SIM Technology Group Limited
HKEX:2000.HK
0.345 (HKD) • At close September 17, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 183.678 | 246.186 | 123.093 | 297.754 | 148.877 | 359.678 | 179.839 | 278.339 | 139.17 | 340.233 | 170.117 | 384.476 | 192.238 | 506.594 | 206.238 | 431.739 | 148.91 | 764.328 | 382.164 | 517.177 | 258.589 | 391.837 | 391.837 | 764.278 | 764.278 | 914.748 | 914.748 | 714.511 | 714.511 | 699.366 | 699.366 | 662.829 | 662.829 | 1,036.258 | 1,036.258 | 562.386 | 562.386 | 713.491 | 713.491 | 462.686 | 462.686 | 464.737 | 464.737 | 393.303 | 393.303 | 804.295 | 804.295 | 731.329 | 731.329 | 731.329 | 833.525 | 833.525 | 833.525 | 833.525 | 1,008.508 | 1,008.508 | 1,008.508 | 1,008.508 | 745.883 | 745.883 | 745.883 | 745.883 | 747.154 | 747.154 | 747.154 | 747.154 | 724.249 | 724.249 | 724.249 | 724.249 | 854.716 | 854.716 | 854.716 | 854.716 | 679.896 | 679.896 | 679.896 | 679.896 | 391.769 | 391.769 | 391.769 | 391.769 |
| Kosten van de omzet
| 145.398 | 178.609 | 89.305 | 245.002 | 122.501 | 364.883 | 182.442 | 267.306 | 133.653 | 381.008 | 181.004 | 322.199 | 161.1 | 430.755 | 162.899 | 370.615 | 127.087 | 657.99 | 328.995 | 442.803 | 221.402 | 402.229 | 402.229 | 700.952 | 700.952 | 799.38 | 799.38 | 632.274 | 632.274 | 599.102 | 599.102 | 562.203 | 562.203 | 912.197 | 912.197 | 473.567 | 473.567 | 626.888 | 626.888 | 398.744 | 398.744 | 408.254 | 408.254 | 355.941 | 355.941 | 729.019 | 729.019 | 660.836 | 660.836 | 660.836 | 766.305 | 766.305 | 766.305 | 766.305 | 885.446 | 885.446 | 885.446 | 885.446 | 673.419 | 673.419 | 673.419 | 673.419 | 651.188 | 651.188 | 651.188 | 651.188 | 621.595 | 621.595 | 621.595 | 621.595 | 728.72 | 728.72 | 728.72 | 728.72 | 569.212 | 569.212 | 569.212 | 569.212 | 327.794 | 327.794 | 327.794 | 327.794 |
| Brutowinst
| 38.28 | 67.577 | 33.789 | 52.752 | 26.376 | -5.205 | -2.603 | 11.033 | 5.517 | -40.775 | -10.888 | 62.277 | 31.139 | 75.839 | 43.339 | 61.124 | 21.824 | 106.338 | 53.169 | 74.374 | 37.187 | -10.392 | -10.392 | 63.327 | 63.327 | 115.368 | 115.368 | 82.238 | 82.238 | 100.264 | 100.264 | 100.627 | 100.627 | 124.062 | 124.062 | 88.82 | 88.82 | 86.603 | 86.603 | 63.942 | 63.942 | 56.484 | 56.484 | 37.362 | 37.362 | 75.276 | 75.276 | 70.493 | 70.493 | 70.493 | 67.22 | 67.22 | 67.22 | 67.22 | 123.062 | 123.062 | 123.062 | 123.062 | 72.464 | 72.464 | 72.464 | 72.464 | 95.967 | 95.967 | 95.967 | 95.967 | 102.655 | 102.655 | 102.655 | 102.655 | 125.997 | 125.997 | 125.997 | 125.997 | 110.684 | 110.684 | 110.684 | 110.684 | 63.975 | 63.975 | 63.975 | 63.975 |
