DMC Global Inc.
NASDAQ:BOOM
10.04 (USD) • At close October 29, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
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 | 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 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 171.179 | 166.869 | 174.036 | 172.147 | 188.664 | 184.341 | 175.074 | 174.465 | 165.831 | 138.716 | 71.844 | 67.175 | 65.438 | 55.658 | 57.113 | 55.281 | 43.203 | 73.564 | 86.367 | 100.094 | 110.954 | 100.135 | 90.318 | 87.883 | 80.915 | 67.313 | 54.49 | 52.161 | 47.19 | 38.962 | 40.173 | 36.553 | 41.317 | 40.532 | 41.85 | 39.508 | 44.741 | 40.819 | 51.995 | 51.886 | 53.618 | 48.039 | 51.176 | 54.268 | 57.859 | 46.27 | 52.519 | 50.149 | 48.687 | 50.212 | 54.261 | 54.89 | 54.165 | 45.574 | 44.826 | 41.298 | 38.258 | 30.357 | 42.63 | 34.69 | 37.819 | 49.759 | 58.62 | 52.38 | 63.183 | 58.393 | 55.211 | 42.099 | 34.454 | 33.094 | 35.691 | 24.852 | 27.754 | 25.175 | 23.167 | 20.238 | 18.376 | 17.51 | 19.949 | 12.07 | 11.985 | 10.982 | 9.244 | 11.129 | 11.261 | 9.736 | 13.359 | 10.695 | 9.629 | 11.974 | 9.775 | 12.258 | 8.454 | 6.938 | 6.896 | 6.259 | 8.32 | 6.387 | 5.4 | 6.3 | 7.7 | 9.7 | 7.7 | 9.7 | 11.4 | 9.5 | 6.6 | 7.8 | 7.9 | 9.8 | 9.7 | 7.8 | 5.7 | 6 | 7.2 | 5.7 | 3.1 | 3.5 | 4.4 | 2.9 | 3.6 | 4.3 | 4.9 | 3.7 | 4.2 | 3.5 | 4.8 | 3.2 | 3.5 | 3.5 | 5.4 | 3 | 3.9 | 2.3 | 3.3 | 3.1 | 3.8 | 2.9 | 3.2 | 2.8 | 2.7 | 2.7 |
Kosten van de omzet
| 130.073 | 129.809 | 134.348 | 119.55 | 126.774 | 132.13 | 129.97 | 123.127 | 113.732 | 101.81 | 58.91 | 50.513 | 48.467 | 42.745 | 44.927 | 41.688 | 36.599 | 49.094 | 56.146 | 63.87 | 68.881 | 63.73 | 58.879 | 58.155 | 54.14 | 44.56 | 36.645 | 34.999 | 33.172 | 28.596 | 30.243 | 28.096 | 31.409 | 30.147 | 39.803 | 29.219 | 32.156 | 30.116 | 36.271 | 36.803 | 37.305 | 33.71 | 38.017 | 37.695 | 40.796 | 33.551 | 36.476 | 34.8 | 34.748 | 35.835 | 39.422 | 40.058 | 38.692 | 35.272 | 34.97 | 30.445 | 29 | 23.373 | 32.747 | 25.936 | 28.665 | 34.431 | 41.561 | 35.355 | 44.134 | 40.682 | 37.427 | 27.807 | 22.375 | 22.243 | 21.169 | 16.542 | 17.833 | 15.894 | 15.866 | 13.97 | 13.161 | 12.86 | 14.852 | 8.777 | 9.098 | 8.85 | 7.597 | 8.885 | 8.674 | 7.61 | 9.795 | 8.211 | 7.336 | 8.849 | 7.851 | 8.889 | 6.215 | 5.544 | 5.395 | 4.802 | 6.877 | 5.179 | 4.5 | 5.4 | 6.6 | 7.5 | 6 | 7.3 | 8.7 | 7.3 | 4.5 | 5.8 | 5.9 | 7.5 | 7.2 | 6 | 4.4 | 4.8 | 5.7 | 4.2 | 2.3 | 2.6 | 3.4 | 2 | 2.4 | 2.9 | 3.3 | 3.2 | 3.3 | 2.7 | 3.8 | 2.4 | 2.9 | 2.6 | 3.8 | 2 | 2.9 | 1.8 | 2.4 | 2.3 | 2.8 | 2 | 2.4 | 1.9 | 1.9 | 0 |
Brutowinst
