Celsius Holdings, Inc.
NASDAQ:CELH
27.04 (USD) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
2024 Q3 | 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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 265.748 | 401.977 | 355.708 | 347.435 | 384.757 | 325.883 | 259.939 | 177.964 | 188.233 | 154.02 | 133.388 | 104.254 | 94.909 | 65.073 | 50.035 | 35.665 | 36.839 | 30.037 | 28.185 | 24.115 | 20.424 | 16.122 | 14.486 | 14.68 | 16.565 | 9.298 | 12.06 | 9.141 | 10.786 | 10.237 | 6 | 6.253 | 6.658 | 6.172 | 3.679 | 4.261 | 3.652 | 4.656 | 4.649 | 4.59 | 3.42 | 2.73 | 3.87 | 2.92 | 2.327 | 3.019 | 2.342 | 1.933 | 1.442 | 2.206 | 0.103 | 1.769 | 4.103 | 2.337 | 2.387 | 1.343 | 1.166 | 0.971 | 0.621 | 0.435 | 1 | 0.533 | 0.519 | 0.508 | 0.376 | 0.241 | 0 | 0 | 0.445 | 0.17 | 0 |
Kosten van de omzet
| 143.519 | 194.298 | 174.73 | 182.295 | 190.675 | 166.889 | 146.121 | 98.957 | 109.583 | 94.701 | 79.494 | 62.608 | 57.216 | 36.824 | 29.456 | 18.239 | 19.305 | 17.024 | 15.183 | 14.023 | 11.801 | 9.256 | 8.765 | 9.236 | 9.695 | 5.317 | 7.296 | 5.335 | 6.111 | 5.67 | 3.618 | 3.692 | 3.773 | 3.408 | 2.159 | 2.596 | 2.144 | 2.628 | 2.81 | 2.77 | 2.1 | 1.66 | 2.48 | 1.81 | 1.423 | 1.831 | 1.473 | 1.299 | 1.013 | 1.399 | 1.734 | 1.742 | 2.241 | 1.501 | 1.076 | 0.767 | 0.676 | 0.545 | 0.447 | 0.456 | 0.631 | 0.299 | 1,033.226 | 0.268 | 0.302 | 0.175 | 0 | 0 | 0.32 | 0.136 | 0 |
Brutowinst
| 122.229 | 207.679 | 180.978 | 165.14 | 194.082 | 158.994 | 113.818 | 79.007 | 78.65 | 59.319 | 53.894 | 41.647 | 37.693 | 28.249 | 20.579 | 17.425 | 17.534 | 13.013 | 13.002 | 10.092 | 8.622 | 6.866 | 5.721 | 5.444 | 6.87 | 3.982 | 4.764 | 3.806 | 4.675 | 4.567 | 2.383 | 2.561 | 2.885 | 2.764 | 1.52 | 1.665 | 1.509 | 2.028 | 1.839 | 1.82 | 1.32 | 1.07 | 1.39 | 1.11 | 0.904 | 1.188 | 0.87 | 0.634 | 0.429 | 0.807 | -1.63 | 0.027 | 1.862 | 0.836 | 1.312 | 0.576 | 0.49 | 0.427 | 0.174 | -0.021 | 0.369 | 0.234 | -1,032.707 | 0.24 | 0.075 | 0.066 | 0 | 0 | 0.125 | 0.034 | 0 |
Brutowinstmarge
| 0.46 | 0.517 | 0.509 | 0.475 | 0.504 | 0.488 | 0.438 | 0.444 | 0.418 | 0.385 | 0.404 | 0.399 | 0.397 | 0.434 | 0.411 | 0.489 | 0.476 | 0.433 | 0.461 | 0.419 | 0.422 | 0.426 | 0.395 | 0.371 | 0.415 | 0.428 | 0.395 | 0.416 | 0.433 | 0.446 | 0.397 | 0.41 | 0.433 | 0.448 | 0.413 | 0.391 | 0.413 | 0.436 | 0.395 | 0.397 | 0.386 | 0.392 | 0.359 | 0.38 | 0.389 | 0.394 | 0.371 | 0.328 | 0.298 | 0.366 | -15.78 | 0.016 | 0.454 | 0.358 | 0.549 | 0.429 | 0.42 | 0.439 | 0.281 | -0.048 | 0.369 | 0.44 | -1,988.908 | 0.472 | 0.199 | 0.272 | 0 | 0 | 0.281 | 0.202 | 0 |
Onderzoek- en ontwikkelingskosten
