Daewoo Shipbuilding & Marine Engineering Co., Ltd.
KRX:042660.KS
31600 (KRW) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
| 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
| 2,536,100 | 2,283,600 | 2,298,200.887 | 1,916,837.192 | 1,820,700.74 | 1,439,835.446 | 1,449,193.543 | 981,451.628 | 1,184,054.452 | 1,245,450.626 | 1,355,717.081 | 959,689.94 | 1,069,416.916 | 1,101,761.744 | 1,664,823.384 | 1,441,422.788 | 1,965,822.316 | 1,958,106.708 | 2,188,665.966 | 1,947,514.781 | 2,150,438.63 | 2,072,125.442 | 2,865,196.461 | 2,197,302.718 | 2,325,745.965 | 2,256,138.403 | 2,493,093.505 | 2,420,637.61 | 3,457,622.498 | 2,730,464.418 | 2,845,983.527 | 3,053,119.701 | 3,387,987.885 | 3,664,530.979 | 5,777,593.797 | 3,099,395.498 | 1,650,153.813 | 4,486,086.368 | 3,222,648.068 | 4,222,795.252 | 3,958,566.586 | 4,065,117.846 | 3,718,945.916 | 3,658,708.838 | 4,087,893.553 | 3,258,901.217 | 3,872,029.551 | 3,170,644.112 | 3,950,497.539 | 3,064,647.736 | 3,653,547.663 | 3,310,512.078 | 3,615,297.936 | 3,323,910.061 | 0 | 2,961,067.431 | 2,835,473.326 | 2,707,287.533 | 0 | 3,097,223.139 | 3,227,428.564 | 2,941,552.542 | 0 | 2,657,218.128 | 2,625,627.934 | 2,124,134.919 | 0 | 1,729,121.62 | 1,724,284.363 | 1,476,160.512 |
| Cost of Revenue
| 2,462,200.477 | 2,152,144.239 | 2,199,716.195 | 1,774,958.024 | 1,893,734.818 | 1,446,589.778 | 1,779,518.819 | 1,548,191.251 | 1,219,428.923 | 1,659,893.536 | 1,802,832.801 | 921,759.829 | 2,028,436.364 | 1,280,663.334 | 1,835,288.323 | 1,349,068.725 | 1,820,533.547 | 1,629,358.53 | 1,960,323.774 | 2,144,224.747 | 1,975,065.957 | 1,810,175.67 | 2,812,767.189 | 2,038,120.277 | 2,044,075.072 | 1,997,755.553 | 2,675,064.93 | 2,059,345.23 | 2,397,591.038 | 2,425,729.978 | 3,577,265.647 | 2,900,642.74 | 3,511,956.272 | 3,411,640.811 | 4,268,181.297 | 4,062,938.816 | 4,577,274.323 | 4,288,522.671 | 4,062,795.471 | 3,888,758.402 | 3,733,029.86 | 3,860,685.835 | 4,330,978.921 | 3,389,475.084 | 3,807,501.971 | 3,069,479.013 | 3,629,475.798 | 2,878,979.947 | 3,654,145.341 | 2,759,285.596 | 3,382,759.206 | 2,890,641.779 | 3,183,238.943 | 2,796,379.368 | 0 | 2,539,608.951 | 2,571,045.032 | 2,476,537.713 | 0 | 2,863,393.582 | 2,984,881.584 | 2,717,577.846 | 0 | 2,473,302.322 | 2,357,049.8 | 1,891,470.989 | 0 | 1,586,340.883 | 1,587,969.229 | 1,367,880.918 |
| Gross Profit