| Brutowinstmarge
| 0.208 | 0.274 | 0.274 | 0.177 | 0.177 | -0.014 | -0.014 | 0.04 | 0.04 | -0.12 | -0.064 | 0.162 | 0.162 | 0.15 | 0.21 | 0.142 | 0.147 | 0.139 | 0.139 | 0.144 | 0.144 | -0.027 | -0.027 | 0.083 | 0.083 | 0.126 | 0.126 | 0.115 | 0.115 | 0.143 | 0.143 | 0.152 | 0.152 | 0.12 | 0.12 | 0.158 | 0.158 | 0.121 | 0.121 | 0.138 | 0.138 | 0.122 | 0.122 | 0.095 | 0.095 | 0.094 | 0.094 | 0.096 | 0.096 | 0.096 | 0.081 | 0.081 | 0.081 | 0.081 | 0.122 | 0.122 | 0.122 | 0.122 | 0.097 | 0.097 | 0.097 | 0.097 | 0.128 | 0.128 | 0.128 | 0.128 | 0.142 | 0.142 | 0.142 | 0.142 | 0.147 | 0.147 | 0.147 | 0.147 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 | 0.163 |
| Onderzoek- en ontwikkelingskosten
| 59.942 | 73.013 | 36.507 | 63.913 | 31.957 | 122.24 | 83.808 | 123.042 | 61.521 | 101.534 | 77.933 | 77.158 | 38.579 | 25.229 | 70.672 | 40.852 | 17.968 | 30.824 | 68.492 | 48.836 | 24.418 | 86.818 | 86.818 | 14.955 | 14.955 | 113.128 | 113.128 | 19.821 | 19.821 | 107.804 | 107.804 | 20.64 | 20.64 | 100.149 | 100.149 | 35.733 | 35.733 | 81.05 | 81.05 | 36.06 | 36.06 | 100.481 | 100.481 | 57.417 | 57.417 | 154.293 | 154.293 | 46.104 | 46.104 | 46.104 | 45.91 | 45.91 | 45.91 | 45.91 | 36.622 | 36.622 | 36.622 | 36.622 | 19.986 | 19.986 | 19.986 | 19.986 | 23.809 | 23.809 | 23.809 | 23.809 | 24.539 | 24.539 | 24.539 | 24.539 | 19.008 | 19.008 | 19.008 | 19.008 | 19.896 | 19.896 | 19.896 | 19.896 | 4.393 | 4.393 | 4.393 | 4.393 |
| Algemene en administratieve kosten
| 0 | 23.763 | 23.763 | 17.047 | 17.047 | 24.498 | 24.498 | 32.458 | 32.458 | 41.964 | 41.964 | 24.077 | 24.077 | 29.461 | 29.461 | 14.336 | 14.336 | 10.589 | 28.275 | 24.986 | 24.986 | 29.488 | 29.488 | 31.113 | 31.113 | 31.783 | 31.783 | 29.336 | 29.336 | 29.072 | 29.072 | 33.514 | 33.514 | 22.01 | 22.01 | 29.43 | 29.43 | 22.277 | 22.277 | 20.679 | 20.679 | 22.408 | 22.408 | 27.488 | 27.488 | 18.386 | 18.386 | 23.709 | 23.709 | 23.709 | 24.693 | 24.693 | 24.693 | 24.693 | 27.026 | 27.026 | 27.026 | 27.026 | 22.565 | 22.565 | 22.565 | 22.565 | 24.839 | 24.839 | 24.839 | 24.839 | 21.409 | 21.409 | 21.409 | 21.409 | 19.275 | 19.275 | 19.275 | 19.275 | 18.701 | 18.701 | 18.701 | 18.701 | 8.769 | 8.769 | 8.769 | 8.769 |
