Energy International Investments Holdings Limited
HKEX:0353.HK
0.43 (HKD) • At close January 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
| 2023 Q4 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 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 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 86.124 | 156.11 | 78.055 | 282.733 | 141.367 | 84.037 | 42.019 | 444.445 | 222.223 | 76.134 | 38.067 | 92.129 | 46.065 | 63.087 | 31.544 | 63.619 | 31.81 | 66.219 | 33.109 | 23.302 | 42.713 | 24.534 | 24.534 | 11.222 | 11.222 | 3.948 | 3.948 | -0.222 | 10.087 | 4.449 | 4.449 | 16.33 | 16.33 | 27.411 | 27.411 | 52.196 | 52.196 | 61.766 | 61.766 | 66.34 | 66.34 | 79.689 | 79.689 | 73.014 | 76.783 | 76.783 | 76.783 | 76.783 | 57.847 | 57.847 | 57.847 | 57.847 | 11.405 | 11.405 | 11.405 | 11.405 | 2.583 | 2.583 | 2.583 | 2.583 | 3.212 | 3.212 | 3.212 | 3.212 | 13.912 | 13.912 | 13.912 | 13.912 | 6.631 | 6.631 | 6.631 | 6.631 | 513.22 | 513.22 | 513.22 | 513.22 | 366.906 | 366.906 | 366.906 | 366.906 | 31.835 | 31.835 | 31.835 | 31.835 | 45.516 | 45.516 | 45.516 | 45.516 | 68.792 | 68.792 | 68.792 | 68.792 | 81.673 | 81.673 | 81.673 | 81.673 |
| Cost of Revenue
| 6.173 | 81.839 | 39.895 | 204.206 | 101.327 | 4.266 | 0.918 | 357.419 | 177.402 | 4.527 | 0.381 | 4.839 | 0.56 | 4.802 | 0.413 | 4.513 | 0.681 | 5.113 | 0.483 | 6.426 | 8.112 | 0.723 | 0.723 | 7.057 | 7.057 | 3.709 | 3.709 | 0.697 | 6.954 | 9.133 | 9.133 | 36.625 | 36.625 | 32.386 | 32.386 | 58.39 | 58.39 | 55.359 | 55.359 | 47.367 | 47.367 | 67.801 | 67.801 | 57.584 | 65.809 | 65.809 | 65.809 | 65.809 | 50.79 | 50.79 | 50.79 | 50.79 | 11.755 | 11.755 | 11.755 | 11.755 | 2.505 | 2.505 | 2.505 | 2.505 | 2.721 | 2.721 | 2.721 | 2.721 | 13.287 | 13.287 | 13.287 | 13.287 | 7.31 | 7.31 | 7.31 | 7.31 | 222.504 | 222.504 | 222.504 | 222.504 | 134.056 | 134.056 | 134.056 | 134.056 | 22.813 | 22.813 | 22.813 | 22.813 | 33.636 | 33.636 | 33.636 | 33.636 | 45.903 | 45.903 | 45.903 | 45.903 | 53.064 | 53.064 | 53.064 | 53.064 |
| Gross Profit
| 79.951 | 74.271 | 38.16 | 78.527 | 40.04 | 79.771 | 41.101 | 87.026 | 44.821 | 71.607 | 37.686 | 87.29 | 45.505 | 58.285 | 31.131 | 59.106 | 31.129 | 61.106 | 32.627 | 16.876 | 34.601 | 23.811 | 23.811 | 4.165 | 4.165 | 0.239 | 0.239 | -0.919 | 3.133 | -4.685 | -4.685 | -20.296 | -20.296 | -4.976 | -4.976 | -6.194 | -6.194 | 6.407 | 6.407 | 18.973 | 18.973 | 11.888 | 11.888 | 15.431 | 10.974 | 10.974 | 10.974 | 10.974 | 7.057 | 7.057 | 7.057 | 7.057 | -0.35 | -0.35 | -0.35 | -0.35 | 0.078 | 0.078 | 0.078 | 0.078 | 0.491 | 0.491 | 0.491 | 0.491 | 0.625 | 0.625 | 0.625 | 0.625 | -0.679 | -0.679 | -0.679 | -0.679 | 290.716 | 290.716 | 290.716 | 290.716 | 232.85 | 232.85 | 232.85 | 232.85 | 9.022 | 9.022 | 9.022 | 9.022 | 11.88 | 11.88 | 11.88 | 11.88 | 22.889 | 22.889 | 22.889 | 22.889 | 28.61 | 28.61 | 28.61 | 28.61 |
