GeneOne Life Science, Inc.
KRX:011000.KS
2075 (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 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
| 10,505.245 | 8,892.98 | 9,290.167 | 7,031.707 | 12,754.568 | 11,725.973 | 8,328.4 | 7,393.97 | 9,845.412 | 12,547.977 | 14,389.016 | 11,935.895 | 10,201.058 | 6,514.969 | 12,791.016 | 9,193.313 | 11,999.017 | 10,796.965 | 10,315.802 | 8,390.945 | 12,434.19 | 11,397.942 | 10,020.481 | 7,388.638 | 9,770.499 | 8,676.69 | 8,200.996 | 7,644.382 | 6,279.919 | 7,676.34 | 6,546.015 | 6,669.113 | 8,957.187 | 7,276.242 | 7,882.237 | 7,255.793 | 6,599.109 | 7,413.865 | 8,140.524 | 6,211.286 | 4,513.612 | 6,027.644 | 6,899.952 | 7,184.017 | 7,255.535 | 4,003.31 | 5,228.599 | 4,169.772 | 4,074.947 | 5,840.964 | 5,041.821 | 3,137.863 | 0 | 5,128.799 | 5,705.575 | 5,499.521 | 0 | 5,928.811 | 5,410.518 | 2,915.299 | 0 | 3,092.643 | 2,732.673 | 4,662.291 | 6,119.282 | 3,011.588 | 2,208.295 | 2,634.856 | 3,103.538 | 2,270.3 | 2,284.014 | 2,432.307 |
| Cost of Revenue
| 14,453.482 | 11,609.359 | 13,079.694 | 11,045.353 | 15,518.095 | 13,000.488 | 12,237.041 | 8,966.056 | 12,253.361 | 10,542.504 | 8,180.981 | 8,405.644 | 8,933.437 | 5,868.988 | 8,119.551 | 7,020.938 | 9,225.162 | 7,894.913 | 6,721.597 | 6,249.08 | 8,462.878 | 7,520.319 | 6,989.171 | 5,379.532 | 6,493.185 | 5,869.662 | 5,832.609 | 5,400.011 | 5,287.793 | 5,970.308 | 5,349.124 | 4,908.51 | 5,868.967 | 5,679.908 | 6,070.405 | 5,655.072 | 5,128.799 | 5,130.742 | 5,728.62 | 4,733.273 | 5,493.692 | 4,795.042 | 5,348.542 | 4,987.574 | 3,645.38 | 3,449.088 | 5,418.508 | 3,969.957 | 3,217.697 | 4,815.7 | 4,872.907 | 2,857.319 | 0 | 4,791.165 | 5,198.663 | 4,816.014 | 0 | 5,486.182 | 5,010.924 | 2,752.884 | 0 | 2,984.209 | 2,717.743 | 4,300.351 | 5,775.288 | 2,739.601 | 1,857.436 | 2,333.852 | 2,721.792 | 1,915.396 | 2,012.108 | 2,075.291 |
| Gross Profit
| -3,948.237 | -2,716.379 | -3,789.527 | -4,013.646 | -2,763.527 | -1,274.515 | -3,908.641 | -1,572.086 | -2,407.948 | 2,005.473 | 6,208.036 | 3,530.25 | 1,267.62 | 645.981 | 4,671.465 | 2,172.374 | 2,773.856 | 2,902.052 | 3,594.206 | 2,141.865 | 3,971.312 | 3,877.623 | 3,031.31 | 2,009.106 | 3,277.313 | 2,807.028 | 2,368.387 | 2,244.371 | 992.126 | 1,706.032 | 1,196.891 | 1,760.603 | 3,088.22 | 1,596.334 | 1,811.832 | 1,600.721 | 1,470.31 | 2,283.123 | 2,411.904 | 1,478.013 | -980.08 | 1,232.602 | 1,551.41 | 2,196.443 | 3,610.154 | 554.222 | -189.909 | 199.815 | 857.25 | 1,025.264 | 168.914 | 280.544 | 0 | 337.634 | 506.912 | 683.507 | 0 | 442.629 | 399.594 | 162.415 | 0 | 108.434 | 14.93 | 361.94 | 343.994 | 271.987 | 350.859 | 301.004 | 381.746 | 354.904 | 271.906 | 357.016 |
