NG Energy International Corp.
TSXV:GASX.V
0.88 (CAD) • At close March 19, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) CAD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 10.202 | 10.237 | 4.642 | 2.487 | 2.815 | 2.097 | 1.766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.484 | 0.274 | 0.086 | 0.123 | 0.248 | 0.405 | 0.456 | 0.387 | 0.982 | 0.208 | 2.444 | 2.622 | 2.255 | 1.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.271 | 0.672 | 0.837 | 0.883 | 0.606 | 0.611 | 0.668 | 0.753 | 0.525 | 0.492 | 0.503 | 0.558 | 0.445 | 0.339 | 0.307 | 0.298 | 0.13 | 0.203 | 0.075 | 0.054 |
Kosten van de omzet
| 4.01 | 4.189 | 2.206 | 1.896 | 1.747 | 1.656 | 1.261 | 0.067 | 0.006 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | -0.554 | 0.113 | 0.091 | 0.367 | 0.223 | 0.199 | 0.306 | 0.452 | 0.65 | 0.084 | 1.253 | 2.034 | 1.265 | 0.462 | 0.009 | 0 | 0 | 0 | 0 | 0.013 | -0.082 | 0.024 | 0.027 | 0.031 | -0.168 | 0.02 | 0.023 | 0.125 | -0.249 | 0.085 | 0.084 | 0.08 | 0 | 0.063 | 0.056 | 0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.085 | 0.487 | 0.611 | 0.557 | 0.383 | 0.405 | 0.435 | 0.504 | 0.384 | 0.37 | 0.31 | 0.345 | 0.299 | 0.255 | 0.188 | 0.174 | -0.013 | 0.163 | 0.059 | 0.043 |
Brutowinst
| 6.192 | 6.048 | 2.437 | 0.591 | 1.068 | 0.441 | 0.506 | -0.067 | -0.006 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | 0.07 | 0.161 | -0.005 | -0.244 | 0.025 | 0.207 | 0.15 | -0.065 | 0.332 | 0.124 | 1.191 | 0.588 | 0.991 | 0.725 | -0.009 | 0 | 0 | 0 | 0 | -0.013 | 0.082 | -0.024 | -0.027 | -0.031 | 0.168 | -0.02 | -0.023 | -0.125 | 0.249 | -0.085 | -0.084 | -0.08 | 0 | -0.063 | -0.056 | -0.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.186 | 0.185 | 0.226 | 0.326 | 0.223 | 0.206 | 0.233 | 0.25 | 0.141 | 0.122 | 0.192 | 0.213 | 0.146 | 0.084 | 0.12 | 0.124 | 0.143 | 0.041 | 0.017 | 0.012 |
Brutowinstmarge
| 0.607 | 0.591 | 0.525 | 0.238 | 0.379 | 0.21 | 0.286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.145 | 0.587 | -0.06 | -1.972 | 0.1 | 0.51 | 0.329 | -0.167 | 0.338 | 0.598 | 0.487 | 0.224 | 0.439 | 0.611 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.685 | 0.275 | 0.27 | 0.369 | 0.369 | 0.337 | 0.348 | 0.331 | 0.268 | 0.248 | 0.383 | 0.382 | 0.327 | 0.249 | 0.39 | 0.415 | 1.099 | 0.201 | 0.221 | 0.213 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | -0.001 | 0.375 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | 0 | 0.002 | 0 | 0.011 | 0 | 0 | 0.048 | 0 | 0 | 0 | 0.008 | 0 | 0.018 | 0.08 | 0.09 | 0 | 1.413 | 2.056 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.064 | 3.016 | 2.856 | 1.63 | 1.46 | 1.396 | 1.214 | 2.667 | 0.867 | 1.049 | 1.614 | 1.919 | 0.783 | 0.767 | 1.841 | 0.725 | 0.784 | 0.447 | -0.407 | 1.223 | 1.772 | 0.756 | 0.877 | 1.126 | 1.696 | 1.956 | 1.817 | 8.052 | 3.101 | 0.105 | -0.098 | 0.323 | 1.34 | 1.876 | 0.546 | 0.604 | 0.577 | 0.778 | 1.203 | 0.603 | 0.961 | 1.067 | 0.819 | 0.529 | 1.141 | 1.103 | 0.844 | 1.131 | 1.152 | 1.471 | 1.424 | 1.834 | 1.258 | 1.364 | 1.397 | 1.984 | 0.829 | 6.236 | 0.044 | 0.058 | 0.026 | 0.