Intevac, Inc.
NASDAQ:IVAC
3.33 (USD) • At close December 26, 2024
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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 28.505 | 14.526 | 9.631 | 12.906 | 17.915 | 10.301 | 11.542 | 11.259 | 10.75 | 9.307 | 4.445 | 15.919 | 14.793 | 13.813 | 16.241 | 28.576 | 21.565 | 28.842 | 18.84 | 35.444 | 26.299 | 22.314 | 24.827 | 31.576 | 19.466 | 26.098 | 17.974 | 24.769 | 26.726 | 30.963 | 30.388 | 28.982 | 22.559 | 14.918 | 13.664 | 16.398 | 18.418 | 20.458 | 19.885 | 19.062 | 14.757 | 14.715 | 17.015 | 20.552 | 19.115 | 16.983 | 12.982 | 17.483 | 16.834 | 31.791 | 17.315 | 18.645 | 19.321 | 27.585 | 17.423 | 36.159 | 64.627 | 68.598 | 33.142 | 34.2 | 19.155 | 12.318 | 12.308 | 16.44 | 28.56 | 32.132 | 33.175 | 16.751 | 50.604 | 72.105 | 76.374 | 95.884 | 54.829 | 59.542 | 49.62 | 52.699 | 43.507 | 30.418 | 10.605 | 10.265 | 34.871 | 17.98 | 6.499 | 12.076 | 7.616 | 4.587 | 12.015 | 11.992 | 6.737 | 8.385 | 6.67 | 23.575 | 8.414 | 9.49 | 10.005 | 9.93 | 11.036 | 9.191 | 5.892 | 7.2 | 13.8 | 10.3 | 11.7 | 11.3 | 14.7 | 35.8 | 34.2 | 37.9 | 30.4 | 33.8 | 31.1 | 28.2 | 24.6 | 20.2 | 15.1 | 14.4 | 12.1 | 11.1 | 5.4 |
| Kosten van de omzet
| 21.447 | 8.978 | 5.427 | 6.968 | 10.916 | 7.731 | 6.823 | 6.273 | 5.86 | 4.82 | 3.722 | 15.343 | 9.266 | 10.705 | 13.187 | 16.907 | 12.265 | 17.422 | 10.684 | 18.951 | 17.521 | 13.957 | 17.588 | 21.004 | 11.98 | 16.337 | 13.099 | 14.922 | 15.428 | 19.493 | 17.341 | 17.07 | 14.044 | 8.791 | 9.808 | 9.721 | 13.506 | 12.652 | 12.963 | 16.466 | 9.942 | 9.504 | 12.205 | 12.815 | 12.22 | 13.154 | 0.027 | 10.135 | 11.102 | 17.537 | 10.491 | 12.25 | 11.803 | 17.448 | 11.043 | 21.583 | 35.043 | 39.564 | 18.664 | 18.936 | 10.477 | 7.805 | 8.043 | 10.63 | 19.475 | 18.999 | 17.864 | 8.932 | 25.989 | 41.278 | 43.592 | 56.773 | 31.549 | 38.28 | 32.314 | 34.331 | 29.953 | 20.757 | 8.61 | 8.24 | 28.496 | 12.189 | 4.834 | 7.405 | 4.736 | 3.468 | 10.855 | 8.991 | 5.395 | 6.382 | 5.707 | 18.721 | 6.732 | 9.671 | 5.477 | 8.6 | 9.238 | 6.163 | 3.995 | 5.9 | 11 | 8.7 | 9.4 | 9.2 | 8.7 | 24.5 | 22 | 24.1 | 20 | 22.4 | 19.9 | 17.3 | 15.1 | 11.5 | 8.9 | 9 | 7.5 | 11.5 | 15.1 |
| Brutowinst
