CEL-SCI Corporation
AMEX:CVM
2.18 (USD) • At close November 17, 2023
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 | 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 | 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 | 1988 Q3 | 1988 Q2 | 1988 Q1 | 1987 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 | 1986 Q3 | 1986 Q2 | 1986 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.114 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.108 | 0.035 | 0.107 | 0.005 | 0.172 | 0.077 | 0.044 | 0.663 | 0.062 | 0.031 | 0.031 | 0.03 | 0.03 | 0.03 | 0.02 | 0 | 0 | 0.004 | 0 | 0.002 | 0.005 | 0.006 | 0.025 | 0.014 | 0.019 | 0.04 | 0.037 | 0.03 | 0.047 | 0.038 | 0.11 | 0.076 | 0.071 | 0.082 | 0.099 | 0.073 | 0.121 | 0.062 | 0.083 | 0.053 | 0.008 | 0.108 | 0.093 | 0.176 | -0.175 | 0.213 | 0.088 | 0.25 | 0.402 | 0 | 0.079 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.3 | 0.2 | 0.4 | 0.2 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 |
Kosten van de omzet
| 0.983 | 0.989 | 1.005 | 0.999 | 0.989 | 0.99 | 0.994 | 1.037 | 0.979 | 0.979 | 0.888 | 0.581 | 0.548 | 0.551 | 0.005 | 0.005 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.002 | 0.003 | 0.002 | 0.002 | 0.003 | 0.007 | 0.004 | 0.004 | 0.004 | 0.004 | 0.005 | 0.005 | 0.006 | 0.005 | 0.005 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.004 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0.4 | 0.1 | 0 | 0 | 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
| -0.983 | -0.989 | -1.005 | -0.999 | -0.989 | -0.99 | -0.994 | -1.037 | -0.979 | -0.979 | -0.888 | -0.581 | -0.548 | -0.551 | -0.005 | -0.005 | -0.955 | -0.004 | -0.004 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.002 | -0.003 | 0.112 | -0.002 | -0.003 | -0.007 | -0.004 | -0.004 | -0.004 | -0.004 | -0.005 | 0.652 | -0.005 | -0.005 | -0.005 | -0.004 | -0.004 | -0.004 | -0.004 | -0.003 | -0.004 | 0 | -0.003 | 0.108 | 0.035 | 0.107 | 0.005 | 0.172 | 0.077 | 0.044 | 0.663 | 0.062 | 0.031 | 0.031 | 0.03 | 0.03 | 0.03 | 0.02 | 0 | 0 | 0.004 | 0 | 0.002 | 0.005 | 0.006 | 0.025 | 0.014 | 0.019 | 0.04 | 0.037 | 0.03 | 0.047 | 0.038 | 0.11 | 0.076 | 0.071 | 0.082 | 0.099 | 0.073 | 0.121 | 0.062 | 0.083 | 0.053 | 0.008 | 0.108 | 0.093 | 0.176 | -0.175 | 0.213 | 0.088 | 0.25 | 0.402 | 0 | 0.079 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.3 | 0.2 | 0.4 | 0.2 | -0.2 | 0.2 | -0.3 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 |
Brutowinstmarge