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.468 | 0.44 | 0.468 | 0.366 | 0.552 | 0.398 | 0.371 | 0.34 | 0.486 | 0.469 | 0.395 | 0.294 | 0.427 | 0.275 | 0.265 | 0.209 | 0.27 | 0.3 | 0.311 | 0.276 |
Verkoop- en marketingkosten
| 1.808 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.013 | 0.017 | 0.023 | 0.01 | 0.008 | 0.008 | 0.016 | 0.006 | 0.012 | 0.009 | 0.005 | 0.009 | -0.005 | 0.004 | 0.023 | 0.002 | 0.007 | 0.012 | 0.011 | 0.015 |
Verkoop-, algemene en administratieve kosten
| 4.064 | 3.016 | 2.856 | 1.63 | 1.46 | 1.396 | 1.214 | 2.667 | 0.867 | 1.049 | 1.614 | 1.919 | 0.783 | 0.767 | 1.841 | 0.725 | 0.784 | 0.447 | -0.407 | 1.223 | 1.772 | 0.756 | 0.877 | 1.126 | 1.696 | 1.956 | 1.817 | 8.052 | 3.101 | 0.105 | -0.098 | 0.323 | 1.34 | 1.876 | 0.546 | 0.604 | 0.577 | 0.778 | 1.203 | 0.603 | 0.961 | 1.067 | 0.819 | 0.529 | 1.141 | 1.103 | 0.844 | 1.131 | 1.152 | 1.471 | 1.424 | 1.834 | 1.258 | 1.364 | 1.397 | 1.984 | 0.829 | 6.236 | 0.044 | 0.058 | 0.026 | 0.194 | -0.051 | 0.077 | 0.523 | 0.038 | 0.032 | 0.046 | 0.075 | 0.04 | 0.481 | 0.457 | 0.491 | 0.376 | 0.56 | 0.406 | 0.386 | 0.346 | 0.498 | 0.478 | 0.4 | 0.304 | 0.423 | 0.279 | 0.289 | 0.211 | 0.277 | 0.312 | 0.322 | 0.292 |
Overige kosten
| 1.911 | 0 | 0 | 0 | 0 | 0 | 0 | 0.059 | 0.114 | 0.051 | 0.198 | 0.001 | 0.001 | 0.001 | -0.143 | 0.148 | 0.002 | 0.002 | -0.377 | -0.229 | 5.183 | 0.092 | 2.342 | -0.046 | -0.047 | -0.097 | 0.048 | -0.538 | 0.009 | 0 | 0.013 | 0 | 0 | 0 | 0.047 | 0.008 | 0.007 | 0.008 | 0.181 | 0.006 | 0.006 | 0.006 | 0.314 | 0.006 | -0.006 | 0.006 | 9.784 | 0.063 | 0.324 | -2.35 | -0.957 | 10.806 | 5.537 | 7.273 | -0.034 | -0.194 | -0.441 | -0.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.006 | 0.005 | 0.004 | 0.004 | 0.906 | -0.3 | 0.004 | 0.003 | 1.056 | -0.358 | -0.356 | -0.337 |
Bedrijfskosten
| 5.975 | 4.193 | 4.612 | 3.161 | 2.048 | 2.407 | 1.799 | 2.727 | 0.981 | 1.1 | 1.812 | 1.921 | 0.784 | 0.768 | 1.698 | 0.874 | 0.786 | 0.449 | -0.297 | 1.325 | 2.018 | 0.933 | 1.519 | 1.156 | 3.078 | 2.598 | 3.053 | 8.829 | 3.11 | 0.105 | -0.085 | 0.323 | 1.34 | 1.876 | 0.593 | 0.612 | 0.584 | 0.786 | 1.384 | 0.609 | 0.967 | 1.073 | 1.133 | 0.535 | 1.147 | 1.109 | 10.628 | 1.194 | 1.208 | 1.517 | 0.467 | 4.118 | 1.429 | 0.076 | 1.363 | 2.027 | 0.389 | 6.131 | 0.044 | 0.058 | 0.026 | 0.194 | -0.051 | 0.077 | 0.523 | 0.038 | 0.032 | 0.046 | 0.075 | 0.04 | 0.48 | 0.462 | 0.495 | 0.381 | 0.565 | 0.411 | 0.391 | 0.351 | 0.504 | 0.484 | 0.404 | 0.308 | 1.329 | -0.021 | 0.292 | 0.214 | 1.333 | -0.047 | -0.034 | -0.045 |
