Champion Technology Holdings Limited
HKEX:0092.HK
0.236 (HKD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q2 | 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 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 2000 Q4 | 2000 Q3 | 2000 Q2 | 2000 Q1 | 1999 Q4 | 1999 Q3 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 119.276 | 89.336 | 21.754 | 3.538 | 23.428 | 37.541 | 97.88 | 139.593 | 150.053 | 260.615 | 283.11 | 102.554 | 75.295 | 67.459 | 123.31 | 71.234 | 2,632 | 2,347.715 | 2,704.066 | 2,905.947 | 3,412.321 | 2,747.15 | 2,443.322 | 2,009.314 | 852.75 | 852.75 | 852.75 | 781.364 | 781.364 | 781.364 | 781.364 | 752.942 | 752.942 | 752.942 | 752.942 | 730.776 | 730.776 | 730.776 | 730.776 | 908.762 | 908.762 | 908.762 | 908.762 | 791.072 | 791.072 | 791.072 | 791.072 | 749.167 | 749.167 | 749.167 | 749.167 | 615.428 | 615.428 | 615.428 | 615.428 | 562.492 | 562.492 | 562.492 | 562.492 | 462.962 | 462.962 | 462.962 | 462.962 | 408.347 | 408.347 | 408.347 | 408.347 | 377.695 | 377.695 | 377.695 | 377.695 | 364.295 | 364.295 | 364.295 | 364.295 | 348.421 | 348.421 | 348.421 | 348.421 |
Cost of Revenue
| 114.381 | 82.831 | 18.783 | 2.935 | 23.698 | 35.904 | 58.407 | 102.389 | 113.165 | 219.537 | 241.767 | 60.831 | 38.572 | 4,251.06 | 4,359.658 | 49.599 | 991.045 | 2,216.153 | 2,507.414 | 2,708.708 | 2,922.754 | 2,425.973 | 2,164.98 | 1,766.168 | 742.652 | 742.652 | 742.652 | 685.457 | 685.457 | 685.457 | 685.457 | 641.077 | 641.077 | 641.077 | 641.077 | 572.957 | 572.957 | 572.957 | 572.957 | 586.708 | 586.708 | 586.708 | 586.708 | 508.289 | 508.289 | 508.289 | 508.289 | 506.918 | 506.918 | 506.918 | 506.918 | 360.965 | 360.965 | 360.965 | 360.965 | 309.98 | 309.98 | 309.98 | 309.98 | 234.058 | 234.058 | 234.058 | 234.058 | 210.099 | 210.099 | 210.099 | 210.099 | 178.372 | 178.372 | 178.372 | 178.372 | 166.275 | 166.275 | 166.275 | 166.275 | 150.235 | 150.235 | 150.235 | 150.235 |
Gross Profit
| 4.895 | 6.505 | 2.971 | 0.603 | -0.27 | 1.637 | 39.473 | 37.204 | 36.888 | 41.078 | 41.343 | 41.723 | 36.723 | -4,183.601 | -4,236.348 | 21.635 | 1,640.955 | 131.562 | 196.652 | 197.239 | 489.567 | 321.177 | 278.342 | 243.146 | 110.098 | 110.098 | 110.098 | 95.907 | 95.907 | 95.907 | 95.907 | 111.866 | 111.866 | 111.866 | 111.866 | 157.819 | 157.819 | 157.819 | 157.819 | 322.054 | 322.054 | 322.054 | 322.054 | 282.783 | 282.783 | 282.783 | 282.783 | 242.249 | 242.249 | 242.249 | 242.249 | 254.463 | 254.463 | 254.463 | 254.463 | 252.513 | 252.513 | 252.513 | 252.513 | 228.904 | 228.904 | 228.904 | 228.904 | 198.248 | 198.248 | 198.248 | 198.248 | 199.323 | 199.323 | 199.323 | 199.323 | 198.021 | 198.021 | 198.021 | 198.021 | 198.186 | 198.186 | 198.186 | 198.186 |