| Verkoop- en marketingkosten
| 0 | 6.713 | 6.713 | 5.472 | 5.472 | 7.892 | 7.892 | 9.471 | 9.471 | 12.647 | 12.647 | 6.606 | 6.606 | 6.886 | 6.886 | 5.76 | 5.76 | 3.742 | 15.309 | 18.418 | 18.418 | 21.639 | 21.639 | 35.587 | 35.587 | 40.248 | 40.248 | 31.969 | 31.969 | 35.555 | 35.555 | 32.414 | 32.414 | 36.603 | 36.603 | 27.554 | 27.554 | 31.443 | 31.443 | 19.348 | 19.348 | 31.728 | 31.728 | 21.959 | 21.959 | 30.494 | 30.494 | 28.686 | 28.686 | 28.686 | 31.127 | 31.127 | 31.127 | 31.127 | 23.705 | 23.705 | 23.705 | 23.705 | 17.563 | 17.563 | 17.563 | 17.563 | 20.126 | 20.126 | 20.126 | 20.126 | 17.974 | 17.974 | 17.974 | 17.974 | 12.505 | 12.505 | 12.505 | 12.505 | 10.642 | 10.642 | 10.642 | 10.642 | 4.342 | 4.342 | 4.342 | 4.342 |
| Verkoop-, algemene en administratieve kosten
| 41.869 | 79.689 | 29.217 | 45.708 | 22.854 | 87.248 | 32.599 | 96.679 | 48.34 | 114.104 | 54.21 | 65.365 | 32.083 | 74.365 | 40.259 | 71.119 | 19.462 | 95.293 | 45.982 | 114.164 | 43.939 | 50.578 | 50.578 | 66.699 | 66.699 | 71.604 | 71.604 | 61.305 | 61.305 | 64.626 | 64.626 | 65.927 | 65.927 | 58.613 | 58.613 | 56.983 | 56.983 | 53.72 | 53.72 | 40.027 | 40.027 | 54.136 | 54.136 | 49.447 | 49.447 | 48.879 | 48.879 | 52.395 | 52.395 | 52.395 | 55.82 | 55.82 | 55.82 | 55.82 | 50.73 | 50.73 | 50.73 | 50.73 | 40.128 | 40.128 | 40.128 | 40.128 | 44.965 | 44.965 | 44.965 | 44.965 | 39.383 | 39.383 | 39.383 | 39.383 | 31.779 | 31.779 | 31.779 | 31.779 | 29.343 | 29.343 | 29.343 | 29.343 | 13.111 | 13.111 | 13.111 | 13.111 |
| Overige kosten
| 1.01 | 2.337 | 0 | 0.678 | 0 | 0.877 | 0 | 0.735 | 0 | 35.838 | 0 | 1.03 | 0 | -0.64 | 0 | 1.904 | 0 | 3.604 | 0 | 2.01 | -64.812 | -64.812 | 0 | -51.468 | -51.468 | -51.468 | 0 | -91.955 | -91.955 | -91.955 | 0 | -94.376 | -94.376 | -94.376 | -96.921 | -96.921 | -96.921 | -96.921 | -84.02 | -84.02 | -84.02 | -84.02 | -98.414 | -98.414 | -98.414 | -98.414 | -102.612 | -102.612 | -102.612 | -102.612 | -22.146 | -22.146 | -22.146 | -22.146 | -120.916 | -120.916 | -120.916 | -120.916 | -85.685 | -85.685 | -85.685 | -85.685 | -90.832 | -90.832 | -90.832 | -90.832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bedrijfskosten
