Australian Vintage Ltd
ASX:AVG.AX
0.145 (AUD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
2024 Q4 | 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 | 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 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 124.454 | 136.14 | 121.427 | 137.13 | 122.084 | 138.015 | 125.557 | 148.403 | 130.125 | 137.013 | 126.102 | 143.064 | 117.133 | 132.343 | 107.118 | 119.332 | 112.93 | 129.756 | 109.227 | 121.669 | 109.949 | 104.804 | 99.025 | 109.524 | 57.117 | 57.117 | 57.117 | 56.504 | 56.504 | 56.504 | 56.504 | 59.58 | 59.58 | 59.58 | 59.58 | 72.282 | 72.282 | 72.282 | 72.282 | 66.485 | 66.485 | 66.485 | 66.485 | 72.003 | 72.003 | 72.003 | 72.003 | 88.698 | 88.698 | 88.698 | 88.698 | 90.512 | 90.512 | 90.512 | 90.512 | 74.927 | 74.927 | 74.927 | 74.927 | 71.027 | 71.027 | 71.027 | 71.027 | 24.958 | 24.958 | 24.958 | 24.958 | 19.555 | 19.555 | 19.555 | 19.555 | 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 |
Kosten van de omzet
| 126.728 | 96.394 | 86.343 | 97.105 | 83.364 | 91.388 | 85.829 | 101.93 | 94.051 | 96.894 | 91.572 | 102.724 | 85.691 | 97.238 | 80.479 | 90.039 | 80.851 | 96.734 | 78.763 | 92.443 | 77.895 | 77.85 | 70.346 | 81.034 | 41.408 | 41.408 | 41.408 | 40.713 | 40.713 | 40.713 | 40.713 | 43.853 | 43.853 | 43.853 | 43.853 | 76.867 | 76.867 | 76.867 | 76.867 | 51.971 | 51.971 | 51.971 | 51.971 | 60.694 | 60.694 | 60.694 | 60.694 | 72.78 | 72.78 | 72.78 | 72.78 | 68.052 | 68.052 | 68.052 | 68.052 | 50.662 | 50.662 | 50.662 | 50.662 | 50.579 | 50.579 | 50.579 | 50.579 | 12.277 | 12.277 | 12.277 | 12.277 | 10.361 | 10.361 | 10.361 | 10.361 | 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 |
Brutowinst
| -2.274 | 39.746 | 35.084 | 40.025 | 38.72 | 46.627 | 39.728 | 46.473 | 36.074 | 40.119 | 34.53 | 40.34 | 31.442 | 35.105 | 26.639 | 29.293 | 32.079 | 33.022 | 30.464 | 29.226 | 32.054 | 26.954 | 28.679 | 28.49 | 15.709 | 15.709 | 15.709 | 15.791 | 15.791 | 15.791 | 15.791 | 15.727 | 15.727 | 15.727 | 15.727 | -4.585 | -4.585 | -4.585 | -4.585 | 14.514 | 14.514 | 14.514 | 14.514 | 11.309 | 11.309 | 11.309 | 11.309 | 15.919 | 15.919 | 15.919 | 15.919 | 22.46 | 22.46 | 22.46 | 22.46 | 24.265 | 24.265 | 24.265 | 24.265 | 20.448 | 20.448 | 20.448 | 20.448 | 12.681 | 12.681 | 12.681 | 12.681 | 9.194 | 9.194 | 9.194 | 9.194 | 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 |
