Haein Corporation
KRX:003010.KS
5190 (KRW) • At close November 8, 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
| 55,235.918 | 43,980.817 | 88,073.401 | 65,892.484 | 71,005.116 | 51,109.699 | 48,831.055 | 45,804.878 | 44,545.449 | 38,848.139 | 48,435.885 | 53,129.01 | 61,035.38 | 43,755.43 | 66,899.274 | 49,723.529 | 58,159.228 | 42,758.919 | 61,188.924 | 71,060.889 | 59,755.111 | 68,853.038 | 60,139.085 | 48,600.888 | 56,091.714 | 51,895.442 | 72,472.938 | 52,040.798 | 65,788.868 | 47,227.255 | 20,307.982 | 56,340.122 | 75,532.93 | 58,813.481 | 65,323.558 | 73,293.145 | 73,020.356 | 55,163.547 | 75,055 | 55,163.528 | 75,154.621 | 54,514.436 | 68,709.625 | 62,238.877 | 51,528.892 | 46,284.638 | 69,823.834 | 44,063.772 | 43,473.121 | 40,792.661 | 0 | 37,042.455 | 56,016.726 | 47,304.209 | 0 | 47,401.396 | 57,235.283 | 59,859.557 | 48,471.363 | 32,318.182 | 46,859.647 | 33,966.34 | 0 | 36,560.716 | 40,081.033 | 29,050.515 | 0 | 29,467.711 | 29,986.462 | 32,903.933 |
| Cost of Revenue
| 48,438.776 | 33,550.603 | 78,614.583 | 56,002.248 | 59,257.692 | 44,723.932 | 43,013.285 | 37,704.272 | 37,280.582 | 32,093.497 | 39,676.505 | 42,245.956 | 52,060.171 | 37,173.946 | 56,295.408 | 40,116.702 | 49,849.841 | 37,102.855 | 52,365.113 | 59,548.171 | 50,465.188 | 58,480.172 | 51,995.744 | 38,855.728 | 47,654.978 | 43,258.203 | 64,582.037 | 43,118.36 | 56,350.255 | 39,832.662 | 16,182.154 | 47,527.562 | 64,763.458 | 49,780.283 | 56,675 | 63,034.226 | 61,259.148 | 46,662.58 | 61,839.16 | 46,259.558 | 61,933.071 | 46,369.129 | 58,477.086 | 53,211.073 | 44,316.626 | 39,669.66 | 61,842.735 | 38,876.327 | 39,015.452 | 33,629.959 | 0 | 31,032.768 | 44,982.525 | 38,057.297 | 0 | 39,600.533 | 47,665.387 | 49,181.847 | 40,069.788 | 28,892.829 | 39,869.572 | 27,569.198 | 0 | 28,804.885 | 33,066.243 | 22,751.198 | 0 | 22,194.006 | 22,889.234 | 25,493.257 |
| Gross Profit
| 6,797.142 | 10,430.214 | 9,458.818 | 9,890.236 | 11,747.423 | 6,385.767 | 5,817.77 | 8,100.606 | 7,264.868 | 6,754.642 | 8,759.38 | 10,883.055 | 8,975.21 | 6,581.483 | 10,603.866 | 9,606.827 | 8,309.387 | 5,656.064 | 8,823.81 | 11,512.718 | 9,289.923 | 10,372.866 | 8,143.341 | 9,745.16 | 8,436.736 | 8,637.239 | 7,890.901 | 8,922.438 | 9,438.613 | 7,394.593 | 4,125.828 | 8,812.56 | 10,769.472 | 9,033.198 | 8,648.558 | 10,258.919 | 11,761.208 | 8,500.967 | 13,215.839 | 8,903.97 | 13,221.55 | 8,145.307 | 10,232.539 | 9,027.804 | 7,212.266 | 6,614.978 | 7,981.099 | 5,187.445 | 4,457.669 | 7,162.702 | 0 | 6,009.687 | 11,034.201 | 9,246.912 | 0 | 7,800.863 | 9,569.896 | 10,677.71 | 8,401.575 | 3,425.353 | 6,990.075 | 6,397.142 | 0 | 7,755.831 | 7,014.79 | 6,299.317 | 0 | 7,273.705 | 7,097.228 | 7,410.676 |