| 100.801 | 150.365 | 194.444 | 108.943 | 59.195 | 208.611 | 95.408 | 218.986 | 162.027 | 179.8 | 86.403 | 141.493 | 66.781 | 100.234 | 44.696 | 110.067 | 45.037 | 122.513 | 56.203 | 160.99 | 86.99 | 39.14 | 39.14 | 135.313 | 135.313 | 70.445 | 70.445 | 59.21 | 59.21 | 78.39 | 78.39 | 74.937 | 74.937 | 95.56 | 95.56 | 75.132 | 75.132 | 69.517 | 69.517 | 59.798 | 59.798 | 131.834 | 131.834 | 98.31 | 98.31 | 91.173 | 91.173 | -4.113 | -4.113 | -4.113 | 79.584 | 79.584 | 79.584 | 79.584 | -33.564 | -33.564 | -33.564 | -33.564 | -25.571 | -25.571 | -25.571 | -25.571 | -22.058 | -22.058 | -22.058 | -22.058 | 63.922 | 63.922 | 63.922 | 63.922 | 50.787 | 50.787 | 50.787 | 50.787 | 49.239 | 49.239 | 49.239 | 49.239 | 17.504 | 17.504 | 17.504 | 17.504 |
| Bedrijfsresultaat
| -62.521 | -82.788 | -31.935 | -56.191 | -28.435 | -213.816 | -96.321 | -207.953 | -104.344 | -220.575 | -115.865 | -79.216 | -39.523 | -24.395 | -11.03 | -48.943 | -15.606 | -16.175 | -8.225 | -86.616 | -31.17 | -34.579 | -34.579 | -63.577 | -63.577 | 18.265 | 18.265 | 1.112 | 1.112 | 5.18 | 5.18 | 14.059 | 14.059 | 26.749 | 26.749 | -3.896 | -3.896 | -3.147 | -3.147 | -12.144 | -12.144 | -43.866 | -43.866 | -66.68 | -66.68 | -19.856 | -19.856 | -21.959 | -21.959 | -21.959 | -7.078 | -7.078 | -7.078 | -7.078 | 68.204 | 68.204 | 68.204 | 68.204 | 36.76 | 36.76 | 36.76 | 36.76 | 43.276 | 43.276 | 43.276 | 43.276 | 64.3 | 64.3 | 64.3 | 64.3 | 97.97 | 97.97 | 97.97 | 97.97 | 78.25 | 78.25 | 78.25 | 78.25 | 54.366 | 54.366 | 54.366 | 54.366 |
| Bedrijfsresultaat ratio
| -0.34 | -0.336 | -0.259 | -0.189 | -0.191 | -0.594 | -0.536 | -0.747 | -0.75 | -0.648 | -0.681 | -0.206 | -0.206 | -0.048 | -0.053 | -0.113 | -0.105 | -0.021 | -0.022 | -0.167 | -0.121 | -0.088 | -0.088 | -0.083 | -0.083 | 0.02 | 0.02 | 0.002 | 0.002 | 0.007 | 0.007 | 0.021 | 0.021 | 0.026 | 0.026 | -0.007 | -0.007 | -0.004 | -0.004 | -0.026 | -0.026 | -0.094 | -0.094 | -0.17 | -0.17 | -0.025 | -0.025 | -0.03 | -0.03 | -0.03 | -0.008 | -0.008 | -0.008 | -0.008 | 0.068 | 0.068 | 0.068 | 0.068 | 0.049 | 0.049 | 0.049 | 0.049 | 0.058 | 0.058 | 0.058 | 0.058 | 0.089 | 0.089 | 0.089 | 0.089 | 0.115 | 0.115 | 0.115 | 0.115 | 0.115 | 0.115 | 0.115 | 0.115 | 0.139 | 0.139 | 0.139 | 0.139 |
| Totaal overige inkomsten en kosten netto
