Ainsworth Game Technology Limited
ASX:AGI.AX
0.75 (AUD) • At close September 19, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
| 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 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 141.251 | 143.611 | 124.147 | 119.466 | 100.691 | 87.447 | 72.073 | 42.098 | 107.298 | 116.339 | 118.005 | 145.269 | 120.315 | 159.356 | 122.724 | 143.577 | 141.9 | 128.725 | 111.918 | 122.337 | 121.781 | 101.674 | 96.473 | 36.951 | 36.951 | 36.951 | 36.951 | 24.491 | 24.491 | 24.491 | 24.491 | 17.32 | 17.32 | 17.32 | 17.32 | 11.291 | 11.291 | 11.291 | 11.291 | 12.391 | 12.391 | 12.391 | 12.391 | 7.744 | 7.744 | 7.744 | 7.744 | 21.318 | 21.318 | 21.318 | 21.318 | 20.559 | 20.559 | 20.559 | 20.559 | 15.932 | 15.932 | 15.932 | 15.932 | 7.976 | 7.976 | 7.976 | 7.976 | 5.415 | 5.415 | 5.415 | 5.415 | 0.268 | 0.268 | 0.268 | 0.268 | 0 | 0 | 0 | 0 |
| Kosten van de omzet
| 52.885 | 56.732 | 40.51 | 44.487 | 37.652 | 35.71 | 34.247 | 17.719 | 41.292 | 47.752 | 46.643 | 57.818 | 51.164 | 63.79 | 48.275 | 56.702 | 57.077 | 47.182 | 41.458 | 44.585 | 43.957 | 36.368 | 31.168 | 12.213 | 12.213 | 12.213 | 12.213 | 8.627 | 8.627 | 8.627 | 8.627 | 7.946 | 7.946 | 7.946 | 7.946 | 5.827 | 5.827 | 5.827 | 5.827 | 7.508 | 7.508 | 7.508 | 7.508 | 7.3 | 7.3 | 7.3 | 7.3 | 11.669 | 11.669 | 11.669 | 11.669 | 11.681 | 11.681 | 11.681 | 11.681 | 9.06 | 9.06 | 9.06 | 9.06 | 5.414 | 5.414 | 5.414 | 5.414 | 3.313 | 3.313 | 3.313 | 3.313 | 0.194 | 0.194 | 0.194 | 0.194 | 0 | 0 | 0 | 0 |
| Brutowinst
| 88.366 | 86.879 | 83.637 | 74.979 | 63.039 | 51.737 | 37.826 | 24.379 | 66.006 | 68.587 | 71.362 | 87.451 | 69.151 | 95.566 | 74.449 | 86.875 | 84.823 | 81.543 | 70.46 | 77.752 | 77.824 | 65.306 | 65.305 | 24.738 | 24.738 | 24.738 | 24.738 | 15.864 | 15.864 | 15.864 | 15.864 | 9.374 | 9.374 | 9.374 | 9.374 | 5.465 | 5.465 | 5.465 | 5.465 | 4.883 | 4.883 | 4.883 | 4.883 | 0.445 | 0.445 | 0.445 | 0.445 | 9.649 | 9.649 | 9.649 | 9.649 | 8.878 | 8.878 | 8.878 | 8.878 | 6.872 | 6.872 | 6.872 | 6.872 | 2.562 | 2.562 | 2.562 | 2.562 | 2.102 | 2.102 | 2.102 | 2.102 | 0.074 | 0.074 | 0.074 | 0.074 | 0 | 0 | 0 | 0 |
| Brutowinstmarge
