Chonbang Co., Ltd.
KRX:000950.KS
19160 (KRW) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 12,856.563 | 15,691.388 | 18,267.828 | 30,761.626 | 25,631.686 | 20,111.271 | 41,087.783 | 23,325.15 | 26,827.135 | 33,673.981 | 36,325.188 | 35,101.546 | 31,595.813 | 30,722.68 | 29,527.61 | 22,815.127 | 24,402.511 | 28,406.98 | 31,078.965 | 33,176.706 | 34,064.877 | 39,163.199 | 37,916.956 | 31,530.433 | 42,426.815 | 37,450.842 | 42,419.258 | 48,829.763 | 44,431.419 | 46,804.706 | 47,989.7 | 49,249.849 | 51,037.808 | 52,523.304 | 60,648.799 | 58,195.99 | 62,508.343 | 55,942.535 | 60,658.271 | 58,945.634 | 62,011.589 | 63,590.347 | 69,262.842 | 72,644.005 | 77,058.021 | 74,879.062 | 71,736.049 | 67,593.811 | 82,971.807 | 66,638.818 | 0 | 66,034.061 | 62,991.093 | 74,366.371 | 0 | 69,900.789 | 86,192.217 | 68,789.653 | 0 | 65,304.92 | 67,365.201 | 63,727.607 | 0 | 49,505.429 | 53,402.97 | 52,261.997 | 0 | 46,799.956 | 50,008.39 | 50,032.994 |
| Cost of Revenue
| 13,320.089 | 15,738.045 | 22,676.231 | 36,795.706 | 32,208.345 | 29,120.928 | 71,323.776 | 27,920.502 | 26,014.092 | 28,725.106 | 30,161.568 | 33,087.975 | 29,347.094 | 28,122.636 | 32,091.413 | 27,419.661 | 27,437.325 | 30,801.483 | 37,399.395 | 39,200.689 | 36,550.158 | 45,999.649 | 42,391.259 | 31,868.639 | 40,919.374 | 36,595.961 | 48,854.218 | 52,677.378 | 43,697.929 | 45,730.241 | 47,066.731 | 48,769.839 | 51,648.228 | 55,441.698 | 62,787.482 | 57,390.532 | 58,891.289 | 56,367.439 | 63,515.272 | 60,115.776 | 60,887.023 | 60,562.082 | 64,580.79 | 67,118.31 | 70,259.455 | 71,683.668 | 74,969.36 | 73,528.889 | 82,969.987 | 71,501.681 | 0 | 76,723.442 | 61,823.135 | 64,927.364 | 0 | 64,345.435 | 76,697.769 | 62,645.454 | 0 | 60,864.499 | 63,338.697 | 59,266.784 | 0 | 47,655.039 | 49,637.387 | 49,346.797 | 0 | 44,982.791 | 47,874.013 | 47,348.33 |
| Gross Profit
| -463.527 | -46.657 | -4,408.403 | -6,034.08 | -6,576.659 | -9,009.657 | -30,235.993 | -4,595.352 | 813.042 | 4,948.875 | 6,163.62 | 2,013.57 | 2,248.719 | 2,600.044 | -2,563.803 | -4,604.534 | -3,034.814 | -2,394.503 | -6,320.429 | -6,023.983 | -2,485.281 | -6,836.45 | -4,474.303 | -338.206 | 1,507.441 | 854.881 | -6,434.961 | -3,847.615 | 733.49 | 1,074.465 | 922.97 | 480.01 | -610.42 | -2,918.394 | -2,138.684 | 805.458 | 3,617.054 | -424.904 | -2,857.001 | -1,170.142 | 1,124.566 | 3,028.265 | 4,682.052 | 5,525.695 | 6,798.566 | 3,195.394 | -3,233.311 | -5,935.078 | 1.82 | -4,862.863 | 0 | -10,689.381 | 1,167.958 | 9,439.007 | 0 | 5,555.354 | 9,494.448 | 6,144.199 | 0 | 4,440.421 | 4,026.504 | 4,460.823 | 0 | 1,850.39 | 3,765.583 | 2,915.2 | 0 | 1,817.165 | 2,134.377 | 2,684.664 |
