STX Engine Co.,Ltd.
KRX:077970.KS
21050 (KRW) • At close October 18, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) KRW.
| 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
| 197,361.011 | 115,505.709 | 211,424.649 | 138,535.156 | 163,437.118 | 116,980.811 | 189,771.898 | 137,415.978 | 104,916.156 | 111,917.663 | 166,298.704 | 104,923.689 | 124,734.694 | 97,498.214 | 195,316.233 | 173,657.672 | 122,983.261 | 94,738.102 | 178,674.493 | 123,915.42 | 191,302.173 | 116,715.786 | 275,821.782 | 121,359.006 | 108,265.597 | 71,882.059 | 180,612.248 | 101,434.182 | 97,315.613 | 90,787.4 | 157,551.478 | 127,310.348 | 149,208.233 | 95,776.067 | 216,178.115 | 129,797.014 | 190,144.872 | 97,182.755 | 324,927.612 | 146,655 | 145,400.187 | 94,003.272 | 162,765.931 | 166,751 | 185,473 | 190,057 | -26,893.526 | 418,693 | 391,616 | 429,814 | 748,974.831 | 444,150 | 520,212 | 375,953.181 | 723,707.288 | 433,133.567 | 452,465.065 | 305,683.135 | 0 | 376,588.978 | 409,631.566 | 315,987.939 | 0 | 364,383.802 | 372,716.141 | 355,437.913 | 0 | 348,089.229 | 255,167.043 | 245,759.902 |
| Kosten van de omzet
| 164,140.64 | 96,373.098 | 184,299.942 | 124,055.308 | 147,882.962 | 106,683.482 | 187,549.545 | 123,454.09 | 94,133.688 | 102,001.986 | 153,567.517 | 92,632.122 | 113,791.284 | 92,229.697 | 178,729.191 | 162,331.875 | 108,094.568 | 82,376.275 | 168,421.177 | 109,995.405 | 166,733.712 | 98,935.649 | 235,972.593 | 107,702.291 | 95,818.151 | 63,853.028 | 167,954.898 | 93,702.954 | 84,706.233 | 76,795.77 | 139,561.649 | 123,640.033 | 133,087.558 | 84,761.226 | 207,395.349 | 121,367.044 | 167,781.938 | 86,590.631 | 316,472.043 | 137,727 | 130,947.769 | 86,303.081 | 67,849.272 | 168,041 | 238,181 | 212,066 | -1,417.368 | 372,545 | 340,008 | 381,995 | 657,303.539 | 381,439 | 441,150 | 320,826.98 | 628,472.304 | 369,854.274 | 373,102.989 | 284,057.054 | 0 | 304,864.227 | 363,155.795 | 238,606.356 | 0 | 296,523.109 | 307,205.865 | 307,824.077 | 0 | 293,583.284 | 225,698.78 | 222,357.048 |
| Brutowinst
| 33,220.371 | 19,132.611 | 27,124.707 | 14,479.848 | 15,554.156 | 10,297.329 | 2,222.353 | 13,961.887 | 10,782.468 | 9,915.677 | 12,731.187 | 12,291.567 | 10,943.411 | 5,268.517 | 16,587.042 | 11,325.797 | 14,888.693 | 12,361.828 | 10,253.316 | 13,920.015 | 24,568.461 | 17,780.137 | 39,849.189 | 13,656.715 | 12,447.446 | 8,029.031 | 12,657.351 | 7,731.228 | 12,609.38 | 13,991.63 | 17,989.83 | 