Surge Energy Inc.
TSX:SGY.TO
5.65 (CAD) • At close November 8, 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 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 147.926 | 130.527 | 138.952 | 186.287 | 157.177 | 164.504 | 167.734 | 181.238 | 214.568 | 170.93 | 144.717 | 106.082 | 82.056 | 81.783 | 60.913 | 57.865 | 31.617 | 65.426 | 93.353 | 98.509 | 108.448 | 98.342 | 58.703 | 91.573 | 87.918 | 69.171 | 69.26 | 56.425 | 60.773 | 54.45 | 50.235 | 45.244 | 40.943 | 29.146 | 40.903 | 45.779 | 80.868 | 70.353 | 106.262 | 143.709 | 128.148 | 107.567 | 73.518 | 86.828 | 58.004 | 53.582 | 49.43 | 43.243 | 61.57 | 47.469 | 35.159 | 36.579 | 31.378 | 22.525 | 16.603 | 14.07 | 12.103 | 15.596 | 11.954 | 11.777 | 9.554 | 9.212 | 16.05 | 21.282 | 18.926 | 14.993 | 13.652 | 13.266 | 13.771 | 13.71 | 13.164 | 13.991 | 14.659 | 13.072 | 17.354 | 14.604 | 14.099 | 12.884 | 11.163 | 9.781 | 7.276 | 6.917 | 5.498 | 4.789 | 5.266 | 5.108 | 3.853 | 1.675 | 1.539 | 1.325 | 0.977 | 1.188 | 1.76 | 2.467 | 2.384 | 1.299 | 1.005 | 0.638 | 0.349 | 0.263 | 0.019 | 0 |
Kosten van de omzet
| 95.351 | 103.59 | 110.718 | 84.042 | 70.592 | 73.399 | 60.079 | 72.187 | 73.757 | 63.841 | 60.943 | 47 | 32.631 | 30.108 | 31.071 | 28.535 | 25.316 | 44.618 | 52.859 | 55.985 | 55.299 | 51.144 | 46.768 | 40.11 | 38.673 | 31.872 | 31.201 | 29.537 | 30.155 | 27.762 | 26.494 | 28.255 | 22.897 | 25.423 | 31.015 | 32.252 | 45.677 | 52.026 | 66.574 | 70.031 | 58.721 | 53.305 | 41.98 | 39.174 | 25.695 | 25.235 | 46.063 | 17.936 | 19.346 | 21.031 | 16.17 | 14.371 | 13.272 | 12.469 | 8.486 | 6.612 | 5.735 | 6.556 | 5.896 | 4.357 | 4.208 | 5.588 | 23.231 | 3.786 | 2.802 | 2.362 | -11.49 | 6.654 | 7.094 | 2.633 | -11.642 | 7.057 | 6.539 | 6.47 | 15.66 | 3.986 | 3.514 | 4.009 | 3.509 | 2.901 | 2.496 | 2.366 | 2.681 | 1.696 | 1.685 | 1.32 | 1.347 | 0.601 | 0.492 | 0.421 | 0.274 | 0.371 | 0.327 | 0.324 | 0.343 | 0.222 | 0.163 | 0.092 | 0.123 | 0.075 | 0.007 | 0 |
Brutowinst
| 52.575 | 26.937 | 28.234 | 102.245 | 86.585 | 91.105 | 107.655 | 109.051 | 140.811 | 107.089 | 83.774 | 59.082 | 49.425 | 51.675 | 29.842 | 29.33 | 6.301 | 20.808 | 40.494 | 42.524 | 53.149 | 47.198 | 11.935 | 51.463 | 49.245 | 37.299 | 38.059 | 26.888 | 30.618 | 26.688 | 23.741 | 16.989 | 18.046 | 3.723 | 9.888 | 13.527 | 35.191 | 18.327 | 39.688 | 73.678 | 69.427 | 54.262 | 31.538 | 47.654 | 32.309 | 28.347 | 3.367 | 25.307 | 42.224 | 26.438 | 18.989 | 22.208 | 18.106 | 10.056 | 8.117 | 7.458 | 6.368 | 9.04 | 6.058 | 7.42 | 5.346 | 3.624 | -7.181 | 17.496 | 16.125 | 12.631 | 25.142 | 6.612 | 6.677 | 11.077 | 24.806 | 6.934 | 8.12 | 6.601 | 1.693 | 10.618 | 10.585 | 8.875 | 7.654 | 6.88 | 4.78 | 4.551 | 2.818 | 3.093 | 3.581 | 3.788 | 2.506 | 1.073 | 1.047 | 0.904 | 0.703 | 0.816 | 1.433 | 2.143 | 2.041 | 1.077 | 0.842 | 0.546 | 0.227 | 0.188 | 0.012 | 0 |
Brutowinstmarge
| 0.355 | 0.206 | 0.203 | 0.549 | 0.551 | 0.554 | 0.642 | 0.602 | 0.656 | 0.627 | 0.579 | 0.557 | 0.602 | 0.632 | 0.49 | 0.507 | 0.199 | 0.318 | 0.434 | 0.432 | 0.49 | 0.48 | 0.203 | 0.562 | 0.56 | 0.539 | 0.55 | 0.477 | 0.504 | 0.49 | 0.473 | 0.375 | 0.441 | 0.128 | 0.242 | 0.295 | 0.435 | 0.261 | 0.373 | 0.513 | 0.542 | 0.504 | 0.429 | 0.549 | 0.557 | 0.529 | 0.068 | 0.585 | 0.686 | 0.557 | 0.54 | 0.607 | 0.577 | 0.446 | 0.489 | 0.53 | 0.526 | 0.58 | 0.507 | 0.63 | 0.56 | 0.393 | -0.447 | 0.822 | 0.852 | 0.842 | 1.842 | 0.498 | 0.485 | 0.808 | 1.884 | 0.496 | 0.554 | 0.505 | 0.098 | 0.727 | 0.751 | 0.689 | 0.686 | 0.703 | 0.657 | 0.658 | 0.512 | 0.646 | 0.68 | 0.742 | 0.65 | 0.641 | 0.68 | 0.682 | 0.719 | 0.687 | 0.814 | 0.869 | 0.856 | 0.829 | 0.838 | 0.855 | 0.648 | 0.716 | 0.642 | 1 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 7.097 | 6.772 | 5.041 | 7.018 | 7.531 | 6.425 | 8.26 | 8.08 | 8.491 | 7.992 | 7.544 | 5.775 | 5.511 | 5.428 | 5.68 | 6.984 | 7.73 | 7.582 | 7.335 | 9.302 | 7.374 | 8.421 | 7.49 | 8.304 | 7.827 | 5.894 | 5.371 | 7.575 | 5.208 | 4.417 | 7.437 | 5.394 | 6.635 | 6.371 | 5.083 | 5.202 | 7.827 | 7.098 | 3.175 | 9.297 | 9.499 | 6.773 | 6.945 | 7.503 | 10.558 | 5.617 | 10.095 | 3.319 | 3.884 | 4.301 | 3.287 | 3.762 | 3.218 | 2.985 | 2.876 | 2.006 | 5.477 | 1.177 | 1.308 | 1.015 | 1.066 | 0.877 | 0 | 0 | 0 | 0 | 0 | 0 | 1.121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.94 | 0 | 1.916 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.097 | 6.772 | 6.957 | 7.018 | 7.531 | 6.425 | 8.26 | 8.08 | 8.491 | 7.992 | 7.544 | 5.775 | 5.511 | 5.428 | 5.68 | 6.984 | 7.73 | 7.582 | 7.335 | 9.302 | 7.374 | 8.421 | 7.49 | 8.304 | 7.827 | 5.894 | 5.371 | 7.575 | 5.208 | 4.417 | 7.437 | 5.394 | 6.635 | 6.371 | 5.083 | 5.202 | 7.827 | 7.098 | 3.175 | 9.297 | 9.499 | 6.773 | 6.945 | 7.503 | 10.558 | 5.617 | 10.095 | 3.319 | 3.884 | 4.301 | 3.287 | 3.762 | 3.218 | 2.985 | 2.876 | 2.006 | 5.477 | 1.177 | 1.308 | 1.015 | 1.066 | 0.877 | -16.207 | 8.173 | 6.703 | 5.486 | 18.982 | 0.729 | 1.121 | 5.222 | 19.045 | 1 | 1.033 | 0.792 | 0.636 | 0.945 | 0.949 | 0.587 | 2.642 | 0.785 | 0.449 | 0.522 | 0.302 | 0.447 | 0.263 | 0.2 | 0.567 | 0.136 | 0.044 | 0.123 | -0.014 | 0.069 | 0.187 | 0.125 | 0.18 | 0.075 | 0.038 | 0.038 | -0.007 | 0.06 | 0.015 | 0.005 |