| Gross Profit Ratio
| -0.036 | -0.003 | -0.241 | -0.196 | -0.257 | -0.448 | -0.736 | -0.197 | 0.03 | 0.147 | 0.17 | 0.057 | 0.071 | 0.085 | -0.087 | -0.202 | -0.124 | -0.084 | -0.203 | -0.182 | -0.073 | -0.175 | -0.118 | -0.011 | 0.036 | 0.023 | -0.152 | -0.079 | 0.017 | 0.023 | 0.019 | 0.01 | -0.012 | -0.056 | -0.035 | 0.014 | 0.058 | -0.008 | -0.047 | -0.02 | 0.018 | 0.048 | 0.068 | 0.076 | 0.088 | 0.043 | -0.045 | -0.088 | 0 | -0.073 | 0 | -0.162 | 0.019 | 0.127 | 0 | 0.079 | 0.11 | 0.089 | 0 | 0.068 | 0.06 | 0.07 | 0 | 0.037 | 0.071 | 0.056 | 0 | 0.039 | 0.043 | 0.054 |
| Reseach & Development Expenses
| 19.819 | 24.656 | 26.319 | 34.532 | 59.409 | 79.619 | 108.638 | 71.773 | 74.271 | 79.207 | 75.721 | 75.824 | 81.269 | 88.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,359.199 | 62.25 | 278.515 | 2,225.949 | 1,416.232 | 123.771 | 129.293 | 111.844 | 120.869 | 137.892 | 119.884 | 122.812 | 109.536 | 116.732 | 113.22 | 122.522 | 128.154 | 25.826 | 148.375 | 153.677 | 154.179 | 526.056 | 174.91 | 171.149 | 174.587 | 462.653 | 166.938 | 164.794 | 158.371 | 417.166 | 166.996 | 160.066 | 204.537 | 272.918 | 233.265 | 257.779 | 223.462 | 262.21 | 241.208 | 242.203 | 253.717 | 266.553 | 292.329 | 284.89 | 289.471 | 299.225 | 287.615 | 308.223 | 293.808 | 282.069 | 0 | 1,826.534 | 2,485.973 | 230.018 | 0 | 226.841 | 225.149 | 215.453 | 0 | 238.014 | 228.126 | 198.548 | 0 | 229.391 | 193.439 | 205.988 | 0 | 206.232 | 208.606 | 229.806 |
| Selling & Marketing Expenses
| 300.065 | 295.796 | 429.773 | 512.841 | 421.341 | 405.451 | 711.862 | 571.714 | 727 | 505.758 | 484.716 | 432.009 | 436.595 | 489.561 | 421.408 | 306.985 | 239.213 | 457.48 | 346.669 | 429.141 | 642.184 | 230.024 | 631.036 | 354.356 | 776.338 | 278.025 | 1,393.752 | 1,047.386 | 920.925 | 526.837 | 1,134.217 | 1,379.26 | 1,136.834 | 1,194.477 | 1,428.076 | 1,751.255 | 2,540.235 | 890.957 | 1,404.646 | 1,246.053 | 1,297.615 | 1,264.171 | 1,392.094 | 2,698.148 | 2,032.944 | 1,451.848 | 1,664.837 | 1,653.086 | 1,719.308 | 1,118.172 | 0 | 0 | 0 | 832.878 | 0 | 487.25 | 556.772 | 343.222 | 0 | 339.893 | 351.787 | 463.372 | 0 | 569.118 | 553.659 | 549.436 | 0 | 577.176 | 594.767 | 713.841 |
| SG&A
| -3,524.464 | 919.163 | -2,076.264 | 2,225.949 | 1,416.232 | 529.222 | 841.155 | 683.558 | 847.869 | 643.65 | 604.6 | 554.821 | 546.131 | 606.293 | 534.628 | 429.507 | 367.367 | 483.306 | 495.044 | 582.818 | 796.363 | 756.08 | 805.946 | 525.505 | 950.925 | 740.678 | 1,560.69 | 1,212.18 | 1,079.296 | 944.003 | 1,301.213 | 1,539.326 | 1,341.371 | 1,467.395 | 1,661.341 | 2,009.034 | 2,763.697 | 1,153.167 | 1,645.854 | 1,488.256 | 1,551.332 | 1,530.724 | 1,684.423 | 2,983.038 | 2,322.415 | 1,751.073 | 1,952.452 | 1,961.309 | 2,013.116 | 1,400.241 | 0 | 1,826.534 | 2,485.973 | 1,062.896 | 0 | 714.091 | 781.921 | 558.675 | 0 | 577.907 | 579.913 | 661.92 | 0 | 798.509 | 747.098 | 755.424 | 0 | 783.408 | 803.373 | 943.647 |
