Daiyang Metal Co., Ltd.
KRX:009190.KS
1757 (KRW) • At close May 9, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
| 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 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
| 53,241.633 | 54,324.66 | 55,319.154 | 52,677.892 | 70,268.585 | 78,175.147 | 70,981.49 | 64,621.093 | 50,571.102 | 70,823.508 | 68,951.947 | 61,667.183 | 57,282.989 | 44,901.725 | 39,572.005 | 33,623.832 | 37,732.83 | 31,033.164 | 38,105.658 | 34,594.389 | 40,088.391 | 39,802.248 | 37,112.669 | 37,454.003 | 39,886.823 | 43,531.97 | 44,171.41 | 40,644.104 | 42,540.579 | 46,874.124 | 42,818.398 | 39,081.041 | 36,413.095 | 38,143.124 | 32,610.258 | 31,001.928 | 32,079.2 | 27,710.04 | 30,762.852 | 32,924.883 | 30,228.979 | 28,812.429 | 30,373.204 | 28,248.54 | 31,012.462 | 30,242.248 | 24,146.505 | 24,014.432 | 26,947.802 | 28,168.914 | 21,730.399 | 0 | 37,735.406 | 38,134.148 | 39,693.432 | 0 | 53,844.019 | 56,275.954 | 55,182.063 | 0 | 61,347.532 | 47,918.678 | 37,833.189 | 0 | 53,779.027 | 67,908.204 | 69,475.669 | 0 | 57,117.654 | 92,735.554 | 95,109.845 |
| Cost of Revenue
| 51,024.642 | 52,860.533 | 50,442.714 | 49,880.75 | 66,491.464 | 72,694.569 | 68,025.631 | 64,019.547 | 48,577.895 | 59,880.692 | 56,867.781 | 53,276.731 | 50,389.835 | 41,349.541 | 36,215.769 | 32,665.403 | 35,084.705 | 30,265.17 | 36,237.503 | 33,459.852 | 37,492.879 | 37,445.17 | 35,731.369 | 37,334.734 | 37,626.378 | 39,322.11 | 39,843.554 | 35,904.888 | 37,972.727 | 42,067.876 | 36,934.97 | 33,835.558 | 31,736.909 | 33,524.608 | 30,598.665 | 31,598.891 | 30,449.223 | 29,184.268 | 30,682.422 | 33,678.571 | 29,945.902 | 29,223.423 | 30,942.414 | 28,040.013 | 30,886.313 | 29,093.096 | 24,203.573 | 25,661.988 | 33,856.912 | 31,063.689 | 24,794.387 | 0 | 35,996.958 | 36,526.991 | 36,991.698 | 0 | 48,263.099 | 51,546.827 | 50,993.743 | 0 | 56,718.076 | 51,643.776 | 34,899.795 | 0 | 49,725.19 | 63,200.572 | 62,057.237 | 0 | 52,913.643 | 80,817.867 | 76,767.24 |
| Gross Profit
| 2,216.99 | 1,464.127 | 4,876.44 | 2,797.142 | 3,777.121 | 5,480.578 | 2,955.859 | 601.546 | 1,993.207 | 10,942.815 | 12,084.166 | 8,390.452 | 6,893.154 | 3,552.184 | 3,356.236 | 958.429 | 2,648.125 | 767.994 | 1,868.155 | 1,134.536 | 2,595.512 | 2,357.078 | 1,381.3 | 119.269 | 2,260.445 | 4,209.86 | 4,327.856 | 4,739.216 | 4,567.852 | 4,806.248 | 5,883.428 | 5,245.483 | 4,676.186 | 4,618.516 | 2,011.593 | -596.963 | 1,629.977 | -1,474.228 | 80.43 | -753.688 | 283.077 | -410.994 | -569.21 | 208.528 | 126.149 | 1,149.152 | -57.068 | -1,647.556 | -6,909.11 | -2,894.775 | -3,063.988 | 0 | 1,738.448 | 1,607.157 | 2,701.734 | 0 | 5,580.92 | 4,729.127 | 4,188.32 | 0 | 4,629.456 | -3,725.098 | 2,933.394 | 0 | 4,053.837 | 4,707.632 | 7,418.432 | 0 | 4,204.011 | 11,917.687 | 18,342.605 |