| 41.106 | 37.06 | 39.688 | 52.597 | 61.89 | 52.211 | 45.104 | 51.338 | 52.099 | 36.906 | 12.934 | 16.662 | 16.971 | 12.913 | 12.186 | 13.593 | 6.604 | 24.47 | 30.221 | 36.224 | 42.073 | 36.405 | 31.439 | 29.728 | 26.775 | 22.753 | 17.845 | 17.162 | 14.018 | 10.366 | 9.93 | 8.457 | 9.908 | 10.385 | 2.047 | 10.289 | 12.585 | 10.703 | 15.724 | 15.083 | 16.313 | 14.329 | 13.159 | 16.573 | 17.063 | 12.719 | 16.043 | 15.349 | 13.939 | 14.377 | 14.839 | 14.832 | 15.473 | 10.302 | 9.856 | 10.853 | 9.258 | 6.984 | 9.883 | 8.754 | 9.154 | 15.328 | 17.059 | 17.025 | 19.049 | 17.711 | 17.784 | 14.292 | 12.079 | 10.851 | 14.522 | 8.31 | 9.921 | 9.281 | 7.301 | 6.268 | 5.215 | 4.65 | 5.098 | 3.293 | 2.887 | 2.132 | 1.647 | 2.244 | 2.587 | 2.126 | 3.564 | 2.484 | 2.293 | 3.126 | 1.924 | 3.369 | 2.239 | 1.394 | 1.501 | 1.457 | 1.444 | 1.207 | 0.9 | 0.9 | 1.1 | 2.2 | 1.7 | 2.4 | 2.7 | 2.2 | 2.1 | 2 | 2 | 2.3 | 2.5 | 1.8 | 1.3 | 1.2 | 1.5 | 1.5 | 0.8 | 0.9 | 1 | 0.9 | 1.2 | 1.4 | 1.6 | 0.5 | 0.9 | 0.8 | 1 | 0.8 | 0.6 | 0.9 | 1.6 | 1 | 1 | 0.5 | 0.9 | 0.8 | 1 | 0.9 | 0.8 | 0.9 | 0.8 | 2.7 |
Brutowinstmarge
| 0.24 | 0.222 | 0.228 | 0.306 | 0.328 | 0.283 | 0.258 | 0.294 | 0.314 | 0.266 | 0.18 | 0.248 | 0.259 | 0.232 | 0.213 | 0.246 | 0.153 | 0.333 | 0.35 | 0.362 | 0.379 | 0.364 | 0.348 | 0.338 | 0.331 | 0.338 | 0.327 | 0.329 | 0.297 | 0.266 | 0.247 | 0.231 | 0.24 | 0.256 | 0.049 | 0.26 | 0.281 | 0.262 | 0.302 | 0.291 | 0.304 | 0.298 | 0.257 | 0.305 | 0.295 | 0.275 | 0.305 | 0.306 | 0.286 | 0.286 | 0.273 | 0.27 | 0.286 | 0.226 | 0.22 | 0.263 | 0.242 | 0.23 | 0.232 | 0.252 | 0.242 | 0.308 | 0.291 | 0.325 | 0.301 | 0.303 | 0.322 | 0.339 | 0.351 | 0.328 | 0.407 | 0.334 | 0.357 | 0.369 | 0.315 | 0.31 | 0.284 | 0.266 | 0.256 | 0.273 | 0.241 | 0.194 | 0.178 | 0.202 | 0.23 | 0.218 | 0.267 | 0.232 | 0.238 | 0.261 | 0.197 | 0.275 | 0.265 | 0.201 | 0.218 | 0.233 | 0.174 | 0.189 | 0.167 | 0.143 | 0.143 | 0.227 | 0.221 | 0.247 | 0.237 | 0.232 | 0.318 | 0.256 | 0.253 | 0.235 | 0.258 | 0.231 | 0.228 | 0.2 | 0.208 | 0.263 | 0.258 | 0.257 | 0.227 | 0.31 | 0.333 | 0.326 | 0.327 | 0.135 | 0.214 | 0.229 | 0.208 | 0.25 | 0.171 | 0.257 | 0.296 | 0.333 | 0.256 | 0.217 | 0.273 | 0.258 | 0.263 | 0.31 | 0.25 | 0.321 | 0.296 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 6.864 | 0 | 0 | 0 | 6.781 | 0 | 0 | 0 | 7.24 | 0 | 0 | 0 | 7.91 | 0 | 0 | 0 | 8.45 | 0 | 0 | 0 | 7.21 | 0 | 0 | 0 | 5.168 | 0 | 0 | 0 | 4.599 | 0 | 0 | 0 | 3.042 | 0 | 0 | 0 | 3.099 | 0 | 0 | 0 | 2.199 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 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
| 17.622 | 15.98 | 15.056 | 16.259 | 17.526 | 26.5 | 19.789 | 19.796 | 18.816 | 17.718 | 10.155 | 9.721 | 8.471 | 7.929 | 7.406 | 6.911 | 6.707 | 8.126 | 9.22 | 10.128 | 9.46 | 9.168 | 10.902 | 9.63 | 9.743 | 8.177 | 7.312 | 6.535 | 6.082 | 7.206 | 6.593 | 5.685 | 4.389 | 5.448 | 4.328 | 5.071 | 5.561 | 6.038 | 6.74 | 5.503 | 5.935 | 5.702 | 6.145 | 5.833 | 5.158 | 8.138 | 5.327 | 4.668 | 4.641 | 4.505 | 4.484 | 4.359 | 4.194 | 3.675 | 3.706 | 3.487 | 3.358 | 3.145 | 3.662 | 2.749 | 3.043 | 3.526 | 6.714 | 6.29 | 6.448 | 5.96 | 4.592 | 3.714 | 3.309 | 3.309 | 4.808 | 2.171 | 2.099 | 2.851 | 2.096 | 1.869 | 1.768 | 1.935 | 1.99 | 1.347 | 1.837 | 1.674 | 1.845 | 1.546 | 1.802 | 1.734 | 1.699 | 1.631 | 1.633 | 1.665 | 1.426 | 1.742 | 0.932 | 0.76 | 1.3 | 1.24 | 1.332 | 1.235 | 0 | 1.4 | 2.4 | 1.4 | 1.5 | 1.5 | 1.2 | 1.1 | 1 | 1 | 1 | 1 | 1.1 | 0.8 | 0.7 | 0.6 | 0.9 | 0.7 | 0 | 0 | 0 | 0.6 | 0.6 | 0.9 | 0 | 0.6 | 0.7 | 0.6 | 0 | 0.7 | 0.8 | 0 | 0 | 0.8 | 0.6 | 0.7 | 0 | 0.7 | 0.7 | 0.5 | 0 | 0.6 | 0.6 | 0 |
