Frontier Services Group Limited
HKEX:0500.HK
0.147 (HKD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
| 2024 Q2 | 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 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 | 1999 Q2 | 1999 Q1 | 1998 Q4 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 384.121 | 383.778 | 429.14 | 460.407 | 503.839 | 445.663 | 310.46 | 339.318 | 265.928 | 379.23 | 346.69 | 518.549 | 348.199 | 401.576 | 322.838 | 367.27 | 209.619 | 112.888 | 102.449 | 297.196 | 77.611 | 13.248 | 77.611 | 77.611 | 8.085 | 17.679 | 8.085 | 8.085 | 13.806 | 13.806 | 13.806 | 13.806 | 141.931 | 141.931 | 141.931 | 141.931 | 163.738 | 163.738 | 163.738 | 163.738 | 47.765 | 47.765 | 47.765 | 47.765 | 189.958 | 189.958 | 189.958 | 189.958 | 247.823 | 247.823 | 247.823 | 247.823 | 243.135 | 243.135 | 243.135 | 243.135 | 76.155 | 76.155 | 76.155 | 76.155 | 42.309 | 42.309 | 42.309 | 42.309 | 18.313 | 18.313 | 18.313 | 18.313 | 12.47 | 12.47 | 12.47 | 12.47 | 16.262 | 16.262 | 16.262 | 16.262 | 10.929 | 10.929 | 10.929 | 10.929 | 70.191 | 70.191 | 70.191 | 70.191 | 219.756 | 219.756 | 219.756 | 219.756 |
| Cost of Revenue
| 323.11 | 319.356 | 381.814 | 422.903 | 493.28 | 425.732 | 318.804 | 362.474 | 336.915 | 455.418 | 414.368 | 573.446 | 410.564 | 431.167 | 358.142 | 388.919 | 265.5 | 226.427 | 117.594 | 165.564 | 43.045 | 5.907 | 43.045 | 43.045 | 17.337 | 4.756 | 17.337 | 17.337 | 2.237 | 2.237 | 2.237 | 2.237 | 91.203 | 91.203 | 91.203 | 91.203 | 126.896 | 126.896 | 126.896 | 126.896 | 16.329 | 16.329 | 16.329 | 16.329 | 115.173 | 115.173 | 115.173 | 115.173 | 171.497 | 171.497 | 171.497 | 171.497 | 179.633 | 179.633 | 179.633 | 179.633 | 57.5 | 57.5 | 57.5 | 57.5 | 30.05 | 30.05 | 30.05 | 30.05 | 13.385 | 13.385 | 13.385 | 13.385 | 8.223 | 8.223 | 8.223 | 8.223 | 6.319 | 6.319 | 6.319 | 6.319 | 7.534 | 7.534 | 7.534 | 7.534 | 67.978 | 67.978 | 67.978 | 67.978 | 215.447 | 215.447 | 215.447 | 215.447 |
| Gross Profit
| 61.011 | 64.422 | 47.326 | 37.504 | 10.559 | 19.931 | -8.344 | -23.156 | -70.987 | -76.188 | -67.678 | -54.897 | -62.365 | -29.591 | -35.304 | -21.649 | -55.881 | -113.539 | -15.145 | 131.632 | 34.567 | 7.341 | 34.567 | 34.567 | -9.252 | 12.923 | -9.252 | -9.252 | 11.57 | 11.57 | 11.57 | 11.57 | 50.728 | 50.728 | 50.728 | 50.728 | 36.842 | 36.842 | 36.842 | 36.842 | 31.437 | 31.437 | 31.437 | 31.437 | 74.785 | 74.785 | 74.785 | 74.785 | 76.326 | 76.326 | 76.326 | 76.326 | 63.502 | 63.502 | 63.502 | 63.502 | 18.654 | 18.654 | 18.654 | 18.654 | 12.259 | 12.259 | 12.259 | 12.259 | 4.928 | 4.928 | 4.928 | 4.928 | 4.247 | 4.247 | 4.247 | 4.247 | 9.944 | 9.944 | 9.944 | 9.944 | 3.395 | 3.395 | 3.395 | 3.395 | 2.213 | 2.213 | 2.213 | 2.213 | 4.309 | 4.309 | 4.309 | 4.309 |