| 7.058 | 5.548 | 4.204 | 5.938 | 6.999 | 2.57 | 4.719 | 4.986 | 4.89 | 4.487 | 0.723 | 0.576 | 5.527 | 3.108 | 3.054 | 11.669 | 9.3 | 11.42 | 8.156 | 16.493 | 8.778 | 8.357 | 7.239 | 10.572 | 7.486 | 9.761 | 4.875 | 9.847 | 11.298 | 11.47 | 13.047 | 11.912 | 8.515 | 6.127 | 3.856 | 6.677 | 4.912 | 7.806 | 6.922 | 2.596 | 4.815 | 5.211 | 4.81 | 7.737 | 6.895 | 3.829 | 12.955 | 7.348 | 5.732 | 14.254 | 6.824 | 6.395 | 7.518 | 10.137 | 6.38 | 14.576 | 29.584 | 29.034 | 14.478 | 15.264 | 8.678 | 4.513 | 4.265 | 5.81 | 9.085 | 13.133 | 15.311 | 7.819 | 24.615 | 30.827 | 32.782 | 39.111 | 23.28 | 21.262 | 17.306 | 18.368 | 13.554 | 9.661 | 1.995 | 2.025 | 6.375 | 5.791 | 1.665 | 4.671 | 2.88 | 1.119 | 1.16 | 3.001 | 1.342 | 2.003 | 0.963 | 4.854 | 1.682 | -0.181 | 4.528 | 1.33 | 1.798 | 3.028 | 1.897 | 1.3 | 2.8 | 1.6 | 2.3 | 2.1 | 6 | 11.3 | 12.2 | 13.8 | 10.4 | 11.4 | 11.2 | 10.9 | 9.5 | 8.7 | 6.2 | 5.4 | 4.6 | -0.4 | -9.7 |
| Brutowinstmarge
| 0.248 | 0.382 | 0.437 | 0.46 | 0.391 | 0.249 | 0.409 | 0.443 | 0.455 | 0.482 | 0.163 | 0.036 | 0.374 | 0.225 | 0.188 | 0.408 | 0.431 | 0.396 | 0.433 | 0.465 | 0.334 | 0.375 | 0.292 | 0.335 | 0.385 | 0.374 | 0.271 | 0.398 | 0.423 | 0.37 | 0.429 | 0.411 | 0.377 | 0.411 | 0.282 | 0.407 | 0.267 | 0.382 | 0.348 | 0.136 | 0.326 | 0.354 | 0.283 | 0.376 | 0.361 | 0.225 | 0.998 | 0.42 | 0.341 | 0.448 | 0.394 | 0.343 | 0.389 | 0.367 | 0.366 | 0.403 | 0.458 | 0.423 | 0.437 | 0.446 | 0.453 | 0.366 | 0.347 | 0.353 | 0.318 | 0.409 | 0.462 | 0.467 | 0.486 | 0.428 | 0.429 | 0.408 | 0.425 | 0.357 | 0.349 | 0.349 | 0.312 | 0.318 | 0.188 | 0.197 | 0.183 | 0.322 | 0.256 | 0.387 | 0.378 | 0.244 | 0.097 | 0.25 | 0.199 | 0.239 | 0.144 | 0.206 | 0.2 | -0.019 | 0.453 | 0.134 | 0.163 | 0.329 | 0.322 | 0.181 | 0.203 | 0.155 | 0.197 | 0.186 | 0.408 | 0.316 | 0.357 | 0.364 | 0.342 | 0.337 | 0.36 | 0.387 | 0.386 | 0.431 | 0.411 | 0.375 | 0.38 | -0.036 | -1.796 |
| Onderzoek- en ontwikkelingskosten
| 3.967 | 3.511 | 4.369 | 3.785 | 3.72 | 3.647 | 3.973 | 3.383 | 3.311 | 2.868 | 4.16 | 2.785 | 3.743 | 3.894 | 3.625 | 3.499 | 3.603 | 3.707 | 3.284 | 3.296 | 3.596 | 3.431 | 3.986 | 3.973 | 3.737 | 4.984 | 4.167 | 4.089 | 4.535 | 4.418 | 4.682 | 3.937 | 4.067 | 4.977 | 5.176 | 4.15 | 3.956 | 2.947 | 4.608 | 3.015 | 3.986 | 4.558 | 4.273 | 4.845 | 4.25 | 5.584 | 6.358 | 6.949 | 7.336 | 8.263 | 9.213 | 8.374 | 8.612 | 8.29 | 9.012 | 7.3 | 7.063 | 7.011 | 6.544 | 5.809 | 6.84 | 7.385 | 8.03 | 8.657 | 8.62 | 8.418 | 9.388 | 8.86 | 9.437 | 9.648 | 12.192 | 9.614 | 8.571 | 6.29 | 5.561 | 3.949 | 3.897 | 3.413 | 3.125 | 2.608 | 2.831 | 3.083 | 3.058 | 3.121 | 3.173 | 3.114 | 2.629 | 2.455 | 2.285 | 2.977 | 3.129 | 3.528 | 3.845 | 3.609 | 3.496 | 2.873 | 2.726 | 2.516 | 2.461 | 3 | 3.3 | 3.8 | 4.1 | 3.6 | 2.1 | 3.4 | 3.6 | 3.3 | 3.2 | 1.9 | 2.6 | 2.6 | 2.4 | 2 | 1.4 | 0.9 | 0.7 | 2 | 2.4 |
| Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.843 | 5.308 | 4.281 | 4.063 | 4.707 | 4.375 | 5.2 | 4.869 | 4.741 | 4.016 | 4.249 | 4.562 | 5.752 | 5.525 | 5.93 | 6.471 | 5.845 | 5.609 | 5.972 | 5.913 | 5.615 | 5.854 | 5.245 | 4.814 | 4.842 | 4.703 | 5.829 | 5.65 | 5.778 | 5.713 | 6.274 | 5.102 | 4.72 | 5.115 | 4.996 | 4.723 | 4.886 | 4.75 | 5.279 | 5.15 | 4.991 | 5.853 | 5.21 | 5.42 | 5.627 | 5.235 | 5.971 | 5.87 | 6.389 | 6.669 | 6.773 | 6.511 | 6.979 | 6.508 | 6.885 | 7.243 | 7.148 | 7.558 | 6.567 | 5.349 | 5.551 | 5.394 | 5.709 | 6.411 | 7.341 | 7.413 | 7.064 | 6.056 | 7.062 | 7.839 | 7.513 | 7.241 | 5.565 | 5.004 | 5.114 | 4.799 | 3.746 | 2.741 | 3.191 | 2.816 | 2.316 | 2.223 | 2.17 | 2.161 | 2.216 | 2.146 | 1.925 | 2.23 | 1.976 | 1.836 | 1.71 | 1.648 | 1.641 | 1.787 | 1.669 | 1.445 | 1.387 | -0.002 | 1.585 | 1.6 | 1.6 | 2.1 | 1.9 | 2.4 | 2.5 | 2.9 | 3.1 | 3.1 | 2.9 | 2.8 | 2.6 | 2.3 | 2.2 | 2 | 1.9 | 1.4 | 1.1 | 2 | 2.2 |
| Overige kosten
| 0 | 0 | 1.5 | -0.168 | 0.051 | 0.024 | 0.04 | -0.185 | 0.002 | 0.011 | 0 | -0.063 | 0.004 | 0.005 | 0.019 | -0.084 | 0.003 | 0.016 | -0.008 | 0 | 0.019 | 0 | 0.796 | 6.929 | 1.411 | 2.221 | 1.665 | 9.51 | 2.346 | 0 | 2.717 | 9.805 | 2.469 | 0 | 0 | 2.531 | 1.858 | 1.135 | 2.805 | 3.647 | 1.522 | 0 | 0.578 | 2.866 | 1.126 | 1.835 | 0 | -0.487 | 4.413 | 5.106 | 0 | -3.017 | 0 | 6.439 | 3.017 | 4.991 | 1.84 | 2.38 | 2.313 | 11.976 | 2.304 | 0 | 0 | 14.408 | 5.323 | 22.052 | 5.227 | 10.498 | 4.915 | 19 | 9.411 | 20.319 | 5.831 | 3.591 | 4.015 | 0.275 | 2.252 | 1.54 | -7.52 | 2.991 | 0.3 | 0.945 | 0 | 3.481 | 0.594 | 0 | 1.178 | 4.687 | 0.496 | 0 | 0 | 0 | 8.358 | -10.39 | 2.032 | 1.545 | 1.128 | -10.973 | -0.194 | 2.403 | 1.246 | 1.22 | 1.194 | 1.3 | 1.4 | 1.4 | 1.3 | 1.5 | 1.6 | 2.3 | 2 | 1.4 | 1.1 | 1.2 | 1.2 | 0.2 | 0.2 | 0.7 | 0.9 |
| Bedrijfskosten
| 8.81 | 8.819 | 8.65 | 7.848 | 8.427 | 8.022 | 9.173 | 8.252 | 8.052 | 6.884 | 8.409 | 7.347 | 9.495 | 9.419 | 9.555 | 9.97 | 9.448 | 9.316 | 9.256 | 9.209 | 9.211 | 9.285 | 9.231 | 8.787 | 8.579 | 9.687 | 9.996 | 9.739 | 10.313 | 10.131 | 10.956 | 9.039 | 8.787 | 10.092 | 10.172 | 8.873 | 8.842 | 7.697 | 9.887 | 8.165 | 8.899 | 10.411 | 9.483 | 10.265 | 9.877 | 10.819 | 12.329 | 12.819 | 16.742 | 14.932 | 15.986 | 14.885 | 15.591 | 14.798 | 15.897 | 14.543 | 14.211 | 14.569 | 13.111 | 11.158 | 12.391 | 12.779 | 13.739 | 25.566 | 15.961 | 34.831 | 