MEI Pharma, Inc.
NASDAQ:MEIP
2.44 (USD) • At close December 27, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
| 2025 Q1 | 2024 Q4 | 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 | 2001 Q3 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 0 | 0 | 0 | 0 | 65.297 | 1.457 | 5.894 | 32.735 | 8.73 | 11.414 | 9.694 | 18.222 | 13.387 | 10.116 | 2.418 | 9.167 | 3.834 | 25.504 | 1.244 | 1.008 | 1.157 | 1.13 | 1.249 | 2.048 | 0.488 | 0.548 | 0.433 | 0.358 | 0.283 | 0.449 | 4.505 | 17.199 | 1.096 | 0 | 0 | 0 | -0.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.071 | 0.016 | 0.016 | 0.019 | 0.026 | 0.027 | 0.029 | 0.029 | 0.096 | 0.092 | 0.149 | 0.215 | 0.218 | 0.156 | 0.171 | 0.183 | 0.135 | -0.473 | 0.101 | 0.13 | 0.122 | 0.187 | 0.071 | 0.064 | 0.067 | 0.072 | 0.075 | 0 | 0 | 0.03 | 0.036 | 0.04 | 0.04 | 0.008 |
| Kosten van de omzet
| 0 | 3.776 | 0.086 | 0.085 | 0.459 | 0.464 | 0.457 | 0.446 | 0 | 0.358 | 0 | 0 | 0 | 0 | 0.405 | 0.494 | 0.509 | 0.482 | 0.86 | 0.641 | 0.688 | 1.102 | 1.163 | 1.009 | 0.989 | 1.107 | 0.93 | 0.728 | 0.618 | 0.988 | 1.147 | 1.771 | 1.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | -3.776 | -0.086 | -0.085 | 64.838 | 0.993 | 5.437 | 32.289 | 8.73 | 11.056 | 9.694 | 18.222 | 13.387 | 10.116 | 2.013 | 8.673 | 3.325 | 25.022 | 0.384 | 0.367 | 0.469 | 0.028 | 0.086 | 1.039 | -0.501 | -0.559 | -0.497 | -0.37 | -0.335 | -0.539 | 3.358 | 15.428 | 0.002 | 0 | 0 | 0 | -0.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.071 | 0.016 | 0.016 | 0.019 | 0.026 | 0.027 | 0.029 | 0.029 | 0.096 | 0.092 | 0.149 | 0.215 | 0.218 | 0.156 | 0.171 | 0.183 | 0.135 | -0.473 | 0.101 | 0.13 | 0.122 | 0.187 | 0.071 | 0.064 | 0.067 | 0.072 | 0.075 | 0 | 0 | 0.03 | 0.036 | 0.04 | 0.04 | 0.008 |
| Brutowinstmarge
| 0 | 0 | 0 | 0 | 0.993 | 0.682 | 0.922 | 0.986 | 1 | 0.969 | 1 | 1 | 1 | 1 | 0.833 | 0.946 | 0.867 | 0.981 | 0.309 | 0.364 | 0.405 | 0.025 | 0.069 | 0.507 | -1.027 | -1.02 | -1.148 | -1.034 | -1.184 | -1.2 | 0.745 | 0.897 | 0.002 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 1 | 1 | 1 | 1 | 0.95 |
| Onderzoek- en ontwikkelingskosten