Verkoop- en marketingkosten
| 11.499 | 12.223 | 12.123 | 12.454 | 11.7 | 12.824 | 10.847 | 10.748 | 10.545 | 10.09 | 6.127 | 5.593 | 5.544 | 5.243 | 5.143 | 4.705 | 5.488 | 8.527 | 6.944 | 6.983 | 7.239 | 6.309 | 6.334 | 5.42 | 5.795 | 5.212 | 5.169 | 4.446 | 4.492 | 4.482 | 4.274 | 3.832 | 4.497 | 4.023 | 4.042 | 4.867 | 4.958 | 4.878 | 4.509 | 4.639 | 4.77 | 4.248 | 4.122 | 3.699 | 4.324 | 4.051 | 4.624 | 4.011 | 4.128 | 4.19 | 3.812 | 3.359 | 3.911 | 3.726 | 3.217 | 3.047 | 2.55 | 2.321 | 2.461 | 2.212 | 1.84 | 2.324 | 0 | 2.611 | 2.633 | 2.841 | 0 | 1.811 | 1.455 | 1.647 | 0 | 0.904 | 0.946 | 0 | 0 | 0.849 | 0.87 | 0 | 0 | 0.774 | 0.941 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.457 | 0.359 | 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 |
Verkoop-, algemene en administratieve kosten
| 27.122 | 28.203 | 27.179 | 28.713 | 29.226 | 39.324 | 30.636 | 30.544 | 29.361 | 27.808 | 16.282 | 15.314 | 14.015 | 13.172 | 12.549 | 11.616 | 12.195 | 16.653 | 16.164 | 17.111 | 16.699 | 15.477 | 17.236 | 15.05 | 15.538 | 13.389 | 12.481 | 10.981 | 10.574 | 11.688 | 10.867 | 9.517 | 8.886 | 9.471 | 8.37 | 9.938 | 10.519 | 10.916 | 11.249 | 10.142 | 10.705 | 9.95 | 10.267 | 9.532 | 9.482 | 12.189 | 9.951 | 8.679 | 8.769 | 8.695 | 8.296 | 7.718 | 8.105 | 7.401 | 6.923 | 6.534 | 5.908 | 5.466 | 6.123 | 4.961 | 4.883 | 5.85 | 6.714 | 6.29 | 6.448 | 5.96 | 4.592 | 3.714 | 3.309 | 3.309 | 4.808 | 2.171 | 2.099 | 2.851 | 2.096 | 1.869 | 1.768 | 1.935 | 1.99 | 1.347 | 1.837 | 1.674 | 1.845 | 1.546 | 1.802 | 1.734 | 1.699 | 1.631 | 1.633 | 1.665 | 1.426 | 1.742 | 1.389 | 1.119 | 1.3 | 1.24 | 1.332 | 1.235 | 0 | 1.4 | 2.4 | 1.4 | 1.5 | 1.5 | 1.2 | 1.1 | 1 | 1 | 1 | 1 | 1.1 | 0.8 | 0.7 | 0.6 | 0.9 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.9 | 1.3 | 0.6 | 0.7 | 0.6 | 1 | 0.7 | 0.8 | 0.8 | 1 | 0.8 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.5 | 0.7 | 0.6 | 0.6 | 0 |
Overige kosten
| -0.284 | -2.169 | -1.445 | 0.302 | -0.439 | 5.667 | 3.772 | 7.385 | 12.793 | 12.976 | 0.568 | -0.198 | 0.108 | 0.394 | -0.115 | -0.148 | -0.085 | 0.115 | -0.661 | 0.17 | 0.343 | -0.021 | -0.163 | -0.335 | -0.327 | -0.377 | -0.411 | -0.436 | -0.949 | 0.421 | 0.455 | -0.157 | 0.304 | 0.032 | -0.37 | -1.463 | 0.04 | 1.124 | -0.682 | 0.472 | 0.332 | -0.435 | -0.157 | -0.247 | -0.42 | 0.296 | -0.422 | 1.52 | 1.52 | 1.544 | 1.383 | 1.448 | 1.471 | 1.405 | 1.417 | 1.376 | 1.264 | 1.273 | 1.355 | 1.293 | 1.232 | 1.183 | 1.194 | 1.363 | 2.464 | 2.361 | 1.191 | 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 | 0.409 | 0.409 | 0.38 | 0.372 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 |