| Gross Profit Ratio
| 0.928 | 0.476 | 0.489 | 0.278 | 0.283 | 0.949 | 0.978 | 0.196 | 0.202 | 0.941 | 0.99 | 0.947 | 0.988 | 0.924 | 0.987 | 0.929 | 0.979 | 0.923 | 0.985 | 0.724 | 0.81 | 0.971 | 0.971 | 0.371 | 0.371 | 0.06 | 0.06 | 4.147 | 0.311 | -1.053 | -1.053 | -1.243 | -1.243 | -0.182 | -0.182 | -0.119 | -0.119 | 0.104 | 0.104 | 0.286 | 0.286 | 0.149 | 0.149 | 0.211 | 0.143 | 0.143 | 0.143 | 0.143 | 0.122 | 0.122 | 0.122 | 0.122 | -0.031 | -0.031 | -0.031 | -0.031 | 0.03 | 0.03 | 0.03 | 0.03 | 0.153 | 0.153 | 0.153 | 0.153 | 0.045 | 0.045 | 0.045 | 0.045 | -0.102 | -0.102 | -0.102 | -0.102 | 0.566 | 0.566 | 0.566 | 0.566 | 0.635 | 0.635 | 0.635 | 0.635 | 0.283 | 0.283 | 0.283 | 0.283 | 0.261 | 0.261 | 0.261 | 0.261 | 0.333 | 0.333 | 0.333 | 0.333 | 0.35 | 0.35 | 0.35 | 0.35 |
| 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 | 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
| 0 | 9.535 | 9.535 | 9.895 | 9.895 | 6.957 | 6.957 | 10.29 | 10.29 | 9.573 | 9.573 | 12.35 | 12.35 | 7.034 | 7.034 | 13.441 | 13.541 | 7.558 | 7.558 | 7.983 | 10.424 | 6.367 | 6.367 | 11.076 | 11.076 | 7.048 | 7.048 | 14.181 | 16.26 | 7.816 | 7.816 | 13.11 | 13.11 | 8.138 | 8.138 | 6.991 | 6.991 | 8.62 | 8.62 | 6.292 | 6.292 | 7.729 | 7.729 | 7.01 | 7.839 | 7.839 | 7.839 | 7.839 | 7.455 | 7.455 | 7.455 | 7.455 | 5.588 | 5.588 | 5.588 | 5.588 | 6.332 | 6.332 | 6.332 | 6.332 | 10.099 | 10.099 | 10.099 | 10.099 | 12.393 | 12.393 | 12.393 | 12.393 | 9.575 | 9.575 | 9.575 | 9.575 | 22.902 | 22.902 | 22.902 | 22.902 | 16.591 | 16.591 | 16.591 | 16.591 | 6.03 | 6.03 | 6.03 | 6.03 | 6.121 | 6.121 | 6.121 | 6.121 | 5.45 | 5.45 | 5.45 | 5.45 | 4.626 | 4.626 | 4.626 | 4.626 |
| Selling & Marketing Expenses
| 0 | 0.372 | 0.372 | 3.187 | 3.187 | 1.515 | 1.515 | 6.404 | 6.404 | 0.925 | 0.925 | 0.995 | 0.995 | 1.996 | 1.996 | 4.169 | 4.169 | 0.659 | 0.659 | 0.559 | 1.067 | 2.199 | 2.199 | 3.028 | 3.028 | 0.082 | 0.082 | 0.935 | 0.935 | 0.125 | 0.125 | 1.654 | 1.654 | 0.279 | 0.279 | 1.708 | 1.708 | 0.933 | 0.933 | 0.284 | 0.284 | 4.311 | 4.311 | 2.014 | 2.348 | 2.348 | 2.348 | 2.348 | 1.838 | 1.838 | 1.838 | 1.838 | -0.58 | -0.58 | -0.58 | -0.58 | 9.798 | 9.798 | 9.798 | 9.798 | 0.184 | 0.184 | 0.184 | 0.184 | 0.607 | 0.607 | 0.607 | 0.607 | 0.466 | 0.466 | 0.466 | 0.466 | 0 | 0 | 0 | 0 | -0.837 | -0.837 | -0.837 | -0.837 | 1.613 | 1.613 | 1.613 | 1.613 | 2.519 | 2.519 | 2.519 | 2.519 | 2.391 | 2.391 | 2.391 | 2.391 | 2.369 | 2.369 | 2.369 | 2.369 |