| 0.3 | 0.2 | 0.2 | 0.7 | 0.5 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.3 | 0.232 | 0.2 | 0.2 | 0.069 | 0.108 | 0.123 | 0.095 | 0.085 | 0.058 | 0.103 | 0.259 | 0.074 | 0.118 | 0.121 | 0.119 | 0.119 | 0 | 0 | 0.023 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 53.831 | 51.088 | 62.681 | 5 | 57.681 | 0 | 21.768 | 27.493 | 14.414 | 12.181 | 29.454 | 11.14 | 9.12 | 7.807 | 5.727 | 4.557 | 3.655 | 4.248 | 4.371 | 2.195 | 2.433 | 2.622 | 3.057 | 2.287 | 3.141 | 2.003 | 1.638 | 1.559 | 1.64 | 2.063 | 0.963 | 1.081 | 0.98 | 0.875 | 0.657 | 0.617 | 1.329 | 0.562 | 1.52 | 1.99 | 1.68 | 1.94 | 1.53 | 0.411 | 0.451 | 0.301 | 0.234 | 0.405 | 0.387 | 1.643 | 0.772 | 0.936 | 1.354 | 0.829 | 0.624 | 0.449 | 0.355 | 1.444 | 1.791 | 1.129 | 1.313 | 2,109.874 | 0.647 | 0.526 | 0.418 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 59.4 | 46.5 | -152.105 | 46.7 | 36.5 | 68.905 | 89.985 | 198.756 | 32.475 | 31.597 | 24.627 | 22.621 | 15.531 | 11.959 | 11.234 | 8.268 | 7.867 | 7.506 | 7.043 | 4.924 | 5.562 | 3.601 | 2.794 | 8.672 | 4.148 | 5.599 | 7.338 | 4.702 | 2.418 | 2.153 | 1.966 | 1.736 | 3.185 | 1.788 | 2.015 | 1.644 | 1.14 | 0.898 | 1.025 | -0 | -0.01 | 0.01 | -0 | 1.084 | 0.852 | 0.87 | 0.634 | 0.703 | 0.817 | 2.256 | 4.255 | 3.921 | 4.755 | 2.706 | 2.62 | 1.454 | 1.221 | 3,936.552 | 1.357 | 0.705 | 0.848 | 1,545.323 | 0.336 | 0.225 | 0.235 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 125.443 | 113.231 | 97.588 | 105.497 | 96.385 | 94.181 | 68.905 | 111.753 | 226.249 | 46.889 | 43.778 | 54.081 | 33.761 | 24.651 | 19.766 | 16.962 | 12.825 | 11.522 | 11.754 | 11.414 | 7.118 | 7.995 | 6.223 | 5.851 | 10.959 | 7.289 | 7.602 | 8.976 | 6.261 | 4.057 | 4.216 | 2.929 | 2.817 | 4.165 | 2.664 | 2.673 | 2.261 | 2.469 | 1.461 | 1.52 | 1.99 | 1.67 | 1.95 | 1.53 | 1.495 | 1.302 | 1.171 | 0.868 | 1.109 | 1.205 | 3.899 | 5.028 | 4.857 | 6.11 | 3.535 | 3.244 | 1.903 | 1.576 | 1.444 | 1.791 | 1.129 | 1.313 | 1.268 | 0.982 | 0.751 | 0.632 | 0.004 | 0.003 | 0.002 | 0.004 | 0.005 |
Overige kosten
| 0 | 1.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.097 | 0.109 | -0.012 | -0.021 | -0.063 | 0.03 | 0.005 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 496.718 | 0 | 0 | 3.282 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 125.443 | 113.431 | 97.788 | 106.197 | 96.385 | 94.181 | 68.905 | 111.753 | 226.249 | 46.889 | 43.778 | 54.081 | 33.761 | 24.651 | 19.766 | 16.614 | 12.971 | 11.662 | 11.897 | 11.414 | 7.118 | 7.995 | 6.223 | 5.851 | 10.959 | 7.289 | 7.602 | 8.976 | 6.261 | 4.057 | 4.216 | 2.929 | 2.817 | 4.165 | 2.664 | 2.673 | 2.261 | 2.469 | 1.461 | 1.52 | 1.99 | 1.67 | 1.95 | 1.53 | 1.495 | 1.302 | 1.171 | 0.868 | 1.109 | 1.205 | 3.899 | 5.028 | 4.857 | 6.11 | 3.535 | 3.244 | 1.903 | 1.576 | 1.444 | 1.791 | 1.129 | 1.313 | 1.268 | 0.982 | 0.751 | 3.913 | 0.004 | 0.003 | 0.002 | 0.004 | 0.005 |
