Mei Ah Entertainment Group Limited
HKEX:0391.HK
0.139 (HKD) • At close September 19, 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 | 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 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 56.217 | 61.619 | 46.06 | 29.51 | 39.115 | 39.103 | 63.132 | 32.456 | 96.13 | 57.478 | 63.382 | 57.012 | 68.258 | 46.242 | 47.332 | 52.759 | 71.626 | 55.153 | 60.891 | 58.995 | 82.832 | 61.985 | 138.944 | 190.044 | 138.944 | 89.699 | 89.699 | 89.699 | 89.699 | 50.042 | 50.042 | 50.042 | 50.042 | 38.341 | 38.341 | 38.341 | 38.341 | 47.89 | 47.89 | 47.89 | 47.89 | 25.747 | 25.747 | 25.747 | 25.747 | 34.325 | 34.325 | 34.325 | 34.325 | 38.349 | 38.349 | 38.349 | 38.349 | 36.83 | 36.83 | 36.83 | 36.83 | 43.801 | 43.801 | 43.801 | 43.801 | 44.165 | 44.165 | 44.165 | 44.165 | 41.061 | 41.061 | 41.061 | 41.061 | 51.437 | 51.437 | 51.437 | 51.437 | 48.123 | 48.123 | 48.123 | 48.123 | 36.133 | 36.133 | 36.133 | 36.133 |
| Cost of Revenue
| 44.086 | 26.594 | 53.411 | 18.109 | 26.144 | 25.345 | 51.474 | 21.673 | 39.109 | 38.736 | 33.063 | 42.158 | 37.236 | 35.915 | 33.291 | 40.543 | 50.586 | 26.456 | 30.764 | 29.582 | 44.37 | 32.001 | 121.622 | 110.999 | 121.622 | 62.053 | 62.053 | 62.053 | 62.053 | 29.877 | 29.877 | 29.877 | 29.877 | 22.998 | 22.998 | 22.998 | 22.998 | 36.409 | 36.409 | 36.409 | 36.409 | 16.804 | 16.804 | 16.804 | 16.804 | 22.336 | 22.336 | 22.336 | 22.336 | 25.65 | 25.65 | 25.65 | 25.65 | 28.846 | 28.846 | 28.846 | 28.846 | 37.469 | 37.469 | 37.469 | 37.469 | 36.942 | 36.942 | 36.942 | 36.942 | 35.669 | 35.669 | 35.669 | 35.669 | 41.418 | 41.418 | 41.418 | 41.418 | 33.056 | 33.056 | 33.056 | 33.056 | 38.275 | 38.275 | 38.275 | 38.275 |
| Gross Profit
| 12.131 | 35.025 | -7.351 | 11.401 | 12.971 | 13.758 | 11.658 | 10.783 | 57.021 | 18.742 | 30.319 | 14.854 | 31.022 | 10.327 | 14.041 | 12.216 | 21.04 | 28.697 | 30.127 | 29.413 | 38.462 | 29.984 | 17.323 | 79.045 | 17.323 | 27.646 | 27.646 | 27.646 | 27.646 | 20.165 | 20.165 | 20.165 | 20.165 | 15.343 | 15.343 | 15.343 | 15.343 | 11.481 | 11.481 | 11.481 | 11.481 | 8.943 | 8.943 | 8.943 | 8.943 | 11.989 | 11.989 | 11.989 | 11.989 | 12.698 | 12.698 | 12.698 | 12.698 | 7.984 | 7.984 | 7.984 | 7.984 | 6.333 | 6.333 | 6.333 | 6.333 | 7.223 | 7.223 | 7.223 | 7.223 | 5.392 | 5.392 | 5.392 | 5.392 | 10.019 | 10.019 | 10.019 | 10.019 | 15.068 | 15.068 | 15.068 | 15.068 | -2.142 | -2.142 | -2.142 | -2.142 |
| Gross Profit Ratio