| SG&A
| 5.053 | 17.764 | 9.907 | 32.594 | 13.082 | 8.652 | 8.472 | 38.08 | 16.694 | 17.229 | 10.497 | 22.969 | 13.344 | 13.663 | 9.03 | 30.198 | 17.709 | 11.932 | 8.217 | 7.424 | 11.491 | 8.566 | 8.566 | 15.928 | 14.104 | 7.13 | 7.13 | 16.016 | 18.741 | 7.941 | 7.941 | 15.103 | 15.103 | 8.417 | 8.417 | 8.699 | 8.699 | 9.553 | 9.553 | 6.008 | 6.008 | 12.04 | 12.04 | 9.024 | 10.187 | 10.187 | 10.187 | 10.187 | 9.293 | 9.293 | 9.293 | 9.293 | 5.008 | 5.008 | 5.008 | 5.008 | 16.13 | 16.13 | 16.13 | 16.13 | 10.283 | 10.283 | 10.283 | 10.283 | 13 | 13 | 13 | 13 | 10.041 | 10.041 | 10.041 | 10.041 | -24.121 | -24.121 | -24.121 | -24.121 | 15.754 | 15.754 | 15.754 | 15.754 | 7.642 | 7.642 | 7.642 | 7.642 | 8.64 | 8.64 | 8.64 | 8.64 | 7.841 | 7.841 | 7.841 | 7.841 | 6.995 | 6.995 | 6.995 | 6.995 |
| Other Expenses
| 0 | 3.559 | 0 | 0 | 0 | 0 | 0 | 9.522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.2 | -1.2 | -1.2 | -1.2 | 4.801 | 4.801 | 4.801 | 4.801 | -0.693 | -0.693 | -0.693 | -0.693 | 12.756 | 12.756 | 12.756 | 12.756 | -0.113 | -0.113 | -0.113 | -0.113 | 0.263 | 0.263 | 0.263 | 0.263 | -8.434 | -8.434 | -8.434 | -8.434 | -5.137 | -5.137 | -5.137 | -5.137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.58 | 3.58 | 3.58 | 3.58 | 0.717 | 0.717 | 0.717 | 0.717 | 1.131 | 1.131 | 1.131 | 1.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.034 | 7.034 | 7.034 | 7.034 | 0.333 | 0.333 | 0.333 | 0.333 | -0.213 | -0.213 | -0.213 | -0.213 | -0.289 | -0.289 | -0.289 | -0.289 |
| Operating Expenses
| 5.053 | 14.205 | 14.65 | 32.594 | 14.003 | 8.652 | 15.675 | 28.558 | 22.817 | 17.229 | 14.513 | 22.969 | 15.49 | 13.663 | 13.566 | 30.198 | 13.216 | 11.932 | 3.778 | 26.767 | 41.427 | 10.252 | 10.252 | 107.724 | 107.712 | 8.574 | 8.574 | 114.342 | 99.274 | 13.261 | 13.261 | 273.165 | 273.165 | 9.138 | 9.138 | 439.973 | 439.973 | 10.597 | 10.597 | 228.671 | 228.671 | 11.699 | 11.699 | 9.287 | 1.754 | 1.754 | 1.754 | 1.754 | 4.156 | 4.156 | 4.156 | 4.156 | 5.008 | 5.008 | 5.008 | 5.008 | 16.13 | 16.13 | 16.13 | 16.13 | 13.862 | 13.862 | 13.862 | 13.862 | 13.717 | 13.717 | 13.717 | 13.717 | 11.172 | 11.172 | 11.172 | 11.172 | -24.121 | -24.121 | -24.121 | -24.121 | 15.754 | 15.754 | 15.754 | 15.754 | 14.676 | 14.676 | 14.676 | 14.676 | 8.973 | 8.973 | 8.973 | 8.973 | 7.629 | 7.629 | 7.629 | 7.629 | 6.706 | 6.706 | 6.706 | 6.706 |
| Operating Income
