Matrix Holdings Limited
HKEX:1005.HK
0.77 (HKD) • At close October 18, 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 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
| 194.25 | 381.691 | 190.846 | 332.795 | 166.398 | 408.93 | 204.465 | 577.164 | 288.582 | 598.174 | 299.087 | 484.463 | 242.232 | 511.53 | 255.765 | 389.611 | 194.806 | 727.414 | 363.707 | 588.687 | 294.344 | 367.894 | 367.894 | 308.939 | 308.939 | 384.611 | 384.611 | 332.394 | 332.394 | 328.27 | 328.27 | 295.34 | 295.34 | 386.578 | 386.578 | 251.954 | 251.954 | 345.805 | 345.805 | 234.255 | 234.255 | 315.165 | 315.165 | 201.875 | 201.875 | 286.575 | 286.575 | 220.094 | 220.094 | 220.094 | 220.583 | 220.583 | 220.583 | 220.583 | 220.118 | 220.118 | 220.118 | 220.118 | 244.435 | 244.435 | 244.435 | 244.435 | 318.387 | 318.387 | 318.387 | 318.387 | 304.69 | 304.69 | 304.69 | 304.69 | 216.99 | 216.99 | 216.99 | 216.99 | 227.761 | 227.761 | 227.761 | 227.761 | 171.671 | 171.671 | 171.671 | 171.671 | 125.089 | 125.089 | 125.089 | 125.089 | 98.911 | 98.911 | 98.911 | 98.911 | 48.76 | 48.76 | 48.76 | 48.76 | 8.868 | 8.868 | 8.868 | 8.868 |
Kosten van de omzet
| 119.325 | 226.878 | 113.439 | 178.928 | 89.464 | 242.17 | 121.085 | 337.289 | 168.645 | 343.293 | 171.647 | 297.367 | 148.684 | 278.164 | 139.082 | 271.818 | 135.909 | 468.48 | 234.24 | 379.116 | 189.558 | 233.231 | 233.231 | 210.708 | 210.708 | 254.813 | 254.813 | 227.549 | 227.549 | 203.272 | 203.272 | 195.695 | 195.695 | 236.564 | 236.564 | 166.553 | 166.553 | 203.333 | 203.333 | 153.849 | 153.849 | 184.696 | 184.696 | 140.315 | 140.315 | 174.596 | 174.596 | 146.381 | 146.381 | 146.381 | 142.98 | 142.98 | 142.98 | 142.98 | 137.695 | 137.695 | 137.695 | 137.695 | 147.249 | 147.249 | 147.249 | 147.249 | 224.969 | 224.969 | 224.969 | 224.969 | 214.402 | 214.402 | 214.402 | 214.402 | 147.633 | 147.633 | 147.633 | 147.633 | 153.495 | 153.495 | 153.495 | 153.495 | 117.424 | 117.424 | 117.424 | 117.424 | 79.155 | 79.155 | 79.155 | 79.155 | 61.413 | 61.413 | 61.413 | 61.413 | 33.828 | 33.828 | 33.828 | 33.828 | 6.171 | 6.171 | 6.171 | 6.171 |
Brutowinst