3,670.315 | 16,120.675 | 11,014.84 | 8,782.766 | 8,429.969 | 22,362.934 | 10,592.124 | 8,455.569 | 8,928 | 14,452.417 | 7,700.191 | 94,916.659 | -1,290 | -52,708 | -22,009 | -25,476.158 | 46,148 | 51,608 | 47,819 | 91,671.292 | 62,711 | 79,062 | 55,126.201 | 95,234.984 | 63,279.293 | 79,362.076 | 21,626.081 | 0 | 71,724.751 | 46,475.771 | 77,381.583 | 0 | 67,860.693 | 65,510.276 | 47,613.836 | 0 | 54,505.945 | 29,468.263 | 23,402.854 |
| Brutowinstmarge
| 0.168 | 0.166 | 0.128 | 0.105 | 0.095 | 0.088 | 0.012 | 0.102 | 0.103 | 0.089 | 0.077 | 0.117 | 0.088 | 0.054 | 0.085 | 0.065 | 0.121 | 0.13 | 0.057 | 0.112 | 0.128 | 0.152 | 0.144 | 0.113 | 0.115 | 0.112 | 0.07 | 0.076 | 0.13 | 0.154 | 0.114 | 0.029 | 0.108 | 0.115 | 0.041 | 0.065 | 0.118 | 0.109 | 0.026 | 0.061 | 0.099 | 0.082 | 0.583 | -0.008 | -0.284 | -0.116 | 0.947 | 0.11 | 0.132 | 0.111 | 0.122 | 0.141 | 0.152 | 0.147 | 0.132 | 0.146 | 0.175 | 0.071 | 0 | 0.19 | 0.113 | 0.245 | 0 | 0.186 | 0.176 | 0.134 | 0 | 0.157 | 0.115 | 0.095 |
| Onderzoek- en ontwikkelingskosten
| 520.746 | 2,453 | 907.867 | 1,069.406 | 788.816 | 1,449.663 | 274.248 | 987.465 | 1,116.405 | 673.482 | 1,016.396 | 606.335 | 487.076 | 415.543 | 84.828 | 654.344 | 680.978 | 632.786 | 2,120.166 | 804.665 | 401.588 | 1,031.101 | 4,469.368 | 785.28 | -35.724 | 455.735 | 179.654 | 230.436 | 482.611 | 508.043 | 1,754.938 | 1,357.894 | 443.965 | 534.965 | 768.091 | 582.298 | 590.295 | 665.512 | 572.705 | 486.266 | 826.678 | 586.239 | 596.331 | 776.926 | 864.581 | 908.55 | 2,962.298 | 967.178 | 867.531 | 896.571 | 3,060.399 | 1,861.3 | 811.472 | 790.19 | 1,554.717 | 781.062 | 916.009 | 0 | 0 | 456.234 | 1,574.156 | 432.48 | 0 | 617.843 | 255.12 | 326.03 | 0 | 735.772 | 559.877 | 320.121 |
| Algemene en administratieve kosten
| 11,848.66 | 11,878.633 | 198.324 | 12,596.248 | 1,234.761 | 10,647.174 | 1,945.364 | 1,565.878 | 1,182.883 | 1,004.065 | 946.286 | 933.484 | 1,034.224 | 909.653 | 1,622.588 | 1,127.888 | 1,117.779 | 1,040.669 | -1,916.489 | 2,766.337 | 1,172.151 | 1,575.928 | 1,388.176 | 1,772.215 | 1,837.444 | 932.78 | 1,293.564 | 2,874.753 | 1,384.177 | 1,657.256 | 1,708.923 | 1,898.84 | 1,024.774 | 613.603 | 1,279.646 | 1,187.643 | 1,845.458 | 3,099.812 | 3,016.238 | -1,363.575 | 1,739.048 | 2,226.384 | -138,608.774 | 2,880.947 | 3,578.909 | 3,149.561 | -2,044.33 | 7,390.158 | 3,777.278 | 5,345.126 | 21,527.771 | 2,948.761 | 4,301.301 | 4,140.392 | 23,911.332 | 1,673.971 | 3,250.804 | 12,719.324 | 0 | 891.252 | 1,073.757 | 630.214 | 0 | 1,138.24 | 940.657 | 1,056.754 | 0 | 1,103.422 | 1,676.768 | 938.299 |