| 74.898 | 60.066 | 28.254 | 45.933 | 26.958 | 71.119 | 32.629 | 58.468 | 28.127 | 54.378 | 27.189 | 64.321 | 29.352 | 44.622 | 22.101 | 28.908 | 13.42 | 49.174 | 24.411 | 53.146 | -8.648 | 15.241 | 15.241 | -107.035 | -107.035 | -7.649 | -7.649 | -103.611 | -103.511 | -14.166 | -14.166 | -280.676 | -280.676 | -14.613 | -14.613 | -326.535 | -326.535 | -6.31 | -6.31 | -173.405 | -173.405 | -3.633 | -3.633 | 6.143 | 9.221 | 9.221 | 9.221 | 9.221 | 2.901 | 2.901 | 2.901 | 2.901 | -5.357 | -5.357 | -5.357 | -5.357 | -16.052 | -16.052 | -16.052 | -16.052 | -13.372 | -13.372 | -13.372 | -13.372 | -13.091 | -13.091 | -13.091 | -13.091 | -11.851 | -11.851 | -11.851 | -11.851 | 314.837 | 314.837 | 314.837 | 314.837 | 217.096 | 217.096 | 217.096 | 217.096 | -5.655 | -5.655 | -5.655 | -5.655 | 2.908 | 2.908 | 2.908 | 2.908 | 15.26 | 15.26 | 15.26 | 15.26 | 21.904 | 21.904 | 21.904 | 21.904 |
| Operating Income Ratio
| 0.87 | 0.385 | 0.362 | 0.162 | 0.191 | 0.846 | 0.777 | 0.132 | 0.127 | 0.714 | 0.714 | 0.698 | 0.637 | 0.707 | 0.701 | 0.454 | 0.422 | 0.743 | 0.737 | 2.281 | -0.202 | 0.621 | 0.621 | -9.538 | -9.538 | -1.938 | -1.938 | 467.767 | -10.262 | -3.184 | -3.184 | -17.188 | -17.188 | -0.533 | -0.533 | -6.256 | -6.256 | -0.102 | -0.102 | -2.614 | -2.614 | -0.046 | -0.046 | 0.084 | 0.12 | 0.12 | 0.12 | 0.12 | 0.05 | 0.05 | 0.05 | 0.05 | -0.47 | -0.47 | -0.47 | -0.47 | -6.214 | -6.214 | -6.214 | -6.214 | -4.164 | -4.164 | -4.164 | -4.164 | -0.941 | -0.941 | -0.941 | -0.941 | -1.787 | -1.787 | -1.787 | -1.787 | 0.613 | 0.613 | 0.613 | 0.613 | 0.592 | 0.592 | 0.592 | 0.592 | -0.178 | -0.178 | -0.178 | -0.178 | 0.064 | 0.064 | 0.064 | 0.064 | 0.222 | 0.222 | 0.222 | 0.222 | 0.268 | 0.268 | 0.268 | 0.268 |
| Total Other Income Expenses Net
| 3.686 | -16.19 | -6.316 | -0.062 | -4.023 | 36.162 | 21.012 | -25.727 | -11.756 | -13.34 | -6.67 | -26.607 | -10.495 | -28.49 | -14.234 | -1.748 | 0.161 | -16.969 | -8.308 | -7.642 | -9.282 | -21.638 | -21.638 | -0.607 | -0.607 | -0.479 | -0.479 | -5.368 | 14.809 | -9.823 | -9.823 | -20.479 | -20.479 | -1.82 | -1.82 | -122.159 | -122.159 | -0.607 | -0.607 | -40.689 | -40.689 | 2.967 | 2.967 | -113.523 | -113.443 | -113.443 | -113.443 | -113.443 | -19.355 | -19.355 | -19.355 | -19.355 | 137.994 | 137.994 | 137.994 | 137.994 | -94.08 | -94.08 | -94.08 | -94.08 | -66.333 | -66.333 | -66.333 | -66.333 | -6.549 | -6.549 | -6.549 | -6.549 | 0.312 | 0.312 | 0.312 | 0.312 | -28.017 | -28.017 | -28.017 | -28.017 | -14.998 | -14.998 | -14.998 | -14.998 | -5.781 | -5.781 | -5.781 | -5.781 | -0.432 | -0.432 | -0.432 | -0.432 | -0.169 | -0.169 | -0.169 | -0.169 | -0.167 | -0.167 | -0.167 | -0.167 |
