Galaxia SM, Inc.
KRX:011420.KS
2365 (KRW) • At close June 5, 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
| 8,475.467 | 7,269.214 | 10,039.526 | 6,702.533 | 10,752.421 | 8,585.918 | 7,622.273 | 5,989.609 | 9,744.495 | 7,163.102 | 7,293.985 | 5,892.301 | 8,373.609 | 8,143.564 | 8,758.267 | 3,624.026 | 6,105.753 | 5,219.001 | 5,414.049 | 2,800.79 | 10,451.233 | 7,954.581 | 6,589.416 | 3,737.449 | 5,173.972 | 5,287.303 | 5,332.089 | 6,267.049 | 9,316.739 | 9,747.061 | 9,707.256 | 8,510.224 | 14,789.899 | 12,083.387 | 15,642.181 | 10,110.864 | 13,251.966 | 20,687.675 | 16,861.603 | 11,671.51 | 17,562.194 | 12,681.591 | 8,245.967 | 5,396.143 | 12,320.204 | 14,849.348 | 12,449.968 | 6,817.783 | 16,217.907 | 14,890.565 | 13,859.116 | 5,530.546 | 0 | 12,870.24 | 6,999.861 | 6,296.785 | 9,631.663 | 8,090.925 | 12,768.665 | 12,213.715 | 10,993.275 | 11,389.89 | 11,382.604 | 14,118.382 | 15,526.743 | 9,636.268 | 14,432.523 | 14,854.857 | 14,441.975 | 10,085.55 | 10,280.08 | 11,356.281 |
| Cost of Revenue
| 5,480.487 | 4,576.047 | 6,901.606 | 4,733.512 | 6,843.901 | 5,427.186 | 4,921.101 | 3,985.545 | 6,794.913 | 4,575.799 | 4,779.481 | 3,910.428 | 4,361.221 | 6,136.121 | 7,316.179 | 3,210.584 | 5,128.097 | 4,060.487 | 4,910.646 | 2,566.668 | 9,779.211 | 6,996.744 | 6,120.797 | 4,041.049 | 7,861.051 | 5,343.599 | 7,718.073 | 6,505.388 | 10,518.517 | 10,646.234 | 7,903.948 | 8,366.637 | 14,896.055 | 11,624.506 | 14,778.795 | 10,379.5 | 12,906.351 | 18,881.599 | 14,518.423 | 9,703.283 | 14,498.813 | 12,282.402 | 8,343.787 | 5,091.939 | 12,040.763 | 14,340.196 | 9,519.255 | 5,864.372 | 13,120.479 | 13,655.972 | 11,708.774 | 4,927.262 | 0 | 10,018.767 | 6,657.709 | 4,526.438 | 10,328.91 | 6,811.601 | 9,672.681 | 8,817.632 | 8,916.431 | 10,480.724 | 11,718.831 | 11,232.717 | 13,386.241 | 7,196.52 | 11,426.018 | 11,177.758 | 12,441.449 | 7,549.261 | 8,448.212 | 7,897.066 |
| Gross Profit
| 2,994.979 | 2,693.167 | 3,137.92 | 1,969.021 | 3,908.521 | 3,158.732 | 2,701.172 | 2,004.064 | 2,949.582 | 2,587.304 | 2,514.504 | 1,981.873 | 4,012.388 | 2,007.444 | 1,442.088 | 413.442 | 977.656 | 1,158.515 | 503.403 | 234.123 | 672.023 | 957.837 | 468.619 | -303.6 | -2,687.08 | -56.296 | -2,385.984 | -238.339 | -1,201.778 | -899.173 | 1,803.308 | 143.587 | -106.157 | 458.881 | 863.386 | -268.636 | 345.615 | 1,806.076 | 2,343.18 | 1,968.227 | 3,063.381 | 399.189 | -97.82 | 304.204 | 279.441 | 509.152 | 2,930.713 | 953.411 | 3,097.428 | 1,234.593 | 2,150.342 | 603.284 | 0 | 2,851.473 | 342.152 | 1,770.347 | -697.247 | 1,279.324 | 3,095.984 | 3,396.083 | 2,076.844 | 909.166 | -336.227 | 2,885.665 | 2,140.502 | 2,439.748 | 3,006.505 | 3,677.099 | 2,000.526 | 2,536.289 | 1,831.868 | 3,459.215 |