| Gross Profit Ratio
| -0.376 | -0.305 | -0.408 | -0.571 | -0.217 | -0.109 | -0.469 | -0.213 | -0.245 | 0.16 | 0.431 | 0.296 | 0.124 | 0.099 | 0.365 | 0.236 | 0.231 | 0.269 | 0.348 | 0.255 | 0.319 | 0.34 | 0.303 | 0.272 | 0.335 | 0.324 | 0.289 | 0.294 | 0.158 | 0.222 | 0.183 | 0.264 | 0.345 | 0.219 | 0.23 | 0.221 | 0.223 | 0.308 | 0.296 | 0.238 | -0.217 | 0.204 | 0.225 | 0.306 | 0.498 | 0.138 | -0.036 | 0.048 | 0.21 | 0.176 | 0.034 | 0.089 | 0 | 0.066 | 0.089 | 0.124 | 0 | 0.075 | 0.074 | 0.056 | 0 | 0.035 | 0.005 | 0.078 | 0.056 | 0.09 | 0.159 | 0.114 | 0.123 | 0.156 | 0.119 | 0.147 |
| Reseach & Development Expenses
| -734.752 | 0 | 2,948.236 | 615.474 | 1,824.048 | 1,687.987 | 1,373.502 | 2,157.845 | 3,334.63 | 1,877.073 | 4,762.754 | 2,172.914 | 3,922.871 | 2,598.98 | 2,989.778 | 1,929.274 | 2,858.886 | 1,983.372 | 2,445.343 | 1,108.786 | 1,335.333 | 1,558.441 | 1,451.015 | 1,529.148 | 1,399.649 | 0 | 0 | 1,322.019 | 3,192.546 | 0 | 0 | 1,665.461 | 1,581.199 | 0 | 0 | 259.342 | 216.773 | 0 | 0 | 237.671 | 169.962 | 0 | 0 | 206.022 | 1,979.25 | 0 | 0 | 262.014 | 1,626.407 | 0 | 0 | 260.113 | 0 | 0 | 0 | 9.157 | 0 | 2.091 | 0.056 | 3.336 | 0 | 2.082 | 2.419 | 0.747 | 0.205 | 0.353 | 0 | 0.484 | 0 | 0.015 | 10.734 | 3.691 |
| General & Administrative Expenses
| 367.517 | 7,664.741 | 9,684.824 | 8,904.604 | 610.036 | 10,552.615 | 8,182.65 | 11,601.765 | 160.397 | 643.003 | 346.021 | 250.08 | 226.639 | 204.566 | 180.191 | 166.359 | 160.605 | 141.594 | 117.304 | 180.658 | 262.429 | 4,390.752 | 6,733.605 | 148.313 | 183.649 | 4,217.489 | 5,847.099 | 177.976 | 200.633 | 5,524.943 | 8,855.913 | 161.146 | 218.034 | 5,310.025 | 6,881.309 | 214.301 | 206.656 | 2,376.395 | 3,469.496 | 147.06 | 173.359 | 2,333.771 | 2,625.553 | 171.017 | 177.373 | 1,975.328 | 2,469.91 | 250.211 | 249.377 | 1,957.018 | 2,453.307 | 119.66 | 0 | 1,255.728 | 1,005.846 | 148.025 | 0 | 182.121 | 106.065 | 178.964 | 0 | 115.245 | 76.36 | 112.548 | 200.638 | 108.083 | 172.607 | 116.933 | 142.632 | 150.757 | 151.516 | 133.872 |
| Selling & Marketing Expenses
