Flagship Investments Limited
ASX:FSI.AX
2.05 (AUD) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) AUD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 0.435 | 0.435 | 0.776 | 0.388 | 0.875 | 0.438 | 0.919 | 0.46 | 0.522 | 0.522 | 0.401 | 0.401 | 0.363 | 0.363 | 0.229 | 0.229 | 0.292 | 0.292 | 0.299 | 0.299 | 0.446 | 0.446 | 0.925 | 0.925 | 0.376 | 0.376 | 0.484 | 0.484 | 0.371 | 0.371 | 0.419 | 0.419 | 0.367 | 0.367 | 0.425 | 0.425 | 0.436 | 0.436 | 0.436 | 0.436 | 0.379 | 0.379 | 0.406 | 0.406 | 0.382 | 0.382 | 0.378 | 0.378 | 0 | 0.34 | 0.34 | 0.27 | 0 | 0.27 | 0.27 | 0.505 | 0 | 0.505 | 0.505 | -0.342 | 0 | -0.342 | -0.342 | 1.041 | 0 | 1.041 | 1.041 | 1.448 | 0 | 1.448 | 1.448 | 0.855 | 0 | 0.855 | 0.855 | -0.007 | 0 | -0.007 | -0.007 | 0.067 | 0 | 0.067 | 0.067 | 0.119 | 0 | 0.119 | 0.119 | -0.274 | 0 | -0.274 | -0.274 | 0.592 | 0 | 0.592 | 0.592 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kosten van de omzet
| 1.882 | 0 | 1.674 | 0 | 1.609 | 0 | 1.189 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1.448 | 0.435 | -0.898 | 0.388 | -0.734 | 0.438 | -0.27 | 0.46 | 0.522 | 0.522 | 0.401 | 0.401 | 0.363 | 0.363 | 0.229 | 0.229 | 0.292 | 0.292 | 0.299 | 0.299 | 0.446 | 0.446 | 0.925 | 0.925 | 0.376 | 0.376 | 0.484 | 0.484 | 0.371 | 0.371 | 0.419 | 0.419 | 0.367 | 0.367 | 0.425 | 0.425 | 0.436 | 0.436 | 0.436 | 0.436 | 0.379 | 0.379 | 0.406 | 0.406 | 0.382 | 0.382 | 0.378 | 0.378 | 0 | 0.34 | 0.34 | 0.27 | 0 | 0.27 | 0.27 | 0.505 | 0 | 0.505 | 0.505 | -0.342 | 0 | -0.342 | -0.342 | 1.041 | 0 | 1.041 | 1.041 | 1.448 | 0 | 1.448 | 1.448 | 0.855 | 0 | 0.855 | 0.855 | -0.007 | 0 | -0.007 | -0.007 | 0.067 | 0 | 0.067 | 0.067 | 0.119 | 0 | 0.119 | 0.119 | -0.274 | 0 | -0.274 | -0.274 | 0.592 | 0 | 0.592 | 0.592 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinstmarge
| -3.331 | 1 | -1.157 | 1 | -0.839 | 1 | -0.294 | 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 | 1 | 1 | 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 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 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 |
Algemene en administratieve kosten
