Hillgrove Resources Limited
ASX:HGO.AX
0.063 (AUD) • At close November 8, 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 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2013 Q4 | 2013 Q2 | 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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 40.247 | 0 | 0 | 0 | 0 | 0 | 0 | 20.383 | 38.568 | 74.969 | 93.13 | 0.087 | 0.058 | 0.056 | 0.054 | 0.059 | 0.067 | 0.072 | 0.081 | 0.059 | 0.065 | 2.905 | 0.05 | 2.905 | 2.905 | 0.794 | 0.794 | 0.794 | 0.794 | 0.359 | 0.359 | 0.359 | 0.359 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.555 | 0.555 | 0.555 | 0.555 | 0.999 | 0.999 | 0.999 | 0.999 | 1.538 | 1.538 | 1.538 | 1.538 | 0.938 | 0.938 | 0.938 | 0.938 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Kosten van de omzet
| 27.466 | 5.696 | 0.285 | 0.066 | 0.099 | 0.05 | 0.058 | 25.057 | 50.024 | 67.97 | 80.564 | 0.065 | 0.045 | 0.047 | 0.051 | 0.038 | 0.073 | 0.057 | 0.085 | 0.034 | 0.044 | 1.979 | 0.042 | 1.979 | 1.979 | 0.418 | 0.418 | 0.418 | 0.418 | 0.221 | 0.221 | 0.221 | 0.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.667 | 0.667 | 0.667 | 0.667 | 0.86 | 0.86 | 0.86 | 0.86 | 0 | 0 | 0 | 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
| 12.781 | -5.696 | -0.285 | -0.066 | -0.099 | -0.05 | -0.058 | -4.674 | -11.456 | 6.999 | 12.566 | 0.022 | 0.012 | 0.008 | 0.003 | 0.021 | -0.005 | 0.015 | -0.004 | 0.024 | 0.021 | 0.926 | 0.008 | 0.926 | 0.926 | 0.376 | 0.376 | 0.376 | 0.376 | 0.138 | 0.138 | 0.138 | 0.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.112 | -0.112 | -0.112 | -0.112 | 0.139 | 0.139 | 0.139 | 0.139 | 1.538 | 1.538 | 1.538 | 1.538 | 0.938 | 0.938 | 0.938 | 0.938 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Brutowinstmarge
| 0.318 | 0 | 0 | 0 | 0 | 0 | 0 | -0.229 | -0.297 | 0.093 | 0.135 | 0.257 | 0.216 | 0.146 | 0.062 | 0.356 | -0.075 | 0.212 | -0.055 | 0.416 | 0.326 | 0.319 | 0.16 | 0.319 | 0.319 | 0.473 | 0.473 | 0.473 | 0.473 | 0.383 | 0.383 | 0.383 | 0.383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.202 | -0.202 | -0.202 | -0.202 | 0.139 | 0.139 | 0.139 | 0.139 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
Algemene en administratieve kosten