Gross Profit Ratio
| 0.041 | 0.073 | 0.137 | 0.17 | -0.012 | 0.044 | 0.403 | 0.267 | 0.246 | 0.158 | 0.146 | 0.407 | 0.488 | -62.017 | -34.355 | 0.304 | 0.623 | 0.056 | 0.073 | 0.068 | 0.143 | 0.117 | 0.114 | 0.121 | 0.129 | 0.129 | 0.129 | 0.123 | 0.123 | 0.123 | 0.123 | 0.149 | 0.149 | 0.149 | 0.149 | 0.216 | 0.216 | 0.216 | 0.216 | 0.354 | 0.354 | 0.354 | 0.354 | 0.357 | 0.357 | 0.357 | 0.357 | 0.323 | 0.323 | 0.323 | 0.323 | 0.413 | 0.413 | 0.413 | 0.413 | 0.449 | 0.449 | 0.449 | 0.449 | 0.494 | 0.494 | 0.494 | 0.494 | 0.485 | 0.485 | 0.485 | 0.485 | 0.528 | 0.528 | 0.528 | 0.528 | 0.544 | 0.544 | 0.544 | 0.544 | 0.569 | 0.569 | 0.569 | 0.569 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.234 | 0.395 | 1.229 | 0.253 | 2.366 | 1.284 | 1.428 | 2.088 | 1.001 | 0.277 | 1.663 | 4.623 | 5.349 | 5.524 | 5.33 | 6.135 | 6.046 | 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 | 1.809 | 1.809 | 1.809 | 1.809 | 1.254 | 1.254 | 1.254 | 1.254 | 1.698 | 1.698 | 1.698 | 1.698 | 3.691 | 3.691 | 3.691 | 3.691 | 3.419 | 3.419 | 3.419 | 3.419 | 3.752 | 3.752 | 3.752 | 3.752 | 4.236 | 4.236 | 4.236 | 4.236 |
General & Administrative Expenses
| 0 | 11.491 | 0 | 8.975 | 9.595 | 17.172 | 11.758 | 18.749 | 59.422 | 39.198 | 48.523 | 43.817 | 46.332 | 71.063 | 42.634 | 48.317 | 66.324 | 86.684 | 89.299 | 178.235 | 164.636 | 124.203 | 131.799 | 101.065 | 47.993 | 47.993 | 47.993 | 43.793 | 43.793 | 43.793 | 43.793 | 50.593 | 50.593 | 50.593 | 50.593 | 46.82 | 46.82 | 46.82 | 46.82 | 65.526 | 65.526 | 65.526 | 65.526 | 53.755 | 53.755 | 53.755 | 53.755 | 49.251 | 49.251 | 49.251 | 49.251 | 36.022 | 36.022 | 36.022 | 36.022 | 0 | 0 | 0 | 0 | 33.494 | 33.494 | 33.494 | 33.494 | 37.891 | 37.891 | 37.891 | 37.891 | 34.967 | 34.967 | 34.967 | 34.967 | 30.495 | 30.495 | 30.495 | 30.495 | 42.349 | 42.349 | 42.349 | 42.349 |
Selling & Marketing Expenses
| 0 | 2.939 | 0 | -0.312 | -1.131 | -0.741 | 37.158 | 23.421 | 12.774 | 14.398 | 14.659 | 14.57 | 13.64 | 14.052 | 14.637 | 12.695 | 21.261 | 9.478 | 14.123 | 20.438 | 22.672 | 18.113 | 19.181 | 17.209 | 9.164 | 9.164 | 9.164 | 10.648 | 10.648 | 10.648 | 10.648 | 10.678 | 10.678 | 10.678 | 10.678 | 11.893 | 11.893 | 11.893 | 11.893 | 13.395 | 13.395 | 13.395 | 13.395 | 32.205 | 32.205 | 32.205 | 32.205 | 26.198 | 26.198 | 26.198 | 26.198 | 70.096 | 70.096 | 70.096 | 70.096 | 0 | 0 | 0 | 0 | 126.651 | 126.651 | 126.651 | 126.651 | 113.479 | 113.479 | 113.479 | 113.479 | 76.666 | 76.666 | 76.666 | 76.666 | 65.609 | 65.609 | 65.609 | 65.609 | 88.482 | 88.482 | 88.482 | 88.482 |