| Gross Profit Ratio
| 0.123 | 0.237 | 0.107 | 0.15 | 0.165 | 0.125 | 0.119 | 0.177 | 0.163 | 0.174 | 0.181 | 0.205 | 0.147 | 0.15 | 0.159 | 0.193 | 0.143 | 0.132 | 0.144 | 0.162 | 0.155 | 0.151 | 0.135 | 0.201 | 0.15 | 0.166 | 0.109 | 0.171 | 0.143 | 0.157 | 0.203 | 0.156 | 0.143 | 0.154 | 0.132 | 0.14 | 0.161 | 0.154 | 0.176 | 0.161 | 0.176 | 0.149 | 0.149 | 0.145 | 0.14 | 0.143 | 0.114 | 0.118 | 0.103 | 0.176 | 0 | 0.162 | 0.197 | 0.195 | 0 | 0.165 | 0.167 | 0.178 | 0.173 | 0.106 | 0.149 | 0.188 | 0 | 0.212 | 0.175 | 0.217 | 0 | 0.247 | 0.237 | 0.225 |
| Reseach & Development Expenses
| 174.407 | 196.473 | 0 | 288.434 | 327.924 | 275.209 | 274.727 | 254.676 | 264.3 | 253.578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,299.35 | 1,037.427 | 1,664.791 | 1,462.95 | 743.89 | 1,948.249 | 0 | 1,145.379 | 1,550.708 | 1,226.564 | 1,511.749 | 1,138.039 | 1,123.586 | 1,212.746 | 1,883.735 | 1,126.448 | 970.128 | 1,555.155 | 1,873.996 | 1,227.447 | 1,403.556 | 1,351.165 | 1,452.846 | 1,444.338 | 2,102.283 | 1,490.329 | 1,058.726 | 2,462.908 | 1,522.69 | 1,575.294 | -2,540.044 | 1,753.965 | 2,419.785 | 8,040.052 | -19,684.411 | 9,980.142 | 10,293.413 | 2,407.543 | -17,998.281 | 9,214.051 | 9,880.26 | 2,157.868 | 3,047.347 | 1,314.502 | 1,986.607 | 1,378.964 | 1,351.311 | 1,450.548 | 1,679.228 | 1,369.907 | 0 | 4,575.898 | 8,322.681 | 1,320.275 | 0 | 1,339.242 | 1,204.373 | 1,449.206 | 1,275.499 | 840.313 | 1,373.218 | 1,152.857 | 0 | 897.977 | 1,162.468 | 1,034.718 | 0 | 921.955 | 1,282.345 | 1,012.702 |
| Selling & Marketing Expenses
| -116.727 | 1,089.841 | 1,252.847 | 1,325.658 | 1,087.3 | 1,469.142 | 0 | 342.198 | 417.62 | 559.151 | 202.093 | 1,385.618 | 1,570.203 | 685.282 | 654.485 | 1,022.938 | 1,248.072 | 359.081 | 682.253 | 1,533.194 | 1,072.239 | 1,711.259 | 2,605.603 | 773.638 | 1,842.407 | 1,306.052 | 2,486.993 | 1,263.272 | 1,803.806 | 1,623.336 | 1,849.669 | 1,138.821 | 438.894 | 0 | 0 | 0 | 0 | 931.789 | 0 | 0 | 0 | 1,513.946 | 1,578.127 | 2,277.094 | 1,447.199 | 991.985 | 1,659.772 | 1,122.707 | 782.259 | 1,555.813 | 0 | 0 | 0 | 1,039.873 | 0 | 1,145.317 | 1,001.004 | 1,002.394 | 1,836.073 | 344.371 | 876.753 | 1,179.231 | 0 | 1,120.977 | 693.641 | 1,651.436 | 0 | 934.359 | 1,026.687 | 566.741 |
| SG&A