| -28.343 | 554.315 | 266.312 | 5.547 | 2.529 | 18.642 | 0.335 | -101.128 | -49.327 | 36.793 | 26.383 | 5.495 | 7.766 | 19.724 | 11.947 | 3.606 | -2.655 | 18.662 | 8.986 | -5.365 | -15.341 | -14.88 | -14.88 | 262.859 | 262.859 | 26.617 | 26.617 | 23.405 | 23.405 | 16.937 | 16.937 | 12.075 | 12.075 | 2.542 | 2.542 | 19.431 | 19.431 | 21.713 | 21.713 | 18.666 | 18.666 | -28.605 | -28.605 | 6.062 | 6.062 | 5.037 | 5.037 | -1.893 | -1.893 | -1.893 | -3.328 | -3.328 | -3.328 | -3.328 | -1.503 | -1.503 | -1.503 | -1.503 | 0.396 | 0.396 | 0.396 | 0.396 | -0.292 | -0.292 | -0.292 | -0.292 | -0.144 | -0.144 | -0.144 | -0.144 | -0.078 | -0.078 | -0.078 | -0.078 | -1.129 | -1.129 | -1.129 | -1.129 | -1.192 | -1.192 | -1.192 | -1.192 |
| Inkomen voor belasting
| -90.864 | 471.527 | 234.378 | -50.644 | -25.906 | -195.174 | -95.987 | -309.081 | -153.671 | -183.782 | -89.482 | -73.721 | -31.758 | -4.671 | 0.917 | -45.337 | -18.261 | 2.487 | 0.762 | -91.981 | -46.51 | -49.459 | -49.459 | 199.282 | 199.282 | 44.881 | 44.881 | 24.517 | 24.517 | 22.117 | 22.117 | 26.134 | 26.134 | 29.29 | 29.29 | 15.535 | 15.535 | 18.566 | 18.566 | 6.522 | 6.522 | -72.471 | -72.471 | -60.619 | -60.619 | -14.819 | -14.819 | -23.852 | -23.852 | -23.852 | -10.407 | -10.407 | -10.407 | -10.407 | 66.701 | 66.701 | 66.701 | 66.701 | 37.156 | 37.156 | 37.156 | 37.156 | 42.984 | 42.984 | 42.984 | 42.984 | 64.156 | 64.156 | 64.156 | 64.156 | 97.892 | 97.892 | 97.892 | 97.892 | 77.121 | 77.121 | 77.121 | 77.121 | 53.174 | 53.174 | 53.174 | 53.174 |
| Inkomen voor belasting ratio
| -0.495 | 1.915 | 1.904 | -0.17 | -0.174 | -0.543 | -0.534 | -1.11 | -1.104 | -0.54 | -0.526 | -0.192 | -0.165 | -0.009 | 0.004 | -0.105 | -0.123 | 0.003 | 0.002 | -0.178 | -0.18 | -0.126 | -0.126 | 0.261 | 0.261 | 0.049 | 0.049 | 0.034 | 0.034 | 0.032 | 0.032 | 0.039 | 0.039 | 0.028 | 0.028 | 0.028 | 0.028 | 0.026 | 0.026 | 0.014 | 0.014 | -0.156 | -0.156 | -0.154 | -0.154 | -0.018 | -0.018 | -0.033 | -0.033 | -0.033 | -0.012 | -0.012 | -0.012 | -0.012 | 0.066 | 0.066 | 0.066 | 0.066 | 0.05 | 0.05 | 0.05 | 0.05 | 0.058 | 0.058 | 0.058 | 0.058 | 0.089 | 0.089 | 0.089 | 0.089 | 0.115 | 0.115 | 0.115 | 0.115 | 0.113 | 0.113 | 0.113 | 0.113 | 0.136 | 0.136 | 0.136 | 0.136 |
| Belastingkosten