SG&A
| 17.853 | 15.175 | 11.318 | 8.663 | 8.464 | 16.431 | 48.916 | 42.17 | 64.732 | 47.555 | 59.934 | 58.387 | 60.383 | 85.115 | 57.271 | 61.012 | 87.585 | 96.162 | 103.422 | 198.673 | 187.308 | 142.316 | 150.98 | 118.274 | 57.157 | 57.157 | 57.157 | 54.44 | 54.44 | 54.44 | 54.44 | 61.27 | 61.27 | 61.27 | 61.27 | 58.713 | 58.713 | 58.713 | 58.713 | 78.921 | 78.921 | 78.921 | 78.921 | 85.96 | 85.96 | 85.96 | 85.96 | 75.449 | 75.449 | 75.449 | 75.449 | 106.119 | 106.119 | 106.119 | 106.119 | 155.668 | 155.668 | 155.668 | 155.668 | 160.144 | 160.144 | 160.144 | 160.144 | 151.37 | 151.37 | 151.37 | 151.37 | 111.633 | 111.633 | 111.633 | 111.633 | 96.104 | 96.104 | 96.104 | 96.104 | 130.831 | 130.831 | 130.831 | 130.831 |
Other Expenses
| 0 | 0 | -6.488 | 0 | 0 | 0 | 0.062 | 0 | -0.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.11 | -2.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.912 | -3.912 | -3.912 | -3.912 | -7.978 | -7.978 | -7.978 | -7.978 | 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 |
Operating Expenses
| 17.853 | 44.612 | 17.806 | 8.663 | 8.464 | 16.431 | 48.854 | 42.404 | 65.357 | 48.784 | 60.187 | 102.426 | 52.128 | 229.046 | 473.847 | 103.019 | 1,730.73 | 84.082 | 271.849 | 110.795 | 570.674 | 239.786 | 260.12 | 170.534 | 57.157 | 57.157 | 57.157 | 54.44 | 54.44 | 54.44 | 54.44 | 61.27 | 61.27 | 61.27 | 61.27 | 54.801 | 54.801 | 54.801 | 54.801 | 70.943 | 70.943 | 70.943 | 70.943 | 85.96 | 85.96 | 85.96 | 85.96 | 75.449 | 75.449 | 75.449 | 75.449 | 107.927 | 107.927 | 107.927 | 107.927 | 156.922 | 156.922 | 156.922 | 156.922 | 161.842 | 161.842 | 161.842 | 161.842 | 155.061 | 155.061 | 155.061 | 155.061 | 115.052 | 115.052 | 115.052 | 115.052 | 99.856 | 99.856 | 99.856 | 99.856 | 135.067 | 135.067 | 135.067 | 135.067 |
Operating Income
| -12.958 | -8.67 | -14.835 | -8.06 | -8.734 | -14.794 | -9.381 | -5.2 | -28.469 | -7.706 | -18.844 | -19.03 | -24.944 | -4,270.144 | -4,295.707 | -40.378 | 1,553.093 | 33.737 | 88.607 | -6.783 | 296.735 | 173.531 | 121.227 | 118.826 | 52.941 | 52.941 | 52.941 | 41.467 | 41.467 | 41.467 | 41.467 | 50.595 | 50.595 | 50.595 | 50.595 | 103.018 | 103.018 | 103.018 | 103.018 | 251.111 | 251.111 | 251.111 | 251.111 | 196.824 | 196.824 | 196.824 | 196.824 | 166.801 | 166.801 | 166.801 | 166.801 | 146.535 | 146.535 | 146.535 | 146.535 | 95.591 | 95.591 | 95.591 | 95.591 | 67.063 | 67.063 | 67.063 | 67.063 | 43.187 | 43.187 | 43.187 | 43.187 | 84.271 | 84.271 | 84.271 | 84.271 | 98.165 | 98.165 | 98.165 | 98.165 | 63.119 | 63.119 | 63.119 | 63.119 |