| 0.626 | 0.605 | 0.674 | 0.628 | 0.626 | 0.592 | 0.525 | 0.579 | 0.615 | 0.59 | 0.605 | 0.602 | 0.575 | 0.6 | 0.607 | 0.605 | 0.598 | 0.633 | 0.63 | 0.636 | 0.639 | 0.642 | 0.677 | 0.669 | 0.669 | 0.669 | 0.669 | 0.648 | 0.648 | 0.648 | 0.648 | 0.541 | 0.541 | 0.541 | 0.541 | 0.484 | 0.484 | 0.484 | 0.484 | 0.394 | 0.394 | 0.394 | 0.394 | 0.057 | 0.057 | 0.057 | 0.057 | 0.453 | 0.453 | 0.453 | 0.453 | 0.432 | 0.432 | 0.432 | 0.432 | 0.431 | 0.431 | 0.431 | 0.431 | 0.321 | 0.321 | 0.321 | 0.321 | 0.388 | 0.388 | 0.388 | 0.388 | 0.276 | 0.276 | 0.276 | 0.276 | 0 | 0 | 0 | 0 |
| Onderzoek- en ontwikkelingskosten
| 23.88 | 21.832 | 19.446 | 23.107 | 17.984 | 23.654 | 16.564 | 27.031 | 21.387 | 27.055 | 19.109 | 23.04 | 16.526 | 19.29 | 18.431 | 14.823 | 13.757 | 13.482 | 11.949 | 14.273 | 12.107 | 12.348 | 10.814 | 4.653 | 4.653 | 4.653 | 4.653 | 3.28 | 3.28 | 3.28 | 3.28 | 2.553 | 2.553 | 2.553 | 2.553 | 3.095 | 3.095 | 3.095 | 3.095 | 2.289 | 2.289 | 2.289 | 2.289 | 2.4 | 2.4 | 2.4 | 2.4 | 1.458 | 1.458 | 1.458 | 1.458 | 2.58 | 2.58 | 2.58 | 2.58 | 2.054 | 2.054 | 2.054 | 2.054 | 1.997 | 1.997 | 1.997 | 1.997 | 1.39 | 1.39 | 1.39 | 1.39 | 1.25 | 1.25 | 1.25 | 1.25 | 0.684 | 0.684 | 0.684 | 0.684 |
| Algemene en administratieve kosten
| 0 | 13.978 | 0 | 10.054 | 10.898 | 9.444 | 9.327 | 10.545 | 11.594 | 12.288 | 12.777 | 13.427 | 9.847 | 13.474 | 12.713 | 9.114 | 10.667 | 10.307 | 8.299 | 9.873 | 10.415 | 8.579 | 6.607 | 3.091 | 3.091 | 3.091 | 3.091 | 2.584 | 2.584 | 2.584 | 2.584 | 2.175 | 2.175 | 2.175 | 2.175 | 2.188 | 2.188 | 2.188 | 2.188 | 2.4 | 2.4 | 2.4 | 2.4 | 2.213 | 2.213 | 2.213 | 2.213 | 2.407 | 2.407 | 2.407 | 2.407 | 2.343 | 2.343 | 2.343 | 2.343 | 1.308 | 1.308 | 1.308 | 1.308 | 1.942 | 1.942 | 1.942 | 1.942 | 1.05 | 1.05 | 1.05 | 1.05 | 0.966 | 0.966 | 0.966 | 0.966 | 0.075 | 0.075 | 0.075 | 0.075 |
| Verkoop- en marketingkosten
| 0 | 30.296 | 0 | 30.769 | 25.049 | 20.314 | 25.93 | 25.953 | 33.319 | 32.521 | 32.33 | 30.034 | 29.553 | 24.898 | 27.26 | 27.021 | 25.007 | 20.764 | 18.179 | 15.636 | 14.99 | 11.604 | 15.912 | 5.806 | 5.806 | 5.806 | 5.806 | 4.261 | 4.261 | 4.261 | 4.261 | 3.548 | 3.548 | 3.548 | 3.548 | 2.972 | 2.972 | 2.972 | 2.972 | 3.314 | 3.314 | 3.314 | 3.314 | 5.728 | 5.728 | 5.728 | 5.728 | 3.827 | 3.827 | 3.827 | 3.827 | 5.651 | 5.651 | 5.651 | 5.651 | 2.903 | 2.903 | 2.903 | 2.903 | 2.32 | 2.32 | 2.32 | 2.32 | 1.398 | 1.398 | 1.398 | 1.398 | 0.322 | 0.322 | 0.322 | 0.322 | 0 | 0 | 0 | 0 |
| Verkoop-, algemene en administratieve kosten