| 1,090.71 | 887.191 | -4,728.838 | -2,434.205 | 1,041.377 | 1,410.484 | 1,566.466 | 1,438.644 | 2,537.469 | 1,514.603 | 1,177.851 | 816.627 | 1,324.362 | 467.571 | 670.776 | 554.593 | 1,247.775 | 543.178 | 245.588 | 497.135 | 286.156 | 228.332 | 246.703 | 299.267 | 209.317 | 0 | 0 | 254.985 | 182.967 | 0 | 0 | 247.317 | 188.453 | 0 | 0 | 234.19 | 174.821 | 0 | 0 | 215.757 | 148.448 | 0 | 0 | 299.131 | 186.917 | 0 | 0 | 220.552 | 185.963 | 0 | 0 | 151.64 | 0 | 0 | 0 | 92.78 | 0 | 145.322 | 185.051 | 149.86 | 0 | 325.72 | 128 | 149.935 | 269.883 | 134.372 | 151.576 | 122.814 | 341.275 | 247.237 | 293.468 | 118.413 |
| SG&A
| 1,458.227 | 1,381.822 | 4,955.986 | 6,470.399 | 6,688.184 | 10,552.615 | 8,182.65 | 11,601.765 | 2,697.865 | 2,157.606 | 1,523.872 | 1,066.707 | 1,551.001 | 672.137 | 850.967 | 720.952 | 1,408.38 | 684.773 | 362.892 | 677.793 | 548.585 | 4,390.752 | 6,733.605 | 447.58 | 392.966 | 4,217.489 | 5,847.099 | 432.96 | 383.601 | 5,524.943 | 8,855.913 | 408.463 | 406.487 | 5,310.025 | 6,881.309 | 448.491 | 381.477 | 2,376.395 | 3,469.496 | 362.817 | 321.807 | 2,333.771 | 2,625.553 | 470.148 | 364.289 | 1,975.328 | 2,469.91 | 470.763 | 435.34 | 1,957.018 | 2,453.307 | 271.3 | 0 | 1,255.728 | 1,005.846 | 240.805 | 0 | 327.443 | 291.116 | 328.824 | 0 | 440.965 | 204.36 | 262.483 | 470.521 | 242.455 | 324.183 | 239.747 | 483.907 | 397.994 | 444.984 | 252.285 |
| Other Expenses
| 5,193.012 | 0 | 0 | 1,241.757 | 4,625.9 | -21,105.23 | -1,381.541 | -2,157.846 | 8,247.855 | 5,194.137 | 9,313.458 | 7,066.862 | 3,378.073 | 1,234.618 | 1,064.455 | 250.654 | 17.823 | 381.99 | 794.163 | 665.032 | -5.252 | 677.554 | 171.787 | 2,090.038 | 4,134.793 | -1,113.418 | 696.879 | 284.576 | 2,793.175 | 688.521 | 153.349 | 288.668 | 8.333 | -532.688 | 82.755 | 22.781 | 110.962 | 3,582.494 | 94.408 | 1.882 | -66.886 | 136.227 | -252.179 | -2.282 | -2.707 | -371.631 | -93.969 | -1,059.518 | 52.501 | -207.118 | -55.837 | 881.342 | 0 | -663.105 | 742.892 | 699.686 | 0 | -6.357 | -45.543 | 0.798 | 0 | -22.259 | -9.117 | -1.264 | 289.738 | 17.122 | -288.26 | 5.952 | -88.857 | 256.024 | 46.87 | -4.062 |
| Operating Expenses