| Gross Profit Ratio
| 0.159 | 0.168 | 0.11 | 0.081 | 0.021 | 0.045 | -0.027 | -0.068 | -0.267 | -0.201 | -0.195 | -0.106 | -0.179 | -0.074 | -0.109 | -0.059 | -0.267 | -1.006 | -0.148 | 0.443 | 0.445 | 0.554 | 0.445 | 0.445 | -1.144 | 0.731 | -1.144 | -1.144 | 0.838 | 0.838 | 0.838 | 0.838 | 0.357 | 0.357 | 0.357 | 0.357 | 0.225 | 0.225 | 0.225 | 0.225 | 0.658 | 0.658 | 0.658 | 0.658 | 0.394 | 0.394 | 0.394 | 0.394 | 0.308 | 0.308 | 0.308 | 0.308 | 0.261 | 0.261 | 0.261 | 0.261 | 0.245 | 0.245 | 0.245 | 0.245 | 0.29 | 0.29 | 0.29 | 0.29 | 0.269 | 0.269 | 0.269 | 0.269 | 0.341 | 0.341 | 0.341 | 0.341 | 0.611 | 0.611 | 0.611 | 0.611 | 0.311 | 0.311 | 0.311 | 0.311 | 0.032 | 0.032 | 0.032 | 0.032 | 0.02 | 0.02 | 0.02 | 0.02 |
| 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 |
| General & Administrative Expenses
| 1.766 | 2.153 | 2.498 | 2.52 | 2.709 | 3.109 | 2.964 | 3.073 | 2.834 | 2.287 | 3.712 | 3.31 | 3.718 | 3.239 | 3.711 | 4.066 | 3.967 | 86.002 | 94.716 | 136.058 | 49.844 | 63.316 | 49.844 | 49.844 | 19.816 | 24.894 | 19.816 | 19.816 | 14.923 | 14.923 | 14.923 | 14.923 | 38.046 | 38.046 | 38.046 | 38.046 | 27.835 | 27.835 | 27.835 | 27.835 | 19.882 | 19.882 | 19.882 | 19.882 | 37.649 | 37.649 | 37.649 | 37.649 | 31.62 | 31.62 | 31.62 | 31.62 | 23.762 | 23.762 | 23.762 | 23.762 | 20.56 | 20.56 | 20.56 | 20.56 | 19.244 | 19.244 | 19.244 | 19.244 | 17.359 | 17.359 | 17.359 | 17.359 | 18.573 | 18.573 | 18.573 | 18.573 | 17.245 | 17.245 | 17.245 | 17.245 | 13.477 | 13.477 | 13.477 | 13.477 | 9.282 | 9.282 | 9.282 | 9.282 | 6.446 | 6.446 | 6.446 | 6.446 |
| Selling & Marketing Expenses
| 0 | 46.897 | 35.852 | 61.267 | 44.691 | 55.055 | 41.69 | 50.459 | 45.355 | 80.751 | 62.644 | 0.044 | 0 | 0.042 | 0 | 0.044 | 0 | 6.453 | 6.453 | 4.514 | 2.02 | 3.565 | 2.02 | 2.02 | 1.536 | 3.073 | 1.536 | 1.536 | 1.932 | 1.932 | 1.932 | 1.932 | 16.848 | 16.848 | 16.848 | 16.848 | 12.992 | 12.992 | 12.992 | 12.992 | 8.836 | 8.836 | 8.836 | 8.836 | 25.131 | 25.131 | 25.131 | 25.131 | 15.901 | 15.901 | 15.901 | 15.901 | 13.657 | 13.657 | 13.657 | 13.657 | 6.439 | 6.439 | 6.439 | 6.439 | 6.431 | 6.431 | 6.431 | 6.431 | 21.487 | 21.487 | 21.487 | 21.487 | 19.463 | 19.463 | 19.463 | 19.463 | 2.349 | 2.349 | 2.349 | 2.349 | 1.777 | 1.777 | 1.777 | 1.777 | 68.037 | 68.037 | 68.037 | 68.037 | -3.549 | -3.549 | -3.549 | -3.549 |