| 73,899.523 | 131,455.761 | 98,484.692 | 141,879.168 | -73,034.078 | -6,754.332 | -330,325.276 | -566,739.622 | -35,374.471 | -414,442.91 | -447,115.719 | 37,930.111 | -959,019.448 | -178,901.59 | -170,464.939 | 92,354.063 | 145,288.769 | 328,748.178 | 228,342.192 | -196,709.965 | 175,372.673 | 261,949.772 | 52,429.272 | 159,182.441 | 281,670.893 | 258,382.85 | -181,971.424 | 361,292.38 | 1,060,031.46 | 304,734.44 | -731,282.12 | 152,476.961 | -123,968.387 | 252,890.168 | 1,509,412.499 | -963,543.318 | -2,927,120.51 | 197,563.697 | -840,147.404 | 334,036.85 | 225,536.726 | 204,432.011 | -612,033.005 | 269,233.754 | 280,391.582 | 189,422.204 | 242,553.753 | 291,664.165 | 296,352.198 | 305,362.14 | 270,788.456 | 419,870.299 | 432,058.993 | 527,530.693 | 0 | 421,458.48 | 264,428.294 | 230,749.82 | 0 | 233,829.557 | 242,546.98 | 223,974.696 | 0 | 183,915.806 | 268,578.134 | 232,663.93 | 0 | 142,780.737 | 136,315.134 | 108,279.594 |
| Gross Profit Ratio
| 0.029 | 0.058 | 0.043 | 0.074 | -0.04 | -0.005 | -0.228 | -0.577 | -0.03 | -0.333 | -0.33 | 0.04 | -0.897 | -0.162 | -0.102 | 0.064 | 0.074 | 0.168 | 0.104 | -0.101 | 0.082 | 0.126 | 0.018 | 0.072 | 0.121 | 0.115 | -0.073 | 0.149 | 0.307 | 0.112 | -0.257 | 0.05 | -0.037 | 0.069 | 0.261 | -0.311 | -1.774 | 0.044 | -0.261 | 0.079 | 0.057 | 0.05 | -0.165 | 0.074 | 0.069 | 0.058 | 0.063 | 0.092 | 0.075 | 0.1 | 0.074 | 0.127 | 0.12 | 0.159 | 0 | 0.142 | 0.093 | 0.085 | 0 | 0.075 | 0.075 | 0.076 | 0 | 0.069 | 0.102 | 0.11 | 0 | 0.083 | 0.079 | 0.073 |
| Reseach & Development Expenses
| 12,898 | 12,382 | 16,005 | 18,236 | 20,877 | 16,028 | 25,386 | 16,478 | 16,579 | 15,139 | 23,636 | 18,645 | 14,385 | 13,503 | 25,701 | 15,240 | 14,561 | 15,424 | 25,763.76 | 14,963.173 | 15,814.121 | 12,121.115 | 23,794.65 | 12,337.733 | 12,715 | 12,718.628 | 12,517.328 | 8,741.415 | 8,203.512 | 11,491.294 | 12,384.345 | 11,834.79 | 15,037.013 | 13,145.141 | 19,875.227 | 12,983.338 | 19,619.047 | 16,982.012 | 19,112.116 | 15,466.507 | 17,481.094 | 16,970.77 | 37,482.094 | 18,460.635 | 16,435.951 | 21,185.941 | 22,077.658 | 25,845.95 | 19,406.328 | 18,484.045 | 20,118.271 | 17,605.038 | 18,095.307 | 19,466 | 0 | 17,678.093 | 14,590.427 | 13,019.689 | 0 | 14,926.659 | 14,658.343 | 13,616.079 | 0 | 12,821.805 | 11,886.952 | 10,780.216 | 0 | 10,724.681 | 9,849.886 | 8,898.029 |
| General & Administrative Expenses
| 0 | 23,619.616 | 16,095.099 | 67,744.584 | 85,975.654 | 5,577.414 | 21,064.881 | 11,792.178 | 15,938.715 | 7,833.481 | 14,367.729 | 12,978 | 11,239.22 | 7,522.827 | 12,847.98 | 8,711 | 9,737.312 | 8,249.017 | 8,633 | 8,326 | -21,650.731 | 8,682.362 | 49,394 | -6,722 | -29,200.076 | 9,661 | 35,993.587 | 7,934 | 74,576 | 8,816.16 | 19,217.288 | 16,172 | 14,162.106 | 22,032.222 | 38,796.969 | 22,138 | 19,727 | 18,334 | 13,586 | 19,664 | 17,374 | 16,512 | 18,255.351 | 22,962.924 | 19,659 | 13,715 | 2,975.057 | 15,909.839 | 21,669.084 | 15,470 | -3,896 | 17,132 | 20,041.715 | 23,700.219 | 0 | 10,518.351 | 9,583.836 | 8,175.514 | 0 | 9,714.658 | 6,298.846 | 10,763.89 | 0 | 9,259.13 | 10,958.169 | 11,340.436 | 0 | 9,537.706 | 10,337.382 | 10,556.107 |
