Origin Agritech Limited
NASDAQ:SEED
2.58 (USD) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) USD.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Omzet
| 12.768 | 46.02 | 3.815 | 13.607 | 9.47 | 33.047 | 0.923 | 3.107 | 23.184 | 23.184 | 17.389 | 17.389 | 5.824 | 5.824 | 4.22 | 4.22 | 22.037 | 22.037 | 5.128 | 5.128 | 41.093 | 41.093 | 8.258 | 4.67 | 3.588 | 0 | -5.107 | 0.435 | 0 | 5.542 | 241.339 | 82.607 | 2.752 | 8.553 | 283.125 | 73.697 | 3.838 | 15.59 | 296.92 | 92.935 | 4.668 | 20.368 | 303.15 | 128.337 | 27.524 | 22.683 | 241.125 | 269.319 | 14.736 | 26.931 | 304.5 | 244.7 | 1.1 | 17.193 | 82.4 | 462.2 | 1.603 | 38.604 | 57.832 | 477.169 | 1.157 | 56.334 | -3.247 | 490.709 | 1.56 | 26.359 | 22.395 | 447.223 | 1.035 | 19.221 | 0 | 261.18 | 261.997 | 191.645 | 5.098 | 104.296 | 0 | 0 | 0 | 0 | 0 |
| Kosten van de omzet
| 10.312 | 37.168 | 3.47 | 12.379 | 7.351 | 25.652 | 0.442 | 1.488 | 16.706 | 16.706 | 13.142 | 13.142 | 3.664 | 3.664 | 9.03 | 9.03 | 15.471 | 15.471 | 21.049 | 21.049 | 31.587 | 31.587 | 5.703 | 1.345 | 4.358 | 0 | 6.866 | 9.756 | 0 | 2.89 | 177.296 | 68.794 | 8.308 | 4.855 | 187.366 | 63.384 | 5.501 | 7.788 | 212.127 | 71.686 | 7.018 | 10.317 | 192.006 | 91.465 | 20.801 | 10.81 | 138.939 | 215.102 | 17.684 | 16.058 | 196 | 158.9 | 8.1 | 8.581 | 56.7 | 271.3 | 7.546 | 18.025 | 21.768 | 325.611 | 4.528 | 40.935 | 31.979 | 346.616 | 4.857 | 23.023 | 116.611 | 333.588 | 1.899 | 11.057 | 0 | 181.169 | 0 | 118.977 | 0 | 64.983 | 0 | 0 | 0 | 0 | 0 |
| Brutowinst
| 2.456 | 8.853 | 0.344 | 1.229 | 2.119 | 7.395 | 0.481 | 1.619 | 6.478 | 6.478 | 4.247 | 4.247 | 2.161 | 2.161 | -4.81 | -4.81 | 6.567 | 6.567 | -15.921 | -15.921 | 9.506 | 9.506 | 2.555 | 3.325 | -0.77 | 0 | -11.973 | -9.321 | 0 | 2.652 | 64.043 | 13.813 | -5.556 | 3.698 | 95.759 | 10.313 | -1.663 | 7.802 | 84.793 | 21.249 | -2.35 | 10.051 | 111.144 | 36.872 | 6.723 | 11.873 | 102.186 | 54.217 | -2.948 | 10.873 | 108.5 | 85.8 | -7 | 8.612 | 25.7 | 190.9 | -5.943 | 20.579 | 36.064 | 151.558 | -3.371 | 15.399 | -35.227 | 144.093 | -3.297 | 3.336 | -94.217 | 113.634 | -0.865 | 8.164 | 0 | 80.011 | 261.997 | 72.668 | 5.098 | 39.313 | 0 | 0 | 0 | 0 | 0 |
| Brutowinstmarge