| 1.043 | 0.941 | 0.387 | 0.387 | 0.37 | 0.37 | 0.161 | 0.161 | 0.089 | 0.089 | 0.089 | 0.089 | 1.144 | 1.144 | 0.536 | 0.536 | 0.179 | 0.179 | 0.178 | 0.178 | 0.527 | 0.527 | 0.029 | 0 | 0.43 | 0.43 | 0.177 | 0.177 | 0.156 | 0.156 | 0.047 | 0.047 | 0.142 | 0.142 | 0.179 | 0.179 | 0.063 | 0.063 | 0.026 | 0.026 | 0.388 | 0.388 | 0.2 | 0.2 | 0.436 | 0.436 | 0.186 | 0.186 | 0 | 0.036 | 0.036 | 0.036 | 0 | 0.036 | 0.036 | 0.028 | 0 | 0.028 | 0.028 | 0.02 | 0 | 0.02 | 0.02 | 0.017 | 0 | 0.017 | 0.017 | 0.02 | 0 | 0.02 | 0.02 | 0.021 | 0 | 0.021 | 0.021 | 0.023 | 0 | 0.023 | 0.023 | 0.009 | 0 | 0.009 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0.038 | 0 | 0 | 0 | 0.032 | 0.032 | 0 | 0 | 0.025 | 0.025 | 0 | 0 | 0.024 | 0.024 | 0 | 0.006 | 0.013 | 0.013 | 0.006 | 0 | 0.015 | 0.015 | 0.008 | 0 | 0.017 | 0.017 | 0.009 | 0 | 0.014 | 0.014 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.128 | 0.128 | 0.117 | 0.117 | 0.132 | 0.132 | 0.129 | 0.129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.101 | 0.941 | 0.387 | 0.387 | 0.402 | 0.402 | 0.161 | 0.161 | 0.064 | 0.064 | 0.089 | 0.089 | 1.167 | 1.167 | 0.536 | 0.536 | 0.202 | 0.202 | 0.178 | 0.178 | 0.542 | 0.542 | 0.037 | 0 | 0.447 | 0.447 | 0.177 | 0.177 | 0.169 | 0.169 | 0.047 | 0.047 | 0.142 | 0.142 | 0.179 | 0.179 | 0.063 | 0.063 | 0.026 | 0.026 | 0.516 | 0.516 | 0.317 | 0.317 | 0.567 | 0.567 | 0.315 | 0.315 | 0 | 0.036 | 0.036 | 0.036 | 0 | 0.036 | 0.036 | 0.028 | 0 | 0.028 | 0.028 | 0.02 | 0 | 0.02 | 0.02 | 0.017 | 0 | 0.017 | 0.017 | 0.02 | 0 | 0.02 | 0.02 | 0.021 | 0 | 0.021 | 0.021 | 0.023 | 0 | 0.023 | 0.023 | 0.009 | 0 | 0.009 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| -0.972 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.091 | -0.091 | -0.091 | -0.091 | 0 | 0 | -0.094 | -0.094 | 0 | 0 | -0.093 | -0.093 | 0 | 0 | -0.084 | -0.084 | 0 | 0 | -0.103 | -0.103 | -0.134 | 0 | -0.134 | -0.134 | -0.142 | 0 | -0.142 | -0.142 | -0.149 | 0 | -0.149 | -0.149 | -0.126 | 0 | -0.126 | -0.126 | -0.127 | 0 | -0.127 | -0.127 | -0.269 | 0 | -0.269 | -0.269 | -0.068 | 0 | -0.068 | -0.068 | -0.072 | 0 | -0.072 | -0.072 | -0.068 | 0 | -0.068 | -0.068 | -0.08 | 0 | -0.08 | -0.08 | -0.056 | 0 | -0.056 | -0.056 | -0.009 | 0 | -0.009 | -0.009 | -1.168 | 0 | -1.168 | -1.168 | -0.215 | 0 | -0.215 | -0.215 | 0.39 | 0 | 0.39 | 0.39 | 0.855 | 0.855 | 0.855 | 0.855 | 0.482 | 0.482 | 0.482 | 0.482 |
Bedrijfskosten