| Gross Profit Ratio
| 0.042 | 0.027 | 0.088 | 0.053 | 0.054 | 0.07 | 0.042 | 0.009 | 0.039 | 0.155 | 0.175 | 0.136 | 0.12 | 0.079 | 0.085 | 0.029 | 0.07 | 0.025 | 0.049 | 0.033 | 0.065 | 0.059 | 0.037 | 0.003 | 0.057 | 0.097 | 0.098 | 0.117 | 0.107 | 0.103 | 0.137 | 0.134 | 0.128 | 0.121 | 0.062 | -0.019 | 0.051 | -0.053 | 0.003 | -0.023 | 0.009 | -0.014 | -0.019 | 0.007 | 0.004 | 0.038 | -0.002 | -0.069 | -0.256 | -0.103 | -0.141 | 0 | 0.046 | 0.042 | 0.068 | 0 | 0.104 | 0.084 | 0.076 | 0 | 0.075 | -0.078 | 0.078 | 0 | 0.075 | 0.069 | 0.107 | 0 | 0.074 | 0.129 | 0.193 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.227 | 0.224 | 0.975 | 1.145 | 16.354 | 17.257 | 14.715 | 14.777 | 15.056 | 12.971 | 12.633 | 14.258 | 15.023 | 15.592 | 16.856 | 16.428 | 12.893 | 17.837 | 17.704 | 15.106 | 22.437 | 26.219 | 31.472 | 23.93 | 32 | 26.493 | 26.499 | 29.557 | 5.278 | 37.306 | 30.647 | 29.843 | 42.765 | 0 | 64.738 | 42.413 | 98.212 | 0 | 67.46 | 56.571 | 0 | 0 | 119.395 | 214.16 | 0 | 167.439 | 0 | 17.582 | 0 | 193.2 | 113.401 | 130.317 | 0 | 116.501 | 165.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 |
| General & Administrative Expenses
| 78.65 | 1,866.285 | 2,117.498 | 133.186 | 930.581 | 4,039.807 | 5,387.747 | 0 | 237.696 | 191.121 | 146.614 | 128.891 | 117.716 | 72.373 | 75.048 | 57.387 | 74.891 | 52.689 | 71.643 | 8.619 | 126.527 | 131.056 | 98.835 | 126.396 | 125.236 | 111.598 | 55.084 | 1,326.612 | 228.349 | 56.122 | 159.396 | 265.101 | 222.252 | 133.746 | 98.914 | -160.643 | 707.686 | 261.952 | 164.378 | 161.864 | 1,147.056 | 103.011 | 139.549 | 106.796 | 729.676 | 191.171 | 137.989 | -7,096.19 | -1,741.824 | 259.138 | 140.394 | 0 | 208.238 | 4,288.107 | 252.073 | 0 | 154.864 | 79.325 | 329.941 | 0 | 193.65 | 393.652 | 332.618 | 0 | 136.625 | 122.033 | 139.02 | 0 | 162.249 | 134.243 | 121.815 |
| Selling & Marketing Expenses
| 2,135.003 | 602.094 | 0 | 1,057.477 | 2,196.776 | 1,412.776 | 2,630.603 | 0 | 250.13 | 364.911 | 571.035 | 599.745 | 616.35 | 210.753 | 1,041.592 | 467.68 | 535.441 | 477.771 | 242.699 | 703.55 | 326.732 | 327.322 | -16.659 | -1.751 | 201.792 | 216.821 | 119.748 | 315.69 | 1,047.927 | 896.529 | 726.709 | 1,138.219 | 801.311 | 1,394.527 | 761.313 | 572.468 | 555.46 | 491.151 | 604.66 | 667.031 | 0 | 594.437 | 582.679 | 570.869 | 0 | 452.207 | 345.837 | 0 | 0 | 1,220.439 | 904.689 | 0 | 1,030.911 | 0 | 733.917 | 0 | 623.904 | 1,113.998 | 1,000.673 | 0 | 1,104.002 | 1,605.308 | 1,020.848 | 0 | 1,884.687 | 2,466.222 | 2,140.228 | 0 | 1,537.897 | 2,663.061 | 2,182.913 |
| SG&A