| 0.192 | 0.192 | 0.09 | 0.09 | 0.224 | 0.224 | 0.521 | 0.521 | 0.279 | 0.279 | 0.244 | 0.244 | 0.371 | 0.371 | -1.14 | -1.14 | 0.298 | 0.298 | -3.105 | -3.105 | 0.231 | 0.231 | 0.309 | 0.712 | -0.215 | 0 | 2.344 | -21.426 | 0 | 0.479 | 0.265 | 0.167 | -2.019 | 0.432 | 0.338 | 0.14 | -0.433 | 0.5 | 0.286 | 0.229 | -0.503 | 0.493 | 0.367 | 0.287 | 0.244 | 0.523 | 0.424 | 0.201 | -0.2 | 0.404 | 0.356 | 0.351 | -6.364 | 0.501 | 0.312 | 0.413 | -3.707 | 0.533 | 0.624 | 0.318 | -2.914 | 0.273 | 10.848 | 0.294 | -2.113 | 0.127 | -4.207 | 0.254 | -0.836 | 0.425 | 0 | 0.306 | 1 | 0.379 | 1 | 0.377 | 0 | 0 | 0 | 0 | 0 |
| Onderzoek- en ontwikkelingskosten
| 0.447 | 1.61 | 0.646 | 2.303 | 0.407 | 1.421 | 0.493 | 1.659 | 2.059 | 2.059 | 8.025 | 4.975 | 2.515 | 2.515 | 4.83 | 0.171 | 2.229 | 2.229 | 3.101 | 3.101 | 3.533 | 3.533 | 7.001 | 7.001 | 6.566 | 6.566 | 10.324 | 10.74 | 8.473 | 9.146 | 16.26 | 8.588 | 8.752 | 10.432 | 19.294 | 8.804 | 8.868 | 11.775 | 12.553 | 8.778 | 8.861 | 10.185 | 12.735 | 10.028 | 9.338 | 10.061 | 14.132 | 8.206 | 7.567 | 7.724 | 7.2 | 15.5 | 9.8 | 12.264 | 12.2 | 10.6 | 7.49 | 8.075 | 12.163 | 6.275 | 6.219 | 8.816 | 0.396 | 9.832 | 5.371 | 9.62 | 7.539 | 11.375 | 5.536 | 4.179 | 0 | 4.334 | 0 | -5.288 | 2.444 | 1.805 | 0 | 0 | 0 | 0 | 0 |
| Algemene en administratieve kosten
| 3.352 | 3.352 | 2.984 | 2.984 | 4.13 | 4.13 | 3.846 | 3.846 | 3.315 | 3.315 | 34.279 | 34.279 | 2.379 | 2.379 | 26.874 | 26.874 | 2.161 | 2.161 | 9.374 | 9.374 | 4.241 | 4.241 | 8.61 | 1.978 | 10.78 | 10.78 | 1.52 | 7.636 | 17.27 | 9.669 | 28.497 | 14.087 | 9.948 | 9.627 | 12.884 | 9.748 | 9.19 | 8.862 | 14.512 | 10.561 | 10.808 | 10.547 | 26.745 | 13.558 | 13.262 | 12.588 | 26.922 | 12.86 | 17.959 | 19.844 | 51.4 | 36.3 | 24.5 | 20.763 | 49.2 | 27 | 14.826 | 20.405 | 17.252 | 14.251 | 15.424 | 17.906 | 19.063 | 19.063 | 16.854 | 23.383 | 28.983 | 0 | 0 | 0 | 0 | 0 | 0 | 18.948 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Verkoop- en marketingkosten
| 1.76 | 1.76 | 2.244 | 2.244 | 1.936 | 1.936 | 1.909 | 1.909 | 1.759 | 1.759 | 1.62 | 1.62 | 1.162 | 1.162 | 1.551 | 1.551 | 0.859 | 0.859 | 0.759 | 0.759 | 1.26 | 1.26 | 0.569 | 0.158 | 0 | 0 | 17.849 | 0 | 6.624 | 11.225 | 9.927 | 8.33 | 8.388 | 11.434 | 12.816 | 6.771 | 6.217 | 14.183 | 15.065 | 10.549 | 17.089 | 16.269 | 16.234 | 13.475 | 8.849 | 16.817 | 17.613 | 10.301 | 10.34 | 18.183 | -67.474 | 0.1 | -2.3 | 10.643 | -71.801 | -15.6 | 9.098 | 10.476 | 20.688 | 12.08 | 9.642 | 13.238 | -16.819 | 16.819 | 11.615 | 14.007 | -27.037 | 0 | 0 | 0 | 0 | 0 | 0 | -13.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Verkoop-, algemene en administratieve kosten