Operating Income Ratio
| -0.109 | -0.097 | -0.682 | -2.278 | -0.373 | -0.394 | -0.096 | -0.037 | -0.19 | -0.03 | -0.067 | -0.186 | -0.331 | -63.3 | -34.837 | -0.567 | 0.59 | 0.014 | 0.033 | -0.002 | 0.087 | 0.063 | 0.05 | 0.059 | 0.062 | 0.062 | 0.062 | 0.053 | 0.053 | 0.053 | 0.053 | 0.067 | 0.067 | 0.067 | 0.067 | 0.141 | 0.141 | 0.141 | 0.141 | 0.276 | 0.276 | 0.276 | 0.276 | 0.249 | 0.249 | 0.249 | 0.249 | 0.223 | 0.223 | 0.223 | 0.223 | 0.238 | 0.238 | 0.238 | 0.238 | 0.17 | 0.17 | 0.17 | 0.17 | 0.145 | 0.145 | 0.145 | 0.145 | 0.106 | 0.106 | 0.106 | 0.106 | 0.223 | 0.223 | 0.223 | 0.223 | 0.269 | 0.269 | 0.269 | 0.269 | 0.181 | 0.181 | 0.181 | 0.181 |
Total Other Income Expenses Net
| -50.91 | 59.762 | 8.69 | 2.53 | -6.764 | -22.317 | -16.991 | -21.181 | -21.285 | 16.408 | 27.878 | -61.127 | -12.172 | -169.25 | -424.535 | -42.763 | -1,636.37 | 10.84 | -157.344 | 91.028 | -370.546 | -94.42 | -97.077 | -47.793 | -28.513 | -28.513 | -28.513 | -17.639 | -17.639 | -17.639 | -17.639 | -19.558 | -19.558 | -19.558 | -19.558 | -76.948 | -76.948 | -76.948 | -76.948 | -186.792 | -186.792 | -186.792 | -186.792 | 11.194 | 11.194 | 11.194 | 11.194 | 9.286 | 9.286 | 9.286 | 9.286 | -3.139 | -3.139 | -3.139 | -3.139 | -4.595 | -4.595 | -4.595 | -4.595 | -7.022 | -7.022 | -7.022 | -7.022 | 6.378 | 6.378 | 6.378 | 6.378 | -10.203 | -10.203 | -10.203 | -10.203 | -9.983 | -9.983 | -9.983 | -9.983 | -10.119 | -10.119 | -10.119 | -10.119 |
Income Before Tax
| -63.868 | 51.092 | -6.145 | -5.53 | -15.498 | -37.111 | -26.372 | -26.381 | -49.754 | 8.702 | 9.034 | -80.157 | -37.116 | -4,439.394 | -4,720.242 | -83.141 | -83.277 | 44.577 | -68.737 | 84.245 | -73.811 | 79.111 | 24.15 | 71.033 | 24.428 | 24.428 | 24.428 | 23.828 | 23.828 | 23.828 | 23.828 | 31.038 | 31.038 | 31.038 | 31.038 | 26.07 | 26.07 | 26.07 | 26.07 | 64.32 | 64.32 | 64.32 | 64.32 | 208.017 | 208.017 | 208.017 | 208.017 | 176.087 | 176.087 | 176.087 | 176.087 | 143.396 | 143.396 | 143.396 | 143.396 | 90.996 | 90.996 | 90.996 | 90.996 | 60.041 | 60.041 | 60.041 | 60.041 | 49.565 | 49.565 | 49.565 | 49.565 | 74.068 | 74.068 | 74.068 | 74.068 | 88.182 | 88.182 | 88.182 | 88.182 | 53 | 53 | 53 | 53 |
Income Before Tax Ratio
