Sincere Watch (Hong Kong) Limited
HKEX:0444.HK
0.01 (HKD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
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 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 17.778 | 17.778 | 90.092 | 45.046 | 52.738 | 26.369 | 45.474 | 22.737 | 39.956 | 39.956 | 34.404 | 34.404 | 43.257 | 43.257 | 65.443 | 65.443 | 65.443 | 65.443 | 103.649 | 103.649 | 103.649 | 103.649 | 96.757 | 96.757 | 96.757 | 96.757 | 89.138 | 89.138 | 89.138 | 89.138 | 75.85 | 75.85 | 75.85 | 75.85 | 147.429 | 147.429 | 147.429 | 147.429 | 162.003 | 162.003 | 162.003 | 162.003 | 187.296 | 187.296 | 187.296 | 187.296 | 278.768 | 278.768 | 278.768 | 278.768 | 205.385 | 205.385 | 205.385 | 205.385 | 110.992 | 110.992 | 110.992 | 110.992 | 102.445 | 102.445 | 102.445 | 102.445 | 183.303 | 183.303 | 183.303 | 183.303 | 117.708 | 117.708 | 117.708 | 117.708 | 90.067 | 90.067 | 90.067 | 90.067 | 114.361 | 114.361 | 114.361 | 114.361 |
Cost of Revenue
| 68.393 | 34.197 | 75.861 | 38.14 | 87.051 | 43.526 | 31.883 | 15.942 | 24.071 | 24.071 | 21.87 | 21.87 | 33.068 | 33.068 | 42.299 | 42.299 | 42.299 | 42.299 | 62.044 | 62.044 | 62.044 | 62.044 | 61.527 | 61.527 | 61.527 | 61.527 | 59.546 | 59.546 | 59.546 | 59.546 | 58.066 | 58.066 | 58.066 | 58.066 | 91.017 | 91.017 | 91.017 | 91.017 | 99.19 | 99.19 | 99.19 | 99.19 | 112.9 | 112.9 | 112.9 | 112.9 | 179.403 | 179.403 | 179.403 | 179.403 | 135.222 | 135.222 | 135.222 | 135.222 | 77.802 | 77.802 | 77.802 | 77.802 | 67.1 | 67.1 | 67.1 | 67.1 | 123.942 | 123.942 | 123.942 | 123.942 | 79.736 | 79.736 | 79.736 | 79.736 | 63.162 | 63.162 | 63.162 | 63.162 | 83.187 | 83.187 | 83.187 | 83.187 |
Gross Profit
| -50.616 | -16.419 | 14.231 | 6.906 | -34.313 | -17.157 | 13.591 | 6.796 | 15.885 | 15.885 | 12.535 | 12.535 | 10.189 | 10.189 | 23.144 | 23.144 | 23.144 | 23.144 | 41.605 | 41.605 | 41.605 | 41.605 | 35.229 | 35.229 | 35.229 | 35.229 | 29.593 | 29.593 | 29.593 | 29.593 | 17.784 | 17.784 | 17.784 | 17.784 | 56.413 | 56.413 | 56.413 | 56.413 | 62.814 | 62.814 | 62.814 | 62.814 | 74.396 | 74.396 | 74.396 | 74.396 | 99.364 | 99.364 | 99.364 | 99.364 | 70.163 | 70.163 | 70.163 | 70.163 | 33.19 | 33.19 | 33.19 | 33.19 | 35.345 | 35.345 | 35.345 | 35.345 | 59.361 | 59.361 | 59.361 | 59.361 | 37.973 | 37.973 | 37.973 | 37.973 | 26.906 | 26.906 | 26.906 | 26.906 | 31.173 | 31.173 | 31.173 | 31.173 |
Gross Profit Ratio
