Tianjin Binhai Energy & Development Co.,Ltd
SZSE:000695.SZ
10.91 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 121.88 | 131.96 | 110.815 | 194.799 | 38.163 | 15.191 | 95.74 | 95.675 | 63.652 | 124.693 | 131.093 | 112.214 | 161.913 | 106.524 | 110.967 | 244.847 | 164.813 | 80.533 | 45.026 | 240.843 | 140.103 | 93.181 | 105.295 | 172.616 | 239.901 | 204.182 | 429.796 | 431.098 | 194.663 | 122.753 | 258.19 | 217.548 | 82.717 | 78.373 | 225.921 | 174.107 | 94.864 | 90.668 | 247.754 | 197.968 | 100.203 | 92.153 | 267.305 | 218.608 | 102.564 | 124.019 | 283.392 | 260.698 | 112.683 | 109.055 | 300.442 | 269.555 | 102.425 | 99.421 | 262.563 | 209.244 | 135.208 | 86.762 | 242.231 | 210.965 | 76.838 | 84.025 | 201.591 | 202.731 | 65.152 | 64.1 | 159.004 | 128.742 | 74.233 | 55.897 | 130.334 | 110.801 | 60.593 | 55.696 | 130.761 | 106.089 | 53.008 | 62.165 | 103.188 | 82.249 | 47.673 | 17.027 | 82.542 | 34.681 | 41.495 | 50.035 | 25.235 | 38.162 | 51.799 | 44.633 | 33.1 |
| Cost of Revenue
| 103.324 | 118.903 | 99.625 | 179.42 | 34.416 | 15.152 | 103.733 | 121.21 | 41.347 | 146.242 | 134.336 | 140.744 | 152.068 | 111.557 | 103.09 | 215.224 | 146.827 | 80.335 | 42.183 | 171.795 | 109.397 | 71.874 | 82.489 | 126.062 | 238.796 | 193.835 | 391.666 | 355.028 | 160.384 | 110.036 | 260.853 | 222.305 | 95.789 | 81.382 | 201.44 | 174.019 | 93.599 | 93.619 | 220.514 | 172.958 | 117.264 | 91.614 | 246.267 | 201.493 | 111.077 | 124.323 | 259.438 | 217.728 | 126.107 | 124.679 | 280.793 | 223.319 | 119.488 | 123.017 | 243.967 | 205.405 | 121.858 | 116.629 | 243.236 | 183.456 | 96.507 | 98.309 | 208.187 | 141.633 | 99.36 | 70.191 | 137.559 | 101.313 | 62.139 | 56.651 | 112.261 | 77.451 | 53.571 | 54.788 | 95.613 | 75.053 | 49.851 | 50.816 | 84.058 | 65.631 | 36.726 | 18.939 | 61.992 | 27.895 | 31.525 | 39.102 | 19.432 | 27.567 | 43.952 | 38.405 | 28.427 |
| Gross Profit
| 18.556 | 13.057 | 11.189 | 15.378 | 3.747 | 0.039 | -7.992 | -25.535 | 22.304 | -21.549 | -3.242 | -28.531 | 9.845 | -5.034 | 7.877 | 29.623 | 17.986 | 0.198 | 2.843 | 69.048 | 30.707 | 21.307 | 22.806 | 46.554 | 1.105 | 10.348 | 38.13 | 76.069 | 34.279 | 12.717 | -2.663 | -4.756 | -13.072 | -3.009 | 24.482 | 0.088 | 1.265 | -2.951 | 27.24 | 25.01 | -17.061 | 0.539 | 21.038 | 17.114 | -8.513 | -0.305 | 23.955 | 42.97 | -13.424 | -15.624 | 19.649 | 46.236 | -17.063 | -23.596 | 18.596 | 3.838 | 13.35 | -29.867 | -1.005 | 27.509 | -19.669 | -14.284 | -6.597 | 61.097 | -34.208 | -6.09 | 21.445 | 27.429 | 12.094 | -0.754 | 18.073 | 33.35 | 7.022 | 0.908 | 35.148 | 31.035 | 3.157 | 11.349 | 19.13 | 16.618 | 10.947 | -1.912 | 20.55 | 6.786 | 9.97 | 10.933 | 5.803 | 10.596 | 7.847 | 6.228 | 4.673 |