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -179.68 | 1.004 | -13.925 | -118.777 | -43.23 | -26.222 | -17.787 | -26.463 | -16.83 | -27.054 | -24.923 | 0.98 | 45.377 | -181.897 | -382.035 | -204.601 | -40.834 | -32.557 | -125.681 | -222.727 | 0.992 | -13.715 | -24.688 | -34.479 | -63.48 | -278.862 | -60.855 | -34.526 | -223.735 | -32.145 | 1 | -193.981 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | -2 | 1 | -3 | 0.5 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 4.703 | 4.629 | 4.353 | 5.268 | 5.728 | 6.083 | 5.393 | 6.461 | 6.287 | 6.524 | 6.083 | 5.291 | 7.182 | 5.222 | 5.415 | 5.328 | 3.913 | 4.402 | 4.197 | 4.703 | 2.299 | 2.525 | 3.132 | 1.686 | 2.426 | 2.962 | 2.326 | 0.87 | 3.657 | 7.055 | 4.025 | 4.716 | 4.838 | 4.629 | 5.141 | 5.366 | 5.693 | 5.036 | 4.855 | 4.373 | 4.454 | 4.154 | 4.02 | 3.472 | 3.77 | 2.516 | 2.925 | 2.849 | 2.469 | 2.594 | 2.456 | 2.514 | 2.925 | 3.042 | 3.264 | 4.178 | 1.588 | 3.341 | 2.805 | 2.179 | 1.619 | 1.025 | 1.188 | 1.06 | 0.975 | 1.037 | 1.029 | 0.711 | 0.633 | 0.679 | 0.506 | 0.606 | 0.429 | 0.427 | 0.435 | 0.406 | 0.538 | 0.585 | 0.701 | 0.527 | 0.49 | 0.557 | 0.368 | 0.507 | 0.472 | 0.425 | 0.511 | 0.707 | 0.622 | 0.933 | 2.438 | 1.343 | 1.598 | 2.804 | 2.017 | 1.112 | 1.379 | 1.492 | 1 | 1.2 | 1 | 1.3 | 0.9 | 1.1 | 1 | 0.7 | 1 | 1.2 | 1.1 | 3 | 0.7 | 1.2 | 0.6 | 0.5 | 1.2 | 0.4 | 0.2 | 0.5 | 0.6 | 0.7 | 0.8 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.967 | 2.447 | 2.133 | 2.2 | 2.454 | 2.093 | 2.258 | 2.487 | 2.433 | 3.028 | 2.76 | 3.183 | 3.274 | 3.311 | 3.316 | 3.314 | 3.192 | 2.559 | 2.639 | 1.017 | 3.02 | 1.932 | 2.029 | 2.025 | 1.749 | 1.375 | 2.699 | 1.453 | 1.596 | 1.345 | 1.407 | 2.499 | 1.675 | 1.678 | 0.621 | 2.864 | 2.847 | 2.866 | 5.221 | 4.148 | 2.398 | 2.088 | 1.971 | 1.554 | 1.778 | 1.649 | 2.001 | 1.441 | 1.669 | 1.631 | 1.854 | 1.257 | 1.862 | 1.995 | 1.573 | 1.338 | 1.703 | 1.887 | 1.358 | 1.656 | 1.946 | 1.014 | 1.055 | 1.269 | 1.177 | 0.969 | 1.786 | 1.231 | 3.105 | 1.316 | 1.053 | 1.053 | 0.873 | 0.908 | 0.573 | 0.393 | 0.445 | 0.561 | 0.532 | 0.505 | 0.449 | 0.709 | 0.647 | 0.561 | 0.545 | 0.482 | 0.698 | 0.471 | 0.466 | 0.253 | 0.565 | 1.232 | 0.606 | 0.867 | 0.727 | 0.735 | 0.919 | 1.399 | 0.7 | 1 | 0.7 | 0.9 | 0.7 | 1.1 | 0.7 | 0.6 | 0.6 | 0.5 | 0.7 | 0.6 | 0.5 | 0.8 | 0.9 | 0.7 | 0.5 | 0 | 0.5 | 0.4 | 0.4 | 0 | 0.5 | 0.4 | 0.8 | 0 | 0.7 | 0.3 | 0.4 | 0 | 0.3 | 0.3 | 0.2 | 0 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.2 | 0.1 | 0 | 0.1 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| -0.983 | -0.989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.984 | 1.459 | 2.133 | 2.2 | 2.454 | 2.093 | 2.258 | 2.487 | 2.433 | 3.028 | 2.76 | 3.183 | 3.274 | 3.311 | 3.316 | 3.314 | 3.192 | 2.559 | 2.639 | 1.017 | 3.02 | 1.932 | 2.029 | 2.025 | 1.749 | 1.375 | 2.699 | 1.453 | 1.596 | 1.345 | 1.407 | 2.499 | 1.675 | 1.678 | 0.621 | 2.864 | 2.847 | 2.866 | 5.221 | 4.148 | 2.398 | 2.088 | 1.971 | 1.554 | 1.778 | 1.649 | 2.001 | 1.441 | 1.669 | 1.631 | 1.854 | 1.257 | 1.862 | 1.995 | 1.573 | 1.338 | 1.703 | 1.887 | 1.358 | 1.656 | 1.946 | 1.014 | 1.055 | 1.269 | 1.177 | 0.969 | 1.786 | 1.231 | 3.105 | 1.316 | 1.053 | 1.053 | 0.873 | 0.908 | 0.573 | 0.393 | 