| 2,213.653 | 676.399 | 2,117.498 | 2,334.835 | 3,127.357 | 4,039.807 | 5,387.747 | 6,466.813 | 487.826 | 556.032 | 717.649 | 728.636 | 734.066 | 283.126 | 1,116.64 | 525.067 | 610.332 | 530.46 | 314.342 | 712.169 | 453.259 | 458.378 | 82.176 | 124.645 | 327.028 | 328.419 | 174.832 | 1,642.302 | 1,276.276 | 952.651 | 886.105 | 1,403.32 | 1,023.563 | 1,528.273 | 860.227 | 411.825 | 1,263.146 | 753.103 | 769.038 | 828.895 | 1,147.056 | 697.448 | 722.228 | 677.665 | 729.676 | 643.378 | 483.826 | -3,320.261 | -1,741.824 | 1,479.577 | 1,045.083 | 0 | 1,239.149 | 4,288.107 | 985.99 | 0 | 778.768 | 1,193.323 | 1,330.614 | 0 | 1,297.652 | 1,998.96 | 1,353.466 | 0 | 2,021.312 | 2,588.255 | 2,279.248 | 0 | 1,700.146 | 2,797.304 | 2,304.728 |
| Other Expenses
| 726.048 | 1,189.887 | 1,214.242 | -354.578 | -268.637 | -8,079.614 | -10,775.494 | -291.105 | 673.457 | 1,537.296 | 1,176.572 | 80.316 | 95.373 | 73.545 | 10.85 | 16.247 | 8.26 | -14.135 | 24.751 | -257.62 | 291.455 | 26.045 | 39.806 | 18.485 | 18.544 | 21.804 | 18.937 | -31.643 | 88.511 | -17.651 | 1,219.289 | -2,126.227 | 13.286 | 24.367 | 44.133 | 58.131 | 32.242 | 10.056 | -21.377 | 105.254 | -170.591 | -7.717 | 213.16 | -789.989 | -531.975 | 3,773.723 | -330.817 | 2,042.575 | -7,361.349 | -3,967.563 | 59.41 | 0 | 3,477.635 | -13,360.63 | 180.986 | 0 | -38.354 | 472.223 | 86.421 | 0 | -501.959 | 1,377.859 | -100.528 | 0 | 192.298 | 434.116 | 88.686 | 0 | 246.126 | 186.226 | 116.067 |
| Operating Expenses
| 2,939.701 | 1,866.286 | 1,969.703 | 2,689.413 | 6,464.168 | -4,039.807 | -5,387.747 | 6,758.145 | 1,161.507 | 2,094.303 | 1,895.366 | 2,224.64 | 1,786.698 | 959.961 | 2,032.717 | 1,495.979 | 1,323.67 | 1,204.892 | 1,154.727 | 1,338.953 | 1,061.074 | 1,147.089 | 677.958 | 681.871 | 954.553 | 971.051 | 785.189 | 2,268.759 | 1,785.058 | 1,484.939 | 1,508.549 | 1,786.173 | 1,536.412 | 2,014.622 | 1,372.538 | 1,351.642 | 1,880.59 | 1,740.771 | 1,494.47 | 1,648.77 | 1,147.056 | 5,115.079 | 1,144.997 | 2,323.609 | 729.676 | 1,627.76 | 855.4 | 5,821.703 | -1,741.824 | 7,336.934 | 1,981.779 | 0 | 2,425.602 | 2,949.257 | 1,666.684 | 0 | 2,110.914 | 3,202.867 | 2,689.479 | 0 | 2,377.114 | 3,082.306 | 2,246.131 | 0 | 3,038.279 | 3,591.939 | 3,274.216 | 0 | 2,807.697 | 4,008.704 | 3,227.621 |
| Operating Income
| -722.711 | -402.159 | 2,906.737 | 107.729 | -2,687.047 | 1,440.771 | -2,431.888 | -6,156.599 | 2,118.076 | 8,848.512 | 10,188.8 | 6,165.812 | 5,106.455 | 2,592.223 | 1,323.519 | -537.55 | 1,324.455 | -436.898 | 713.428 | -204.416 | 1,534.438 | 1,209.989 | 703.341 | -562.602 | 1,305.891 | 3,238.81 | 3,542.667 | 2,470.456 | 2,782.795 | 3,321.308 | 4,374.878 | 3,459.31 | 3,139.774 | 2,603.893 | 639.055 | -1,948.604 | -250.613 | -3,214.998 | -1,414.04 | -2,402.459 | -863.979 | -5,526.073 | -1,714.208 | -2,115.08 | -603.527 | -478.609 | -912.467 | -7,469.259 | -5,167.286 | -10,231.709 | -4,789.809 | 0 | 575.921 | -1,342.099 | 1,022.168 | 0 | 3,470.008 | 1,526.26 | 1,498.841 | 0 | 2,252.342 | -6,807.406 | 687.262 | 0 | 1,015.558 | 1,115.692 | 4,144.215 | 0 | 1,396.314 | 7,908.983 | 15,114.984 |