| 3.944 | 0.003 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.002 | 0 | 0 | 0.005 | 0 | 0.004 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.002 | 1.438 | 0.002 | 1.438 | 1.438 | 1.333 | 1.333 | 1.333 | 1.333 | 1.364 | 1.364 | 1.364 | 1.364 | 0.701 | 0.701 | 0.701 | 0.701 | 0.425 | 0.425 | 0.425 | 0.425 | 0.281 | 0.281 | 0.281 | 0.281 | 0.182 | 0.182 | 0.182 | 0.182 | 0.136 | 0.136 | 0.136 | 0.136 | 0.023 | 0.023 | 0.023 | 0.023 | 0.439 | 0.439 | 0.439 | 0.439 | 1.664 | 1.664 | 1.664 | 1.664 | 0.169 | 0.169 | 0.169 | 0.169 | -0.026 | -0.026 | -0.026 | -0.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 1.304 | 5.305 | 3.372 | 1.946 | 2.555 | 2.572 | 2.798 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.004 | -2.475 | 0.133 | 0.133 | 0.133 | 0.133 | 0.062 | 0.062 | 0.062 | 0.062 | 0.089 | 0.089 | 0.089 | 0.089 | 0.098 | 0.098 | 0.098 | 0.098 | 0.072 | 0.072 | 0.072 | 0.072 | 0.058 | 0.058 | 0.058 | 0.058 | 0.024 | 0.024 | 0.024 | 0.024 | 0.019 | 0.019 | 0.019 | 0.019 | 0.158 | 0.158 | 0.158 | 0.158 | -0.118 | -0.118 | -0.118 | -0.118 | 4.558 | 4.558 | 4.558 | 4.558 | 2.284 | 2.284 | 2.284 | 2.284 | 2.225 | 2.225 | 2.225 | 2.225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 5.248 | 5.308 | 3.373 | 1.947 | 2.556 | 2.573 | 2.799 | 0.002 | 0 | 0 | 0.005 | 0 | 0.004 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0.005 | 0.005 | 0.005 | 1.571 | 0.005 | 1.571 | 1.571 | 1.395 | 1.395 | 1.395 | 1.395 | 1.453 | 1.453 | 1.453 | 1.453 | 0.799 | 0.799 | 0.799 | 0.799 | 0.496 | 0.496 | 0.496 | 0.496 | 0.338 | 0.338 | 0.338 | 0.338 | 0.207 | 0.207 | 0.207 | 0.207 | 0.155 | 0.155 | 0.155 | 0.155 | 0.181 | 0.181 | 0.181 | 0.181 | 0.322 | 0.322 | 0.322 | 0.322 | 6.222 | 6.222 | 6.222 | 6.222 | 2.453 | 2.453 | 2.453 | 2.453 | 2.199 | 2.199 | 2.199 | 2.199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.402 | -0.402 | -0.402 | -0.402 | -0.119 | -0.119 | -0.119 | -0.119 | -0.313 | -0.313 | -0.313 | -0.313 | 0.092 | 0.092 | 0.092 | 0.092 | -0.205 | -0.205 | -0.205 | -0.205 | -0.188 | -0.188 | -0.188 | -0.188 | -0.029 | -0.029 | -0.029 | -0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.793 | -0.793 | -0.793 | -0.397 | -0.397 | -0.397 | -0.397 | -0.389 | -0.389 | -0.389 | -0.389 | 0.262 | 0.262 | 0.262 | 0.262 | -0.517 | -0.517 | -0.517 | -0.517 |
Bedrijfskosten
| 5.248 | 5.308 | 3.373 | 1.947 | 2.556 | 2.573 | 2.799 | 0.004 | 0 | 0.01 | 0.014 | 0.008 | 0.012 | 0.013 | 0.008 | 0.11 | 0.081 | 0.065 | 0.001 | 0.015 | 0.02 | 1.169 | 0.025 | 1.169 | 1.169 | 1.276 | 1.276 | 1.276 | 1.276 | 1.14 | 1.14 | 1.14 | 1.14 | 0.891 | 0.891 | 0.891 | 0.891 | 0.291 | 0.291 | 0.291 | 0.291 | 0.151 | 0.151 | 0.151 | 0.151 | 0.178 | 0.178 | 0.178 | 0.178 | 0.155 | 0.155 | 0.155 | 0.155 | 0.181 | 0.181 | 0.181 | 0.181 | 0.322 | 0.322 | 0.322 | 0.322 | 6.222 | 6.222 | 6.222 | 6.222 | 2.453 | 2.453 | 2.453 | 2.453 | 2.199 | 2.199 | 2.199 | 2.199 | -0.793 | -0.793 | -0.793 | -0.397 | -0.397 | -0.397 | -0.397 | -0.389 | -0.389 | -0.389 | -0.389 | 0.262 | 0.262 | 0.262 | 0.262 | -0.517 | -0.517 | -0.517 | -0.517 |