| 74.925 | 154.813 | 77.407 | 153.867 | 76.934 | 166.76 | 83.38 | 239.875 | 119.938 | 254.881 | 127.441 | 187.096 | 93.548 | 233.366 | 116.683 | 117.793 | 58.897 | 258.934 | 129.467 | 209.571 | 104.786 | 134.663 | 134.663 | 98.231 | 98.231 | 129.798 | 129.798 | 104.845 | 104.845 | 124.998 | 124.998 | 99.645 | 99.645 | 150.014 | 150.014 | 85.402 | 85.402 | 142.473 | 142.473 | 80.406 | 80.406 | 130.47 | 130.47 | 61.56 | 61.56 | 111.979 | 111.979 | 73.713 | 73.713 | 73.713 | 77.603 | 77.603 | 77.603 | 77.603 | 82.423 | 82.423 | 82.423 | 82.423 | 97.186 | 97.186 | 97.186 | 97.186 | 93.419 | 93.419 | 93.419 | 93.419 | 90.288 | 90.288 | 90.288 | 90.288 | 69.357 | 69.357 | 69.357 | 69.357 | 74.266 | 74.266 | 74.266 | 74.266 | 54.247 | 54.247 | 54.247 | 54.247 | 45.935 | 45.935 | 45.935 | 45.935 | 37.498 | 37.498 | 37.498 | 37.498 | 14.932 | 14.932 | 14.932 | 14.932 | 2.698 | 2.698 | 2.698 | 2.698 |
Brutowinstmarge
| 0.386 | 0.406 | 0.406 | 0.462 | 0.462 | 0.408 | 0.408 | 0.416 | 0.416 | 0.426 | 0.426 | 0.386 | 0.386 | 0.456 | 0.456 | 0.302 | 0.302 | 0.356 | 0.356 | 0.356 | 0.356 | 0.366 | 0.366 | 0.318 | 0.318 | 0.337 | 0.337 | 0.315 | 0.315 | 0.381 | 0.381 | 0.337 | 0.337 | 0.388 | 0.388 | 0.339 | 0.339 | 0.412 | 0.412 | 0.343 | 0.343 | 0.414 | 0.414 | 0.305 | 0.305 | 0.391 | 0.391 | 0.335 | 0.335 | 0.335 | 0.352 | 0.352 | 0.352 | 0.352 | 0.374 | 0.374 | 0.374 | 0.374 | 0.398 | 0.398 | 0.398 | 0.398 | 0.293 | 0.293 | 0.293 | 0.293 | 0.296 | 0.296 | 0.296 | 0.296 | 0.32 | 0.32 | 0.32 | 0.32 | 0.326 | 0.326 | 0.326 | 0.326 | 0.316 | 0.316 | 0.316 | 0.316 | 0.367 | 0.367 | 0.367 | 0.367 | 0.379 | 0.379 | 0.379 | 0.379 | 0.306 | 0.306 | 0.306 | 0.306 | 0.304 | 0.304 | 0.304 | 0.304 |
Onderzoek- en ontwikkelingskosten
| 10.586 | 8.631 | 4.316 | 11.606 | 5.803 | 10.163 | 5.082 | 10.461 | 5.231 | 10.386 | 5.193 | 11.143 | 5.572 | 12.836 | 6.418 | 10.225 | 5.113 | 12.976 | 6.488 | 13.7 | 6.85 | 7.023 | 7.023 | 4.962 | 4.962 | 9.229 | 9.229 | 4.383 | 4.383 | 5.878 | 5.878 | 4.965 | 4.965 | 8.811 | 8.811 | 2.807 | 2.807 | 9.377 | 9.377 | 1.731 | 1.731 | 6.249 | 6.249 | 1.936 | 1.936 | 5.065 | 5.065 | 3.979 | 3.979 | 3.979 | 2.141 | 2.141 | 2.141 | 2.141 | 3.579 | 3.579 | 3.579 | 3.579 | 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 | 34.912 | 34.912 | 36.222 | 36.222 | 36.704 | 36.704 | 37.275 | 37.275 | 37.529 | 37.529 | 37.101 | 37.101 | 22.238 | 22.238 | 37.907 | 37.907 | 33.715 | 33.715 | 42.258 | 42.258 | 40.168 | 40.168 | 34.306 | 34.306 | 46.239 | 46.239 | 42.618 | 42.618 | 44.473 | 44.473 | 30.781 | 30.781 | 40.91 | 40.91 | 28.787 | 28.787 | 26.022 | 26.022 | 33.945 | 33.945 | 30.765 | 30.765 | 29.599 | 29.599 | 29.586 | 29.586 | 28.916 | 28.916 | 28.916 | 34.365 | 34.365 | 34.365 | 34.365 | 34.567 | 34.567 | 34.567 | 34.567 | 38.737 | 38.737 | 38.737 | 38.737 | 36.293 | 36.293 | 36.293 | 36.293 | 41.446 | 41.446 | 41.446 | 41.446 | 22.181 | 22.181 | 22.181 | 22.181 | 21.893 | 21.893 | 21.893 | 21.893 | 9.388 | 9.388 | 9.388 | 9.388 | 7.766 | 7.766 | 7.766 | 7.766 | 9.178 | 9.178 | 9.178 | 9.178 | 5.339 | 5.339 | 5.339 | 5.339 | 1.894 | 1.894 | 1.894 | 1.894 |
Verkoop- en marketingkosten
| 0 | 60.168 | 60.168 | 36.899 | 36.899 | 58.876 | 58.876 | 38.758 | 38.758 | 55.639 | 55.639 | 31.657 | 31.657 | 46.036 | 46.036 | 32.763 | 32.763 | 63.631 | 63.631 | 36.731 | 36.731 | 46.765 | 46.765 | 29.71 | 29.71 | 40.839 | 40.839 | 28.521 | 28.521 | 37.299 | 37.299 | 31.107 | 31.107 | 34.478 | 34.478 | 29.316 | 29.316 | 47.345 | 47.345 | 29.861 | 29.861 | 54.312 | 54.312 | 24.508 | 24.508 | 46.671 | 46.671 | 33.469 | 33.469 | 33.469 | 32.603 | 32.603 | 32.603 | 32.603 | 29.072 | 29.072 | 29.072 | 29.072 | 32.778 | 32.778 | 32.778 | 32.778 | 45.073 | 45.073 | 45.073 | 45.073 | 33.249 | 33.249 | 33.249 | 33.249 | 22.589 | 22.589 | 22.589 | 22.589 | 19.349 | 19.349 | 19.349 | 19.349 | 0.92 | 0.92 | 0.92 | 0.92 | 0.631 | 0.631 | 0.631 | 0.631 | 0.59 | 0.59 | 0.59 | 0.59 | 0.331 | 0.331 | 0.331 | 0.331 | 0.036 | 0.036 | 0.036 | 0.036 |
Verkoop-, algemene en administratieve kosten
| 156.159 | 194.599 | 98.299 | 149.401 | 74.701 | 193.987 | 97.009 | 155.265 | 77.633 | 188.748 | 93.551 | 140.011 | 70.006 | 139.704 | 69.852 | 144.4 | 72.2 | 222.729 | 95.562 | 161.543 | 80.772 | 80.511 | 80.511 | 70.437 | 70.437 | 80.302 | 80.302 | 77.914 | 77.914 | 75.785 | 75.785 | 67.875 | 67.875 | 70.247 | 70.247 | 63.244 | 63.244 | 83.625 | 83.625 | 63.806 | 63.806 | 85.077 | 85.077 | 54.107 | 54.107 | 76.257 | 76.257 | 62.385 | 62.385 | 62.385 | 66.968 | 66.968 | 66.968 | 66.968 | 63.639 | 63.639 | 63.639 | 63.639 | 71.515 | 71.515 | 71.515 | 71.515 | 81.366 | 81.366 | 81.366 | 81.366 | 74.694 | 74.694 | 74.694 | 74.694 | 44.77 | 44.77 | 44.77 | 44.77 | 41.242 | 41.242 | 41.242 | 41.242 | 10.308 | 10.308 | 10.308 | 10.308 | 8.396 | 8.396 | 8.396 | 8.396 | 9.768 | 9.768 | 9.768 | 9.768 | 5.67 | 5.67 | 5.67 | 5.67 | 1.93 | 1.93 | 1.93 | 1.93 |