| Income Before Tax
| 78.584 | 43.876 | 21.938 | 45.871 | 22.936 | 107.281 | 53.641 | 32.741 | 16.371 | 41.038 | 20.519 | 37.714 | 18.857 | 16.132 | 7.868 | 27.16 | 13.58 | 32.205 | 16.103 | 45.504 | -17.929 | -6.397 | -6.397 | -107.642 | -107.642 | -8.128 | -8.128 | -108.978 | -88.702 | -23.988 | -23.988 | -301.155 | -301.155 | -16.433 | -16.433 | -448.694 | -448.694 | -6.917 | -6.917 | -214.094 | -214.094 | -0.666 | -0.666 | -107.38 | -104.222 | -104.222 | -104.222 | -104.222 | -16.454 | -16.454 | -16.454 | -16.454 | 132.637 | 132.637 | 132.637 | 132.637 | -110.132 | -110.132 | -110.132 | -110.132 | -79.704 | -79.704 | -79.704 | -79.704 | -19.64 | -19.64 | -19.64 | -19.64 | -11.539 | -11.539 | -11.539 | -11.539 | 286.821 | 286.821 | 286.821 | 286.821 | 202.098 | 202.098 | 202.098 | 202.098 | -11.436 | -11.436 | -11.436 | -11.436 | 2.476 | 2.476 | 2.476 | 2.476 | 15.091 | 15.091 | 15.091 | 15.091 | 21.737 | 21.737 | 21.737 | 21.737 |
| Income Before Tax Ratio
| 0.912 | 0.281 | 0.281 | 0.162 | 0.162 | 1.277 | 1.277 | 0.074 | 0.074 | 0.539 | 0.539 | 0.409 | 0.409 | 0.256 | 0.249 | 0.427 | 0.427 | 0.486 | 0.486 | 1.953 | -0.42 | -0.261 | -0.261 | -9.592 | -9.592 | -2.059 | -2.059 | 492 | -8.794 | -5.392 | -5.392 | -18.442 | -18.442 | -0.599 | -0.599 | -8.596 | -8.596 | -0.112 | -0.112 | -3.227 | -3.227 | -0.008 | -0.008 | -1.471 | -1.357 | -1.357 | -1.357 | -1.357 | -0.284 | -0.284 | -0.284 | -0.284 | 11.63 | 11.63 | 11.63 | 11.63 | -42.637 | -42.637 | -42.637 | -42.637 | -24.818 | -24.818 | -24.818 | -24.818 | -1.412 | -1.412 | -1.412 | -1.412 | -1.74 | -1.74 | -1.74 | -1.74 | 0.559 | 0.559 | 0.559 | 0.559 | 0.551 | 0.551 | 0.551 | 0.551 | -0.359 | -0.359 | -0.359 | -0.359 | 0.054 | 0.054 | 0.054 | 0.054 | 0.219 | 0.219 | 0.219 | 0.219 | 0.266 | 0.266 | 0.266 | 0.266 |
| Income Tax Expense
| 16.526 | 10.867 | 5.434 | 14.928 | 7.464 | 11.961 | 5.981 | 19.768 | 9.884 | 12.075 | 6.038 | 7.124 | 3.562 | 12.657 | 6.13 | 12.483 | 6.242 | 11.523 | 5.762 | 24.158 | 14.167 | 0.237 | 0.237 | 19.672 | 19.672 | 0.168 | 0.168 | 15.829 | 23.317 | 0.358 | 0.358 | 50.943 | 50.943 | 0.657 | 0.657 | 78.404 | 78.404 | 2.68 | 2.68 | 41.586 | 41.586 | 3.994 | 3.994 | -18.796 | -20.815 | -20.815 | -20.815 | -20.815 | -0.47 | -0.47 | -0.47 | -0.47 | -0.364 | -0.364 | -0.364 | -0.364 | -92.1 | -92.1 | -92.1 | -92.1 | -60.706 | -60.706 | -60.706 | -60.706 | -5.748 | -5.748 | -5.748 | -5.748 | 0.349 | 0.349 | 0.349 | 0.349 | 1.51 | 1.51 | 1.51 | 1.51 | 0.942 | 0.942 | 0.942 | 0.942 | 0.875 | 0.875 | 0.875 | 0.875 | 0.263 | 0.263 | 0.263 | 0.263 | 4.518 | 4.518 | 4.518 | 4.518 | 6.016 | 6.016 | 6.016 | 6.016 |