| Gross Profit Ratio
| 0.152 | 0.099 | 0.101 | 0.079 | 0.098 | 0.003 | -0.083 | -0.267 | 0.35 | -0.173 | -0.025 | -0.254 | 0.061 | -0.047 | 0.071 | 0.121 | 0.109 | 0.002 | 0.063 | 0.287 | 0.219 | 0.229 | 0.217 | 0.27 | 0.005 | 0.051 | 0.089 | 0.176 | 0.176 | 0.104 | -0.01 | -0.022 | -0.158 | -0.038 | 0.108 | 0.001 | 0.013 | -0.033 | 0.11 | 0.126 | -0.17 | 0.006 | 0.079 | 0.078 | -0.083 | -0.002 | 0.085 | 0.165 | -0.119 | -0.143 | 0.065 | 0.172 | -0.167 | -0.237 | 0.071 | 0.018 | 0.099 | -0.344 | -0.004 | 0.13 | -0.256 | -0.17 | -0.033 | 0.301 | -0.525 | -0.095 | 0.135 | 0.213 | 0.163 | -0.013 | 0.139 | 0.301 | 0.116 | 0.016 | 0.269 | 0.293 | 0.06 | 0.183 | 0.185 | 0.202 | 0.23 | -0.112 | 0.249 | 0.196 | 0.24 | 0.219 | 0.23 | 0.278 | 0.151 | 0.14 | 0.141 |
| Reseach & Development Expenses
| 2.965 | 3.804 | 2.499 | 7.429 | 0 | 0 | 3.676 | 3.968 | 4.012 | 4.27 | 5.12 | 7.939 | 3.394 | 3.937 | 3.614 | 0.57 | 4.239 | 4.856 | 4.551 | 9.318 | 3.985 | 3.114 | 2.844 | 4.994 | 4.071 | 10.413 | 3.229 | 14.039 | 4.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 13.384 | -2.287 | 5.579 | -18 | 16.661 | -1.391 | 11.129 | -13.114 | 21.817 | -4.516 | 9.244 | -17.652 | 24.269 | -6.894 | 9.54 | -11.055 | 5.521 | -3.066 | 7.255 | -9.94 | 8.113 | -1.853 | 6.13 | -25.514 | 14.871 | -5.804 | 16.116 | -17.016 | 17.136 | -5.499 | 8.325 | -10.899 | 4.645 | -4.625 | 7.051 | -12.348 | 5.588 | -5.189 | 7.45 | -11.495 | 4.925 | -4.312 | 6.382 | -12.034 | 4.471 | -3.887 | 6.143 | -11.415 | 5.156 | 4.642 | 5.247 | -10.012 | 3.625 | -2.17 | 4.714 | -8.345 | 3.949 | 3.662 | 5.038 | 6.655 | 3.995 | 4.651 | 5.327 | 4.418 | 1.788 | 5.202 | 4.58 | 4.852 | 2.001 | 3.936 | 5.867 | 4.832 | 3.001 | 3.541 | 4.66 | 3.254 | 3.576 | 2.934 | 4.719 | 4.736 | 3.063 | 4.47 | 4.456 | 10.368 | 10.532 | 8.491 | 8.229 | 20.844 | 14.674 | 0 | 12.777 |
| Selling & Marketing Expenses
| 1.456 | 0.481 | 0.396 | 0.408 | 0.425 | 0.315 | 3.564 | 2.978 | 8.941 | 2.638 | 3.875 | 0.94 | 8.013 | 1.559 | 2.895 | 5.202 | 2.512 | -1.661 | 4.161 | 11.985 | 6.349 | 4.677 | 6.241 | 12.04 | 2.113 | 7.302 | 5.115 | 11.067 | 3.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.052 | -0.052 | 0.052 | 0.217 | 1.324 | 1.168 | 0.775 | 0.95 | 0.507 | 0.837 | 0 | 4.04 |