| 0.216 | 0.568 | -0.16 | 0.386 | 0.332 | 0.352 | 0.185 | 0.332 | 0.593 | 0.326 | 0.478 | 0.261 | 0.454 | 0.223 | 0.297 | 0.232 | 0.294 | 0.52 | 0.495 | 0.499 | 0.464 | 0.484 | 0.125 | 0.416 | 0.125 | 0.308 | 0.308 | 0.308 | 0.308 | 0.403 | 0.403 | 0.403 | 0.403 | 0.4 | 0.4 | 0.4 | 0.4 | 0.24 | 0.24 | 0.24 | 0.24 | 0.347 | 0.347 | 0.347 | 0.347 | 0.349 | 0.349 | 0.349 | 0.349 | 0.331 | 0.331 | 0.331 | 0.331 | 0.217 | 0.217 | 0.217 | 0.217 | 0.145 | 0.145 | 0.145 | 0.145 | 0.164 | 0.164 | 0.164 | 0.164 | 0.131 | 0.131 | 0.131 | 0.131 | 0.195 | 0.195 | 0.195 | 0.195 | 0.313 | 0.313 | 0.313 | 0.313 | -0.059 | -0.059 | -0.059 | -0.059 |
| 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 |
| General & Administrative Expenses
| 29.756 | 34.868 | 32.812 | 35.109 | 47.31 | 40.315 | 82.189 | 42.634 | 93.89 | 48.746 | 40.789 | 44.493 | 36.221 | 29.372 | 67.456 | 49.421 | 43.76 | 47.892 | 67.48 | 40.466 | 53.054 | 34.575 | 20.912 | 49.84 | 20.912 | 20.444 | 20.444 | 20.444 | 20.444 | 14.813 | 14.813 | 14.813 | 14.813 | 13.155 | 13.155 | 13.155 | 13.155 | 21.882 | 21.882 | 21.882 | 21.882 | 25.286 | 25.286 | 25.286 | 25.286 | 7.276 | 7.276 | 7.276 | 7.276 | 6.085 | 6.085 | 6.085 | 6.085 | 7.148 | 7.148 | 7.148 | 7.148 | 7.769 | 7.769 | 7.769 | 7.769 | 10.481 | 10.481 | 10.481 | 10.481 | 11.191 | 11.191 | 11.191 | 11.191 | 9.564 | 9.564 | 9.564 | 9.564 | 5.514 | 5.514 | 5.514 | 5.514 | 5.325 | 5.325 | 5.325 | 5.325 |
| Selling & Marketing Expenses
| 4.979 | 0.334 | 8.457 | 2.874 | 3.824 | 1.424 | 4.359 | 0.383 | 9.478 | 1.893 | 6.332 | 1.925 | 3.332 | 9.284 | 22.53 | 1.362 | 9.4 | 2.564 | 10.856 | 7.914 | 7.879 | 1.737 | 21.354 | 37.588 | 21.354 | 9.073 | 9.073 | 9.073 | 9.073 | 2.392 | 2.392 | 2.392 | 2.392 | 2.311 | 2.311 | 2.311 | 2.311 | 3.647 | 3.647 | 3.647 | 3.647 | 1.505 | 1.505 | 1.505 | 1.505 | 3.487 | 3.487 | 3.487 | 3.487 | 3.839 | 3.839 | 3.839 | 3.839 | 2.146 | 2.146 | 2.146 | 2.146 | 1.422 | 1.422 | 1.422 | 1.422 | 1.857 | 1.857 | 1.857 | 1.857 | 2.986 | 2.986 | 2.986 | 2.986 | 3.78 | 3.78 | 3.78 | 3.78 | 3.628 | 3.628 | 3.628 | 3.628 | 4.788 | 4.788 | 4.788 | 4.788 |
| SG&A
| 30.719 | 28.819 | 11.585 | 27.987 | 48.021 | 32.039 | 80.725 | 33.876 | 94.062 | 42.705 | 47.909 | 46.418 | 40.341 | 38.656 | 89.986 | 50.783 | 53.16 | 50.456 | 78.336 | 48.38 | 60.933 | 36.312 | 42.266 | 87.428 | 42.266 | 29.517 | 29.517 | 29.517 | 29.517 | 17.205 | 17.205 | 17.205 | 17.205 | 15.465 | 15.465 | 15.465 | 15.465 | 25.529 | 25.529 | 25.529 | 25.529 | 26.79 | 26.79 | 26.79 | 26.79 | 10.763 | 10.763 | 10.763 | 10.763 | 9.924 | 9.924 | 9.924 | 9.924 | 9.294 | 9.294 | 9.294 | 9.294 | 9.191 | 9.191 | 9.191 | 9.191 | 12.338 | 12.338 | 12.338 | 12.338 | 14.177 | 14.177 | 14.177 | 14.177 | 13.344 | 13.344 | 13.344 | 13.344 | 9.142 | 9.142 | 9.142 | 9.142 | 10.113 | 10.113 | 10.113 | 10.113 |