Bedrijfsresultaat
| 7.533 | -11.004 | -3.658 | -2.013 | -2.655 | -2.623 | -2.857 | -4.674 | -11.456 | 6.999 | 12.566 | 0.014 | 0.001 | 0.002 | -0.058 | -0.022 | -0.077 | -0.035 | 0.002 | 0.007 | -0 | -2.743 | -0.014 | -2.743 | -2.743 | -5.803 | -5.803 | -5.803 | -5.803 | 23.138 | 23.138 | 23.138 | 23.138 | 5.355 | 5.355 | 5.355 | 5.355 | -1.344 | -1.344 | -1.344 | -1.344 | 2.46 | 2.46 | 2.46 | 2.46 | -0.281 | -0.281 | -0.281 | -0.281 | -0.45 | -0.45 | -0.45 | -0.45 | -0.204 | -0.204 | -0.204 | -0.204 | -0.873 | -0.873 | -0.873 | -0.873 | -23.008 | -23.008 | -23.008 | -23.008 | -3.613 | -3.613 | -3.613 | -3.613 | -2.824 | -2.824 | -2.824 | -2.824 | -0.793 | -0.793 | -0.793 | -0.397 | -0.397 | -0.397 | -0.397 | -0.389 | -0.389 | -0.389 | -0.389 | 0.262 | 0.262 | 0.262 | 0.262 | -0.517 | -0.517 | -0.517 | -0.517 |
Bedrijfsresultaat ratio
| 0.187 | 0 | 0 | 0 | 0 | 0 | 0 | -0.229 | -0.297 | 0.093 | 0.135 | 0.164 | 0.026 | 0.029 | -1.06 | -0.367 | -1.14 | -0.48 | 0.019 | 0.116 | -0.005 | -0.944 | -0.284 | -0.944 | -0.944 | -7.308 | -7.308 | -7.308 | -7.308 | 64.497 | 64.497 | 64.497 | 64.497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.575 | -1.575 | -1.575 | -1.575 | -23.025 | -23.025 | -23.025 | -23.025 | -2.349 | -2.349 | -2.349 | -2.349 | -3.01 | -3.01 | -3.01 | -3.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal overige inkomsten en kosten netto
| -12.275 | -0.787 | -0.203 | -1.313 | 0.021 | -0.005 | 0.052 | -0.258 | -2.002 | 0.117 | -0.699 | -0 | -0.001 | -0.008 | 0.052 | -0.068 | -0.009 | -0.017 | -0.006 | -0.001 | 0 | -0.35 | -0.006 | -0.35 | -0.35 | -0.024 | -0.024 | -0.024 | -0.024 | -3.697 | -3.697 | -3.697 | -3.697 | -0.481 | -0.481 | -0.481 | -0.481 | -0.289 | -0.289 | -0.289 | -0.289 | -3.097 | -3.097 | -3.097 | -3.097 | -0.014 | -0.014 | -0.014 | -0.014 | 0.225 | 0.225 | 0.225 | 0.225 | 9.448 | 9.448 | 9.448 | 9.448 | 0.323 | 0.323 | 0.323 | 0.323 | 11.263 | 11.263 | 11.263 | 11.263 | 1.666 | 1.666 | 1.666 | 1.666 | 1.402 | 1.402 | 1.402 | 1.402 | 0 | 0 | 0 | -0.012 | -0.012 | -0.012 | -0.012 | -0.002 | -0.002 | -0.002 | -0.002 | -0.647 | -0.647 | -0.647 | -0.647 | -0.01 | -0.01 | -0.01 | -0.01 |
Inkomen voor belasting