| SG&A
| 14.84 | -1.806 | 8.224 | -17.592 | 17.086 | -1.076 | 14.693 | -10.136 | 30.758 | -1.879 | 13.119 | -16.712 | 32.282 | -5.335 | 12.436 | -5.853 | 8.034 | -4.727 | 11.416 | 2.045 | 14.462 | 2.824 | 12.371 | -13.474 | 16.984 | 1.498 | 21.231 | -5.949 | 20.692 | -5.499 | 8.325 | -10.899 | 4.645 | -4.625 | 7.051 | -12.348 | 5.588 | -5.189 | 7.45 | -11.495 | 4.925 | -4.312 | 6.382 | -12.034 | 4.471 | -3.887 | 6.143 | -11.415 | 5.156 | 4.642 | 5.247 | -10.012 | 3.625 | -2.17 | 4.714 | -8.345 | 3.949 | 3.662 | 5.038 | 6.655 | 3.995 | 4.651 | 5.327 | 4.418 | 1.788 | 5.202 | 4.58 | 4.852 | 2.001 | 3.936 | 5.867 | 4.832 | 3.001 | 3.541 | 4.66 | 3.254 | 3.576 | 2.934 | 4.719 | 4.789 | 3.01 | 4.523 | 4.673 | 11.692 | 11.701 | 9.267 | 9.179 | 21.35 | 15.511 | 0 | 16.816 |
| Other Expenses
| -2.428 | 0.595 | 0.025 | -0.526 | 0.963 | 0.07 | 0.308 | 29.565 | -17.665 | 16.265 | -0.73 | -1.199 | -0.489 | 0.724 | 0.007 | -3.071 | -0.15 | -0.002 | -0.121 | -0.291 | -0.131 | -0.264 | -0.045 | 0.247 | -0.047 | -1.152 | -0.578 | -0.207 | 10.824 | -0.602 | 0.044 | 39.378 | 17.286 | 0.447 | 0.349 | 32.673 | 0.076 | 0.113 | 0.07 | 13.583 | 18.466 | 0.618 | 0.05 | 17.721 | 14.489 | -0.001 | 0.157 | 18.251 | 0.022 | 14.231 | 0.045 | 20.176 | -0.334 | 16.412 | 0.045 | 56.479 | 4.722 | -0.239 | 11.543 | 10.594 | 7.537 | -0.018 | -0.029 | 2.968 | 7.899 | -0.194 | -0.057 | 2.312 | 0.299 | 11.236 | -0.041 | 0.189 | 0.132 | 0.158 | 0.298 | 0.475 | 0.166 | 0.122 | 0.043 | 0.119 | 0 | -0.008 | 0 | 1.322 | 0.083 | 1.147 | 0.944 | -2.266 | 0.232 | 0.535 | -0.03 |
| Operating Expenses
| 15.377 | 10.465 | 10.723 | 16.989 | 5.696 | 10.577 | 18.677 | 23.397 | 17.105 | 18.656 | 17.509 | 16.426 | 20.896 | 13.03 | 14.383 | 15.116 | 11.605 | 9.446 | 15.269 | 32.675 | 17.793 | 13.604 | 14.826 | 21.303 | 20.733 | 20.253 | 21.187 | 39.197 | 17.146 | 6.885 | 8.678 | 17.07 | 4.846 | 4.406 | 8.586 | 10.241 | 6.001 | 4.523 | 9.027 | 11.271 | 5.504 | 4.84 | 7.44 | 9.728 | 4.482 | 4.753 | 7.961 | 8.592 | 5.159 | 5.363 | 5.903 | 4.977 | 3.713 | 5.56 | 5.975 | 8.131 | 3.949 | 3.895 | 6.289 | 7.132 | 3.995 | 4.651 | 6.206 | 5.161 | 1.788 | 5.281 | 5.428 | 5.668 | 2.3 | 4.068 | 6.587 | 5.462 | 3.289 | 3.641 | 5.595 | 3.643 | 3.693 | 3.19 | 5.24 | 5.247 | 3.35 | 4.724 | 4.794 | 11.899 | 12.044 | 9.551 | 9.349 | 21.647 | 15.827 | 17.483 | 21.997 |