| Verkoop- en marketingkosten
| -1,184.452 | -2,385.353 | 5,882.612 | 2,787.86 | 3,347.043 | 2,540.875 | 3,548.656 | 1,751.364 | 1,714.804 | 2,284.277 | 1,927.047 | 1,278.13 | 1,914.199 | 2,561.926 | 2,527.843 | 1,890.765 | 2,596.259 | 2,803.337 | 2,339.181 | 836.876 | 2,744.897 | 1,241.168 | 3,463.229 | 3,753.85 | 2,566.142 | 716.289 | 2,859.083 | 1,317.103 | 1,505.351 | 1,001.464 | 1,059.196 | 728.91 | 502.215 | 614.761 | 1,038.029 | 738.504 | 801.35 | 1,195.119 | 3,681.62 | 1,252.836 | 1,122.882 | 912.18 | 1,228.444 | 2,438.878 | 1,703.463 | 2,629.082 | 230.921 | 4,088.436 | 5,178.154 | 5,439.695 | 8,863.825 | 7,052.688 | 8,799.186 | 6,437.101 | 6,829.637 | 6,066.698 | 8,283.686 | 7,726.352 | 0 | 5,654.017 | 6,477.027 | 4,062.495 | 0 | 4,218.168 | 5,024.125 | 4,102.744 | 0 | 3,061.664 | 3,761.946 | 2,466.545 |
| Verkoop-, algemene en administratieve kosten
| 10,664.208 | 9,493.28 | 12,393.923 | 12,596.248 | 4,581.804 | 10,647.174 | 5,494.02 | 3,317.242 | 2,897.687 | 3,288.342 | 2,873.333 | 2,211.614 | 2,948.423 | 3,471.579 | 4,150.431 | 3,018.653 | 3,714.038 | 3,844.006 | 422.692 | 3,603.213 | 3,917.048 | 2,817.096 | 4,851.405 | 5,526.065 | 4,403.586 | 1,649.069 | 4,152.647 | 4,191.856 | 2,889.528 | 2,658.72 | 2,768.119 | 2,627.75 | 1,526.989 | 1,228.364 | 2,317.675 | 1,926.147 | 2,646.808 | 4,294.931 | 6,697.858 | -110.739 | 2,861.93 | 3,138.564 | -137,380.33 | 5,319.825 | 5,282.372 | 5,778.643 | -1,813.409 | 11,478.594 | 8,955.432 | 10,784.821 | 30,391.596 | 10,001.449 | 13,100.487 | 10,577.493 | 30,740.969 | 7,740.669 | 11,534.49 | 20,445.676 | 0 | 6,545.269 | 7,550.784 | 4,692.709 | 0 | 5,356.408 | 5,964.782 | 5,159.498 | 0 | 4,165.086 | 5,438.714 | 3,404.844 |
| Overige kosten
| -790.311 | -372.946 | -938.669 | -25,192.496 | 589.421 | -1,449.663 | 6,043.306 | 8,390.952 | 6,134.186 | 7,080.83 | 203.032 | 578.238 | -38.069 | -182.696 | 28,442.634 | 1,636.502 | 108.018 | -15.701 | -1,817.956 | 240.526 | 504.565 | 168.614 | -185.88 | 38.133 | -37.68 | -155.841 | -884.406 | 2,282.297 | -1,861.902 | 2,575.854 | -2,562.889 | -65.856 | -11,200.292 | -201.957 | -24.422 | 262.938 | 972.666 | 237.866 | 16,574.529 | -2,341.399 | -215.415 | 1,039.358 | 70,362.103 | -55,651.132 | -127,706.308 | -3,002.913 | -3,668.799 | 667.824 | -1,636.486 | -855.099 | -6,146.276 | 4,102.874 | 1,405.409 | 1,075.358 | 1,483.797 | 102.648 | 103.689 | 95.443 | 0 | 314.62 | 571.856 | 272.356 | 0 | -2,308.735 | -164.753 | -185.03 | 0 | 817.839 | -147.406 | 1,607.703 |