| 3.163 | 3.944 | 5.22 | 3.912 | 3.485 | 2.57 | 15.104 | 15.313 | 19.463 | 21.839 | 22.318 | 21.531 | 19.953 | 16.294 | 17.884 | 22.224 | 12.996 | 7.859 | 8.963 | 8.281 | 8.962 | 8.032 | 9.071 | 9.066 | 6.131 | 4.459 | 3.071 | 3.444 | 6.064 | 2.073 | 1.876 | 1.642 | 1.646 | 3.985 | 3.42 | 3.182 | 2.816 | 3.779 | 6.775 | 6.703 | 6.566 | 6.413 | 5.415 | 4.4 | 3.102 | 1.651 | 1.543 | 1.338 | 1.552 | 1.32 | 1.49 | 1.061 | 1.044 | 0.381 | 0.298 | 0.751 | 0.685 | 0.978 | 0.978 | 1.559 | 0.503 | 2.789 | 1.545 | 1.545 | 2.078 | 2.694 | 1.86 | 1.865 | 2.906 | 1.582 | 1.446 | 1.806 | 0.927 | 1.339 | 1.033 | 0.469 | 0.586 | 0.803 | 0.494 | 0.543 | 0.439 | 0.562 | 0.69 | 0.346 | 0.782 | 0.497 | 0.532 | 0.66 | 0.33 | 0.018 |
| Algemene en administratieve kosten
| 5.189 | 4.137 | 4.609 | 8.018 | 6.531 | 9.967 | 7.181 | 8.496 | 7.486 | 5.771 | 8.934 | 7.926 | 7.909 | 6.634 | 6.215 | 5.65 | 5.915 | 4.528 | 3.864 | 4.195 | 4.13 | 3.744 | 3.631 | 3.821 | 3.401 | 2.455 | 2.486 | 2.358 | 2.488 | 1.826 | 2.152 | 1.97 | 2.68 | -0.098 | 1.99 | 1.945 | 1.83 | 0.136 | 2.185 | 2.415 | 2.439 | 0.697 | 1.991 | 1.949 | 1.811 | 1.581 | 1.225 | 1.418 | 0.914 | 0 | 0.811 | 0.896 | 0.889 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.16 | 0.15 | 0.006 |
| Verkoop- en marketingkosten
| 0 | 0 | -0.086 | -0.085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.06 | 0.09 | 0 |
| Verkoop-, algemene en administratieve kosten
| 5.189 | 4.137 | 4.523 | 7.933 | 6.531 | 9.967 | 7.181 | 8.496 | 7.486 | 5.771 | 8.934 | 7.926 | 7.909 | 6.634 | 6.215 | 5.65 | 5.915 | 4.528 | 3.864 | 4.195 | 4.13 | 3.744 | 3.631 | 3.821 | 3.401 | 2.455 | 2.486 | 2.358 | 2.488 | 1.826 | 2.152 | 1.97 | 2.68 | -0.098 | 1.99 | 1.945 | 1.83 | 0.136 | 2.185 | 2.415 | 2.439 | 0.697 | 1.991 | 1.949 | 1.811 | 1.581 | 1.225 | 1.418 | 0.914 | 0.883 | 0.811 | 0.896 | 0.889 | 0.806 | 1.033 | 1.352 | 1.145 | 0.879 | 0.879 | 0.673 | 1.931 | 2.663 | 0.388 | 0.388 | 0.269 | 0.799 | 1.62 | 0.66 | 0.677 | 0.616 | 0.447 | 0.552 | 7.088 | -0.694 | 2.32 | 1.439 | 1.339 | 1.379 | 1.317 | 0.896 | 0.858 | 0.664 | 0.905 | 4.424 | 0.353 | 0.208 | 0.14 | 0.1 | 0.24 | 0.006 |
| Overige kosten
| 0 | 10.899 | -0.004 | -0.002 | -0.001 | -0.012 | -0.004 | -0.004 | -0.002 | 0 | 0 | 0 | 0 | 0.004 | -0.013 | 0.5 | -0.005 | 0 | 0 | 0.013 | -0.014 | 0 | 0 | 0 | 5.643 | 0 | 2.638 | 3.086 | 5.781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.841 | 0 | 0 | 0 | 0 | -1.904 | 0 | -0.674 | 0.674 | 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