| Operating Income
| 3.179 | -1.022 | 0.467 | -9.012 | -7.333 | 14.376 | -36.124 | -49.618 | -7.967 | -45.683 | -28.681 | -66.471 | -17.25 | -20.01 | -10.54 | 2.637 | -0.665 | -10.62 | -13.268 | 25.501 | 10.19 | 6.219 | 5.972 | 16.863 | 59.836 | -17.034 | 9.609 | 25.355 | 10.247 | -0.556 | -16.639 | -27.12 | -19.767 | -12.675 | 10.28 | -15.606 | -10.912 | -13.455 | 12.357 | 5.978 | -28.775 | -10.709 | 7.401 | 0.784 | -24.361 | -12.343 | 8.502 | 27.996 | -26.475 | -31.03 | 4.84 | 32.89 | -29.749 | -36.293 | 5.423 | -11.572 | 2.684 | -41.494 | -12.811 | 13.351 | -30.546 | -26.316 | -19.514 | 47.166 | -43.574 | -19.089 | 9.112 | 13.715 | 2.483 | -10.561 | 5.989 | 18.038 | 0.959 | -5.525 | 27.084 | 24.461 | -3.71 | 4.737 | 11.231 | 8.319 | 5.061 | -9.608 | 12.326 | -9.314 | -7.67 | -2.718 | -4.911 | -15.49 | -14.628 | -11.256 | -17.324 |
| Operating Income Ratio
| 0.026 | -0.008 | 0.004 | -0.046 | -0.192 | 0.946 | -0.377 | -0.519 | -0.125 | -0.366 | -0.219 | -0.592 | -0.107 | -0.188 | -0.095 | 0.011 | -0.004 | -0.132 | -0.295 | 0.106 | 0.073 | 0.067 | 0.057 | 0.098 | 0.249 | -0.083 | 0.022 | 0.059 | 0.053 | -0.005 | -0.064 | -0.125 | -0.239 | -0.162 | 0.046 | -0.09 | -0.115 | -0.148 | 0.05 | 0.03 | -0.287 | -0.116 | 0.028 | 0.004 | -0.238 | -0.1 | 0.03 | 0.107 | -0.235 | -0.285 | 0.016 | 0.122 | -0.29 | -0.365 | 0.021 | -0.055 | 0.02 | -0.478 | -0.053 | 0.063 | -0.398 | -0.313 | -0.097 | 0.233 | -0.669 | -0.298 | 0.057 | 0.107 | 0.033 | -0.189 | 0.046 | 0.163 | 0.016 | -0.099 | 0.207 | 0.231 | -0.07 | 0.076 | 0.109 | 0.101 | 0.106 | -0.564 | 0.149 | -0.269 | -0.185 | -0.054 | -0.195 | -0.406 | -0.282 | -0.252 | -0.523 |
| Total Other Income Expenses Net
| 0.013 | 0.595 | -3.25 | -0.526 | 0.963 | 0.07 | -4.3 | -0.771 | -2.405 | 0.455 | -0.202 | -1.199 | -0.489 | 0.724 | 0.007 | -3.071 | -0.15 | -0.002 | -0.121 | -0.291 | -0.131 | -0.264 | -0.045 | 0.247 | -0.106 | -1.152 | -0.578 | -0.197 | 10.816 | -0.604 | 0.044 | 39.371 | 17.286 | 0.447 | 0.348 | 32.676 | 0.075 | 0.088 | -0.022 | 13.557 | 18.466 | 0.615 | 0.05 | 17.698 | 14.489 | -7.031 | -7.335 | 11.987 | 0.022 | 14.231 | 0.045 | 19.821 | -0.334 | 16.412 | 0.045 | 56.212 | 4.722 | -0.041 | 11.543 | 10.095 | 7.537 | -0.018 | -0.029 | 2.797 | 7.899 | -0.194 | -0.057 | 2.312 | 0 | 0 | -0.041 | -0.051 | -0.011 | -0.025 | -0.015 | 0.135 | 0 | -0.055 | -0.045 | 0 | 0 | -0.008 | 0 | 0.032 | -0.181 | 0.475 | 0.35 | -2.476 | 0.363 | -13.921 | -0.03 |