| Other Expenses
| -1,359.199 | -17.698 | 326.578 | -4,451.898 | -4.734 | 949.76 | 1,197.01 | 677.38 | 1,168.211 | -82.318 | -138.162 | 195.536 | 2,437.249 | 1,815.888 | 564.859 | -43.587 | 99.538 | 27.71 | 102.389 | 5.812 | 26.322 | 132.956 | 32.915 | 40.38 | 86.406 | 84.21 | -136.695 | 527.104 | 62.562 | 143.702 | 33.832 | 24.923 | 114.367 | 127.265 | 211.948 | 200.549 | 153.073 | 145.615 | 112.555 | 247.466 | 122.427 | 114.346 | 180.754 | 151.865 | 352.247 | 110.091 | 125.175 | 507.654 | 125.604 | 7.558 | 0 | 9,697.117 | -2,314.781 | 11.945 | 0 | -105.523 | -216.143 | -20.361 | 0 | -139.205 | -139.884 | 97.301 | 0 | -142.312 | -130.517 | -106.045 | 0 | 112.019 | 161.476 | 1,084.484 |
| Operating Expenses
| -3,504.645 | 943.819 | -2,049.945 | -2,225.949 | 1,416.232 | 1,478.982 | 2,038.165 | 1,360.938 | 2,016.08 | 561.332 | 1,686.493 | 1,391.066 | 1,115.872 | 1,472.443 | 1,499.97 | 1,443.697 | 1,162.196 | 1,247.725 | 4,295.254 | 1,300.305 | 1,742.621 | 1,487.91 | 1,744.058 | 1,293.362 | 1,716.554 | 1,511.154 | 2,980.632 | 2,424.529 | 2,202.81 | 2,066.359 | 2,535.052 | 2,597.769 | 2,559.573 | 2,651.136 | 2,632.472 | 3,337.45 | 3,957.724 | 2,433.612 | 3,042.494 | 2,882.227 | 2,782.858 | 2,722.304 | 2,947.16 | 4,809.464 | 3,164.384 | 1,968.969 | 9,466.051 | 5,300.057 | 7,350.959 | 2,061.5 | 0 | 11,523.651 | 171.192 | 2,004.48 | 0 | 1,561.414 | 1,919.372 | 1,398.481 | 0 | 1,399.408 | 1,538.678 | 1,522.211 | 0 | 1,690.035 | 1,727.72 | 1,631.727 | 0 | 1,725.116 | 2,091.295 | 1,921.709 |
| Operating Income
| 3,041.118 | -990.476 | -2,358.458 | -8,260.029 | -7,992.89 | -10,488.641 | -32,274.159 | -5,956.29 | -1,203.038 | 4,387.543 | 4,477.125 | 622.505 | 1,132.847 | 1,127.601 | -4,063.767 | -6,048.23 | -4,200.859 | -3,642.227 | -10,615.683 | -7,324.288 | -4,227.903 | -8,324.36 | -6,218.361 | -1,631.568 | -209.113 | -656.273 | -9,415.594 | -6,272.143 | -1,469.32 | -991.894 | -1,612.082 | -2,117.759 | -3,169.993 | -5,569.529 | -4,771.156 | -2,531.993 | -340.67 | -2,858.516 | -5,899.494 | -4,052.369 | -1,658.292 | 305.959 | 1,734.891 | 716.231 | 3,634.182 | 1,226.424 | -12,699.362 | -11,235.134 | -7,349.139 | -4,981.806 | 0 | -22,213.032 | 996.767 | 7,459.611 | 0 | 3,993.939 | 7,575.077 | 4,745.717 | 0 | 3,041.011 | 2,487.827 | 2,938.613 | 0 | 160.356 | 2,037.862 | 1,283.476 | 0 | 92.049 | 43.08 | 762.957 |