Overige kosten
| 0 | 0 | 0 | 0 | 0 | -11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -103.004 | -103.004 | -103.004 | 0 | -78.366 | -78.366 | -78.366 | 0 | -0.555 | -0.555 | -0.555 | 0 | -0.246 | -0.246 | -0.246 | -0.331 | -0.331 | -0.331 | -0.331 | -0.869 | -0.869 | -0.869 | -0.869 | -0.293 | -0.293 | -0.293 | -0.293 | -0.853 | -0.853 | -0.853 | -0.853 | -1.182 | -1.182 | -1.182 | -1.182 | -0.176 | -0.176 | -0.176 | -0.176 | -71.882 | -71.882 | -71.882 | -71.882 | -76.819 | -76.819 | -76.819 | -76.819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.515 | -10.515 | -10.515 | -10.515 | -11.179 | -11.179 | -11.179 | -11.179 | -6.002 | -6.002 | -6.002 | -6.002 | -4.515 | -4.515 | -4.515 | -4.515 |
Bedrijfskosten
| 150.827 | 203.23 | 127.718 | 161.007 | 75.71 | 215.15 | 110.723 | 165.726 | 83.052 | 199.134 | 108.686 | 151.154 | 75.79 | 152.54 | 93.096 | 154.625 | 76.789 | 235.705 | 117.987 | 175.243 | 41.766 | 95.899 | 95.899 | 71.604 | 71.604 | 97.97 | 97.97 | 82.231 | 82.231 | 82.889 | 82.889 | 74.118 | 74.118 | 29.487 | 29.487 | 66.296 | 66.296 | 96.27 | 96.27 | 63.396 | 63.396 | 92.627 | 92.627 | 56.712 | 56.712 | 81.614 | 81.614 | 65.511 | 65.511 | 65.511 | 67.927 | 67.927 | 67.927 | 67.927 | 67.042 | 67.042 | 67.042 | 67.042 | -0.367 | -0.367 | -0.367 | -0.367 | 4.547 | 4.547 | 4.547 | 4.547 | 74.694 | 74.694 | 74.694 | 74.694 | 44.77 | 44.77 | 44.77 | 44.77 | 41.242 | 41.242 | 41.242 | 41.242 | 10.308 | 10.308 | 10.308 | 10.308 | -2.119 | -2.119 | -2.119 | -2.119 | -1.411 | -1.411 | -1.411 | -1.411 | -0.332 | -0.332 | -0.332 | -0.332 | -2.585 | -2.585 | -2.585 | -2.585 |
Bedrijfsresultaat
| -91.82 | -48.417 | -11.24 | -7.14 | -3.57 | -48.39 | -23.474 | 74.149 | 37.075 | 55.747 | 23.286 | 35.942 | 17.971 | 80.826 | 21.435 | -36.832 | -18.416 | 23.229 | 22.842 | 34.328 | 17.164 | 41.105 | 41.105 | 22.833 | 22.833 | 39.707 | 39.707 | 22.548 | 22.548 | 44.038 | 44.038 | 26.806 | 26.806 | 71.628 | 71.628 | 19.351 | 19.351 | 51.209 | 51.209 | 14.87 | 14.87 | 39.729 | 39.729 | 5.517 | 5.517 | 32.243 | 32.243 | 7.344 | 7.344 | 7.344 | 12.887 | 12.887 | 12.887 | 12.887 | 14.017 | 14.017 | 14.017 | 14.017 | 17.708 | 17.708 | 17.708 | 17.708 | -9.157 | -9.157 | -9.157 | -9.157 | 15.465 | 15.465 | 15.465 | 15.465 | 26.013 | 26.013 | 26.013 | 26.013 | 34.717 | 34.717 | 34.717 | 34.717 | 44.555 | 44.555 | 44.555 | 44.555 | 39.658 | 39.658 | 39.658 | 39.658 | 29.142 | 29.142 | 29.142 | 29.142 | 10.758 | 10.758 | 10.758 | 10.758 | 48.066 | 48.066 | 48.066 | 48.066 |