| Gross Profit Ratio
| 0.353 | 0.37 | 0.313 | 0.294 | 0.364 | 0.368 | 0.354 | 0.335 | 0.303 | 0.361 | 0.345 | 0.336 | 0.479 | 0.247 | 0.165 | 0.114 | 0.16 | 0.222 | 0.093 | 0.084 | 0.064 | 0.12 | 0.071 | -0.081 | -0.519 | -0.011 | -0.447 | -0.038 | -0.129 | -0.092 | 0.186 | 0.017 | -0.007 | 0.038 | 0.055 | -0.027 | 0.026 | 0.087 | 0.139 | 0.169 | 0.174 | 0.031 | -0.012 | 0.056 | 0.023 | 0.034 | 0.235 | 0.14 | 0.191 | 0.083 | 0.155 | 0.109 | 0 | 0.222 | 0.049 | 0.281 | -0.072 | 0.158 | 0.242 | 0.278 | 0.189 | 0.08 | -0.03 | 0.204 | 0.138 | 0.253 | 0.208 | 0.248 | 0.139 | 0.251 | 0.178 | 0.305 |
| Reseach & Development Expenses
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 208.286 | 2,098.77 | 2,193.061 | 1,620.176 | 164.239 | 1,420.786 | 1,335.831 | 1,848.267 | 135.28 | 142.713 | 121.471 | 69.394 | 167.37 | 21.116 | 19.769 | 20.275 | 20.452 | 13.383 | 27.108 | 28.513 | 40.557 | 64.995 | 24.181 | 31.658 | 19.037 | 24.127 | 26.278 | 36.596 | 71.708 | 76.902 | 57.681 | 69.838 | 122.102 | 162.771 | 104.07 | 114.821 | 156.457 | 269.613 | 107.054 | 175.185 | 194.544 | 160.64 | 142.122 | 181.647 | 197.531 | 231.545 | 168.778 | 248.224 | 843.96 | 249.841 | 215.405 | 97.648 | 0 | 98.606 | 81.781 | 76.441 | 162.5 | 172.788 | 169.476 | 170.066 | 264.249 | 121.278 | 95.061 | 156.093 | 107.188 | 134.664 | 248.786 | 101.393 | 151.319 | 86.633 | 106.675 | 296.232 |
| Selling & Marketing Expenses
| 656.633 | 785.753 | 0 | 443.688 | 1,652.936 | 407.873 | 0 | 670.794 | 647.115 | 804.868 | 764.143 | 365.069 | 1,132.588 | 54.359 | 73.951 | 104.545 | 40.183 | 51.585 | 95.368 | 69.213 | 112.93 | 56.569 | 107.118 | 107.97 | 258.746 | 265.687 | 131.057 | 117.393 | 132.605 | 79.454 | 87.864 | 109.918 | 74.13 | 64.712 | 120.154 | 134.067 | 235.45 | 136.881 | 57.446 | 119.291 | 80.96 | 90.925 | 169.926 | 145.491 | 61.624 | 105.723 | 112.819 | 106.822 | -399.968 | 234.746 | 656.279 | 62.314 | 0 | 74.588 | 101.841 | 80.343 | 74.666 | 26.836 | 55.264 | 96.91 | 186.202 | 84.349 | 35.315 | 159.231 | 184.439 | 172.627 | 220.163 | 323.007 | 114.73 | 128.208 | 302.06 | 112.87 |
| SG&A