Bedrijfsresultaat
| -3.214 | 94.248 | 83.19 | 58.943 | 97.697 | 64.813 | 44.913 | -32.746 | -147.599 | 12.43 | 10.116 | -12.434 | 3.932 | 3.599 | 0.813 | 0.463 | 4.708 | 1.491 | 1.248 | -1.322 | 1.504 | -1.129 | -0.502 | -0.407 | -4.089 | -3.307 | -2.838 | -5.169 | -1.587 | 0.509 | -1.833 | -0.368 | 0.067 | -1.401 | -1.144 | -1.008 | -0.752 | -0.445 | 0.378 | 0.02 | -0.92 | -0.84 | -0.56 | -0.42 | -0.591 | -0.114 | -0.302 | -0.234 | -0.679 | -0.398 | -5.529 | -5 | -2.995 | -5.273 | -2.224 | -2.668 | -1.413 | -1.149 | -1.27 | -1.812 | -0.76 | -1.079 | -1.037 | -0.742 | -0.677 | -3.848 | -0.004 | -0.003 | -0.002 | -0.004 | -0.005 |
Bedrijfsresultaat ratio
| -0.012 | 0.234 | 0.234 | 0.17 | 0.254 | 0.199 | 0.173 | -0.184 | -0.784 | 0.081 | 0.076 | -0.119 | 0.041 | 0.055 | 0.016 | 0.013 | 0.128 | 0.05 | 0.044 | -0.055 | 0.074 | -0.07 | -0.035 | -0.028 | -0.247 | -0.356 | -0.235 | -0.566 | -0.147 | 0.05 | -0.306 | -0.059 | 0.01 | -0.227 | -0.311 | -0.237 | -0.206 | -0.096 | 0.081 | 0.004 | -0.269 | -0.308 | -0.145 | -0.144 | -0.254 | -0.038 | -0.129 | -0.121 | -0.471 | -0.181 | -53.511 | -2.826 | -0.73 | -2.257 | -0.931 | -1.986 | -1.212 | -1.183 | -2.045 | -4.16 | -0.76 | -2.022 | -1.998 | -1.46 | -1.797 | -15.991 | 0 | 0 | -0.003 | -0.022 | 0 |
Totaal overige inkomsten en kosten netto
| 11.389 | 10.383 | 9.271 | 8.842 | 7.048 | 4.642 | 4.851 | 4.488 | 1.195 | -0.462 | -0.086 | 0.25 | -0.353 | 0.361 | -0.228 | 0.6 | 0.24 | 0.31 | -0.422 | 0.149 | -0.543 | -0.345 | 12.159 | -0.443 | -0.043 | -0.042 | -0.038 | -0.038 | -0.036 | -0.038 | -0.048 | -0.051 | -0.058 | -0.057 | -0.057 | -0.058 | -0.058 | -0.071 | -0.132 | 0.14 | -0.122 | -0.117 | -0.112 | -0.03 | -0.107 | -0.114 | -0.104 | -0.095 | -0.084 | -0.061 | 5.529 | -0.037 | -0.031 | -0.579 | 2.224 | -0.05 | -0.027 | -0.029 | 1.27 | -0.033 | -0.157 | -0.103 | 1.037 | -0.041 | -0.05 | -2.791 | 0 | 0 | 0.317 | -0.015 | 0 |
Inkomen voor belasting
| 8.175 | 104.631 | 92.461 | 67.785 | 104.745 | 69.455 | 49.764 | -28.258 | -146.404 | 11.968 | 10.03 | -12.184 | 3.58 | 3.96 | 0.585 | 1.782 | 4.754 | 1.558 | 0.546 | -1.173 | 0.961 | -1.473 | 11.657 | -0.85 | -4.132 | -3.349 | -2.877 | -5.208 | -1.622 | 0.471 | -1.881 | -0.42 | 0.01 | -1.457 | -1.201 | -1.066 | -0.81 | -0.516 | 0.246 | 0.16 | -0.79 | -0.72 | -0.67 | -0.45 | -0.698 | -0.228 | -0.405 | -0.329 | -0.764 | -0.46 | -5.582 | -5.037 | -3.026 | -5.852 | -2.423 | -2.718 | -1.44 | -1.178 | -1.319 | -1.844 | -0.916 | -1.182 | -1.097 | -0.784 | -0.726 | -3.879 | -0.004 | -0.003 | -0.002 | -0.004 | -0.005 |