| -2.847 | -0.924 | 0.158 | 0.153 | -0.651 | -0.651 | 0.299 | 0.299 | 0.398 | 0.398 | 0.364 | 0.364 | 0.236 | 0.236 | 0.354 | 0.354 | 0.354 | 0.354 | 0.401 | 0.401 | 0.401 | 0.401 | 0.364 | 0.364 | 0.364 | 0.364 | 0.332 | 0.332 | 0.332 | 0.332 | 0.234 | 0.234 | 0.234 | 0.234 | 0.383 | 0.383 | 0.383 | 0.383 | 0.388 | 0.388 | 0.388 | 0.388 | 0.397 | 0.397 | 0.397 | 0.397 | 0.356 | 0.356 | 0.356 | 0.356 | 0.342 | 0.342 | 0.342 | 0.342 | 0.299 | 0.299 | 0.299 | 0.299 | 0.345 | 0.345 | 0.345 | 0.345 | 0.324 | 0.324 | 0.324 | 0.324 | 0.323 | 0.323 | 0.323 | 0.323 | 0.299 | 0.299 | 0.299 | 0.299 | 0.273 | 0.273 | 0.273 | 0.273 |
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 |
General & Administrative Expenses
| 26.058 | 26.058 | 26.589 | 26.589 | 36.067 | 36.067 | 19.226 | 19.226 | 21.06 | 21.06 | 14.806 | 14.806 | 19.16 | 19.16 | 22.334 | 22.334 | 22.334 | 22.334 | 27.148 | 27.148 | 27.148 | 27.148 | 25.754 | 25.754 | 25.754 | 25.754 | 21.471 | 21.471 | 21.471 | 21.471 | 22.259 | 22.259 | 22.259 | 22.259 | 21.645 | 21.645 | 21.645 | 21.645 | 31.657 | 31.657 | 31.657 | 31.657 | 30.045 | 30.045 | 30.045 | 30.045 | 35.501 | 35.501 | 35.501 | 35.501 | 28.196 | 28.196 | 28.196 | 28.196 | 22.252 | 22.252 | 22.252 | 22.252 | 24.708 | 24.708 | 24.708 | 24.708 | 19.95 | 19.95 | 19.95 | 19.95 | 13.519 | 13.519 | 13.519 | 13.519 | 12.194 | 12.194 | 12.194 | 12.194 | 10.494 | 10.494 | 10.494 | 10.494 |
Selling & Marketing Expenses
| 4.754 | 4.754 | 3.203 | 3.203 | 7.982 | 7.982 | 6.435 | 6.435 | 8.881 | 8.881 | 8.616 | 8.616 | 12.437 | 12.437 | 18.762 | 18.762 | 18.762 | 18.762 | 24.186 | 24.186 | 24.186 | 24.186 | 24.847 | 24.847 | 24.847 | 24.847 | 25.569 | 25.569 | 25.569 | 25.569 | 24.145 | 24.145 | 24.145 | 24.145 | 25.624 | 25.624 | 25.624 | 25.624 | 10.924 | 10.924 | 10.924 | 10.924 | 10.448 | 10.448 | 10.448 | 10.448 | 15.423 | 15.423 | 15.423 | 15.423 | 10.53 | 10.53 | 10.53 | 10.53 | 5.413 | 5.413 | 5.413 | 5.413 | 9.38 | 9.38 | 9.38 | 9.38 | 9.319 | 9.319 | 9.319 | 9.319 | 7.283 | 7.283 | 7.283 | 7.283 | 5.973 | 5.973 | 5.973 | 5.973 | 4.817 | 4.817 | 4.817 | 4.817 |
SG&A