Bedrijfsresultaat ratio
| -0.473 | -0.127 | -0.059 | -0.021 | -0.021 | -0.118 | -0.115 | 0.128 | 0.128 | 0.093 | 0.078 | 0.074 | 0.074 | 0.158 | 0.084 | -0.095 | -0.095 | 0.032 | 0.063 | 0.058 | 0.058 | 0.112 | 0.112 | 0.074 | 0.074 | 0.103 | 0.103 | 0.068 | 0.068 | 0.134 | 0.134 | 0.091 | 0.091 | 0.185 | 0.185 | 0.077 | 0.077 | 0.148 | 0.148 | 0.063 | 0.063 | 0.126 | 0.126 | 0.027 | 0.027 | 0.113 | 0.113 | 0.033 | 0.033 | 0.033 | 0.058 | 0.058 | 0.058 | 0.058 | 0.064 | 0.064 | 0.064 | 0.064 | 0.072 | 0.072 | 0.072 | 0.072 | -0.029 | -0.029 | -0.029 | -0.029 | 0.051 | 0.051 | 0.051 | 0.051 | 0.12 | 0.12 | 0.12 | 0.12 | 0.152 | 0.152 | 0.152 | 0.152 | 0.26 | 0.26 | 0.26 | 0.26 | 0.317 | 0.317 | 0.317 | 0.317 | 0.295 | 0.295 | 0.295 | 0.295 | 0.221 | 0.221 | 0.221 | 0.221 | 5.42 | 5.42 | 5.42 | 5.42 |
Totaal overige inkomsten en kosten netto
| 7.397 | -50.618 | -38.278 | 7.547 | 3.774 | -4.391 | -2.917 | -2.649 | -1.325 | -18.087 | -4.456 | -2.686 | -1.343 | -33.138 | 2.41 | -1.924 | -0.962 | 1.729 | -10.363 | 88.037 | 44.019 | 35.651 | -2.727 | 26.648 | 1.908 | 21.97 | -8.869 | 22.658 | 0.055 | 40.19 | -1.924 | -1.282 | -1.282 | 107.865 | 107.865 | -0.372 | -0.372 | -5.238 | -5.238 | 1.702 | 1.702 | -2.389 | -2.389 | -1.344 | -1.344 | -2.714 | -2.714 | -0.745 | -0.745 | -0.745 | -0.795 | -0.795 | -0.795 | -0.795 | -0.843 | -0.843 | -0.843 | -0.843 | 0 | 0 | 0 | 0 | -0.005 | -0.005 | -0.005 | -0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.114 | -0.114 | -0.114 | -0.114 | -0.288 | -0.288 | -0.288 | -0.288 | -0.407 | -0.407 | -0.407 | -0.407 | -0.553 | -0.553 | -0.553 | -0.553 | -0.367 | -0.367 | -0.367 | -0.367 |
Inkomen voor belasting
| -84.423 | -99.035 | -49.518 | 0.407 | 0.204 | -52.781 | -26.391 | 71.5 | 35.75 | 37.66 | 18.83 | 33.256 | 16.628 | 47.688 | 23.844 | -38.756 | -19.378 | 24.958 | 12.479 | 122.365 | 61.183 | 38.378 | 38.378 | 24.74 | 24.74 | 30.839 | 30.839 | 22.603 | 22.603 | 42.114 | 42.114 | 25.524 | 25.524 | 179.492 | 179.492 | 18.979 | 18.979 | 45.971 | 45.971 | 16.571 | 16.571 | 37.34 | 37.34 | 4.173 | 4.173 | 29.529 | 29.529 | 6.599 | 6.599 | 6.599 | 12.092 | 12.092 | 12.092 | 12.092 | 13.174 | 13.174 | 13.174 | 13.174 | 17.708 | 17.708 | 17.708 | 17.708 | -9.161 | -9.161 | -9.161 | -9.161 | 15.465 | 15.465 | 15.465 | 15.465 | 26.013 | 26.013 | 26.013 | 26.013 | 34.717 | 34.717 | 34.717 | 34.717 | 44.441 | 44.441 | 44.441 | 44.441 | 39.37 | 39.37 | 39.37 | 39.37 | 28.735 | 28.735 | 28.735 | 28.735 | 10.206 | 10.206 | 10.206 | 10.206 | 47.699 | 47.699 | 47.699 | 47.699 |
Inkomen voor belasting ratio
| -0.435 | -0.259 | -0.259 | 0.001 | 0.001 | -0.129 | -0.129 | 0.124 | 0.124 | 0.063 | 0.063 | 0.069 | 0.069 | 0.093 | 0.093 | -0.099 | -0.099 | 0.034 | 0.034 | 0.208 | 0.208 | 0.104 | 0.104 | 0.08 | 0.08 | 0.08 | 0.08 | 0.068 | 0.068 | 0.128 | 0.128 | 0.086 | 0.086 | 0.464 | 0.464 | 0.075 | 0.075 | 0.133 | 0.133 | 0.071 | 0.071 | 0.118 | 0.118 | 0.021 | 0.021 | 0.103 | 0.103 | 0.03 | 0.03 | 0.03 | 0.055 | 0.055 | 0.055 | 0.055 | 0.06 | 0.06 | 0.06 | 0.06 | 0.072 | 0.072 | 0.072 | 0.072 | -0.029 | -0.029 | -0.029 | -0.029 | 0.051 | 0.051 | 0.051 | 0.051 | 0.12 | 0.12 | 0.12 | 0.12 | 0.152 | 0.152 | 0.152 | 0.152 | 0.259 | 0.259 | 0.259 | 0.259 | 0.315 | 0.315 | 0.315 | 0.315 | 0.291 | 0.291 | 0.291 | 0.291 | 0.209 | 0.209 | 0.209 | 0.209 | 5.379 | 5.379 | 5.379 | 5.379 |
Belastingkosten
| 0.096 | 4.292 | 2.146 | 0.02 | 0.01 | 16.665 | 8.333 | 0.223 | 0.112 | 16.135 | 8.068 | 0.144 | 0.072 | 0.802 | 0.401 | 0.139 | 0.07 | 7.537 | 3.769 | 0.291 | 0.146 | 2.768 | 2.768 | 1.831 | 1.831 | 0.858 | 0.858 | 0.034 | 0.034 | 6.132 | 6.132 | 0.179 | 0.179 | 3.883 | 3.883 | 0.652 | 0.652 | 3.226 | 3.226 | 0.368 | 0.368 | 6.962 | 6.962 | 0.549 | 0.549 | 1.891 | 1.891 | 0.761 | 0.761 | 0.761 | 0.075 | 0.075 | 0.075 | 0.075 | -2.166 | -2.166 | -2.166 | -2.166 | -1.51 | -1.51 | -1.51 | -1.51 | 0.184 | 0.184 | 0.184 | 0.184 | 0.55 | 0.55 | 0.55 | 0.55 | 0.851 | 0.851 | 0.851 | 0.851 | -0.483 | -0.483 | -0.483 | -0.483 | 6.534 | 6.534 | 6.534 | 6.534 | 6.578 | 6.578 | 6.578 | 6.578 | 3.251 | 3.251 | 3.251 | 3.251 | 1.287 | 1.287 | 1.287 | 1.287 | 0.014 | 0.014 | 0.014 | 0.014 |
Nettowinst