| -0.77 | 85.242 | 42.621 | -1.473 | 0.737 | -9.092 | 4.546 | 17.599 | 8.8 | -2.947 | 1.474 | -3.841 | 1.921 | -4.849 | 2.357 | -2.667 | 1.129 | -13.444 | 6.722 | -3.192 | 1.596 | 1.564 | 1.564 | 40.74 | 40.74 | 9.464 | 9.464 | 8.631 | 8.631 | 1.275 | 1.275 | 9.759 | 9.759 | 2.933 | 2.933 | 6.955 | 6.955 | 6.579 | 6.579 | 1.436 | 1.436 | 9.382 | 9.382 | 2.483 | 2.483 | 1.993 | 1.993 | 0.373 | 0.373 | 0.373 | -3.394 | -3.394 | -3.394 | -3.394 | 7.295 | 7.295 | 7.295 | 7.295 | 3.751 | 3.751 | 3.751 | 3.751 | 7.03 | 7.03 | 7.03 | 7.03 | 3.977 | 3.977 | 3.977 | 3.977 | 4.674 | 4.674 | 4.674 | 4.674 | 3.356 | 3.356 | 3.356 | 3.356 | 3.369 | 3.369 | 3.369 | 3.369 |
| Nettowinst
| -82.257 | 394.692 | 197.346 | -50.407 | -25.204 | -184.602 | -92.301 | -324.851 | -162.426 | -176.09 | -88.045 | -69.71 | -30.233 | 8.667 | 8.59 | -46.99 | -19.18 | 15.851 | 7.926 | -92.789 | -46.395 | -46.018 | -46.018 | 165.024 | 165.024 | 37.983 | 37.983 | 17.843 | 17.843 | 23.133 | 23.133 | 15.506 | 15.506 | 24.09 | 24.09 | 8.233 | 8.233 | 9.495 | 9.495 | 2.489 | 2.489 | -56.621 | -56.621 | -62.979 | -62.979 | -19.195 | -19.195 | -24.225 | -24.225 | -24.225 | -7.013 | -7.013 | -7.013 | -7.013 | 59.406 | 59.406 | 59.406 | 59.406 | 33.405 | 33.405 | 33.405 | 33.405 | 35.954 | 35.954 | 35.954 | 35.954 | 60.179 | 60.179 | 60.179 | 60.179 | 93.218 | 93.218 | 93.218 | 93.218 | 73.765 | 73.765 | 73.765 | 73.765 | 49.806 | 49.806 | 49.806 | 49.806 |
| Nettowinstmarge
| -0.448 | 1.603 | 1.603 | -0.169 | -0.169 | -0.513 | -0.513 | -1.167 | -1.167 | -0.518 | -0.518 | -0.181 | -0.157 | 0.017 | 0.042 | -0.109 | -0.129 | 0.021 | 0.021 | -0.179 | -0.179 | -0.117 | -0.117 | 0.216 | 0.216 | 0.042 | 0.042 | 0.025 | 0.025 | 0.033 | 0.033 | 0.023 | 0.023 | 0.023 | 0.023 | 0.015 | 0.015 | 0.013 | 0.013 | 0.005 | 0.005 | -0.122 | -0.122 | -0.16 | -0.16 | -0.024 | -0.024 | -0.033 | -0.033 | -0.033 | -0.008 | -0.008 | -0.008 | -0.008 | 0.059 | 0.059 | 0.059 | 0.059 | 0.045 | 0.045 | 0.045 | 0.045 | 0.048 | 0.048 | 0.048 | 0.048 | 0.083 | 0.083 | 0.083 | 0.083 | 0.109 | 0.109 | 0.109 | 0.109 | 0.108 | 0.108 | 0.108 | 0.108 | 0.127 | 0.127 | 0.127 | 0.127 |
| WPA (Winst Per Aandeel)
| -0.038 | 0.18 | 0.093 | -0.023 | -0.012 | -0.084 | -0.043 | -0.15 | -0.074 | -0.077 | -0.039 | -0.03 | -0.013 | 0.004 | 0.003 | -0.02 | -0.008 | 0.007 | 0.003 | -0.037 | -0.019 | -0.018 | -0.018 | 0.065 | 0.065 | 0.015 | 0.015 | 0.007 | 0.007 | 0.009 | 0.009 | 0.006 | 0.006 | 0.009 | 0.009 | 0.003 | 0.003 | 0.004 | 0.004 | 0.001 | 0.001 | -0.022 | -0.022 | -0.025 | -0.025 | -0.008 | -0.008 | -0.012 | -0.012 | -0.012 | -0.004 | -0.004 | -0.004 | -0.004 | 0.033 | 0.033 | 0.033 | 0.033 | 0.019 | 0.019 | 0.019 | 0.019 | 0.02 | 0.02 | 0.02 | 0.02 | 0.034 | 0.034 | 0.034 | 0.034 | 0.053 | 0.053 | 0.053 | 0.053 | 0.048 | 0.048 | 0.048 | 0.048 | 0.038 | 0.038 | 0.038 | 0.038 |