| 61.623 | 32.125 | 59.882 | 29.791 | 85.791 | 44.048 | 52.655 | 25.661 | 29.94 | 29.94 | 23.422 | 23.422 | 31.597 | 31.597 | 41.096 | 41.096 | 41.096 | 41.096 | 51.334 | 51.334 | 51.334 | 51.334 | 50.601 | 50.601 | 50.601 | 50.601 | 47.039 | 47.039 | 47.039 | 47.039 | 46.404 | 46.404 | 46.404 | 46.404 | 47.27 | 47.27 | 47.27 | 47.27 | 42.581 | 42.581 | 42.581 | 42.581 | 40.493 | 40.493 | 40.493 | 40.493 | 50.924 | 50.924 | 50.924 | 50.924 | 38.726 | 38.726 | 38.726 | 38.726 | 27.665 | 27.665 | 27.665 | 27.665 | 34.088 | 34.088 | 34.088 | 34.088 | 29.269 | 29.269 | 29.269 | 29.269 | 20.802 | 20.802 | 20.802 | 20.802 | 18.167 | 18.167 | 18.167 | 18.167 | 15.311 | 15.311 | 15.311 | 15.311 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.021 | -0.021 | -0.021 | -0.021 | -0.128 | -0.128 | -0.128 | -0.128 | -0.114 | -0.114 | -0.114 | -0.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.427 | 4.427 | 4.427 | 4.427 | -5.135 | -5.135 | -5.135 | -5.135 | 1.679 | 1.679 | 1.679 | 1.679 |
Operating Expenses
| 63.95 | 46.475 | 59.882 | 30.804 | 85.791 | 91.702 | 52.655 | 25.632 | 71.998 | 71.998 | 23.601 | 23.601 | 65.545 | 65.704 | 41.096 | 41.096 | 41.096 | 41.096 | 51.334 | 51.334 | 51.334 | 51.334 | 50.601 | 50.601 | 50.601 | 50.601 | 47.039 | 47.039 | 47.039 | 47.039 | 46.404 | 46.404 | 46.404 | 46.404 | 47.27 | 47.27 | 47.27 | 47.27 | 42.581 | 42.581 | 42.581 | 42.581 | 40.493 | 40.493 | 40.493 | 40.493 | 50.903 | 50.903 | 50.903 | 50.903 | 38.598 | 38.598 | 38.598 | 38.598 | 27.551 | 27.551 | 27.551 | 27.551 | 34.088 | 34.088 | 34.088 | 34.088 | 29.269 | 29.269 | 29.269 | 29.269 | 25.229 | 25.229 | 25.229 | 25.229 | 13.032 | 13.032 | 13.032 | 13.032 | 16.99 | 16.99 | 16.99 | 16.99 |
Operating Income
| -96.788 | -48.394 | -45.651 | -23.035 | -120.104 | -60.538 | -39.064 | -19.532 | -13.894 | -13.894 | -11.048 | -11.048 | -21.502 | -21.408 | -17.952 | -17.952 | -17.952 | -17.952 | -9.729 | -9.729 | -9.729 | -9.729 | -15.371 | -15.371 | -15.371 | -15.371 | -17.447 | -17.447 | -17.447 | -17.447 | -28.62 | -28.62 | -28.62 | -28.62 | 9.143 | 9.143 | 9.143 | 9.143 | 20.233 | 20.233 | 20.233 | 20.233 | 33.903 | 33.903 | 33.903 | 33.903 | 48.462 | 48.462 | 48.462 | 48.462 | 31.565 | 31.565 | 31.565 | 31.565 | 5.639 | 5.639 | 5.639 | 5.639 | 1.257 | 1.257 | 1.257 | 1.257 | 30.092 | 30.092 | 30.092 | 30.092 | 12.744 | 12.744 | 12.744 | 12.744 | 13.873 | 13.873 | 13.873 | 13.873 | 14.183 | 14.183 | 14.183 | 14.183 |
Operating Income Ratio