Bedrijfskosten
| 27.122 | 30.372 | 27.179 | 28.713 | 34.893 | 44.991 | 34.408 | 37.929 | 42.154 | 40.784 | 16.85 | 15.525 | 14.303 | 13.496 | 12.922 | 11.985 | 12.548 | 17.007 | 16.519 | 17.505 | 17.096 | 15.875 | 17.815 | 15.819 | 16.329 | 14.194 | 13.507 | 12.027 | 11.578 | 12.672 | 11.855 | 10.526 | 9.901 | 10.47 | 9.366 | 10.945 | 11.532 | 11.933 | 12.544 | 11.717 | 12.322 | 11.566 | 11.881 | 11.113 | 11.05 | 13.774 | 11.577 | 10.199 | 10.289 | 10.239 | 9.679 | 9.166 | 9.576 | 8.806 | 8.34 | 7.91 | 7.172 | 6.739 | 7.478 | 6.254 | 6.115 | 7.033 | 7.908 | 7.653 | 8.912 | 8.321 | 5.783 | 3.714 | 3.309 | 3.309 | 4.808 | 2.171 | 2.099 | 2.851 | 2.096 | 1.869 | 1.768 | 1.935 | 1.99 | 1.347 | 1.837 | 1.674 | 1.845 | 1.546 | 1.802 | 1.734 | 1.699 | 1.631 | 1.633 | 1.665 | 1.426 | 1.742 | 1.389 | 1.119 | 1.709 | 1.648 | 1.711 | 1.607 | 0.4 | 1.8 | 2.7 | 1.7 | 1.8 | 1.8 | 1.5 | 1.3 | 1.3 | 1.3 | 1.2 | 1.3 | 1.3 | 1 | 0.9 | 0.8 | 1 | 0.9 | 0.9 | 0.8 | 0.9 | 0.8 | 0.9 | 1.1 | 1.4 | 0.7 | 0.8 | 0.7 | 1.1 | 0.8 | 0.8 | 0.9 | 1.1 | 0.9 | 0.7 | 0.8 | 0.7 | 0.8 | 0.8 | 0.6 | 0.8 | 0.6 | 0.6 | 0 |
Bedrijfsresultaat
| 13.984 | 6.688 | 12.509 | 17.702 | 26.997 | 7.22 | 10.567 | 13.401 | 9.932 | -4.087 | -3.916 | 1.137 | 2.668 | -0.71 | -0.818 | 1.465 | -7.99 | 6.347 | 0.499 | 12.821 | 24.653 | 20.452 | 13.063 | 8.82 | 10.229 | 5.312 | 0.513 | -12.449 | 1.982 | -2.306 | -1.925 | -2.442 | -0.822 | -0.085 | -19.449 | -0.941 | -0.063 | -3.226 | -3.601 | 3.366 | 3.991 | 2.763 | 1.278 | 5.46 | 6.013 | -1.055 | 4.466 | 5.15 | 3.65 | 4.138 | 5.16 | 5.666 | 5.897 | 1.496 | 1.516 | 2.943 | 2.086 | 0.245 | 2.405 | 2.5 | 3.039 | 8.295 | 9.151 | 9.372 | 10.137 | 9.39 | 12.001 | 10.578 | 8.77 | 7.542 | 9.714 | 6.139 | 7.822 | 6.43 | 5.205 | 4.399 | 3.447 | 2.715 | 3.108 | 1.947 | 1.05 | 0.457 | -0.198 | 0.698 | 0.785 | 0.392 | 1.865 | 0.853 | 0.66 | 1.461 | 0.498 | 1.626 | 0.85 | 0.274 | -0.208 | -0.191 | -0.267 | -0.4 | -0.8 | -0.9 | -1.6 | 0.5 | -0.1 | 0.6 | 1.2 | 0.9 | 0.8 | 0.7 | 0.8 | 1 | 1.2 | 0.8 | 0.4 | 0.4 | 0.5 | 0.6 | -0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.2 | -0.2 | 0.1 | 0.1 | -0.1 | 0 | -0.2 | 0 | 0.5 | 0.1 | 0.3 | -0.3 | 0.2 | 0.1 | 0.2 | 0.3 | 0 | 0.3 | 0.2 | 2.7 |
Bedrijfsresultaat ratio
| 0.082 | 0.04 | 0.072 | 0.103 | 0.143 | 0.039 | 0.06 | 0.077 | 0.06 | -0.029 | -0.055 | 0.017 | 0.041 | -0.013 | -0.014 | 0.027 | -0.185 | 0.086 | 0.006 | 0.128 | 0.222 | 0.204 | 0.145 | 0.1 | 0.126 | 0.079 | 0.009 | -0.239 | 0.042 | -0.059 | -0.048 | -0.067 | -0.02 | -0.002 | -0.465 | -0.024 | -0.001 | -0.079 | -0.069 | 0.065 | 0.074 | 0.058 | 0.025 | 0.101 | 0.104 | -0.023 | 0.085 | 0.103 | 0.075 | 0.082 | 0.095 | 0.103 | 0.109 | 0.033 | 0.034 | 0.071 | 0.055 | 0.008 | 0.056 | 0.072 | 0.08 | 0.167 | 0.156 | 0.179 | 0.16 | 0.161 | 0.217 | 0.251 | 0.255 | 0.228 | 0.272 | 0.247 | 0.282 | 0.255 | 0.225 | 0.217 | 0.188 | 0.155 | 0.156 | 0.161 | 0.088 | 0.042 | -0.021 | 0.063 | 0.07 | 0.04 | 0.14 | 0.08 | 0.069 | 0.122 | 0.051 | 0.133 | 0.101 | 0.04 | -0.03 | -0.031 | -0.032 | -0.063 | -0.148 | -0.143 | -0.208 | 0.052 | -0.013 | 0.062 | 0.105 | 0.095 | 0.121 | 0.09 | 0.101 | 0.102 | 0.124 | 0.103 | 0.07 | 0.067 | 0.069 | 0.105 | -0.032 | 0.029 | 0.023 | 0.034 | 0.083 | 0.07 | 0.041 | -0.054 | 0.024 | 0.029 | -0.021 | 0 | -0.057 | 0 | 0.093 | 0.033 | 0.077 | -0.13 | 0.061 | 0.032 | 0.053 | 0.103 | 0 | 0.107 | 0.074 | 1 |
Totaal overige inkomsten en kosten netto
| -4.899 | -2.726 | -7.007 | -2.09 | -0.439 | -2.581 | -2.688 | -1.651 | -1.209 | -1.056 | -1.807 | -0.198 | 0.108 | 0.267 | -0.197 | -0.291 | -2.131 | -1.001 | -13.864 | -5.728 | 0.019 | -0.099 | -0.724 | -5.424 | -0.544 | -3.624 | -4.236 | -18.02 | -1.407 | 0.421 | 0.455 | -0.53 | -0.525 | 0.032 | -12.5 | -1.748 | -1.076 | -0.872 | -7.463 | 0.472 | 0.332 | -0.435 | -0.157 | -0.247 | -0.42 | 0.296 | -0.422 | 0.18 | 0.409 | -0.2 | 0.876 | -0.009 | -0.136 | -0.203 | 0.611 | -0.416 | 2.088 | 0.298 | 0.336 | -0.542 | 0.318 | -0.166 | -0.038 | -0.287 | 0.462 | -0.133 | -0.137 | 0.023 | -0.013 | -0.007 | -0.075 | -0.023 | -0.011 | -0.006 | -0.016 | -0.008 | 0.013 | 0.005 | 0.005 | -0.005 | 0.002 | 0.005 | -0.184 | -0.016 | -0.004 | 0.004 | -0.013 | 0.001 | -0.047 | 0.007 | 0.003 | 0.001 | 0.002 | 0.001 | 0 | 0.01 | 0.002 | 0.186 | -0.4 | -0.3 | -0.2 | -0.3 | 0 | -0.1 | -0.2 | -0.1 | 0 | 0 | -0.1 | -0.1 | -0.1 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| 9.085 | 3.962 | 5.502 | 15.612 | 24.126 | 4.639 | 7.879 | 11.75 | 8.723 | -5.143 | -5.723 | 0.925 | 2.695 | -0.451 | -1.1 | 1.147 | -8.231 | 6.224 | -0.547 | 12.604 | 24.587 | 20.058 | 12.381 | 7.99 | 9.766 | 4.47 | -0.345 | -13.252 | 0.703 | -2.39 | -1.713 | -2.864 | -0.914 | -0.216 | -20.864 | -2.659 | -0.285 | -2.281 | -4.383 | 3.702 | 4.15 | 2.224 | 0.96 | 5.085 | 5.411 | -0.928 | 3.822 | 5.13 | 3.866 | 3.733 | 5.317 | 5.332 | 5.275 | 0.886 | 1.557 | 1.866 | 3.541 | -0.566 | 1.86 | 1.247 | 2.528 | 7.292 | 8.056 | 7.769 | 9.227 | 8.217 | 11.262 | 10.814 | 8.934 | 7.723 | 9.912 | 6.237 | 7.943 | 6.518 | 5.244 | 4.328 | 3.394 | 2.638 | 2.914 | 1.832 | 0.95 | 0.343 | -0.315 | 0.561 | 0.65 | 0.254 | 1.688 | 0.686 | 0.44 | 1.283 | 0.332 | 1.381 | 0.684 | 0.11 | -0.207 | -0.181 | -0.266 | -0.214 | -1.2 | -1.2 | -1.8 | 0.2 | -0.1 | 0.5 | 1 | 0.8 | 0.8 | 0.7 | 0.7 | 0.9 | 1.1 | 0.7 | 0.4 | 0.4 | 0.5 | 0.6 | 0 | 0 | 0.4 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0.053 | 0.024 | 0.032 | 0.091 | 0.128 | 0.025 | 0.045 | 0.067 | 0.053 | -0.037 | -0.08 | 0.014 | 0.041 | -0.008 | -0.019 | 0.021 | -0.191 | 0.085 | -0.006 | 0.126 | 0.222 | 0.2 | 0.137 | 0.091 | 0.121 | 0.066 | -0.006 | -0.254 | 0.015 | -0.061 | -0.043 | -0.078 | -0.022 | -0.005 | -0.499 | -0.067 | -0.006 | -0.056 | -0.084 | 0.071 | 0.077 | 0.046 | 0.019 | 0.094 | 0.094 | -0.02 | 0.073 | 0.102 | 0.079 | 0.074 | 0.098 | 0.097 | 0.097 | 0.019 | 0.035 | 0.045 | 0.093 | -0.019 | 0.044 | 0.036 | 0.067 | 0.147 | 0.137 | 0.148 | 0.146 | 0.141 | 0.204 | 0.257 | 0.259 | 0.233 | 0.278 | 0.251 | 0.286 | 0.259 | 0.226 | 0.214 | 0.185 | 0.151 | 0.146 | 0.152 | 0.079 | 0.031 | -0.034 | 0.05 | 0.058 | 0.026 | 0.126 | 0.064 | 0.046 | 0.107 | 0.034 | 0.113 | 0.081 | 0.016 | -0.03 | -0.029 | -0.032 | -0.034 | -0.222 | -0.19 | -0.234 | 0.021 | -0.013 | 0.052 | 0.088 | 0.084 | 0.121 | 0.09 | 0.089 | 0.092 | 0.113 | 0.09 | 0.07 | 0.067 | 0.069 | 0.105 | 0 | 0 | 0.091 | 0.103 | 0.083 | 0.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.065 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 2.792 | 1.643 | 1.933 | 4.087 | 6.6 | 2.5 | 4.438 | 3.537 | 2.264 | -0.863 | -2.154 | 0.522 | 0.971 | -0.883 | -0.173 | 0.139 | -2.583 | 2.069 | 4.741 | 5.689 | 7.343 | 4.888 | -2.89 | 3.08 | 3.394 | 0.55 | 1.613 | 0.812 | 0.514 | 0.63 | 0.476 | 0.272 | -0.148 | 0.197 | -4.822 | 1.574 | 1.034 | 0.096 | -0.087 | 1.224 | 1.263 | 0.586 | 0.682 | 1.474 | 1.956 | -1.171 | 0.976 | 1.373 | 1.167 | 1.342 | 1.732 | 1.072 | 1.418 | 0.148 | 0.242 | 0.54 | 0.505 | -0.154 | 0.838 | 0.151 | 1.013 | 2.376 | 2.671 | 0.546 | 3.017 | 2.972 | 4.334 | 3.697 | 3.275 | 2.841 | 3.476 | 2.547 | 2.938 | 2.379 | 1.788 | 1.176 | 1.279 | 0.99 | 0.619 | 0.696 | 0.385 | 0.135 | 0.175 | 0.335 | 0.255 | 0.1 | 0.666 | 0.302 | 0.145 | 0.497 | 0.113 | 0.037 | 0.166 | 0.164 | 0.176 | 0.172 | 0.419 | 0.177 | -0.2 | -0.4 | -0.7 | 0.1 | 0 | 0.2 | 0.4 | 0.3 | 0.4 | 0.2 | 0.2 | 0.3 | 0.4 | 0.3 | 0.1 | 0.1 | 0.2 | 0.2 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | -0.1 | 0 | 0 | 0.1 | -0.1 | 0.1 | -0.2 | -0.2 | -0.2 | 0 |
Nettowinst
| 4.805 | 0.256 | 0.183 | 7.62 | 13.815 | 2.139 | 3.266 | 8.837 | 6.459 | -4.28 | -3.569 | 0.4 | 1.707 | 0.427 | -0.927 | 1.008 | -5.648 | 4.088 | -5.288 | 6.862 | 17.106 | 14.852 | 14.921 | 4.799 | 6.224 | 3.818 | -1.958 | -14.064 | 0.189 | -3.02 | -2.189 | -3.136 | -0.766 | -0.413 | -16.042 | -4.233 | -1.319 | -2.377 | -3.578 | 2.288 | 2.267 | 1.457 | 0.275 | 3.503 | 3.387 | 0.213 | 2.862 | 3.671 | 2.593 | 2.375 | 3.599 | 4.273 | 3.868 | 0.75 | 1.315 | 1.326 | 3.036 | -0.412 | 1.022 | 1.096 | 1.515 | 4.916 | 5.385 | 7.223 | 6.21 | 5.245 | 6.928 | 7.117 | 5.659 | 4.882 | 6.576 | 3.69 | 5.005 | 5.496 | 3.456 | 3.152 | 2.115 | 1.648 | 2.296 | 0.834 | -0.505 | 0.208 | -0.579 | -0.679 | 0.395 | 0.154 | -1.296 | 0.384 | 0.296 | 0.787 | 0.219 | 1.344 | 0.684 | 0.11 | -0.384 | -0.363 | -0.686 | -0.577 | -1 | -0.8 | -1.1 | 0.1 | -0.1 | 0.3 | 0.6 | 0.5 | 0.4 | 0.5 | 0.5 | 0.6 | 0.7 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0 | 0 | 0.3 | 0.2 | 0.2 | 0.2 | 0 | -0.3 | 0 | 0.1 | 0.6 | 0 | -0.3 | 0 | 0.5 | 0.1 | 0.4 | -0.3 | 0 | 0.1 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0 |