| Selling & Marketing Expenses
| 0 | 18,255 | 23,018 | 15,762 | 18,156 | 17,174 | 19,032 | 16,194 | 15,995 | 14,307 | 13,465 | 8,369 | 9,881 | 11,480 | 11,282 | 7,177 | 9,745 | 9,727 | 14,961 | 13,993 | 11,663 | 11,550 | 14,658 | 17,356 | 16,705 | 14,668.273 | 59,871 | 35,656 | 37,009 | 44,418 | 32,494 | 25,087 | 29,202 | 33,724 | 32,095 | 42,043 | 36,890 | 42,909 | 47,724.374 | 41,472 | 58,312.992 | 35,029 | 43,357 | 48,240 | 30,985 | 27,029 | 72,279 | 48,375 | 50,249 | 60,518 | 47,678 | 75,275 | 44,039 | 78,979 | 0 | 17,290.459 | 17,388.945 | 17,797.696 | 0 | 20,912.21 | 19,428.565 | 16,834.606 | 0 | 16,876.167 | 20,261.652 | 13,134.977 | 0 | 12,658.145 | 9,558.847 | 9,089.74 |
| SG&A
| 70,651.023 | 66,163.616 | 64,614.099 | 67,744.584 | 85,975.654 | 22,751.414 | 40,096.881 | 27,986.178 | 31,933.715 | 22,140.481 | 27,832.729 | 21,347 | 21,120.22 | 19,002.827 | 24,129.98 | 15,888 | 19,482.312 | 17,976.017 | 23,594 | 22,319 | -9,987.731 | 20,232.362 | 64,052 | 10,634 | -12,495.076 | 24,329.273 | 95,864.587 | 43,590 | 111,585 | 53,234.16 | 51,711.288 | 41,259 | 43,364.106 | 55,756.222 | 70,891.969 | 64,181 | 56,617 | 61,243 | 61,310.374 | 61,136 | 75,686.992 | 51,541 | 61,612.351 | 71,202.924 | 50,644 | 40,744 | 75,254.057 | 64,284.839 | 71,918.084 | 75,988 | 43,782 | 92,407 | 64,080.715 | 102,679.219 | 0 | 27,808.81 | 26,972.781 | 25,973.21 | 0 | 30,626.868 | 25,727.411 | 27,598.496 | 0 | 26,135.297 | 31,219.821 | 24,475.413 | 0 | 22,195.851 | 19,896.229 | 19,645.847 |
| Other Expenses
| -2,545,700 | -2,230,700 | 568 | -135,489.167 | -171,951.308 | 17,261 | 13,473 | 11,814 | 15,417 | 18,070 | 153,458.598 | -19,566.515 | 6,718.446 | -1,046.454 | 172,631.82 | -17,353.689 | 2,131.797 | 5,121.559 | -110,198.563 | 9,067.685 | -7,814.377 | 10,855.26 | 71,110.431 | 17,896.098 | 36,830.297 | 2,917.731 | -69,001.241 | -2,590.75 | -270,745.818 | 53,164.334 | -79,777.158 | -21,146.148 | -53,887.513 | 16,480.695 | 258,325.91 | -463,633.024 | -52,722.21 | -42,390.289 | 38,210.522 | -33,866.325 | 22,179.245 | -8,814.982 | -90,161.644 | -11,714.71 | -46,143 | 10,704.092 | -9,321.301 | 307 | 600.992 | -63,068.862 | 279.173 | 300.772 | -66,078.557 | 247 | 0 | 8,067.127 | -4,288.815 | -369.667 | 0 | 46,170.665 | 13,571.621 | 4,044.195 | 0 | 6,922.404 | 13,781.177 | 600.648 | 0 | 5,945.864 | 3,622.785 | 9,707.457 |