| 48.519 | 43.349 | 49.091 | 39.282 | 35.947 | 32.706 | 41.302 | 39.312 | 45.509 | 45.684 | 45.107 | 43.461 | 39.4 | 38.372 | 39.973 | 36.135 | 35.674 | 31.071 | 26.478 | 25.509 | 25.405 | 20.183 | 22.519 | 8.897 | 8.897 | 8.897 | 8.897 | 6.845 | 6.845 | 6.845 | 6.845 | 5.723 | 5.723 | 5.723 | 5.723 | 5.16 | 5.16 | 5.16 | 5.16 | 5.714 | 5.714 | 5.714 | 5.714 | 7.941 | 7.941 | 7.941 | 7.941 | 6.234 | 6.234 | 6.234 | 6.234 | 7.994 | 7.994 | 7.994 | 7.994 | 4.21 | 4.21 | 4.21 | 4.21 | 4.262 | 4.262 | 4.262 | 4.262 | 2.448 | 2.448 | 2.448 | 2.448 | 1.289 | 1.289 | 1.289 | 1.289 | 0.075 | 0.075 | 0.075 | 0.075 |
| Overige kosten
| 0 | 0 | -5.531 | -5.531 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.013 | -16.013 | -12.042 | -12.042 | -12.042 | -12.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.198 | -10.198 | -10.198 | -10.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.518 | -1.518 | -1.518 | -1.518 |
| Bedrijfskosten
| 72.399 | 83.378 | 74.068 | 73.805 | 49.262 | 67.005 | 80.383 | 69.055 | 70.342 | 70.3 | 58.239 | 58.277 | 58.338 | 69.603 | 55.909 | 57.77 | 41.075 | 34.298 | 26.497 | 42.808 | 33.699 | 27.943 | 36.655 | 1.508 | 1.508 | 1.508 | 1.508 | 10.125 | 10.125 | 10.125 | 10.125 | 8.276 | 8.276 | 8.276 | 8.276 | 8.254 | 8.254 | 8.254 | 8.254 | 8.003 | 8.003 | 8.003 | 8.003 | 10.341 | 10.341 | 10.341 | 10.341 | 7.691 | 7.691 | 7.691 | 7.691 | 0.375 | 0.375 | 0.375 | 0.375 | 6.264 | 6.264 | 6.264 | 6.264 | 6.259 | 6.259 | 6.259 | 6.259 | 3.839 | 3.839 | 3.839 | 3.839 | 2.539 | 2.539 | 2.539 | 2.539 | -0.759 | -0.759 | -0.759 | -0.759 |
| Bedrijfsresultaat
| 15.967 | 20.849 | 9.569 | 1.386 | 10.338 | 25.528 | -42.543 | -33.762 | -4.332 | 2.624 | 7.333 | 21.636 | 15.327 | 41.293 | 13.516 | 34.93 | 33.744 | 36.621 | 29.71 | 38.332 | 39.926 | 32.83 | 30.243 | 11.188 | 11.188 | 11.188 | 11.188 | 5.739 | 5.739 | 5.739 | 5.739 | 1.098 | 1.098 | 1.098 | 1.098 | -2.79 | -2.79 | -2.79 | -2.79 | -3.119 | -3.119 | -3.119 | -3.119 | -9.897 | -9.897 | -9.897 | -9.897 | 1.958 | 1.958 | 1.958 | 1.958 | -1.696 | -1.696 | -1.696 | -1.696 | 0.608 | 0.608 | 0.608 | 0.608 | -3.697 | -3.697 | -3.697 | -3.697 | -1.736 | -1.736 | -1.736 | -1.736 | -2.465 | -2.465 | -2.465 | -2.465 | -0.759 | -0.759 | -0.759 | -0.759 |
| Bedrijfsresultaat ratio