0.445 | 0.561 | 0.532 | 0.505 | 0.449 | 0.709 | 0.647 | 0.561 | 0.545 | 0.482 | 0.698 | 0.471 | 0.466 | 0.253 | 0.565 | 1.232 | 0.606 | 0.867 | 0.727 | 0.735 | 0.919 | 1.399 | 0.7 | 1 | 0.7 | 0.9 | 0.7 | 1.1 | 0.7 | 0.6 | 0.6 | 0.5 | 0.7 | 0.6 | 0.5 | 0.8 | 0.9 | 0.7 | 0.5 | 0.4 | 0.5 | 0.4 | 0.4 | 0.3 | 0.5 | 0.4 | 0.8 | -0.1 | 0.7 | 0.3 | 0.4 | 0.5 | 0.3 | 0.3 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.2 | 0.1 | 0.4 | 0.1 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0.004 | 0.014 | -0.026 | 0.019 | -0.004 | -0.008 | -0.05 | 0.107 | 0 | 0 | -0.031 | 0.249 | 0.753 | 0.554 | 0.122 | 0.118 | -0.949 | 0.953 | 0.809 | -1.313 | 1.474 | -0.713 | 1.17 | -0.127 | -0.104 | -0.132 | -0.114 | -0.017 | -0.017 | -0.017 | -0.017 | -0.101 | -0.13 | -0.033 | 0.021 | 0.11 | -0.338 | -0.142 | -0.08 | -0.009 | 0.049 | -0.016 | -0.056 | 0.046 | -0.035 | 0.075 | 0.118 | 0.142 | 0.11 | 0.143 | 0.138 | 0.097 | 0.148 | -12 | 0.141 | 0.062 | 0.031 | 0.031 | 0.12 | 0.086 | 0.123 | 0.123 | 0.086 | 0.054 | 0.028 | 0.079 | 0.054 | 0.047 | 0.045 | 0.042 | 0.035 | 0.041 | 0.043 | 0.044 | 0.044 | 0.041 | 0.04 | 0.053 | 0.057 | 0.052 | 0.05 | 0.048 | 0.048 | 0.056 | 0.047 | 0.049 | 0.047 | 0.056 | 0.057 | 0.056 | 0.057 | 0.055 | 0.054 | 0.051 | 0.049 | 0.047 | 0.031 | 0.073 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0 | 0 | 0 | -1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | -1.5 | 0 | 0 | 0 | -1.7 | 0 | 0 | 0 | -2.9 | 0 | 0 | 0 |
Bedrijfskosten
| 5.687 | 6.087 | 6.486 | 7.468 | 8.182 | 8.176 | 7.651 | 8.948 | 8.719 | 9.552 | 8.843 | 8.474 | 10.457 | 8.533 | 8.731 | 8.614 | 6.909 | 6.662 | 6.8 | 5.644 | 5.21 | 4.307 | 5.034 | 3.585 | 4.07 | 4.206 | 4.911 | 2.305 | 5.235 | 8.383 | 5.415 | 7.114 | 6.383 | 6.274 | 5.783 | 8.34 | 8.201 | 7.759 | 9.996 | 8.512 | 6.901 | 6.226 | 5.934 | 5.072 | 5.513 | 4.24 | 5.044 | 4.432 | 4.248 | 4.369 | 4.448 | 3.868 | 4.935 | 5.141 | 4.979 | 5.655 | 3.425 | 5.351 | 4.283 | 3.92 | 3.689 | 2.162 | 2.329 | 2.383 | 2.18 | 2.085 | 2.869 | 1.989 | 3.783 | 2.037 | 1.594 | 1.7 | 1.345 | 1.378 | 1.052 | 0.84 | 1.022 | 1.199 | 1.29 | 1.084 | 0.989 | 1.313 | 1.064 | 1.124 | 1.065 | 0.956 | 1.257 | 1.234 | 1.145 | 1.242 | 3.059 | 2.63 | 2.259 | 3.722 | 2.793 | 1.894 | 2.329 | 2.964 | 1.8 | 2.3 | 1.8 | 2.3 | 1.7 | 2.3 | 1.8 | 1.4 | 1.7 | 1.8 | 1.9 | 3.7 | 1.2 | 2.1 | 1.6 | 1.3 | 1.8 | 0.9 | 0.8 | 1.1 | 1.1 | 1.1 | 1.3 | 1.2 | 0.8 | -1.3 | 0.7 | 0.3 | 0.4 | 0.5 | 0.3 | 0.3 | 0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.2 | 0.1 | 0.5 | 0.1 | 0 | 0.2 | -1.5 | 0 | 0 | 0 | -1.7 | 0 | 0 | 0 | -2.9 | 0 | 0 | 0 |
Bedrijfsresultaat