16.452 | 14.916 | 16.499 | 17.487 | 19.705 | 16.855 | 14.136 | 11.294 | 10.675 | 8.748 | 7.643 | 6.154 | 6.616 | 5.424 | 5.147 | 5.306 | 5.228 | 5.282 | 5.389 | 5.26 | 4.554 | 4.685 | 4.261 | 4.813 | 4.839 | 5.176 | 5.486 | -5.577 | 6.293 | 6.721 | 5.307 | 3.734 | 5.292 | 5.9 | 6.2 | 7.3 | 7.4 | 7.5 | 6.6 | 8.6 | 8.3 | 7.8 | 7.3 | 5.9 | 6.3 | 5.8 | 5.5 | 4.7 | 3.6 | 2.5 | 2 | 4.7 | 5.5 |
| Bedrijfsresultaat
| -1.752 | -3.271 | -4.446 | -1.91 | -1.428 | -5.452 | -3.11 | -3.266 | -3.162 | -2.397 | -7.686 | -6.771 | -3.968 | -6.311 | -6.501 | 1.699 | -0.148 | 2.104 | -1.1 | 7.284 | -0.433 | -0.928 | -1.999 | 1.932 | -1.093 | 0.065 | -5.121 | 0.15 | 1.268 | 1.339 | 2.091 | 2.883 | -0.324 | -3.807 | -6.316 | -2.302 | -3.78 | 0.283 | -2.939 | -5.3 | -4.084 | -5.246 | -4.724 | 1.175 | -2.982 | -6.99 | -9.023 | -23.89 | -11.01 | -0.678 | -6.955 | -8.49 | -8.073 | -4.661 | -9.517 | 0.033 | 15.373 | 14.465 | 1.367 | 4.106 | -3.713 | -8.266 | -9.474 | -19.756 | -6.876 | -2.698 | -1.141 | -7.097 | 8.116 | 13.34 | 13.077 | 22.256 | 9.144 | 9.968 | 6.631 | 9.62 | 5.911 | 3.507 | -4.621 | -3.399 | 1.228 | 0.485 | -3.563 | -0.611 | -2.509 | -4.141 | -3.394 | -1.684 | -2.919 | -2.81 | -3.876 | -0.322 | -3.804 | 5.396 | -1.765 | -5.391 | -3.509 | -0.706 | -3.395 | -4.6 | -3.4 | -5.7 | -5.1 | -5.4 | -0.6 | 2.7 | 3.9 | 6 | 3.1 | 5.5 | 4.9 | 5.1 | 4 | 4 | 2.6 | 2.9 | 2.6 | -1.6 | 4.4 |
| Bedrijfsresultaat ratio
| -0.061 | -0.225 | -0.462 | -0.148 | -0.08 | -0.529 | -0.269 | -0.29 | -0.294 | -0.258 | -1.729 | -0.425 | -0.268 | -0.457 | -0.4 | 0.059 | -0.007 | 0.073 | -0.058 | 0.206 | -0.016 | -0.042 | -0.081 | 0.061 | -0.056 | 0.002 | -0.285 | 0.006 | 0.047 | 0.043 | 0.069 | 0.099 | -0.014 | -0.255 | -0.462 | -0.14 | -0.205 | 0.014 | -0.148 | -0.278 | -0.277 | -0.357 | -0.278 | 0.057 | -0.156 | -0.412 | -0.695 | -1.366 | -0.654 | -0.021 | -0.402 | -0.455 | -0.418 | -0.169 | -0.546 | 0.001 | 0.238 | 0.211 | 0.041 | 0.12 | -0.194 | -0.671 | -0.77 | -1.202 | -0.241 | -0.084 | -0.034 | -0.424 | 0.16 | 0.185 | 0.171 | 0.232 | 0.167 | 0.167 | 0.134 | 0.183 | 0.136 | 0.115 | -0.436 | -0.331 | 0.035 | 0.027 | -0.548 | -0.051 | -0.329 | -0.903 | -0.282 | -0.14 | -0.433 | -0.335 | -0.581 | -0.014 | -0.452 | 0.569 | -0.176 | -0.543 | -0.318 | -0.077 | -0.576 | -0.639 | -0.246 | -0.553 | -0.436 | -0.478 | -0.041 | 0.075 | 0.114 | 0.158 | 0.102 | 0.163 | 0.158 | 0.181 | 0.163 | 0.198 | 0.172 | 0.201 | 0.215 | -0.144 | 0.815 |
| Totaal overige inkomsten en kosten netto