| 0.113 | 0.145 | 0.077 | 0.012 | 0.103 | 0.292 | -0.59 | -0.802 | -0.04 | 0.023 | 0.062 | 0.149 | 0.127 | 0.259 | 0.11 | 0.243 | 0.238 | 0.284 | 0.265 | 0.313 | 0.328 | 0.323 | 0.313 | 0.303 | 0.303 | 0.303 | 0.303 | 0.234 | 0.234 | 0.234 | 0.234 | 0.063 | 0.063 | 0.063 | 0.063 | -0.247 | -0.247 | -0.247 | -0.247 | -0.252 | -0.252 | -0.252 | -0.252 | -1.278 | -1.278 | -1.278 | -1.278 | 0.092 | 0.092 | 0.092 | 0.092 | -0.082 | -0.082 | -0.082 | -0.082 | 0.038 | 0.038 | 0.038 | 0.038 | -0.464 | -0.464 | -0.464 | -0.464 | -0.321 | -0.321 | -0.321 | -0.321 | -9.197 | -9.197 | -9.197 | -9.197 | 0 | 0 | 0 | 0 |
| Totaal overige inkomsten en kosten netto
| -21.176 | -13 | -2.292 | 0.563 | 3.518 | -28.085 | -14.07 | -10.978 | 0.272 | -2.628 | 7.353 | 8.837 | -3.493 | -14.292 | 6.436 | -4.588 | 11.052 | 12.199 | 15.789 | -1.913 | 5.669 | 6.293 | -0.099 | 0.361 | 0.361 | 0.361 | 0.361 | -2.031 | -2.031 | -2.031 | -2.031 | -1.689 | -1.689 | -1.689 | -1.689 | -0.221 | -0.221 | -0.221 | -0.221 | -1.708 | -1.708 | -1.708 | -1.708 | -2.465 | -2.465 | -2.465 | -2.465 | -1.137 | -1.137 | -1.137 | -1.137 | -0.95 | -0.95 | -0.95 | -0.95 | -0.068 | -0.068 | -0.068 | -0.068 | -0.008 | -0.008 | -0.008 | -0.008 | 0.25 | 0.25 | 0.25 | 0.25 | -0.002 | -0.002 | -0.002 | -0.002 | 0.002 | 0.002 | 0.002 | 0.002 |
| Inkomen voor belasting
| -5.209 | 7.849 | 7.277 | 1.949 | 13.856 | -2.557 | -56.613 | -44.74 | -4.06 | -0.004 | 14.686 | 30.473 | 11.834 | 27.001 | 19.952 | 30.342 | 44.796 | 48.82 | 45.499 | 36.419 | 45.595 | 39.123 | 30.144 | 11.548 | 11.548 | 11.548 | 11.548 | 3.709 | 3.709 | 3.709 | 3.709 | -0.592 | -0.592 | -0.592 | -0.592 | -3.011 | -3.011 | -3.011 | -3.011 | -4.827 | -4.827 | -4.827 | -4.827 | -12.361 | -12.361 | -12.361 | -12.361 | 0.821 | 0.821 | 0.821 | 0.821 | -2.646 | -2.646 | -2.646 | -2.646 | 0.541 | 0.541 | 0.541 | 0.541 | -3.705 | -3.705 | -3.705 | -3.705 | -1.486 | -1.486 | -1.486 | -1.486 | -2.466 | -2.466 | -2.466 | -2.466 | -0.757 | -0.757 | -0.757 | -0.757 |
| Inkomen voor belasting ratio
| -0.037 | 0.055 | 0.059 | 0.016 | 0.138 | -0.029 | -0.785 | -1.063 | -0.038 | -0 | 0.124 | 0.21 | 0.098 | 0.169 | 0.163 | 0.211 | 0.316 | 0.379 | 0.407 | 0.298 | 0.374 | 0.385 | 0.312 | 0.313 | 0.313 | 0.313 | 0.313 | 0.151 | 0.151 | 0.151 | 0.151 | -0.034 | -0.034 | -0.034 | -0.034 | -0.267 | -0.267 | -0.267 | -0.267 | -0.39 | -0.39 | -0.39 | -0.39 | -1.596 | -1.596 | -1.596 | -1.596 | 0.039 | 0.039 | 0.039 | 0.039 | -0.129 | -0.129 | -0.129 | -0.129 | 0.034 | 0.034 | 0.034 | 0.034 | -0.465 | -0.465 | -0.465 | -0.465 | -0.274 | -0.274 | -0.274 | -0.274 | -9.203 | -9.203 | -9.203 | -9.203 | 0 | 0 | 0 | 0 |