| Bedrijfskosten
| 11,454.519 | 12,319.226 | 14,240.459 | -12,596.248 | 11,103.755 | 10,647.174 | 11,811.574 | 12,695.659 | 10,148.278 | 11,042.654 | 9,233.614 | 9,065.403 | 9,713.319 | 9,577.955 | -16,823.192 | 10,037.975 | 9,889.151 | 9,079.191 | 9,906.556 | 11,408.816 | 5,743.95 | 9,421.304 | 14,983.044 | 11,996.73 | 9,267.653 | 6,398.231 | 11,558.839 | 8,846.04 | 6,543.494 | 9,326.979 | 14,114.799 | 10,062.615 | 14,880.293 | 5,621.833 | 22,396.604 | 6,140.821 | 7,219.917 | 9,365.633 | 11,689.217 | 4,285 | 8,471.982 | 7,782.293 | -45,781.429 | 12,698 | 94,738 | 13,470 | 9,119.772 | 23,311 | 21,877 | 22,546 | 45,069.06 | 23,071 | 23,856 | 22,499.706 | 59,437.11 | 17,712.692 | 21,615.688 | 21,143.453 | 0 | 11,885.127 | 14,697.079 | 10,689.191 | 0 | 11,643.351 | 10,293.309 | 11,700.862 | 0 | 10,698.676 | 9,661.203 | 8,093.845 |
| Bedrijfsresultaat
| 21,765.853 | 6,813.385 | 12,884.248 | 1,883.6 | 4,450.401 | -349.844 | -130.901 | 638.032 | 175.854 | -829.162 | 3,497.572 | 3,226.165 | 1,230.091 | -4,309.438 | 4,773.661 | 1,287.822 | 4,999.543 | 3,282.637 | 346.761 | 2,511.199 | 18,824.511 | 8,358.835 | 24,866.145 | 1,659.985 | 3,179.792 | 1,630.8 | 1,098.512 | -1,114.813 | 6,065.886 | 4,664.651 | 3,875.031 | -6,392.3 | 1,240.382 | 5,393.007 | -13,613.838 | 2,289.149 | 15,143.017 | 1,226.491 | -3,233.648 | 4,643 | 5,980.436 | -82.101 | 140,698.088 | -13,988 | -147,446 | -35,479 | -34,595.93 | 22,837 | 29,731 | 25,273 | 46,602.231 | 39,640 | 55,206 | 32,626.495 | 41,620.639 | 44,517.373 | 57,301.629 | 1,180.405 | 0 | 59,839.623 | 31,778.691 | 66,692.394 | 0 | 56,217.342 | 55,216.965 | 35,912.972 | 0 | 43,807.271 | 19,807.061 | 15,309.01 |
| Bedrijfsresultaat ratio
| 0.11 | 0.059 | 0.061 | 0.014 | 0.027 | -0.003 | -0.001 | 0.005 | 0.002 | -0.007 | 0.021 | 0.031 | 0.01 | -0.044 | 0.024 | 0.007 | 0.041 | 0.035 | 0.002 | 0.02 | 0.098 | 0.072 | 0.09 | 0.014 | 0.029 | 0.023 | 0.006 | -0.011 | 0.062 | 0.051 | 0.025 | -0.05 | 0.008 | 0.056 | -0.063 | 0.018 | 0.08 | 0.013 | -0.01 | 0.032 | 0.041 | -0.001 | 0.864 | -0.084 | -0.795 | -0.187 | 1.286 | 0.055 | 0.076 | 0.059 | 0.062 | 0.089 | 0.106 | 0.087 | 0.058 | 0.103 | 0.127 | 0.004 | 0 | 0.159 | 0.078 | 0.211 | 0 | 0.154 | 0.148 | 0.101 | 0 | 0.126 | 0.078 | 0.062 |