| Operating Income Ratio
| -0.014 | -0.007 | 0.053 | 0.002 | -0.038 | 0.018 | -0.034 | -0.095 | 0.042 | 0.125 | 0.148 | 0.1 | 0.089 | 0.058 | 0.033 | -0.016 | 0.035 | -0.014 | 0.019 | -0.006 | 0.038 | 0.03 | 0.019 | -0.015 | 0.033 | 0.074 | 0.08 | 0.061 | 0.065 | 0.071 | 0.102 | 0.089 | 0.086 | 0.068 | 0.02 | -0.063 | -0.008 | -0.116 | -0.046 | -0.073 | -0.029 | -0.192 | -0.056 | -0.075 | -0.019 | -0.016 | -0.038 | -0.311 | -0.192 | -0.363 | -0.22 | 0 | 0.015 | -0.035 | 0.026 | 0 | 0.064 | 0.027 | 0.027 | 0 | 0.037 | -0.142 | 0.018 | 0 | 0.019 | 0.016 | 0.06 | 0 | 0.024 | 0.085 | 0.159 |
| Total Other Income Expenses Net
| -14,212.454 | -1,849.503 | -646.329 | -290.052 | -1,198.302 | -10,721.853 | -2,626.074 | -5,955.801 | 969.176 | 1,374.391 | 137.328 | -57.879 | 762.144 | 227.544 | 535.9 | -1,307.858 | -289.541 | -403.034 | 245.393 | 919.709 | 21.898 | -473.734 | -284.994 | -306.274 | -648.769 | -284.088 | -719.935 | -1,845.562 | -725.313 | -957.255 | 454.704 | -3,199.199 | -1,433.835 | -1,815.164 | 1,239.742 | -5,856.912 | -1,789.271 | -1,695.347 | -1,685.37 | -3,464.256 | -1,640.892 | -1,261.153 | -1,195.508 | -4,855.143 | -2,151.998 | 2,457.161 | -1,454.396 | -10,419.528 | -15,033.713 | -10,543.872 | -3,271.053 | 0 | 526.045 | -16,557.984 | -1,639.633 | 0 | 1,142.563 | -5,962.724 | -2,853.643 | 0 | -1,059.583 | -4,693.039 | -7,200.351 | 0 | -13,592.702 | 1,665.03 | -21,681.072 | 0 | -1,845.623 | -406.684 | -577.393 |
| Income Before Tax
| -14,935.165 | -2,251.662 | 2,260.408 | 367.468 | -3,885.349 | -9,281.082 | -5,057.962 | -12,112.4 | 1,800.876 | 10,222.903 | 10,326.128 | 6,107.932 | 5,868.6 | 2,819.767 | 1,859.419 | -1,845.408 | 1,034.915 | -839.932 | 958.822 | 715.292 | 1,556.336 | 736.256 | 418.348 | -868.876 | 657.122 | 2,954.722 | 2,822.732 | 624.894 | 2,057.482 | 2,364.053 | 4,829.582 | 260.111 | 1,705.939 | 788.729 | 1,878.797 | -7,805.516 | -2,039.884 | -4,910.345 | -3,099.41 | -5,866.715 | -2,504.87 | -6,787.226 | -2,909.716 | -6,970.223 | -2,755.525 | 1,978.552 | -2,366.863 | -17,888.787 | -20,200.999 | -20,775.581 | -8,060.862 | 0 | 1,101.966 | -17,900.083 | -617.465 | 0 | 4,612.571 | -4,436.464 | -1,354.802 | 0 | 1,192.759 | -11,500.445 | -6,513.089 | 0 | -12,577.144 | 2,780.722 | -17,536.857 | 0 | -449.309 | 7,502.299 | 14,537.591 |
| Income Before Tax Ratio
| -0.281 | -0.041 | 0.041 | 0.007 | -0.055 | -0.119 | -0.071 | -0.187 | 0.036 | 0.144 | 0.15 | 0.099 | 0.102 | 0.063 | 0.047 | -0.055 | 0.027 | -0.027 | 0.025 | 0.021 | 0.039 | 0.018 | 0.011 | -0.023 | 0.016 | 0.068 | 0.064 | 0.015 | 0.048 | 0.05 | 0.113 | 0.007 | 0.047 | 0.021 | 0.058 | -0.252 | -0.064 | -0.177 | -0.101 | -0.178 | -0.083 | -0.236 | -0.096 | -0.247 | -0.089 | 0.065 | -0.098 | -0.745 | -0.75 | -0.738 | -0.371 | 0 | 0.029 | -0.469 | -0.016 | 0 | 0.086 | -0.079 | -0.025 | 0 | 0.019 | -0.24 | -0.172 | 0 | -0.234 | 0.041 | -0.252 | 0 | -0.008 | 0.081 | 0.153 |
| Income Tax Expense
| 174.839 | -86.864 | 71.504 | 15.36 | 131.711 | -618.796 | 163.82 | -954.356 | 158.477 | 899.615 | 867.579 | -874.425 | 1,291.092 | 995.633 | 693.657 | -1,068.293 | -22.493 | -199.103 | 525.808 | 1,700.046 | 677.725 | 250.435 | 280.792 | 378.182 | 12.717 | 391.591 | -30.393 | -574.729 | 194.71 | 12.839 | 1,505.902 | -36.141 | -98.366 | -13.273 | 2,313.108 | -1,468.606 | -10.956 | -7.922 | -158.022 | -13.839 | -0.007 | 110.706 | 196.478 | 2,275.821 | 0 | 4,140.112 | 99.316 | 1,624.271 | 0 | -8,025.929 | 377.462 | 0 | 5,108.233 | 5,631.29 | -98.223 | 0 | 1,705.725 | 720.155 | -623.732 | 0 | 183.742 | -1,197.864 | -964.72 | 0 | -2,362.764 | 610.549 | -4,733.757 | 0 | 169.182 | 2,698.933 | 4,169.614 |
| Net Income
| -15,110.003 | -2,164.798 | 2,188.905 | -197.683 | -3,952.358 | -7,882.789 | -5,221.782 | -11,686.289 | 1,642.399 | 9,323.288 | 9,458.549 | 6,982.357 | 4,577.508 | 1,824.134 | 1,859.419 | -1,805.221 | 1,034.915 | -839.932 | 958.822 | 760.634 | 1,556.336 | 736.256 | 418.348 | -868.876 | 657.122 | 2,954.722 | 2,822.732 | 624.894 | 2,057.482 | 2,364.053 | 4,829.582 | 260.111 | 1,705.939 | 788.729 | 1,878.797 | -7,805.516 | -2,039.884 | -4,910.345 | -3,099.41 | -5,852.876 | -2,504.864 | -6,787.226 | -2,909.716 | -6,863.188 | -2,755.525 | 1,978.552 | -2,466.178 | -19,513.058 | -20,200.999 | -20,775.581 | -8,060.862 | 0 | 1,101.966 | -23,531.373 | -519.241 | 0 | 2,906.846 | -5,156.619 | -731.07 | 0 | 1,009.017 | -10,302.581 | -5,548.369 | 0 | -10,214.38 | 2,170.173 | -12,803.099 | 0 | -618.491 | 4,803.365 | 10,367.977 |
| Net Income Ratio
| -0.284 | -0.04 | 0.04 | -0.004 | -0.056 | -0.101 | -0.074 | -0.181 | 0.032 | 0.132 | 0.137 | 0.113 | 0.08 | 0.041 | 0.047 | -0.054 | 0.027 | -0.027 | 0.025 | 0.022 | 0.039 | 0.018 | 0.011 | -0.023 | 0.016 | 0.068 | 0.064 | 0.015 | 0.048 | 0.05 | 0.113 | 0.007 | 0.047 | 0.021 | 0.058 | -0.252 | -0.064 | -0.177 | -0.101 | -0.178 | -0.083 | -0.236 | -0.096 | -0.243 | -0.089 | 0.065 | -0.102 | -0.813 | -0.75 | -0.738 | -0.371 | 0 | 0.029 | -0.617 | -0.013 | 0 | 0.054 | -0.092 | -0.013 | 0 | 0.016 | -0.215 | -0.147 | 0 | -0.19 | 0.032 | -0.184 | 0 | -0.011 | 0.052 | 0.109 |