| -5.444 | -2.722 | -0.507 | -0.511 | -2.277 | -2.296 | -0.859 | -0.859 | -0.348 | -0.348 | -0.321 | -0.321 | -0.497 | -0.495 | -0.274 | -0.274 | -0.274 | -0.274 | -0.094 | -0.094 | -0.094 | -0.094 | -0.159 | -0.159 | -0.159 | -0.159 | -0.196 | -0.196 | -0.196 | -0.196 | -0.377 | -0.377 | -0.377 | -0.377 | 0.062 | 0.062 | 0.062 | 0.062 | 0.125 | 0.125 | 0.125 | 0.125 | 0.181 | 0.181 | 0.181 | 0.181 | 0.174 | 0.174 | 0.174 | 0.174 | 0.154 | 0.154 | 0.154 | 0.154 | 0.051 | 0.051 | 0.051 | 0.051 | 0.012 | 0.012 | 0.012 | 0.012 | 0.164 | 0.164 | 0.164 | 0.164 | 0.108 | 0.108 | 0.108 | 0.108 | 0.154 | 0.154 | 0.154 | 0.154 | 0.124 | 0.124 | 0.124 | 0.124 |
Total Other Income Expenses Net
| -42.781 | -21.241 | -10.628 | -5.255 | -107.906 | -53.467 | -8.449 | -4.891 | -47.453 | -47.453 | -5.002 | -5.002 | -36.74 | -36.834 | -20.297 | -12.926 | -26.78 | -18.82 | -20.582 | -19.081 | -20.582 | -20.582 | -61.26 | -16.87 | 8.548 | 11.96 | -34.082 | -21.325 | -22.556 | -21.325 | -28.921 | -2.846 | -2.846 | -2.846 | -38.8 | -38.8 | -0.325 | -0.325 | -4.614 | -4.614 | -4.751 | -4.751 | -14.681 | -14.681 | 1.347 | 1.347 | -6.262 | -6.262 | -6.262 | -6.262 | -8.036 | -8.036 | -8.036 | -8.036 | -4.453 | -4.453 | -4.453 | -4.453 | 11.254 | 11.254 | 11.254 | 11.254 | -19.632 | -19.632 | -19.632 | -19.632 | 0.58 | 0.58 | 0.58 | 0.58 | 0.365 | 0.365 | 0.365 | 0.365 | 0.018 | 0.018 | 0.018 | 0.018 |
Income Before Tax
| -139.569 | -69.785 | -56.279 | -28.14 | -228.01 | -114.005 | -47.513 | -23.757 | -61.508 | -61.508 | -15.889 | -15.889 | -58.242 | -58.242 | -36.771 | -36.771 | -36.771 | -36.771 | -30.312 | -30.312 | -30.312 | -30.312 | -14.588 | -14.588 | -14.588 | -14.588 | -38.772 | -38.772 | -38.772 | -38.772 | -31.466 | -31.466 | -31.466 | -31.466 | 12.311 | 12.311 | 12.311 | 12.311 | 15.619 | 15.619 | 15.619 | 15.619 | 35.249 | 35.249 | 35.249 | 35.249 | 42.2 | 42.2 | 42.2 | 42.2 | 23.529 | 23.529 | 23.529 | 23.529 | 1.186 | 1.186 | 1.186 | 1.186 | 12.511 | 12.511 | 12.511 | 12.511 | 10.46 | 10.46 | 10.46 | 10.46 | 13.325 | 13.325 | 13.325 | 13.325 | 14.239 | 14.239 | 14.239 | 14.239 | 14.201 | 14.201 | 14.201 | 14.201 |
Income Before Tax Ratio
| -7.851 | -3.925 | -0.625 | -0.625 | -4.323 | -4.323 | -1.045 | -1.045 | -1.539 | -1.539 | -0.462 | -0.462 | -1.346 | -1.346 | -0.562 | -0.562 | -0.562 | -0.562 | -0.292 | -0.292 | -0.292 | -0.292 | -0.151 | -0.151 | -0.151 | -0.151 | -0.435 | -0.435 | -0.435 | -0.435 | -0.415 | -0.415 | -0.415 | -0.415 | 0.084 | 0.084 | 0.084 | 0.084 | 0.096 | 0.096 | 0.096 | 0.096 | 0.188 | 0.188 | 0.188 | 0.188 | 0.151 | 0.151 | 0.151 | 0.151 | 0.115 | 0.115 | 0.115 | 0.115 | 0.011 | 0.011 | 0.011 | 0.011 | 0.122 | 0.122 | 0.122 | 0.122 | 0.057 | 0.057 | 0.057 | 0.057 | 0.113 | 0.113 | 0.113 | 0.113 | 0.158 | 0.158 | 0.158 | 0.158 | 0.124 | 0.124 | 0.124 | 0.124 |