| -6.67 | -7.076 | -6.486 | -7.468 | -8.182 | -8.176 | -7.651 | -8.948 | -8.719 | -9.552 | -8.843 | -8.474 | -10.457 | -8.533 | -8.731 | -8.614 | -6.909 | -6.662 | -6.8 | -5.644 | -5.21 | -4.307 | -5.034 | -3.585 | -4.07 | -4.206 | -4.911 | -2.305 | -5.235 | -8.383 | -5.415 | -7.114 | -6.383 | -6.274 | -5.783 | -8.34 | -8.201 | -7.759 | -9.996 | -8.512 | -6.901 | -6.226 | -5.934 | -5.072 | -5.513 | -4.24 | -5.044 | -4.324 | -4.213 | -4.262 | -4.443 | -3.727 | -4.846 | -5.097 | -4.316 | -5.593 | -3.394 | -5.32 | -4.253 | -3.89 | -3.658 | -2.143 | -2.329 | -2.383 | -2.177 | -2.085 | -2.867 | -1.983 | -3.776 | -2.013 | -1.58 | -1.681 | -1.305 | -1.341 | -1.022 | -0.793 | -0.984 | -1.089 | -1.214 | -1.013 | -0.907 | -1.214 | -0.99 | -1.003 | -1.003 | -0.873 | -1.204 | -1.226 | -1.037 | -1.149 | -2.883 | -2.805 | -2.045 | -3.634 | -2.543 | -1.492 | -2.329 | -2.885 | -1.7 | -2 | -1.7 | -2.2 | -1.6 | -2.3 | -1.7 | -1.3 | -1.6 | -1.5 | -1.8 | -3.6 | -1.1 | -2 | -1.5 | -1.2 | -1.7 | -0.9 | -0.7 | -1 | -1 | -1.1 | -1.2 | -0.9 | -0.6 | -0.9 | -0.5 | -0.5 | -0.2 | -0.8 | -0.2 | -0.2 | -0.1 | -0.4 | 0.1 | 0.1 | -0.2 | -0.3 | -0.1 | -0.1 | -0.2 | -0.5 | -0.2 | 0.1 | -0.1 | -1.5 | 0.1 | 0.1 | 0.1 | -1.7 | 0.1 | 0.1 | 0.1 | -2.9 | 0.1 | 0.1 | 0.1 |
Bedrijfsresultaat ratio
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -301,614.609 | 7.266 | -22,301.852 | -191,517.011 | -73,649.015 | -47,826.277 | -28,564.227 | -39,825.193 | -19,969.294 | -47,078.534 | -36,805.007 | -43.122 | 44,483 | -301,070.677 | -488,102.242 | -313,744.756 | -70,204.413 | -49,107.498 | -191,414.279 | -275,702.326 | -12.687 | -21,071.404 | -39,263.956 | -73,047.991 | -125,512.961 | -433,664.007 | -92,714.609 | -52,449.18 | -328,268.026 | -48,477.059 | -275,223.888 | -336,297.133 | -40.022 | -120.374 | -40.006 | -884.41 | -21.653 | -62.604 | -116.33 | -6.512 | -90.501 | -109.84 | -173.868 | -141.762 | -129.68 | -120.137 | -109.077 | 0 | 0 | -615.751 | 0 | -1,874.142 | -390.516 | -585.558 | -81.409 | -113.974 | -88.051 | -32.876 | -36.432 | -34.237 | -17.044 | -25.834 | -9.918 | -16.084 | -14.165 | -11.13 | -12.236 | -13.525 | -8.304 | -16.212 | -10.557 | -22.741 | -150.763 | -9.649 | -12.349 | -16.359 | 16.032 | -9.58 | -41.347 | -10.182 | -3.711 | -2,328,881 | -36.562 | -17 | -6.667 | -17 | -22 | -16 | 0 | -17 | -13 | -16 | -5 | -18 | -36 | -11 | -20 | -15 | -12 | -17 | 0 | -7 | -10 | -10 | 0 | -12 | -3 | -3 | -2.25 | -2.5 | -5 | -1 | -8 | -1 | -2 | -1 | 0 | 1 | 1 | -2 | 0 | -1 | -1 | -2 | 0 | -2 | 1 | -1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 |
Totaal overige inkomsten en kosten netto
| -0.186 | -0.169 | -0.026 | 0.019 | -0.004 | -0.167 | -0.375 | 0.486 | -0.913 | -0.272 | 0.334 | 0.546 | 1.87 | -2.487 | 1.054 | 3.334 | -3.038 | -2.096 | 1.576 | 1.243 | -6.431 | -1.68 | 6.726 | -8.761 | -0.009 | 1.155 | -0.958 | 1.337 | 0.79 | -0.049 | 8.928 | 5.976 | 2.509 | -2.594 | 8.123 | -1.526 | 3.788 | -4.783 | 2.163 | 1.303 | 4.468 | -7.132 | 1.611 | 3.387 | 1.079 | 3.538 | 2.746 | 1.769 | 3.39 | -4.204 | 0.956 | 1.522 | 1.775 | -8.938 | -1.946 | -1.771 | 2.755 | 4.52 | 23.34 | -26.6 | -2.548 | 0.265 | 0.392 | 1.764 | 0.206 | -1.161 | 0.99 | 1.687 | -1.09 | -0.447 | 0.726 | -2.479 | 0.002 | -0.002 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.086 | 0.071 | 0.151 | 0.111 | 0.063 | 0.053 | 0.067 | 0.01 | 0.002 | 0.027 | 0 | 0 | 0 | 0.1 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | -0.3 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | -0.1 | -0.1 | -0.2 | 0 | 0.1 | -0.1 | -0.1 | -0.1 | -0.1 | 0.1 | -0.1 | -0.1 | -0.1 | 0 | -0.1 | -0.1 | -0.1 | -0.1 | 0 | -0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting
| -6.857 | -7.245 | -6.71 | -7.631 | -8.367 | -8.343 | -8.025 | -8.462 | -9.633 | -9.823 | -8.783 | -8.205 | -8.938 | -11.281 | -7.937 | -5.543 | -10.221 | -9.012 | -5.475 | -4.848 | -12.085 | -6.448 | 1.246 | -14.927 | -6.015 | -4.708 | -6.188 | -5.045 | -4.446 | -8.409 | 3.537 | -1.114 | -3.849 | -8.845 | 2.342 | -9.844 | -4.429 | -12.556 | -7.845 | -7.222 | -2.444 | -13.366 | -4.334 | -1.7 | -4.447 | -0.713 | -2.31 | -2.555 | -0.823 | -8.467 | -3.487 | -16.347 | -3.114 | -14.03 | -6.251 | -7.33 | -0.601 | -0.745 | 19.16 | -30.49 | -6.583 | -1.895 | -1.951 | -0.619 | -1.989 | -3.21 | -1.843 | -0.297 | -5.555 | -2.724 | -1.112 | -4.16 | -1.304 | -1.343 | -1.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.951 | -1.078 | -2.732 | -2.694 | -1.982 | -3.581 | -2.477 | -1.482 | -2.327 | -2.858 | 0 | 0 | 0 | -2.1 | -1.4 | -2 | -1.5 | -1.1 | -1.5 | -1.8 | -1.7 | -3.5 | -1 | 0 | 0 | 0 | -1.6 | 0 | -0.8 | -1.1 | -1.2 | 0 | -1.1 | -1 | -0.7 | -1 | -0.6 | -0.4 | -0.3 | -0.9 | -0.3 | 0 | -0.2 | -0.5 | 0 | 0 | 0 | -0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inkomen voor belasting ratio
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -194,102.773 | 10.748 | -30,166.835 | -154,203.797 | -63,263.777 | -110,932.53 | -42,765.297 | 9,855.728 | -83,151.851 | -69,565.551 | -41,201.486 | -54.328 | 97,350 | -255,662.085 | -489,635.459 | 204,936 | -10,995.194 | -29,615.88 | -269,865.904 | 111,642 | -14.975 | -11,379.433 | -63,537.274 | -57,332.89 | -106,487.761 | -153,605.63 | -199,019.909 | -38,308.863 | -110,023.107 | -39,106.227 | -46,307.757 | -154,016.4 | -23.648 | -23.506 | -79.467 | -694.03 | -94.976 | -40.234 | -320.201 | -9.431 | -118.616 | -19.454 | -24.331 | 638.651 | -1,016.332 | -216.189 | -96.459 | 0 | 0 | -562.738 | 0 | -1,204.402 | -58.411 | -861.37 | -110.181 | -80.245 | -217.924 | -32.836 | -36.482 | -33.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.846 | -11.588 | -15.502 | 15.395 | -9.284 | -40.746 | -9.915 | -3.686 | -2,326,819 | -36.221 | 0 | 0 | 0 | -21 | -14 | 0 | -15 | -11 | -15 | -6 | -17 | -35 | -10 | 0 | 0 | 0 | -16 | 0 | -8 | -11 | -12 | 0 | -11 | -3.333 | -3.5 | -2.5 | -3 | -4 | -1.5 | -9 | -1.5 | 0 | -2 | 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
| 0 | -0 | 0.172 | 0.201 | 0.178 | 0.167 | 0.375 | 0.443 | 0.913 | 0.272 | 0.273 | 0.526 | 1.104 | 0.814 | 0.382 | 0.386 | -0.675 | 1.206 | -0.516 | -2.109 | 8.349 | 1.428 | -5.11 | 11.413 | 1.944 | 0.502 | 1.276 | 2.74 | -0.79 | 0.026 | -8.951 | -6 | -2.533 | 2.571 | -8.125 | 0.005 | 0.042 | 0.042 | 0.042 | 0.042 | 0.042 | 0.038 | 0.043 | 0.043 | 0.043 | 0.043 | 0.041 | 0.27 | -3.378 | 4.232 | -0.862 | -14.03 | 0.066 | 8.933 | 0.041 | -30.597 | 0.041 | 1.677 | 0.038 | 28.871 | 0.445 | 0.349 | 0.476 | -1.722 | -0.187 | 1.125 | -1.025 | -1.745 | 1.779 | 0.711 | -0.468 | 2.636 | -0.011 | -0.01 | -0.025 | -0.998 | -0.011 | -0.014 | -0.018 | -0.018 | -0.014 | -0.009 | 0.116 | 0.891 | 0.759 | 0.159 | 0.479 | 0.146 | 1.074 | 0.789 | 0 | -0.294 | 0 | 0 | 0 | 0.259 | -0.164 | 0.002 | 0 | 0.2 | 0 | 0 | -0.1 | -0.4 | -0.1 | 0.1 | 0 | 0.3 | 0.2 | 0 | 0.2 | -0.2 | 0 | 1.8 | 0.1 | 0.1 | 0.3 | 0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | -0.1 | 0 | 0.1 | 0.1 | 0 | -0.1 | 0.3 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0 | 0.1 | 0.2 | 0.2 | 0.5 | 0.2 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinst
| -6.857 | -7.245 | -6.71 | -7.631 | -8.367 | -8.509 | -8.4 | -8.905 | -10.546 | -10.095 | -8.783 | -8.205 | -8.938 | -11.281 | -7.937 | -5.548 | -10.221 | -9.012 | -5.475 | -4.848 | -12.085 | -6.448 | 1.246 | -14.927 | -6.015 | -4.708 | -6.188 | -5.045 | -4.446 | -8.409 | 3.537 | -1.114 | -3.849 | -8.845 | 2.342 | -9.844 | -4.429 | -12.556 | -7.845 | -7.222 | -2.444 | -13.366 | -4.334 | -1.7 | -4.447 | -0.713 | -2.31 | -2.567 | -0.835 | -8.494 | -3.581 | -2.318 | -3.114 | -14.03 | -6.251 | -5.898 | -0.601 | -2.177 | 19.16 | -30.481 | -6.583 | -1.895 | -1.951 | -0.661 | -1.989 | -3.21 | -1.843 | -0.238 | -5.555 | -2.724 | -1.112 | -4.317 | -1.294 | -1.331 | -0.997 | 0.205 | -0.973 | -1.074 | -1.197 | -0.995 | -0.894 | -1.205 | -1.106 | -1.894 | -1.763 | -1.032 | -1.683 | -1.372 | -2.111 | -1.938 | -2.883 | -2.511 | -2.045 | -3.634 | -2.543 | -1.751 | -2.165 | -2.858 | -1.7 | -2.2 | -1.7 | -2.1 | -1.5 | -1.9 | -1.6 | -1.2 | -1.6 | -1.8 | -1.9 | -3.6 | -1.2 | -1.8 | -1.5 | -3 | -1.8 | -1 | -0.8 | -1 | -1.1 | -1.2 | -1.3 | -1.1 | -0.8 | -0.9 | -0.6 | -0.5 | -0.4 | -0.9 | -0.2 | -0.3 | -0.3 | -0.6 | -0.2 | -0.2 | -0.2 | -0.4 | -0.1 | -0.2 | -0.2 | -0.5 | -0.2 | 0 | -0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -194,260.347 | 10.748 | -30,166.835 | -154,203.797 | -63,263.777 | -110,932.53 | -42,765.297 | 9,855.728 | -83,151.851 | -69,565.551 | -41,201.486 | -54.328 | 97,350 | -255,662.085 | -489,635.459 | 204,936 | -10,995.194 | -29,615.88 | -269,865.904 | 111,642 | -14.975 | -11,379.433 | -63,537.274 | -57,332.89 | -106,487.761 | -153,605.63 | -199,019.909 | -38,308.863 | -110,023.107 | -39,106.227 | -46,307.757 | -154,016.4 | -23.756 | -23.87 | -79.723 | -712.821 | -13.465 | -40.234 | -320.201 | -9.431 | -95.437 | -19.454 | -71.143 | 638.651 | -1,016.045 | -216.189 | -96.459 | 0 | 0 | -562.738 | 0 | -1,204.402 | -46.946 | -861.37 | -110.181 | -80.245 | -226.173 | -32.589 | -36.156 | -33.408 | 4.401 | -25.545 | -9.786 | -15.848 | -13.913 | -10.96 | -12.148 | -15.103 | -15.68 | -28.485 | -12.483 | -31.779 | -168.703 | -19.64 | -20.827 | -16.359 | 14.352 | -9.58 | -41.347 | -10.182 | -4.356 | -2,165,107 | -36.221 | -17 | -7.333 | -17 | -21 | -15 | 0 | -16 | -12 | -16 | -6 | -19 | -36 | -12 | -18 | -15 | -30 | -18 | 0 | -8 | -10 | -11 | 0 | -13 | -3.667 | -4 | -2.25 | -3 | -5 | -2 | -9 | -1 | -3 | -3 | 0 | -2 | -2 | -2 | 0 | -1 | -2 | -2 | 0 | -2 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| -0.13 | -0.14 | -0.14 | -0.16 | -0.19 | -0.2 | -0.19 | -0.21 | -0.24 | -0.23 | -0.2 | -0.2 | -0.22 | -0.28 | -0.21 | -0.15 | -0.27 | -0.25 | -0.16 | -0.14 | -0.37 | -0.22 | 0.04 | -0.53 | -0.36 | -0.31 | -0.53 | -0.43 | -0.53 | -1.15 | 0.59 | -0.19 | -0.78 | -1.87 | 0.53 | -2.24 | -1.32 | -4.14 | -2.68 | -2.03 | -0.95 | -5.94 | -2.25 | -0.88 | -3.59 | -0.58 | -2.04 | -2.35 | -0.81 | -8.58 | -3.92 | -2.53 | -3.74 | -16.94 | -7.62 | -7.2 | -0.73 | -2.67 | 25 | -39.09 | -12.65 | -3.8 | -3.99 | -1.4 | -4.22 | -6.9 | -3.98 | -0.52 | -12.8 | -8.12 | -3.35 | -13.22 | -4 | -4.24 | -3.32 | 0.68 | -3.36 | -3.72 | -4.14 | -3.49 | -3.21 | -4.61 | -4.4 | -7.88 | -8.15 | -5.41 | -10.01 | -8.16 | -16.72 | -19.24 | -31.61 | -27.54 | -22.53 | -43.95 | -31.08 | -21.4 | -26.48 | -37.84 | -24.57 | -32.04 | -27.5 | -37.5 | -32.5 | -42.01 | -35 | -27.5 | -35 | -41.16 | -42.5 | -100 | -35 | -52.5 | -55 | -130 | -80 | -59.38 | -47.5 | -50 | -75 | -69.23 | -75 | -75 | -50 | -50 | -33.33 | -25 | -25 | -75 | -16.67 | -25 | -25 | -43.02 | -14.34 | -14.46 | -14.69 | -30.85 | -7.71 | -15.62 | -15.8 | -62.5 | -25 | -25 | -25 | 0 | -25 | -25 | -25 | 0 | -50 | -50 | -50 | 0 | -100 | -100 | -75 |
Verwaterde WPA
| -0.13 | -0.14 | -0.14 | -0.16 | -0.19 | -0.2 | -0.19 | -0.21 | -0.24 | -0.23 | -0.2 | -0.2 | -0.22 | -0.28 | -0.2 | -0.15 | -0.27 | -0.25 | -0.16 | -0.14 | -0.37 | -0.22 | 0.02 | -0.5 | -0.36 | -0.31 | -0.53 | -0.43 | -0.53 | -1.15 | 0.32 | -0.18 | -0.78 | -1.87 | 0.53 | -2.24 | -1.3 | -4.14 | -2.68 | -2.03 | -0.95 | -5.94 | -2.25 | -0.88 | -3.59 | -0.58 | -2.04 | -2.27 | -0.81 | -8.58 | -3.92 | -2.53 | -3.74 | -16.94 | -7.62 | -7.19 | -0.65 | -2.11 | 5 | -39.09 | -12.65 | -3.8 | -3.99 | -1.35 | -4.22 | -6.9 | -3.98 | -0.52 | -12.8 | -8.12 | -3.35 | -13.01 | -4 | -4.24 | -3.32 | 0.68 | -3.36 | -3.72 | -4.14 | -3.45 | -3.21 | -4.61 | -4.4 | -7.53 | -8.15 | -5.41 | -10.01 | -8.16 | -16.72 | -19.24 | -31.61 | -27.54 | -22.53 | -43.95 | -31.08 | -21.4 | -26.48 | -37.84 | -24.57 | -31.85 | -27.5 | -37.5 | -32.5 | -41.17 | -35 | -27.5 | -35 | -39.38 | -42.5 | -100 | -35 | -52.5 | -55 | -130 | -80 | -59.38 | -47.5 | -50 | -75 | -69.23 | -75 | -75 | -50 | -50 | -33.33 | -25 | -25 | -75 | -16.67 | -25 | -25 | -43.02 | -14.34 | -14.46 | -14.69 | -30.85 | -7.71 | -15.62 | -15.8 | -62.5 | -25 | -25 | -25 | 0 | -25 | -25 | -25 | 0 | -50 | -50 | -50 | 0 | -100 | -100 | -75 |