| Operating Expenses
| 2,545,700 | 2,230,700 | 80,051.099 | -67,744.583 | -85,975.654 | 56,040.414 | 78,955.881 | 56,278.178 | 63,929.715 | 55,349.481 | -82,023.225 | 35,798.907 | 38,875.22 | 33,803.827 | -95,043.782 | 59,034.433 | 71,074.312 | 49,598.017 | 73,765.944 | 59,560.894 | -19,460.815 | 62,327.715 | -267,362.766 | -17,798.308 | 52,231.924 | -40,237.099 | 168,984.272 | 165,359.379 | 395,294.031 | 81,445.454 | 208,342.895 | 293,783.2 | 299,668.119 | 98,711.363 | -85,159.481 | 483,312.753 | 112,789.878 | 240,861.212 | 215,857.49 | 199,073.507 | 122,858.086 | 123,823.242 | 470,982.445 | 153,400.559 | 153,610.455 | 122,161.195 | 172,049.369 | 146,602.438 | 169,978.822 | 161,036.412 | 147,050.773 | 126,666.848 | 142,922.29 | 156,632.874 | 0 | 74,393.248 | 68,963.279 | 66,437.922 | 0 | 75,171.52 | 69,783.235 | 71,278.848 | 0 | 77,673.155 | 79,055.154 | 65,021.793 | 0 | 66,917.815 | 61,074.932 | 58,021.936 |
| Operating Income
| -9,600 | 52,900 | 18,433.593 | 74,134.585 | -159,009.732 | -62,794.746 | -416,132.156 | -627,818.8 | -99,508.186 | -470,105.392 | -515,335.494 | -18,970.796 | -1,007,447.668 | -212,897.417 | -232,528.157 | 33,565.63 | 73,385.457 | 279,014.161 | 154,576.249 | -256,270.859 | 194,833.487 | 199,622.057 | 319,792.038 | 176,980.749 | 229,438.969 | 298,619.948 | -350,955.696 | 195,933.001 | 664,737.428 | 223,288.987 | -939,625.015 | -141,306.239 | -423,636.506 | 154,178.805 | 1,594,571.981 | -1,446,856.071 | -3,039,910.389 | -43,297.514 | -1,056,004.893 | 134,963.344 | 102,678.639 | 80,608.769 | -1,083,015.451 | 115,833.196 | 126,781.127 | 67,261.009 | 17,257.384 | 173,630.726 | 114,131.376 | 181,245.587 | 98,393.355 | 263,311.224 | 308,009.704 | 434,117.819 | 0 | 347,065.229 | 195,465.014 | 164,311.899 | 0 | 158,658.039 | 172,763.747 | 152,695.851 | 0 | 107,003.837 | 189,522.981 | 167,642.134 | 0 | 75,862.923 | 75,240.199 | 50,257.659 |
| Operating Income Ratio
| -0.004 | 0.023 | 0.008 | 0.039 | -0.087 | -0.044 | -0.287 | -0.64 | -0.084 | -0.377 | -0.38 | -0.02 | -0.942 | -0.193 | -0.14 | 0.023 | 0.037 | 0.142 | 0.071 | -0.132 | 0.091 | 0.096 | 0.112 | 0.081 | 0.099 | 0.132 | -0.141 | 0.081 | 0.192 | 0.082 | -0.33 | -0.046 | -0.125 | 0.042 | 0.276 | -0.467 | -1.842 | -0.01 | -0.328 | 0.032 | 0.026 | 0.02 | -0.291 | 0.032 | 0.031 | 0.021 | 0.004 | 0.055 | 0.029 | 0.059 | 0.027 | 0.08 | 0.085 | 0.131 | 0 | 0.117 | 0.069 | 0.061 | 0 | 0.051 | 0.054 | 0.052 | 0 | 0.04 | 0.072 | 0.079 | 0 | 0.044 | 0.044 | 0.034 |
| Total Other Income Expenses Net