| 864.919 | 2,098.77 | 2,193.061 | 1,620.176 | 2,568.955 | 1,420.786 | 1,335.831 | 1,848.267 | 782.395 | 947.581 | 885.614 | 434.463 | 1,299.958 | 75.475 | 93.72 | 124.82 | 60.635 | 64.968 | 122.476 | 97.726 | 153.487 | 121.564 | 131.299 | 139.628 | 277.783 | 289.814 | 157.335 | 153.989 | 204.313 | 156.356 | 145.545 | 179.756 | 196.232 | 227.483 | 224.224 | 248.888 | 391.907 | 406.494 | 164.5 | 294.476 | 275.504 | 251.565 | 312.048 | 327.138 | 259.155 | 337.268 | 281.597 | 355.046 | 443.992 | 484.587 | 871.684 | 159.962 | 0 | 173.194 | 183.622 | 156.784 | 237.166 | 199.624 | 224.74 | 266.976 | 450.451 | 205.627 | 130.376 | 315.324 | 291.627 | 307.291 | 468.949 | 424.4 | 266.049 | 214.841 | 408.735 | 409.102 |
| Other Expenses
| 1,164.667 | 0 | 0 | -3,240.352 | -16.484 | -2,841.572 | 82.364 | -3,696.535 | 925.517 | 678.172 | 618.046 | 586.812 | -12.33 | 1.618 | 0.008 | -4.078 | -23.257 | 2.133 | -12.982 | 0.306 | -201.118 | 14.944 | 0.798 | 2.262 | 2,614.079 | -178.92 | -2,183.576 | -118.093 | -1,779.988 | -195.7 | -242.798 | -21.492 | 1,016.222 | -77.259 | -488.164 | 1,395.669 | 1,082.284 | -82.778 | -189.874 | -13.194 | -447 | -124.864 | 5.102 | 1,502.326 | -859.679 | -275.712 | -769.961 | -115.783 | -1,197.734 | -65.194 | 87.079 | 173.745 | 0 | 4.637 | 4.862 | 4.412 | -1,341.979 | -256.343 | 4.7 | -13.23 | -272.681 | -168.031 | 0.025 | -99.149 | -521.019 | -144.301 | 343.085 | 13.898 | 549.622 | -157.989 | 96.618 | -9.232 |
| Operating Expenses
| 2,029.586 | 2,098.77 | 1,821.332 | -1,620.176 | 2,585.439 | -1,420.786 | 1,335.831 | -1,848.268 | 1,707.912 | 1,625.753 | 1,503.66 | 1,021.275 | 3,032.182 | 452.488 | 454.667 | 483.61 | 443.214 | 400.619 | 193.707 | 461.036 | 784.082 | 455.992 | 427.979 | 583.264 | 2,633.763 | 764.717 | 924.344 | 647.327 | 873.198 | 754.788 | 1,019.915 | 743.813 | 1,169.597 | 1,142.021 | 1,295.896 | 1,053.827 | 1,091.911 | 1,238.168 | 954.678 | 1,077.304 | 1,101.188 | 971.299 | 1,034.652 | 985.098 | 909.983 | 962.709 | 980.896 | 1,071.971 | 1,061.43 | 1,335.171 | 1,722.273 | 333.707 | 0 | -1,747.542 | 848.651 | 630.993 | 842.229 | 735.796 | 721.353 | 1,009.318 | 1,043.781 | 637.145 | 654.14 | 1,021.732 | 1,053.421 | 1,025.358 | 1,360.411 | 1,234.137 | 858.436 | 651.771 | 790.346 | 1,081.039 |
| Operating Income
| 965.393 | 594.397 | 1,316.589 | 348.845 | 1,323.081 | 1,737.946 | 1,365.34 | 155.796 | 1,241.671 | 961.553 | 1,010.844 | 960.598 | 980.204 | 1,554.956 | 987.423 | -70.168 | 534.442 | 757.897 | 309.695 | -226.914 | 92.516 | 491.357 | -153.445 | -886.864 | -5,320.841 | -821.012 | -3,310.327 | -885.666 | -2,074.974 | -1,653.96 | 783.394 | -600.228 | -1,275.755 | -683.14 | -432.51 | -1,322.462 | -746.295 | 567.91 | 1,388.503 | 890.924 | 1,962.193 | -572.11 | -1,132.472 | -680.892 | -630.542 | -453.557 | 1,949.818 | -118.559 | 2,035.999 | -100.579 | 428.07 | 269.577 | 0 | 4,603.653 | -501.636 | 1,143.767 | -1,539.479 | 543.531 | 2,374.632 | 2,386.767 | 1,033.064 | 272.021 | -990.368 | 1,863.934 | 1,087.079 | 1,414.394 | 1,646.094 | 2,442.961 | 1,142.086 | 1,884.517 | 1,041.521 | 2,378.176 |