| 8.352 | 7.956 | 9.743 | 11.845 | 10.016 | 12.537 | 22.285 | 23.809 | 26.949 | 27.61 | 31.252 | 29.457 | 27.862 | 22.928 | 24.099 | 27.874 | 18.911 | 12.387 | 12.827 | 12.476 | 13.092 | 11.776 | 12.702 | 12.887 | 9.532 | 6.914 | 5.557 | 5.802 | 8.552 | 3.899 | 4.028 | 3.612 | 4.326 | 5.821 | 5.41 | 5.127 | 4.646 | 5.688 | 8.96 | 9.118 | 9.005 | 8.559 | 7.406 | 6.349 | 4.913 | 3.232 | 2.768 | 2.756 | 2.466 | 2.203 | 2.301 | 1.957 | 1.933 | 1.187 | 1.331 | 2.103 | 1.83 | 0.016 | 1.857 | 2.232 | 2.434 | 5.452 | 0.029 | 1.933 | 2.347 | 4.167 | 3.48 | 2.525 | 3.583 | 2.198 | 1.893 | 2.358 | 8.015 | 0.199 | 3.353 | 1.908 | 1.925 | 2.263 | 1.811 | 1.439 | 1.297 | 1.273 | 1.616 | 4.682 | 1.114 | 0.717 | 0.633 | 0.76 | 0.57 | 0.024 |
| Bedrijfsresultaat
| -8.352 | -18.98 | -9.829 | -11.93 | 55.281 | -11.08 | -16.391 | 8.926 | 18.219 | -16.196 | -21.558 | -11.235 | -14.475 | -12.812 | -22.086 | -19.201 | -15.586 | 12.635 | -12.443 | -12.109 | -12.623 | -11.748 | -12.616 | -11.848 | -10.033 | -7.473 | -6.054 | -6.172 | -8.887 | -4.438 | -0.67 | 11.816 | -4.324 | -5.821 | -5.41 | -5.127 | -4.646 | -5.688 | -8.96 | -9.118 | -9.005 | -8.559 | -7.406 | -6.349 | -4.913 | -3.232 | -2.768 | -2.756 | -2.466 | -2.203 | -2.301 | -1.957 | -1.933 | -1.187 | -1.331 | -2.103 | -1.759 | -1.841 | -1.841 | -2.213 | -2.408 | -5.425 | -1.904 | -1.904 | -2.251 | -4.075 | -3.331 | -2.31 | -3.365 | -2.042 | -1.722 | -2.175 | -7.88 | -0.552 | -3.252 | -1.778 | -1.803 | -2.076 | -1.74 | -1.375 | -1.23 | -1.201 | -1.541 | -4.682 | -1.114 | -1.187 | -0.597 | -0.72 | -0.53 | -0.016 |
| Bedrijfsresultaat ratio
| 0 | 0 | 0 | 0 | 0.847 | -7.605 | -2.781 | 0.273 | 2.087 | -1.419 | -2.224 | -0.617 | -1.081 | -1.267 | -9.134 | -2.095 | -4.065 | 0.495 | -10.002 | -12.013 | -10.91 | -10.396 | -10.101 | -5.785 | -20.559 | -13.637 | -13.982 | -17.24 | -31.403 | -9.884 | -0.149 | 0.687 | -3.945 | 0 | 0 | 0 | 49.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.775 | -115.063 | -115.063 | -116.474 | -92.615 | -200.926 | -65.655 | -65.655 | -23.448 | -44.293 | -22.356 | -10.744 | -15.436 | -13.09 | -10.07 | -11.885 | -58.37 | 1.167 | -32.198 | -13.677 | -14.779 | -11.102 | -24.507 | -21.484 | -18.358 | -16.681 | -20.547 | 0 | 0 | -39.567 | -16.583 | -18 | -13.25 | -2.022 |
| Totaal overige inkomsten en kosten netto