Income Tax Expense
| 1.335 | 0.668 | -0.006 | 0.003 | 0.007 | 0.004 | 0.049 | 0.025 | 0.729 | 0.729 | 0.285 | 0.285 | 9.602 | 9.602 | -1.549 | -1.549 | -1.549 | -1.549 | 0.396 | 0.396 | 0.396 | 0.396 | 0.405 | 0.405 | 0.405 | 0.405 | 0.962 | 0.962 | 0.962 | 0.962 | 4.407 | 4.407 | 4.407 | 4.407 | 2.253 | 2.253 | 2.253 | 2.253 | 2.601 | 2.601 | 2.601 | 2.601 | 5.536 | 5.536 | 5.536 | 5.536 | 7.408 | 7.408 | 7.408 | 7.408 | 3.826 | 3.826 | 3.826 | 3.826 | -0.01 | -0.01 | -0.01 | -0.01 | 2.17 | 2.17 | 2.17 | 2.17 | 1.863 | 1.863 | 1.863 | 1.863 | 2.421 | 2.421 | 2.421 | 2.421 | 2.737 | 2.737 | 2.737 | 2.737 | 2.497 | 2.497 | 2.497 | 2.497 |
Net Income
| -140.904 | -70.452 | -55.992 | -27.996 | -227.126 | -113.563 | -47.374 | -23.687 | -62.236 | -62.236 | -16.174 | -16.174 | -67.844 | -67.844 | -35.579 | -35.579 | -35.579 | -35.579 | -30.708 | -30.708 | -30.708 | -30.708 | -14.993 | -14.993 | -14.993 | -14.993 | -39.734 | -39.734 | -39.734 | -39.734 | -35.873 | -35.873 | -35.873 | -35.873 | 10.058 | 10.058 | 10.058 | 10.058 | 13.019 | 13.019 | 13.019 | 13.019 | 29.713 | 29.713 | 29.713 | 29.713 | 34.792 | 34.792 | 34.792 | 34.792 | 19.704 | 19.704 | 19.704 | 19.704 | 1.196 | 1.196 | 1.196 | 1.196 | 10.341 | 10.341 | 10.341 | 10.341 | 8.597 | 8.597 | 8.597 | 8.597 | 10.904 | 10.904 | 10.904 | 10.904 | 12.48 | 12.48 | 12.48 | 12.48 | 13.038 | 13.038 | 13.038 | 13.038 |
Net Income Ratio
| -7.926 | -3.963 | -0.621 | -0.621 | -4.307 | -4.307 | -1.042 | -1.042 | -1.558 | -1.558 | -0.47 | -0.47 | -1.568 | -1.568 | -0.544 | -0.544 | -0.544 | -0.544 | -0.296 | -0.296 | -0.296 | -0.296 | -0.155 | -0.155 | -0.155 | -0.155 | -0.446 | -0.446 | -0.446 | -0.446 | -0.473 | -0.473 | -0.473 | -0.473 | 0.068 | 0.068 | 0.068 | 0.068 | 0.08 | 0.08 | 0.08 | 0.08 | 0.159 | 0.159 | 0.159 | 0.159 | 0.125 | 0.125 | 0.125 | 0.125 | 0.096 | 0.096 | 0.096 | 0.096 | 0.011 | 0.011 | 0.011 | 0.011 | 0.101 | 0.101 | 0.101 | 0.101 | 0.047 | 0.047 | 0.047 | 0.047 | 0.093 | 0.093 | 0.093 | 0.093 | 0.139 | 0.139 | 0.139 | 0.139 | 0.114 | 0.114 | 0.114 | 0.114 |
EPS