| 5,916.487 | 7,664.741 | 7,904.223 | 7,085.873 | 8,512.232 | -10,552.615 | 8,182.65 | 11,601.765 | 14,280.35 | 9,228.817 | 15,600.083 | 10,306.483 | 10,864.169 | 9,190.48 | 10,863.916 | 5,345.164 | 10,385.155 | 6,487.229 | 7,946.041 | 5,052.654 | 6,052.219 | 4,390.752 | 6,733.605 | 4,192.137 | 6,315.683 | 4,217.489 | 5,847.099 | 5,575.88 | 10,097.211 | 5,524.943 | 8,855.913 | 6,039.24 | 7,087.442 | 5,310.025 | 6,881.309 | 2,812.724 | 3,015.776 | 2,376.395 | 3,469.496 | 2,408.638 | 2,866.18 | 2,333.771 | 2,625.553 | 2,602.065 | 3,965.573 | 1,975.328 | 2,469.91 | 2,073.256 | 3,738.514 | 1,957.018 | 2,453.307 | 1,412.756 | 0 | 592.623 | 1,748.738 | 949.648 | 0 | 1,042.833 | 1,038.463 | 1,084.772 | 0 | 1,133.08 | 824.032 | 1,224.986 | 1,609.916 | 1,476.252 | 1,763.405 | 1,662.908 | 1,737.748 | 1,637.614 | 1,750.151 | 1,182.638 |
| Operating Income
| -9,864.724 | -10,381.12 | -11,693.75 | -11,099.519 | -11,275.759 | -11,827.13 | -12,091.291 | -13,173.851 | -16,688.298 | -7,223.344 | -9,392.048 | -6,776.232 | -9,596.549 | -8,554.454 | -6,192.451 | -3,172.79 | -7,611.3 | -3,585.177 | -4,351.835 | -2,910.79 | -1,810.542 | -513.129 | -3,702.295 | -2,183.031 | -3,038.369 | -1,410.46 | -3,478.711 | -3,331.509 | -9,105.085 | -3,818.911 | -7,659.022 | -4,278.637 | -3,999.222 | -3,713.691 | -5,069.477 | -1,212.003 | -1,545.466 | -93.272 | -1,057.592 | -930.625 | -3,846.26 | -1,101.168 | -1,074.143 | -405.621 | -355.42 | -1,421.106 | -2,659.818 | -1,873.442 | -2,881.262 | -931.753 | -2,284.393 | -1,132.211 | 0 | -254.989 | -1,241.826 | -487.921 | 0 | -600.205 | -638.867 | -922.355 | 0 | -1,024.646 | -809.103 | -863.047 | -1,265.922 | -1,204.264 | -1,412.548 | -1,361.902 | -1,356.002 | -1,282.707 | -1,478.245 | -825.622 |
| Operating Income Ratio
| -0.939 | -1.167 | -1.259 | -1.578 | -0.884 | -1.009 | -1.452 | -1.782 | -1.695 | -0.576 | -0.653 | -0.568 | -0.941 | -1.313 | -0.484 | -0.345 | -0.634 | -0.332 | -0.422 | -0.347 | -0.146 | -0.045 | -0.369 | -0.295 | -0.311 | -0.163 | -0.424 | -0.436 | -1.45 | -0.497 | -1.17 | -0.642 | -0.446 | -0.51 | -0.643 | -0.167 | -0.234 | -0.013 | -0.13 | -0.15 | -0.852 | -0.183 | -0.156 | -0.056 | -0.049 | -0.355 | -0.509 | -0.449 | -0.707 | -0.16 | -0.453 | -0.361 | 0 | -0.05 | -0.218 | -0.089 | 0 | -0.101 | -0.118 | -0.316 | 0 | -0.331 | -0.296 | -0.185 | -0.207 | -0.4 | -0.64 | -0.517 | -0.437 | -0.565 | -0.647 | -0.339 |
| Total Other Income Expenses Net
