Energy Resources of Australia Ltd
ASX:ERA.AX
0.007 (AUD) • At close September 18, 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 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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 17.493 | 20.779 | 13.403 | 0.294 | 35.261 | 136.877 | 53.47 | 74.296 | 168.161 | 39.529 | 170.148 | 45.965 | 169.647 | 69.242 | 171.229 | 124.338 | 170.501 | 162.461 | 185.799 | 223.813 | 177.985 | 225.859 | 89.035 | 144.285 | 89.035 | 89.035 | 105.472 | 105.472 | 105.472 | 105.472 | 166.729 | 166.729 | 166.729 | 166.729 | 143.071 | 143.071 | 143.071 | 143.071 | 192.074 | 192.074 | 192.074 | 192.074 | 171.015 | 171.015 | 171.015 | 171.015 | 89.27 | 89.27 | 89.27 | 89.27 | 78.175 | 78.175 | 78.175 | 78.175 | 65.509 | 65.509 | 65.509 | 65.509 | 59.068 | 59.068 | 59.068 | 59.068 | 49.054 | 49.054 | 49.054 | 49.054 | 49.676 | 49.676 | 49.676 | 49.676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.357 | 60.357 | 60.357 | 60.357 | 45.088 | 45.088 | 45.088 | 45.088 | 35.009 | 35.009 | 35.009 | 35.009 | 38.045 | 38.045 | 38.045 | 38.045 | 39.876 | 39.876 | 39.876 | 39.876 | 42.615 | 42.615 | 42.615 | 42.615 | 52.602 | 52.602 | 52.602 | 52.602 | 51.725 | 51.725 | 51.725 | 51.725 | 44.379 | 44.379 | 44.379 | 44.379 |
Kosten van de omzet
| 72.516 | 1,047.813 | 8.417 | 71.8 | 29.346 | 766.637 | 44.978 | 86.461 | 107.531 | 57.591 | 106.263 | 16.938 | 76.74 | 3.565 | 100.973 | 45.279 | 88.92 | 35.797 | 103.36 | 85.685 | 206.847 | 106.86 | 18.58 | 14.134 | 18.58 | 18.58 | 19.069 | 19.069 | 19.069 | 19.069 | 116.422 | 116.422 | 116.422 | 116.422 | 44.666 | 44.666 | 44.666 | 44.666 | 17.131 | 17.131 | 17.131 | 17.131 | 15.206 | 15.206 | 15.206 | 15.206 | 10.208 | 10.208 | 10.208 | 10.208 | 18.558 | 18.558 | 18.558 | 18.558 | 11.764 | 11.764 | 11.764 | 11.764 | 17.109 | 17.109 | 17.109 | 17.109 | 9.07 | 9.07 | 9.07 | 9.07 | 11.278 | 11.278 | 11.278 | 11.278 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.511 | 0.511 | 0.511 | 0.511 | 0.434 | 0.434 | 0.434 | 0.434 | 0.277 | 0.277 | 0.277 | 0.277 | 0.289 | 0.289 | 0.289 | 0.289 | 0.393 | 0.393 | 0.393 | 0.393 | 0.441 | 0.441 | 0.441 | 0.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinst
| -55.023 | -1,027.034 | 4.986 | -71.506 | 5.915 | -629.76 | 8.492 | -12.165 | 60.63 | -18.062 | 63.885 | 29.027 | 92.907 | 65.677 | 70.256 | 79.059 | 81.581 | 126.664 | 82.439 | 138.128 | -28.862 | 118.999 | 70.455 | 130.151 | 70.455 | 70.455 | 86.402 | 86.402 | 86.402 | 86.402 | 50.307 | 50.307 | 50.307 | 50.307 | 98.405 | 98.405 | 98.405 | 98.405 | 174.944 | 174.944 | 174.944 | 174.944 | 155.808 | 155.808 | 155.808 | 155.808 | 79.062 | 79.062 | 79.062 | 79.062 | 59.616 | 59.616 | 59.616 | 59.616 | 53.745 | 53.745 | 53.745 | 53.745 | 41.959 | 41.959 | 41.959 | 41.959 | 39.984 | 39.984 | 39.984 | 39.984 | 38.398 | 38.398 | 38.398 | 38.398 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.846 | 59.846 | 59.846 | 59.846 | 44.653 | 44.653 | 44.653 | 44.653 | 34.732 | 34.732 | 34.732 | 34.732 | 37.756 | 37.756 | 37.756 | 37.756 | 39.483 | 39.483 | 39.483 | 39.483 | 42.174 | 42.174 | 42.174 | 42.174 | 52.602 | 52.602 | 52.602 | 52.602 | 51.725 | 51.725 | 51.725 | 51.725 | 44.379 | 44.379 | 44.379 | 44.379 |
Brutowinstmarge
| -3.145 | -49.427 | 0.372 | -243.218 | 0.168 | -4.601 | 0.159 | -0.164 | 0.361 | -0.457 | 0.375 | 0.632 | 0.548 | 0.949 | 0.41 | 0.636 | 0.478 | 0.78 | 0.444 | 0.617 | -0.162 | 0.527 | 0.791 | 0.902 | 0.791 | 0.791 | 0.819 | 0.819 | 0.819 | 0.819 | 0.302 | 0.302 | 0.302 | 0.302 | 0.688 | 0.688 | 0.688 | 0.688 | 0.911 | 0.911 | 0.911 | 0.911 | 0.911 | 0.911 | 0.911 | 0.911 | 0.886 | 0.886 | 0.886 | 0.886 | 0.763 | 0.763 | 0.763 | 0.763 | 0.82 | 0.82 | 0.82 | 0.82 | 0.71 | 0.71 | 0.71 | 0.71 | 0.815 | 0.815 | 0.815 | 0.815 | 0.773 | 0.773 | 0.773 | 0.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.992 | 0.992 | 0.992 | 0.992 | 0.99 | 0.99 | 0.99 | 0.99 | 0.992 | 0.992 | 0.992 | 0.992 | 0.992 | 0.992 | 0.992 | 0.992 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.705 | 0 | 22.79 | 0 | 28.013 | 7.003 | 7.003 | 7.003 | 7.003 | 8.623 | 8.623 | 8.623 | 8.623 | 0 | 0 | 0 | 0 | 16.194 | 16.194 | 16.194 | 16.194 | 8.82 | 8.82 | 8.82 | 8.82 | 8.557 | 8.557 | 8.557 | 8.557 | 5.234 | 5.234 | 5.234 | 5.234 | 2.059 | 2.059 | 2.059 | 2.059 | 0.87 | 0.87 | 0.87 | 0.87 | 0.797 | 0.797 | 0.797 | 0.797 | 0.747 | 0.747 | 0.747 | 0.747 | 0.77 | 0.77 | 0.77 | 0.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.51 | 0.51 | 0.51 | 0.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1.572 | 0.698 | 3.737 | 2.272 | 2.457 | 1.701 | 4.668 | 4.592 | 4.489 | 4.566 | 8.208 | 5.997 | 5.617 | 5.429 | 6.406 | 6.33 | 6.488 | 6.299 | 5.766 | 5.481 | 5.876 | 43.226 | 4.885 | 43.226 | 43.226 | 55.014 | 55.014 | 55.014 | 55.014 | 56.257 | 56.257 | 56.257 | 56.257 | 53.086 | 53.086 | 53.086 | 53.086 | 44.908 | 44.908 | 44.908 | 44.908 | 41.63 | 41.63 | 41.63 | 41.63 | 29.27 | 29.27 | 29.27 | 29.27 | 22.679 | 22.679 | 22.679 | 22.679 | 19.617 | 19.617 | 19.617 | 19.617 | 11.26 | 11.26 | 11.26 | 11.26 | 9.087 | 9.087 | 9.087 | 9.087 | 9.924 | 9.924 | 9.924 | 9.924 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 4.878 | 0.02 | 0.233 | 0.056 | 0.002 | 2.587 | 2.521 | 2.548 | 2.91 | 2.679 | 1.754 | 1.699 | 2.545 | 2.345 | 2.313 | 3.213 | 2.181 | 2.949 | 0.785 | 1.548 | 8.385 | 2.593 | 1.986 | 2.593 | 2.593 | 1.807 | 1.807 | 1.807 | 1.807 | -52.691 | -52.691 | -52.691 | -52.691 | 2.695 | 2.695 | 2.695 | 2.695 | 3.484 | 3.484 | 3.484 | 3.484 | 2.292 | 2.292 | 2.292 | 2.292 | 2.44 | 2.44 | 2.44 | 2.44 | 2.829 | 2.829 | 2.829 | 2.829 | 2.307 | 2.307 | 2.307 | 2.307 | 1.907 | 1.907 | 1.907 | 1.907 | 2.018 | 2.018 | 2.018 | 2.018 | 2.109 | 2.109 | 2.109 | 2.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.209 | 6.45 | 0.718 | 3.97 | 4.279 | 9.392 | 7.866 | 11.05 | 16.257 | 13.638 | 17.605 | 60.216 | 67.395 | 61.091 | 66.669 | 63.731 | 77.383 | 76.902 | 76.783 | 115.667 | 113.729 | 108.281 | 45.818 | 85.363 | 45.818 | 45.818 | 56.821 | 56.821 | 56.821 | 56.821 | 3.566 | 3.566 | 3.566 | 3.566 | 55.78 | 55.78 | 55.78 | 55.78 | 48.392 | 48.392 | 48.392 | 48.392 | 43.921 | 43.921 | 43.921 | 43.921 | 31.709 | 31.709 | 31.709 | 31.709 | 25.508 | 25.508 | 25.508 | 25.508 | 21.924 | 21.924 | 21.924 | 21.924 | 13.167 | 13.167 | 13.167 | 13.167 | 11.105 | 11.105 | 11.105 | 11.105 | 12.033 | 12.033 | 12.033 | 12.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.295 | -0.295 | -0.295 | -0.295 | 8.551 | 8.551 | 8.551 | 8.551 | 4.111 | 4.111 | 4.111 | 4.111 | 3.615 | 3.615 | 3.615 | 3.615 | 3.781 | 3.781 | 3.781 | 3.781 | 7.321 | 7.321 | 7.321 | 7.321 | 7.495 | 7.495 | 7.495 | 7.495 | 7.393 | 7.393 | 7.393 | 7.393 | 7.554 | 7.554 | 7.554 | 7.554 |
Overige kosten
| 0 | 0 | -301.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -57.852 | -48.793 | -48.793 | -48.793 | -48.793 | -62.376 | -62.376 | -62.376 | -62.376 | 0 | 0 | 0 | 0 | -66.37 | -66.37 | -66.37 | -66.37 | -44.902 | -44.902 | -44.902 | -44.902 | -44.162 | -44.162 | -44.162 | -44.162 | -32.316 | -32.316 | -32.316 | -32.316 | -23.054 | -23.054 | -23.054 | -23.054 | -22.552 | -22.552 | -22.552 | -22.552 | -8.94 | -8.94 | -8.94 | -8.94 | -5.334 | -5.334 | -5.334 | -5.334 | -10.694 | -10.694 | -10.694 | -10.694 | 20.892 | 20.892 | 20.892 | 17.093 | 17.093 | 17.093 | 17.093 | 12.854 | 12.854 | 12.854 | 12.854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 1.209 | 6.45 | 302.323 | 3.97 | 4.279 | 9.392 | 7.866 | 11.05 | 16.257 | 13.638 | 17.605 | 426.731 | 183.332 | 108.462 | 69.079 | 160.799 | 269.014 | 158.632 | 128.928 | 235.571 | 146.078 | 245.636 | 4.029 | 216.858 | 4.029 | 4.029 | 3.069 | 3.069 | 3.069 | 3.069 | 3.566 | 3.566 | 3.566 | 3.566 | 5.604 | 5.604 | 5.604 | 5.604 | 12.31 | 12.31 | 12.31 | 12.31 | 8.317 | 8.317 | 8.317 | 8.317 | 4.627 | 4.627 | 4.627 | 4.627 | 4.512 | 4.512 | 4.512 | 4.512 | 0.242 | 0.242 | 0.242 | 0.242 | 5.025 | 5.025 | 5.025 | 5.025 | 6.518 | 6.518 | 6.518 | 6.518 | 2.109 | 2.109 | 2.109 | 2.109 | 20.892 | 20.892 | 20.892 | 17.093 | 17.093 | 17.093 | 17.093 | 12.854 | 12.854 | 12.854 | 12.854 | 0.215 | 0.215 | 0.215 | 0.215 | 8.551 | 8.551 | 8.551 | 8.551 | 4.111 | 4.111 | 4.111 | 4.111 | 3.615 | 3.615 | 3.615 | 3.615 | 3.781 | 3.781 | 3.781 | 3.781 | 7.321 | 7.321 | 7.321 | 7.321 | 7.495 | 7.495 | 7.495 | 7.495 | 7.393 | 7.393 | 7.393 | 7.393 | 7.554 | 7.554 | 7.554 | 7.554 |
Bedrijfsresultaat
| -56.232 | -1,054.263 | -310.74 | -75.476 | 1.636 | -639.152 | 0.626 | -23.215 | 44.373 | -31.7 | 46.28 | -363.828 | -90.425 | -42.785 | 1.177 | 148.984 | -187.433 | -31.968 | -46.489 | -97.443 | -174.94 | -126.637 | -38.535 | -58.439 | -38.535 | -38.535 | -56.33 | -56.33 | -56.33 | -56.33 | -44.802 | -44.802 | -44.802 | -44.802 | 18.784 | 18.784 | 18.784 | 18.784 | 98.311 | 98.311 | 98.311 | 98.311 | 92.259 | 92.259 | 92.259 | 92.259 | 28.059 | 28.059 | 28.059 | 28.059 | 18.309 | 18.309 | 18.309 | 18.309 | 17.288 | 17.288 | 17.288 | 17.288 | 21.613 | 21.613 | 21.613 | 21.613 | 14.037 | 14.037 | 14.037 | 14.037 | 15.166 | 15.166 | 15.166 | 15.166 | 20.892 | 20.892 | 20.892 | 17.093 | 17.093 | 17.093 | 17.093 | 12.854 | 12.854 | 12.854 | 12.854 | 60.357 | 60.357 | 60.357 | 60.357 | 36.537 | 36.537 | 36.537 | 36.537 | 30.898 | 30.898 | 30.898 | 30.898 | 34.429 | 34.429 | 34.429 | 34.429 | 36.095 | 36.095 | 36.095 | 36.095 | 35.294 | 35.294 | 35.294 | 35.294 | 38.455 | 38.455 | 38.455 | 38.455 | 44.332 | 44.332 | 44.332 | 44.332 | 5.561 | 5.561 | 5.561 | 5.561 |
Bedrijfsresultaat ratio
| -3.215 | -50.737 | -23.184 | -256.721 | 0.046 | -4.67 | 0.012 | -0.312 | 0.264 | -0.802 | 0.272 | -7.915 | -0.533 | -0.618 | 0.007 | 1.198 | -1.099 | -0.197 | -0.25 | -0.435 | -0.983 | -0.561 | -0.433 | -0.405 | -0.433 | -0.433 | -0.534 | -0.534 | -0.534 | -0.534 | -0.269 | -0.269 | -0.269 | -0.269 | 0.131 | 0.131 | 0.131 | 0.131 | 0.512 | 0.512 | 0.512 | 0.512 | 0.539 | 0.539 | 0.539 | 0.539 | 0.314 | 0.314 | 0.314 | 0.314 | 0.234 | 0.234 | 0.234 | 0.234 | 0.264 | 0.264 | 0.264 | 0.264 | 0.366 | 0.366 | 0.366 | 0.366 | 0.286 | 0.286 | 0.286 | 0.286 | 0.305 | 0.305 | 0.305 | 0.305 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0.81 | 0.81 | 0.81 | 0.81 | 0.883 | 0.883 | 0.883 | 0.883 | 0.905 | 0.905 | 0.905 | 0.905 | 0.905 | 0.905 | 0.905 | 0.905 | 0.828 | 0.828 | 0.828 | 0.828 | 0.731 | 0.731 | 0.731 | 0.731 | 0.857 | 0.857 | 0.857 | 0.857 | 0.125 | 0.125 | 0.125 | 0.125 |
Totaal overige inkomsten en kosten netto
| -90.213 | -2.562 | -20.529 | -51.5 | -35.213 | -5.795 | -3.074 | -6.611 | -5.904 | -11.318 | 2.99 | 6.876 | -8.946 | 8.834 | -10.758 | -223.512 | -9.116 | 10.837 | -12.178 | 14.568 | -15.787 | 12.107 | -8.101 | -13.572 | -8.101 | -8.101 | -7.366 | -7.366 | -7.366 | -7.366 | -6.783 | -6.783 | -6.783 | -6.783 | -3.927 | -3.927 | -3.927 | -3.927 | -2.798 | -2.798 | -2.798 | -2.798 | -14.116 | -14.116 | -14.116 | -14.116 | -3.468 | -3.468 | -3.468 | -3.468 | -2.747 | -2.747 | -2.747 | -2.747 | -2.493 | -2.493 | -2.493 | -2.493 | -9.701 | -9.701 | -9.701 | -9.701 | -5.151 | -5.151 | -5.151 | -5.151 | -5.997 | -5.997 | -5.997 | -5.997 | -9.822 | -9.822 | -9.822 | -6.305 | -6.305 | -6.305 | -6.305 | -0.95 | -0.95 | -0.95 | -0.95 | -42.464 | -42.464 | -42.464 | -42.464 | -21.897 | -21.897 | -21.897 | -21.897 | -22.042 | -22.042 | -22.042 | -22.042 | -23.359 | -23.359 | -23.359 | -23.359 | -17.963 | -17.963 | -17.963 | -17.963 | -18.022 | -18.022 | -18.022 | -18.022 | -13.054 | -13.054 | -13.054 | -13.054 | -12.874 | -12.874 | -12.874 | -12.874 | 14.597 | 14.597 | 14.597 | 14.597 |
Inkomen voor belasting
| -146.445 | -1,056.825 | -331.269 | -126.976 | -33.577 | -644.947 | -2.448 | -29.826 | 38.469 | -43.018 | 49.27 | -356.952 | -99.371 | -33.951 | -9.581 | -74.528 | -196.549 | -21.131 | -58.667 | -82.875 | -190.727 | -114.53 | -46.635 | -72.011 | -46.635 | -46.635 | -63.696 | -63.696 | -63.696 | -63.696 | -51.585 | -51.585 | -51.585 | -51.585 | 14.857 | 14.857 | 14.857 | 14.857 | 95.513 | 95.513 | 95.513 | 95.513 | 78.142 | 78.142 | 78.142 | 78.142 | 24.592 | 24.592 | 24.592 | 24.592 | 15.562 | 15.562 | 15.562 | 15.562 | 14.796 | 14.796 | 14.796 | 14.796 | 11.912 | 11.912 | 11.912 | 11.912 | 8.887 | 8.887 | 8.887 | 8.887 | 9.169 | 9.169 | 9.169 | 9.169 | 11.07 | 11.07 | 11.07 | 10.788 | 10.788 | 10.788 | 10.788 | 11.904 | 11.904 | 11.904 | 11.904 | 17.893 | 17.893 | 17.893 | 17.893 | 14.64 | 14.64 | 14.64 | 14.64 | 8.856 | 8.856 | 8.856 | 8.856 | 11.07 | 11.07 | 11.07 | 11.07 | 18.132 | 18.132 | 18.132 | 18.132 | 17.272 | 17.272 | 17.272 | 17.272 | 25.401 | 25.401 | 25.401 | 25.401 | 31.458 | 31.458 | 31.458 | 31.458 | 20.158 | 20.158 | 20.158 | 20.158 |
Inkomen voor belasting ratio
| -8.372 | -50.86 | -24.716 | -431.891 | -0.952 | -4.712 | -0.046 | -0.401 | 0.229 | -1.088 | 0.29 | -7.766 | -0.586 | -0.49 | -0.056 | -0.599 | -1.153 | -0.13 | -0.316 | -0.37 | -1.072 | -0.507 | -0.524 | -0.499 | -0.524 | -0.524 | -0.604 | -0.604 | -0.604 | -0.604 | -0.309 | -0.309 | -0.309 | -0.309 | 0.104 | 0.104 | 0.104 | 0.104 | 0.497 | 0.497 | 0.497 | 0.497 | 0.457 | 0.457 | 0.457 | 0.457 | 0.275 | 0.275 | 0.275 | 0.275 | 0.199 | 0.199 | 0.199 | 0.199 | 0.226 | 0.226 | 0.226 | 0.226 | 0.202 | 0.202 | 0.202 | 0.202 | 0.181 | 0.181 | 0.181 | 0.181 | 0.185 | 0.185 | 0.185 | 0.185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.296 | 0.296 | 0.296 | 0.296 | 0.325 | 0.325 | 0.325 | 0.325 | 0.253 | 0.253 | 0.253 | 0.253 | 0.291 | 0.291 | 0.291 | 0.291 | 0.455 | 0.455 | 0.455 | 0.455 | 0.405 | 0.405 | 0.405 | 0.405 | 0.483 | 0.483 | 0.483 | 0.483 | 0.608 | 0.608 | 0.608 | 0.608 | 0.454 | 0.454 | 0.454 | 0.454 |
Belastingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 2.817 | -1.071 | -1.746 | 0 | -67.123 | 0 | 21.049 | 0 | 0 | 0 | 0 | 0.977 | 196.672 | 22.276 | 63.526 | 32.247 | -12.678 | 18.465 | -12.678 | -12.678 | -9.007 | -9.007 | -9.007 | -9.007 | -13.185 | -13.185 | -13.185 | -13.185 | 3.106 | 3.106 | 3.106 | 3.106 | 27.37 | 27.37 | 27.37 | 27.37 | 22.696 | 22.696 | 22.696 | 22.696 | 5.569 | 5.569 | 5.569 | 5.569 | 4.66 | 4.66 | 4.66 | 4.66 | 4.62 | 4.62 | 4.62 | 4.62 | 11.912 | 11.912 | 11.912 | 11.912 | 8.887 | 8.887 | 8.887 | 8.887 | 9.169 | 9.169 | 9.169 | 9.169 | 11.07 | 11.07 | 11.07 | 10.788 | 10.788 | 10.788 | 10.788 | 11.904 | 11.904 | 11.904 | 11.904 | 17.893 | 17.893 | 17.893 | 17.893 | 14.64 | 14.64 | 14.64 | 14.64 | 8.856 | 8.856 | 8.856 | 8.856 | 11.07 | 11.07 | 11.07 | 11.07 | 18.132 | 18.132 | 18.132 | 18.132 | 17.272 | 17.272 | 17.272 | 17.272 | 25.401 | 25.401 | 25.401 | 25.401 | 31.458 | 31.458 | 31.458 | 31.458 | 20.158 | 20.158 | 20.158 | 20.158 |
Nettowinst
| -146.445 | -1,056.825 | -331.269 | -126.976 | -33.577 | -644.947 | -5.265 | -28.755 | 40.215 | -43.018 | 49.27 | -356.952 | -78.322 | -33.951 | -9.581 | -74.528 | -196.549 | -20.154 | -255.339 | -60.599 | -127.201 | -82.283 | -33.957 | -53.546 | -33.957 | -33.957 | -54.69 | -54.69 | -54.69 | -54.69 | -38.4 | -38.4 | -38.4 | -38.4 | 11.751 | 11.751 | 11.751 | 11.751 | 68.144 | 68.144 | 68.144 | 68.144 | 55.446 | 55.446 | 55.446 | 55.446 | 19.022 | 19.022 | 19.022 | 19.022 | 10.902 | 10.902 | 10.902 | 10.902 | 10.176 | 10.176 | 10.176 | 10.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Nettowinstmarge
| -8.372 | -50.86 | -24.716 | -431.891 | -0.952 | -4.712 | -0.098 | -0.387 | 0.239 | -1.088 | 0.29 | -7.766 | -0.462 | -0.49 | -0.056 | -0.599 | -1.153 | -0.124 | -1.374 | -0.271 | -0.715 | -0.364 | -0.381 | -0.371 | -0.381 | -0.381 | -0.519 | -0.519 | -0.519 | -0.519 | -0.23 | -0.23 | -0.23 | -0.23 | 0.082 | 0.082 | 0.082 | 0.082 | 0.355 | 0.355 | 0.355 | 0.355 | 0.324 | 0.324 | 0.324 | 0.324 | 0.213 | 0.213 | 0.213 | 0.213 | 0.139 | 0.139 | 0.139 | 0.139 | 0.155 | 0.155 | 0.155 | 0.155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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)
| -0.007 | -0.048 | -0.015 | -0.009 | -0.002 | -0.045 | -0 | -0.002 | 0.004 | -0.021 | 0.018 | -0.69 | -0.15 | -0.066 | -0.019 | -0.14 | -0.38 | -0.039 | -0.49 | -0.12 | -0.25 | -0.16 | -0.048 | -0.1 | -0.048 | -0.002 | -0.077 | -0.003 | -0.077 | -0.003 | -0.054 | -0.002 | -0.054 | -0.002 | 0.03 | 0.001 | 0.03 | 0.001 | 0.17 | 0.003 | 0.17 | 0.003 | 0.14 | 0.003 | 0.14 | 0.003 | 0.048 | 0.001 | 0.048 | 0.001 | 0.028 | 0.001 | 0.028 | 0.001 | 0.026 | 0.001 | 0.026 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verwaterde WPA
| -0.007 | -0.048 | -0.015 | -0.009 | -0.002 | -0.045 | -0 | -0.002 | 0.004 | -0.021 | 0.018 | -0.69 | -0.15 | -0.066 | -0.019 | -0.14 | -0.38 | -0.039 | -0.49 | -0.12 | -0.25 | -0.16 | -0.048 | -0.1 | -0.048 | -0.002 | -0.077 | -0.003 | -0.077 | -0.003 | -0.054 | -0.002 | -0.054 | -0.002 | 0.03 | 0.001 | 0.03 | 0.001 | 0.17 | 0.003 | 0.17 | 0.003 | 0.14 | 0.003 | 0.14 | 0.003 | 0.048 | 0.001 | 0.048 | 0.001 | 0.028 | 0.001 | 0.028 | 0.001 | 0.026 | 0.001 | 0.026 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA
| 11.41 | -6.45 | -310.594 | -13.172 | 1.801 | 29.175 | 0.802 | -16.509 | 44.549 | -31.524 | 46.28 | -343.359 | 23.351 | -50.439 | 28.979 | 14.482 | 2.672 | 50.117 | 4.049 | 20.738 | -145.062 | 7.435 | 19.508 | 70.595 | 19.508 | 19.508 | 4.583 | 4.583 | 4.583 | 4.583 | -13.321 | -13.321 | -13.321 | -13.321 | 33.971 | 33.971 | 33.971 | 33.971 | 114.962 | 114.962 | 114.962 | 114.962 | 104.078 | 104.078 | 104.078 | 104.078 | 39.47 | 39.47 | 39.47 | 39.47 | 26.72 | 26.72 | 26.72 | 26.72 | 29.246 | 29.246 | 29.246 | 29.246 | 31.718 | 31.718 | 31.718 | 31.718 | 25.082 | 25.082 | 25.082 | 25.082 | 24.928 | 24.928 | 24.928 | 24.928 | 20.892 | 20.892 | 20.892 | 17.093 | 17.093 | 17.093 | 17.093 | 12.854 | 12.854 | 12.854 | 12.854 | 69.712 | 69.712 | 69.712 | 69.712 | 45.088 | 45.088 | 45.088 | 45.088 | 35.009 | 35.009 | 35.009 | 35.009 | 38.045 | 38.045 | 38.045 | 38.045 | 39.876 | 39.876 | 39.876 | 39.876 | 42.615 | 42.615 | 42.615 | 42.615 | 45.95 | 45.95 | 45.95 | 45.95 | 51.725 | 51.725 | 51.725 | 51.725 | 13.115 | 13.115 | 13.115 | 13.115 |
EBITDA ratio
| 0.652 | -0.31 | -23.173 | -44.803 | 0.051 | 0.213 | 0.015 | -0.222 | 0.265 | -0.797 | 0.272 | -7.47 | 0.138 | -0.728 | 0.169 | 0.116 | 0.016 | 0.308 | 0.022 | 0.093 | -0.815 | 0.033 | 0.219 | 0.489 | 0.219 | 0.219 | 0.043 | 0.043 | 0.043 | 0.043 | -0.08 | -0.08 | -0.08 | -0.08 | 0.237 | 0.237 | 0.237 | 0.237 | 0.599 | 0.599 | 0.599 | 0.599 | 0.609 | 0.609 | 0.609 | 0.609 | 0.442 | 0.442 | 0.442 | 0.442 | 0.342 | 0.342 | 0.342 | 0.342 | 0.446 | 0.446 | 0.446 | 0.446 | 0.537 | 0.537 | 0.537 | 0.537 | 0.511 | 0.511 | 0.511 | 0.511 | 0.502 | 0.502 | 0.502 | 0.502 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.155 | 1.155 | 1.155 | 1.155 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.874 | 0.874 | 0.874 | 0.874 | 1 | 1 | 1 | 1 | 0.296 | 0.296 | 0.296 | 0.296 |