| SG&A
| 1.766 | 52.828 | 38.35 | 63.787 | 47.4 | 58.164 | 44.654 | 53.532 | 48.189 | 83.038 | 66.356 | 3.354 | 3.718 | 3.281 | 3.711 | 4.11 | 3.967 | 92.455 | 101.169 | 140.572 | 51.863 | 66.881 | 51.863 | 51.863 | 21.352 | 27.967 | 21.352 | 21.352 | 16.854 | 16.854 | 16.854 | 16.854 | 54.894 | 54.894 | 54.894 | 54.894 | 40.828 | 40.828 | 40.828 | 40.828 | 28.717 | 28.717 | 28.717 | 28.717 | 62.78 | 62.78 | 62.78 | 62.78 | 47.52 | 47.52 | 47.52 | 47.52 | 37.418 | 37.418 | 37.418 | 37.418 | 26.999 | 26.999 | 26.999 | 26.999 | 25.675 | 25.675 | 25.675 | 25.675 | 38.846 | 38.846 | 38.846 | 38.846 | 38.035 | 38.035 | 38.035 | 38.035 | 19.594 | 19.594 | 19.594 | 19.594 | 15.254 | 15.254 | 15.254 | 15.254 | 77.319 | 77.319 | 77.319 | 77.319 | 2.897 | 2.897 | 2.897 | 2.897 |
| Other Expenses
| 34.556 | 0.485 | 0.093 | -19.137 | 0 | 0.295 | -0.067 | 2.531 | 1.468 | 0.622 | 3.821 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 0.043 | 0.043 | 0.043 | 0.043 | 0.97 | 0.97 | 0.97 | 0.97 | 0.236 | 0.236 | 0.236 | 0.236 | 5.882 | 5.882 | 5.882 | 5.882 | -4.22 | -4.22 | -4.22 | -4.22 | -0.97 | -0.97 | -0.97 | -0.97 | -8.374 | -8.374 | -8.374 | -8.374 | 3.549 | 3.549 | 3.549 | 3.549 | 183.821 | 183.821 | 183.821 | 183.821 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.35 | -1.35 | -1.35 | -1.35 | 33.576 | 33.576 | 33.576 | 33.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses
| 36.322 | 52.343 | 38.257 | 82.924 | 47.4 | 57.869 | 44.721 | 51.001 | 46.721 | 82.416 | 62.535 | 77.349 | 65.572 | 110.265 | 49.605 | 62.967 | 58.607 | 172.438 | 154.501 | 130.341 | 51.906 | 141.041 | 51.906 | 51.906 | 22.322 | 49.838 | 22.322 | 22.322 | 17.09 | 17.09 | 17.09 | 17.09 | 60.776 | 60.776 | 60.776 | 60.776 | 36.607 | 36.607 | 36.607 | 36.607 | 27.748 | 27.748 | 27.748 | 27.748 | 54.406 | 54.406 | 54.406 | 54.406 | 51.069 | 51.069 | 51.069 | 51.069 | 221.239 | 221.239 | 221.239 | 221.239 | 26.999 | 26.999 | 26.999 | 26.999 | 25.675 | 25.675 | 25.675 | 25.675 | 38.846 | 38.846 | 38.846 | 38.846 | 38.035 | 38.035 | 38.035 | 38.035 | 18.244 | 18.244 | 18.244 | 18.244 | 48.83 | 48.83 | 48.83 | 48.83 | 77.319 | 77.319 | 77.319 | 77.319 | 2.897 | 2.897 | 2.897 | 2.897 |