Overige kosten
| 48.526 | -0.775 | 0 | 0 | 0 | 56.939 | 48.269 | 39.92 | 38.189 | 37.454 | 35.263 | 27.364 | 25.785 | 27.43 | 25.403 | 23.663 | 23.772 | 28.23 | 34.287 | 28.68 | 28.297 | -0.194 | -3.504 | -1.016 | 23.03 | 21.94 | 20.078 | 18.95 | 17.866 | 17.405 | 18.291 | 13.729 | 14.062 | 14.964 | 20.129 | 16.61 | 24.311 | 32.945 | 34.466 | 29.95 | 23.443 | 19.41 | 14.115 | 14.292 | 10.214 | 11.228 | -13.529 | 16.959 | 18.413 | 16.89 | 21.518 | 10.303 | 9.117 | 6.79 | 8.845 | 6.61 | 5.409 | 4.727 | 4.654 | 4.713 | 5.689 | 4.806 | 8.361 | 5.535 | 0 | 0 | 4.946 | 4.776 | 5.205 | 5.049 | 5.059 | 3.94 | 3.91 | 3.637 | 3.395 | 2.604 | 2.657 | 2.748 | 2.371 | 2.266 | 1.487 | 1.692 | 1.939 | 1.235 | 1.164 | 0.892 | 0.533 | 0.575 | 0.629 | 0.664 | 0.555 | 0.392 | 0.43 | 0.332 | 0.347 | 0.268 | 0.279 | 0.14 | 0.05 | 0.066 | 0.003 | 0 |
Bedrijfskosten
| 7.097 | 6.772 | 6.957 | 57.908 | 58.7 | 63.364 | 56.529 | 48 | 46.68 | 45.446 | 42.807 | 33.139 | 31.296 | 32.858 | 31.083 | 30.647 | 31.502 | 35.812 | 41.622 | 37.982 | 35.671 | 38.465 | 43.041 | 32.664 | 30.857 | 27.834 | 25.449 | 26.525 | 23.074 | 21.822 | 25.728 | 19.123 | 20.697 | 21.335 | 25.212 | 21.812 | 32.138 | 40.043 | 37.641 | 39.247 | 32.942 | 26.183 | 21.06 | 21.795 | 20.772 | 16.845 | -3.434 | 20.278 | 22.297 | 21.191 | 24.805 | 14.065 | 12.335 | 9.775 | 11.721 | 8.616 | 9.482 | 5.904 | 5.962 | 5.728 | 6.755 | 5.683 | -7.846 | 13.708 | 6.703 | 5.486 | 23.928 | 5.504 | 6.325 | 10.271 | 24.103 | 4.94 | 4.943 | 4.429 | 4.03 | 3.549 | 3.606 | 3.335 | 5.012 | 3.051 | 1.936 | 2.214 | 2.241 | 1.682 | 1.427 | 1.091 | 1.1 | 0.711 | 0.672 | 0.787 | 0.54 | 0.461 | 0.617 | 0.457 | 0.527 | 0.343 | 0.317 | 0.178 | 0.043 | 0.126 | 0.017 | 0.005 |
Bedrijfsresultaat
| 45.478 | 20.165 | 21.277 | 44.337 | 27.885 | 27.741 | 47.389 | 61.051 | 94.131 | 61.643 | 49.513 | 25.943 | 18.129 | 18.817 | -1.241 | -1.317 | -25.201 | -15.004 | -1.128 | 4.542 | 17.478 | 8.733 | -31.106 | 18.799 | 18.388 | 9.465 | 7.772 | -3.972 | 13.22 | 13.307 | -6.211 | -1.996 | -7.898 | -6.286 | -15.235 | -3.518 | -10.058 | -24.033 | 63.083 | 34.431 | 23.676 | 8.344 | -0.846 | 16.143 | 7.601 | 1.784 | -96.677 | 0.008 | 19.927 | 5.247 | -5.816 | 8.143 | 5.771 | 0.281 | -3.899 | -1.247 | -3.308 | 3.136 | 0.096 | 1.692 | -1.409 | -2.059 | 0.665 | 3.789 | 9.422 | 7.145 | 1.214 | 1.108 | 0.823 | 0.806 | 0.703 | 1.994 | 3.177 | 2.173 | -2.337 | 7.068 | 6.979 | 5.539 | 2.641 | 3.83 | 2.844 | 2.337 | 0.576 | 1.411 | 2.153 | 2.697 | 1.406 | 0.362 | 0.375 | 0.117 | 0.163 | 0.355 | 0.816 | 1.687 | 1.514 | 0.734 | 0.525 | 0.368 | 0.184 | 0.062 | -0.005 | -0.005 |
Bedrijfsresultaat ratio
| 0.307 | 0.154 | 0.153 | 0.238 | 0.177 | 0.169 | 0.283 | 0.337 | 0.439 | 0.361 | 0.342 | 0.245 | 0.221 | 0.23 | -0.02 | -0.023 | -0.797 | -0.229 | -0.012 | 0.046 | 0.161 | 0.089 | -0.53 | 0.205 | 0.209 | 0.137 | 0.112 | -0.07 | 0.218 | 0.244 | -0.124 | -0.044 | -0.193 | -0.216 | -0.372 | -0.077 | -0.124 | -0.342 | 0.594 | 0.24 | 0.185 | 0.078 | -0.012 | 0.186 | 0.131 | 0.033 | -1.956 | 0 | 0.324 | 0.111 | -0.165 | 0.223 | 0.184 | 0.012 | -0.235 | -0.089 | -0.273 | 0.201 | 0.008 | 0.144 | -0.148 | -0.223 | 0.041 | 0.178 | 0.498 | 0.477 | 0.089 | 0.084 | 0.06 | 0.059 | 0.053 | 0.142 | 0.217 | 0.166 | -0.135 | 0.484 | 0.495 | 0.43 | 0.237 | 0.392 | 0.391 | 0.338 | 0.105 | 0.295 | 0.409 | 0.528 | 0.365 | 0.216 | 0.244 | 0.088 | 0.166 | 0.299 | 0.464 | 0.684 | 0.635 | 0.565 | 0.522 | 0.576 | 0.526 | 0.236 | -0.287 | -5,455 |
Totaal overige inkomsten en kosten netto
| -130.363 | -25.405 | -56.797 | -10.29 | 0.728 | -10.644 | -16.203 | 17.006 | -22.104 | -83.511 | 8.546 | 38.398 | 296.8 | -19.728 | -55.562 | -2.912 | -28.705 | -546.03 | -186.728 | 0.399 | -5.01 | -10.157 | -69.406 | -1.304 | -7.785 | -6.003 | -28.481 | -4.816 | 5.642 | 8.441 | -10.936 | 0.037 | -5.247 | 15.723 | -69.391 | -35.869 | -7.563 | -112.305 | -153.477 | 22.45 | 11.382 | -19.465 | -15.831 | -9.716 | -26.555 | -9.568 | -96.438 | -5.253 | -1.835 | -1.688 | -1.084 | -1.336 | -1.064 | -0.709 | 0 | 0 | 5.409 | -0.42 | -0.602 | -0.606 | -0.478 | -0.351 | -2.003 | 4.764 | -6.871 | -5.007 | -1.183 | -0.473 | 0.471 | 0.335 | -0.444 | -0.358 | -0.528 | -0.334 | 17.352 | -2.241 | -2.578 | -2.028 | -0.255 | -0.232 | -0.247 | -0.222 | -0.174 | -0.137 | -0.23 | -0.155 | -0.206 | -0.08 | -0.048 | -0.012 | 0.158 | -0.021 | -0.031 | -0.034 | -0.047 | -0.053 | -0.052 | -0.034 | 0 | -0.031 | 0.004 | 0 |
Inkomen voor belasting