EBITDA
| -5.687 | -6.087 | -5.507 | -6.45 | -7.2 | -7.198 | -6.712 | -7.858 | -7.741 | -8.573 | -7.986 | -7.643 | -9.155 | -7.429 | -8.059 | -7.778 | -7.368 | -5.204 | -7.12 | -8.079 | 2.892 | -3.178 | -10.436 | 5.411 | -3.884 | -5.208 | -3.798 | -3.1 | -5.996 | -8.304 | -14.312 | -13.058 | -8.854 | -3.641 | -13.864 | -8.269 | -8.124 | -7.676 | -9.91 | -8.424 | -6.805 | -6.144 | -5.846 | -4.983 | -5.405 | -4.118 | -4.882 | -3.924 | -7.494 | 0.085 | -5.261 | 3.835 | -4.675 | 3.986 | -4.122 | -34.586 | -3.18 | -5.099 | -3.82 | 24.479 | -2.87 | -1.687 | -1.78 | -4.044 | -2.3 | -0.781 | -3.723 | -3.55 | -1.876 | -1.354 | -2.09 | 0.943 | -1.264 | -1.296 | -0.991 | -0.752 | -0.945 | -1.036 | -1.158 | -0.96 | -0.858 | -1.166 | -0.828 | -0.08 | -0.205 | -0.683 | -0.68 | -0.961 | 0.002 | -0.361 | -2.978 | -2.861 | -2.054 | -3.636 | -2.561 | -1.456 | -2.3 | -2.839 | -1.6 | -1.9 | -1.6 | -2.2 | -1.7 | -2.5 | -1.8 | -1.4 | -1.6 | -1.1 | -1.8 | -3.6 | -1.2 | -1.9 | -1.4 | -1.1 | -1.7 | -0.8 | -0.5 | -0.7 | -0.7 | -1 | -1.3 | -0.8 | -0.5 | -0.8 | -0.4 | -0.6 | -0.1 | -0.7 | -0.1 | -0.2 | -0.3 | -0.3 | 0.1 | 0.1 | -0.2 | -0.2 | -0.1 | -0.1 | -0.2 | -0.5 | -0.2 | 0.1 | -0.1 | -1.5 | 0.1 | 0.1 | 0.1 | -1.7 | 0.1 | 0.1 | 0.1 | -2.9 | 0.1 | 0.1 | 0.1 |
EBITDA ratio
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -272,363.436 | 7.748 | -17,419.619 | -200,534.332 | -105,427.492 | 26,550 | -21,079.711 | -82,553.728 | 30,144 | -44,926.428 | -45,573.4 | -33.344 | 59,826 | -344,837.138 | -483,476.448 | -829,307.104 | -128,862.655 | -68,120.816 | -111,085.584 | -660,962.576 | -12.579 | -20,872.695 | -38,841.752 | -72,421.52 | -124,215.562 | -427,641.825 | -91,488.735 | -51,667.38 | -322,511.068 | -47,527.117 | -267,345.602 | -325,439.467 | -36.315 | -214.108 | 0.802 | -1,047.237 | 22.279 | -60.402 | 90.975 | -6.219 | -559.639 | -102.902 | -166.65 | -127.337 | 815.957 | -94.265 | -85.897 | 0 | 0 | -650.672 | 0 | -2,433.118 | -698.973 | -290.886 | -54.778 | -150.807 | 49.425 | -31.841 | -35.197 | -33.217 | -16.167 | -24.789 | -9.434 | -15.334 | -13.432 | -10.518 | -11.752 | -11.31 | -0.664 | -3.312 | -8.256 | -12.835 | -118.174 | 0.018 | -3.881 | -16.894 | 16.352 | -9.622 | -41.37 | -10.252 | -3.621 | -2,299,954 | -35.984 | -16 | -6.333 | -16 | -22 | -17 | 0 | -18 | -14 | -16 | -3.667 | -18 | -36 | -12 | -19 | -14 | -11 | -17 | 0 | -5 | -7 | -7 | 0 | -13 | -2.667 | -2.5 | -2 | -2 | -6 | -0.5 | -7 | -0.5 | -2 | -3 | 0 | 1 | 1 | -2 | 0 | -1 | -1 | -2 | 0 | -2 | 1 | -1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 |