Inkomen voor belasting ratio
| 0.031 | 0.26 | 0.26 | 0.195 | 0.272 | 0.213 | 0.191 | -0.159 | -0.778 | 0.078 | 0.075 | -0.117 | 0.038 | 0.061 | 0.012 | 0.05 | 0.129 | 0.052 | 0.019 | -0.049 | 0.047 | -0.091 | 0.805 | -0.058 | -0.249 | -0.36 | -0.239 | -0.57 | -0.15 | 0.046 | -0.314 | -0.067 | 0.001 | -0.236 | -0.326 | -0.25 | -0.222 | -0.111 | 0.053 | 0.035 | -0.231 | -0.264 | -0.173 | -0.154 | -0.3 | -0.076 | -0.173 | -0.17 | -0.53 | -0.208 | -54.02 | -2.847 | -0.738 | -2.504 | -1.015 | -2.024 | -1.235 | -1.213 | -2.124 | -4.235 | -0.916 | -2.216 | -2.113 | -1.541 | -1.929 | -16.12 | 0 | 0 | -0.003 | -0.022 | 0 |
Belastingkosten
| -1.819 | 24.848 | 14.65 | 17.669 | 20.796 | 17.946 | 8.537 | -7.035 | 35.492 | 2.81 | 3.351 | -8.83 | 0.834 | -0.361 | 0.228 | 0.116 | -0.045 | -0.067 | 0.662 | -0.149 | 0.543 | 0.345 | -12.159 | 0.443 | 0.043 | 0.042 | 0.038 | 0.038 | 0.036 | 0.038 | 0.048 | 0.051 | 0.058 | 0.057 | 0.057 | 0.058 | 0.058 | 0.004 | 0.132 | -0.14 | -0.13 | -0.12 | 0.22 | 0.06 | -0.107 | -0.114 | -0.104 | -0.095 | -0.169 | 0.46 | 5.582 | 5.037 | 3.026 | 5.852 | 2.423 | 2.718 | 1.44 | 1.178 | 1.319 | 1.844 | 0.916 | 0.103 | 1.097 | 0.784 | 0.726 | 0.031 | 0.004 | 0.003 | 0.002 | 0.004 | 0.005 |
Nettowinst
| 9.994 | 79.783 | 77.811 | 39.081 | 83.949 | 40.857 | 31.512 | -21.223 | -181.896 | 9.158 | 6.679 | -3.354 | 2.746 | 3.96 | 0.585 | 1.666 | 4.754 | 1.558 | 0.546 | -1.173 | 0.961 | -1.473 | 11.657 | -0.85 | -4.132 | -3.349 | -2.877 | -5.208 | -1.622 | 0.38 | -1.881 | -0.42 | 0.01 | -1.457 | -1.201 | -1.066 | -0.81 | -0.52 | 0.213 | 0.3 | -0.66 | -0.6 | -0.89 | -0.51 | -0.698 | -0.228 | -0.405 | -0.329 | -0.764 | -0.46 | -5.582 | -5.037 | -3.026 | -5.852 | -2.423 | -2.718 | -1.44 | -1.178 | -1.319 | -1.844 | -0.916 | -1.182 | -1.097 | -0.784 | -0.726 | -3.879 | -0.004 | -0.003 | -0.002 | -0.004 | -0.005 |
Nettowinstmarge
| 0.038 | 0.198 | 0.219 | 0.112 | 0.218 | 0.125 | 0.121 | -0.119 | -0.966 | 0.059 | 0.05 | -0.032 | 0.029 | 0.061 | 0.012 | 0.047 | 0.129 | 0.052 | 0.019 | -0.049 | 0.047 | -0.091 | 0.805 | -0.058 | -0.249 | -0.36 | -0.239 | -0.57 | -0.15 | 0.037 | -0.314 | -0.067 | 0.001 | -0.236 | -0.326 | -0.25 | -0.222 | -0.112 | 0.046 | 0.065 | -0.193 | -0.22 | -0.23 | -0.175 | -0.3 | -0.076 | -0.173 | -0.17 | -0.53 | -0.208 | -54.02 | -2.847 | -0.738 | -2.504 | -1.015 | -2.024 | -1.235 | -1.213 | -2.124 | -4.235 | -0.916 | -2.216 | -2.113 | -1.541 | -1.929 | -16.12 | 0 | 0 | -0.003 | -0.022 | 0 |