| Verwaterde WPA
| -0.038 | 0.18 | 0.093 | -0.023 | -0.012 | -0.084 | -0.042 | -0.15 | -0.074 | -0.077 | -0.039 | -0.03 | -0.013 | 0.004 | 0.004 | -0.02 | -0.008 | 0.007 | 0.003 | -0.037 | -0.019 | -0.018 | -0.018 | 0.064 | 0.064 | 0.015 | 0.015 | 0.007 | 0.007 | 0.009 | 0.009 | 0.006 | 0.006 | 0.009 | 0.009 | 0.003 | 0.003 | 0.004 | 0.004 | 0.001 | 0.001 | -0.022 | -0.022 | -0.025 | -0.025 | -0.008 | -0.008 | -0.012 | -0.012 | -0.012 | -0.004 | -0.004 | -0.004 | -0.004 | 0.031 | 0.031 | 0.031 | 0.031 | 0.019 | 0.019 | 0.019 | 0.019 | 0.02 | 0.02 | 0.02 | 0.02 | 0.034 | 0.034 | 0.034 | 0.034 | 0.052 | 0.052 | 0.052 | 0.052 | 0.048 | 0.048 | 0.048 | 0.048 | 0.038 | 0.038 | 0.038 | 0.038 |
| EBITDA
| -56.061 | -65.1 | -23.366 | -48.357 | -26.338 | -186.323 | -81.865 | -199.637 | -102.012 | -131.573 | -92.615 | -72.36 | -38.659 | -17.156 | 8.947 | -35.635 | -12.063 | -14.539 | -10.72 | -70.522 | -25.398 | -31.002 | -29.417 | -55.246 | -55.246 | 21.247 | 21.247 | 7.46 | 7.46 | 60.319 | 60.319 | 67.623 | 67.623 | 77.185 | 77.185 | 37.102 | 37.102 | 45.699 | 45.699 | 27.289 | 27.289 | 4.937 | 4.937 | -12.091 | -12.091 | 50.887 | 50.887 | 58.553 | 58.553 | 58.553 | 51.985 | 51.985 | 51.985 | 51.985 | 120.779 | 120.779 | 120.779 | 120.779 | 84.371 | 84.371 | 84.371 | 84.371 | 94.375 | 94.375 | 94.375 | 94.375 | 107.365 | 107.365 | 107.365 | 107.365 | 120.783 | 120.783 | 120.783 | 120.783 | 91.703 | 91.703 | 91.703 | 91.703 | 63.544 | 63.544 | 63.544 | 63.544 |
| EBITDA ratio
| -0.305 | -0.264 | -0.19 | -0.162 | -0.177 | -0.518 | -0.455 | -0.717 | -0.733 | -0.387 | -0.544 | -0.188 | -0.201 | -0.034 | 0.043 | -0.083 | -0.081 | -0.019 | -0.028 | -0.136 | -0.098 | -0.079 | -0.075 | -0.072 | -0.072 | 0.023 | 0.023 | 0.01 | 0.01 | 0.086 | 0.086 | 0.102 | 0.102 | 0.074 | 0.074 | 0.066 | 0.066 | 0.064 | 0.064 | 0.059 | 0.059 | 0.011 | 0.011 | -0.031 | -0.031 | 0.063 | 0.063 | 0.08 | 0.08 | 0.08 | 0.062 | 0.062 | 0.062 | 0.062 | 0.12 | 0.12 | 0.12 | 0.12 | 0.113 | 0.113 | 0.113 | 0.113 | 0.126 | 0.126 | 0.126 | 0.126 | 0.148 | 0.148 | 0.148 | 0.148 | 0.141 | 0.141 | 0.141 | 0.141 | 0.135 | 0.135 | 0.135 | 0.135 | 0.162 | 0.162 | 0.162 | 0.162 |