| Belastingkosten
| 8.022 | 3.658 | 1.352 | 0.706 | 4.758 | 0.797 | 6.558 | 5.316 | 0.051 | 1.245 | 2.542 | 8.19 | 2.181 | 9.669 | 0.646 | 7.768 | 11.667 | 13.112 | 10.854 | 10.524 | 9.92 | 8.899 | 8.166 | -4.521 | -4.521 | -4.521 | -4.521 | -2.072 | -2.072 | -2.072 | -2.072 | 0.089 | 0.089 | 0.089 | 0.089 | 0.125 | 0.125 | 0.125 | 0.125 | 0.012 | 0.012 | 0.012 | 0.012 | 0.01 | 0.01 | 0.01 | 0.01 | 0.013 | 0.013 | 0.013 | 0.013 | -2.646 | -2.646 | -2.646 | -2.646 | 0.541 | 0.541 | 0.541 | 0.541 | -3.705 | -3.705 | -3.705 | -3.705 | -1.486 | -1.486 | -1.486 | -1.486 | -2.466 | -2.466 | -2.466 | -2.466 | -0.757 | -0.757 | -0.757 | -0.757 |
| Nettowinst
| -13.231 | 4.191 | 5.925 | 2.655 | 9.098 | -3.354 | -50.055 | -39.424 | -4.009 | -1.249 | 12.144 | 22.283 | 9.653 | 17.332 | 20.598 | 22.574 | 33.129 | 35.708 | 34.645 | 25.895 | 35.675 | 30.224 | 21.978 | 16.069 | 16.069 | 16.069 | 16.069 | 5.78 | 5.78 | 5.78 | 5.78 | -0.68 | -0.68 | -0.68 | -0.68 | -3.136 | -3.136 | -3.136 | -3.136 | -4.839 | -4.839 | -4.839 | -4.839 | -12.371 | -12.371 | -12.371 | -12.371 | 0.808 | 0.808 | 0.808 | 0.808 | -2.66 | -2.66 | -2.66 | -2.66 | 0.531 | 0.531 | 0.531 | 0.531 | -3.705 | -3.705 | -3.705 | -3.705 | -1.486 | -1.486 | -1.486 | -1.486 | -2.466 | -2.466 | -2.466 | -2.466 | -0.757 | -0.757 | -0.757 | -0.757 |
| Nettowinstmarge
| -0.094 | 0.029 | 0.048 | 0.022 | 0.09 | -0.038 | -0.695 | -0.936 | -0.037 | -0.011 | 0.103 | 0.153 | 0.08 | 0.109 | 0.168 | 0.157 | 0.233 | 0.277 | 0.31 | 0.212 | 0.293 | 0.297 | 0.228 | 0.435 | 0.435 | 0.435 | 0.435 | 0.236 | 0.236 | 0.236 | 0.236 | -0.039 | -0.039 | -0.039 | -0.039 | -0.278 | -0.278 | -0.278 | -0.278 | -0.391 | -0.391 | -0.391 | -0.391 | -1.597 | -1.597 | -1.597 | -1.597 | 0.038 | 0.038 | 0.038 | 0.038 | -0.129 | -0.129 | -0.129 | -0.129 | 0.033 | 0.033 | 0.033 | 0.033 | -0.465 | -0.465 | -0.465 | -0.465 | -0.274 | -0.274 | -0.274 | -0.274 | -9.203 | -9.203 | -9.203 | -9.203 | 0 | 0 | 0 | 0 |
| WPA (Winst Per Aandeel)