| Operating Income Ratio
| 0.237 | -0.063 | -0.129 | -0.269 | -0.312 | -0.522 | -0.785 | -0.255 | -0.045 | 0.13 | 0.123 | 0.018 | 0.036 | 0.037 | -0.138 | -0.265 | -0.172 | -0.128 | -0.342 | -0.221 | -0.124 | -0.213 | -0.164 | -0.052 | -0.005 | -0.018 | -0.222 | -0.128 | -0.033 | -0.021 | -0.034 | -0.043 | -0.062 | -0.106 | -0.079 | -0.044 | -0.005 | -0.051 | -0.097 | -0.069 | -0.027 | 0.005 | 0.025 | 0.01 | 0.047 | 0.016 | -0.177 | -0.166 | -0.089 | -0.075 | 0 | -0.336 | 0.016 | 0.1 | 0 | 0.057 | 0.088 | 0.069 | 0 | 0.047 | 0.037 | 0.046 | 0 | 0.003 | 0.038 | 0.025 | 0 | 0.002 | 0.001 | 0.015 |
| Total Other Income Expenses Net
| 2,864.908 | 1,288.76 | 6,990.494 | 334.166 | -470.172 | 2,042.457 | 143,449.211 | -7,071.119 | 5,380.286 | -2,084.264 | -1,594.299 | -3,321.076 | 1,241.885 | -410.492 | -2,799.538 | 38.991 | -204.532 | -3,980.997 | 484.848 | -3,953.669 | -3,192.054 | -3,165.977 | -3,052.094 | -2,251.436 | -12,909.309 | -2,203.054 | 8,326.972 | -2,417.11 | -3,590.283 | 718.31 | -5,566.641 | 901.198 | 1,005.577 | -1,124.063 | -670.205 | -6,433.962 | -3,243.516 | -2,593.027 | -5,496.965 | -4,591.314 | 564.199 | -3,688.576 | -802.728 | 4,089.456 | -5,582.333 | -5,434.666 | 4,148.484 | 1,550.109 | -3,792.194 | -300.302 | 0 | -1,943.858 | -1,845.407 | 1,146.786 | 0 | 2,069.996 | -2,227.049 | 845.66 | 0 | 1,699.62 | 586.164 | -6,847.738 | 0 | -11,619.732 | -5,410.396 | -6,217.639 | 0 | -329.53 | -58.81 | -712.28 |
| Income Before Tax
| 5,906.026 | 298.284 | 4,632.036 | -7,925.863 | -8,463.062 | -8,446.184 | 111,175.052 | -13,027.409 | 4,177.249 | 2,303.279 | 2,854.408 | -2,698.572 | 2,374.732 | 717.11 | -6,863.311 | -6,009.24 | -4,401.542 | -7,623.225 | -10,130.835 | -11,277.957 | -7,419.956 | -11,490.337 | -9,270.456 | -3,883.004 | -13,118.422 | -2,859.327 | -1,088.62 | -8,689.254 | -5,059.603 | -273.584 | -7,178.723 | -1,216.561 | -2,164.416 | -6,693.593 | -5,441.36 | -8,965.954 | -3,584.186 | -5,451.543 | -11,396.46 | -8,643.683 | -1,094.093 | -3,382.615 | 932.164 | 4,805.687 | -1,948.151 | -4,208.241 | -8,550.878 | -9,685.026 | -11,141.333 | -7,224.665 | 0 | -24,156.89 | -848.641 | 8,581.313 | 0 | 6,063.936 | 5,348.027 | 5,591.378 | 0 | 4,740.633 | 3,073.99 | -3,909.126 | 0 | -11,459.377 | -3,372.533 | -4,934.166 | 0 | -237.481 | -15.728 | 50.675 |
| Income Before Tax Ratio