| Operating Income Ratio
| 0.114 | 0.082 | 0.131 | 0.052 | 0.123 | 0.202 | 0.179 | 0.026 | 0.127 | 0.134 | 0.139 | 0.163 | 0.117 | 0.191 | 0.113 | -0.019 | 0.088 | 0.145 | 0.057 | -0.081 | 0.009 | 0.062 | -0.023 | -0.237 | -1.028 | -0.155 | -0.621 | -0.141 | -0.223 | -0.17 | 0.081 | -0.071 | -0.086 | -0.057 | -0.028 | -0.131 | -0.056 | 0.027 | 0.082 | 0.076 | 0.112 | -0.045 | -0.137 | -0.126 | -0.051 | -0.031 | 0.157 | -0.017 | 0.126 | -0.007 | 0.031 | 0.049 | 0 | 0.358 | -0.072 | 0.182 | -0.16 | 0.067 | 0.186 | 0.195 | 0.094 | 0.024 | -0.087 | 0.132 | 0.07 | 0.147 | 0.114 | 0.164 | 0.079 | 0.187 | 0.101 | 0.209 |
| Total Other Income Expenses Net
| 128.589 | 35.132 | 311.993 | 92.186 | 282.429 | 97.823 | 657.51 | -216.936 | -384.103 | 15.977 | 81.501 | -14.142 | -403.265 | -15.957 | -24.133 | 14.098 | 283.017 | -101.694 | -285.175 | -40.212 | -4.344 | -477.909 | -206.28 | -28.425 | -1,258.661 | -182.879 | -897.198 | -112.308 | -2,486.736 | -197.059 | -174.24 | -53.172 | 902.6 | -6.05 | -507.138 | 1,485.718 | 854.626 | -317.429 | -261.793 | 108.739 | -611.219 | -314.325 | -121.169 | 1,159.065 | -956.846 | -159.588 | -882.266 | -289.859 | -1,260.383 | -67.131 | -162.598 | -80.276 | 0 | -706.549 | -53.949 | 26.513 | -1,488.191 | 150.441 | -1,513.276 | 117.228 | -1,143.78 | 1,965.178 | 1,470.788 | -2,711.795 | -2,073.224 | -3,621.156 | -1,981.86 | -2,137.603 | -1,001.951 | -646.123 | 210.322 | -1,093.072 |
| Income Before Tax
| 1,093.982 | 629.529 | 1,628.582 | 441.031 | 1,605.51 | 1,835.769 | 2,022.851 | -61.14 | 857.568 | 977.53 | 1,092.345 | 1,462.955 | 576.939 | 1,538.999 | 963.29 | -56.07 | 817.46 | 656.203 | 24.52 | -267.126 | -57.027 | 23.937 | -171.596 | -915.289 | -7,772.972 | -1,011.681 | -5,717.731 | -954.845 | -4,561.711 | -1,851.019 | 531.844 | -653.4 | -373.154 | -689.19 | -883.607 | 163.256 | 108.331 | 306.187 | 1,126.71 | 1,064.282 | 1,350.974 | -886.435 | -1,080.937 | 478.176 | -1,587.387 | -613.145 | 1,067.552 | -408.418 | 775.616 | -167.71 | 265.472 | 189.301 | 0 | 3,897.104 | -555.585 | 1,170.28 | -3,027.67 | 693.972 | 861.356 | 2,503.995 | -110.716 | 2,237.199 | 480.42 | -847.861 | -986.145 | -2,206.762 | -335.766 | 305.358 | 140.135 | 1,238.394 | 1,251.843 | 1,285.104 |
| Income Before Tax Ratio