| 0.541 | 0.759 | 2.221 | 0.534 | 0.6 | 0.65 | 0.672 | 0.605 | 0.413 | 0.317 | -0.008 | 0.501 | 0.025 | 0.02 | -0.907 | 0 | 0.008 | 0.062 | 0.142 | 0.134 | 0.126 | 0.163 | 0.16 | 0.647 | 0.186 | 0.133 | 0.145 | 0.331 | 0.028 | 0.127 | 0.11 | 0.189 | 0.06 | 0.087 | 0.037 | 0.039 | 0.023 | -0.013 | 0.079 | 0.281 | 0.113 | 0.12 | 0.073 | 4.143 | 0.22 | 0.092 | 0.08 | -17.714 | -0.008 | 0.048 | 0.372 | 0.197 | 0.14 | 0.169 | 0.129 | 0.394 | -0.084 | 0.072 | 0.391 | 0.474 | 0.122 | 0.228 | 0.43 | 0.831 | 0.884 | 0.806 | 1.411 | 3.487 | 1.797 | 1.538 | 1.32 | 1.338 | 1.113 | 0.729 | 0.598 | 0.263 | 0.438 | 0.423 | 0.731 | 0.244 | 0.23 | 0.192 | 0.191 | 0.048 | -0.39 | -0.656 | -0.618 | 15.367 | -0.923 | -0.366 | -0.482 | -0.613 | -2.179 | -9.936 | -2.077 | 4.456 | 3.509 | 0.706 | 0.615 | -1.3 | -1.9 | -0.2 | 0.3 | -0.6 | -0.1 | -0.1 | -1.3 | -0.5 | -0.3 | 0.1 | 0.4 | 0.5 | 0.4 | -5.6 | 0.3 | 0.2 | 0.1 | 0 | -5.4 |
| Inkomen voor belasting
| -1.211 | -2.512 | -2.225 | -1.376 | -0.828 | -4.802 | -3.782 | -2.904 | -2.749 | -2.08 | -7.694 | -6.852 | -3.943 | -6.291 | -6.472 | 1.699 | -0.14 | 2.166 | -0.958 | 7.417 | -0.307 | -0.765 | -1.839 | 2.09 | -0.907 | 0.198 | -4.976 | 0.257 | 1.296 | 1.466 | 2.201 | 3.073 | -0.264 | -3.72 | -6.279 | -2.263 | -3.757 | 0.27 | -2.86 | -5.268 | -3.971 | -5.126 | -4.651 | 1.187 | -2.762 | -6.898 | -8.943 | -23.847 | -11.018 | -0.63 | -6.583 | -8.292 | -7.933 | -4.492 | -9.388 | 0.427 | 15.289 | 14.537 | 1.758 | 4.58 | -3.591 | -8.038 | -9.044 | -18.925 | -5.992 | -1.892 | 0.27 | -3.61 | 9.913 | 14.878 | 14.397 | 23.594 | 10.257 | 10.697 | 7.229 | 10.183 | 6.349 | 3.93 | -3.89 | -3.155 | 1.458 | 0.792 | -3.329 | -0.563 | -2.899 | -4.797 | -4.012 | 13.683 | -3.842 | -3.303 | -4.358 | -0.935 | -4.056 | -4.54 | -3.842 | -0.935 | -1.742 | -4.54 | -4.056 | -5.9 | -5.3 | -5.9 | -4.8 | -6 | -0.7 | 2.6 | 2.6 | 5.5 | 2.8 | 5.6 | 5.3 | 5.6 | 4.4 | -1.6 | 2.9 | 3.1 | 2.7 | -1.6 | 4.4 |
| Inkomen voor belasting ratio
| -0.042 | -0.173 | -0.231 | -0.107 | -0.046 | -0.466 | -0.328 | -0.258 | -0.256 | -0.223 | -1.731 | -0.43 | -0.267 | -0.455 | -0.398 | 0.059 | -0.006 | 0.075 | -0.051 | 0.209 | -0.012 | -0.034 | -0.074 | 0.066 | -0.047 | 0.008 | -0.277 | 0.01 | 0.048 | 0.047 | 0.072 | 0.106 | -0.012 | -0.249 | -0.46 | -0.138 | -0.204 | 0.013 | -0.144 | -0.276 | -0.269 | -0.348 | -0.273 | 0.058 | -0.144 | -0.406 | -0.689 | -1.364 | -0.655 | -0.02 | -0.38 | -0.445 | -0.411 | -0.163 | -0.539 | 0.012 | 0.237 | 0.212 | 0.053 | 0.134 | -0.187 | -0.653 | -0.735 | -1.151 | -0.21 | -0.059 | 0.008 | -0.216 | 0.196 | 0.206 | 0.189 | 0.246 | 0.187 | 0.18 | 0.146 | 0.193 | 0.146 | 0.129 | -0.367 | -0.307 | 0.042 | 0.044 | -0.512 | -0.047 | -0.381 | -1.046 | -0.334 | 1.141 | -0.57 | -0.394 | -0.653 | -0.04 | -0.482 | -0.478 | -0.384 | -0.094 | -0.158 | -0.494 | -0.688 | -0.819 | -0.384 | -0.573 | -0.41 | -0.531 | -0.048 | 0.073 | 0.076 | 0.145 | 0.092 | 0.166 | 0.17 | 0.199 | 0.179 | -0.079 | 0.192 | 0.215 | 0.223 | -0.144 | 0.815 |
| Belastingkosten
| 0.962 | 0.751 | 0.476 | 0.524 | 0.796 | 0.116 | 0.386 | 0.335 | 0.467 | 0.5 | 0.026 | 0.417 | 0.29 | -0.165 | 0.032 | 0.586 | 0.217 | 0.642 | 0.266 | 2.215 | 0.173 | 0.417 | 0.553 | -7.893 | 0.192 | 0.365 | 0.16 | 0.298 | 0.066 | 0.366 | 0.372 | 0.238 | 0.217 | -0.23 | 0.026 | 0.263 | 0.002 | 0.258 | 0.033 | 9.09 | -0.412 | -0.119 | -0.13 | -0.538 | -0.017 | -0.486 | -0.679 | 18.811 | -3.011 | 0.863 | -3.422 | -2.083 | -1.817 | -1.873 | -2.357 | -0.676 | 2.11 | 2.2 | 0.328 | 2.605 | -1.799 | -3.551 | -3.271 | -6.307 | -2.639 | -0.955 | -1.293 | -1.194 | 1.549 | 3.326 | 4.552 | 2.253 | 1.244 | 1.364 | 0.218 | 0.253 | 0.158 | 0.003 | 0.007 | 0.007 | 0.115 | 0.003 | -0.012 | 0.007 | -0.012 | -0.296 | 0.115 | -0.223 | 0.794 | -4.155 | -2.214 | 3.124 | 1.3 | -4.155 | 0.923 | 3.124 | 2.019 | 9.936 | 1.3 | -2.2 | -2 | -2.2 | -1.8 | -2.4 | -0.2 | 0.9 | 0.9 | 1.9 | 0.9 | 2 | 1.9 | 2.1 | 1.6 | 1.6 | 1 | 1.1 | 1 | 1.6 | 1.6 |
| Nettowinst
| -2.173 | -3.263 | -1.606 | -1.845 | -1.576 | -4.878 | -4.168 | -3.239 | -3.216 | -2.818 | -7.72 | -7.269 | -4.233 | -6.126 | -6.504 | 1.113 | -0.357 | 1.524 | -1.224 | 5.202 | -0.48 | -1.182 | -2.392 | 9.983 | -1.099 | -0.167 | -5.136 | -0.041 | 1.23 | 1.1 | 1.829 | 2.835 | -0.481 | -3.49 | -6.305 | -2.526 | -3.759 | 0.012 | -2.893 | -14.358 | -3.559 | -5.007 | -4.521 | 1.725 | -2.745 | -6.412 | -8.264 | -42.658 | -8.007 | -1.493 | -3.161 | -6.209 | -6.116 | -2.619 | -7.031 | 1.103 | 13.179 | 12.337 | 1.43 | 1.975 | -1.792 | -4.487 | -5.773 | -12.618 | -3.353 | -0.937 | 1.563 | -2.416 | 8.364 | 11.552 | 9.845 | 21.341 | 9.013 | 9.333 | 7.011 | 9.93 | 6.191 | 3.927 | -3.897 | -3.162 | 1.371 | 0.677 | -3.317 | -0.601 | -2.899 | -4.797 | -4.006 | 13.906 | -3.842 | 0.852 | -2.144 | -3.256 | -5.356 | -4.54 | -3.784 | -5.353 | -3.409 | -0.701 | -2.861 | -3.7 | -0.4 | -2.7 | -3 | -3.6 | -0.5 | 2.2 | 2.2 | 3.6 | 1.9 | 3.6 | 3.4 | 3.5 | 2.8 | -3.2 | 1.9 | 2 | 1.7 | 1.6 | 1.8 |