Brutowinstmarge
| -0.018 | 0.292 | 0.289 | 0.292 | 0.317 | 0.338 | 0.316 | 0.313 | 0.277 | 0.293 | 0.274 | 0.282 | 0.268 | 0.265 | 0.249 | 0.245 | 0.284 | 0.254 | 0.279 | 0.24 | 0.292 | 0.257 | 0.29 | 0.26 | 0.275 | 0.275 | 0.275 | 0.279 | 0.279 | 0.279 | 0.279 | 0.264 | 0.264 | 0.264 | 0.264 | -0.063 | -0.063 | -0.063 | -0.063 | 0.218 | 0.218 | 0.218 | 0.218 | 0.157 | 0.157 | 0.157 | 0.157 | 0.179 | 0.179 | 0.179 | 0.179 | 0.248 | 0.248 | 0.248 | 0.248 | 0.324 | 0.324 | 0.324 | 0.324 | 0.288 | 0.288 | 0.288 | 0.288 | 0.508 | 0.508 | 0.508 | 0.508 | 0.47 | 0.47 | 0.47 | 0.47 | 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 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 5.871 | 6.436 | 3.805 | 5.346 | 4.668 | 4.769 | 4.981 | 3.973 | 5.234 | 4.782 | 4.258 | 4.11 | 4.396 | 3.591 | 4.055 | 3.558 | 3.782 | 3.425 | 4.448 | 3.481 | 3.865 | 3.289 | 3.355 | 3.176 | 1.568 | 1.568 | 1.568 | 1.938 | 1.938 | 1.938 | 1.938 | 2.186 | 2.186 | 2.186 | 2.186 | 1.949 | 1.949 | 1.949 | 1.949 | 2.1 | 2.1 | 2.1 | 2.1 | 2.274 | 2.274 | 2.274 | 2.274 | 2.213 | 2.213 | 2.213 | 2.213 | 2.654 | 2.654 | 2.654 | 2.654 | 2.934 | 2.934 | 2.934 | 2.934 | 1.251 | 1.251 | 1.251 | 1.251 | 0.678 | 0.678 | 0.678 | 0.678 | 2.36 | 2.36 | 2.36 | 2.36 | 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 |
Verkoop- en marketingkosten
| 27.326 | 26.796 | 27.592 | 30.262 | 24.883 | 25.757 | 24.95 | 22.508 | 22.419 | 24.587 | 21.555 | 24.148 | 20.204 | 22.181 | 19.256 | 22.084 | 20.576 | 21.655 | 19.299 | 20.471 | 19.143 | 17.818 | 16.485 | 18.017 | 8.655 | 8.655 | 8.655 | 8.279 | 8.279 | 8.279 | 8.279 | 8.218 | 8.218 | 8.218 | 8.218 | 9.398 | 9.398 | 9.398 | 9.398 | 9.343 | 9.343 | 9.343 | 9.343 | 8.344 | 8.344 | 8.344 | 8.344 | 7.254 | 7.254 | 7.254 | 7.254 | 7.595 | 7.595 | 7.595 | 7.595 | 7.155 | 7.155 | 7.155 | 7.155 | 4.466 | 4.466 | 4.466 | 4.466 | 4.365 | 4.365 | 4.365 | 4.365 | 4.639 | 4.639 | 4.639 | 4.639 | 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 |
Verkoop-, algemene en administratieve kosten