| -0.035 | 0.01 | 0.018 | 0.007 | 0.03 | -0.01 | -0.15 | -0.14 | -0.01 | -0.003 | 0.036 | 0.065 | 0.024 | 0.054 | 0.06 | 0.07 | 0.1 | 0.11 | 0.11 | 0.08 | 0.11 | 0.091 | 0.07 | 0.055 | 0.055 | 0.055 | 0.055 | 0.021 | 0.021 | 0.021 | 0.021 | -0.002 | -0.002 | -0.002 | -0.002 | -0.011 | -0.011 | -0.011 | -0.011 | -0.02 | -0.02 | -0.02 | -0.02 | -0.064 | -0.064 | -0.064 | -0.064 | 0.005 | 0.005 | 0.005 | 0.005 | -0.017 | -0.017 | -0.017 | -0.017 | 0.004 | 0.004 | 0.004 | 0.004 | -0.03 | -0.03 | -0.03 | -0.03 | -0.015 | -0.015 | -0.015 | -0.015 | -0.02 | -0.02 | -0.02 | -0.02 | -0.006 | -0.006 | -0.006 | -0.006 |
| Verwaterde WPA
| -0.035 | 0.01 | 0.018 | 0.007 | 0.03 | -0.01 | -0.15 | -0.14 | -0.01 | -0.003 | 0.036 | 0.065 | 0.024 | 0.054 | 0.06 | 0.07 | 0.1 | 0.11 | 0.11 | 0.08 | 0.11 | 0.091 | 0.07 | 0.055 | 0.055 | 0.055 | 0.055 | 0.021 | 0.021 | 0.021 | 0.021 | -0.002 | -0.002 | -0.002 | -0.002 | -0.011 | -0.011 | -0.011 | -0.011 | -0.02 | -0.02 | -0.02 | -0.02 | -0.064 | -0.064 | -0.064 | -0.064 | 0.005 | 0.005 | 0.005 | 0.005 | -0.017 | -0.017 | -0.017 | -0.017 | 0.004 | 0.004 | 0.004 | 0.004 | -0.03 | -0.03 | -0.03 | -0.03 | -0.015 | -0.015 | -0.015 | -0.015 | -0.02 | -0.02 | -0.02 | -0.02 | -0.006 | -0.006 | -0.006 | -0.006 |
| EBITDA
| 28.764 | 30.612 | 20.519 | 5.534 | 21.138 | 28.781 | -23.443 | -22.586 | 14.868 | 13.707 | 23.933 | 30.704 | 29.127 | 50.264 | 26.816 | 47.419 | 40.923 | 47.679 | 33.011 | 42.916 | 41.943 | 33.646 | 33.461 | 14.377 | 14.377 | 14.377 | 14.377 | 7.371 | 7.371 | 7.371 | 7.371 | 2.423 | 2.423 | 2.423 | 2.423 | -0.107 | -0.107 | -0.107 | -0.107 | -1.807 | -1.807 | -1.807 | -1.807 | -8.595 | -8.595 | -8.595 | -8.595 | 3.447 | 3.447 | 3.447 | 3.447 | -4.102 | -4.102 | -4.102 | -4.102 | 1.812 | 1.812 | 1.812 | 1.812 | -7.357 | -7.357 | -7.357 | -7.357 | -2.793 | -2.793 | -2.793 | -2.793 | -4.815 | -4.815 | -4.815 | -4.815 | -1.514 | -1.514 | -1.514 | -1.514 |
| EBITDA ratio
| 0.204 | 0.213 | 0.165 | 0.046 | 0.21 | 0.329 | -0.325 | -0.537 | 0.139 | 0.118 | 0.203 | 0.211 | 0.242 | 0.315 | 0.219 | 0.33 | 0.288 | 0.37 | 0.295 | 0.351 | 0.344 | 0.331 | 0.347 | 0.389 | 0.389 | 0.389 | 0.389 | 0.301 | 0.301 | 0.301 | 0.301 | 0.14 | 0.14 | 0.14 | 0.14 | -0.009 | -0.009 | -0.009 | -0.009 | -0.146 | -0.146 | -0.146 | -0.146 | -1.11 | -1.11 | -1.11 | -1.11 | 0.162 | 0.162 | 0.162 | 0.162 | -0.2 | -0.2 | -0.2 | -0.2 | 0.114 | 0.114 | 0.114 | 0.114 | -0.922 | -0.922 | -0.922 | -0.922 | -0.516 | -0.516 | -0.516 | -0.516 | -17.969 | -17.969 | -17.969 | -17.969 | 0 | 0 | 0 | 0 |