Nettowinstmarge
| 0.028 | 0.002 | 0.001 | 0.044 | 0.073 | 0.012 | 0.019 | 0.051 | 0.039 | -0.031 | -0.05 | 0.006 | 0.026 | 0.008 | -0.016 | 0.018 | -0.131 | 0.056 | -0.061 | 0.069 | 0.154 | 0.148 | 0.165 | 0.055 | 0.077 | 0.057 | -0.036 | -0.27 | 0.004 | -0.078 | -0.054 | -0.086 | -0.019 | -0.01 | -0.383 | -0.107 | -0.029 | -0.058 | -0.069 | 0.044 | 0.042 | 0.03 | 0.005 | 0.065 | 0.059 | 0.005 | 0.054 | 0.073 | 0.053 | 0.047 | 0.066 | 0.078 | 0.071 | 0.016 | 0.029 | 0.032 | 0.079 | -0.014 | 0.024 | 0.032 | 0.04 | 0.099 | 0.092 | 0.138 | 0.098 | 0.09 | 0.125 | 0.169 | 0.164 | 0.148 | 0.184 | 0.148 | 0.18 | 0.218 | 0.149 | 0.156 | 0.115 | 0.094 | 0.115 | 0.069 | -0.042 | 0.019 | -0.063 | -0.061 | 0.035 | 0.016 | -0.097 | 0.036 | 0.031 | 0.066 | 0.022 | 0.11 | 0.081 | 0.016 | -0.056 | -0.058 | -0.083 | -0.09 | -0.185 | -0.127 | -0.143 | 0.01 | -0.013 | 0.031 | 0.053 | 0.053 | 0.061 | 0.064 | 0.063 | 0.061 | 0.072 | 0.051 | 0.053 | 0.05 | 0.042 | 0.07 | 0 | 0 | 0.068 | 0.069 | 0.056 | 0.047 | 0 | -0.081 | 0 | 0.029 | 0.125 | 0 | -0.086 | 0 | 0.093 | 0.033 | 0.103 | -0.13 | 0 | 0.032 | 0.079 | 0.069 | 0.063 | 0.071 | 0.074 | 0 |
WPA (Winst Per Aandeel)
| 0.24 | 0.013 | 0.009 | 0.39 | 0.71 | 0.11 | 0.17 | 0.46 | 0.33 | -0.22 | -0.19 | 0.021 | 0.097 | 0.028 | -0.062 | 0.068 | -0.38 | 0.28 | -0.36 | 0.47 | 1.17 | 1.02 | 1.02 | 0.33 | 0.43 | 0.26 | -0.14 | -0.98 | 0.013 | -0.21 | -0.15 | -0.22 | -0.054 | -0.03 | -1.15 | -0.3 | -0.095 | -0.17 | -0.26 | 0.17 | 0.17 | 0.11 | 0.02 | 0.26 | 0.25 | 0.016 | 0.22 | 0.28 | 0.2 | 0.18 | 0.27 | 0.33 | 0.3 | 0.058 | 0.1 | 0.1 | 0.24 | -0.033 | 0.081 | 0.087 | 0.12 | 0.39 | 0.43 | 0.58 | 0.5 | 0.42 | 0.56 | 0.59 | 0.47 | 0.41 | 0.55 | 0.31 | 0.42 | 0.47 | 0.29 | 0.14 | 0.096 | 0.077 | 0.21 | 0.081 | -0.049 | 0.02 | -0.057 | -0.067 | 0.039 | 0.015 | -0.13 | 0.038 | 0.029 | 0.078 | 0.022 | 0.067 | 0.034 | 0.006 | -0.039 | -0.018 | -0.11 | -0.1 | -0.18 | -0.068 | -0.098 | 0.013 | -0.013 | 0.028 | 0.058 | 0.048 | 0.038 | 0.04 | 0.045 | 0.055 | 0.064 | 0.04 | 0.025 | 0.025 | 0.026 | 0.038 | 0 | 0.003 | 0.026 | 0.018 | 0.018 | 0.018 | 0.025 | -0.03 | 0.003 | 0.008 | 0.045 | 0.003 | -0.03 | 0.003 | 0.038 | 0.008 | 0.04 | -0.033 | -0.01 | 0.063 | 0.19 | 0.13 | 0.13 | 0.13 | 0.13 | 0.13 |
Verwaterde WPA
| 0.24 | 0.013 | 0.009 | 0.39 | 0.71 | 0.11 | 0.17 | 0.46 | 0.33 | -0.22 | -0.19 | 0.021 | 0.097 | 0.028 | -0.062 | 0.068 | -0.38 | 0.28 | -0.36 | 0.46 | 1.15 | 1.01 | 1.02 | 0.33 | 0.43 | 0.26 | -0.14 | -0.98 | 0.013 | -0.21 | -0.15 | -0.22 | -0.054 | -0.029 | -1.15 | -0.3 | -0.095 | -0.17 | -0.26 | 0.17 | 0.17 | 0.11 | 0.02 | 0.26 | 0.25 | 0.016 | 0.22 | 0.28 | 0.2 | 0.18 | 0.27 | 0.33 | 0.3 | 0.057 | 0.1 | 0.1 | 0.24 | -0.033 | 0.081 | 0.087 | 0.12 | 0.39 | 0.43 | 0.58 | 0.5 | 0.42 | 0.55 | 0.58 | 0.46 | 0.4 | 0.54 | 0.3 | 0.41 | 0.45 | 0.28 | 0.13 | 0.088 | 0.07 | 0.19 | 0.077 | -0.049 | 0.019 | -0.056 | -0.066 | 0.039 | 0.015 | -0.13 | 0.038 | 0.029 | 0.077 | 0.022 | 0.066 | 0.034 | 0.006 | -0.039 | -0.018 | -0.11 | -0.1 | -0.18 | -0.068 | -0.098 | 0.013 | -0.013 | 0.028 | 0.055 | 0.045 | 0.036 | 0.04 | 0.045 | 0.055 | 0.064 | 0.04 | 0.025 | 0.025 | 0.025 | 0.038 | 0 | 0.003 | 0.026 | 0.018 | 0.018 | 0.018 | 0.025 | -0.03 | 0.003 | 0.008 | 0.045 | 0.003 | -0.03 | 0.003 | 0.038 | 0.008 | 0.038 | -0.028 | -0.01 | 0.063 | 0.19 | 0.13 | 0.13 | 0.13 | 0.13 | 0.063 |
EBITDA
| 22.722 | 15.399 | 21.721 | 17.702 | 35.659 | 16.087 | 17.612 | 24.455 | 26.47 | 12.248 | -0.597 | 4.02 | 5.896 | 2.833 | 1.987 | 4.28 | -3.312 | 10.284 | 29.398 | 21.506 | 27.874 | 22.705 | 15.817 | 15.971 | 12.512 | 10.558 | 6.429 | 7.388 | 4.201 | 0.781 | 1.25 | 0.543 | 3.077 | 2.461 | -5.145 | -1.112 | 3.605 | 2.566 | 3.793 | 6.899 | 7.867 | 5.939 | 2.735 | 8.362 | 8.619 | 2.246 | 5.67 | 8.078 | 6.535 | 7.055 | 7.856 | 8.67 | 8.64 | 4.26 | 4.411 | 4.325 | 4.715 | 2.876 | 5.393 | 5.094 | 4.436 | 10.81 | 11.087 | 12.366 | 13.707 | 13.073 | 14.145 | 11.039 | 9.298 | 7.944 | 10.138 | 6.573 | 8.168 | 6.76 | 5.624 | 4.829 | 3.811 | 3.076 | 3.466 | 2.293 | 1.328 | 0.856 | 0.368 | 0.965 | 1.219 | 0.816 | 2.305 | 1.262 | 1.2 | 1.885 | 0.801 | 2.243 | 1.254 | 0.687 | 0.2 | 0.207 | 0.11 | -0.213 | 0.9 | -0.5 | -1.2 | 0.8 | 0.2 | 0.9 | 1.5 | 1.1 | 1 | 0.9 | 0.9 | 1.2 | 1.4 | 0.9 | 0.5 | 0.5 | 0.6 | 0.7 | 0 | 0.2 | 0.2 | 0.2 | 0.4 | 0.5 | 0.3 | -0.1 | 0.2 | 0.2 | 0.7 | 0.1 | -0.2 | 0.1 | 0.6 | 0.2 | 0.4 | -0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.1 | 0.3 | 0.2 | 2.7 |
EBITDA ratio
| 0.133 | 0.092 | 0.125 | 0.103 | 0.189 | 0.087 | 0.101 | 0.14 | 0.16 | 0.088 | -0.008 | 0.06 | 0.09 | 0.051 | 0.035 | 0.077 | -0.077 | 0.14 | 0.34 | 0.215 | 0.251 | 0.227 | 0.175 | 0.182 | 0.155 | 0.157 | 0.118 | 0.142 | 0.089 | 0.02 | 0.031 | 0.015 | 0.074 | 0.061 | -0.123 | -0.028 | 0.081 | 0.063 | 0.073 | 0.133 | 0.147 | 0.124 | 0.053 | 0.154 | 0.149 | 0.049 | 0.108 | 0.161 | 0.134 | 0.141 | 0.145 | 0.158 | 0.16 | 0.093 | 0.098 | 0.105 | 0.123 | 0.095 | 0.127 | 0.147 | 0.117 | 0.217 | 0.189 | 0.236 | 0.217 | 0.224 | 0.256 | 0.262 | 0.27 | 0.24 | 0.284 | 0.264 | 0.294 | 0.269 | 0.243 | 0.239 | 0.207 | 0.176 | 0.174 | 0.19 | 0.111 | 0.078 | 0.04 | 0.087 | 0.108 | 0.084 | 0.173 | 0.118 | 0.125 | 0.157 | 0.082 | 0.183 | 0.148 | 0.099 | 0.029 | 0.033 | 0.013 | -0.033 | 0.167 | -0.079 | -0.156 | 0.082 | 0.026 | 0.093 | 0.132 | 0.116 | 0.152 | 0.115 | 0.114 | 0.122 | 0.144 | 0.115 | 0.088 | 0.083 | 0.083 | 0.123 | 0 | 0.057 | 0.045 | 0.069 | 0.111 | 0.116 | 0.061 | -0.027 | 0.048 | 0.057 | 0.146 | 0.031 | -0.057 | 0.029 | 0.111 | 0.067 | 0.103 | -0.087 | 0.061 | 0.065 | 0.079 | 0.138 | 0.031 | 0.107 | 0.074 | 1 |