| 33.197 | 33.232 | 31.397 | 35.608 | 29.551 | 30.526 | 29.631 | 26.481 | 27.353 | 28.844 | 25.813 | 28.258 | 24.6 | 25.772 | 23.311 | 25.642 | 24.358 | 25.08 | 23.747 | 23.952 | 23.008 | 21.107 | 19.84 | 21.193 | 10.222 | 10.222 | 10.222 | 10.217 | 10.217 | 10.217 | 10.217 | 10.404 | 10.404 | 10.404 | 10.404 | 11.347 | 11.347 | 11.347 | 11.347 | 11.443 | 11.443 | 11.443 | 11.443 | 10.618 | 10.618 | 10.618 | 10.618 | 9.467 | 9.467 | 9.467 | 9.467 | 10.249 | 10.249 | 10.249 | 10.249 | 10.089 | 10.089 | 10.089 | 10.089 | 5.716 | 5.716 | 5.716 | 5.716 | 5.043 | 5.043 | 5.043 | 5.043 | 6.999 | 6.999 | 6.999 | 6.999 | 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 |
Overige kosten
| 0.175 | 0.175 | 0.175 | 0.175 | 0.575 | 0.175 | 0.386 | 0.175 | 0.248 | 0.175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.703 | -9.703 | -9.703 | -9.703 | -11.373 | -11.373 | -11.373 | -11.373 | 7.022 | 7.022 | 7.022 | 7.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.745 | -4.745 | -4.745 | -4.745 | -1.831 | -1.831 | -1.831 | -1.831 | 0 | 0 | 0 | 0 | 2.742 | 2.742 | 2.742 | 2.742 | 4.376 | 4.376 | 4.376 | 4.376 | 2.629 | 2.629 | 2.629 | 2.629 | 1.667 | 1.667 | 1.667 | 1.667 | 1.205 | 1.205 | 1.205 | 1.205 | 0.925 | 0.925 | 0.925 | 0.925 | 0.707 | 0.707 | 0.707 | 0.707 | 0.502 | 0.502 | 0.502 | 0.502 | 0.141 | 0.141 | 0.141 | 0.141 |
Bedrijfskosten
| 33.197 | 33.057 | 31.222 | 35.433 | 28.976 | 30.351 | 29.245 | 26.306 | 27.105 | 28.669 | 25.813 | 28.493 | 24.608 | 25.806 | 20.506 | 24.348 | 23.324 | 38.744 | 20.696 | 21.894 | 20.195 | 15.689 | 17.531 | 16.64 | 10.222 | 10.222 | 10.222 | 0.514 | 0.514 | 0.514 | 0.514 | -0.969 | -0.969 | -0.969 | -0.969 | 18.368 | 18.368 | 18.368 | 18.368 | 11.443 | 11.443 | 11.443 | 11.443 | 10.618 | 10.618 | 10.618 | 10.618 | 9.467 | 9.467 | 9.467 | 9.467 | 10.249 | 10.249 | 10.249 | 10.249 | 10.089 | 10.089 | 10.089 | 10.089 | 0.972 | 0.972 | 0.972 | 0.972 | 3.212 | 3.212 | 3.212 | 3.212 | 6.999 | 6.999 | 6.999 | 6.999 | 2.742 | 2.742 | 2.742 | 2.742 | 4.376 | 4.376 | 4.376 | 4.376 | 2.629 | 2.629 | 2.629 | 2.629 | 1.667 | 1.667 | 1.667 | 1.667 | 1.205 | 1.205 | 1.205 | 1.205 | 0.925 | 0.925 | 0.925 | 0.925 | 0.707 | 0.707 | 0.707 | 0.707 | 0.502 | 0.502 | 0.502 | 0.502 | 0.141 | 0.141 | 0.141 | 0.141 |
Bedrijfsresultaat
| -35.471 | 6.689 | 3.862 | 4.592 | 9.744 | 16.276 | 10.483 | 20.167 | 8.969 | 11.45 | 8.717 | 12.082 | 6.842 | 9.333 | 3.328 | 3.651 | 7.721 | 7.942 | 6.717 | 5.274 | 9.046 | 5.847 | 8.839 | 7.297 | 5.487 | 5.487 | 5.487 | 5.061 | 5.061 | 5.061 | 5.061 | 6.291 | 6.291 | 6.291 | 6.291 | -36.142 | -36.142 | -36.142 | -36.142 | 3.072 | 3.072 | 3.072 | 3.072 | 0.692 | 0.692 | 0.692 | 0.692 | 6.452 | 6.452 | 6.452 | 6.452 | 12.211 | 12.211 | 12.211 | 12.211 | 14.176 | 14.176 | 14.176 | 14.176 | 13.76 | 13.76 | 13.76 | 13.76 | 4.426 | 4.426 | 4.426 | 4.426 | 2.195 | 2.195 | 2.195 | 2.195 | 2.742 | 2.742 | 2.742 | 2.742 | 4.376 | 4.376 | 4.376 | 4.376 | 2.629 | 2.629 | 2.629 | 2.629 | 1.667 | 1.667 | 1.667 | 1.667 | 1.205 | 1.205 | 1.205 | 1.205 | 0.925 | 0.925 | 0.925 | 0.925 | 0.707 | 0.707 | 0.707 | 0.707 | 0.502 | 0.502 | 0.502 | 0.502 | 0.141 | 0.141 | 0.141 | 0.141 |
Bedrijfsresultaat ratio
| -0.285 | 0.049 | 0.032 | 0.033 | 0.08 | 0.118 | 0.083 | 0.136 | 0.069 | 0.084 | 0.069 | 0.084 | 0.058 | 0.071 | 0.031 | 0.031 | 0.068 | 0.061 | 0.061 | 0.043 | 0.082 | 0.056 | 0.089 | 0.067 | 0.096 | 0.096 | 0.096 | 0.09 | 0.09 | 0.09 | 0.09 | 0.106 | 0.106 | 0.106 | 0.106 | -0.5 | -0.5 | -0.5 | -0.5 | 0.046 | 0.046 | 0.046 | 0.046 | 0.01 | 0.01 | 0.01 | 0.01 | 0.073 | 0.073 | 0.073 | 0.073 | 0.135 | 0.135 | 0.135 | 0.135 | 0.189 | 0.189 | 0.189 | 0.189 | 0.194 | 0.194 | 0.194 | 0.194 | 0.177 | 0.177 | 0.177 | 0.177 | 0.112 | 0.112 | 0.112 | 0.112 | 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 |
Totaal overige inkomsten en kosten netto
| -52.462 | -2.706 | -16.545 | 8.347 | 0.855 | -2.206 | -1.687 | -1.144 | -1.543 | -3.359 | -6.279 | -2.273 | -2.087 | -2.923 | 0.598 | -1.326 | -1.584 | -16.628 | 0.344 | -1.267 | 0.196 | 0.018 | -3.386 | -2.269 | -3.252 | -3.252 | -3.252 | -3.399 | -3.399 | -3.399 | -3.399 | -3.579 | -3.579 | -3.579 | -3.579 | -5.608 | -5.608 | -5.608 | -5.608 | -2.691 | -2.691 | -2.691 | -2.691 | -3.059 | -3.059 | -3.059 | -3.059 | -10.806 | -10.806 | -10.806 | -10.806 | -0.933 | -0.933 | -0.933 | -0.933 | -1.352 | -1.352 | -1.352 | -1.352 | -2.242 | -2.242 | -2.242 | -2.242 | -15.092 | -15.092 | -15.092 | -15.092 | 1.033 | 1.033 | 1.033 | 1.033 | -0.01 | -0.01 | -0.01 | -0.01 | 0.008 | 0.008 | 0.008 | 0.008 | -1.086 | -1.086 | -1.086 | -1.086 | -0.735 | -0.735 | -0.735 | -0.735 | -0.559 | -0.559 | -0.559 | -0.559 | -0.401 | -0.401 | -0.401 | -0.401 | -0.289 | -0.289 | -0.289 | -0.289 | -0.186 | -0.186 | -0.186 | -0.186 | -0.052 | -0.052 | -0.052 | -0.052 |
Inkomen voor belasting