| -0.535 | 0.572 | -0.282 | -1.563 | -0.662 | -0.989 | -0.269 | -0.189 | -0.332 | 0.033 | 0.032 | -0.782 | -0.493 | -65.809 | -38.279 | -1.167 | -0.032 | 0.019 | -0.025 | 0.029 | -0.022 | 0.029 | 0.01 | 0.035 | 0.029 | 0.029 | 0.029 | 0.03 | 0.03 | 0.03 | 0.03 | 0.041 | 0.041 | 0.041 | 0.041 | 0.036 | 0.036 | 0.036 | 0.036 | 0.071 | 0.071 | 0.071 | 0.071 | 0.263 | 0.263 | 0.263 | 0.263 | 0.235 | 0.235 | 0.235 | 0.235 | 0.233 | 0.233 | 0.233 | 0.233 | 0.162 | 0.162 | 0.162 | 0.162 | 0.13 | 0.13 | 0.13 | 0.13 | 0.121 | 0.121 | 0.121 | 0.121 | 0.196 | 0.196 | 0.196 | 0.196 | 0.242 | 0.242 | 0.242 | 0.242 | 0.152 | 0.152 | 0.152 | 0.152 |
Income Tax Expense
| -0.848 | 0.294 | 0.36 | 0.237 | -0.091 | 0.519 | 3.807 | 0.382 | -3.515 | 0.187 | -0.694 | 0.346 | 1.68 | 0.89 | 0.597 | 0.016 | -17.808 | 7.698 | 2.205 | 3.321 | 0.102 | 0.102 | -43.827 | -43.827 | -0.042 | -0.042 | -0.042 | -0.033 | -0.033 | -0.033 | -0.033 | 0.03 | 0.03 | 0.03 | 0.03 | 0.266 | 0.266 | 0.266 | 0.266 | 0.516 | 0.516 | 0.516 | 0.516 | 2.293 | 2.293 | 2.293 | 2.293 | 0.021 | 0.021 | 0.021 | 0.021 | 0.129 | 0.129 | 0.129 | 0.129 | 0.176 | 0.176 | 0.176 | 0.176 | 0.357 | 0.357 | 0.357 | 0.357 | 0.107 | 0.107 | 0.107 | 0.107 | 0.146 | 0.146 | 0.146 | 0.146 | 0.753 | 0.753 | 0.753 | 0.753 | 0.304 | 0.304 | 0.304 | 0.304 |
Net Income
| -63.01 | 50.59 | -8.868 | -5.963 | -16.31 | -34.174 | -29.12 | -30.702 | -44.986 | 5.465 | 9.14 | -81.317 | -35.033 | -3,776.872 | -4,111.209 | -76.93 | -65.469 | 36.879 | -73.542 | 80.924 | -44.399 | 46.627 | 23.08 | 36.93 | 15.62 | 15.62 | 15.62 | 14.191 | 14.191 | 14.191 | 14.191 | 22.162 | 22.162 | 22.162 | 22.162 | 18.658 | 18.658 | 18.658 | 18.658 | 47.614 | 47.614 | 47.614 | 47.614 | 205.725 | 205.725 | 205.725 | 205.725 | 176.065 | 176.065 | 176.065 | 176.065 | 114.682 | 114.682 | 114.682 | 114.682 | 74.138 | 74.138 | 74.138 | 74.138 | 47.812 | 47.812 | 47.812 | 47.812 | 42.643 | 42.643 | 42.643 | 42.643 | 63.145 | 63.145 | 63.145 | 63.145 | 75.964 | 75.964 | 75.964 | 75.964 | 46.388 | 46.388 | 46.388 | 46.388 |
Net Income Ratio
| -0.528 | 0.566 | -0.408 | -1.685 | -0.696 | -0.91 | -0.298 | -0.22 | -0.3 | 0.021 | 0.032 | -0.793 | -0.465 | -55.988 | -33.34 | -1.08 | -0.025 | 0.016 | -0.027 | 0.028 | -0.013 | 0.017 | 0.009 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.018 | 0.029 | 0.029 | 0.029 | 0.029 | 0.026 | 0.026 | 0.026 | 0.026 | 0.052 | 0.052 | 0.052 | 0.052 | 0.26 | 0.26 | 0.26 | 0.26 | 0.235 | 0.235 | 0.235 | 0.235 | 0.186 | 0.186 | 0.186 | 0.186 | 0.132 | 0.132 | 0.132 | 0.132 | 0.103 | 0.103 | 0.103 | 0.103 | 0.104 | 0.104 | 0.104 | 0.104 | 0.167 | 0.167 | 0.167 | 0.167 | 0.209 | 0.209 | 0.209 | 0.209 | 0.133 | 0.133 | 0.133 | 0.133 |
EPS