Bedrijfsresultaat
| -0.476 | 1.951 | -1.904 | -2.349 | -0.836 | -1.828 | -1.188 | -2.713 | -0.936 | -1.085 | -1.985 | -1.922 | -0.786 | -0.77 | -1.628 | -0.713 | -0.791 | -0.692 | 0.322 | -1.118 | -1.868 | -0.998 | -1.187 | -1.032 | -1.857 | -2.011 | -2.062 | -8.104 | -3.11 | -0.105 | 0.098 | -0.323 | -1.34 | -1.889 | -0.511 | -0.636 | -0.611 | -0.817 | -1.216 | -0.629 | -0.99 | -1.198 | -0.884 | -0.62 | -1.231 | -1.189 | -10.628 | -1.194 | -1.208 | -1.517 | -0.467 | -4.118 | -1.429 | -0.076 | -1.363 | -2.027 | -0.389 | -6.131 | -0.044 | -0.058 | -0.026 | -0.194 | 0.051 | -0.077 | -0.523 | -0.038 | -0.032 | -0.046 | -0.075 | -0.04 | -0.294 | -0.277 | -0.27 | -0.055 | -0.342 | -0.206 | -0.158 | -0.102 | -0.364 | -0.361 | -0.212 | -0.095 | -1.183 | 0.105 | -0.172 | -0.091 | -1.19 | 0.087 | 0.05 | 0.057 |
Bedrijfsresultaat ratio
| -0.047 | 0.191 | -0.41 | -0.945 | -0.297 | -0.872 | -0.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.365 | -2.598 | -9.214 | -5.606 | 1.298 | -2.758 | -4.096 | -2.575 | -1.209 | -4.966 | -0.76 | -0.767 | -0.914 | -6.831 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.085 | -0.412 | -0.323 | -0.062 | -0.564 | -0.337 | -0.237 | -0.135 | -0.693 | -0.734 | -0.421 | -0.169 | -2.658 | 0.311 | -0.561 | -0.304 | -9.125 | 0.43 | 0.669 | 1.046 |
Totaal overige inkomsten en kosten netto
| -10.302 | -24.576 | 0.506 | 0.025 | 0.291 | -0.038 | -0.916 | -1.132 | -1.3 | 0.287 | -0.183 | -0.265 | 0.017 | -0.37 | -15.716 | -1.27 | 0.419 | -1.051 | -3.135 | -1.056 | 5.165 | 0.131 | -31.77 | -0.625 | -26.624 | -0.026 | 0.206 | -0.534 | -1.317 | 0.258 | 0.717 | 0.037 | -0.086 | -0.547 | 17.306 | -28.387 | 0.171 | -0.035 | -2.387 | 5.368 | -3.937 | -24.129 | -6.394 | 0.809 | -20.011 | 1.765 | 0.966 | 1.893 | 0.324 | -2.35 | -1.422 | 10.806 | 5.537 | 7.273 | -0.345 | -0.194 | 0 | -23.652 | 0 | 0.019 | 0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.006 | 0 | -0.063 | -0.066 | -0.003 | 0.021 | 0 | -0.055 | 0.017 | -0.077 | 0.012 | 0.016 | 0.008 | -0.089 | 0.005 | -0.002 | 0.036 | -0.294 | 0.056 | 0.049 | 0.046 |
Inkomen voor belasting
| -14.308 | -25.898 | -4.476 | -5.336 | -2.923 | -4.167 | -3.689 | -3.844 | -2.236 | -0.798 | -2.128 | -2.351 | -0.936 | -1.299 | -17.462 | -2.16 | -0.512 | -1.876 | -2.934 | -2.222 | 3.288 | -0.83 | -32.93 | -1.611 | -28.471 | -2.056 | -1.986 | -8.622 | -4.427 | 0.152 | 0.815 | -0.266 | -1.399 | -2.451 | 16.765 | -29.034 | -0.442 | -0.866 | -2.68 | 4.77 | -4.895 | -25.294 | -7.31 | 0.246 | -21.235 | 0.67 | -9.533 | 0.744 | -0.884 | -3.867 | -1.889 | 6.688 | 4.108 | 7.197 | -1.708 | -2.124 | -0.389 | -29.783 | 0 | -0.038 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.068 | -0.034 | 0 | -0.34 | -0.336 | -0.118 | -0.38 | -0.263 | -0.213 | -0.144 | -0.44 | -0.349 | -0.196 | -0.145 | -1.272 | 0.111 | -0.174 | -0.055 | -1.484 | 0.143 | 0.099 | 0.102 |