| 1.418 | 5.112 | 1.466 | 5.228 | 1.738 | 6.066 | 1.709 | 5.755 | 5.074 | 5.074 | 35.899 | 35.899 | 3.541 | 3.541 | 28.425 | 28.425 | 3.02 | 3.02 | 10.133 | 10.133 | 5.501 | 5.501 | 9.179 | 1.821 | 10.78 | 10.78 | 16.33 | 7.636 | 23.894 | 20.894 | 38.424 | 22.417 | 18.336 | 21.061 | 25.7 | 16.519 | 15.407 | 23.045 | 29.577 | 21.11 | 27.897 | 26.816 | 42.979 | 27.033 | 22.111 | 29.405 | 44.535 | 23.161 | 28.299 | 38.027 | 53.1 | 36.4 | 22.2 | 31.406 | 55.8 | 11.4 | 23.924 | 30.881 | 37.94 | 26.331 | 25.066 | 31.144 | 27.724 | 35.882 | 28.469 | 37.39 | 42.81 | 50.731 | 25.208 | 32.687 | 0 | 29.567 | 0 | 49.515 | 9.864 | 14.752 | 2.017 | 2.396 | 2.084 | 2.249 | 0.177 |
| Overige 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 | 2.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.612 | 0 | 0 | 0 | 4.982 | 0 | 0 | 0 | 15.172 | 0 | 0 | 0 | 2.869 | 0 | 0 | 0 | 4.648 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.865 | 5.976 | 2.111 | 27.999 | 2.145 | 4.717 | 2.201 | 1.559 | 4.387 | 4.387 | 61.117 | 61.117 | 4.462 | 4.462 | 46.353 | 46.521 | 3.63 | 3.63 | 15.918 | 15.918 | 7.901 | 7.901 | 63.476 | 56.119 | 8.147 | 8.147 | 7.945 | 30.311 | 31.33 | 26.035 | 57.593 | 28.95 | 24.86 | 25.903 | 42.065 | 18.731 | 19.808 | 30.267 | 39.557 | 27.516 | 36.752 | 34.397 | 55.645 | 28.433 | 30.271 | 34.099 | 57.684 | 30.159 | 35.326 | 44.63 | 60.3 | 51.9 | 32 | 39.022 | 68 | 22 | 31.414 | 38.956 | 50.103 | 32.606 | 31.285 | 39.96 | 27.434 | 45.714 | 33.84 | 47.01 | 50.349 | 62.105 | 30.744 | 36.867 | 0 | 33.893 | 0 | 54.189 | 12.308 | 16.548 | 2.017 | 11.415 | 2.084 | 2.249 | 0.177 |
| Bedrijfsresultaat
| 0.591 | 2.131 | -1.767 | -6.303 | -0.026 | -0.091 | -1.721 | -5.794 | -0.654 | -0.654 | -30.127 | -30.127 | -3.896 | -3.896 | -36.301 | -33.065 | 2.937 | 2.937 | -30.288 | -30.288 | 1.606 | 1.606 | -20.48 | -8.198 | -8.147 | -8.147 | -6.818 | -26.532 | -31.33 | -23.383 | 6.45 | -15.137 | -30.416 | -22.205 | 53.694 | -8.418 | -21.471 | -22.465 | 45.236 | -6.267 | -39.102 | -24.346 | 55.499 | 8.438 | -23.548 | -22.226 | 44.502 | 24.058 | -38.274 | -33.757 | 48.2 | 33.9 | -39 | -30.41 | -42.3 | 168.9 | -37.357 | -18.377 | -14.039 | 118.952 | -34.656 | -24.561 | -62.661 | 98.379 | -37.137 | -43.674 | -144.566 | 51.529 | -31.609 | -28.703 | 0 | 46.118 | 261.997 | 23.978 | -7.21 | 22.765 | -2.017 | -11.415 | -2.084 | -2.249 | -0.177 |
| Bedrijfsresultaat ratio
| 0.046 | 0.046 | -0.463 | -0.463 | -0.003 | -0.003 | -1.865 | -1.865 | -0.028 | -0.028 | -1.733 | -1.733 | -0.669 | -0.669 | -8.603 | -7.836 | 0.133 | 0.133 | -5.907 | -5.907 | 0.039 | 0.039 | -2.48 | -1.756 | -2.271 | 0 | 1.335 | -60.992 | 0 | -4.219 | 0.027 | -0.183 | -11.052 | -2.596 | 0.19 | -0.114 | -5.594 | -1.441 | 0.152 | -0.067 | -8.377 | -1.195 | 0.183 | 0.066 | -0.856 | -0.98 | 0.185 | 0.089 | -2.597 | -1.253 | 0.158 | 0.139 | -35.455 | -1.769 | -0.513 | 0.365 | -23.304 | -0.476 | -0.243 | 0.249 | -29.953 | -0.436 | 19.297 | 0.2 | -23.806 | -1.657 | -6.455 | 0.115 | -30.552 | -1.493 | 0 | 0.177 | 1 | 0.125 | -1.414 | 0.218 | 0 | 0 | 0 | 0 | 0 |
| Totaal overige inkomsten en kosten netto
| 0.147 | 0.532 | 9.82 | 35.03 | 0.796 | 2.779 | 1.458 | 4.911 | 2.693 | 2.693 | -31.033 | -31.033 | 1.603 | 1.603 | -16.762 | -19.998 | -1.083 | -1.083 | -2.721 | -2.721 | -1.169 | -1.169 | -49.773 | -53.927 | -2.06 | -2.06 | -13.69 | -15.214 | 1.037 | 4.005 | -2.909 | 2.055 | 2.228 | 5.59 | 2.929 | 6.592 | 4.467 | 4.553 | -1.456 | -2.945 | -0.217 | -0.279 | 6 | -0.649 | -0.34 | 0.15 | 0.279 | 0.721 | 2.366 | 0.664 | -15.9 | 2.8 | -0.6 | 2.022 | 9.7 | -2.6 | 0.492 | 1.418 | 1.665 | 3.967 | -50.756 | 3.983 | 3.29 | 0.743 | 6.063 | 19.794 | 0.934 | 16.986 | -0.324 | -4.468 | 0 | 8.515 | 0 | -5.113 | -0.469 | 0.43 | 0 | 0 | 0 | 0 | 0 |
| Inkomen voor belasting
| 0.739 | 2.663 | 8.053 | 28.728 | 0.77 | 2.688 | -0.262 | -0.884 | 2.039 | 2.039 | -61.159 | -61.159 | -2.293 | -2.293 | -53.063 | -53.063 | 1.854 | 1.854 | -33.008 | -33.008 | 0.437 | 0.437 | -70.253 | -62.125 | -10.207 | -10.207 | -20.508 | -41.746 | -33.408 | -26.18 | 3.723 | -18.514 | -33.818 | -26.788 | 49.974 | -13.02 | -26.46 | -27.013 | 38.688 | -14.425 | -44.242 | -28.544 | 58.455 | 4.043 | -25.045 | -23.679 | 45.357 | 23.975 | -36.848 | -33.407 | 32.3 | 36.7 | -39.6 | -28.429 | -32.6 | 166.3 | -39.48 | -18.571 | -13.847 | 120.583 | -92.128 | -24.801 | -67.049 | 89.69 | -39.965 | -30.931 | -147.969 | 66.356 | -34.358 | -35.089 | 0 | 56.712 | 0 | 36.621 | -7.42 | 22.541 | 0 | 0 | 0 | 0 | 0 |
| Inkomen voor belasting ratio
| 0.058 | 0.058 | 2.111 | 2.111 | 0.081 | 0.081 | -0.284 | -0.284 | 0.088 | 0.088 | -3.517 | -3.517 | -0.394 | -0.394 | -12.576 | -12.576 | 0.084 | 0.084 | -6.437 | -6.437 | 0.011 | 0.011 | -8.508 | -13.304 | -2.845 | 0 | 4.016 | -95.967 | 0 | -4.724 | 0.015 | -0.224 | -12.289 | -3.132 | 0.177 | -0.177 | -6.894 | -1.733 | 0.13 | -0.155 | -9.478 | -1.401 | 0.193 | 0.032 | -0.91 | -1.044 | 0.188 | 0.089 | -2.501 | -1.24 | 0.106 | 0.15 | -36 | -1.654 | -0.396 | 0.36 | -24.629 | -0.481 | -0.239 | 0.253 | -79.627 | -0.44 | 20.648 | 0.183 | -25.619 | -1.173 | -6.607 | 0.148 | -33.209 | -1.826 | 0 | 0.217 | 0 | 0.191 | -1.456 | 0.216 | 0 | 0 | 0 | 0 | 0 |
| Belastingkosten
| 0.005 | 0.02 | 0.001 | 0.004 | 0.022 | 0.078 | -0.002 | 0.007 | 1.399 | 1.399 | 0.089 | 0.089 | -0.29 | -0.29 | 0.213 | 0.213 | 4.396 | 2.198 | 0.255 | 0.255 | -0.343 | -0.172 | -4.053 | 2.038 | -3.202 | -1.601 | 1.282 | -11.743 | -1.846 | 1.282 | -0.036 | 0.013 | 0.045 | 1.414 | 0.037 | 0.024 | 0.031 | 1.203 | -39.06 | 0.677 | 5.02 | 6.403 | 1.817 | 0.972 | 1.456 | 0.217 | 1.457 | 0.031 | 0.222 | 0.152 | 16 | 5.5 | -4.5 | -3.283 | -15.2 | 35.2 | -8.498 | -2.179 | -5.725 | 27.563 | -7.969 | -2.137 | -4.564 | 14.698 | -7.3 | -7.432 | -5.752 | 12.34 | -2.447 | -4.335 | 0 | 0.088 | -54.275 | -20.3 | -0.243 | 0.745 | 1.296 | 1.78 | 1.808 | 1.972 | 0.146 |
| Nettowinst
| 0.188 | 0.678 | 7.905 | 28.2 | -0.153 | -0.534 | -1.12 | -3.773 | 0.64 | 0.64 | -43.762 | -43.762 | -2.003 | -2.003 | -42.287 | -42.287 | -0.344 | -0.344 | -31.668 | -31.668 | 0.608 | 0.608 | -72.29 | -64.162 | -8.606 | -8.606 | -7.483 | -30.003 | -28.447 | -25.321 | 9.516 | -18.213 | -28.107 | -28.774 | 53.508 | -11.897 | -25.916 | -29.503 | 80.51 | -14.67 | -44.339 | -31.028 | 52.199 | 6.125 | -27.834 | -22.996 | 44.664 | 25.444 | -37.049 | -34.493 | 16.5 | 13.9 | -31.7 | -21.787 | -14.4 | 105.2 | -28.201 | -13.494 | -14.982 | 74.973 | -81.324 | -19.484 | -59.821 | 60.12 | -29.767 | -15.369 | -139.295 | 36.847 | -31.354 | -30.636 | 0 | 54.105 | 54.275 | 20.3 | -7.048 | 21.465 | -1.296 | -1.78 | -1.808 | -1.972 | -0.146 |
| Nettowinstmarge
| 0.015 | 0.015 | 2.072 | 2.072 | -0.016 | -0.016 | -1.214 | -1.214 | 0.028 | 0.028 | -2.517 | -2.517 | -0.344 | -0.344 | -10.022 | -10.022 | -0.016 | -0.016 | -6.176 | -6.176 | 0.015 | 0.015 | -8.754 | -13.741 | -2.398 | 0 | 1.465 | -68.972 | 0 | -4.569 | 0.039 | -0.22 | -10.213 | -3.364 | 0.189 | -0.161 | -6.752 | -1.892 | 0.271 | -0.158 | -9.499 | -1.523 | 0.172 | 0.048 | -1.011 | -1.014 | 0.185 | 0.094 | -2.514 | -1.281 | 0.054 | 0.057 | -28.818 | -1.267 | -0.175 | 0.228 | -17.593 | -0.35 | -0.259 | 0.157 | -70.289 | -0.346 | 18.422 | 0.123 | -19.081 | -0.583 | -6.22 | 0.082 | -30.306 | -1.594 | 0 | 0.207 | 0.207 | 0.106 | -1.383 | 0.206 | 0 | 0 | 0 | 0 | 0 |
| WPA (Winst Per Aandeel)
| 0.03 | 0.1 | 1.32 | 4.08 | -0.025 | -0.086 | -0.19 | -0.66 | 0.11 | 0.11 | -7.72 | -7.72 | -0.36 | -0.36 | -8.04 | -8.04 | -0.072 | -0.072 | -6.59 | -6.59 | 0.15 | 0.15 | -19.89 | -17.65 | -3.46 | -3.46 | -2.25 | -9.04 | -12.41 | -11.1 | 4.16 | -8 | -12.3 | -12.61 | 23.5 | -5.23 | -11.4 | -13 | 35.39 | -6.5 | -19.5 | -13.64 | 22.37 | 2.6 | -11.91 | -9.83 | 19.11 | 10.9 | -15.84 | -14.75 | 7.17 | 6.04 | -13.78 | -9.35 | -6 | 45.74 | -12.25 | -5.86 | -6.51 | 32.6 | -35.34 | -8.47 | -26.02 | 26.2 | -12.96 | -6.69 | -58.94 | -15.97 | -13.42 | -13.05 | -1.39 | 23.19 | 23.26 | -19.59 | -7.05 | 21.52 | -2.64 | -3.63 | -3.69 | -4.03 | -1.11 |
| Verwaterde WPA
| 0.03 | 0.11 | 1.32 | 4.08 | -0.025 | -0.086 | -0.19 | -0.65 | 0.11 | 0.11 | -7.72 | -7.72 | -0.36 | -0.36 | -8.04 | -8.04 | -0.072 | -0.072 | -6.59 | -6.59 | 0.15 | 0.15 | -19.89 | -17.65 | -3.46 | -3.46 | -2.25 | -9.04 | -12.41 | -11.07 | 4.16 | -7.97 | -12.3 | -12.61 | 23.5 | -5.23 | -11.4 | -12.97 | 35.39 | -6.45 | -19.49 | -13.64 | 22.37 | 2.6 | -11.91 | -9.83 | 19.11 | 10.9 | -15.84 | -14.75 | 7.17 | 6.04 | -13.78 | -9.35 | -6 | 45.74 | -12.25 | -5.86 | -6.51 | 32.6 | -35.34 | -8.47 | -26.02 | 26.2 | -12.96 | -6.69 | -58.94 | -15.97 | -12.61 | -12.23 | -1.53 | 23.19 | 22.46 | -20.19 | -7.05 | 21.52 | -2.64 | -3.63 | -3.69 | -4.03 | -1.11 |
| EBITDA
| 3.139 | 3.139 | -5.295 | -5.327 | 0.884 | 0.884 | -4.819 | -3.724 | 1.416 | 1.416 | -28.057 | -27.474 | -1.243 | -1.243 | -33.648 | -29.616 | 6.386 | 6.386 | -26.839 | -26.175 | 5.719 | 5.719 | -16.367 | -1.276 | -1.225 | -1.225 | 0.104 | -18.726 | -29.912 | -23.351 | 6.42 | -15.054 | -30.356 | -22.156 | 53.768 | -8.325 | -20.889 | -22.439 | 43.951 | -6.483 | -39.215 | -24.367 | 61.741 | 8.763 | -23.868 | -21.536 | 45.357 | 25.283 | -35.069 | -32.465 | 30.3 | 22.2 | -36.8 | -29.915 | -20.1 | 136.7 | -37.025 | -17.588 | -8.809 | 119.762 | -34.234 | -24.318 | -29.722 | 99.252 | -36.124 | -41.703 | -125.724 | 43.705 | -32.319 | -28.749 | 0 | 44.631 | 261.997 | 23.978 | -7.259 | 22.757 | -2.017 | -11.415 | -2.084 | -2.249 | -0.177 |
| EBITDA ratio
| 0.246 | 0.068 | -1.388 | -0.392 | 0.093 | 0.027 | -5.224 | -1.199 | 0.061 | 0.061 | -1.614 | -1.58 | -0.213 | -0.213 | -7.974 | -7.019 | 0.29 | 0.29 | -5.234 | -5.105 | 0.139 | 0.139 | -1.982 | -0.273 | -0.341 | 0 | -0.02 | -43.048 | 0 | -4.213 | 0.027 | -0.182 | -11.031 | -2.59 | 0.19 | -0.113 | -5.443 | -1.439 | 0.148 | -0.07 | -8.401 | -1.196 | 0.204 | 0.068 | -0.867 | -0.949 | 0.188 | 0.094 | -2.38 | -1.205 | 0.1 | 0.091 | -33.455 | -1.74 | -0.244 | 0.296 | -23.097 | -0.456 | -0.152 | 0.251 | -29.589 | -0.432 | 9.153 | 0.202 | -23.156 | -1.582 | -5.614 | 0.098 | -31.239 | -1.496 | 0 | 0.171 | 1 | 0.125 | -1.424 | 0.218 | 0 | 0 | 0 | 0 | 0 |