| Income Before Tax
| 3.192 | -0.427 | -2.784 | -9.538 | -6.37 | 14.446 | -40.423 | -50.389 | -40.827 | -45.228 | -28.883 | -67.671 | -17.739 | -19.286 | -10.533 | -0.434 | -0.815 | -10.621 | -13.389 | 25.21 | 10.059 | 5.955 | 5.927 | 17.11 | 59.789 | -18.186 | 9.031 | 25.158 | 21.063 | -1.16 | -16.595 | 12.251 | -2.481 | -12.227 | 10.629 | 17.071 | -10.837 | -13.367 | 12.335 | 19.535 | -10.308 | -10.094 | 7.45 | 18.482 | -9.872 | -12.344 | 8.659 | 46.112 | -26.453 | -16.799 | 4.885 | 52.712 | -30.083 | -19.881 | 5.468 | 44.64 | 7.406 | -41.535 | -1.268 | 23.447 | -23.009 | -26.333 | -19.543 | 49.963 | -35.675 | -19.282 | 9.055 | 16.028 | 2.483 | -10.561 | 5.948 | 17.986 | 0.948 | -5.55 | 27.069 | 24.596 | -3.71 | 4.683 | 11.186 | 8.319 | 5.061 | -9.615 | 12.326 | -9.281 | -7.85 | -2.242 | -4.561 | -17.967 | -14.265 | -25.177 | -17.031 |
| Income Before Tax Ratio
| 0.026 | -0.003 | -0.025 | -0.049 | -0.167 | 0.951 | -0.422 | -0.527 | -0.641 | -0.363 | -0.22 | -0.603 | -0.11 | -0.181 | -0.095 | -0.002 | -0.005 | -0.132 | -0.297 | 0.105 | 0.072 | 0.064 | 0.056 | 0.099 | 0.249 | -0.089 | 0.021 | 0.058 | 0.108 | -0.009 | -0.064 | 0.056 | -0.03 | -0.156 | 0.047 | 0.098 | -0.114 | -0.147 | 0.05 | 0.099 | -0.103 | -0.11 | 0.028 | 0.085 | -0.096 | -0.1 | 0.031 | 0.177 | -0.235 | -0.154 | 0.016 | 0.196 | -0.294 | -0.2 | 0.021 | 0.213 | 0.055 | -0.479 | -0.005 | 0.111 | -0.299 | -0.313 | -0.097 | 0.246 | -0.548 | -0.301 | 0.057 | 0.124 | 0.033 | -0.189 | 0.046 | 0.162 | 0.016 | -0.1 | 0.207 | 0.232 | -0.07 | 0.075 | 0.108 | 0.101 | 0.106 | -0.565 | 0.149 | -0.268 | -0.189 | -0.045 | -0.181 | -0.471 | -0.275 | -0.564 | -0.515 |
| Income Tax Expense
| 1.36 | -0.718 | -0.338 | -0.827 | -3.486 | -0.053 | -0.115 | -0.48 | 22.607 | -0.158 | 0.064 | -18.274 | -0.191 | 0.945 | -0.406 | 0.753 | -0.897 | 0.382 | 0.304 | 6.479 | 1.634 | 1.5 | 1.335 | 9.997 | 4.08 | -5.418 | 2.832 | 1.67 | 8.671 | -8.98 | -5.297 | 1.439 | 0.744 | -0.56 | 2.664 | 0.343 | -0.948 | -2.184 | 4.564 | -0.728 | 1.301 | 2.42 | 0.223 | -0.128 | 0.414 | 0.833 | 0.192 | 2.541 | -0.262 | 0.052 | 0.167 | 1.766 | -0.483 | 0.094 | 0.286 | 0.847 | 0.686 | -0.154 | 0.435 | 0.59 | -7.1 | -7.734 | -7.256 | 0.886 | -0.609 | -1.158 | 1.926 | 7.159 | 0.372 | -0.847 | 1.389 | 1.025 | 0.692 | 0.65 | 0.825 | 1.27 | 0.181 | 0.936 | 0.447 | 0.252 | 0.254 | -0.026 | 0.352 | 0.022 | -0.367 | 5.788 | -0.594 | 0.013 | 0.002 | -0 | 0.001 |