| Other 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 | -1.717 | -1.717 | -1.717 | -1.717 | -11.879 | -11.879 | -11.879 | -11.879 | -15.59 | -15.59 | -15.59 | -15.59 | -2.302 | -2.302 | -2.302 | -2.302 | 0 | 0 | 0 | 0 | -10.297 | -10.297 | -10.297 | -10.297 | -8.86 | -8.86 | -8.86 | -8.86 | -7.641 | -7.641 | -7.641 | -7.641 | -8.87 | -8.87 | -8.87 | -8.87 | -7.668 | -7.668 | -7.668 | -7.668 | -9.318 | -9.318 | -9.318 | -9.318 | -11.726 | -11.726 | -11.726 | -11.726 | -7.214 | -7.214 | -7.214 | -7.214 | -8.028 | -8.028 | -8.028 | -8.028 |
| Operating Expenses
| 30.719 | 28.819 | 11.585 | 27.987 | 48.021 | 32.039 | 80.725 | 33.876 | 94.062 | 42.705 | 82.055 | 49.205 | 49.743 | 43.834 | 85.674 | 28.385 | 81.952 | 39.873 | 59.979 | 40.557 | 74.765 | 19.013 | 42.266 | 114.094 | 42.266 | 27.801 | 27.801 | 27.801 | 27.801 | 5.326 | 5.326 | 5.326 | 5.326 | -0.125 | -0.125 | -0.125 | -0.125 | 23.227 | 23.227 | 23.227 | 23.227 | 26.79 | 26.79 | 26.79 | 26.79 | 0.466 | 0.466 | 0.466 | 0.466 | 1.064 | 1.064 | 1.064 | 1.064 | 1.653 | 1.653 | 1.653 | 1.653 | 0.321 | 0.321 | 0.321 | 0.321 | 4.67 | 4.67 | 4.67 | 4.67 | 4.859 | 4.859 | 4.859 | 4.859 | 1.618 | 1.618 | 1.618 | 1.618 | 1.928 | 1.928 | 1.928 | 1.928 | 2.085 | 2.085 | 2.085 | 2.085 |
| Operating Income
| -18.588 | 6.206 | -18.936 | -16.586 | -35.05 | -18.281 | -69.067 | -23.093 | -37.041 | -23.963 | -12.814 | -26.301 | -4.103 | -22.284 | -66.731 | -32.726 | -24.688 | -16.595 | -40.279 | -13.785 | -14.511 | -1.587 | -24.944 | 2.833 | -24.944 | -0.155 | -0.155 | -0.155 | -0.155 | 14.839 | 14.839 | 14.839 | 14.839 | 15.467 | 15.467 | 15.467 | 15.467 | -11.746 | -11.746 | -11.746 | -11.746 | -17.848 | -17.848 | -17.848 | -17.848 | 11.523 | 11.523 | 11.523 | 11.523 | 11.634 | 11.634 | 11.634 | 11.634 | 6.331 | 6.331 | 6.331 | 6.331 | 6.012 | 6.012 | 6.012 | 6.012 | 2.554 | 2.554 | 2.554 | 2.554 | 0.533 | 0.533 | 0.533 | 0.533 | 8.401 | 8.401 | 8.401 | 8.401 | 13.14 | 13.14 | 13.14 | 13.14 | -4.227 | -4.227 | -4.227 | -4.227 |
| Operating Income Ratio