Inkomen voor belasting ratio
| -1.403 | -2.53 | -0.964 | -2.146 | -1.038 | -1.987 | -2.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.104 | -7.874 | -5.958 | -15.192 | -11.843 | -5.48 | 7.21 | -2.141 | -33.532 | -7.751 | -11.647 | -0.784 | -0.881 | -7.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.506 | -0.402 | -0.134 | -0.626 | -0.431 | -0.32 | -0.191 | -0.839 | -0.709 | -0.39 | -0.26 | -2.858 | 0.326 | -0.567 | -0.185 | -11.378 | 0.706 | 1.318 | 1.887 |
Belastingkosten
| 3.53 | 0.427 | 0.565 | -0.417 | 2.377 | 2.301 | -0.22 | 0.537 | -0.379 | 0.116 | 0.143 | 0.169 | 0.153 | 0.145 | 1.962 | 0.2 | 0.163 | 0.161 | -0.249 | -0.134 | 5.245 | 0.1 | 2.294 | -0.018 | -3.736 | -0.096 | -1.193 | -0.12 | 1.367 | 0.114 | 0.895 | -0.08 | -0.067 | 0.717 | 28.632 | -0.007 | -0.169 | 0.049 | -22.502 | -5.399 | 3.905 | 0.026 | -17.199 | -0.866 | 0.018 | 0.018 | 0.05 | 0.047 | -0.011 | -0.086 | 22.68 | -0.115 | -0.092 | -0.136 | 0.001 | -0.096 | 0.031 | -0.009 | 0.037 | 0.038 | -0.006 | 0.165 | -0.072 | 0.047 | 0.501 | 0.012 | 0.022 | 0.037 | 0 | 0 | 0.003 | 0 | 0 | 0.06 | 0.059 | 0.057 | 0.055 | 0.06 | 0.061 | 0.09 | 0.069 | 0.059 | -0.824 | 0.347 | 0.064 | 0.061 | -1.03 | 0.385 | 0.387 | 0.366 |
Nettowinst
| -14.308 | -26.324 | -5.041 | -4.919 | -2.923 | -4.167 | -3.469 | -4.382 | -1.857 | -0.914 | -2.128 | -2.351 | -0.936 | -1.299 | -19.153 | -2.16 | -0.512 | -1.876 | -2.934 | -2.222 | 3.288 | -0.83 | -32.893 | -1.621 | -24.746 | -1.975 | -0.868 | -6.632 | -4.477 | 0.039 | -0.08 | -0.206 | -1.359 | -3.15 | -11.744 | -29.034 | -0.442 | -0.866 | -2.68 | 4.77 | -4.895 | -25.294 | -7.31 | 0.246 | -21.235 | 0.67 | -9.533 | 0.744 | -0.873 | -3.781 | -1.814 | 6.803 | 4.2 | 7.333 | -1.709 | -2.124 | -0.42 | -6.122 | -0.037 | -0.038 | 0.006 | -0.165 | 0.072 | -0.047 | -0.501 | -0.012 | -0.022 | -0.037 | -0.068 | -0.034 | -0.297 | -0.34 | -0.336 | -0.118 | -0.38 | -0.263 | -0.213 | -0.144 | -0.501 | -0.439 | -0.264 | -0.145 | -0.448 | -0.237 | -0.238 | -0.116 | -0.454 | -0.241 | -0.287 | -0.264 |
Nettowinstmarge
| -1.403 | -2.571 | -1.086 | -1.978 | -1.038 | -1.987 | -1.964 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.602 | -7.874 | -5.958 | -15.192 | -11.843 | -5.48 | 7.21 | -2.141 | -33.494 | -7.801 | -10.123 | -0.753 | -0.385 | -5.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.096 | -0.506 | -0.402 | -0.134 | -0.626 | -0.431 | -0.32 | -0.191 | -0.955 | -0.892 | -0.526 | -0.26 | -1.006 | -0.698 | -0.774 | -0.389 | -3.479 | -1.188 | -3.807 | -4.87 |
WPA (Winst Per Aandeel)