| Net Income
| 0.223 | 2.183 | -0.599 | -7.782 | -2.536 | 15.853 | -40.309 | -49.909 | -63.435 | -45.07 | -28.947 | -27.688 | -11.703 | -11.312 | -6.253 | -3.637 | -0.783 | -4.361 | -7.735 | 6.865 | 3.672 | 1.499 | 1.293 | -0.214 | 50.663 | -16.413 | 2.479 | 17.343 | 7.567 | 1.433 | -16.595 | 10.811 | -3.225 | -11.667 | 7.964 | 16.728 | -9.889 | -11.183 | 7.771 | 20.263 | -11.61 | -12.514 | 7.228 | 18.61 | -10.286 | -13.177 | 8.111 | 41.509 | -25.995 | -17.035 | 4.593 | 48.678 | -28.592 | -20.137 | 4.956 | 42.752 | 5.461 | -40.742 | -2.089 | 21.201 | -22.791 | -25.98 | -18.999 | 47.53 | -33.65 | -17.988 | 6.139 | 7.652 | 1.584 | -9.806 | 3.881 | 17.303 | -0.742 | -7.102 | 25.019 | 21.902 | -4.171 | 2.399 | 10.084 | 7.721 | 4.421 | -9.599 | 11.475 | -9.262 | -7.748 | -2.19 | -4.561 | -17.911 | -14.332 | -24.998 | -17.032 |
| Net Income Ratio
| 0.002 | 0.017 | -0.005 | -0.04 | -0.066 | 1.044 | -0.421 | -0.522 | -0.997 | -0.361 | -0.221 | -0.247 | -0.072 | -0.106 | -0.056 | -0.015 | -0.005 | -0.054 | -0.172 | 0.029 | 0.026 | 0.016 | 0.012 | -0.001 | 0.211 | -0.08 | 0.006 | 0.04 | 0.039 | 0.012 | -0.064 | 0.05 | -0.039 | -0.149 | 0.035 | 0.096 | -0.104 | -0.123 | 0.031 | 0.102 | -0.116 | -0.136 | 0.027 | 0.085 | -0.1 | -0.106 | 0.029 | 0.159 | -0.231 | -0.156 | 0.015 | 0.181 | -0.279 | -0.203 | 0.019 | 0.204 | 0.04 | -0.47 | -0.009 | 0.1 | -0.297 | -0.309 | -0.094 | 0.234 | -0.516 | -0.281 | 0.039 | 0.059 | 0.021 | -0.175 | 0.03 | 0.156 | -0.012 | -0.128 | 0.191 | 0.206 | -0.079 | 0.039 | 0.098 | 0.094 | 0.093 | -0.564 | 0.139 | -0.267 | -0.187 | -0.044 | -0.181 | -0.469 | -0.277 | -0.56 | -0.515 |
| EPS
| 0.001 | 0.01 | -0.003 | -0.035 | -0.011 | 0.071 | -0.18 | -0.22 | -0.29 | -0.2 | -0.13 | -0.12 | -0.053 | -0.051 | -0.028 | -0.016 | -0.004 | -0.02 | -0.035 | 0.031 | 0.017 | 0.007 | 0.006 | -0.001 | 0.23 | -0.073 | 0.011 | 0.078 | 0.034 | 0.007 | -0.075 | 0.049 | -0.015 | -0.053 | 0.036 | 0.076 | -0.045 | -0.051 | 0.035 | 0.091 | -0.052 | -0.057 | 0.033 | 0.083 | -0.046 | -0.06 | 0.037 | 0.19 | -0.12 | -0.078 | 0.021 | 0.22 | -0.13 | -0.091 | 0.022 | 0.2 | 0.025 | -0.18 | -0.009 | 0.096 | -0.1 | -0.12 | -0.086 | 0.21 | -0.15 | -0.082 | 0.028 | 0.034 | 0.007 | -0.051 | 0.017 | 0.089 | -0.003 | -0.037 | 0.11 | 0.11 | -0.022 | 0.012 | 0.035 | 0.04 | 0.015 | -0.05 | 0.04 | -0.048 | -0.04 | -0.011 | -0.024 | -0.092 | -0.074 | -0.13 | -0.088 |