| Operating Income
| 24.689 | 12.079 | 9.069 | -45.42 | -36.841 | -37.938 | -53.065 | -74.157 | -117.708 | -158.604 | -130.213 | -109.812 | -125.777 | -107.029 | -83.047 | -64.686 | -112.375 | -119.352 | -117.185 | -10.873 | -31.396 | -67.597 | -31.396 | -31.396 | -38.814 | -22.423 | -38.814 | -38.814 | -52.986 | -52.986 | -52.986 | -52.986 | -28.797 | -28.797 | -28.797 | -28.797 | 10.918 | 10.918 | 10.918 | 10.918 | 3.872 | 3.872 | 3.872 | 3.872 | 23.235 | 23.235 | 23.235 | 23.235 | 31.025 | 31.025 | 31.025 | 31.025 | -157.581 | -157.581 | -157.581 | -157.581 | -8.345 | -8.345 | -8.345 | -8.345 | -13.416 | -13.416 | -13.416 | -13.416 | -33.918 | -33.918 | -33.918 | -33.918 | -33.788 | -33.788 | -33.788 | -33.788 | -8.301 | -8.301 | -8.301 | -8.301 | -45.435 | -45.435 | -45.435 | -45.435 | -75.106 | -75.106 | -75.106 | -75.106 | 1.412 | 1.412 | 1.412 | 1.412 |
| Operating Income Ratio
| 0.064 | 0.031 | 0.021 | -0.099 | -0.073 | -0.085 | -0.171 | -0.219 | -0.443 | -0.418 | -0.376 | -0.212 | -0.361 | -0.267 | -0.257 | -0.176 | -0.536 | -1.057 | -1.144 | -0.037 | -0.405 | -5.102 | -0.405 | -0.405 | -4.801 | -1.268 | -4.801 | -4.801 | -3.838 | -3.838 | -3.838 | -3.838 | -0.203 | -0.203 | -0.203 | -0.203 | 0.067 | 0.067 | 0.067 | 0.067 | 0.081 | 0.081 | 0.081 | 0.081 | 0.122 | 0.122 | 0.122 | 0.122 | 0.125 | 0.125 | 0.125 | 0.125 | -0.648 | -0.648 | -0.648 | -0.648 | -0.11 | -0.11 | -0.11 | -0.11 | -0.317 | -0.317 | -0.317 | -0.317 | -1.852 | -1.852 | -1.852 | -1.852 | -2.71 | -2.71 | -2.71 | -2.71 | -0.51 | -0.51 | -0.51 | -0.51 | -4.157 | -4.157 | -4.157 | -4.157 | -1.07 | -1.07 | -1.07 | -1.07 | 0.006 | 0.006 | 0.006 | 0.006 |
| Total Other Income Expenses Net
| -10.127 | -19.344 | 53.753 | 78.327 | -12.612 | -49.218 | -5.91 | -26.293 | -17.441 | -73.045 | -7.049 | -21.173 | -5.505 | -36.711 | -6.27 | -24.364 | -7.151 | -166.562 | 257.015 | 6.045 | -3.864 | -68.614 | -3.864 | -3.864 | 5.803 | -8.589 | 5.803 | 5.803 | 42.785 | 42.785 | 42.785 | 42.785 | 11.263 | 11.263 | 11.263 | 11.263 | -11.058 | -11.058 | -11.058 | -11.058 | -0.79 | -0.79 | -0.79 | -0.79 | -0.178 | -0.178 | -0.178 | -0.178 | 0.361 | 0.361 | 0.361 | 0.361 | 1.438 | 1.438 | 1.438 | 1.438 | -0.136 | -0.136 | -0.136 | -0.136 | -0.523 | -0.523 | -0.523 | -0.523 | -0.607 | -0.607 | -0.607 | -0.607 | -0.5 | -0.5 | -0.5 | -0.5 | -0.328 | -0.328 | -0.328 | -0.328 | -3.85 | -3.85 | -3.85 | -3.85 | -48.008 | -48.008 | -48.008 | -48.008 | -14.898 | -14.898 | -14.898 | -14.898 |