| 0.345 | 0.574 | 0.702 | 0.867 | 1.093 | 1.051 | 0.953 | 1.327 | 1.595 | 0.133 | 12.833 | 5.469 | 2.595 | 7.104 | -9.227 | 7.747 | 13.494 | -31.11 | 8.114 | -8.108 | 9.629 | 14.801 | -4.739 | 23.873 | -4.508 | -11.78 | 0.106 | 0.093 | 0.1 | 0.095 | 0.068 | 0.069 | 0.055 | 0.051 | 0.039 | 0.026 | 0.027 | 0.026 | 0.03 | 0.01 | 0.012 | 0.019 | 0.019 | 0.025 | 0.018 | 0.017 | 0.015 | 0.002 | 0.003 | 0.102 | 0.032 | 0.416 | 0.322 | -0.454 | 0.019 | 0.035 | 0 | 0 | 0 | 0.023 | 11.987 | 0 | 0 | 0 | 0 | 0.674 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.021 | 0.063 | 1.114 | 0 | 0 | 0 | 0 | -0.009 |
| Inkomen voor belasting
| -8.007 | -18.406 | -9.127 | -11.063 | 56.374 | -10.029 | -15.438 | 10.253 | -16.624 | -16.063 | -8.725 | -5.766 | -11.88 | -5.708 | -31.313 | -11.454 | -2.092 | -18.475 | -4.329 | -20.217 | -2.994 | 3.053 | -17.355 | 12.025 | -14.541 | -19.253 | -5.948 | -6.079 | -8.787 | -4.343 | -0.602 | 11.885 | -4.269 | -5.77 | -5.371 | -5.101 | -4.619 | -5.662 | -8.93 | -9.108 | -8.993 | -8.54 | -7.387 | -6.324 | -4.895 | -3.215 | -2.753 | -2.754 | -2.463 | -2.101 | -2.269 | -1.541 | -1.611 | -1.641 | -1.312 | -2.068 | -1.759 | -1.841 | -1.841 | -2.213 | -2.408 | -5.425 | -1.904 | -1.904 | -2.251 | -3.401 | -3.331 | -2.31 | -3.365 | -2.042 | -1.722 | -2.175 | -7.88 | -0.552 | -3.252 | -1.778 | -1.803 | -2.076 | -1.74 | -1.375 | 0 | 0 | -1.562 | -4.619 | 0 | -1.187 | -0.597 | -0.72 | -0.53 | -0.026 |
| Inkomen voor belasting ratio
| 0 | 0 | 0 | 0 | 0.863 | -6.883 | -2.619 | 0.313 | -1.904 | -1.407 | -0.9 | -0.316 | -0.887 | -0.564 | -12.95 | -1.249 | -0.546 | -0.724 | -3.48 | -20.057 | -2.588 | 2.702 | -13.895 | 5.872 | -29.797 | -35.133 | -13.737 | -16.98 | -31.049 | -9.673 | -0.134 | 0.691 | -3.895 | 0 | 0 | 0 | 49.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.775 | -115.063 | -115.063 | -116.474 | -92.615 | -200.926 | -65.655 | -65.655 | -23.448 | -36.967 | -22.356 | -10.744 | -15.436 | -13.09 | -10.07 | -11.885 | -58.37 | 1.167 | -32.198 | -13.677 | -14.779 | -11.102 | -24.507 | -21.484 | 0 | 0 | -20.827 | 0 | 0 | -39.567 | -16.583 | -18 | -13.25 | -3.16 |
| Belastingkosten
| 0 | 0 | 0 | 0 | -1.094 | -1.063 | -0.953 | -1.813 | -1.597 | 0.206 | -25.695 | -5.469 | -2.595 | -7.092 | 9.214 | -7.247 | -13.499 | 31.112 | -8.114 | 8.121 | -9.643 | -14.801 | 4.739 | -23.873 | 0.001 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0.001 | 0 | 0.001 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0.001 | -1.278 | 0.032 | 0.009 | 0.001 | 0.001 | 0 | 0 | 0 | 0.001 | 0.001 | 0 | -1.599 | 0 | 0 | 0 | 0.001 | 0 | 0.001 | 0.001 | 0.001 | -0.001 | 0.001 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 1.23 | 1.201 | -0.021 | 0.063 | 1.114 | 0 | 0 | 0 | 0 | 0 |