| -0.064 | -0.18 | -0.039 | -0.038 | -0.023 | -0.033 | -0.028 | -0.035 | -0.015 | -0.008 | -0.018 | -0.022 | -0.009 | -0.013 | -0.2 | -0.045 | -0.014 | -0.062 | -0.098 | -0.081 | 0.14 | -0.034 | -1.36 | -0.067 | -1.02 | -0.082 | -0.036 | -0.31 | -0.031 | 0.002 | -0.041 | -0.21 | -1.37 | -3.18 | -11.85 | -29.29 | -0.45 | -0.87 | -0.27 | 7 | -4.94 | -2.55 | -7.38 | 0.25 | -2.14 | 0.68 | -9.62 | 0.083 | -0.97 | -4.19 | -2.01 | 7 | 7 | 7 | -1.91 | -2.41 | -0.67 | -21.07 | -0.13 | -0.22 | 0.033 | -0.96 | 0.42 | -0.27 | -3.17 | -0.077 | -0.15 | -0.27 | -0.51 | -0.25 | -2.27 | -7.68 | -9.79 | -3.43 | -11.06 | -7.72 | -6.27 | -4.26 | -14.82 | -16.36 | -10.6 | -6.97 | -21.48 | -11.35 | -11.4 | -5.56 | -21.77 | -12.69 | -15.1 | -12.92 |
Verwaterde WPA
| -0.064 | -0.18 | -0.039 | -0.038 | -0.023 | -0.033 | -0.028 | -0.035 | -0.015 | -0.008 | -0.018 | -0.022 | -0.009 | -0.013 | -0.2 | -0.045 | -0.014 | -0.062 | -0.097 | -0.081 | 0.14 | -0.034 | -1.36 | -0.067 | -1.02 | -0.082 | -0.036 | -0.31 | -0.031 | 0.002 | -0.04 | -0.21 | -1.37 | -3.18 | -11.85 | -29.29 | -0.45 | -0.87 | -0.27 | 7 | -4.94 | -2.55 | -7.38 | 0.25 | -2.14 | 0.68 | -9.62 | 0.083 | -0.97 | -4.19 | -2.01 | 7 | 7 | 7 | -1.87 | -2.41 | -0.64 | -21.07 | -0.13 | -0.22 | 0.033 | -0.96 | 0.42 | -0.27 | -3.17 | -0.077 | -0.15 | -0.27 | -0.51 | -0.25 | -2.25 | -7.68 | -9.79 | -3.43 | -11.06 | -7.72 | -6.27 | -4.26 | -14.82 | -16.36 | -10.6 | -6.97 | -21.48 | -11.35 | -11.4 | -5.56 | -21.77 | -12.69 | -15.1 | -12.92 |
EBITDA
| 1.904 | 4.464 | -0.485 | -0.882 | 0.546 | -0.565 | -0.243 | -2.646 | -0.93 | -1.083 | -1.8 | -1.914 | -0.799 | -0.782 | -1.737 | -0.604 | -0.674 | -0.565 | 0.059 | -1.166 | 3.5 | -0.719 | 1.325 | -0.854 | -1.293 | -1.387 | -1.388 | -8.346 | -1.784 | -0.363 | 0.812 | -0.309 | -1.3 | -1.873 | -0.414 | -0.63 | -0.755 | -0.751 | -22.74 | -5.977 | 2.97 | -1.014 | -18.026 | -1.338 | -1.11 | -0.997 | -10.38 | -1.039 | -1.152 | -1.471 | 22.333 | -4.075 | -1.388 | -0.048 | -1.348 | -2.022 | -0.385 | -6.13 | -0.044 | -0.058 | -0.026 | -0.194 | 0.051 | -0.077 | -0.523 | -0.038 | -0.032 | -0.046 | -0.075 | -0.04 | -0.295 | -0.272 | -0.265 | -0.05 | -0.337 | -0.2 | -0.153 | -0.096 | -0.358 | -0.356 | -0.207 | -0.091 | -1.177 | 0.109 | -0.169 | -0.087 | -1.183 | 0.091 | 0.055 | 0.061 |
EBITDA ratio
| 0.187 | 0.436 | -0.105 | -0.355 | 0.194 | -0.269 | -0.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.591 | -2.201 | -7.847 | -4.578 | 0.237 | -2.875 | 7.676 | -1.855 | 1.349 | -4.112 | -0.529 | -0.529 | -0.616 | -7.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.087 | -0.405 | -0.316 | -0.057 | -0.555 | -0.328 | -0.23 | -0.128 | -0.682 | -0.722 | -0.413 | -0.162 | -2.646 | 0.322 | -0.549 | -0.294 | -9.069 | 0.449 | 0.725 | 1.118 |