| 0.459 | 0.019 | 0.254 | -0.258 | -0.33 | -0.42 | 2.706 | -0.559 | 0.156 | 0.068 | 0.079 | -0.077 | 0.075 | 0.023 | -0.232 | -0.263 | -0.18 | -0.268 | -0.326 | -0.34 | -0.218 | -0.293 | -0.244 | -0.123 | -0.309 | -0.076 | -0.026 | -0.178 | -0.114 | -0.006 | -0.15 | -0.025 | -0.042 | -0.127 | -0.09 | -0.154 | -0.057 | -0.097 | -0.188 | -0.147 | -0.018 | -0.053 | 0.013 | 0.066 | -0.025 | -0.056 | -0.119 | -0.143 | -0.134 | -0.108 | 0 | -0.366 | -0.013 | 0.115 | 0 | 0.087 | 0.062 | 0.081 | 0 | 0.073 | 0.046 | -0.061 | 0 | -0.231 | -0.063 | -0.094 | 0 | -0.005 | -0 | 0.001 |
| Income Tax Expense
| 383.996 | 0.142 | -1,320.14 | 2,599.628 | -2,386.891 | -2,042.457 | 35,616.946 | 1.418 | 1,558.586 | -2.124 | 3,137.909 | -905.291 | 868.405 | -13.252 | -30,816.236 | -20.592 | 125.244 | -88.907 | -43.869 | -11.566 | -7.399 | -777.058 | 350.39 | -8.455 | -6,207.841 | -21.819 | 5,886.236 | 41.211 | 19.794 | -19.794 | -11.109 | 54.855 | 100.785 | 132.636 | -37.671 | -163.869 | 196.828 | 27.154 | 66.729 | -90.633 | -49.75 | -261.574 | 424.995 | 185.129 | 280.881 | -1,303.17 | 371.877 | -350.479 | -1,042.911 | -160.194 | 0 | -53.626 | -185.106 | 2,463.708 | 0 | 3,304.39 | -803.597 | 1,867.017 | 0 | 3,473.469 | 2,367.098 | -5,127.62 | 0 | -10,015.247 | 70.688 | -4,669.551 | 0 | 561.033 | 826.257 | 314.309 |
| Net Income
| 5,574.487 | 320.314 | 5,854.056 | -10,525.491 | -6,076.171 | -6,403.727 | 75,558.106 | -13,028.827 | 2,618.662 | 2,305.403 | -283.501 | -1,793.281 | 1,506.327 | 730.362 | 23,952.925 | -5,988.648 | -4,526.786 | -7,534.318 | -10,086.966 | -11,266.392 | -7,412.557 | -11,490.337 | -9,620.846 | -3,883.004 | -6,910.581 | -2,837.508 | 1,519.849 | -8,505.787 | -4,978.964 | -79.089 | -6,877.859 | -1,161.742 | -2,240.658 | -6,616.111 | -5,474.621 | -8,710.473 | -3,897.565 | -5,398.868 | -11,069.399 | -8,491.639 | -998.45 | -3,000.732 | 813.691 | 4,676.184 | -2,207.504 | -2,804.387 | -8,799.738 | -9,355.182 | -10,316.417 | -7,064.471 | 0 | -24,103.264 | -663.536 | 8,581.313 | 0 | 6,063.936 | 5,348.027 | 5,591.378 | 0 | 4,740.633 | 3,073.99 | -3,909.126 | 0 | -11,459.377 | -3,443.221 | -4,934.166 | 0 | -237.481 | -841.985 | 50.675 |
| Net Income Ratio
| 0.434 | 0.02 | 0.32 | -0.342 | -0.237 | -0.318 | 1.839 | -0.559 | 0.098 | 0.068 | -0.008 | -0.051 | 0.048 | 0.024 | 0.811 | -0.262 | -0.186 | -0.265 | -0.325 | -0.34 | -0.218 | -0.293 | -0.254 | -0.123 | -0.163 | -0.076 | 0.036 | -0.174 | -0.112 | -0.002 | -0.143 | -0.024 | -0.044 | -0.126 | -0.09 | -0.15 | -0.062 | -0.097 | -0.182 | -0.144 | -0.016 | -0.047 | 0.012 | 0.064 | -0.029 | -0.037 | -0.123 | -0.138 | -0.124 | -0.106 | 0 | -0.365 | -0.011 | 0.115 | 0 | 0.087 | 0.062 | 0.081 | 0 | 0.073 | 0.046 | -0.061 | 0 | -0.231 | -0.064 | -0.094 | 0 | -0.005 | -0.017 | 0.001 |
| EPS