| -15,600 | 1,000 | -9,738.839 | 157,467.205 | -77,874.141 | -57,118.646 | -28,668.281 | -54,468.09 | -76,249.204 | -21,376.324 | -26,938.95 | -57,471.791 | -26,746.768 | -25,229.881 | -112,267.06 | -62,329.376 | -20,570.749 | -37,784.534 | -247,443.284 | -42,211.774 | -48,861.74 | -3,141.252 | -80,037.61 | -493,817.002 | -17,660.806 | -65,609.131 | -152,272.882 | -710.079 | 573,558.048 | 35,466.612 | -362,597.29 | -28,493.281 | -137,702.136 | 71,548.265 | -206,612.598 | -706,396.36 | -65,315.448 | -133,237.254 | -125,160.527 | -94,040.519 | -79,919.828 | 16,547.228 | -89,941.527 | 17,026.802 | -49,871.468 | 8,829.214 | -123,186.518 | -60,056.896 | -18,204.053 | -19,721.643 | -35,009.227 | 70,198.013 | -83,270.924 | -31,313.658 | 0 | 35,386.738 | 2,231.653 | -21,344.523 | 0 | 95,469.564 | 99,949.638 | -29,040.213 | 0 | -217,614.567 | -36,079.382 | -56,893.276 | 0 | 82,538.011 | 63,116.417 | 20,120.99 |
| Income Before Tax
| -25,200 | 53,900 | 8,694.754 | 231,601.79 | -236,883.873 | -119,913.393 | -444,800.437 | -682,286.89 | -175,757.39 | -491,481.715 | -409,541.623 | -55,340.587 | -1,024,641.436 | -237,935.298 | -187,688.217 | -29,009.746 | 53,643.709 | 241,365.627 | -92,867.036 | -298,482.633 | 145,971.747 | 196,480.805 | 239,754.428 | -316,836.253 | 211,778.163 | 233,010.818 | -503,228.579 | 195,222.922 | 1,238,295.477 | 258,755.598 | -1,302,222.306 | -169,799.52 | -561,338.642 | 225,727.07 | 1,387,959.383 | -2,153,252.431 | -3,105,225.836 | -176,534.769 | -1,181,165.421 | 40,922.824 | 22,758.812 | 97,155.997 | -1,172,956.977 | 132,859.997 | 76,909.659 | 76,090.223 | -52,682.134 | 85,004.831 | 108,169.323 | 124,604.085 | 88,728.456 | 363,401.464 | 205,865.779 | 339,584.161 | 0 | 382,451.97 | 197,696.668 | 142,967.375 | 0 | 254,127.601 | 272,713.383 | 123,655.635 | 0 | -110,610.731 | 153,443.598 | 110,748.861 | 0 | 158,400.933 | 138,356.619 | 70,378.648 |
| Income Before Tax Ratio
| -0.01 | 0.024 | 0.004 | 0.121 | -0.13 | -0.083 | -0.307 | -0.695 | -0.148 | -0.395 | -0.302 | -0.058 | -0.958 | -0.216 | -0.113 | -0.02 | 0.027 | 0.123 | -0.042 | -0.153 | 0.068 | 0.095 | 0.084 | -0.144 | 0.091 | 0.103 | -0.202 | 0.081 | 0.358 | 0.095 | -0.458 | -0.056 | -0.166 | 0.062 | 0.24 | -0.695 | -1.882 | -0.039 | -0.367 | 0.01 | 0.006 | 0.024 | -0.315 | 0.036 | 0.019 | 0.023 | -0.014 | 0.027 | 0.027 | 0.041 | 0.024 | 0.11 | 0.057 | 0.102 | 0 | 0.129 | 0.07 | 0.053 | 0 | 0.082 | 0.084 | 0.042 | 0 | -0.042 | 0.058 | 0.052 | 0 | 0.092 | 0.08 | 0.048 |
| Income Tax Expense