| -0.331 | 0.101 | -0.411 | -0.562 | -0.896 | -0.468 | -1.094 | -0.712 | -0.385 | -0.417 | -0.202 | -0.461 | -0.06 | -0.482 | -1.41 | -0.62 | -0.345 | -0.301 | -0.661 | -0.234 | -0.175 | -0.026 | -0.18 | 0.015 | -0.18 | -0.002 | -0.002 | -0.002 | -0.002 | 0.297 | 0.297 | 0.297 | 0.297 | 0.403 | 0.403 | 0.403 | 0.403 | -0.245 | -0.245 | -0.245 | -0.245 | -0.693 | -0.693 | -0.693 | -0.693 | 0.336 | 0.336 | 0.336 | 0.336 | 0.303 | 0.303 | 0.303 | 0.303 | 0.172 | 0.172 | 0.172 | 0.172 | 0.137 | 0.137 | 0.137 | 0.137 | 0.058 | 0.058 | 0.058 | 0.058 | 0.013 | 0.013 | 0.013 | 0.013 | 0.163 | 0.163 | 0.163 | 0.163 | 0.273 | 0.273 | 0.273 | 0.273 | -0.117 | -0.117 | -0.117 | -0.117 |
| Total Other Income Expenses Net
| -1.863 | -10.016 | -2.468 | -13.819 | 0.005 | 8.149 | 25.17 | 1.599 | -25.807 | -13.964 | -38.083 | -6.45 | -14.335 | -9.059 | -4.377 | 18.763 | -35.91 | 6.691 | 10.617 | 4.223 | -22.79 | 14.602 | 13.397 | -37.624 | 13.397 | -0.107 | -0.107 | -0.107 | -0.107 | 0.023 | 0.023 | 0.023 | 0.023 | -0.508 | -0.508 | -0.508 | -0.508 | -7.263 | -7.263 | -7.263 | -7.263 | -2.1 | -2.1 | -2.1 | -2.1 | -5.843 | -5.843 | -5.843 | -5.843 | -6.135 | -6.135 | -6.135 | -6.135 | -13.562 | -13.562 | -13.562 | -13.562 | -7.197 | -7.197 | -7.197 | -7.197 | -10.88 | -10.88 | -10.88 | -10.88 | -25.452 | -25.452 | -25.452 | -25.452 | -7.793 | -7.793 | -7.793 | -7.793 | -8.616 | -8.616 | -8.616 | -8.616 | -10.192 | -10.192 | -10.192 | -10.192 |
| Income Before Tax
| -20.451 | -3.81 | -21.404 | -30.405 | -35.045 | -10.132 | -43.897 | -21.494 | -62.848 | -37.927 | -50.897 | -32.751 | -18.438 | -31.343 | -71.108 | -13.963 | -60.598 | -9.904 | -29.662 | -9.562 | -37.301 | 13.015 | -11.547 | -34.791 | -11.547 | -0.261 | -0.261 | -0.261 | -0.261 | 14.862 | 14.862 | 14.862 | 14.862 | 14.96 | 14.96 | 14.96 | 14.96 | -19.009 | -19.009 | -19.009 | -19.009 | -19.947 | -19.947 | -19.947 | -19.947 | 5.68 | 5.68 | 5.68 | 5.68 | 5.499 | 5.499 | 5.499 | 5.499 | -7.231 | -7.231 | -7.231 | -7.231 | -1.186 | -1.186 | -1.186 | -1.186 | -8.327 | -8.327 | -8.327 | -8.327 | -24.919 | -24.919 | -24.919 | -24.919 | 0.608 | 0.608 | 0.608 | 0.608 | 4.524 | 4.524 | 4.524 | 4.524 | -14.419 | -14.419 | -14.419 | -14.419 |
| Income Before Tax Ratio
| -0.364 | -0.062 | -0.465 | -1.03 | -0.896 | -0.259 | -0.695 | -0.662 | -0.654 | -0.66 | -0.803 | -0.574 | -0.27 | -0.678 | -1.502 | -0.265 | -0.846 | -0.18 | -0.487 | -0.162 | -0.45 | 0.21 | -0.083 | -0.183 | -0.083 | -0.003 | -0.003 | -0.003 | -0.003 | 0.297 | 0.297 | 0.297 | 0.297 | 0.39 | 0.39 | 0.39 | 0.39 | -0.397 | -0.397 | -0.397 | -0.397 | -0.775 | -0.775 | -0.775 | -0.775 | 0.165 | 0.165 | 0.165 | 0.165 | 0.143 | 0.143 | 0.143 | 0.143 | -0.196 | -0.196 | -0.196 | -0.196 | -0.027 | -0.027 | -0.027 | -0.027 | -0.189 | -0.189 | -0.189 | -0.189 | -0.607 | -0.607 | -0.607 | -0.607 | 0.012 | 0.012 | 0.012 | 0.012 | 0.094 | 0.094 | 0.094 | 0.094 | -0.399 | -0.399 | -0.399 | -0.399 |