| EPS Diluted
| 0.001 | 0.01 | -0.003 | -0.035 | -0.011 | 0.071 | -0.18 | -0.22 | -0.29 | -0.2 | -0.13 | -0.12 | -0.053 | -0.051 | -0.028 | -0.016 | -0.004 | -0.02 | -0.035 | 0.031 | 0.017 | 0.007 | 0.006 | -0.001 | 0.23 | -0.073 | 0.011 | 0.078 | 0.034 | 0.007 | -0.075 | 0.049 | -0.015 | -0.053 | 0.036 | 0.076 | -0.045 | -0.05 | 0.035 | 0.091 | -0.052 | -0.057 | 0.033 | 0.083 | -0.046 | -0.06 | 0.037 | 0.19 | -0.12 | -0.078 | 0.021 | 0.22 | -0.13 | -0.089 | 0.022 | 0.2 | 0.025 | -0.18 | -0.009 | 0.096 | -0.1 | -0.12 | -0.086 | 0.21 | -0.15 | -0.082 | 0.028 | 0.034 | 0.007 | -0.051 | 0.017 | 0.089 | -0.003 | -0.037 | 0.11 | 0.11 | -0.022 | 0.012 | 0.035 | 0.04 | 0.015 | -0.05 | 0.04 | -0.048 | -0.04 | -0.011 | -0.024 | -0.092 | -0.074 | -0.13 | -0.088 |
| EBITDA
| 7.792 | 3.366 | 2.956 | 7.306 | 3.943 | 21.313 | -31.776 | -36.475 | -28.147 | 7.996 | 39.136 | -29.432 | 17.467 | 5.188 | 13.89 | 9.921 | 5.582 | 3.086 | -10.156 | 30.987 | 33.906 | 16.097 | 29.148 | 23.045 | 66.167 | -11.341 | 17.571 | 42.248 | 17.226 | 4.685 | -11.342 | 33.882 | -17.918 | -6.551 | 15.896 | 24.364 | -4.735 | -7.458 | 18.213 | 48.325 | -22.564 | -3.953 | 13.598 | 38.357 | -12.986 | -5.083 | 26.258 | 64.773 | -18.583 | -20.987 | 13.747 | 74.951 | -20.713 | -13.104 | 12.62 | 67.876 | 9.401 | -23.186 | -7.295 | 38.115 | -23.664 | -19.243 | -12.803 | 66.941 | -35.996 | -11.807 | 16.017 | 24.592 | 9.794 | -4.584 | 11.486 | 28.019 | 9.815 | 3.619 | 35.536 | 34.716 | 5.488 | 14.1 | 19.866 | 15.412 | 14.048 | 18.783 | 1.14 | 4.852 | -0.176 | 10.553 | -0.871 | -10.891 | -9.443 | -5.664 | -12.502 |
| EBITDA Ratio
| 0.064 | 0.026 | 0.027 | -0.009 | -0.16 | 1.031 | -0.333 | -0.513 | 0.058 | -0.419 | -0.075 | -0.419 | -0.079 | -0.16 | -0.064 | 0.041 | 0.034 | -0.111 | -0.278 | 0.151 | 0.098 | 0.099 | 0.06 | 0.134 | 0.276 | -0.056 | 0.041 | 0.11 | 0.088 | 0.038 | -0.044 | 0.165 | -0.217 | -0.084 | 0.07 | 0.137 | -0.05 | -0.082 | 0.074 | 0.244 | -0.229 | -0.043 | 0.051 | 0.176 | -0.127 | -0.041 | 0.056 | 0.247 | -0.165 | -0.192 | 0.046 | 0.277 | -0.202 | -0.132 | 0.048 | 0.324 | 0.07 | -0.267 | -0.03 | 0.183 | -0.308 | -0.229 | -0.064 | 0.33 | -0.552 | -0.184 | 0.101 | 0.191 | 0.132 | -0.082 | 0.088 | 0.253 | 0.162 | 0.065 | 0.272 | 0.327 | 0.104 | 0.227 | 0.193 | 0.187 | 0.295 | 1.103 | 0.014 | 0.14 | -0.004 | 0.211 | -0.035 | -0.285 | -0.182 | -0.127 | -0.665 |