| -87.933 | 3.983 | -12.683 | 12.939 | 10.599 | 14.07 | 8.796 | 19.023 | 7.426 | 8.091 | 2.438 | 9.809 | 4.755 | 6.41 | 3.926 | 2.325 | 6.137 | -8.686 | 7.061 | 4.007 | 9.242 | 5.865 | 5.453 | 5.028 | 2.235 | 2.235 | 2.235 | 1.662 | 1.662 | 1.662 | 1.662 | 2.713 | 2.713 | 2.713 | 2.713 | -41.75 | -41.75 | -41.75 | -41.75 | 0.381 | 0.381 | 0.381 | 0.381 | -2.368 | -2.368 | -2.368 | -2.368 | -4.354 | -4.354 | -4.354 | -4.354 | 11.278 | 11.278 | 11.278 | 11.278 | 12.824 | 12.824 | 12.824 | 12.824 | 11.518 | 11.518 | 11.518 | 11.518 | -10.666 | -10.666 | -10.666 | -10.666 | 3.228 | 3.228 | 3.228 | 3.228 | 2.617 | 2.617 | 2.617 | 2.617 | 2.618 | 2.618 | 2.618 | 2.618 | 1.543 | 1.543 | 1.543 | 1.543 | 0.933 | 0.933 | 0.933 | 0.933 | 0.646 | 0.646 | 0.646 | 0.646 | 0.524 | 0.524 | 0.524 | 0.524 | 0.417 | 0.417 | 0.417 | 0.417 | 0.316 | 0.316 | 0.316 | 0.316 | 0.089 | 0.089 | 0.089 | 0.089 |
Inkomen voor belasting ratio
| -0.707 | 0.029 | -0.104 | 0.094 | 0.087 | 0.102 | 0.07 | 0.128 | 0.057 | 0.059 | 0.019 | 0.069 | 0.041 | 0.048 | 0.037 | 0.019 | 0.054 | -0.067 | 0.065 | 0.033 | 0.084 | 0.056 | 0.055 | 0.046 | 0.039 | 0.039 | 0.039 | 0.029 | 0.029 | 0.029 | 0.029 | 0.046 | 0.046 | 0.046 | 0.046 | -0.578 | -0.578 | -0.578 | -0.578 | 0.006 | 0.006 | 0.006 | 0.006 | -0.033 | -0.033 | -0.033 | -0.033 | -0.049 | -0.049 | -0.049 | -0.049 | 0.125 | 0.125 | 0.125 | 0.125 | 0.171 | 0.171 | 0.171 | 0.171 | 0.162 | 0.162 | 0.162 | 0.162 | -0.427 | -0.427 | -0.427 | -0.427 | 0.165 | 0.165 | 0.165 | 0.165 | 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 |
Belastingkosten
| 7.884 | 1.201 | -3.787 | 0.034 | 3.271 | 4.065 | 2.487 | 5.729 | 2.336 | 2.228 | 0.801 | 3.323 | 1.494 | 1.977 | 1.221 | 0.727 | 2.201 | 2.555 | 2.141 | 0.439 | 2.732 | 1.831 | 1.693 | 1.718 | 0.468 | 0.468 | 0.468 | 0.021 | 0.021 | 0.021 | 0.021 | 0.44 | 0.44 | 0.44 | 0.44 | -10.84 | -10.84 | -10.84 | -10.84 | 0.045 | 0.045 | 0.045 | 0.045 | -0.882 | -0.882 | -0.882 | -0.882 | -1.467 | -1.467 | -1.467 | -1.467 | 11.278 | 11.278 | 11.278 | 11.278 | 12.824 | 12.824 | 12.824 | 12.824 | 11.518 | 11.518 | 11.518 | 11.518 | -10.666 | -10.666 | -10.666 | -10.666 | 3.228 | 3.228 | 3.228 | 3.228 | 2.617 | 2.617 | 2.617 | 2.617 | 2.618 | 2.618 | 2.618 | 2.618 | 1.543 | 1.543 | 1.543 | 1.543 | 0.933 | 0.933 | 0.933 | 0.933 | 0.646 | 0.646 | 0.646 | 0.646 | 0.524 | 0.524 | 0.524 | 0.524 | 0.417 | 0.417 | 0.417 | 0.417 | 0.316 | 0.316 | 0.316 | 0.316 | 0.089 | 0.089 | 0.089 | 0.089 |
Nettowinst