| 0.129 | 1.07 | 0.506 | 0.506 | 0.473 | 0.473 | 0.259 | 0.259 | 1.103 | 1.103 | 0.311 | 0.311 | 1.225 | 1.225 | 0.61 | 0.61 | 0.18 | 0.18 | 0.247 | 0.247 | 0.604 | 0.604 | 0.066 | 0.066 | 0.502 | 0.502 | 0.25 | 0.25 | 0.215 | 0.215 | 0.127 | 0.127 | 0.215 | 0.215 | 0.286 | 0.286 | 0.308 | 0.308 | 0.142 | 0.142 | 0.516 | 0.516 | 0.317 | 0.317 | 0.567 | 0.567 | 0.315 | 0.315 | 0 | -0.09 | -0.09 | -0.091 | 0 | -0.091 | -0.091 | -0.241 | 0 | -0.241 | -0.241 | -0.048 | 0 | -0.048 | -0.048 | -0.055 | 0 | -0.055 | -0.055 | -0.049 | 0 | -0.049 | -0.049 | -0.059 | 0 | -0.059 | -0.059 | -0.033 | 0 | -0.033 | -0.033 | 0 | 0 | 0 | 0 | -1.168 | 0 | -1.168 | -1.168 | -0.215 | 0 | -0.215 | -0.215 | 0.39 | 0 | 0.39 | 0.39 | 0.855 | 0.855 | 0.855 | 0.855 | 0.482 | 0.482 | 0.482 | 0.482 |
Bedrijfsresultaat
| 0.306 | -0.636 | -0.777 | -0.118 | -0.577 | -0.035 | -0.23 | 0.201 | 0.501 | 0.501 | 0.191 | 0.191 | -0.862 | -0.862 | -0.381 | -0.381 | 0.144 | 0.144 | 0.052 | 0.052 | -0.158 | -0.158 | 0.859 | 0.859 | -0.126 | -0.126 | 0.235 | 0.235 | 0.157 | 0.157 | 0.293 | 0.293 | 0.152 | 0.152 | 0.14 | 0.14 | 0.266 | 0.266 | 0.295 | 0.295 | -0.138 | -0.138 | 0.09 | 0.09 | -0.186 | -0.186 | 0.064 | 0.064 | 0 | 0.25 | 0.25 | 0.179 | 0 | 0.179 | 0.179 | 0.264 | 0 | 0.264 | 0.264 | -0.39 | 0 | -0.39 | -0.39 | 0.987 | 0 | 0.987 | 0.987 | 1.4 | 0 | 1.4 | 1.4 | 0.796 | 0 | 0.796 | 0.796 | -0.041 | 0 | -0.041 | -0.041 | 0.067 | 0 | 0.067 | 0.067 | -1.049 | 0 | -1.049 | -1.049 | -0.488 | 0 | -0.488 | -0.488 | 0.982 | 0 | 0.982 | 0.982 | 0.855 | 0.855 | 0.855 | 0.855 | 0.482 | 0.482 | 0.482 | 0.482 |
Bedrijfsresultaat ratio
| 0.703 | -1.463 | -1.001 | -0.303 | -0.659 | -0.08 | -0.25 | 0.436 | 0.959 | 0.959 | 0.476 | 0.476 | -2.375 | -2.375 | -1.667 | -1.667 | 0.493 | 0.493 | 0.173 | 0.173 | -0.355 | -0.355 | 0.929 | 0.929 | -0.335 | -0.335 | 0.485 | 0.485 | 0.422 | 0.422 | 0.698 | 0.698 | 0.414 | 0.414 | 0.328 | 0.328 | 0.61 | 0.61 | 0.675 | 0.675 | -0.363 | -0.363 | 0.22 | 0.22 | -0.486 | -0.486 | 0.168 | 0.168 | 0 | 0.735 | 0.735 | 0.665 | 0 | 0.665 | 0.665 | 0.523 | 0 | 0.523 | 0.523 | 1.141 | 0 | 1.141 | 1.141 | 0.948 | 0 | 0.948 | 0.948 | 0.967 | 0 | 0.967 | 0.967 | 0.931 | 0 | 0.931 | 0.931 | 5.586 | 0 | 5.586 | 5.586 | 1 | 0 | 1 | 1 | -8.836 | 0 | -8.836 | -8.836 | 1.785 | 0 | 1.785 | 1.785 | 1.659 | 0 | 1.659 | 1.659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal overige inkomsten en kosten netto
| -1.394 | -0.453 | -0.837 | -0.45 | -0.805 | -0.435 | -0.595 | -0.595 | 0.702 | 0.702 | -0.397 | -0.397 | -1.144 | 0 | -0.536 | -0.536 | -0.105 | -0.105 | 0 | -0.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0.162 | -0.073 | 0.111 | 0 | 0 | 0 | 0 | 0 | -0.107 | -0.107 | -0.138 | -0.245 | -0.116 | -0.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.015 | 0 | -0.015 | -0.015 | -0.028 | 0 | -0.028 | -0.028 | 0.422 | 0 | 0.422 | 0.422 | 0.185 | 0 | 0.185 | 0.185 | -0.419 | 0 | -0.419 | -0.419 | -0.354 | -0.354 | -0.354 | -0.354 | -0.206 | -0.206 | -0.206 | -0.206 |