| -84.008 | -103.018 | -51.509 | 0.414 | 0.207 | -65.769 | -32.885 | 71.997 | 35.999 | 21.755 | 10.878 | 33.337 | 16.669 | 47.696 | 23.848 | -37.108 | -18.554 | 18.727 | 9.364 | 124.274 | 62.137 | 42.522 | 42.522 | 24.958 | 24.958 | 33.243 | 33.243 | 23.092 | 23.092 | 35.982 | 35.982 | 25.345 | 25.345 | 175.609 | 175.609 | 18.328 | 18.328 | 42.746 | 42.746 | 16.203 | 16.203 | 44.302 | 44.302 | 4.722 | 4.722 | 27.639 | 27.639 | 5.838 | 5.838 | 5.838 | 12.017 | 12.017 | 12.017 | 12.017 | 15.34 | 15.34 | 15.34 | 15.34 | 19.218 | 19.218 | 19.218 | 19.218 | -9.345 | -9.345 | -9.345 | -9.345 | 14.915 | 14.915 | 14.915 | 14.915 | 25.162 | 25.162 | 25.162 | 25.162 | 35.199 | 35.199 | 35.199 | 35.199 | 37.907 | 37.907 | 37.907 | 37.907 | 32.792 | 32.792 | 32.792 | 32.792 | 25.485 | 25.485 | 25.485 | 25.485 | 8.919 | 8.919 | 8.919 | 8.919 | 47.685 | 47.685 | 47.685 | 47.685 |
Nettowinstmarge
| -0.432 | -0.27 | -0.27 | 0.001 | 0.001 | -0.161 | -0.161 | 0.125 | 0.125 | 0.036 | 0.036 | 0.069 | 0.069 | 0.093 | 0.093 | -0.095 | -0.095 | 0.026 | 0.026 | 0.211 | 0.211 | 0.116 | 0.116 | 0.081 | 0.081 | 0.086 | 0.086 | 0.069 | 0.069 | 0.11 | 0.11 | 0.086 | 0.086 | 0.454 | 0.454 | 0.073 | 0.073 | 0.124 | 0.124 | 0.069 | 0.069 | 0.141 | 0.141 | 0.023 | 0.023 | 0.096 | 0.096 | 0.027 | 0.027 | 0.027 | 0.054 | 0.054 | 0.054 | 0.054 | 0.07 | 0.07 | 0.07 | 0.07 | 0.079 | 0.079 | 0.079 | 0.079 | -0.029 | -0.029 | -0.029 | -0.029 | 0.049 | 0.049 | 0.049 | 0.049 | 0.116 | 0.116 | 0.116 | 0.116 | 0.155 | 0.155 | 0.155 | 0.155 | 0.221 | 0.221 | 0.221 | 0.221 | 0.262 | 0.262 | 0.262 | 0.262 | 0.258 | 0.258 | 0.258 | 0.258 | 0.183 | 0.183 | 0.183 | 0.183 | 5.377 | 5.377 | 5.377 | 5.377 |
WPA (Winst Per Aandeel)
| -0.11 | -0.14 | -0.068 | 0 | 0 | -0.087 | -0.044 | 0.095 | 0.048 | 0.029 | 0.014 | 0.044 | 0.02 | 0.063 | 0.03 | -0.049 | -0.025 | 0.025 | 0.012 | 0.16 | 0.08 | 0.055 | 0.055 | 0.033 | 0.033 | 0.044 | 0.044 | 0.03 | 0.03 | 0.045 | 0.045 | 0.034 | 0.034 | 0.23 | 0.23 | 0.024 | 0.024 | 0.057 | 0.057 | 0.02 | 0.02 | 0.059 | 0.059 | 0.005 | 0.005 | 0.035 | 0.035 | 0.008 | 0.008 | 0.008 | 0.017 | 0.017 | 0.017 | 0.017 | 0.022 | 0.022 | 0.022 | 0.022 | 0.027 | 0.027 | 0.027 | 0.027 | -0.013 | -0.013 | -0.013 | -0.013 | 0.023 | 0.023 | 0.023 | 0.023 | 0.043 | 0.043 | 0.043 | 0.043 | 0.06 | 0.06 | 0.06 | 0.06 | 0.067 | 0.067 | 0.067 | 0.067 | 0.089 | 0.089 | 0.089 | 0.089 | 0.097 | 0.097 | 0.097 | 0.097 | 0.062 | 0.062 | 0.062 | 0.062 | 0.43 | 0.43 | 0.43 | 0.43 |
Verwaterde WPA