| Income Tax Expense
| -2.175 | -0.41 | -2.928 | -1.018 | -3.731 | 0.493 | -7.249 | -0.517 | -0.724 | -2.164 | 4.771 | 0.235 | 0.947 | 0.495 | 0.178 | 0.218 | 0.106 | 0.141 | 0.812 | 0.21 | 0.942 | 0.063 | 0.722 | 0.199 | 0.722 | 3.421 | 3.421 | 3.421 | 3.421 | 2.751 | 2.751 | 2.751 | 2.751 | 1.908 | 1.908 | 1.908 | 1.908 | -1.016 | -1.016 | -1.016 | -1.016 | 0.899 | 0.899 | 0.899 | 0.899 | 0.183 | 0.183 | 0.183 | 0.183 | 0.382 | 0.382 | 0.382 | 0.382 | 0.071 | 0.071 | 0.071 | 0.071 | 0.13 | 0.13 | 0.13 | 0.13 | 0 | 0 | 0 | 0 | 0.022 | 0.022 | 0.022 | 0.022 | -0.308 | -0.308 | -0.308 | -0.308 | -22.5 | -22.5 | -22.5 | -22.5 | -0.096 | -0.096 | -0.096 | -0.096 |
| Net Income
| -16.931 | -4.518 | -19.532 | -29.383 | -32.359 | -6.873 | -32.988 | -25.261 | -62.133 | -35.055 | -55.686 | -29.742 | -19.231 | -29.928 | -70.626 | -11.633 | -56.601 | -9.587 | -29.546 | -9.792 | -37.037 | 13.141 | -12.184 | -32.46 | -12.184 | -3.775 | -3.775 | -3.775 | -3.775 | 13.75 | 13.75 | 13.75 | 13.75 | 12.991 | 12.991 | 12.991 | 12.991 | -17.882 | -17.882 | -17.882 | -17.882 | -20.846 | -20.846 | -20.846 | -20.846 | 5.497 | 5.497 | 5.497 | 5.497 | 5.118 | 5.118 | 5.118 | 5.118 | -7.302 | -7.302 | -7.302 | -7.302 | -1.316 | -1.316 | -1.316 | -1.316 | -8.327 | -8.327 | -8.327 | -8.327 | -24.941 | -24.941 | -24.941 | -24.941 | 0.3 | 0.3 | 0.3 | 0.3 | 27.024 | 27.024 | 27.024 | 27.024 | -14.323 | -14.323 | -14.323 | -14.323 |
| Net Income Ratio
| -0.301 | -0.073 | -0.424 | -0.996 | -0.827 | -0.176 | -0.523 | -0.778 | -0.646 | -0.61 | -0.879 | -0.522 | -0.282 | -0.647 | -1.492 | -0.22 | -0.79 | -0.174 | -0.485 | -0.166 | -0.447 | 0.212 | -0.088 | -0.171 | -0.088 | -0.042 | -0.042 | -0.042 | -0.042 | 0.275 | 0.275 | 0.275 | 0.275 | 0.339 | 0.339 | 0.339 | 0.339 | -0.373 | -0.373 | -0.373 | -0.373 | -0.81 | -0.81 | -0.81 | -0.81 | 0.16 | 0.16 | 0.16 | 0.16 | 0.133 | 0.133 | 0.133 | 0.133 | -0.198 | -0.198 | -0.198 | -0.198 | -0.03 | -0.03 | -0.03 | -0.03 | -0.189 | -0.189 | -0.189 | -0.189 | -0.607 | -0.607 | -0.607 | -0.607 | 0.006 | 0.006 | 0.006 | 0.006 | 0.562 | 0.562 | 0.562 | 0.562 | -0.396 | -0.396 | -0.396 | -0.396 |
| EPS