| Income Before Tax
| 14.562 | -7.265 | 62.822 | 32.907 | -49.453 | -87.156 | -58.975 | -100.45 | -135.149 | -231.649 | -137.262 | -130.985 | -131.282 | -143.74 | -89.317 | -89.05 | -119.526 | -285.914 | 139.83 | -4.828 | -35.26 | -136.211 | -35.26 | -35.26 | -33.011 | -31.012 | -33.011 | -33.011 | -10.201 | -10.201 | -10.201 | -10.201 | -17.534 | -17.534 | -17.534 | -17.534 | -0.14 | -0.14 | -0.14 | -0.14 | 3.082 | 3.082 | 3.082 | 3.082 | 23.057 | 23.057 | 23.057 | 23.057 | 31.387 | 31.387 | 31.387 | 31.387 | -156.143 | -156.143 | -156.143 | -156.143 | -8.481 | -8.481 | -8.481 | -8.481 | -13.939 | -13.939 | -13.939 | -13.939 | -34.525 | -34.525 | -34.525 | -34.525 | -34.288 | -34.288 | -34.288 | -34.288 | -8.628 | -8.628 | -8.628 | -8.628 | -49.285 | -49.285 | -49.285 | -49.285 | -123.114 | -123.114 | -123.114 | -123.114 | -13.486 | -13.486 | -13.486 | -13.486 |
| Income Before Tax Ratio
| 0.038 | -0.019 | 0.146 | 0.071 | -0.098 | -0.196 | -0.19 | -0.296 | -0.508 | -0.611 | -0.396 | -0.253 | -0.377 | -0.358 | -0.277 | -0.242 | -0.57 | -2.533 | 1.365 | -0.016 | -0.454 | -10.282 | -0.454 | -0.454 | -4.083 | -1.754 | -4.083 | -4.083 | -0.739 | -0.739 | -0.739 | -0.739 | -0.124 | -0.124 | -0.124 | -0.124 | -0.001 | -0.001 | -0.001 | -0.001 | 0.065 | 0.065 | 0.065 | 0.065 | 0.121 | 0.121 | 0.121 | 0.121 | 0.127 | 0.127 | 0.127 | 0.127 | -0.642 | -0.642 | -0.642 | -0.642 | -0.111 | -0.111 | -0.111 | -0.111 | -0.329 | -0.329 | -0.329 | -0.329 | -1.885 | -1.885 | -1.885 | -1.885 | -2.75 | -2.75 | -2.75 | -2.75 | -0.531 | -0.531 | -0.531 | -0.531 | -4.51 | -4.51 | -4.51 | -4.51 | -1.754 | -1.754 | -1.754 | -1.754 | -0.061 | -0.061 | -0.061 | -0.061 |
| Income Tax Expense
| 9.249 | -1.586 | 7.945 | 6.059 | 7.107 | 15.296 | -0.904 | -3.254 | -6.237 | -10.399 | -4.331 | 0.989 | 4.655 | 4.01 | 5.945 | 16.038 | 15.128 | 0.41 | 2.754 | 2.218 | -0.501 | 0.216 | -0.501 | -0.501 | 6.743 | 0.198 | 6.743 | 6.743 | 0.682 | 0.682 | 0.682 | 0.682 | 0.662 | 0.662 | 0.662 | 0.662 | 0.484 | 0.484 | 0.484 | 0.484 | 0.375 | 0.375 | 0.375 | 0.375 | -0.165 | -0.165 | -0.165 | -0.165 | 2.228 | 2.228 | 2.228 | 2.228 | 0.386 | 0.386 | 0.386 | 0.386 | 1.589 | 1.589 | 1.589 | 1.589 | 1.976 | 1.976 | 1.976 | 1.976 | -0.355 | -0.355 | -0.355 | -0.355 | 0.265 | 0.265 | 0.265 | 0.265 | -0.358 | -0.358 | -0.358 | -0.358 | 3.316 | 3.316 | 3.316 | 3.316 | 48.915 | 48.915 | 48.915 | 48.915 | 16.465 | 16.465 | 16.465 | 16.465 |
