0.037 | 0.002 | 0.002 | 0.002 | 0.002 |
| Verwaterde WPA
| -0.007 | -0.007 | -0.3 | -0.15 | -0.025 | -0.013 | -0.14 | -0.068 | -0.028 | -0.014 | -0.17 | -0.085 | -0.066 | -0.033 | -0.035 | -0.017 | -0.02 | -0.01 | -0.048 | -0.024 | -0.021 | -0.01 | -0.036 | -0.036 | -0.044 | -0.044 | -0.027 | -0.027 | -0.021 | -0.021 | -0.024 | -0.014 | 0.002 | 0.002 | 0.1 | -0.14 | 0.004 | 0.004 | 0.001 | 0.001 | 0.002 | 0.002 | -0.013 | -0.013 | -0.01 | -0.01 | -0.032 | -0.032 | -0.023 | -0.023 | -0.023 | -0.025 | -0.025 | -0.025 | -0.025 | 0.002 | 0.002 | 0.002 | 0.002 | -0.02 | -0.02 | -0.02 | -0.02 | -0.029 | -0.029 | -0.029 | -0.029 | -0.029 | -0.029 | -0.029 | -0.029 | -0.083 | -0.083 | -0.083 | -0.083 | -0.22 | -0.22 | -0.22 | -0.22 | -0.041 | -0.041 | -0.041 | -0.041 | 0.017 | 0.017 | 0.017 | 0.017 | 0.054 | 0.054 | 0.054 | 0.054 | 0.036 | 0.036 | 0.036 | 0.036 | 0.002 | 0.002 | 0.002 | 0.002 |
| EBITDA
| 67.01 | 67.01 | -759.069 | 65.387 | 98.712 | 49.257 | -246.489 | 73.936 | 84.431 | 41.279 | -389.083 | 10.228 | -72.162 | -33.028 | 21.804 | -0.852 | 61.052 | 21.944 | 41.24 | 16.551 | 56.786 | 19.528 | 6.424 | 6.424 | 10.955 | 10.955 | 61.484 | 61.484 | 44.32 | 44.32 | 65.596 | 24.382 | 9.041 | 9.041 | -19.984 | -28.545 | 8.245 | 8.245 | -0.251 | -0.251 | 5.116 | 5.116 | -7.178 | -7.178 | -7.108 | -7.108 | -12.562 | -12.562 | -30.174 | -30.174 | -30.174 | -20.939 | -20.939 | -20.939 | -20.939 | 5.436 | 5.436 | 5.436 | 5.436 | -1.844 | -1.844 | -1.844 | -1.844 | -30.167 | -30.167 | -30.167 | -30.167 | -1.62 | -1.62 | -1.62 | -1.62 | -13.351 | -13.351 | -13.351 | -13.351 | -26.616 | -26.616 | -26.616 | -26.616 | -2.695 | -2.695 | -2.695 | -2.695 | 12.687 | 12.687 | 12.687 | 12.687 | 22.159 | 22.159 | 22.159 | 22.159 | 10.301 | 10.301 | 10.301 | 10.301 | 1.42 | 1.42 | 1.42 | 1.42 |
| EBITDA ratio
| 0.665 | 0.665 | 0.643 | 0.617 | 0.624 | 0.623 | 0.453 | 0.519 | 0.332 | 0.32 | -0.717 | 0.077 | -0.563 | -0.515 | -0.004 | -0.008 | 0.181 | 0.369 | 0.076 | 0.104 | 0.108 | 0.247 | 0.114 | 0.114 | 0.07 | 0.07 | 0.657 | 0.657 | 0.285 | 0.285 | 0.414 | 0.292 | 0.243 | 0.243 | -1.003 | -0.935 | 2.765 | 2.765 | -0.063 | -0.063 | 1.202 | 1.202 | -1.422 | -1.422 | -1.236 | -1.236 | -1.833 | -1.833 | -4.172 | -4.172 | -4.172 | -2.388 | -2.388 | -2.388 | -2.388 | 0.744 | 0.744 | 0.744 | 0.744 | -0.487 | -0.487 | -0.487 | -0.487 | -3.012 | -3.012 | -3.012 | -3.012 | -0.206 | -0.206 | -0.206 | -0.206 | -0.742 | -0.742 | -0.742 | -0.742 | -1.623 | -1.623 | -1.623 | -1.623 | -0.164 | -0.164 | -0.164 | -0.164 | 0.341 | 0.341 | 0.341 | 0.341 | 0.522 | 0.522 | 0.522 | 0.522 | 0.215 | 0.215 | 0.215 | 0.215 | 0.041 | 0.041 | 0.041 | 0.041 |