| Totaal overige inkomsten en kosten netto
| -5,872.497 | -3,980.209 | -4,425.258 | -1,887.216 | -2,344.573 | -2,554.722 | -17,077.944 | -7,651.278 | -1,744.29 | -1,790.599 | -1,443.681 | -10,423.855 | -2,575.189 | -2,224.652 | -12,957.853 | -3,331.353 | -2,959.198 | -6,497.335 | -3,720.747 | -3,282.835 | -5,889.397 | -2,938.824 | 1,412.446 | -2,611.996 | -1,611.752 | -4,351.256 | -1,866.292 | -5,763.694 | -12,703.875 | 1,506.75 | -8,983.991 | 7,131.032 | -17,105.851 | -3,889.813 | 12,571.891 | -33,855.976 | -13,245.589 | 65,261.552 | -24,706.7 | -13,042 | 10,840.502 | -37,665.233 | -7,047.941 | -23,381 | -259,374 | -184,003 | -42,458.809 | -24,847 | -31,477 | -23,004 | -9,925.649 | -31,529 | 968 | -24,894.788 | -26,063.313 | -26,175.175 | -31,353.89 | -9,839.686 | 0 | -24,237.746 | -2,823.334 | -30,901.211 | 0 | 31,594.535 | -38,973.466 | -33,477.872 | 0 | 16,777.819 | 13,380.847 | 4,661.783 |
| Inkomen voor belasting
| 15,893.355 | 2,833.176 | 8,458.989 | -3.616 | 2,105.828 | -2,904.566 | -17,208.845 | -7,013.246 | -1,568.436 | -2,619.761 | 3,921.806 | 1,867.712 | -1,345.098 | -6,534.09 | 20,452.381 | -2,043.531 | 2,040.344 | -3,214.698 | -3,373.986 | -771.636 | 12,935.114 | 5,420.01 | 26,278.59 | -952.012 | 1,568.041 | -2,720.456 | -767.78 | -6,878.507 | -6,637.989 | 6,171.401 | -5,108.961 | 738.731 | -15,865.469 | 1,503.194 | -1,041.947 | -31,566.827 | 1,897.428 | 66,488.043 | -27,940.348 | -8,399 | 16,820.938 | -37,747.334 | 133,650.147 | -37,369 | -406,820 | -219,482 | -77,054.739 | -2,010 | -1,746 | 2,269 | 36,676.582 | 8,111 | 56,174 | 7,731.707 | 9,734.561 | 19,391.426 | 26,392.498 | -9,357.058 | 0 | 35,601.878 | 28,955.358 | 35,791.181 | 0 | 87,811.877 | 16,243.501 | 2,435.102 | 0 | 60,585.088 | 33,187.907 | 19,970.792 |
| Inkomen voor belasting ratio
| 0.081 | 0.025 | 0.04 | -0 | 0.013 | -0.025 | -0.091 | -0.051 | -0.015 | -0.023 | 0.024 | 0.018 | -0.011 | -0.067 | 0.105 | -0.012 | 0.017 | -0.034 | -0.019 | -0.006 | 0.068 | 0.046 | 0.095 | -0.008 | 0.014 | -0.038 | -0.004 | -0.068 | -0.068 | 0.068 | -0.032 | 0.006 | -0.106 | 0.016 | -0.005 | -0.243 | 0.01 | 0.684 | -0.086 | -0.057 | 0.116 | -0.402 | 0.821 | -0.224 | -2.193 | -1.155 | 2.865 | -0.005 | -0.004 | 0.005 | 0.049 | 0.018 | 0.108 | 0.021 | 0.013 | 0.045 | 0.058 | -0.031 | 0 | 0.095 | 0.071 | 0.113 | 0 | 0.241 | 0.044 | 0.007 | 0 | 0.174 | 0.13 | 0.081 |
| Belastingkosten
| 26.257 | 431.046 | 1,401.836 | 198.462 | 93.038 | 278.619 | -1,093.115 | -647.569 | -334.824 | 348.13 | -364.461 | -251.636 | -90.456 | -2,388.409 | -329.725 | 87.993 | 351.444 | -3,522.369 | -3,488.475 | -1,580.058 | -0.329 | -1,098.699 | -2,838.442 | 760.458 | 481.846 | -2,128.422 | 5,669.506 | -4,449.515 | -3,143.319 | -173.861 | -135.57 | 11,756.288 | -1,107.912 | -1,294.41 | -866.915 | -793.834 | -17,529.409 | 18,526.515 | 18,583.36 | -1,447 | -666.973 | -4,949.929 | -8,539.657 | 1,940 | 2,139 | -16,441 | -19,619.817 | -71 | 1,502 | 1,288 | 20,136.317 | -3,321 | 14,597 | 2,342.636 | 7,522.378 | 12,135.119 | 6,214.043 | -4,188.188 | 0 | 11,653.512 | 7,790.174 | 15,584.516 | 0 | 15,489.631 | 5,699.114 | -1,178.769 | 0 | 15,576.461 | 9,127.433 | 4,832.112 |
| Nettowinst
| 15,867.098 | 209.7 | 7,057.153 | -202.078 | 2,012.789 | -3,183.185 | -16,115.73 | -6,365.677 | -1,233.612 | -2,967.891 | 4,286.266 | 2,119.348 | -1,254.641 | -4,145.681 | 20,782.105 | -2,131.524 | 1,688.901 | 307.671 | 114.489 | 808.422 | 12,935.443 | 6,518.708 | 29,117.033 | -1,712.47 | 1,086.195 | -592.034 | -6,437.286 | -2,428.992 | -3,494.67 | 6,345.262 | -4,973.391 | -11,017.557 | -14,757.557 | 2,797.604 | -175.032 | -30,772.993 | 19,426.838 | 47,961.528 | -46,523.707 | -6,952 | 16,820.938 | -37,747.334 | -272,833.852 | -31,532 | -341,881 | -186,992 | -50,624.615 | 433 | -5,007 | 1,789 | 14,608.038 | 9,231 | 42,668 | 1,982.955 | 387.433 | 11,768.608 | 16,151.242 | -3,369.314 | 0 | 23,948.366 | 21,165.184 | 20,206.665 | 0 | 72,322.246 | 10,544.387 | 3,613.871 | 0 | 45,008.627 | 24,060.474 | 15,138.68 |
| Nettowinstmarge
| 0.08 | 0.002 | 0.033 | -0.001 | 0.012 | -0.027 | -0.085 | -0.046 | -0.012 | -0.027 | 0.026 | 0.02 | -0.01 | -0.043 | 0.106 | -0.012 | 0.014 | 0.003 | 0.001 | 0.007 | 0.068 | 0.056 | 0.106 | -0.014 | 0.01 | -0.008 | -0.036 | -0.024 | -0.036 | 0.07 | -0.032 | -0.087 | -0.099 | 0.029 | -0.001 | -0.237 | 0.102 | 0.494 | -0.143 | -0.047 | 0.116 | -0.402 | -1.676 | -0.189 | -1.843 | -0.984 | 1.882 | 0.001 | -0.013 | 0.004 | 0.02 | 0.021 | 0.082 | 0.005 | 0.001 | 0.027 | 0.036 | -0.011 | 0 | 0.064 | 0.052 | 0.064 | 0 | 0.198 | 0.028 | 0.01 | 0 | 0.129 | 0.094 | 0.062 |
| WPA (Winst Per Aandeel)