| Net Income
| 0.034 | 0.432 | 50.743 | 30.198 | -59.164 | -99.939 | -59.76 | -97.808 | -130.221 | -221.875 | -132.918 | -131.932 | -126.914 | -141.094 | -82.666 | -105.418 | -104.398 | -285.504 | 142.584 | -2.61 | -34.759 | -135.895 | -34.759 | -34.759 | -39.754 | -30.814 | -39.754 | -39.754 | -10.883 | -10.883 | -10.883 | -10.883 | -18.196 | -18.196 | -18.196 | -18.196 | -0.624 | -0.624 | -0.624 | -0.624 | 2.708 | 2.708 | 2.708 | 2.708 | 23.222 | 23.222 | 23.222 | 23.222 | 29.159 | 29.159 | 29.159 | 29.159 | -156.529 | -156.529 | -156.529 | -156.529 | -10.069 | -10.069 | -10.069 | -10.069 | -15.915 | -15.915 | -15.915 | -15.915 | -34.17 | -34.17 | -34.17 | -34.17 | -34.553 | -34.553 | -34.553 | -34.553 | -8.271 | -8.271 | -8.271 | -8.271 | -52.601 | -52.601 | -52.601 | -52.601 | -172.029 | -172.029 | -172.029 | -172.029 | -29.951 | -29.951 | -29.951 | -29.951 |
| Net Income Ratio
| 0 | 0.001 | 0.118 | 0.066 | -0.117 | -0.224 | -0.192 | -0.288 | -0.49 | -0.585 | -0.383 | -0.254 | -0.364 | -0.351 | -0.256 | -0.287 | -0.498 | -2.529 | 1.392 | -0.009 | -0.448 | -10.258 | -0.448 | -0.448 | -4.917 | -1.743 | -4.917 | -4.917 | -0.788 | -0.788 | -0.788 | -0.788 | -0.128 | -0.128 | -0.128 | -0.128 | -0.004 | -0.004 | -0.004 | -0.004 | 0.057 | 0.057 | 0.057 | 0.057 | 0.122 | 0.122 | 0.122 | 0.122 | 0.118 | 0.118 | 0.118 | 0.118 | -0.644 | -0.644 | -0.644 | -0.644 | -0.132 | -0.132 | -0.132 | -0.132 | -0.376 | -0.376 | -0.376 | -0.376 | -1.866 | -1.866 | -1.866 | -1.866 | -2.771 | -2.771 | -2.771 | -2.771 | -0.509 | -0.509 | -0.509 | -0.509 | -4.813 | -4.813 | -4.813 | -4.813 | -2.451 | -2.451 | -2.451 | -2.451 | -0.136 | -0.136 | -0.136 | -0.136 |
| EPS
| 0 | 0 | 0.021 | 0.013 | -0.025 | -0.043 | -0.026 | -0.042 | -0.056 | -0.095 | -0.057 | -0.063 | -0.074 | -0.098 | -0.06 | -0.086 | -0.085 | -0.23 | 0.1 | -0.002 | -0.029 | -0.11 | -0.029 | -0.029 | -0.035 | -0.027 | -0.035 | -0.035 | -0.01 | -0.01 | -0.01 | -0.01 | -0.016 | -0.016 | -0.016 | -0.016 | -0.001 | -0.001 | -0.001 | -0.001 | 0.002 | 0.002 | 0.002 | 0.002 | 0.02 | 0.02 | 0.02 | 0.02 | 0.026 | 0.026 | 0.026 | 0.026 | -0.22 | -0.22 | -0.22 | -0.22 | -0.018 | -0.018 | -0.018 | -0.018 | -0.034 | -0.034 | -0.034 | -0.034 | -0.085 | -0.085 | -0.085 | -0.085 | -0.095 | -0.095 | -0.095 | -0.095 | -0.023 | -0.023 | -0.023 | -0.023 | -0.2 | -0.2 | -0.2 | -0.2 | -0.65 | -0.65 | -0.65 | -0.65 | -0.11 | -0.11 | -0.11 | -0.11 |