| -0.092 | 0.074 | -0.013 | -0.009 | -0.024 | -0.16 | -0.15 | -0.16 | -0.23 | 0.028 | 0.012 | -0.49 | -0.31 | -41.26 | -51.94 | -0.97 | -0.83 | 0.47 | -0.93 | 1.02 | -0.56 | 0.6 | 0.3 | 0.12 | 0.05 | 0.05 | 0.05 | 0.054 | 0.054 | 0.054 | 0.054 | 0.095 | 0.095 | 0.095 | 0.095 | 0.099 | 0.099 | 0.099 | 0.099 | 0.5 | 0.5 | 0.5 | 0.5 | 2.56 | 2.56 | 2.56 | 2.56 | 2.48 | 2.48 | 2.48 | 2.48 | 1.65 | 1.65 | 1.65 | 1.65 | 1.35 | 1.35 | 1.35 | 1.35 | 1.32 | 1.32 | 1.32 | 1.32 | 1.43 | 1.43 | 1.43 | 1.43 | 4.79 | 4.79 | 4.79 | 4.79 | 6.07 | 6.07 | 6.07 | 6.07 | 4.83 | 4.83 | 4.83 | 4.83 |
EPS Diluted
| -0.092 | 0.074 | -0.013 | -0.009 | -0.024 | -0.16 | -0.15 | -0.16 | -0.23 | 0.028 | 0.012 | -0.49 | -0.31 | -41.26 | -51.94 | -0.97 | -0.83 | 0.47 | -0.93 | 1.02 | -0.56 | 0.6 | 0.3 | 0.12 | 0.05 | 0.05 | 0.05 | 0.054 | 0.054 | 0.054 | 0.054 | 0.095 | 0.095 | 0.095 | 0.095 | 0.099 | 0.099 | 0.099 | 0.099 | 0.5 | 0.5 | 0.5 | 0.5 | 2.56 | 2.56 | 2.56 | 2.56 | 2.48 | 2.48 | 2.48 | 2.48 | 1.65 | 1.65 | 1.65 | 1.65 | 1.35 | 1.35 | 1.35 | 1.35 | 1.32 | 1.32 | 1.32 | 1.32 | 1.43 | 1.43 | 1.43 | 1.43 | 4.79 | 4.79 | 4.79 | 4.79 | 6.07 | 6.07 | 6.07 | 6.07 | 4.83 | 4.83 | 4.83 | 4.83 |
EBITDA
| -61.382 | -8.093 | -14.468 | -7.951 | -7.838 | -13.822 | -3.502 | 2.248 | -19.862 | -1.665 | -15.596 | -14.434 | -20.087 | -4,265.59 | -4,291.145 | -35.363 | 1,558.888 | 39.966 | 94.81 | -0.158 | 303.306 | 181.289 | 127.94 | 125.476 | 332.228 | 332.228 | 332.228 | 335.785 | 335.785 | 335.785 | 335.785 | 294.138 | 294.138 | 294.138 | 294.138 | 24.143 | 24.143 | 24.143 | 24.143 | 231.793 | 231.793 | 231.793 | 231.793 | 214.148 | 214.148 | 214.148 | 214.148 | 182.217 | 182.217 | 182.217 | 182.217 | 122.487 | 122.487 | 122.487 | 122.487 | 85.721 | 85.721 | 85.721 | 85.721 | 67.589 | 67.589 | 67.589 | 67.589 | 150.437 | 150.437 | 150.437 | 150.437 | 148.864 | 148.864 | 148.864 | 148.864 | 76.717 | 76.717 | 76.717 | 76.717 | 46.692 | 46.692 | 46.692 | 46.692 |
EBITDA Ratio
| -0.515 | -0.091 | -0.665 | -2.247 | -0.335 | -0.368 | -0.036 | 0.016 | -0.132 | -0.006 | -0.055 | -0.141 | -0.267 | -63.232 | -34.8 | -0.496 | 0.592 | 0.017 | 0.035 | -0 | 0.089 | 0.066 | 0.052 | 0.062 | 0.39 | 0.39 | 0.39 | 0.43 | 0.43 | 0.43 | 0.43 | 0.391 | 0.391 | 0.391 | 0.391 | 0.033 | 0.033 | 0.033 | 0.033 | 0.255 | 0.255 | 0.255 | 0.255 | 0.271 | 0.271 | 0.271 | 0.271 | 0.243 | 0.243 | 0.243 | 0.243 | 0.199 | 0.199 | 0.199 | 0.199 | 0.152 | 0.152 | 0.152 | 0.152 | 0.146 | 0.146 | 0.146 | 0.146 | 0.368 | 0.368 | 0.368 | 0.368 | 0.394 | 0.394 | 0.394 | 0.394 | 0.211 | 0.211 | 0.211 | 0.211 | 0.134 | 0.134 | 0.134 | 0.134 |