| 495.49 | 7.58 | 242.27 | -7.31 | 64.36 | -115.14 | -582.91 | -239 | -53 | -107.35 | 155.04 | 68 | -54 | -158 | 751.7 | -86 | 53 | 3 | 4.98 | 29 | 468 | 236 | 1,265.98 | -74 | 47 | -26 | -279.89 | -106.06 | -152.27 | 228 | -216.22 | -479 | -642 | 122 | -7.61 | -1,337.98 | 845 | 4,756 | -7,565.07 | -9,040.11 | 21,880 | -6,137.97 | -76,112.69 | -8,800 | -95,372.68 | -52,160.19 | -14,122.79 | -56 | -1,128 | 496 | 4,075.22 | 2,576 | 11,904 | 552 | 107.98 | 3,280 | 4,504 | -936 | -1,360 | 6,680 | 5,904 | 5,640 | 2,864 | 20,176 | 2,944 | 1,008 | -779.52 | 12,556 | 6,712 | 4,223.25 |
| Verwaterde WPA
| 495.49 | 7.58 | 242.27 | -7.31 | 64.36 | -115.14 | -582.91 | -239 | -53 | -107 | 155.04 | 68 | -54 | -158 | 751.7 | -86 | 42 | 3 | 4.98 | 26 | 328 | 168 | 1,265.98 | -74 | 47 | -26 | -279.89 | -106.06 | -152.27 | 228 | -216.22 | -479 | -642 | 101 | -7.61 | -1,337.98 | 845 | 4,104 | -7,565.07 | -9,040.11 | 21,880 | -6,137.97 | -76,112.69 | -8,800 | -95,372.68 | -52,160.19 | -14,122.79 | -56 | -1,128 | 496 | 4,075.22 | 2,576 | 11,904 | 552 | 107.98 | 3,280 | 4,504 | -936 | -1,360 | 6,680 | 5,904 | 5,640 | 2,864 | 20,176 | 2,944 | 1,008 | -779.52 | 12,556 | 6,712 | 4,223.25 |
| EBITDA
| 24,648.418 | 9,667.875 | 15,409.843 | 14,479.848 | 8,135.399 | 10,297.329 | 3,492.171 | 4,218.278 | 3,718.734 | 2,730.824 | 8,296.22 | 6,579.333 | 4,708.144 | -417.756 | 29,477.975 | 4,394.908 | 9,010.434 | 3,028.134 | 2,994.4 | 7,919.912 | 19,861.251 | 12,182.54 | 42,649.138 | 4,900.542 | 7,406.892 | 2,968.355 | 6,971.366 | 1,079.262 | 1,191.467 | 15,072.743 | 12,398.374 | 1,795.897 | -5,532.684 | 7,588.696 | -5,542.337 | 457.423 | 17,622.956 | 72,352.72 | 14,799.453 | 7,851.919 | 9,471.28 | -853.25 | 191,053.104 | -36,252.332 | -316,400.58 | -178,826.044 | -56,434.709 | 30,138.551 | 37,911.707 | 42,447.503 | 59,786.937 | 67,260.78 | 80,542.51 | 36,283.878 | 34,241.277 | 38,395.533 | 82,242.48 | 9,217.399 | 0 | 61,291.884 | 32,506.874 | 58,641.911 | 0 | 98,149.011 | 99,983.073 | 92,660.731 | 0 | 57,463.251 | 29,824.679 | 27,886.385 |
| EBITDA ratio
| 0.125 | 0.084 | 0.073 | 0.105 | 0.05 | 0.088 | 0.018 | 0.031 | 0.035 | 0.024 | 0.05 | 0.063 | 0.038 | -0.004 | 0.151 | 0.025 | 0.073 | 0.032 | 0.017 | 0.064 | 0.104 | 0.104 | 0.155 | 0.04 | 0.068 | 0.041 | 0.039 | 0.011 | 0.012 | 0.166 | 0.079 | 0.014 | -0.037 | 0.079 | -0.026 | 0.004 | 0.093 | 0.745 | 0.046 | 0.054 | 0.065 | -0.009 | 1.174 | -0.217 | -1.706 | -0.941 | 2.098 | 0.072 | 0.097 | 0.099 | 0.08 | 0.151 | 0.155 | 0.097 | 0.047 | 0.089 | 0.182 | 0.03 | 0 | 0.163 | 0.079 | 0.186 | 0 | 0.269 | 0.268 | 0.261 | 0 | 0.165 | 0.117 | 0.113 |