| Nettowinst
| -8.007 | -18.406 | -9.13 | -11.06 | 56.37 | -10.03 | -15.44 | 10.25 | -16.624 | -16.06 | -8.73 | -12.16 | -17.51 | -8.38 | -25.62 | -8.03 | 0.71 | -19.63 | -4.33 | -20.22 | -2.994 | 3.053 | -17.355 | 12.025 | -14.542 | -19.253 | -5.948 | -6.079 | -8.788 | -4.343 | -0.602 | 11.885 | -4.27 | -5.77 | -5.371 | -5.101 | -4.62 | -5.662 | -8.93 | -9.109 | -8.993 | -8.541 | -7.387 | -6.324 | -4.896 | -3.215 | -2.753 | -2.754 | -2.464 | -2.101 | -2.269 | -1.541 | -1.612 | -1.642 | -1.312 | -2.068 | -1.759 | -1.842 | -1.842 | -2.213 | -2.408 | -5.425 | -1.904 | -1.904 | -2.252 | -3.401 | -3.332 | -2.311 | -3.366 | -2.042 | -1.723 | -2.175 | -7.88 | -0.553 | -3.252 | -1.778 | -1.803 | -2.076 | -1.74 | -1.375 | -1.23 | -1.201 | -1.541 | -4.682 | -1.114 | -1.187 | -0.597 | -0.72 | -0.53 | -0.026 |
| Nettowinstmarge
| 0 | 0 | 0 | 0 | 0.863 | -6.883 | -2.458 | 0.313 | -1.904 | -1.425 | 1.751 | -0.316 | -0.887 | -0.565 | -12.95 | -1.249 | -0.546 | -0.724 | -3.48 | -20.057 | -2.588 | 2.702 | -13.895 | 5.872 | -29.799 | -35.133 | -13.737 | -16.98 | -31.053 | -9.673 | -0.134 | 0.691 | -3.896 | 0 | 0 | 0 | 49.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.775 | -115.125 | -115.125 | -116.474 | -92.615 | -200.926 | -65.655 | -65.655 | -23.458 | -36.967 | -22.362 | -10.749 | -15.44 | -13.09 | -10.076 | -11.885 | -58.37 | 1.169 | -32.198 | -13.677 | -14.779 | -11.102 | -24.507 | -21.484 | -18.358 | -16.681 | -20.547 | 0 | 0 | -39.567 | -16.583 | -18 | -13.25 | -3.16 |
| WPA (Winst Per Aandeel)
| -1.2 | -2.76 | -1.37 | -1.66 | 8.46 | -1.51 | -2.32 | 1.54 | -2.49 | -2.44 | -1.31 | -2 | -3.2 | -1.6 | -4.6 | -1.4 | 0.2 | -4 | -0.8 | -5.2 | -0.81 | 0.86 | -4.87 | 3.38 | -4.1 | -7.18 | -3.18 | -3.25 | -4.72 | -2.34 | -0.32 | 6.39 | -2.39 | -3.35 | -3.12 | -2.96 | -2.69 | -3.3 | -5.34 | -7.72 | -8.31 | -7.91 | -6.87 | -6.3 | -5.72 | -3.82 | -3.67 | -10.1 | -14.08 | -0.6 | -18.56 | -15.57 | -20.17 | -1.32 | -21.15 | -33.78 | -28.73 | 0 | -1.5 | -36.15 | -39.33 | -4.43 | -31.1 | -31.1 | -37.58 | -2.96 | -58.07 | -40.28 | -60.6 | -1.93 | -32.62 | -41.17 | -151.01 | -0.53 | -68.54 | -37.47 | -38 | -2.19 | -36.67 | -28.98 | -25.92 | -1.27 | -32.48 | -105.3 | -25.69 | -1.37 | -13.77 | -0.83 | -0.61 | -0.23 |