| EPS Diluted
| 0 | 0 | 0.021 | 0.013 | -0.025 | -0.043 | -0.026 | -0.042 | -0.056 | -0.095 | -0.057 | -0.063 | -0.074 | -0.098 | -0.06 | -0.086 | -0.085 | -0.23 | 0.1 | -0.002 | -0.029 | -0.11 | -0.029 | -0.029 | -0.035 | -0.027 | -0.035 | -0.035 | -0.01 | -0.01 | -0.01 | -0.01 | -0.016 | -0.016 | -0.016 | -0.016 | -0.001 | -0.001 | -0.001 | -0.001 | 0.002 | 0.002 | 0.002 | 0.002 | 0.02 | 0.02 | 0.02 | 0.02 | 0.026 | 0.026 | 0.026 | 0.026 | -0.22 | -0.22 | -0.22 | -0.22 | -0.018 | -0.018 | -0.018 | -0.018 | -0.034 | -0.034 | -0.034 | -0.034 | -0.085 | -0.085 | -0.085 | -0.085 | -0.095 | -0.095 | -0.095 | -0.095 | -0.023 | -0.023 | -0.023 | -0.023 | -0.2 | -0.2 | -0.2 | -0.2 | -0.65 | -0.65 | -0.65 | -0.65 | -0.11 | -0.11 | -0.11 | -0.11 |
| EBITDA
| 61.564 | 25.553 | 27.891 | -25.834 | -9.499 | -12.256 | -29.063 | -48.051 | -90.245 | -128.962 | -103.395 | -92.713 | -105.61 | -87.914 | -66.829 | -47.553 | -95.437 | -105.324 | -103.955 | -2.762 | -29.026 | -66.44 | -29.026 | -29.026 | -38.348 | -21.411 | -38.348 | -38.348 | -49.826 | -49.826 | -49.826 | -49.826 | -23.88 | -23.88 | -23.88 | -23.88 | 16.4 | 16.4 | 16.4 | 16.4 | 11.643 | 11.643 | 11.643 | 11.643 | 29.162 | 29.162 | 29.162 | 29.162 | 36.665 | 36.665 | 36.665 | 36.665 | -105.035 | -105.035 | -105.035 | -105.035 | -9.934 | -9.934 | -9.934 | -9.934 | -15.392 | -15.392 | -15.392 | -15.392 | -33.563 | -33.563 | -33.563 | -33.563 | -34.053 | -34.053 | -34.053 | -34.053 | -7.943 | -7.943 | -7.943 | -7.943 | -48.751 | -48.751 | -48.751 | -48.751 | -124.021 | -124.021 | -124.021 | -124.021 | -15.053 | -15.053 | -15.053 | -15.053 |
| EBITDA Ratio
| 0.16 | 0.067 | 0.065 | -0.056 | -0.019 | -0.028 | -0.094 | -0.142 | -0.339 | -0.34 | -0.298 | -0.179 | -0.303 | -0.219 | -0.207 | -0.129 | -0.455 | -0.933 | -1.015 | -0.009 | -0.374 | -5.015 | -0.374 | -0.374 | -4.743 | -1.211 | -4.743 | -4.743 | -3.609 | -3.609 | -3.609 | -3.609 | -0.168 | -0.168 | -0.168 | -0.168 | 0.1 | 0.1 | 0.1 | 0.1 | 0.244 | 0.244 | 0.244 | 0.244 | 0.154 | 0.154 | 0.154 | 0.154 | 0.148 | 0.148 | 0.148 | 0.148 | -0.432 | -0.432 | -0.432 | -0.432 | -0.13 | -0.13 | -0.13 | -0.13 | -0.364 | -0.364 | -0.364 | -0.364 | -1.833 | -1.833 | -1.833 | -1.833 | -2.731 | -2.731 | -2.731 | -2.731 | -0.488 | -0.488 | -0.488 | -0.488 | -4.461 | -4.461 | -4.461 | -4.461 | -1.767 | -1.767 | -1.767 | -1.767 | -0.068 | -0.068 | -0.068 | -0.068 |