| Net Income
| 33.144 | 18.424 | 9.212 | 12.423 | 6.212 | 76.885 | 38.443 | 1.883 | 0.942 | 10.879 | 5.44 | 9.424 | 4.712 | -12.911 | -6.456 | 9.375 | 4.688 | 10.894 | 5.22 | 22.56 | -30.882 | -9.163 | -9.163 | -82.297 | -82.297 | -6.732 | -6.732 | -97.335 | -65.465 | -18.055 | -18.055 | -233.972 | -233.972 | -12.312 | -12.312 | -330.241 | -330.241 | -6.57 | -6.57 | -170.828 | -170.828 | -2.574 | -2.574 | -86.701 | -83.407 | -83.407 | -83.407 | -83.407 | -15.438 | -15.438 | -15.438 | -15.438 | 46.222 | 46.222 | 46.222 | 46.222 | -108.047 | -108.047 | -108.047 | -108.047 | -85.33 | -85.33 | -85.33 | -85.33 | -19.782 | -19.782 | -19.782 | -19.782 | -11.542 | -11.542 | -11.542 | -11.542 | 285.31 | 285.31 | 285.31 | 285.31 | 201.156 | 201.156 | 201.156 | 201.156 | -7.963 | -7.963 | -7.963 | -7.963 | 1.22 | 1.22 | 1.22 | 1.22 | 11.087 | 11.087 | 11.087 | 11.087 | 15.782 | 15.782 | 15.782 | 15.782 |
| Net Income Ratio
| 0.385 | 0.118 | 0.118 | 0.044 | 0.044 | 0.915 | 0.915 | 0.004 | 0.004 | 0.143 | 0.143 | 0.102 | 0.102 | -0.205 | -0.205 | 0.147 | 0.147 | 0.165 | 0.158 | 0.968 | -0.723 | -0.373 | -0.373 | -7.334 | -7.334 | -1.705 | -1.705 | 439.433 | -6.49 | -4.059 | -4.059 | -14.328 | -14.328 | -0.449 | -0.449 | -6.327 | -6.327 | -0.106 | -0.106 | -2.575 | -2.575 | -0.032 | -0.032 | -1.187 | -1.086 | -1.086 | -1.086 | -1.086 | -0.267 | -0.267 | -0.267 | -0.267 | 4.053 | 4.053 | 4.053 | 4.053 | -41.83 | -41.83 | -41.83 | -41.83 | -26.57 | -26.57 | -26.57 | -26.57 | -1.422 | -1.422 | -1.422 | -1.422 | -1.741 | -1.741 | -1.741 | -1.741 | 0.556 | 0.556 | 0.556 | 0.556 | 0.548 | 0.548 | 0.548 | 0.548 | -0.25 | -0.25 | -0.25 | -0.25 | 0.027 | 0.027 | 0.027 | 0.027 | 0.161 | 0.161 | 0.161 | 0.161 | 0.193 | 0.193 | 0.193 | 0.193 |
| EPS
| 0.031 | 0.024 | 0.012 | 0.017 | 0.009 | 0.11 | 0.053 | 0.003 | 0.001 | 0.015 | 0.008 | 0.013 | 0.007 | -0.018 | -0.009 | 0.017 | 0.004 | 0.02 | 0.01 | 0.037 | -0.046 | -0.02 | -0.02 | -0.2 | -0.21 | -0.018 | -0.018 | -0.25 | -0.17 | -0.047 | -0.047 | -0.65 | -0.65 | -0.044 | -0.044 | -1 | -1 | -0.025 | -0.025 | -0.64 | -0.64 | -0.01 | -0.01 | -0.033 | -0.031 | -0.031 | -0.031 | -0.031 | -0.008 | -0.008 | -0.008 | -0.008 | 0.057 | 0.057 | 0.057 | 0.057 | -0.2 | -0.2 | -0.2 | -0.2 | -0.4 | -0.4 | -0.4 | -0.4 | -0.24 | -0.24 | -0.24 | -0.24 | -0.22 | -0.22 | -0.22 | -0.22 | 2.22 | 2.22 | 2.22 | 2.22 | 1.86 | 1.86 | 1.86 | 1.86 | -0.064 | -0.064 | -0.064 | -0.064 | 0.01 | 0.01 | 0.01 | 0.01 | 0.3 | 0.3 | 0.3 | 0.3 | 0.46 | 0.46 | 0.46 | 0.46 |