WPA (Winst Per Aandeel)
| 0.043 | 0.29 | 0.28 | 0.17 | 0.31 | 0.18 | 0.14 | -0.093 | -0.8 | 0.04 | 0.03 | -0.014 | 0.012 | 0.017 | 0.003 | 0.008 | 0.023 | 0.008 | 0.003 | -0.006 | 0.005 | -0.01 | 0.068 | -0.007 | -0.027 | -0.023 | -0.02 | -0.038 | -0.013 | 0.003 | -0.016 | -0.004 | 0 | -0.013 | -0.01 | -0.009 | -0.007 | -0.005 | 0.004 | 0.003 | -0.011 | -0.01 | -0.015 | -0.008 | -0.012 | -0.004 | -0.007 | -0.005 | -0.038 | -0.008 | -0.3 | -0.091 | -0.055 | -0.13 | -0.3 | -0.12 | -0.064 | -0.053 | -0.18 | -0.09 | -0.05 | -0.073 | -0.21 | -0.05 | -0.048 | -0.23 | -0.002 | -0.001 | -0.002 | -0.004 | -0.004 |
Verwaterde WPA
| 0.043 | 0.28 | 0.27 | 0.17 | 0.3 | 0.17 | 0.13 | -0.093 | -0.8 | 0.04 | 0.028 | -0.014 | 0.012 | 0.017 | 0.003 | 0.007 | 0.02 | 0.007 | 0.003 | -0.005 | 0.005 | -0.009 | 0.063 | -0.006 | -0.027 | -0.022 | -0.02 | -0.038 | -0.012 | 0.003 | -0.015 | -0.004 | 0 | -0.013 | -0.01 | -0.009 | -0.007 | -0.005 | 0.003 | 0.003 | -0.011 | -0.01 | -0.015 | -0.008 | -0.012 | -0.004 | -0.007 | -0.005 | -0.038 | -0.008 | -0.3 | -0.091 | -0.055 | -0.13 | -0.3 | -0.12 | -0.064 | -0.053 | -0.18 | -0.09 | -0.05 | -0.073 | -0.21 | -0.05 | -0.048 | -0.23 | -0.002 | -0.001 | -0.002 | -0.004 | -0.004 |
EBITDA
| 10.415 | 95.667 | 84.419 | 60.048 | 97.697 | 64.813 | 45.462 | -27.695 | -147.076 | 12.505 | 10.502 | -11.991 | 4.429 | 4.219 | 0.883 | 1.309 | 5.307 | 1.94 | 1.642 | -1.19 | 2.047 | -1.129 | -0.392 | -0.767 | -4.074 | -3.295 | -2.83 | -5.163 | -1.581 | 0.514 | -1.829 | -0.357 | 0.072 | -1.397 | -1.14 | -1.002 | -0.743 | -0.432 | 0.387 | 0.308 | -0.91 | -0.83 | -0.78 | -0.48 | -0.107 | -0.114 | -0.104 | -0.095 | -0.169 | -0.391 | -5.822 | -4.988 | -2.981 | -5.26 | -2.209 | -2.654 | -1.4 | -1.136 | -1.27 | -1.792 | -0.565 | -1.074 | 0.009 | -0.739 | -0.675 | -1.086 | -0.004 | -0.003 | -0.319 | -0.11 | -0.005 |
EBITDA ratio
| -0.012 | 0.238 | 0.237 | 0.173 | 0.254 | 0.204 | 0.175 | -0.155 | -0.78 | 0.084 | 0.079 | -0.117 | 0.047 | 0.062 | 0.024 | 0.037 | 0.135 | 0.065 | 0.058 | -0.052 | 0.105 | -0.057 | -0.027 | -0.028 | -0.246 | -0.354 | -0.235 | -0.566 | -0.147 | 0.05 | -0.305 | -0.059 | 0.011 | -0.226 | -0.31 | -0.235 | -0.204 | -0.093 | 0.083 | 0.007 | -0.266 | -0.304 | -0.202 | -0.164 | -0.046 | -0.038 | -0.044 | -0.049 | -0.117 | -0.177 | -56.023 | -2.824 | -0.726 | -2.115 | -0.925 | -1.976 | -1.201 | -1.17 | -2.045 | -4.114 | -0.565 | -2.014 | 0.017 | -1.452 | -1.793 | -2.346 | 0 | 0 | -0.003 | -0.022 | 0 |