| 0.129 | 0.087 | 0.162 | 0.066 | 0.149 | 0.214 | 0.265 | -0.01 | 0.088 | 0.136 | 0.15 | 0.248 | 0.069 | 0.189 | 0.11 | -0.015 | 0.134 | 0.126 | 0.005 | -0.095 | -0.005 | 0.003 | -0.026 | -0.245 | -1.502 | -0.191 | -1.072 | -0.152 | -0.49 | -0.19 | 0.055 | -0.077 | -0.025 | -0.057 | -0.056 | 0.016 | 0.008 | 0.015 | 0.067 | 0.091 | 0.077 | -0.07 | -0.131 | 0.089 | -0.129 | -0.041 | 0.086 | -0.06 | 0.048 | -0.011 | 0.019 | 0.034 | 0 | 0.303 | -0.079 | 0.186 | -0.314 | 0.086 | 0.067 | 0.205 | -0.01 | 0.196 | 0.042 | -0.06 | -0.064 | -0.229 | -0.023 | 0.021 | 0.01 | 0.123 | 0.122 | 0.113 |
| Income Tax Expense
| 321.132 | 159.578 | 327.383 | 88.991 | 2,015.944 | 0 | -270.113 | 982.919 | -535.126 | -23.571 | 93.231 | 242.751 | -1,136.43 | 335.77 | 57.158 | 84.924 | 161.837 | 16.651 | 85.734 | -17.074 | 51 | -42.643 | 36.112 | 5.258 | 258.27 | -142.139 | 477.322 | -47.426 | -693.259 | -169.033 | 177.91 | 49.834 | -241.99 | 22.718 | -70.215 | 69.412 | 54.459 | 132.331 | 275.638 | 279.307 | 238.614 | -59.875 | -144.089 | 82.399 | -311.507 | 142.028 | 297.527 | 67.304 | 179.771 | 94.568 | 121.999 | 66.449 | 0 | 913.66 | -42.461 | 292.083 | -637.981 | 218.943 | 366.999 | 642.589 | 593.624 | -740.467 | 112.373 | -189.937 | 523.875 | -838.747 | 120.066 | 83.973 | -1,391.822 | 172.359 | 740.24 | 813.304 |
| Net Income
| 772.85 | 469.951 | 1,301.198 | 352.04 | -410.433 | 1,835.769 | 2,292.964 | -1,044.059 | 1,392.693 | 1,001.1 | 999.114 | 1,220.204 | 1,713.369 | 1,203.229 | 906.131 | -140.994 | 655.623 | 639.551 | -61.214 | -250.051 | -321.033 | 383.962 | -197.141 | -1,241.105 | -8,031.241 | -869.542 | -6,195.053 | -907.418 | -3,868.452 | -1,681.986 | 353.934 | -703.234 | -131.164 | -711.908 | -813.392 | 93.844 | 53.871 | 173.856 | 851.072 | 784.975 | 1,112.361 | -826.559 | -936.848 | 395.777 | -1,275.881 | -755.173 | 770.025 | -364.234 | 608.294 | -335.749 | 149.852 | 122.851 | 0 | 2,983.444 | -513.123 | 878.197 | -2,389.688 | 475.03 | 494.357 | 1,861.406 | -704.339 | 2,977.666 | 368.047 | -657.924 | -1,510.02 | -1,368.015 | -455.832 | 221.384 | 1,095.921 | 1,238.394 | 1,251.843 | -21.478 |
| Net Income Ratio
| 0.091 | 0.065 | 0.13 | 0.053 | -0.038 | 0.214 | 0.301 | -0.174 | 0.143 | 0.14 | 0.137 | 0.207 | 0.205 | 0.148 | 0.103 | -0.039 | 0.107 | 0.123 | -0.011 | -0.089 | -0.031 | 0.048 | -0.03 | -0.332 | -1.552 | -0.164 | -1.162 | -0.145 | -0.415 | -0.173 | 0.036 | -0.083 | -0.009 | -0.059 | -0.052 | 0.009 | 0.004 | 0.008 | 0.05 | 0.067 | 0.063 | -0.065 | -0.114 | 0.073 | -0.104 | -0.051 | 0.062 | -0.053 | 0.038 | -0.023 | 0.011 | 0.022 | 0 | 0.232 | -0.073 | 0.139 | -0.248 | 0.059 | 0.039 | 0.152 | -0.064 | 0.261 | 0.032 | -0.047 | -0.097 | -0.142 | -0.032 | 0.015 | 0.076 | 0.123 | 0.122 | -0.002 |
| EPS
| 28.05 | 17.06 | 47.23 | 12.78 | -14.9 | 66.63 | 83.23 | -37.9 | 50.55 | 36.34 | 36.27 | 44.29 | 62.36 | 44 | 33 | -5.12 | 23.8 | 23 | -2 | -9 | -11.65 | 14 | -7.16 | -45.05 | -292.87 | -32 | -225 | -33 | -140.42 | -61 | 13 | -26 | -4.84 | -26 | -30 | 3 | 1.96 | 6 | 43 | 40 | 56.69 | -42 | -48 | 20 | -65.02 | -38 | 39 | -19 | 30.8 | -17 | 8 | 6 | -18 | 152 | -26.15 | 45 | -120.73 | 24 | 25 | 95 | -35.95 | 152 | 19 | -34 | -93.82 | -85 | -28 | 14 | 71.26 | 77.78 | 80 | -1.37 |
| EPS Diluted
| 28.05 | 17.06 | 47.23 | 12.78 | -14.9 | 66.63 | 83.23 | -37.9 | 50.55 | 36.34 | 36.27 | 44.29 | 62.36 | 44 | 33 | -5 | 23.8 | 23 | -2 | -9 | -11.65 | 14 | -7.16 | -45.05 | -291.52 | -32 | -225 | -33 | -140.42 | -61 | 13 | -26 | -4.76 | -26 | -29 | 3 | 1.96 | 6 | 43 | 40 | 56.69 | -42 | -47 | 20 | -65.02 | -38 | 39 | -18 | 30.8 | -17 | 8 | 6 | -18 | 149 | -25.65 | 44 | -120.73 | 24 | 25 | 92 | -35.95 | 148 | 19 | -33 | -93.82 | -85 | -28 | 13 | 71.26 | 77.78 | 79 | -1.37 |
| EBITDA
| 1,855.278 | 1,391.816 | 2,382.526 | 1,182.699 | 2,302.22 | 2,529.47 | 2,698.856 | 792.144 | 1,614.401 | 1,484.104 | 1,594.941 | 1,960.653 | 1,156.445 | 1,909.813 | 1,370.799 | 349.945 | 1,234.5 | 1,071.442 | 875.708 | -200.753 | 463.612 | 949.549 | 1,025.799 | -853.452 | -7,701.939 | -929.45 | -5,633.423 | -815.992 | -4,466.348 | -896.777 | 733.788 | -538.616 | 355.357 | -343.681 | -478.687 | -1,038.353 | 189.399 | 1,374.474 | 1,933.348 | 1,180.23 | 3,713.775 | -473.619 | -703.871 | -413.951 | 4,937.935 | 614.876 | 1,887.203 | 137.766 | 2,394.396 | 1,484.489 | 448.262 | 1,846.973 | 0 | 6,160.086 | 913.411 | 3,891.844 | -1,457.706 | 2,211.691 | 2,593.631 | 4,396.872 | 4,357.44 | 7,472.528 | 6,423.382 | 2,722.938 | 6,827.601 | 2,312.637 | 4,871.57 | 5,617.188 | 7,548.675 | 6,377.702 | 5,655.124 | 9,563.959 |
| EBITDA Ratio
| 0.219 | 0.191 | 0.237 | 0.176 | 0.214 | 0.295 | 0.354 | 0.132 | 0.166 | 0.207 | 0.219 | 0.333 | 0.138 | 0.235 | 0.157 | 0.097 | 0.202 | 0.205 | 0.162 | -0.072 | 0.044 | 0.119 | 0.156 | -0.228 | -1.489 | -0.176 | -1.057 | -0.13 | -0.479 | -0.092 | 0.076 | -0.063 | 0.024 | -0.028 | -0.031 | -0.103 | 0.014 | 0.066 | 0.115 | 0.101 | 0.211 | -0.037 | -0.085 | -0.077 | 0.401 | 0.041 | 0.152 | 0.02 | 0.148 | 0.1 | 0.032 | 0.334 | 0 | 0.479 | 0.13 | 0.618 | -0.151 | 0.273 | 0.203 | 0.36 | 0.396 | 0.656 | 0.564 | 0.193 | 0.44 | 0.24 | 0.338 | 0.378 | 0.523 | 0.632 | 0.55 | 0.842 |