| -4.742 | -11.791 | -3.861 | -3.326 | -2.634 | -2.628 | -2.805 | -4.932 | -13.458 | 7.116 | 11.867 | 0.014 | 0 | -0.006 | -0.005 | -0.09 | -0.086 | -0.052 | -0.004 | 0.006 | 0 | -3.093 | -0.021 | -3.093 | -3.093 | -5.826 | -5.826 | -5.826 | -5.826 | 19.442 | 19.442 | 19.442 | 19.442 | 4.874 | 4.874 | 4.874 | 4.874 | -1.633 | -1.633 | -1.633 | -1.633 | -0.638 | -0.638 | -0.638 | -0.638 | -0.295 | -0.295 | -0.295 | -0.295 | -0.225 | -0.225 | -0.225 | -0.225 | 9.244 | 9.244 | 9.244 | 9.244 | -0.55 | -0.55 | -0.55 | -0.55 | -11.745 | -11.745 | -11.745 | -11.745 | -1.947 | -1.947 | -1.947 | -1.947 | -1.422 | -1.422 | -1.422 | -1.422 | -0.793 | -0.793 | -0.793 | -0.409 | -0.409 | -0.409 | -0.409 | -0.39 | -0.39 | -0.39 | -0.39 | -0.385 | -0.385 | -0.385 | -0.385 | -0.527 | -0.527 | -0.527 | -0.527 |
Inkomen voor belasting ratio
| -0.118 | 0 | 0 | 0 | 0 | 0 | 0 | -0.242 | -0.349 | 0.095 | 0.127 | 0.16 | 0.007 | -0.114 | -0.101 | -1.528 | -1.278 | -0.72 | -0.05 | 0.107 | 0.002 | -1.065 | -0.413 | -1.065 | -1.065 | -7.338 | -7.338 | -7.338 | -7.338 | 54.192 | 54.192 | 54.192 | 54.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.992 | -0.992 | -0.992 | -0.992 | -11.753 | -11.753 | -11.753 | -11.753 | -1.266 | -1.266 | -1.266 | -1.266 | -1.516 | -1.516 | -1.516 | -1.516 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingkosten
| -10.353 | 0.675 | 0 | 0.013 | 0 | 0.422 | 0 | 0 | 1.316 | 2.369 | -3.685 | 0 | 0.007 | 0.002 | 0.001 | 0.013 | 0.001 | 0.007 | 0.002 | 0.002 | 0.003 | -0.978 | 0.006 | -0.978 | -0.978 | -2.283 | -2.283 | -2.283 | -2.283 | 5.545 | 5.545 | 5.545 | 5.545 | 2.088 | 2.088 | 2.088 | 2.088 | -0.416 | -0.416 | -0.416 | -0.416 | -0.348 | -0.348 | -0.348 | -0.348 | -0.025 | -0.025 | -0.025 | -0.025 | -0.225 | -0.225 | -0.225 | -0.225 | 9.244 | 9.244 | 9.244 | 9.244 | -0.55 | -0.55 | -0.55 | -0.55 | -11.745 | -11.745 | -11.745 | -11.745 | -1.947 | -1.947 | -1.947 | -1.947 | -1.422 | -1.422 | -1.422 | -1.422 | -0.793 | -0.793 | -0.793 | -0.409 | -0.409 | -0.409 | -0.409 | -0.39 | -0.39 | -0.39 | -0.39 | -0.385 | -0.385 | -0.385 | -0.385 | -0.527 | -0.527 | -0.527 | -0.527 |
Nettowinst
| -4.742 | -12.466 | -3.861 | -3.339 | -2.634 | -3.05 | -2.805 | -4.932 | -14.774 | 4.747 | 15.552 | 0.014 | -0.006 | -0.008 | -0.007 | -0.103 | -0.085 | -0.045 | -0.003 | 0.004 | 0.003 | -2.116 | -0.015 | -2.116 | -2.116 | -3.543 | -3.543 | -3.543 | -3.543 | 13.897 | 13.897 | 13.897 | 13.897 | 2.786 | 2.786 | 2.786 | 2.786 | -1.217 | -1.217 | -1.217 | -1.217 | -0.289 | -0.289 | -0.289 | -0.289 | -0.27 | -0.27 | -0.27 | -0.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.118 | 0 | 0 | 0 | 0 | 0 | 0 | -0.242 | -0.383 | 0.063 | 0.167 | 0.16 | -0.106 | -0.143 | -0.12 | -1.746 | -1.263 | -0.623 | -0.031 | 0.069 | 0.051 | -0.728 | -0.289 | -0.728 | -0.728 | -4.463 | -4.463 | -4.463 | -4.463 | 38.736 | 38.736 | 38.736 | 38.736 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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)