| -0.11 | -0.14 | -0.068 | 0 | 0 | -0.087 | -0.044 | 0.095 | 0.048 | 0.029 | 0.014 | 0.044 | 0.022 | 0.063 | 0.032 | -0.049 | -0.025 | 0.024 | 0.012 | 0.16 | 0.082 | 0.056 | 0.056 | 0.033 | 0.033 | 0.044 | 0.044 | 0.031 | 0.031 | 0.048 | 0.048 | 0.034 | 0.034 | 0.23 | 0.23 | 0.024 | 0.024 | 0.057 | 0.057 | 0.021 | 0.021 | 0.059 | 0.059 | 0.006 | 0.006 | 0.038 | 0.038 | 0.008 | 0.008 | 0.008 | 0.017 | 0.017 | 0.017 | 0.017 | 0.022 | 0.022 | 0.022 | 0.022 | 0.027 | 0.027 | 0.027 | 0.027 | -0.013 | -0.013 | -0.013 | -0.013 | 0.023 | 0.023 | 0.023 | 0.023 | 0.043 | 0.043 | 0.043 | 0.043 | 0.06 | 0.06 | 0.06 | 0.06 | 0.065 | 0.065 | 0.065 | 0.065 | 0.056 | 0.056 | 0.056 | 0.056 | 0.044 | 0.044 | 0.044 | 0.044 | 0.015 | 0.015 | 0.015 | 0.015 | 0.12 | 0.12 | 0.12 | 0.12 |
EBITDA
| -55.792 | -69.066 | -2.323 | 32.599 | 6.068 | -14.971 | -10.949 | 105.703 | 47.285 | 85.22 | 39.33 | 67.008 | 26.897 | 85.749 | 33.397 | -0.622 | -7.82 | 103.002 | 54.772 | 170.778 | 33.953 | 102.946 | 51.825 | 75.326 | 33.868 | 83.735 | 49.723 | 63.92 | 31.894 | 102.161 | 52.876 | 35.936 | 35.936 | 81.389 | 81.389 | 29.815 | 29.815 | 61.62 | 61.62 | 25.104 | 25.104 | 49.219 | 49.219 | 18.993 | 18.993 | 42.821 | 42.821 | 21.688 | 21.688 | 21.688 | 27.251 | 27.251 | 27.251 | 27.251 | 28.316 | 28.316 | 28.316 | 28.316 | 31.999 | 31.999 | 31.999 | 31.999 | 6.599 | 6.599 | 6.599 | 6.599 | 27.792 | 27.792 | 27.792 | 27.792 | 35.153 | 35.153 | 35.153 | 35.153 | 43.525 | 43.525 | 43.525 | 43.525 | 49.315 | 49.315 | 49.315 | 49.315 | 44.081 | 44.081 | 44.081 | 44.081 | 32.629 | 32.629 | 32.629 | 32.629 | 12.134 | 12.134 | 12.134 | 12.134 | 49.319 | 49.319 | 49.319 | 49.319 |
EBITDA ratio
| -0.287 | -0.053 | -0.012 | 0.069 | 0.036 | -0.031 | -0.054 | 0.184 | 0.164 | 0.169 | 0.132 | 0.139 | 0.111 | 0.228 | 0.131 | -0.004 | -0.04 | 0.136 | 0.151 | 0.134 | 0.115 | 0.141 | 0.141 | 0.11 | 0.11 | 0.129 | 0.129 | 0.096 | 0.096 | 0.161 | 0.161 | 0.122 | 0.122 | 0.211 | 0.211 | 0.118 | 0.118 | 0.178 | 0.178 | 0.107 | 0.107 | 0.156 | 0.156 | 0.094 | 0.094 | 0.149 | 0.149 | 0.099 | 0.099 | 0.099 | 0.124 | 0.124 | 0.124 | 0.124 | 0.129 | 0.129 | 0.129 | 0.129 | 0.131 | 0.131 | 0.131 | 0.131 | 0.021 | 0.021 | 0.021 | 0.021 | 0.091 | 0.091 | 0.091 | 0.091 | 0.162 | 0.162 | 0.162 | 0.162 | 0.191 | 0.191 | 0.191 | 0.191 | 0.287 | 0.287 | 0.287 | 0.287 | 0.352 | 0.352 | 0.352 | 0.352 | 0.33 | 0.33 | 0.33 | 0.33 | 0.249 | 0.249 | 0.249 | 0.249 | 5.561 | 5.561 | 5.561 | 5.561 |