| 4,892.18 | 281.11 | 5,137.53 | -9,237.18 | -5,332.45 | -5,619.92 | 66,309 | -11,434.11 | 2,298.14 | 2,023.22 | -250.57 | -1,574 | 1,322 | 641 | 21,021 | -5,256 | -3,979 | -6,612 | -8,908.65 | -9,831 | -6,505 | -10,084 | -8,443.26 | -3,408 | -6,065 | -2,490 | 1,333.82 | -7,465 | -4,370 | -69 | -6,036.1 | -1,020 | -1,966 | -5,806 | -4,804.53 | -7,644 | -3,421 | -4,738 | -9,714.52 | -7,452 | -876 | -2,633 | 714.1 | 4,104 | -1,937 | -2,461 | -7,723 | -8,210 | -9,054 | -6,199.79 | -19,883 | -21,153.05 | -582.32 | 7,531 | 2,218 | 5,322 | 4,693 | 4,907 | 4,321 | 4,160 | 2,698 | -3,431 | -10,436 | -10,057 | -3,022 | -4,330 | -4,254.13 | -208.28 | -739 | 44.47 |
| EPS Diluted
| 4,892.18 | 281.11 | 5,137.53 | -9,237.18 | -5,332.45 | -5,619.92 | 66,309 | -11,434.11 | 2,298.14 | 2,023.22 | -250.57 | -1,574 | 1,322 | 641 | 21,021 | -5,256 | -3,979 | -6,612 | -8,852.33 | -9,831 | -6,505 | -10,084 | -8,443.26 | -3,408 | -6,065 | -2,490 | 1,333.82 | -7,465 | -4,370 | -69 | -6,036.02 | -1,020 | -1,966 | -5,806 | -4,804.53 | -7,644 | -3,421 | -4,738 | -9,714.52 | -7,452 | -876 | -2,633 | 714.1 | 4,104 | -1,937 | -2,461 | -7,722.55 | -8,210 | -9,054 | -6,199.79 | -19,883 | -21,153.05 | -582.32 | 7,531 | 2,218 | 5,322 | 4,693 | 4,907 | 4,321 | 4,160 | 2,698 | -3,431 | -10,436 | -10,057 | -3,022 | -4,330 | -4,254.13 | -208.28 | -739 | 44.47 |
| EBITDA
| 4,162.899 | 148.099 | -1,242.011 | -6,034.08 | -6,576.659 | -5,887.744 | -26,518.435 | -9,243.703 | -1,130.133 | 6,113.582 | 6,869.273 | 1,341.974 | 6,018.917 | 4,602.382 | -2,776.267 | -2,883.085 | -2,235.804 | -5,356.572 | -9,336.235 | -9,027.95 | -1,962.135 | -6,291.502 | -6,904.25 | -1,611.773 | -1,901.274 | 2,282.681 | 2,226.848 | -2,863.203 | 743.048 | 5,445.062 | -1,296.485 | 3,504.085 | -323.827 | -1,469.95 | 256.962 | -3,419.967 | 2,207.341 | 238.704 | -5,343.285 | -2,797.496 | 4,861.497 | 2,480.383 | 7,321.169 | 10,819.804 | 3,998.344 | 1,397.452 | -3,554.893 | -4,091.73 | -8,697.941 | -2,246.307 | 0 | -21,277.039 | 3,854.615 | 11,517.14 | 0 | 9,506.774 | 8,157.541 | 8,527.361 | 0 | 8,023.758 | 6,549.327 | -657.717 | 0 | -8,249.053 | -433.986 | -1,747.55 | 0 | 2,127.242 | 2,038.303 | 2,587.874 |
| EBITDA Ratio
| 0.324 | 0.009 | -0.068 | -0.196 | -0.257 | -0.293 | -0.645 | -0.396 | -0.042 | 0.182 | 0.189 | 0.038 | 0.19 | 0.15 | -0.094 | -0.126 | -0.092 | -0.189 | -0.3 | -0.272 | -0.058 | -0.161 | -0.182 | -0.051 | -0.045 | 0.061 | 0.052 | -0.059 | 0.017 | 0.116 | -0.027 | 0.071 | -0.006 | -0.028 | 0.004 | -0.059 | 0.035 | 0.004 | -0.088 | -0.047 | 0.078 | 0.039 | 0.106 | 0.149 | 0.052 | 0.019 | -0.05 | -0.061 | -0.105 | -0.034 | 0 | -0.322 | 0.061 | 0.155 | 0 | 0.136 | 0.095 | 0.124 | 0 | 0.123 | 0.097 | -0.01 | 0 | -0.167 | -0.008 | -0.033 | 0 | 0.045 | 0.041 | 0.052 |