| -0.023 | -0.012 | -0.009 | -0.005 | -0.038 | -0.019 | -0.008 | -0.004 | -0.01 | -0.01 | -0.003 | -0.003 | -0.011 | -0.011 | -0.006 | -0.006 | -0.006 | -0.006 | -0.005 | -0.005 | -0.005 | -0.005 | -0.003 | -0.003 | -0.003 | -0.003 | -0.008 | -0.008 | -0.008 | -0.008 | -0.008 | -0.008 | -0.009 | -0.009 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.004 | 0.005 | 0.005 | 0.015 | 0.012 | 0.015 | 0.015 | 0.017 | 0.017 | 0.012 | 0.012 | 0.007 | 0.007 | 0.007 | 0.007 | 0 | 0 | 0 | 0 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.004 | 0.004 | 0.004 | 0.005 | 0.005 | 0.005 | 0.005 | 0.006 | 0.006 | 0.006 | 0.006 |
EPS Diluted
| -0.023 | -0.012 | -0.009 | -0.005 | -0.038 | -0.019 | -0.008 | -0.004 | -0.01 | -0.01 | -0.003 | -0.003 | -0.011 | -0.011 | -0.006 | -0.006 | -0.006 | -0.006 | -0.005 | -0.005 | -0.005 | -0.005 | -0.003 | -0.003 | -0.003 | -0.003 | -0.008 | -0.008 | -0.008 | -0.008 | -0.008 | -0.008 | -0.009 | -0.009 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.004 | 0.005 | 0.005 | 0.015 | 0.012 | 0.015 | 0.015 | 0.017 | 0.017 | 0.012 | 0.012 | 0.007 | 0.007 | 0.007 | 0.007 | 0 | 0 | 0 | 0 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.004 | 0.004 | 0.004 | 0.005 | 0.005 | 0.005 | 0.005 | 0.006 | 0.006 | 0.006 | 0.006 |
EBITDA
| -125.672 | -46.727 | -38.133 | -19.067 | -205.472 | -56.682 | -23.153 | -12.346 | -95.674 | -9.935 | -7.13 | -3.614 | -90.581 | -27.604 | -21.242 | -14.047 | -54.696 | -14.904 | -28.847 | -4.122 | -50.933 | -14.577 | -12.923 | -2.015 | -3.386 | -8.826 | -48.304 | -18.586 | -34.241 | -9.817 | -26.783 | -20.981 | -21.78 | -21.78 | -26.095 | -26.095 | 12.23 | 12.23 | 17.7 | 17.7 | 21.744 | 21.744 | 28.154 | 28.154 | 38.972 | 38.972 | 44.429 | 44.429 | 44.429 | 44.429 | 25.698 | 25.698 | 25.698 | 25.698 | 3.98 | 3.98 | 3.98 | 3.98 | 15.378 | 15.378 | 15.378 | 15.378 | 12.257 | 12.257 | 12.257 | 12.257 | 13.992 | 13.992 | 13.992 | 13.992 | 15.577 | 15.577 | 15.577 | 15.577 | 16.155 | 16.155 | 16.155 | 16.155 |
EBITDA Ratio
| -7.069 | -2.628 | -0.423 | -0.423 | -2.045 | -2.15 | -0.543 | -0.543 | -0.292 | -0.249 | -0.105 | -0.105 | -0.64 | -0.638 | -0.325 | -0.325 | -0.325 | -0.325 | -0.268 | -0.268 | -0.268 | -0.268 | -0.134 | -0.134 | -0.134 | -0.134 | -0.412 | -0.412 | -0.412 | -0.412 | -0.353 | -0.353 | -0.353 | -0.353 | 0.123 | 0.123 | 0.123 | 0.123 | 0.126 | 0.126 | 0.126 | 0.126 | 0.208 | 0.208 | 0.208 | 0.208 | 0.159 | 0.159 | 0.159 | 0.159 | 0.125 | 0.125 | 0.125 | 0.125 | 0.036 | 0.036 | 0.036 | 0.036 | 0.15 | 0.15 | 0.15 | 0.15 | 0.067 | 0.067 | 0.067 | 0.067 | 0.119 | 0.119 | 0.119 | 0.119 | 0.173 | 0.173 | 0.173 | 0.173 | 0.141 | 0.141 | 0.141 | 0.141 |