| 6,182.623 | 5,825.249 | 7,068.507 | 2,788.608 | 1,831.19 | 3,417.39 | 6,373.466 | 1,487.577 | 1,968.328 | 1,785.714 | 1,713.842 | 2,523.657 | 2,693.789 | 1,898.028 | 2,538.221 | 2,149.386 | 2,218.2 | 1,914.236 | 2,556.249 | 2,760.64 | 2,475.795 | 3,062.424 | 4,058.449 | 2,217.976 | 3,944.69 | 2,796.381 | 3,545.719 | 3,726.18 | 3,326.496 | 3,198.63 | -690.375 | 2,892.786 | 2,858.679 | 8,040.052 | -13,841.913 | 9,980.142 | 10,293.413 | 3,339.332 | -12,058.374 | 9,214.051 | 9,880.26 | 3,671.814 | 4,625.474 | 3,591.596 | 3,433.806 | 2,370.949 | 3,011.083 | 2,573.255 | 2,461.487 | 2,925.72 | 0 | 4,575.898 | 8,322.681 | 2,360.148 | 0 | 2,484.559 | 2,205.377 | 2,451.6 | 3,111.572 | 1,184.684 | 2,249.971 | 2,332.088 | 0 | 2,018.954 | 1,856.109 | 2,686.154 | 0 | 1,856.314 | 2,309.032 | 1,579.443 |
| Other Expenses
| 383.604 | -2.372 | 205.062 | 660.421 | 89.547 | 4,535.401 | -401.089 | 4,074.807 | 4,297.236 | 4,606.088 | -159.341 | 79.981 | 504.634 | 351.901 | 142.499 | 90.27 | 75.168 | 119.917 | 516.038 | 136.712 | 237.27 | 110.51 | 44.843 | 87.633 | -53.008 | 92.202 | -144.654 | -73.217 | -97.172 | 66.269 | -396.352 | -204.427 | -96.573 | -72.025 | -296.659 | 809.624 | -322.147 | 332.717 | 92.331 | 820.994 | -55.319 | 103.567 | 272.194 | -2,201.439 | 470.577 | 199.418 | -164.585 | 3,387.91 | -3,914.207 | 3,754.021 | 0 | 3,522.86 | -961.937 | 3,795.471 | 0 | -20.219 | 56.11 | -308.314 | 646.193 | 310.326 | 281.6 | 401.277 | 0 | -12.994 | -88.76 | 302.105 | 0 | -208.379 | 52.638 | 10.312 |
| Operating Expenses
| 5,973.426 | 6,024.094 | 6,863.446 | 6,979.312 | 6,254.154 | 7,952.791 | 7,049.282 | 5,562.385 | 6,265.564 | 6,391.803 | 7,481.3 | 7,199.853 | 7,007.595 | 5,915.176 | 6,911.316 | 5,943.701 | 6,061.576 | 6,440.368 | 5,815.499 | 7,127.198 | 7,640.581 | 7,566.564 | 5,896.699 | 6,590.793 | 9,065.648 | 7,236.219 | 8,005.429 | 7,772.538 | 8,392.346 | 7,034.696 | 3,610.632 | 7,663.324 | 8,254.116 | 8,040.052 | 7,829.715 | 9,980.142 | 10,293.413 | 8,799.978 | 8,618.188 | 9,214.051 | 9,880.26 | 8,046.07 | 8,465.122 | 7,675.614 | 10,107.197 | 6,113.58 | 8,430.639 | 6,039.364 | 6,470.111 | 6,679.741 | 0 | 8,098.758 | 7,360.744 | 6,155.619 | 0 | 6,306.854 | 5,847.109 | 5,828.456 | 7,749.878 | 4,155.452 | 5,724.703 | 6,748.344 | 0 | 4,986.751 | 4,751.449 | 6,700.049 | 0 | 4,441.978 | 5,129.233 | 5,076.611 |
| Operating Income
| 823.716 | 4,406.12 | 2,595.372 | 2,487.438 | 5,548.13 | -1,567.024 | -1,231.512 | -238.074 | 661.697 | 616.459 | 2,746.739 | 3,683.202 | 1,967.613 | 666.307 | 3,692.551 | 3,663.127 | 2,247.811 | -784.304 | 2,962.511 | 4,385.52 | 1,649.342 | 2,806.304 | 2,244.052 | 3,154.368 | -628.91 | 1,401.018 | -114.53 | 1,149.901 | 1,046.267 | 359.897 | 515.197 | 1,149.236 | 2,515.355 | 993.146 | 818.843 | 278.778 | 1,467.794 | -299.012 | 4,597.652 | -310.081 | 3,341.29 | 99.238 | 1,767.418 | 1,352.191 | -2,894.931 | 501.398 | -449.539 | -851.918 | -2,012.441 | 786.432 | 0 | -2,089.071 | 3,673.458 | 3,756.857 | 0 | 1,494.009 | 3,722.789 | 4,849.255 | 651.697 | -730.101 | 1,265.371 | -351.202 | 0 | 2,769.08 | 2,263.341 | -400.732 | 0 | 2,831.726 | 1,967.993 | 2,334.065 |
| Operating Income Ratio
| 0.015 | 0.1 | 0.029 | 0.038 | 0.078 | -0.031 | -0.025 | -0.005 | 0.015 | 0.016 | 0.057 | 0.069 | 0.032 | 0.015 | 0.055 | 0.074 | 0.039 | -0.018 | 0.048 | 0.062 | 0.028 | 0.041 | 0.037 | 0.065 | -0.011 | 0.027 | -0.002 | 0.022 | 0.016 | 0.008 | 0.025 | 0.02 | 0.033 | 0.017 | 0.013 | 0.004 | 0.02 | -0.005 | 0.061 | -0.006 | 0.044 | 0.002 | 0.026 | 0.022 | -0.056 | 0.011 | -0.006 | -0.019 | -0.046 | 0.019 | 0 | -0.056 | 0.066 | 0.079 | 0 | 0.032 | 0.065 | 0.081 | 0.013 | -0.023 | 0.027 | -0.01 | 0 | 0.076 | 0.056 | -0.014 | 0 | 0.096 | 0.066 | 0.071 |
| Total Other Income Expenses Net
| -920.002 | -1,900.079 | 2,028.209 | -529.062 | -134.223 | -86.446 | 3,950.059 | -201.676 | -402.538 | -125.683 | -1,066.705 | -275.158 | 219.096 | 42.175 | 1,551.387 | 491.573 | 421.598 | -3,931.589 | 1,301.893 | -3,536.475 | 162.078 | -2,114.661 | -1,100.221 | -499.408 | -3,336.873 | -598.147 | 1,190.727 | -1,035.074 | -2,195.071 | 1,160.42 | -3,397.971 | 1,282.825 | -1,103.73 | -86.789 | -814.63 | -1,981.795 | -1,426.644 | -962.1 | -2,357.261 | -528.469 | -1,269.548 | -937.088 | -1,729.874 | -1,872.194 | -1,834.425 | -1,958.463 | -457.559 | 3,990.587 | -4,973.664 | -252.934 | 0 | 831.966 | -403.724 | 507.231 | 0 | 781.406 | -1,314.283 | -382.275 | 1,367.381 | 19.732 | -722.594 | -37.385 | 0 | -309.219 | -1,219.251 | 448.496 | 0 | -633.447 | 200.568 | -80.684 |
| Income Before Tax
| -96.287 | 2,506.04 | 4,623.582 | 1,958.376 | 5,413.906 | -1,653.47 | 2,718.547 | -439.75 | 259.159 | 490.777 | 815.566 | 3,408.044 | 2,186.711 | 708.482 | 5,243.938 | 4,154.699 | 2,669.409 | -4,715.893 | 4,310.205 | 849.045 | 1,811.42 | 691.641 | 1,146.421 | 2,654.959 | -3,965.785 | 802.873 | 1,076.199 | 114.826 | -1,148.804 | 1,520.317 | -2,882.775 | 2,432.061 | 1,411.626 | 906.357 | 4.212 | -1,703.018 | 41.151 | -1,261.111 | 2,240.39 | -838.55 | 2,071.742 | -837.851 | 37.543 | -520.004 | -4,729.356 | -1,457.065 | -907.099 | 3,138.668 | -6,986.106 | 230.027 | 0 | -1,257.105 | 3,269.733 | 3,598.524 | 0 | 2,275.415 | 2,408.504 | 4,466.979 | 2,019.078 | -710.367 | 542.778 | -388.587 | 0 | 2,459.861 | 1,044.09 | 47.764 | 0 | 2,198.28 | 2,168.563 | 2,253.381 |
| Income Before Tax Ratio
| -0.002 | 0.057 | 0.052 | 0.03 | 0.076 | -0.032 | 0.056 | -0.01 | 0.006 | 0.013 | 0.017 | 0.064 | 0.036 | 0.016 | 0.078 | 0.084 | 0.046 | -0.11 | 0.07 | 0.012 | 0.03 | 0.01 | 0.019 | 0.055 | -0.071 | 0.015 | 0.015 | 0.002 | -0.017 | 0.032 | -0.142 | 0.043 | 0.019 | 0.015 | 0 | -0.023 | 0.001 | -0.023 | 0.03 | -0.015 | 0.028 | -0.015 | 0.001 | -0.008 | -0.092 | -0.031 | -0.013 | 0.071 | -0.161 | 0.006 | 0 | -0.034 | 0.058 | 0.076 | 0 | 0.048 | 0.042 | 0.075 | 0.042 | -0.022 | 0.012 | -0.011 | 0 | 0.067 | 0.026 | 0.002 | 0 | 0.075 | 0.072 | 0.068 |
| Income Tax Expense
| -364.258 | 809.477 | 1,172.225 | 729.423 | 1,394.461 | -358.123 | 238.724 | -19.31 | 259.962 | 129.882 | 446.745 | 791.632 | 584.084 | 395.355 | 1,625.67 | 958.461 | 702.025 | -749.525 | 2,859.259 | 373.465 | -328.747 | 510.471 | 751.759 | 734.572 | -935.199 | 836.391 | -472.916 | 129.01 | 2.327 | 664.284 | -245.771 | 757.533 | 470.628 | 587.282 | 532.947 | -143.933 | 840.941 | 192.756 | 451.66 | 243.994 | 841.448 | 3.502 | 683.132 | 267.755 | -531.886 | -348.293 | 1,859.579 | -162.734 | -691.873 | -82.925 | 0 | -183.54 | 814.158 | 941.165 | 0 | 590.47 | 1,062.979 | 1,571.867 | 182.75 | 85.604 | 48.088 | 60.45 | 0 | 729.562 | 311.002 | 22.876 | 0 | 625.451 | 616.983 | 625.78 |
| Net Income
| 267.971 | 1,696.563 | 3,451.356 | 1,228.953 | 4,019.445 | -1,295.348 | -2,107.36 | -420.44 | -0.803 | 388.698 | 776.422 | 2,674.085 | 1,639.717 | 361.372 | 3,906.61 | 3,248.6 | 1,919.771 | -3,822.771 | 1,381.799 | 539.678 | 2,457.281 | 257.564 | 573.379 | 2,031.206 | -2,926.659 | 24.421 | 2,272.464 | 79.007 | -1,209.953 | 854.278 | -2,303.327 | 1,979.612 | 876.235 | 390.278 | -314.521 | -1,344.594 | -577.419 | -1,569.17 | 951.789 | -625.304 | 1,759.944 | -492.241 | 99.375 | -446.504 | -3,482.189 | -1,021.631 | -2,046.384 | 3,370.577 | -5,874.85 | 312.952 | 0 | -1,073.565 | 2,455.574 | 2,657.359 | 0 | 1,684.945 | 1,345.525 | 2,895.112 | 1,836.328 | -795.972 | 494.69 | -449.036 | 0 | 1,730.299 | 733.088 | 24.888 | 0 | 1,572.829 | 1,551.58 | 1,627.601 |
| Net Income Ratio
| 0.005 | 0.039 | 0.039 | 0.019 | 0.057 | -0.025 | -0.043 | -0.009 | -0 | 0.01 | 0.016 | 0.05 | 0.027 | 0.008 | 0.058 | 0.065 | 0.033 | -0.089 | 0.023 | 0.008 | 0.041 | 0.004 | 0.01 | 0.042 | -0.052 | 0 | 0.031 | 0.002 | -0.018 | 0.018 | -0.113 | 0.035 | 0.012 | 0.007 | -0.005 | -0.018 | -0.008 | -0.028 | 0.013 | -0.011 | 0.023 | -0.009 | 0.001 | -0.007 | -0.068 | -0.022 | -0.029 | 0.076 | -0.135 | 0.008 | 0 | -0.029 | 0.044 | 0.056 | 0 | 0.036 | 0.024 | 0.048 | 0.038 | -0.025 | 0.011 | -0.013 | 0 | 0.047 | 0.018 | 0.001 | 0 | 0.053 | 0.052 | 0.049 |
| EPS
| 24.93 | 157.84 | 321.11 | 114.34 | 373.96 | -120.52 | -196.06 | -39.12 | -0.075 | 36.16 | 72.24 | 249 | 152 | 34 | 363.46 | 296 | 179 | -354 | 122.73 | 48 | 218 | 23 | 50.93 | 180 | -260 | 2 | 201.84 | 7 | -107 | 76 | -209.12 | 143 | 78 | 35 | -27.95 | -119 | -51 | -129 | 84.54 | -56 | 156 | -44 | 8.85 | -39.87 | -317.43 | -93 | -187.03 | 308 | -536 | 29 | -59 | -98.44 | 226 | 244 | 24 | 156 | 125 | 269 | 161.49 | -70 | 42 | -38 | 61 | 144 | 61 | 2 | 54.13 | 129.04 | 127 | 133.53 |
| EPS Diluted
| 24.93 | 157.84 | 321.11 | 114.34 | 373.96 | -120.52 | -196.06 | -39.12 | -0.075 | 36.16 | 72.24 | 249 | 152 | 34 | 363.46 | 296 | 179 | -354 | 122.73 | 48 | 218 | 23 | 50.93 | 180 | -260 | 2 | 201.84 | 7 | -107 | 76 | -204.58 | 143 | 78 | 35 | -27.94 | -119 | -51 | -129 | 84.54 | -56 | 156 | -44 | 8.85 | -39.87 | -317.43 | -93 | -187 | 308 | -536 | 29 | -59 | -98.44 | 226 | 244 | 24 | 156 | 125 | 269 | 161.49 | -70 | 42 | -38 | 61 | 144 | 61 | 2 | 54.13 | 129.04 | 127 | 133.53 |
| EBITDA
| 1,763.981 | 5,367.102 | 3,488.851 | 3,642.639 | 7,027.974 | -131.098 | -204.652 | 822.254 | 1,693.256 | 1,741.669 | 2,836.112 | 4,366.638 | 3,940.788 | 2,146.062 | 7,329.988 | 6,391.78 | 4,737.373 | -2,190.588 | 7,105.767 | 3,485.521 | 2,743.458 | 2,670.033 | 4,279.481 | 4,125.897 | -2,018.27 | 2,258.205 | 6,013.697 | 1,801.474 | -261.207 | 4,667.926 | -4,002.876 | 4,287.736 | 2,451.369 | 993.146 | -460.094 | 278.777 | 1,467.795 | 1,070.808 | 5,663.167 | 1,148.144 | 4,656.404 | 1,509.503 | 313.876 | 2,977.39 | -1,498.276 | 1,081.183 | 2,546.52 | 844.267 | -1,543.797 | 2,326.474 | 0 | -848.252 | 4,929.886 | 5,557.113 | 0 | 4,490.783 | 4,404.057 | 7,203.08 | 4,904.977 | 608.354 | 1,635.88 | -301.747 | 0 | 947.252 | 1,530.842 | 392.053 | 0 | 2,783.705 | 3,115.642 | 2,876.339 |
| EBITDA Ratio
| 0.032 | 0.122 | 0.04 | 0.055 | 0.099 | -0.003 | -0.004 | 0.018 | 0.038 | 0.045 | 0.059 | 0.082 | 0.065 | 0.049 | 0.11 | 0.129 | 0.081 | -0.051 | 0.116 | 0.049 | 0.046 | 0.039 | 0.071 | 0.085 | -0.036 | 0.044 | 0.083 | 0.035 | -0.004 | 0.099 | -0.197 | 0.076 | 0.032 | 0.017 | -0.007 | 0.004 | 0.02 | 0.019 | 0.075 | 0.021 | 0.062 | 0.028 | 0.005 | 0.048 | -0.029 | 0.023 | 0.036 | 0.019 | -0.036 | 0.057 | 0 | -0.023 | 0.088 | 0.117 | 0 | 0.095 | 0.077 | 0.12 | 0.101 | 0.019 | 0.035 | -0.009 | 0 | 0.026 | 0.038 | 0.013 | 0 | 0.094 | 0.104 | 0.087 |