| -84.885 | -5.24 | -35.52 | 21.8 | 17.244 | 17.097 | 31.186 | 78.057 | 72.027 | -21.868 | 42.641 | 56.452 | 307.113 | -9.985 | -57.727 | -13.178 | -61.159 | -574.266 | -187.646 | -3.028 | 0.641 | -10.485 | -102.83 | 12.339 | 5.275 | -1.369 | -20.351 | -8.309 | 9.799 | 10.512 | -12.75 | -4.354 | -10.14 | -4.285 | -83.377 | -46.765 | -9.924 | -140.83 | -153.044 | 50.173 | 42.989 | 4.579 | -9.066 | 13.456 | -17.591 | -0.738 | -91.426 | -1.72 | 18.092 | 3.559 | -6.9 | 6.807 | 4.707 | -0.428 | -3.899 | -1.247 | -8.717 | 2.716 | -0.506 | 1.087 | -1.887 | -2.41 | -1.338 | 8.04 | 1.989 | 1.54 | -0.603 | -0.062 | 0.058 | 0.518 | 0.258 | 1.635 | 2.649 | 1.839 | 15.015 | 4.613 | 4.109 | 3.278 | 2.387 | 3.598 | 2.597 | 2.115 | 0.402 | 1.274 | 1.923 | 2.542 | 1.201 | 0.282 | 0.327 | 0.105 | 0.321 | 0.334 | 0.785 | 1.653 | 1.467 | 0.68 | 0.473 | 0.334 | 0 | 0.031 | -0.002 | 0 |
Inkomen voor belasting ratio
| -0.574 | -0.04 | -0.256 | 0.117 | 0.11 | 0.104 | 0.186 | 0.431 | 0.336 | -0.128 | 0.295 | 0.532 | 3.743 | -0.122 | -0.948 | -0.228 | -1.934 | -8.777 | -2.01 | -0.031 | 0.006 | -0.107 | -1.752 | 0.135 | 0.06 | -0.02 | -0.294 | -0.147 | 0.161 | 0.193 | -0.254 | -0.096 | -0.248 | -0.147 | -2.038 | -1.022 | -0.123 | -2.002 | -1.44 | 0.349 | 0.335 | 0.043 | -0.123 | 0.155 | -0.303 | -0.014 | -1.85 | -0.04 | 0.294 | 0.075 | -0.196 | 0.186 | 0.15 | -0.019 | -0.235 | -0.089 | -0.72 | 0.174 | -0.042 | 0.092 | -0.198 | -0.262 | -0.083 | 0.378 | 0.105 | 0.103 | -0.044 | -0.005 | 0.004 | 0.038 | 0.02 | 0.117 | 0.181 | 0.141 | 0.865 | 0.316 | 0.291 | 0.254 | 0.214 | 0.368 | 0.357 | 0.306 | 0.073 | 0.266 | 0.365 | 0.498 | 0.312 | 0.169 | 0.212 | 0.079 | 0.328 | 0.281 | 0.446 | 0.67 | 0.615 | 0.524 | 0.471 | 0.524 | 0 | 0.116 | -0.083 | 0 |
Belastingkosten
| -20.192 | -1.61 | -5.844 | 5.217 | 3.189 | 2.308 | -72.316 | 8.892 | 8.335 | 6.889 | -0.227 | -11.16 | 7.816 | 9.074 | 0.924 | 0.006 | 7.253 | 40.961 | -43.845 | 1.241 | 3.252 | -2.502 | -20.357 | 3.305 | 2.26 | -0.26 | -7.273 | -0.121 | 2.873 | 2.845 | 2.066 | -0.514 | -2.056 | -0.604 | -18.78 | -11.945 | -0.155 | -36.125 | -43.863 | 15.518 | 5.062 | 1.157 | -6.219 | 4.137 | -2.587 | 0.616 | -23.239 | -0.734 | 4.819 | 0.902 | -1.369 | 1.996 | 1.39 | 0.074 | 0.248 | -0.415 | -1.202 | 0.548 | -0.484 | 0.243 | -0.593 | -0.769 | -0.854 | 2.391 | 0.541 | 0.455 | -1.127 | -0.109 | -0.433 | -0.3 | -0.341 | 0.386 | -0.33 | 0.735 | 1.925 | 1.06 | 2.136 | 1.192 | -0.361 | 0.926 | 1.843 | 0.987 | -0.531 | -0.087 | 0.745 | 1.06 | 0.69 | 0.338 | -0.103 | 0.052 | 0.229 | -0.133 | 0.273 | 0.738 | 0.534 | 0.303 | 0.21 | 0.149 | 0.063 | 0.027 | 0.005 | 0.003 |
Nettowinst