| -95.817 | 2.782 | -8.896 | 12.905 | 7.328 | 10.005 | 6.309 | 13.294 | 5.09 | 5.863 | 1.637 | 6.486 | 3.261 | 4.433 | 2.705 | 1.598 | 3.936 | -6.131 | 4.92 | 4.446 | 6.51 | 4.034 | 3.76 | 3.31 | 1.767 | 1.767 | 1.767 | 1.641 | 1.641 | 1.641 | 1.641 | 2.273 | 2.273 | 2.273 | 2.273 | -30.91 | -30.91 | -30.91 | -30.91 | 0.336 | 0.336 | 0.336 | 0.336 | -1.486 | -1.486 | -1.486 | -1.486 | -2.887 | -2.887 | -2.887 | -2.887 | 8.974 | 8.974 | 8.974 | 8.974 | 10.062 | 10.062 | 10.062 | 10.062 | 8.051 | 8.051 | 8.051 | 8.051 | -11.919 | -11.919 | -11.919 | -11.919 | 2.163 | 2.163 | 2.163 | 2.163 | -0.001 | -0.001 | -0.001 | -0.001 | 1.669 | 1.669 | 1.669 | 1.669 | 1.004 | 1.004 | 1.004 | 1.004 | 0.63 | 0.63 | 0.63 | 0.63 | 0.451 | 0.451 | 0.451 | 0.451 | 0.361 | 0.361 | 0.361 | 0.361 | 0.286 | 0.286 | 0.286 | 0.286 | 0.183 | 0.183 | 0.183 | 0.183 | 0.052 | 0.052 | 0.052 | 0.052 |
Nettowinstmarge
| -0.77 | 0.02 | -0.073 | 0.094 | 0.06 | 0.072 | 0.05 | 0.09 | 0.039 | 0.043 | 0.013 | 0.045 | 0.028 | 0.033 | 0.025 | 0.013 | 0.035 | -0.047 | 0.045 | 0.037 | 0.059 | 0.038 | 0.038 | 0.03 | 0.031 | 0.031 | 0.031 | 0.029 | 0.029 | 0.029 | 0.029 | 0.038 | 0.038 | 0.038 | 0.038 | -0.428 | -0.428 | -0.428 | -0.428 | 0.005 | 0.005 | 0.005 | 0.005 | -0.021 | -0.021 | -0.021 | -0.021 | -0.033 | -0.033 | -0.033 | -0.033 | 0.099 | 0.099 | 0.099 | 0.099 | 0.134 | 0.134 | 0.134 | 0.134 | 0.113 | 0.113 | 0.113 | 0.113 | -0.478 | -0.478 | -0.478 | -0.478 | 0.111 | 0.111 | 0.111 | 0.111 | 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 |
WPA (Winst Per Aandeel)
| -0.37 | 0.01 | -0.032 | 0.046 | 0.026 | 0.036 | 0.023 | 0.048 | 0.018 | 0.021 | 0.007 | 0.026 | 0.013 | 0.017 | 0.011 | 0.008 | 0.019 | -0.029 | 0.023 | 0.021 | 0.031 | 0.024 | 0.031 | 0.028 | 0.015 | 0.015 | 0.015 | 0.014 | 0.014 | 0.014 | 0.014 | 0.019 | 0.019 | 0.019 | 0.019 | -0.26 | -0.26 | -0.26 | -0.26 | 0.003 | 0.003 | 0.003 | 0.003 | -0.013 | -0.013 | -0.013 | -0.013 | -0.027 | -0.027 | -0.027 | -0.027 | 0.086 | 0.086 | 0.086 | 0.086 | 0.1 | 0.1 | 0.1 | 0.1 | 0.09 | 0.09 | 0.09 | 0.09 | -0.29 | -0.29 | -0.29 | -0.29 | 0.049 | 0.049 | 0.049 | 0.049 | 0 | 0 | 0 | 0 | 0.042 | 0.042 | 0.042 | 0.042 | 0.027 | 0.027 | 0.027 | 0.027 | 0.022 | 0.022 | 0.022 | 0.022 | 0.017 | 0.017 | 0.017 | 0.017 | 0.014 | 0.014 | 0.014 | 0.014 | 0.012 | 0.012 | 0.012 | 0.012 | 0.008 | 0.008 | 0.008 | 0.008 | 0.003 | 0.003 | 0.003 | 0.003 |
Verwaterde WPA