| -6,031.637 | -270.696 | -1,098.445 | -195.791 | -28,425.011 | 269.681 | -1,105.741 | -25.493 | 2,104.727 | -680.119 | -1,556.916 | 2,161.919 | 7,591.215 | 3,026.63 | -78.692 | 1,360.76 | -1,536.938 | -242.096 | 719.344 | 799.37 | -501.686 | -503.815 | -272.887 | 1,723.37 | -217.13 | -1,494.717 | 391.584 | -71.201 | 2,358.205 | 240.054 | -281.963 | -737.194 | 559 | -923.245 | -79.68 | -431.131 | -150.779 | 3,639.345 | 154.249 | -647.72 | 145.701 | 124.163 | -264.143 | -651.892 | -126.626 | -369.431 | -158.017 | -1,362.812 | 284.846 | -405.011 | -235.131 | 115.272 | 0 | 131.557 | 89.084 | 101.345 | 0 | -1,574.03 | 61.805 | 138.414 | 0 | -1,245.869 | -3,726.939 | 438.088 | -1,903.55 | 757.451 | 96.418 | 444.989 | 63.392 | 502.448 | 112.393 | 1,361.617 |
| Income Before Tax
| -15,896.361 | -10,651.816 | -12,792.195 | -9,412.423 | -39,700.77 | -11,557.449 | -13,197.032 | -13,199.345 | -14,583.572 | -7,903.462 | -10,952.931 | -4,614.313 | -2,005.334 | -5,527.824 | -6,271.143 | -1,812.029 | -9,148.237 | -3,334.271 | -3,632.492 | -2,111.42 | -2,312.228 | -397.465 | -3,975.182 | -459.661 | -2,730.016 | -2,905.177 | -3,087.127 | -3,012.832 | -6,746.879 | -3,578.858 | -7,940.985 | -5,015.831 | -3,440.222 | -4,636.936 | -5,149.157 | -1,172.929 | -1,525.979 | 3,546.072 | -903.343 | -825.48 | -3,700.559 | -977.006 | -1,338.286 | -345.95 | -482.046 | -1,790.537 | -2,817.835 | -3,236.254 | -2,596.416 | -1,336.764 | -2,519.524 | -1,016.939 | 0 | -123.432 | -1,152.742 | -386.576 | 0 | -2,174.235 | -577.062 | -783.941 | 0 | -2,270.515 | -4,536.042 | -424.959 | -3,169.472 | -446.813 | -1,316.13 | -916.913 | -1,292.61 | -780.259 | -1,365.852 | 535.995 |
| Income Before Tax Ratio
| -1.513 | -1.198 | -1.377 | -1.339 | -3.113 | -0.986 | -1.585 | -1.785 | -1.481 | -0.63 | -0.761 | -0.387 | -0.197 | -0.848 | -0.49 | -0.197 | -0.762 | -0.309 | -0.352 | -0.252 | -0.186 | -0.035 | -0.397 | -0.062 | -0.279 | -0.335 | -0.376 | -0.394 | -1.074 | -0.466 | -1.213 | -0.752 | -0.384 | -0.637 | -0.653 | -0.162 | -0.231 | 0.478 | -0.111 | -0.133 | -0.82 | -0.162 | -0.194 | -0.048 | -0.066 | -0.447 | -0.539 | -0.776 | -0.637 | -0.229 | -0.5 | -0.324 | 0 | -0.024 | -0.202 | -0.07 | 0 | -0.367 | -0.107 | -0.269 | 0 | -0.734 | -1.66 | -0.091 | -0.518 | -0.148 | -0.596 | -0.348 | -0.416 | -0.344 | -0.598 | 0.22 |
| Income Tax Expense