| Verwaterde WPA
| -1.2 | -2.76 | -1.37 | -1.66 | 8.46 | -1.51 | -2.32 | 1.54 | -2.49 | -2.41 | -1.31 | -2.8 | -3.6 | -2.6 | -4.6 | -2.6 | -2.2 | -4 | -0.8 | -5.2 | -0.81 | -3.08 | -4.87 | -3.09 | -4.1 | -7.18 | -3.2 | -3.25 | -4.8 | -2.35 | -0.4 | 6.39 | -2.4 | -3.4 | -3.2 | -3 | -2.69 | -3.3 | -5.34 | -7.72 | -8.31 | -7.91 | -6.87 | -6.3 | -5.72 | -3.82 | -3.67 | -10.1 | -14.08 | -0.6 | -18.56 | -15.57 | -20.17 | -1.32 | -21.15 | -33.78 | -28.73 | 0 | -1.5 | -36.15 | -39.33 | -4.43 | -31.1 | -31.1 | -37.58 | -2.96 | -58.07 | -40.28 | -60.6 | -1.93 | -32.62 | -41.17 | -151.01 | -0.53 | -68.54 | -37.47 | -38 | -2.19 | -36.67 | -28.98 | -25.92 | -1.27 | -32.48 | -105.3 | -25.69 | -1.37 | -13.77 | -0.83 | -0.61 | -0.23 |
| EBITDA
| -8.352 | -7.737 | -9.743 | -11.93 | 55.281 | -9.565 | -16.391 | 8.926 | -18.12 | -16.111 | -21.558 | -17.55 | -20.028 | -12.742 | -16.323 | -15.699 | -12.713 | 12.654 | -12.413 | -12.08 | -12.592 | -11.72 | -12.592 | -11.833 | -10.02 | -7.46 | -6.041 | -6.159 | -8.873 | -4.395 | -0.657 | 11.831 | -4.31 | -5.808 | -5.395 | -5.112 | -4.631 | -5.672 | -8.943 | -9.103 | -8.989 | -8.543 | -7.396 | -6.338 | -4.9 | -3.22 | -2.754 | -2.745 | -2.458 | 4.963 | -2.298 | -1.953 | -1.211 | -1.184 | -1.308 | -2.065 | -1.759 | -1.841 | -2.213 | -1.433 | -2.408 | -5.425 | -1.904 | -1.599 | -2.251 | -4.075 | -3.331 | -2.31 | -3.365 | -2.042 | -1.722 | -2.175 | -7.88 | -0.552 | -3.252 | -1.778 | -1.803 | -2.076 | -1.74 | -1.375 | -1.23 | -1.201 | -1.541 | -4.682 | -1.114 | -1.187 | -0.597 | -0.72 | -0.53 | -0.016 |
| EBITDA ratio
| 0 | 0 | 0 | 0 | 0.848 | -7.537 | -2.765 | 0.261 | -2.204 | -1.406 | -3.541 | -0.912 | -1.269 | -1.96 | -5.27 | -2.859 | -7.496 | 1.729 | -16.194 | -3.612 | -18.895 | -23.078 | -5.918 | -17.222 | -10.365 | -13.613 | -13.952 | -17.204 | -31.353 | -9.788 | -0.146 | 0.688 | -3.932 | 0 | 0 | 0 | 49.266 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.732 | -115.063 | -115.063 | -116.474 | -92.615 | -200.926 | -65.655 | -65.655 | -23.448 | -44.293 | -22.356 | -10.744 | -15.436 | -13.09 | -10.07 | -11.885 | -58.37 | 1.167 | -32.198 | -13.677 | -14.779 | -11.102 | -24.507 | -21.484 | -18.358 | -16.681 | -20.267 | 0 | 0 | -39.567 | -16.583 | -18 | -13.25 | -2.022 |