| -0.37 | 0.01 | -0.032 | 0.046 | 0.026 | 0.036 | 0.023 | 0.048 | 0.018 | 0.02 | 0.006 | 0.026 | 0.013 | 0.017 | 0.011 | 0.008 | 0.019 | -0.029 | 0.024 | 0.021 | 0.031 | 0.024 | 0.032 | 0.028 | 0.015 | 0.015 | 0.015 | 0.014 | 0.014 | 0.014 | 0.014 | 0.019 | 0.019 | 0.019 | 0.019 | -0.26 | -0.26 | -0.26 | -0.26 | 0.003 | 0.003 | 0.003 | 0.003 | -0.013 | -0.013 | -0.013 | -0.013 | -0.027 | -0.027 | -0.027 | -0.027 | 0.086 | 0.086 | 0.086 | 0.086 | 0.1 | 0.1 | 0.1 | 0.1 | 0.09 | 0.09 | 0.09 | 0.09 | -0.29 | -0.29 | -0.29 | -0.29 | 0.049 | 0.049 | 0.049 | 0.049 | 0 | 0 | 0 | 0 | 0.042 | 0.042 | 0.042 | 0.042 | 0.027 | 0.027 | 0.027 | 0.027 | 0.022 | 0.022 | 0.022 | 0.022 | 0.017 | 0.017 | 0.017 | 0.017 | 0.014 | 0.014 | 0.014 | 0.014 | 0.012 | 0.012 | 0.012 | 0.012 | 0.008 | 0.008 | 0.008 | 0.008 | 0.003 | 0.003 | 0.003 | 0.003 |
EBITDA
| -36.154 | 14.545 | 11.831 | 12.145 | 20.626 | 20.321 | 21.25 | 24.159 | 16.626 | 18.395 | 12.67 | 15.874 | 10.558 | 12.806 | 9.788 | 4.136 | 11.555 | 10.965 | 9.509 | 8.528 | 12.274 | 9.127 | 12.116 | 10.579 | 5.718 | 5.718 | 5.718 | 5.689 | 5.689 | 5.689 | 5.689 | 6.033 | 6.033 | 6.033 | 6.033 | -37.404 | -37.404 | -37.404 | -37.404 | 3.429 | 3.429 | 3.429 | 3.429 | 0.247 | 0.247 | 0.247 | 0.247 | -1.557 | -1.557 | -1.557 | -1.557 | 22.559 | 22.559 | 22.559 | 22.559 | 25.221 | 25.221 | 25.221 | 25.221 | 22.463 | 22.463 | 22.463 | 22.463 | -22.271 | -22.271 | -22.271 | -22.271 | 5.551 | 5.551 | 5.551 | 5.551 | 2.742 | 2.742 | 2.742 | 2.742 | 4.376 | 4.376 | 4.376 | 4.376 | 2.629 | 2.629 | 2.629 | 2.629 | 1.667 | 1.667 | 1.667 | 1.667 | 1.205 | 1.205 | 1.205 | 1.205 | 0.925 | 0.925 | 0.925 | 0.925 | 0.707 | 0.707 | 0.707 | 0.707 | 0.502 | 0.502 | 0.502 | 0.502 | 0.141 | 0.141 | 0.141 | 0.141 |
EBITDA ratio
| -0.291 | 0.107 | 0.097 | 0.089 | 0.169 | 0.147 | 0.169 | 0.163 | 0.128 | 0.134 | 0.1 | 0.111 | 0.09 | 0.097 | 0.091 | 0.035 | 0.102 | 0.085 | 0.087 | 0.07 | 0.112 | 0.087 | 0.122 | 0.097 | 0.1 | 0.1 | 0.1 | 0.101 | 0.101 | 0.101 | 0.101 | 0.101 | 0.101 | 0.101 | 0.101 | -0.517 | -0.517 | -0.517 | -0.517 | 0.052 | 0.052 | 0.052 | 0.052 | 0.003 | 0.003 | 0.003 | 0.003 | -0.018 | -0.018 | -0.018 | -0.018 | 0.249 | 0.249 | 0.249 | 0.249 | 0.337 | 0.337 | 0.337 | 0.337 | 0.316 | 0.316 | 0.316 | 0.316 | -0.892 | -0.892 | -0.892 | -0.892 | 0.284 | 0.284 | 0.284 | 0.284 | 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 |