| EPS Diluted
| 0.031 | 0.024 | 0.012 | 0.017 | 0.009 | 0.11 | 0.053 | 0.003 | 0.001 | 0.015 | 0.008 | 0.013 | 0.007 | -0.018 | -0.009 | 0.017 | 0.005 | 0.02 | 0.01 | 0.028 | -0.038 | -0.02 | -0.02 | -0.21 | -0.21 | -0.018 | -0.018 | -0.25 | -0.17 | -0.047 | -0.047 | -0.65 | -0.65 | -0.044 | -0.044 | -1 | -1 | -0.025 | -0.025 | -0.64 | -0.64 | -0.01 | -0.01 | -0.033 | -0.031 | -0.031 | -0.031 | -0.031 | -0.008 | -0.008 | -0.008 | -0.008 | 0.053 | 0.053 | 0.053 | 0.053 | -0.2 | -0.2 | -0.2 | -0.2 | -0.26 | -0.26 | -0.26 | -0.26 | -0.24 | -0.24 | -0.24 | -0.24 | -0.22 | -0.22 | -0.22 | -0.22 | 2.22 | 2.22 | 2.22 | 2.22 | 1.86 | 1.86 | 1.86 | 1.86 | -0.064 | -0.064 | -0.064 | -0.064 | 0.01 | 0.01 | 0.01 | 0.01 | 0.3 | 0.3 | 0.3 | 0.3 | 0.46 | 0.46 | 0.46 | 0.46 |
| EBITDA
| 77.038 | 62.115 | 28.653 | 47.485 | 27.087 | 73.55 | 32.749 | 61.083 | 28.376 | 58.143 | 27.639 | 68.04 | 40.141 | 48.598 | 22.583 | 33.033 | 13.918 | 53.322 | 24.909 | 21.348 | 23.597 | 15.45 | 15.45 | -10.331 | -10.331 | -5.843 | -5.843 | -2.072 | -16.783 | -10.192 | -10.192 | -47.883 | -47.883 | -2.815 | -2.815 | -2.842 | -2.842 | 8.623 | 8.623 | -127.195 | -127.195 | 11.538 | 11.538 | -85.175 | -81.35 | -81.35 | -81.35 | -81.35 | 7.351 | 7.351 | 7.351 | 7.351 | 51.227 | 51.227 | 51.227 | 51.227 | -105.812 | -105.812 | -105.812 | -105.812 | -78.78 | -78.78 | -78.78 | -78.78 | -16.806 | -16.806 | -16.806 | -16.806 | -9.643 | -9.643 | -9.643 | -9.643 | 286.821 | 286.821 | 286.821 | 286.821 | 202.098 | 202.098 | 202.098 | 202.098 | -6.546 | -6.546 | -6.546 | -6.546 | 5.435 | 5.435 | 5.435 | 5.435 | 19.294 | 19.294 | 19.294 | 19.294 | 25.361 | 25.361 | 25.361 | 25.361 |
| EBITDA Ratio
| 0.895 | 0.398 | 0.367 | 0.168 | 0.192 | 0.875 | 0.779 | 0.137 | 0.128 | 0.764 | 0.726 | 0.739 | 0.871 | 0.77 | 0.716 | 0.519 | 0.438 | 0.805 | 0.752 | 0.916 | 0.552 | 0.63 | 0.63 | -0.921 | -0.921 | -1.48 | -1.48 | 9.357 | -1.664 | -2.291 | -2.291 | -2.932 | -2.932 | -0.103 | -0.103 | -0.054 | -0.054 | 0.14 | 0.14 | -1.917 | -1.917 | 0.145 | 0.145 | -1.167 | -1.059 | -1.059 | -1.059 | -1.059 | 0.127 | 0.127 | 0.127 | 0.127 | 4.492 | 4.492 | 4.492 | 4.492 | -40.965 | -40.965 | -40.965 | -40.965 | -24.531 | -24.531 | -24.531 | -24.531 | -1.208 | -1.208 | -1.208 | -1.208 | -1.454 | -1.454 | -1.454 | -1.454 | 0.559 | 0.559 | 0.559 | 0.559 | 0.551 | 0.551 | 0.551 | 0.551 | -0.206 | -0.206 | -0.206 | -0.206 | 0.119 | 0.119 | 0.119 | 0.119 | 0.28 | 0.28 | 0.28 | 0.28 | 0.311 | 0.311 | 0.311 | 0.311 |