| Nettowinstmarge
| -0.076 | -0.225 | -0.167 | -0.143 | -0.088 | -0.474 | -0.361 | -0.288 | -0.299 | -0.303 | -1.737 | -0.457 | -0.286 | -0.443 | -0.4 | 0.039 | -0.017 | 0.053 | -0.065 | 0.147 | -0.018 | -0.053 | -0.096 | 0.316 | -0.056 | -0.006 | -0.286 | -0.002 | 0.046 | 0.036 | 0.06 | 0.098 | -0.021 | -0.234 | -0.461 | -0.154 | -0.204 | 0.001 | -0.145 | -0.753 | -0.241 | -0.34 | -0.266 | 0.084 | -0.144 | -0.378 | -0.637 | -2.44 | -0.476 | -0.047 | -0.183 | -0.333 | -0.317 | -0.095 | -0.404 | 0.031 | 0.204 | 0.18 | 0.043 | 0.058 | -0.094 | -0.364 | -0.469 | -0.768 | -0.117 | -0.029 | 0.047 | -0.144 | 0.165 | 0.16 | 0.129 | 0.223 | 0.164 | 0.157 | 0.141 | 0.188 | 0.142 | 0.129 | -0.367 | -0.308 | 0.039 | 0.038 | -0.51 | -0.05 | -0.381 | -1.046 | -0.333 | 1.16 | -0.57 | 0.102 | -0.321 | -0.138 | -0.637 | -0.478 | -0.378 | -0.539 | -0.309 | -0.076 | -0.486 | -0.514 | -0.029 | -0.262 | -0.256 | -0.319 | -0.034 | 0.061 | 0.064 | 0.095 | 0.063 | 0.107 | 0.109 | 0.124 | 0.114 | -0.158 | 0.126 | 0.139 | 0.14 | 0.144 | 0.333 |
| WPA (Winst Per Aandeel)
| -0.081 | -0.12 | -0.061 | -0.07 | -0.06 | -0.19 | -0.16 | -0.13 | -0.13 | -0.11 | -0.31 | -0.3 | -0.18 | -0.25 | -0.27 | 0.05 | -0.015 | 0.06 | -0.052 | 0.22 | -0.021 | -0.051 | -0.1 | 0.44 | -0.05 | -0.007 | -0.23 | -0.002 | 0.06 | 0.05 | 0.09 | 0.14 | -0.023 | -0.17 | -0.31 | -0.12 | -0.17 | 0.001 | -0.12 | -0.62 | -0.15 | -0.21 | -0.19 | 0.07 | -0.11 | -0.27 | -0.35 | -1.82 | -0.34 | -0.064 | -0.14 | -0.27 | -0.27 | -0.11 | -0.31 | -0.27 | 0.59 | 0.55 | 0.06 | 0.048 | -0.081 | -0.2 | -0.26 | -0.58 | -0.15 | -0.043 | 0.07 | -0.11 | 0.39 | 0.54 | 0.46 | -0.11 | 0.43 | 0.44 | 0.34 | 1 | 0.3 | 0.19 | -0.19 | -0.15 | 0.07 | 0.03 | -0.18 | -0.03 | -0.24 | -0.39 | -0.33 | -0.018 | -0.32 | 0.07 | -0.18 | -0.27 | -0.45 | -0.38 | -0.32 | -0.45 | -0.29 | -0.06 | -0.24 | -0.32 | -0.034 | -0.23 | -0.25 | -0.31 | -0.04 | 0.18 | 0.19 | -0.3 | 0.15 | 0.29 | 0.27 | 0.29 | 0.23 | -0.26 | 0.16 | 0.14 | 0.12 | 0.12 | 0.25 |
| Verwaterde WPA
| -0.081 | -0.12 | -0.061 | -0.07 | -0.06 | -0.19 | -0.16 | -0.13 | -0.13 | -0.11 | -0.31 | -0.3 | -0.17 | -0.25 | -0.27 | 0.05 | -0.015 | 0.06 | -0.052 | 0.22 | -0.021 | -0.051 | -0.1 | 0.44 | -0.048 | -0.007 | -0.23 | -0.002 | 0.05 | 0.05 | 0.08 | 0.13 | -0.023 | -0.17 | -0.31 | -0.12 | -0.17 | 0.001 | -0.12 | -0.62 | -0.15 | -0.21 | -0.19 | 0.07 | -0.11 | -0.27 | -0.35 | -1.82 | -0.34 | -0.064 | -0.14 | -0.27 | -0.27 | -0.11 | -0.31 | -0.27 | 0.58 | 0.54 | 0.06 | 0.048 | -0.081 | -0.2 | -0.26 | -0.57 | -0.15 | -0.043 | 0.07 | -0.11 | 0.38 | 0.52 | 0.44 | -0.11 | 0.41 | 0.42 | 0.32 | 1 | 0.29 | 0.19 | -0.19 | -0.15 | 0.07 | 0.03 | -0.18 | -0.03 | -0.24 | -0.39 | -0.33 | -0.018 | -0.32 | 0.07 | -0.18 | -0.27 | -0.45 | -0.38 | -0.32 | -0.45 | -0.29 | -0.06 | -0.24 | -0.31 | -0.034 | -0.23 | -0.25 | -0.31 | -0.04 | 0.18 | 0.18 | -0.3 | 0.15 | 0.26 | 0.26 | 0.29 | 0.22 | -0.26 | 0.15 | 0.14 | 0.12 | 0.12 | 0.25 |
| EBITDA
| -0.685 | -2.784 | -3.854 | -0.978 | -1.037 | -5.081 | -4.076 | -2.521 | -2.833 | -2.066 | -7.241 | -5.964 | -3.061 | -5.396 | -4.774 | -9.034 | 0.7 | 3.043 | -0.242 | 8.23 | 0.425 | -0.044 | -0.963 | 3.117 | -0.063 | 1.579 | -3.933 | 0.92 | 2.172 | 2.297 | 3.106 | 4.166 | 0.762 | -2.325 | -5.14 | -1.052 | -2.651 | 1.434 | -1.766 | -4.339 | -2.925 | -4.1 | -3.534 | -1.718 | -1.795 | -5.929 | -7.604 | -5.046 | -7.101 | 0.38 | -6.955 | -8.49 | -6.789 | -3.224 | -8.129 | 1.498 | 15.373 | 14.465 | 1.367 | 5.675 | -2.275 | -7.024 | -8.138 | -18.081 | -5.394 | -2.698 | -0.056 | -5.918 | 8.116 | 13.34 | 13.077 | 22.957 | 9.785 | 9.968 | 6.631 | 10.178 | 5.911 | 3.507 | -4.083 | -2.825 | 1.788 | 0.973 | -3.077 | -0.069 | -1.951 | -3.622 | -2.963 | -1.284 | -1.937 | -1.784 | -3.035 | 0.65 | -2.8 | 6.459 | -0.637 | -2.988 | -2.315 | 0.514 | -2.149 | -3.3 | -2.1 | -4.33 | -3.7 | -3.9 | 1.4 | 5 | 5.5 | 7.4 | 4.4 | 6.7 | 6 | 6 | 4.9 | 4.7 | 2.9 | 3.1 | 2.8 | 11.1 | 5.4 |
| EBITDA ratio
| -0.024 | -0.192 | -0.4 | -0.117 | -0.08 | -0.499 | -0.386 | -0.29 | -0.294 | -0.222 | -1.629 | -0.425 | -0.268 | -0.457 | -0.351 | 0.059 | -0.007 | 0.106 | -0.058 | 0.206 | -0.016 | -0.042 | -0.08 | 0.052 | -0.003 | 0.003 | -0.227 | 0.003 | 0.026 | 0.074 | 0.102 | 0.099 | -0.01 | -0.276 | -0.376 | -0.127 | -0.222 | -0.003 | -0.15 | -0.306 | -0.277 | -0.35 | -0.272 | -0.303 | -0.156 | -0.412 | -0.663 | 0.741 | -0.589 | 0.012 | -0.529 | -0.455 | -0.418 | -0.169 | -0.467 | 0.041 | 0.238 | 0.211 | 0.041 | 0.166 | -0.194 | -0.671 | -0.661 | -1.1 | -0.189 | -0.639 | -0.002 | -0.353 | 0.181 | 0.199 | 0.186 | 0.239 | 0.178 | 0.178 | 0.146 | 0.193 | 0.147 | 0.132 | -0.385 | -0.275 | 0.051 | 0.061 | -0.504 | -0.007 | -0.256 | -0.757 | -0.239 | -0.107 | -0.288 | -0.213 | -0.455 | 0.028 | -0.333 | 0.681 | -0.064 | -0.375 | -0.212 | 0.056 | -0.469 | -0.542 | 0.007 | -0.417 | -0.419 | -0.398 | 0.027 | 0.112 | 0.173 | 0.182 | 0.118 | 0.163 | 0.167 | 0.191 | 0.179 | 0.51 | 0.172 | 0.201 | 0.215 | 1 | 1 |