| 2,200 | 2,900 | -277,141.108 | -3.908 | 326.358 | 495.623 | -14,529.56 | -35,659.106 | 324.473 | 316.208 | -11,139.899 | -857.847 | -12,399.483 | -3,232.286 | -9,468.582 | 205.138 | 2,154.533 | -1,152.331 | -2,279.857 | -2,078.77 | 641.125 | 1,305.577 | 28,332.042 | 7,098.606 | 5,539.956 | 6,684.845 | 414,145.355 | 120,368.749 | -16,354.999 | 25,127.951 | 59,598.545 | 68,367.933 | 659,600.594 | 40,263.615 | 546,638.227 | -504,031.882 | -814,448.372 | -4,137.316 | -236,997.318 | 30,639.794 | 15,130.649 | 33,968.732 | -294,534.707 | 39,275.794 | 24,389.289 | 27,173.479 | 16,209.839 | 20,879.883 | 11,725.524 | 40,428.135 | 85,770.289 | 124,009.468 | 63,087.926 | 76,457.195 | 0 | 84,384.551 | 56,436.552 | 35,273.619 | 0 | 62,792.791 | 65,779.004 | 27,314.262 | 0 | -25,675.922 | 38,145.367 | 32,396.256 | 0 | 41,871.764 | 37,136.936 | 18,453.758 |
| Net Income
| -27,400 | 51,034.874 | 285,985.259 | 231,519.937 | -237,210.231 | -120,409.015 | -430,270.878 | -646,627.784 | -176,081.863 | -491,797.923 | -398,401.724 | -54,482.741 | -1,012,241.953 | -234,703.012 | -178,219.635 | -29,214.884 | 51,489.176 | 242,517.958 | -90,587.179 | -296,403.863 | 145,330.622 | 195,175.228 | 211,664.165 | -323,703.872 | 234,765.911 | 221,995.375 | -909,456.965 | 69,761.941 | 1,232,666.903 | 228,520.152 | -1,327,024.597 | -227,831.603 | -1,189,125.183 | 163,866.08 | 926,714.552 | -1,686,673.696 | -2,296,250.625 | -138,735.728 | -912,525.079 | 35,496.974 | 17,231.427 | 75,863.532 | -850,165.129 | 91,835.362 | 53,964.466 | 48,109.894 | -61,469.81 | 56,560.622 | 138,881.539 | 87,919.524 | 39,502.795 | 260,454.57 | 137,782.308 | 248,701.759 | 0 | 298,067.419 | 141,260.116 | 107,693.756 | 0 | 191,334.809 | 206,934.38 | 96,341.373 | 0 | -84,934.809 | 115,298.231 | 78,352.605 | 0 | 116,529.169 | 101,219.683 | 51,924.89 |
| Net Income Ratio
| -0.011 | 0.022 | 0.124 | 0.121 | -0.13 | -0.084 | -0.297 | -0.659 | -0.149 | -0.395 | -0.294 | -0.057 | -0.947 | -0.213 | -0.107 | -0.02 | 0.026 | 0.124 | -0.041 | -0.152 | 0.068 | 0.094 | 0.074 | -0.147 | 0.101 | 0.098 | -0.365 | 0.029 | 0.357 | 0.084 | -0.466 | -0.075 | -0.351 | 0.045 | 0.16 | -0.544 | -1.392 | -0.031 | -0.283 | 0.008 | 0.004 | 0.019 | -0.229 | 0.025 | 0.013 | 0.015 | -0.016 | 0.018 | 0.035 | 0.029 | 0.011 | 0.079 | 0.038 | 0.075 | 0 | 0.101 | 0.05 | 0.04 | 0 | 0.062 | 0.064 | 0.033 | 0 | -0.032 | 0.044 | 0.037 | 0 | 0.067 | 0.059 | 0.035 |
| EPS