| -0.002 | -0.007 | -0.002 | -0.003 | -0.002 | -0.003 | -0.003 | -0.008 | -0.025 | 0.008 | 0.026 | 0.023 | -0.017 | -0.037 | -0.033 | -0.57 | -0.45 | -0.3 | -0.018 | 0.03 | 0.026 | -0.021 | -0.14 | -0.021 | -0.021 | -0.049 | -0.049 | -0.049 | -0.049 | 0.25 | 0.25 | 0.25 | 0.25 | 0.068 | 0.068 | 0.068 | 0.068 | -0.037 | -0.037 | -0.037 | -0.037 | -0.01 | -0.01 | -0.01 | -0.01 | -0.013 | -0.013 | -0.013 | -0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.002 | -0.007 | -0.002 | -0.003 | -0.002 | -0.003 | -0.003 | -0.008 | -0.025 | 0.008 | 0.025 | 0.023 | -0.017 | -0.037 | -0.033 | -0.57 | -0.45 | -0.3 | -0.017 | 0.03 | 0.026 | -0.021 | -0.14 | -0.021 | -0.021 | -0.049 | -0.049 | -0.049 | -0.049 | 0.25 | 0.25 | 0.25 | 0.25 | 0.068 | 0.068 | 0.068 | 0.068 | -0.037 | -0.037 | -0.037 | -0.037 | -0.01 | -0.01 | -0.01 | -0.01 | -0.013 | -0.013 | -0.013 | -0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.484 | -10.298 | -3.373 | -1.947 | -2.556 | -2.573 | -2.799 | -2.762 | -6.191 | 16.655 | 21.645 | 0.022 | 0.007 | 0.009 | 0.002 | 0.019 | -0.004 | 0.013 | 0.022 | 0.019 | 0.01 | -1.455 | 0.003 | -1.455 | -1.455 | -5.696 | -5.696 | -5.696 | -5.696 | 23.231 | 23.231 | 23.231 | 23.231 | 5.404 | 5.404 | 5.404 | 5.404 | -1.321 | -1.321 | -1.321 | -1.321 | 2.48 | 2.48 | 2.48 | 2.48 | -0.266 | -0.266 | -0.266 | -0.266 | -0.443 | -0.443 | -0.443 | -0.443 | 18.488 | 18.488 | 18.488 | 18.488 | -1.09 | -1.09 | -1.09 | -1.09 | -22.318 | -22.318 | -22.318 | -22.318 | -3.009 | -3.009 | -3.009 | -3.009 | -2.605 | -2.605 | -2.605 | -2.605 | -0.793 | -0.793 | -0.793 | -0.397 | -0.397 | -0.397 | -0.397 | -0.389 | -0.389 | -0.389 | -0.389 | 0.262 | 0.262 | 0.262 | 0.262 | -0.517 | -0.517 | -0.517 | -0.517 |
EBITDA ratio
| 0.186 | 0 | 0 | 0 | 0 | 0 | 0 | -0.136 | -0.161 | 0.222 | 0.232 | 0.254 | 0.119 | 0.168 | 0.031 | 0.323 | -0.06 | 0.179 | 0.273 | 0.328 | 0.147 | -0.501 | 0.055 | -0.501 | -0.501 | -7.173 | -7.173 | -7.173 | -7.173 | 64.756 | 64.756 | 64.756 | 64.756 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.966 | -1.966 | -1.966 | -1.966 | -22.335 | -22.335 | -22.335 | -22.335 | -1.956 | -1.956 | -1.956 | -1.956 | -2.778 | -2.778 | -2.778 | -2.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |