MiraeING.Co.,Ltd.
KRX:007120.KS
1101 (KRW) • At close November 4, 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
| 2,994.652 | 2,912.947 | 2,472.389 | 2,380.217 | 2,984.884 | 5,188.097 | 5,760.777 | 2,524.232 | 2,565.955 | 1,977.396 | 1,941.042 | 1,619.589 | 2,309.118 | 1,938.172 | 1,789.198 | 1,309.074 | 1,642.536 | 1,029.958 | 1,578.641 | 1,907.591 | 2,385.664 | 1,604.912 | 2,525.035 | 1,190.396 | 1,573.159 | 1,165.397 | 2,907.805 | 1,463.614 | 1,800.766 | 1,534.951 | 2,912.205 | 2,243.55 | 2,959.765 | 1,713.118 | 4,358.212 | 1,133.269 | 1,490.016 | 2,179.891 | 6,732.378 | 3,762.32 | 3,923.547 | 4,369.337 | 8,439.511 | 5,159.847 | 6,616.517 | 6,555.66 | 18,020.003 | 5,771.442 | 5,808.298 | 4,022.563 | 0 | 4,027.851 | 4,595.623 | 4,371.88 | -764.053 | 3,206.53 | 7,652.301 | 2,532.357 | 4,034.72 | 4,443.002 | 4,441.814 | 6,805.327 | 5,794.773 | 3,944.17 | 3,821.99 | 6,599.668 | 7,339.588 | 5,186.853 | 5,957.412 | 7,383.448 |
| Cost of Revenue
| 1,563.627 | 1,653.594 | 1,464.025 | 1,399.107 | 1,340.548 | 2,323.89 | 2,249.76 | 1,559.905 | 1,711.354 | 720.391 | 1,320.005 | 1,023.047 | 887.272 | 1,066.578 | 651.016 | 602.962 | 1,037.207 | 621.941 | 1,091.448 | 1,075.925 | 2,075.31 | 1,149.336 | 2,450.431 | 751.821 | 1,136.915 | 630.44 | 2,832.512 | 703.32 | 977.806 | 822.489 | 2,509.004 | 1,277.831 | 2,058.994 | 1,036.224 | 3,219.935 | 682.34 | 835.872 | 1,164.568 | 5,288.119 | 2,786.653 | 3,075.574 | 2,786.839 | 6,399.864 | 3,384.203 | 4,875.748 | 4,495.925 | 15,602.527 | 3,614.693 | 3,602.678 | 2,538.168 | 0 | 2,695.55 | 3,293.241 | 3,111.478 | -2,904.952 | 2,093.427 | 6,658.224 | 3,352.26 | 4,208.644 | 4,625.876 | 3,862.277 | 5,033.607 | 6,480.961 | 3,484.495 | 3,219.218 | 5,284.819 | 7,822.779 | 4,474.184 | 5,336.351 | 6,618.381 |
| Gross Profit
| 1,431.026 | 1,259.352 | 1,008.364 | 981.11 | 1,644.336 | 2,864.207 | 3,511.017 | 964.326 | 854.601 | 1,257.005 | 621.037 | 596.543 | 1,421.846 | 871.595 | 1,138.182 | 706.112 | 605.33 | 408.018 | 487.193 | 831.665 | 310.354 | 455.576 | 74.604 | 438.575 | 436.244 | 534.957 | 75.293 | 760.294 | 822.96 | 712.462 | 403.201 | 965.719 | 900.771 | 676.894 | 1,138.277 | 450.929 | 654.144 | 1,015.323 | 1,444.258 | 975.667 | 847.973 | 1,582.498 | 2,039.647 | 1,775.644 | 1,740.769 | 2,059.735 | 2,417.475 | 2,156.749 | 2,205.62 | 1,484.395 | 0 | 1,332.301 | 1,302.382 | 1,260.402 | 2,140.899 | 1,113.103 | 994.077 | -819.903 | -173.924 | -182.874 | 579.537 | 1,771.72 | -686.188 | 459.675 | 602.772 | 1,314.849 | -483.191 | 712.669 | 621.061 | 765.067 |
| Gross Profit Ratio
| 0.478 | 0.432 | 0.408 | 0.412 | 0.551 | 0.552 | 0.609 | 0.382 | 0.333 | 0.636 | 0.32 | 0.368 | 0.616 | 0.45 | 0.636 | 0.539 | 0.369 | 0.396 | 0.309 | 0.436 | 0.13 | 0.284 | 0.03 | 0.368 | 0.277 | 0.459 | 0.026 | 0.519 | 0.457 | 0.464 | 0.138 | 0.43 | 0.304 | 0.395 | 0.261 | 0.398 | 0.439 | 0.466 | 0.215 | 0.259 | 0.216 | 0.362 | 0.242 | 0.344 | 0.263 | 0.314 | 0.134 | 0.374 | 0.38 | 0.369 | 0 | 0.331 | 0.283 | 0.288 | -2.802 | 0.347 | 0.13 | -0.324 | -0.043 | -0.041 | 0.13 | 0.26 | -0.118 | 0.117 | 0.158 | 0.199 | -0.066 | 0.137 | 0.104 | 0.104 |
| Reseach & Development Expenses
| 120 | 162 | 114 | 164 | 115 | 156 | 129 | 73 | 100 | 113 | 33 | 94 | 117 | 90 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 75.318 | 5.282 | 102.857 | 7.757 | 26.873 | 17.238 | 23.384 | 30.401 | -63.444 | 86.814 | 11.384 | 20.386 | 0 | 12.372 | 2.559 | 6.483 | -493.366 | 21.419 | 210.387 | 373.377 | 493.281 | 316.011 | 132.289 | 118.919 | 48.833 | 108.377 | 617.533 | 103.706 | 427.105 | 214.266 | 341.14 | 3.5 |
| General & Administrative Expenses
| 786.032 | 994.699 | -72.565 | 802.798 | 770.701 | 52.468 | 42.02 | 811.061 | 327.571 | 72.829 | 0 | 872.229 | 575.805 | 51.969 | 36.008 | 543.803 | 498.453 | 27.19 | 23.356 | 606.546 | 399.877 | 33.143 | 32.315 | 681.106 | 840.423 | 58.924 | 63.833 | 1,178.739 | 1,315.844 | 60.897 | 58.826 | 1,467.474 | 920.507 | 63.706 | 81.47 | 76.327 | -15.005 | 64.347 | 97.438 | 174.268 | 479.531 | 294.239 | 366.334 | 311.614 | 312.366 | 247.655 | 418.402 | 265.41 | 269.89 | 160.279 | 0 | 121.996 | 125.726 | 148.675 | -93.678 | 83.018 | 158.03 | 90.35 | 170.134 | 87.2 | 138.201 | 102.912 | 220.345 | 100.433 | 196.369 | 128.418 | 211.711 | 126.11 | 171.457 | 129.485 |
| Selling & Marketing Expenses
| -251.249 | -269.914 | 96.327 | 0 | 121.075 | 260.842 | 150.021 | 0 | 0 | 206.833 | 0 | 0 | 0 | 191.793 | 121.627 | 0 | 0 | 223.77 | 40.819 | 0 | 0 | 143.813 | 42.291 | 0 | 0 | 497.769 | 385.678 | 0 | 0 | 674.221 | 451.548 | 0 | 0 | 138.534 | 110.338 | 165.946 | 256.259 | 164.386 | 359.881 | 304.071 | 362.019 | 389.485 | 374.412 | 474.745 | 746.364 | 324.771 | 375.903 | 252.11 | 288.026 | 173.516 | 0 | 147.152 | 194.695 | 260.78 | 54.7 | 340.127 | 239.892 | 287.662 | 469.401 | 269.568 | 299.734 | 265.989 | 305.913 | 382.028 | 313.476 | 351.002 | 372.851 | 266.492 | 328.116 | 317.252 |
| SG&A
| 534.783 | 724.785 | 539.145 | 802.798 | 770.701 | 313.31 | 192.041 | 811.061 | 327.571 | 279.662 | 1,056.617 | 872.229 | 575.805 | 243.762 | 157.635 | 543.803 | 498.453 | 250.96 | 64.175 | 606.546 | 399.877 | 176.956 | 74.606 | 681.106 | 840.423 | 556.693 | 449.511 | 1,178.739 | 1,315.844 | 735.118 | 510.374 | 1,467.474 | 920.507 | 202.24 | 191.808 | 242.273 | 241.254 | 228.733 | 457.319 | 478.339 | 841.55 | 683.724 | 740.746 | 786.359 | 1,058.73 | 572.426 | 794.305 | 517.52 | 557.916 | 333.795 | 0 | 269.148 | 320.421 | 409.455 | -38.978 | 423.145 | 397.922 | 378.012 | 639.535 | 356.768 | 437.935 | 368.901 | 526.258 | 482.461 | 509.845 | 479.42 | 584.562 | 392.602 | 499.573 | 446.737 |
| Other Expenses
| -21.264 | -40.733 | -21.07 | -1,605.595 | -1,541.402 | 704.436 | 756.637 | 13.302 | -714.4 | 1,114.453 | -18.054 | 0.097 | 0.324 | 0.188 | 1.406 | 151.071 | 17,291.89 | 6.358 | 19.585 | -701.098 | 1,984.343 | 1.395 | 45.295 | 233.689 | 298.067 | 0.427 | -69.623 | 524.1 | 104.276 | 4.984 | -88.035 | 115.912 | -66.045 | -25.991 | 781.331 | 151.115 | -55.595 | 11.024 | -1,165.621 | 245.536 | -2,597.84 | 6.682 | -2,063.984 | 3.8 | 11.047 | 9.981 | -42.436 | -0.336 | 82.953 | 793.722 | 0 | 779.092 | 646.191 | 90.126 | 365.147 | 32.796 | -90.46 | -21.814 | 10.485 | 35.102 | 7.134 | 9.953 | -22.16 | -5.857 | 36.505 | 8.834 | -49.597 | 19.851 | 370.432 | 46.325 |
| Operating Expenses
| 676.047 | 927.518 | 674.215 | -802.797 | -770.701 | 1,017.746 | 948.678 | 811.061 | 327.571 | 1,394.115 | 1,107.671 | 872.229 | 575.805 | 624.984 | 548.547 | 543.803 | 498.453 | 579.8 | 381.305 | 606.546 | 399.877 | 559.679 | 457.4 | 681.106 | 840.423 | 1,118.543 | 1,344.102 | 1,178.739 | 1,315.844 | 1,469.603 | 1,251.226 | 1,467.474 | 920.507 | 951.969 | 1,457.894 | 1,057.883 | 971.526 | 1,232.961 | 1,787.885 | 2,311.264 | 4,075.499 | 2,664.86 | 4,518.257 | 3,214.226 | 2,536.701 | 1,778.731 | 2,255.856 | 1,791.928 | 1,824.365 | 1,147.903 | 0 | 1,060.612 | 969.171 | 1,098.347 | -820.844 | 831.237 | 1,373.69 | 1,489.867 | 1,900.738 | 1,409.627 | 1,649.595 | 1,311.503 | 1,235.424 | 1,432.37 | 2,329.8 | 1,603.475 | 1,655.931 | 1,480.455 | 2,054.997 | 1,263.828 |
| Operating Income
| 754.979 | 331.835 | 334.149 | 178.313 | 873.635 | 8,789.894 | 2,040.029 | 153.265 | 6,289.762 | -320.65 | -486.634 | -275.686 | 846.041 | 246.608 | 589.635 | 162.309 | 106.877 | -171.784 | 105.888 | 225.12 | -89.522 | -104.102 | -382.794 | -242.531 | -404.179 | -583.588 | -1,268.809 | -418.446 | -492.883 | -757.143 | -848.023 | -501.755 | -19.735 | -275.076 | -319.618 | -606.953 | -317.379 | -217.639 | -343.626 | -1,335.597 | -3,227.526 | -1,082.364 | -2,478.609 | -1,438.582 | -795.932 | 281.004 | 161.618 | 364.821 | 381.255 | 336.491 | 0 | 271.689 | 333.212 | 162.055 | 2,961.745 | 281.864 | -379.612 | -2,309.769 | -2,074.662 | -1,592.501 | -1,070.059 | 460.219 | -1,921.614 | -972.695 | -1,727.029 | -288.629 | -2,139.123 | -767.788 | -1,433.935 | -498.761 |
| Operating Income Ratio
| 0.252 | 0.114 | 0.135 | 0.075 | 0.293 | 1.694 | 0.354 | 0.061 | 2.451 | -0.162 | -0.251 | -0.17 | 0.366 | 0.127 | 0.33 | 0.124 | 0.065 | -0.167 | 0.067 | 0.118 | -0.038 | -0.065 | -0.152 | -0.204 | -0.257 | -0.501 | -0.436 | -0.286 | -0.274 | -0.493 | -0.291 | -0.224 | -0.007 | -0.161 | -0.073 | -0.536 | -0.213 | -0.1 | -0.051 | -0.355 | -0.823 | -0.248 | -0.294 | -0.279 | -0.12 | 0.043 | 0.009 | 0.063 | 0.066 | 0.084 | 0 | 0.067 | 0.073 | 0.037 | -3.876 | 0.088 | -0.05 | -0.912 | -0.514 | -0.358 | -0.241 | 0.068 | -0.332 | -0.247 | -0.452 | -0.044 | -0.291 | -0.148 | -0.241 | -0.068 |
| Total Other Income Expenses Net
| 281.096 | -62.801 | -2,111.845 | 414.437 | -5,796.925 | -217.268 | -750.923 | -2,410.965 | -11,429.465 | -439.406 | -13,819.809 | -91.27 | -167.178 | 1,728.825 | -495.325 | 126.397 | 20,924.728 | 3,247.371 | 6,728.467 | -567.491 | 2,231.51 | 360.815 | -9,929.752 | 288.171 | 374.809 | 162 | -435.786 | 548.807 | 160.759 | -33.218 | -1,017.803 | -16.114 | 136.074 | 198.604 | 441.879 | 248.214 | 1,328.889 | 904.561 | -4,789.678 | -8.109 | -7,857.061 | -39.658 | -7,840.371 | -305.879 | 707.22 | -141.233 | -512.348 | -92.741 | 66.068 | -235.699 | 0 | -21.608 | -254.774 | 111.973 | 265.803 | -41.005 | -241.304 | -119.84 | 2,988.271 | -109.735 | -527.922 | -58.079 | -69.599 | -215.111 | -162.145 | -31.687 | -201.506 | -10.547 | 236.563 | 19.849 |
| Income Before Tax
| 1,036.075 | 269.034 | -1,777.697 | 592.75 | -4,923.29 | 8,572.626 | 1,289.106 | -2,257.7 | -5,139.703 | -760.056 | -14,306.442 | -366.957 | 678.863 | 1,975.436 | 94.31 | 288.706 | 21,031.605 | 3,075.588 | 6,834.356 | -342.372 | 2,141.987 | 256.712 | -10,312.548 | 45.64 | -29.37 | -421.586 | -1,704.595 | 130.362 | -332.125 | -790.359 | -1,865.828 | -517.869 | 116.338 | -76.471 | 122.262 | -358.74 | 1,011.507 | 686.923 | -5,133.305 | -1,343.706 | -11,084.587 | -1,122.02 | -10,318.981 | -1,744.461 | -88.712 | 139.771 | -350.728 | 272.08 | 447.323 | 100.793 | 0 | 250.081 | 78.437 | 274.028 | 3,227.546 | 240.861 | -620.917 | -2,429.61 | 913.609 | -1,702.236 | -1,597.98 | 402.138 | -1,991.211 | -1,187.806 | -1,889.173 | -320.313 | -2,340.628 | -778.333 | -1,197.373 | -478.912 |
| Income Before Tax Ratio
| 0.346 | 0.092 | -0.719 | 0.249 | -1.649 | 1.652 | 0.224 | -0.894 | -2.003 | -0.384 | -7.37 | -0.227 | 0.294 | 1.019 | 0.053 | 0.221 | 12.804 | 2.986 | 4.329 | -0.179 | 0.898 | 0.16 | -4.084 | 0.038 | -0.019 | -0.362 | -0.586 | 0.089 | -0.184 | -0.515 | -0.641 | -0.231 | 0.039 | -0.045 | 0.028 | -0.317 | 0.679 | 0.315 | -0.762 | -0.357 | -2.825 | -0.257 | -1.223 | -0.338 | -0.013 | 0.021 | -0.019 | 0.047 | 0.077 | 0.025 | 0 | 0.062 | 0.017 | 0.063 | -4.224 | 0.075 | -0.081 | -0.959 | 0.226 | -0.383 | -0.36 | 0.059 | -0.344 | -0.301 | -0.494 | -0.049 | -0.319 | -0.15 | -0.201 | -0.065 |
| Income Tax Expense
| 308.354 | 60.62 | -335.31 | 26.262 | 889.248 | 308.467 | -3,668.021 | 6.31 | -58.45 | -105.807 | -56.542 | -0.001 | 110.043 | 325.036 | -329.539 | 0 | 4,644.395 | 501.642 | 2,758.292 | -0.036 | -0.148 | -11.424 | -9,623.205 | -0.036 | -0.085 | 99.143 | -506.964 | -8.489 | -7.155 | -38.893 | -952.516 | 0 | 0 | 31.877 | 0 | 336.838 | 283.473 | 1,096.699 | -2,267.95 | -35.194 | 114.638 | 0.011 | -19.154 | 7.391 | 185.219 | 7.622 | 155.869 | 84.06 | 0.002 | -95.892 | 0 | 155.43 | -32.299 | 100.907 | 3,102.603 | 57.21 | -95.034 | -24.748 | -565.278 | 108.771 | -273.53 | 57.689 | -67.223 | -85.107 | 2.456 | 61.883 | -213.03 | 49.021 | 303.069 | 73.907 |
| Net Income
| 1,328.442 | 223.015 | -12,315.805 | 566.488 | -5,812.538 | 8,264.159 | 4,962.147 | -2,264.01 | -5,081.253 | -654.25 | -19,933.566 | -366.957 | 568.82 | 1,650.399 | 423.849 | 288.706 | 16,387.584 | 2,573.917 | 11,964.218 | -342.335 | 2,142.135 | 256.751 | -10,312.534 | 45.676 | -29.285 | -420.823 | -1,696.143 | 138.851 | -324.97 | -781.822 | -1,858.576 | -517.869 | 116.338 | -76.471 | 122.261 | -358.74 | 728.034 | 686.923 | -5,063.339 | -1,287.389 | -11,198.763 | -1,132.584 | -10,289.203 | -1,757.786 | -269.67 | 106.745 | -482.225 | 176.019 | 424.695 | 100.793 | 0 | 250.081 | 78.437 | 274.028 | 483.372 | 240.861 | -620.917 | -2,429.61 | 1,022.38 | -1,811.008 | -1,597.98 | 402.138 | -1,923.988 | -1,187.806 | -1,891.629 | -320.313 | -2,153.764 | -778.333 | -1,197.373 | -478.912 |
| Net Income Ratio
| 0.444 | 0.077 | -4.981 | 0.238 | -1.947 | 1.593 | 0.861 | -0.897 | -1.98 | -0.331 | -10.27 | -0.227 | 0.246 | 0.852 | 0.237 | 0.221 | 9.977 | 2.499 | 7.579 | -0.179 | 0.898 | 0.16 | -4.084 | 0.038 | -0.019 | -0.361 | -0.583 | 0.095 | -0.18 | -0.509 | -0.638 | -0.231 | 0.039 | -0.045 | 0.028 | -0.317 | 0.489 | 0.315 | -0.752 | -0.342 | -2.854 | -0.259 | -1.219 | -0.341 | -0.041 | 0.016 | -0.027 | 0.03 | 0.073 | 0.025 | 0 | 0.062 | 0.017 | 0.063 | -0.633 | 0.075 | -0.081 | -0.959 | 0.253 | -0.408 | -0.36 | 0.059 | -0.332 | -0.301 | -0.495 | -0.049 | -0.293 | -0.15 | -0.201 | -0.065 |
| EPS
| 50.46 | 8.47 | -467.78 | 21.52 | -220.76 | 313.85 | 188.45 | -16.86 | -39.49 | -5.08 | -774.51 | -15 | 20 | 65 | 3.29 | 15 | 635 | 100 | 92.4 | -15 | 85 | 8 | -80.14 | 1.77 | -0.92 | -3.27 | -20.84 | 8 | -16.59 | -39.82 | -21.45 | -29.87 | 6.64 | -1.33 | 1.51 | -23.23 | 46.46 | 43.14 | -139.31 | -179.19 | -1,569.58 | -165.92 | -309.04 | -265.47 | -39.82 | 16.59 | -14.55 | 26.55 | 66.37 | 16.59 | 43 | 36.5 | 13.27 | 46.46 | 13.32 | 33.18 | -109.51 | -119 | 39.34 | -348.43 | -338.47 | 76.32 | -75.25 | -232.28 | -365.02 | -63.05 | -88.68 | -160.24 | -248.88 | -19.91 |
| EPS Diluted
| 50.46 | 8.47 | -467.78 | 21.52 | -220.76 | 313.85 | 188.45 | -16.86 | -39.49 | -5.08 | -774.51 | -15 | 20 | 65 | 3.29 | 15 | 635 | 100 | 92.4 | -15 | 85 | 8 | -80.14 | 1.77 | -0.92 | -3.27 | -20.84 | 8 | -16.59 | -39.82 | -21.45 | -29.87 | 6.64 | -1.33 | 1.51 | -23.23 | 43.14 | 43.14 | -139.31 | -179.19 | -1,569.58 | -165.92 | -309.04 | -265.47 | -39.82 | 16.59 | -14.55 | 26.55 | 66.37 | 16.59 | 43 | 36.5 | 13.27 | 43.14 | 13.32 | 33.18 | -109.51 | -119 | 39.34 | -348.43 | -338.47 | 76.32 | -75.25 | -232.28 | -365.02 | -63.05 | -88.68 | -160.24 | -248.88 | -19.91 |
| EBITDA
| 1,426.395 | 1,002.446 | 1,003.538 | 981.11 | 1,644.336 | 9,461.058 | 2,708.94 | 822.189 | 527.03 | 348.062 | 156.623 | 15.917 | 896.123 | 434.661 | 904.338 | 249 | 205.147 | 829.204 | 8,061.444 | 319.651 | 64.24 | -80.965 | -9,960.362 | -184.995 | -349.467 | -427.042 | -1,531.619 | -350.25 | -424.775 | -719.807 | -1,722.491 | -431.172 | 49.127 | -176.183 | 492.988 | -206.455 | 1,347.981 | 1,064.414 | -2,561.585 | -1,019.506 | -5,942.368 | -547.734 | -4,586.795 | -1,176.559 | -523.759 | 350.913 | -152.494 | 463.334 | 594.623 | 304.653 | 0 | 505.972 | 369.297 | 341.155 | 3,645.319 | 419.413 | -136.672 | -2,030.088 | -2,214.931 | -1,094.366 | -986.531 | 823.22 | -1,448.68 | -665.408 | -1,090.379 | -3.909 | -1,602.438 | -532.908 | -794.594 | -124.821 |
| EBITDA Ratio
| 0.476 | 0.344 | 0.406 | 0.412 | 0.551 | 1.824 | 0.47 | 0.326 | 0.205 | 0.176 | 0.081 | 0.01 | 0.388 | 0.224 | 0.505 | 0.19 | 0.125 | 0.805 | 5.107 | 0.168 | 0.027 | -0.05 | -3.945 | -0.155 | -0.222 | -0.366 | -0.527 | -0.239 | -0.236 | -0.469 | -0.591 | -0.192 | 0.017 | -0.103 | 0.113 | -0.182 | 0.905 | 0.488 | -0.38 | -0.271 | -1.515 | -0.125 | -0.543 | -0.228 | -0.079 | 0.054 | -0.008 | 0.08 | 0.102 | 0.076 | 0 | 0.126 | 0.08 | 0.078 | -4.771 | 0.131 | -0.018 | -0.802 | -0.549 | -0.246 | -0.222 | 0.121 | -0.25 | -0.169 | -0.285 | -0.001 | -0.218 | -0.103 | -0.133 | -0.017 |