| -64.693 | -3.63 | -29.676 | 16.583 | 14.055 | 14.789 | 103.502 | 78.057 | 72.027 | -28.757 | 42.868 | 67.612 | 307.113 | -9.985 | -57.727 | -13.184 | -61.159 | -615.227 | -143.801 | -4.269 | -2.611 | -7.983 | -82.473 | 9.034 | 3.015 | -1.109 | -13.078 | -8.188 | 6.926 | 7.667 | -14.816 | -3.84 | -8.084 | -3.681 | -64.597 | -34.82 | -9.769 | -104.705 | -109.181 | 34.655 | 37.927 | 3.422 | -2.847 | 9.319 | -15.004 | -1.354 | -68.187 | -0.986 | 13.273 | 2.657 | -5.531 | 4.811 | 3.317 | -0.502 | -4.147 | -0.832 | -7.515 | 2.168 | -0.021 | 0.844 | -1.294 | -1.641 | -0.484 | 5.649 | 1.447 | 1.085 | 0.525 | 0.047 | 0.491 | 0.818 | 0.599 | 1.249 | 2.979 | 1.104 | 2.29 | 3.552 | 1.973 | 2.086 | 2.748 | 2.672 | 0.754 | 1.128 | 0.933 | 1.361 | 1.179 | 1.482 | 0.523 | -0.054 | 0.421 | 0.053 | 0.092 | 0.467 | 0.511 | 0.915 | 0.932 | 0.378 | 0.263 | 0.185 | 0.121 | 0.004 | -0.006 | -0.003 |
Nettowinstmarge
| -0.437 | -0.028 | -0.214 | 0.089 | 0.089 | 0.09 | 0.617 | 0.431 | 0.336 | -0.168 | 0.296 | 0.637 | 3.743 | -0.122 | -0.948 | -0.228 | -1.934 | -9.403 | -1.54 | -0.043 | -0.024 | -0.081 | -1.405 | 0.099 | 0.034 | -0.016 | -0.189 | -0.145 | 0.114 | 0.141 | -0.295 | -0.085 | -0.197 | -0.126 | -1.579 | -0.761 | -0.121 | -1.488 | -1.027 | 0.241 | 0.296 | 0.032 | -0.039 | 0.107 | -0.259 | -0.025 | -1.379 | -0.023 | 0.216 | 0.056 | -0.157 | 0.132 | 0.106 | -0.022 | -0.25 | -0.059 | -0.621 | 0.139 | -0.002 | 0.072 | -0.135 | -0.178 | -0.03 | 0.265 | 0.076 | 0.072 | 0.038 | 0.004 | 0.036 | 0.06 | 0.046 | 0.089 | 0.203 | 0.084 | 0.132 | 0.243 | 0.14 | 0.162 | 0.246 | 0.273 | 0.104 | 0.163 | 0.17 | 0.284 | 0.224 | 0.29 | 0.136 | -0.032 | 0.273 | 0.04 | 0.094 | 0.393 | 0.291 | 0.371 | 0.391 | 0.291 | 0.262 | 0.29 | 0.345 | 0.014 | -0.342 | -2,940 |
WPA (Winst Per Aandeel)
| -0.64 | -0.036 | -0.3 | 0.17 | 0.14 | 0.15 | 1.17 | 0.93 | 0.86 | -0.34 | 0.51 | 1.18 | 7.24 | -0.25 | -1.44 | -0.33 | -1.55 | -15.74 | -3.76 | -0.11 | -0.071 | -0.22 | -2.27 | 0.34 | 0.085 | -0.041 | -0.48 | -0.3 | 0.26 | 0.26 | -0.56 | -0.15 | -0.31 | -0.14 | -2.48 | -1.36 | -0.38 | -4.08 | -4.22 | 1.36 | 1.7 | 0.17 | -0.14 | 0.68 | -1.79 | -0.17 | -8.14 | -0.12 | 1.62 | 0.34 | -0.67 | 0.77 | 0.51 | -0.076 | -0.63 | -0.15 | -2.32 | 1.28 | -0.01 | 0.43 | -0.66 | -0.84 | -0.25 | 2.81 | 0.68 | 0.51 | 0.25 | 0.023 | 0.26 | 0.43 | 0.29 | 0.6 | 1.53 | 0.55 | 1.18 | 1.84 | 1.02 | 1.11 | 1.45 | 1.41 | 0.38 | 0.6 | 0.5 | 0.75 | 0.55 | 0.81 | 0.29 | -0.03 | 0.24 | 0.03 | 0.08 | 0.48 | 0.53 | 0.94 | 0.96 | 0.38 | 0.27 | 0.19 | 0.12 | 0.004 | -0.007 | -0.003 |
Verwaterde WPA
| -0.64 | -0.036 | -0.3 | 0.16 | 0.14 | 0.15 | 1.15 | 0.91 | 0.83 | -0.34 | 0.51 | 1.15 | 7.01 | -0.25 | -1.44 | -0.33 | -1.55 | -15.74 | -3.68 | -0.11 | -0.071 | -0.22 | -2.27 | 0.34 | 0.085 | -0.041 | -0.48 | -0.3 | 0.26 | 0.26 | -0.55 | -0.15 | -0.31 | -0.14 | -2.48 | -1.34 | -0.38 | -4.04 | -4.22 | 1.36 | 1.7 | 0.17 | -0.14 | 0.68 | -1.79 | -0.16 | -8.14 | -0.12 | 1.53 | 0.34 | -0.65 | 0.68 | 0.51 | -0.076 | -0.63 | -0.15 | -2.32 | 1.19 | -0.01 | 0.43 | -0.66 | -0.84 | -0.25 | 2.81 | 0.68 | 0.51 | 0.25 | 0.023 | 0.26 | 0.43 | 0.29 | 0.6 | 1.45 | 0.55 | 1.14 | 1.78 | 0.98 | 1.06 | 1.38 | 1.31 | 0.38 | 0.57 | 0.47 | 0.7 | 0.52 | 0.78 | 0.29 | -0.03 | 0.23 | 0.03 | 0.08 | 0.48 | 0.53 | 0.94 | 0.96 | 0.3 | 0.27 | 0.19 | 0.12 | 0.004 | -0.007 | -0.003 |
EBITDA
| 92.303 | 69.155 | 80.982 | 94.995 | 72.625 | 72.098 | 80.019 | 99.274 | 130.154 | 97.083 | 76.357 | 57.442 | 39.687 | 40.448 | 23.337 | 20.933 | -3.1 | 21.109 | 38.596 | 46.635 | 58.989 | 48.816 | 8.098 | 45.106 | 44.079 | 32.397 | 35.705 | 22.624 | 30.019 | 25.591 | 18.257 | 20.376 | 16.62 | 3.981 | 7.702 | 15.923 | 36.997 | 19.686 | 47.332 | 79.004 | 97.339 | 62.351 | 39.046 | 48.963 | 26.523 | 27.254 | 23.337 | 22.452 | 38.34 | 22.137 | 15.788 | 18.422 | 14.076 | 8.584 | 4.85 | 5.452 | -4.518 | 7.748 | 4.75 | 6.405 | 3.44 | 2.747 | 5.973 | 9.323 | 9.422 | 7.145 | 6.16 | 5.884 | 5.556 | 5.855 | 5.761 | 5.934 | 7.087 | 5.81 | 1.058 | 9.673 | 9.636 | 8.287 | 5.012 | 6.096 | 4.33 | 4.029 | 2.515 | 2.647 | 3.317 | 3.589 | 1.939 | 0.937 | 1.004 | 0.78 | 0.717 | 0.747 | 1.246 | 2.019 | 1.861 | 1.002 | 0.803 | 0.507 | 0.234 | 0.128 | -0.003 | -0.005 |
EBITDA ratio
| 0.624 | 0.53 | 0.583 | 0.51 | 0.462 | 0.438 | 0.477 | 0.548 | 0.607 | 0.568 | 0.528 | 0.541 | 0.484 | 0.495 | 0.383 | 0.362 | -0.098 | 0.323 | 0.413 | 0.473 | 0.544 | 0.496 | 0.138 | 0.493 | 0.501 | 0.468 | 0.516 | 0.401 | 0.494 | 0.47 | 0.363 | 0.45 | 0.406 | 0.137 | 0.188 | 0.348 | 0.457 | 0.28 | 0.445 | 0.55 | 0.76 | 0.58 | 0.531 | 0.564 | 0.457 | 0.509 | 0.472 | 0.519 | 0.623 | 0.466 | 0.449 | 0.504 | 0.449 | 0.381 | 0.292 | 0.387 | -0.373 | 0.497 | 0.397 | 0.544 | 0.36 | 0.298 | 0.372 | 0.438 | 0.498 | 0.477 | 0.451 | 0.444 | 0.403 | 0.427 | 0.438 | 0.424 | 0.483 | 0.444 | 0.061 | 0.662 | 0.683 | 0.643 | 0.449 | 0.623 | 0.595 | 0.582 | 0.457 | 0.553 | 0.63 | 0.703 | 0.503 | 0.56 | 0.652 | 0.589 | 0.734 | 0.629 | 0.708 | 0.818 | 0.78 | 0.771 | 0.799 | 0.795 | 0.67 | 0.488 | -0.144 | -5,455 |