| -0.003 | -0.001 | -0.003 | -0.005 | -0.006 | -0.001 | -0.006 | -0.004 | -0.011 | -0.006 | -0.009 | -0.005 | -0.003 | -0.005 | -0.012 | -0.002 | -0.01 | -0.002 | -0.005 | -0.002 | -0.007 | 0.002 | -0.002 | -0.006 | -0.002 | -0.001 | -0.001 | -0.001 | -0.001 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | -0.002 | -0.002 | -0.002 | -0.002 | -0 | -0 | -0 | -0 | -0.002 | -0.002 | -0.002 | -0.002 | -0.006 | -0.006 | -0.006 | -0.006 | 0 | 0 | 0 | 0 | 0.021 | 0.021 | 0.021 | 0.021 | -0.018 | -0.018 | -0.018 | -0.018 |
| EPS Diluted
| -0.003 | -0.001 | -0.003 | -0.005 | -0.006 | -0.001 | -0.006 | -0.004 | -0.011 | -0.006 | -0.009 | -0.005 | -0.003 | -0.005 | -0.012 | -0.002 | -0.01 | -0.002 | -0.005 | -0.002 | -0.007 | 0.002 | -0.002 | -0.006 | -0.002 | -0.001 | -0.001 | -0.001 | -0.001 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | -0.002 | -0.002 | -0.002 | -0.002 | -0 | -0 | -0 | -0 | -0.002 | -0.002 | -0.002 | -0.002 | -0.006 | -0.006 | -0.006 | -0.006 | 0 | 0 | 0 | 0 | 0.021 | 0.021 | 0.021 | 0.021 | -0.018 | -0.018 | -0.018 | -0.018 |
| EBITDA
| -15.528 | 24.605 | 9.335 | -1.627 | -20.596 | 0.013 | -47.181 | -4.148 | -9.631 | -1.411 | -6.554 | -21.693 | -0.027 | -18.276 | -60.489 | -25.122 | -17.89 | -7.441 | -31.903 | -5.648 | -3.06 | 2.039 | 30.754 | 11.56 | 30.754 | 21.253 | 21.253 | 21.253 | 21.253 | 32.919 | 32.919 | 32.919 | 32.919 | 26.058 | 26.058 | 26.058 | 26.058 | -2.529 | -2.529 | -2.529 | -2.529 | -19.947 | -19.947 | -19.947 | -19.947 | 5.68 | 5.68 | 5.68 | 5.68 | 5.499 | 5.499 | 5.499 | 5.499 | -7.231 | -7.231 | -7.231 | -7.231 | -1.186 | -1.186 | -1.186 | -1.186 | -8.327 | -8.327 | -8.327 | -8.327 | -24.919 | -24.919 | -24.919 | -24.919 | -0.009 | -0.009 | -0.009 | -0.009 | 27.024 | 27.024 | 27.024 | 27.024 | -14.419 | -14.419 | -14.419 | -14.419 |
| EBITDA Ratio
| -0.276 | 0.399 | 0.203 | -0.055 | -0.527 | 0 | -0.747 | -0.128 | -0.1 | -0.025 | -0.103 | -0.38 | -0 | -0.395 | -1.278 | -0.476 | -0.25 | -0.135 | -0.524 | -0.096 | -0.037 | 0.033 | 0.221 | 0.061 | 0.221 | 0.237 | 0.237 | 0.237 | 0.237 | 0.658 | 0.658 | 0.658 | 0.658 | 0.68 | 0.68 | 0.68 | 0.68 | -0.053 | -0.053 | -0.053 | -0.053 | -0.775 | -0.775 | -0.775 | -0.775 | 0.165 | 0.165 | 0.165 | 0.165 | 0.143 | 0.143 | 0.143 | 0.143 | -0.196 | -0.196 | -0.196 | -0.196 | -0.027 | -0.027 | -0.027 | -0.027 | -0.189 | -0.189 | -0.189 | -0.189 | -0.607 | -0.607 | -0.607 | -0.607 | -0 | -0 | -0 | -0 | 0.562 | 0.562 | 0.562 | 0.562 | -0.399 | -0.399 | -0.399 | -0.399 |