| EPS
| -404.83 | -58 | 51.73 | -5.13 | -105.18 | -222.22 | -156.54 | -350.33 | 23.88 | 263.84 | 270.53 | 204.4 | 134 | 56 | 43 | -61.07 | 30 | -35 | 37 | 61.77 | 113 | 47 | 21 | -70.56 | 41 | 227 | 217 | 50.75 | 154 | 179 | 392 | 21.12 | 139 | 51 | 153 | -636.51 | -165 | -400 | -250 | -560.76 | -239.99 | -551 | -236.22 | -635.13 | -255 | 195 | -267.59 | -18,282.88 | -18,927.45 | -19,453.21 | -7,655.05 | -40,904.31 | 1,051.52 | -22,865 | -504.72 | 4,258.68 | 3,995.79 | -6,098.84 | -933.72 | -9,470.55 | 1,422.81 | -17,918.47 | -10,404.27 | -30,056.77 | -18,585.39 | 3,823.79 | -22,587.03 | -14,716.59 | -1,103.88 | 8,536.84 | 18,546 |
| EPS Diluted
| -404.83 | -58 | 50.6 | -5.13 | -105.18 | -222.22 | -156.54 | -350.33 | 23.88 | 263.84 | 270.53 | 204.4 | 134 | 55 | 43 | -61.07 | 30 | -35 | 37 | 61.77 | 113 | 37 | 14 | -70.56 | 41 | 155 | 177 | 50.75 | 154 | 146 | 392 | 21.12 | 139 | 43 | 153 | -633.68 | -165 | -400 | -250 | -560.76 | -239.99 | -551 | -236.22 | -635.13 | -255 | 195 | -267.59 | -18,282.88 | -18,927.45 | -19,453.21 | -7,655.05 | -40,904.31 | 1,051.52 | -22,865 | -504.72 | 3,627.76 | 3,995.79 | -5,835.96 | -666.94 | -13,294.34 | 1,422.81 | -17,918.47 | -10,404.27 | -30,056.77 | -18,585.39 | 3,823.79 | -22,587.03 | -14,716.59 | -1,103.88 | 8,536.84 | 18,546 |
| EBITDA
| -11,871.242 | -669.969 | 4,546.151 | 1,933.955 | 1,194.202 | 834.64 | 1,083.707 | -6,377.354 | 1,711.674 | 9,724.773 | 11,045.94 | 7,673.764 | 7,162.93 | 3,774.287 | 2,835.318 | -676.489 | 2,052.88 | 101.128 | 1,800.694 | 1,673.665 | 2,250.066 | 1,504.847 | 1,015.154 | -170.535 | 1,336.147 | 3,656.925 | 3,528.558 | 1,911.785 | 2,995.816 | 3,343.965 | 5,910.105 | 3,440.811 | 3,085.719 | 3,641.034 | 2,969.388 | -2,323.421 | -308.2 | -2,137.347 | -492.091 | -4,244.47 | -863.979 | -5,371.898 | -1,553.322 | -1,864.494 | -603.527 | 3,451.586 | -895.445 | -34,695.526 | -5,167.286 | -18,157.03 | -3,491.491 | 0 | 5,693.157 | -35.535 | 3,313.199 | 0 | 9,313.606 | 470.742 | 3,282.107 | 0 | 2,950.063 | -6,793.902 | -2,024.171 | 0 | -8,922.266 | -2,161.035 | 5,391.379 | 0 | 2,782.361 | 10,475.665 | 17,665.07 |
| EBITDA Ratio
| -0.223 | -0.012 | 0.082 | 0.037 | 0.017 | 0.011 | 0.015 | -0.099 | 0.034 | 0.137 | 0.16 | 0.124 | 0.125 | 0.084 | 0.072 | -0.02 | 0.054 | 0.003 | 0.047 | 0.048 | 0.056 | 0.038 | 0.027 | -0.005 | 0.033 | 0.084 | 0.08 | 0.047 | 0.07 | 0.071 | 0.138 | 0.088 | 0.085 | 0.095 | 0.091 | -0.075 | -0.01 | -0.077 | -0.016 | -0.129 | -0.029 | -0.186 | -0.051 | -0.066 | -0.019 | 0.114 | -0.037 | -1.445 | -0.192 | -0.645 | -0.161 | 0 | 0.151 | -0.001 | 0.083 | 0 | 0.173 | 0.008 | 0.059 | 0 | 0.048 | -0.142 | -0.054 | 0 | -0.166 | -0.032 | 0.078 | 0 | 0.049 | 0.113 | 0.186 |