| -249.14 | -48.483 | 13.226 | 68.209 | 100.398 | 0.054 | 0.195 | 12.801 | 66.855 | 0.82 | 20.602 | 7.515 | 330.845 | -26.521 | 12.925 | 17.92 | 396.789 | 13.627 | 0.129 | 11.447 | 599.139 | 746.071 | -0 | 2,235.054 | 4,414.191 | 0 | 0 | 340.365 | 445.962 | -0.003 | 1.142 | -231.598 | 1,090.737 | 41.612 | 26.733 | 40.603 | -1,158.923 | 16.095 | 15.094 | 5.241 | 298.537 | 0 | 0 | 0 | -51.09 | -328.941 | 0 | -747.254 | -29.124 | 2.766 | -30.415 | 0 | 0 | 469.033 | 0 | -79.936 | 0 | -1,342.46 | 368.204 | 430.675 | 0 | -1,336.624 | -3,651.996 | 483.289 | -1,526.288 | 873.369 | 225.429 | 574.238 | 127.394 | 559.192 | 160.195 | 397.125 |
| Net Income
| -15,647.221 | -10,603.334 | -12,805.421 | -9,480.631 | -39,801.167 | -11,557.503 | -13,197.226 | -13,212.146 | -14,650.427 | -7,904.282 | -10,973.533 | -4,621.828 | -2,336.179 | -5,501.303 | -6,284.068 | -1,829.949 | -9,545.026 | -3,347.898 | -3,632.621 | -2,122.867 | -2,786.255 | -397.465 | -3,975.182 | -459.661 | -2,892.507 | -2,905.177 | -3,087.127 | -3,012.832 | -7,192.842 | -3,578.854 | -7,942.127 | -5,015.831 | -4,530.96 | -4,678.548 | -5,175.89 | -1,213.532 | -367.057 | 3,529.977 | -918.436 | -830.721 | -3,830.488 | -977.006 | -1,338.286 | -345.95 | -518.245 | -1,790.537 | -2,817.835 | -3,236.254 | -2,567.292 | -1,339.53 | -2,489.109 | -1,016.939 | 0 | -123.432 | -1,152.742 | -386.576 | 0 | -2,174.235 | -577.062 | -783.941 | 0 | -2,270.515 | -4,536.042 | -424.959 | -3,169.472 | -446.813 | -1,316.13 | -916.913 | -1,292.61 | -780.259 | -1,365.852 | 535.995 |
| Net Income Ratio
| -1.489 | -1.192 | -1.378 | -1.348 | -3.121 | -0.986 | -1.585 | -1.787 | -1.488 | -0.63 | -0.763 | -0.387 | -0.229 | -0.844 | -0.491 | -0.199 | -0.795 | -0.31 | -0.352 | -0.253 | -0.224 | -0.035 | -0.397 | -0.062 | -0.296 | -0.335 | -0.376 | -0.394 | -1.145 | -0.466 | -1.213 | -0.752 | -0.506 | -0.643 | -0.657 | -0.167 | -0.056 | 0.476 | -0.113 | -0.134 | -0.849 | -0.162 | -0.194 | -0.048 | -0.071 | -0.447 | -0.539 | -0.776 | -0.63 | -0.229 | -0.494 | -0.324 | 0 | -0.024 | -0.202 | -0.07 | 0 | -0.367 | -0.107 | -0.269 | 0 | -0.734 | -1.66 | -0.091 | -0.518 | -0.148 | -0.596 | -0.348 | -0.416 | -0.344 | -0.598 | 0.22 |
| EPS
| -196.27 | -133 | -160.41 | -121.06 | -508.55 | -148.85 | -170.19 | -170.39 | -188.94 | -102 | -141.65 | -60 | -33.3 | -79.71 | -91.09 | -26.76 | -138.44 | -37.28 | -70.7 | -64.12 | -66.67 | -9.35 | -98.14 | -11.42 | -71.65 | -72.18 | -76.33 | -74.25 | -233.48 | -116.31 | -236.93 | -149.69 | -135.33 | -139.68 | -154.93 | -36.23 | -11.05 | 105.83 | -27.65 | -25.21 | -162.15 | -207.37 | -262.87 | -13.66 | -20.88 | -72.29 | -113.91 | -140.2 | -113.36 | -59.15 | -109.53 | -44.33 | -105.69 | -5.68 | -62.73 | -19.64 | -433.35 | -110.45 | -28.64 | -38.86 | -111.56 | -118.64 | -259.77 | -60.07 | -261.17 | -36.82 | -108.41 | -73.64 | -105.96 | -61.54 | -108.41 | 42.82 |