| -172.01 | 320.17 | 1,641 | 1,041 | -1,585.52 | -975.52 | -3,485.93 | -3,916.83 | -1,698 | -2,978.98 | -4,124.22 | -564 | -9,492 | -2,244 | -1,662.66 | -329 | 424 | 2,208 | -845.11 | -2,821 | 1,301 | 1,766 | 1,974.67 | -3,076 | 2,135 | 2,026 | -9,377.27 | 660 | 18,530 | 3,485 | -48,535.12 | -106,862.4 | -557,751.55 | 76,860 | 49,020 | -89,227.33 | -121,489.58 | -7,338.97 | -48,325.86 | 1,880 | 910 | 4,010 | -44,971.13 | 4,860 | 2,860 | 2,540 | -3,253.77 | 2,990 | 7,350 | 4,650 | 2,089.58 | 13,780 | 7,280 | 13,160 | 12,330 | 15,770 | 7,470 | 5,700 | 4,390 | 10,120 | 10,950 | 5,100 | 15,500 | -4,490 | 6,100 | 4,140 | 2,725.09 | 6,164.04 | 5,350 | 2,746.67 |
| EPS Diluted
| -172.01 | 320.17 | 1,240 | 843 | -1,097.53 | -975.52 | -3,485.93 | -3,916.83 | -1,641.41 | -2,978.98 | -4,124.22 | -330 | -9,492 | -1,422 | -1,662.66 | -177 | 312 | 1,470 | -845.11 | -1,796 | 881 | 1,183 | 1,974.67 | -3,076 | 1,200 | 1,308 | -9,377.27 | 454 | 13,560 | 3,485 | -48,535.12 | -106,862.4 | -557,751.55 | 76,860 | 49,020 | -89,227.33 | -121,489.58 | -7,338.97 | -48,269.78 | 1,880 | 910 | 4,010 | -44,971.13 | 4,860 | 2,860 | 2,540 | -3,251.56 | 2,990 | 7,350 | 4,650 | 2,089.58 | 13,780 | 7,280 | 13,160 | 12,330 | 15,770 | 7,470 | 5,700 | 4,390 | 10,120 | 10,950 | 5,100 | 15,500 | -4,490 | 6,100 | 4,140 | 2,725.09 | 6,164.04 | 5,350 | 2,746.67 |
| EBITDA
| -9,600 | 52,900 | 59,210.593 | 141,879.168 | -73,034.078 | -14,502.205 | -241,096.2 | -603,701.89 | -111,991.39 | -423,772.641 | -333,866.238 | -1,218.329 | -968,014.305 | -142,029.298 | 2,310.47 | 77,165.048 | 128,229.938 | 359,653.656 | 142,800.163 | -179,903.553 | 275,154.918 | 308,638.547 | 408,946.801 | -240,395.709 | 398,488.494 | 300,197.794 | -557,338.388 | 227,007.35 | 1,844,650.82 | 297,739.268 | -1,011,141.558 | -121,407.52 | -456,469.288 | 251,739.976 | 1,719,245.97 | -1,963,461.431 | -2,988,413.919 | 60,774.485 | -1,051,441.051 | 171,530.339 | 72,835.883 | 207,204.92 | -1,093,369.082 | 155,783.041 | 208,704.27 | 266,016.664 | 130,992.584 | 158,617.312 | 219,585.204 | 183,068.66 | 205,303.608 | 483,469.981 | 272,365.223 | 369,587.161 | 0 | 402,643.031 | 351,305.234 | 144,101.151 | 0 | 250,008.04 | 220,917.112 | 496,216.422 | 0 | 166,380.245 | 294,006.34 | 279,916.371 | 0 | 148,884.362 | 135,159.09 | 122,168.64 |
| EBITDA Ratio
| -0.004 | 0.023 | 0.026 | 0.074 | -0.04 | -0.01 | -0.166 | -0.615 | -0.095 | -0.34 | -0.246 | -0.001 | -0.905 | -0.129 | 0.001 | 0.054 | 0.065 | 0.184 | 0.065 | -0.092 | 0.128 | 0.149 | 0.143 | -0.109 | 0.171 | 0.133 | -0.224 | 0.094 | 0.534 | 0.109 | -0.355 | -0.04 | -0.135 | 0.069 | 0.298 | -0.633 | -1.811 | 0.014 | -0.326 | 0.041 | 0.018 | 0.051 | -0.294 | 0.043 | 0.051 | 0.082 | 0.034 | 0.05 | 0.056 | 0.06 | 0.056 | 0.146 | 0.075 | 0.111 | 0 | 0.136 | 0.124 | 0.053 | 0 | 0.081 | 0.068 | 0.169 | 0 | 0.063 | 0.112 | 0.132 | 0 | 0.086 | 0.078 | 0.083 |