Inkomen voor belasting
| -1.089 | -1.089 | -0 | -0.568 | -0 | -0.47 | -0 | -0.234 | 1.203 | 1.203 | -0.118 | -0.118 | -0.862 | -0.862 | -0.381 | -0.381 | 0.112 | 0.112 | 0.052 | 0.052 | -0.158 | -0.158 | 0.859 | 0.859 | -0.126 | -0.126 | 0.235 | 0.235 | 0.157 | 0.157 | 0.293 | 0.293 | 0.152 | 0.152 | 0.14 | 0.14 | 0.128 | 0.128 | 0.295 | 0.295 | -0.138 | -0.138 | 0.09 | 0.09 | -0.186 | -0.186 | 0.064 | 0.064 | 0 | 0.25 | 0.25 | 0.179 | 0 | 0.179 | 0.179 | 0.264 | 0 | 0.264 | 0.264 | -0.39 | 0 | -0.39 | -0.39 | 0.987 | 0 | 0.987 | 0.987 | 1.4 | 0 | 1.4 | 1.4 | 0.796 | 0 | 0.796 | 0.796 | -0.055 | 0 | -0.055 | -0.055 | 0.039 | 0 | 0.039 | 0.039 | -0.628 | 0 | -0.628 | -0.628 | -0.304 | 0 | -0.304 | -0.304 | 0.564 | 0 | 0.564 | 0.564 | 0.501 | 0.501 | 0.501 | 0.501 | 0.276 | 0.276 | 0.276 | 0.276 |
Inkomen voor belasting ratio
| -2.505 | -2.505 | -0 | -1.463 | -0 | -1.073 | -0 | -0.508 | 2.302 | 2.302 | -0.293 | -0.293 | -2.375 | -2.375 | -1.667 | -1.667 | 0.384 | 0.384 | 0.173 | 0.173 | -0.355 | -0.355 | 0.929 | 0.929 | -0.335 | -0.335 | 0.485 | 0.485 | 0.422 | 0.422 | 0.698 | 0.698 | 0.414 | 0.414 | 0.328 | 0.328 | 0.294 | 0.294 | 0.675 | 0.675 | -0.363 | -0.363 | 0.22 | 0.22 | -0.486 | -0.486 | 0.168 | 0.168 | 0 | 0.735 | 0.735 | 0.665 | 0 | 0.665 | 0.665 | 0.523 | 0 | 0.523 | 0.523 | 1.141 | 0 | 1.141 | 1.141 | 0.948 | 0 | 0.948 | 0.948 | 0.967 | 0 | 0.967 | 0.967 | 0.931 | 0 | 0.931 | 0.931 | 7.586 | 0 | 7.586 | 7.586 | 0.582 | 0 | 0.582 | 0.582 | -5.284 | 0 | -5.284 | -5.284 | 1.11 | 0 | 1.11 | 1.11 | 0.952 | 0 | 0.952 | 0.952 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| 0.339 | 0.339 | -0 | 0.179 | -0 | 0.181 | -0 | 0.119 | 0.045 | 0.045 | 0.157 | 0.157 | 0.34 | 0.34 | 0.166 | 0.166 | 0.032 | 0.032 | 0.048 | 0.048 | 0.145 | 0.145 | 0.008 | 0.008 | 0.123 | 0.123 | 0.052 | 0.052 | 0.051 | 0.051 | -0.026 | 0 | 0.024 | 0.024 | 0.104 | 0.104 | 0.072 | 0.072 | 0.022 | 0.022 | 0.138 | 0.138 | 0.074 | 0.074 | 0.152 | 0.152 | 0.072 | 0.072 | 0 | -0.01 | -0.01 | -0.039 | 0 | -0.039 | -0.039 | -0.01 | 0 | -0.01 | -0.01 | -0.226 | 0 | -0.226 | -0.226 | 0.188 | 0 | 0.188 | 0.188 | 0.35 | 0 | 0.35 | 0.35 | 0.152 | 0 | 0.152 | 0.152 | -0.055 | 0 | -0.055 | -0.055 | 0.039 | 0 | 0.039 | 0.039 | -0.628 | 0 | -0.628 | -0.628 | -0.304 | 0 | -0.304 | -0.304 | 0.564 | 0 | 0.564 | 0.564 | 0.501 | 0.501 | 0.501 | 0.501 | 0.276 | 0.276 | 0.276 | 0.276 |