| EPS Diluted
| -196.27 | -133 | -160.41 | -121.06 | -508.55 | -148.85 | -170.19 | -170.39 | -188.94 | -101.95 | -141.65 | -59.71 | -33.3 | -78.41 | -89.98 | -26.35 | -138.44 | -37.28 | -70.7 | -64.12 | -66.67 | -9.35 | -98.14 | -11.42 | -71.52 | -72.18 | -76.33 | -74.25 | -233.48 | -116.31 | -236.93 | -149.69 | -135.33 | -139.68 | -154.93 | -36.23 | -10.99 | 105.83 | -27.65 | -25.21 | -162.15 | -207.37 | -262.87 | -13.66 | -20.88 | -72.29 | -113.91 | -140.2 | -113.36 | -59.15 | -109.53 | -44.33 | -105.69 | -5.68 | -62.73 | -19.64 | -433.35 | -110.45 | -28.64 | -38.86 | -111.56 | -118.64 | -259.77 | -60.07 | -261.17 | -36.82 | -108.41 | -73.64 | -101.95 | -61.54 | -108.41 | 42.82 |
| EBITDA
| -10,494.257 | -2,716.379 | -7,872.827 | -4,810.6 | -35,308.501 | -7,401.071 | -10,197.919 | -9,708.705 | -12,629.94 | -3,088.161 | -7,730.999 | -1,872.204 | 665.394 | -2,999.148 | -4,520.702 | 230.428 | -7,778.236 | -2,278.185 | -2,555.622 | -1,026.98 | -1,114.322 | 544.821 | -2,545.699 | -1,353.035 | -1,787.565 | -2,127.262 | -2,411.633 | -2,723.713 | -6,181.216 | -3,570.301 | -7,340.394 | -4,246.556 | -2,642.079 | -3,404.65 | -4,818.843 | -938.644 | -1,341.931 | 48.32 | -651.622 | -413.036 | -3,279.353 | -706.612 | -661.059 | 113.199 | 303.218 | -1,229.634 | -2,179.895 | -1,396.553 | -2,395.312 | -435.258 | -2,284.393 | -1,082.642 | 0 | -254.989 | -669.68 | -295.299 | 0 | -1,910.707 | -216.012 | -439.8 | 0 | -2,090.809 | -4,449.97 | -320.357 | -3,027.612 | -253.713 | -1,127.94 | -719.401 | -1,163.465 | -659.88 | -1,271.617 | 628.16 |
| EBITDA Ratio
| -0.999 | -0.305 | -0.847 | -0.684 | -2.768 | -0.631 | -1.224 | -1.313 | -1.283 | -0.246 | -0.537 | -0.157 | 0.065 | -0.46 | -0.353 | 0.025 | -0.648 | -0.211 | -0.248 | -0.122 | -0.09 | 0.048 | -0.254 | -0.183 | -0.183 | -0.245 | -0.294 | -0.356 | -0.984 | -0.465 | -1.121 | -0.637 | -0.295 | -0.468 | -0.611 | -0.129 | -0.203 | 0.007 | -0.08 | -0.066 | -0.727 | -0.117 | -0.096 | 0.016 | 0.042 | -0.307 | -0.417 | -0.335 | -0.588 | -0.075 | -0.453 | -0.345 | 0 | -0.05 | -0.117 | -0.054 | 0 | -0.322 | -0.04 | -0.151 | 0 | -0.676 | -1.628 | -0.069 | -0.495 | -0.084 | -0.511 | -0.273 | -0.375 | -0.291 | -0.557 | 0.258 |