Nettowinst
| -0.75 | -0.75 | 25.857 | -0.389 | 25.857 | -0.289 | 25.857 | -0.115 | 1.248 | 1.248 | 0.04 | 0.04 | -0.522 | -0.522 | -0.216 | -0.216 | 0.144 | 0.144 | 0.1 | 0.1 | -0.013 | -0.013 | 0.851 | 0.851 | -0.003 | -0.003 | 0.286 | 0.286 | 0.208 | 0.208 | 0.293 | 0.293 | 0.128 | 0.128 | 0.243 | 0.243 | 0.2 | 0.2 | 0.317 | 0.317 | -0.275 | 0.082 | 0.163 | 0.163 | -0.034 | -0.034 | 0.136 | 0.136 | 0 | 0.26 | 0.26 | 0.218 | 0 | 0.218 | 0.218 | 0.274 | 0 | 0.274 | 0.274 | -0.164 | 0 | -0.164 | -0.164 | 0.799 | 0 | 0.799 | 0.799 | 1.049 | 0 | 1.049 | 1.049 | 0.644 | 0 | 0.644 | 0.644 | 0.015 | 0 | 0.015 | 0.015 | 0 | 0 | 0 | 0 | -0.422 | 0 | -0.422 | -0.422 | -0.185 | 0 | -0.185 | -0.185 | 0.419 | 0 | 0.419 | 0.419 | 0.354 | 0.354 | 0.354 | 0.354 | 0.206 | 0.206 | 0.206 | 0.206 |
Nettowinstmarge
| -1.725 | -1.725 | 33.321 | -1.001 | 29.551 | -0.659 | 28.136 | -0.25 | 2.388 | 2.388 | 0.099 | 0.099 | -1.438 | -1.438 | -0.943 | -0.943 | 0.493 | 0.493 | 0.333 | 0.333 | -0.029 | -0.029 | 0.92 | 0.92 | -0.008 | -0.008 | 0.591 | 0.591 | 0.559 | 0.559 | 0.698 | 0.698 | 0.349 | 0.349 | 0.572 | 0.572 | 0.458 | 0.458 | 0.726 | 0.726 | -0.726 | 0.215 | 0.401 | 0.401 | -0.088 | -0.088 | 0.358 | 0.358 | 0 | 0.763 | 0.763 | 0.808 | 0 | 0.808 | 0.808 | 0.543 | 0 | 0.543 | 0.543 | 0.479 | 0 | 0.479 | 0.479 | 0.767 | 0 | 0.767 | 0.767 | 0.725 | 0 | 0.725 | 0.725 | 0.753 | 0 | 0.753 | 0.753 | -2 | 0 | -2 | -2 | 0 | 0 | 0 | 0 | -3.552 | 0 | -3.552 | -3.552 | 0.676 | 0 | 0.676 | 0.676 | 0.707 | 0 | 0.707 | 0.707 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
WPA (Winst Per Aandeel)
| -0.029 | -0.029 | 25,857,263 | -0.015 | 25,857,263 | -0.011 | 25,857,263 | -0.005 | 0.021 | 0.021 | 0.002 | 0.002 | -0.021 | -0.021 | -0.009 | -0.009 | 0.006 | 0.006 | 0.004 | 0.004 | -0.001 | -0.001 | 0.033 | 0.033 | -0 | -0 | 0.011 | 0.011 | 0.008 | 0.008 | 0.012 | 0.012 | 0.005 | 0.005 | 0.01 | 0.01 | 0.008 | 0.008 | 0.013 | 0.013 | -0.011 | 0.003 | 0.007 | 0.007 | -0.002 | -0.002 | 0.006 | 0.006 | 0 | 0.011 | 0.011 | 0.008 | 0 | 0.008 | 0.008 | 0.01 | 0 | 0.01 | 0.01 | -0.006 | 0 | -0.006 | -0.006 | 0.032 | 0 | 0.032 | 0.032 | 0.062 | 0 | 0.062 | 0.062 | 0.039 | 0 | 0.039 | 0.039 | 0.001 | 0 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | -0.031 | 0 | -0.031 | -0.031 | -0.014 | 0 | -0.014 | -0.014 | 0.041 | 0 | 0.041 | 0.041 | 0.13 | 0.13 | 0.13 | 0.13 | 0.075 | 0.075 | 0.075 | 0.075 |
Verwaterde WPA
| -0.029 | -0.029 | -0.015 | -0.015 | -0.011 | -0.011 | -0.004 | -0.005 | 0.034 | 0.034 | 0.002 | 0.002 | -0.02 | -0.02 | -0.009 | -0.009 | 0.006 | 0.006 | 0.004 | 0.004 | -0.001 | -0.001 | 0.033 | 0.033 | -0 | -0 | 0.011 | 0.011 | 0.008 | 0.008 | 0.012 | 0.012 | 0.005 | 0.005 | 0.01 | 0.01 | 0.008 | 0.008 | 0.013 | 0.013 | -0.011 | 0.003 | 0.007 | 0.007 | -0.001 | -0.001 | 0.006 | 0.006 | 0 | 0.011 | 0.011 | 0.008 | 0 | 0.008 | 0.008 | 0.01 | 0 | 0.01 | 0.01 | -0.006 | 0 | -0.006 | -0.006 | 0.032 | 0 | 0.032 | 0.032 | 0.062 | 0 | 0.062 | 0.062 | 0.039 | 0 | 0.039 | 0.039 | 0.001 | 0 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | -0.031 | 0 | -0.031 | -0.031 | -0.014 | 0 | -0.014 | -0.014 | 0.041 | 0 | 0.041 | 0.041 | 0.13 | 0.13 | 0.13 | 0.13 | 0.075 | 0.075 | 0.075 | 0.075 |
EBITDA
| 0 | 0.225 | -1.135 | -0.092 | -0.939 | -0.073 | -0.467 | -0.197 | 0 | 0 | 0.006 | 0.006 | 0 | 0.68 | 0 | 0.331 | 0 | 0.032 | 0.096 | 0.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.103 | 0.157 | 0 | 0.225 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0.006 | 0.044 | 0.044 | 0 | 0 | 0 | 0 | 0.304 | 0.304 | 0.144 | 0.144 | 0 | 0.25 | 0.25 | 0.179 | 0 | 0.179 | 0.179 | 0.264 | 0 | 0.264 | 0.264 | -0.39 | 0 | -0.39 | -0.39 | 0.987 | 0 | 0.987 | 0.987 | 1.4 | 0 | 1.4 | 1.4 | 0.796 | 0 | 0.796 | 0.796 | -0.041 | 0 | -0.041 | -0.041 | 0.067 | 0 | 0.067 | 0.067 | -1.049 | 0 | -1.049 | -1.049 | -0.488 | 0 | -0.488 | -0.488 | 0.982 | 0 | 0.982 | 0.982 | 0.855 | 0.855 | 0.855 | 0.855 | 0.482 | 0.482 | 0.482 | 0.482 |
EBITDA ratio
| 0 | 0.518 | -0.461 | -0.237 | -0.414 | -0.166 | -0.258 | -0.429 | 1.514 | 1.514 | 0.014 | 0.014 | 1.873 | 1.873 | 1.449 | 1.449 | 0.11 | 0.11 | 0.322 | 0.322 | 0.651 | 0.651 | 0.379 | 0 | 0.654 | 0.654 | 0.213 | 0.213 | 0.275 | 0.275 | 0.536 | 0 | 0 | 0.397 | 0.487 | 0.487 | 0.013 | 0.013 | 0.101 | 0.101 | 0.726 | 0.726 | 0.362 | 0.362 | 0.797 | 0.797 | 0.381 | 0.381 | 0 | 0.735 | 0.735 | 0.665 | 0 | 0.665 | 0.665 | 0.523 | 0 | 0.523 | 0.523 | 1.141 | 0 | 1.141 | 1.141 | 0.948 | 0 | 0.948 | 0.948 | 0.967 | 0 | 0.967 | 0.967 | 0.931 | 0 | 0.931 | 0.931 | 5.586 | 0 | 5.586 | 5.586 | 1 | 0 | 1 | 1 | -8.836 | 0 | -8.836 | -8.836 | 1.785 | 0 | 1.785 | 1.785 | 1.659 | 0 | 1.659 | 1.659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |