Daisho Microline Holdings Limited
HKEX:0567.HK
0.089 (HKD) • At close December 27, 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 | 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
| 24.148 | 24.148 | 37.288 | 18.644 | 37.002 | 18.501 | 46.756 | 23.378 | 56.56 | 28.28 | 49.911 | 24.956 | 40.162 | 24.753 | 27.724 | 9.191 | 20.265 | 10.133 | 1,185.545 | 592.773 | 584.632 | 584.632 | 173.78 | 173.78 | 116.536 | 116.536 | 89.394 | 89.394 | 40.069 | 40.069 | 45.054 | 45.054 | 47.885 | 47.885 | 55.586 | 55.586 | 57.668 | 57.668 | 61.612 | 61.612 | 57.79 | 57.79 | 64.397 | 64.397 | 58.465 | 58.465 | 89.5 | 89.5 | 90.511 | 90.511 | 110.599 | 110.599 | 110.599 | 110.599 | 87.048 | 87.048 | 87.048 | 87.048 | 108.812 | 108.812 | 108.812 | 108.812 | 157.709 | 157.709 | 157.709 | 157.709 | 187.612 | 187.612 | 187.612 | 187.612 | 155.81 | 155.81 | 155.81 | 155.81 | 1,064.559 | 1,064.559 | 1,064.559 | 1,064.559 | 60.417 | 60.417 | 60.417 | 60.417 | 59.46 | 59.46 | 59.46 | 59.46 | 45.378 | 45.378 | 45.378 | 45.378 | 42.682 | 42.682 | 42.682 | 42.682 | 56.577 | 56.577 | 56.577 | 56.577 |
Cost of Revenue
| 19.32 | 19.32 | 29.224 | 14.612 | 30.367 | 15.107 | 37.545 | 18.773 | 49.742 | 24.794 | 49.236 | 24.541 | 39.29 | 19.645 | 16.315 | 8.158 | 16.344 | 9.653 | 1,163.332 | 581.666 | 578.478 | 578.478 | 172.778 | 172.778 | 111.869 | 111.869 | 87.862 | 87.862 | 38.843 | 38.843 | 46.243 | 46.243 | 51.814 | 51.814 | 60.876 | 60.876 | 58.077 | 58.077 | 57.326 | 57.326 | 55.567 | 55.567 | 61.485 | 61.485 | 58.233 | 58.233 | 81.926 | 81.926 | 90.497 | 90.497 | 96.797 | 96.797 | 96.797 | 96.797 | 75.519 | 75.519 | 75.519 | 75.519 | 95.813 | 95.813 | 95.813 | 95.813 | 106.445 | 106.445 | 106.445 | 106.445 | 106.856 | 106.856 | 106.856 | 106.856 | 86.257 | 86.257 | 86.257 | 86.257 | 56.203 | 56.203 | 56.203 | 56.203 | 51.998 | 51.998 | 51.998 | 51.998 | 51.327 | 51.327 | 51.327 | 51.327 | 39.813 | 39.813 | 39.813 | 39.813 | 37.73 | 37.73 | 37.73 | 37.73 | 39.747 | 39.747 | 39.747 | 39.747 |
Gross Profit
| 4.829 | 4.829 | 8.064 | 4.032 | 6.635 | 3.395 | 9.211 | 4.606 | 6.818 | 3.486 | 0.675 | 0.415 | 0.872 | 5.108 | 11.409 | 1.033 | 3.921 | 0.48 | 22.213 | 11.107 | 6.154 | 6.154 | 1.002 | 1.002 | 4.668 | 4.668 | 1.532 | 1.532 | 1.226 | 1.226 | -1.189 | -1.189 | -3.93 | -3.93 | -5.29 | -5.29 | -0.409 | -0.409 | 4.286 | 4.286 | 2.223 | 2.223 | 2.912 | 2.912 | 0.232 | 0.232 | 7.574 | 7.574 | 0.014 | 0.014 | 13.802 | 13.802 | 13.802 | 13.802 | 11.53 | 11.53 | 11.53 | 11.53 | 12.999 | 12.999 | 12.999 | 12.999 | 51.264 | 51.264 | 51.264 | 51.264 | 80.757 | 80.757 | 80.757 | 80.757 | 69.553 | 69.553 | 69.553 | 69.553 | 1,008.356 | 1,008.356 | 1,008.356 | 1,008.356 | 8.419 | 8.419 | 8.419 | 8.419 | 8.134 | 8.134 | 8.134 | 8.134 | 5.565 | 5.565 | 5.565 | 5.565 | 4.952 | 4.952 | 4.952 | 4.952 | 16.831 | 16.831 | 16.831 | 16.831 |
Gross Profit Ratio
| 0.2 | 0.2 | 0.216 | 0.216 | 0.179 | 0.183 | 0.197 | 0.197 | 0.121 | 0.123 | 0.014 | 0.017 | 0.022 | 0.206 | 0.412 | 0.112 | 0.193 | 0.047 | 0.019 | 0.019 | 0.011 | 0.011 | 0.006 | 0.006 | 0.04 | 0.04 | 0.017 | 0.017 | 0.031 | 0.031 | -0.026 | -0.026 | -0.082 | -0.082 | -0.095 | -0.095 | -0.007 | -0.007 | 0.07 | 0.07 | 0.038 | 0.038 | 0.045 | 0.045 | 0.004 | 0.004 | 0.085 | 0.085 | 0 | 0 | 0.125 | 0.125 | 0.125 | 0.125 | 0.132 | 0.132 | 0.132 | 0.132 | 0.119 | 0.119 | 0.119 | 0.119 | 0.325 | 0.325 | 0.325 | 0.325 | 0.43 | 0.43 | 0.43 | 0.43 | 0.446 | 0.446 | 0.446 | 0.446 | 0.947 | 0.947 | 0.947 | 0.947 | 0.139 | 0.139 | 0.139 | 0.139 | 0.137 | 0.137 | 0.137 | 0.137 | 0.123 | 0.123 | 0.123 | 0.123 | 0.116 | 0.116 | 0.116 | 0.116 | 0.297 | 0.297 | 0.297 | 0.297 |
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 | 0 | 0 |
General & Administrative Expenses
| 7.038 | 7.038 | 6.725 | 6.725 | 6.574 | 6.574 | 6.804 | 6.804 | 7.479 | 7.479 | 8.1 | 8.1 | 5.29 | 5.29 | 12.421 | 12.421 | 4.015 | 9.952 | 14.198 | 14.198 | 22.419 | 22.419 | 11.686 | 11.686 | 12.135 | 12.135 | 9.52 | 9.52 | 11.622 | 11.622 | 11.123 | 11.123 | 9.807 | 9.807 | 10.291 | 10.291 | 11.492 | 11.492 | 7.772 | 7.772 | 7.75 | 7.75 | 6.662 | 6.662 | 7.079 | 7.079 | 7.144 | 7.144 | 8.202 | 8.202 | 7.362 | 7.362 | 7.362 | 7.362 | 7.569 | 7.569 | 7.569 | 7.569 | 7.645 | 7.645 | 7.645 | 7.645 | 8.847 | 8.847 | 8.847 | 8.847 | 9.334 | 9.334 | 9.334 | 9.334 | 8.267 | 8.267 | 8.267 | 8.267 | 5.668 | 5.668 | 5.668 | 5.668 | 5.141 | 5.141 | 5.141 | 5.141 | 4.239 | 4.239 | 4.239 | 4.239 | 5.732 | 5.732 | 5.732 | 5.732 | 5.668 | 5.668 | 5.668 | 5.668 | 7.107 | 7.107 | 7.107 | 7.107 |
Selling & Marketing Expenses
| 1.146 | 1.146 | 0.861 | 0.861 | 1.371 | 1.371 | 0.989 | 0.989 | 1.471 | 1.471 | 1.071 | 1.071 | 1.078 | 1.078 | 0.623 | 0.623 | 0.828 | 0.828 | 1.823 | 1.823 | 1.057 | 1.057 | 1.716 | 1.716 | 2.324 | 2.324 | 1.264 | 1.264 | 1.633 | 1.633 | 2.304 | 2.304 | 2.305 | 2.305 | 1.906 | 1.906 | 2.31 | 2.31 | 1.825 | 1.825 | 1.061 | 1.061 | 2.646 | 2.646 | 3.297 | 3.297 | 1.593 | 1.593 | 3.369 | 3.369 | 4.854 | 4.854 | 4.854 | 4.854 | 4.126 | 4.126 | 4.126 | 4.126 | 7.584 | 7.584 | 7.584 | 7.584 | 11.91 | 11.91 | 11.91 | 11.91 | 29.499 | 29.499 | 29.499 | 29.499 | 28.492 | 28.492 | 28.492 | 28.492 | 6.081 | 6.081 | 6.081 | 6.081 | 3.73 | 3.73 | 3.73 | 3.73 | 3.36 | 3.36 | 3.36 | 3.36 | 2.595 | 2.595 | 2.595 | 2.595 | 2.407 | 2.407 | 2.407 | 2.407 | 4.647 | 4.647 | 4.647 | 4.647 |
SG&A
| 8.281 | 8.281 | 15.214 | 7.606 | 16.131 | 7.674 | 15.876 | 7.938 | 17.86 | 9.007 | 16.264 | 8.209 | 11.547 | 9.14 | 31.915 | 11.701 | 15.235 | 8.105 | 65.408 | 30.735 | 13.675 | 13.675 | 26.022 | 26.022 | 14.459 | 14.459 | 10.784 | 10.784 | 13.255 | 13.255 | 13.427 | 13.427 | 12.112 | 12.112 | 12.197 | 12.197 | 13.802 | 13.802 | 9.597 | 9.597 | 8.811 | 8.811 | 9.307 | 9.307 | 10.375 | 10.375 | 8.737 | 8.737 | 11.57 | 11.57 | 12.215 | 12.215 | 12.215 | 12.215 | 11.695 | 11.695 | 11.695 | 11.695 | 15.228 | 15.228 | 15.228 | 15.228 | 20.756 | 20.756 | 20.756 | 20.756 | 38.833 | 38.833 | 38.833 | 38.833 | 36.759 | 36.759 | 36.759 | 36.759 | 11.749 | 11.749 | 11.749 | 11.749 | 8.871 | 8.871 | 8.871 | 8.871 | 7.599 | 7.599 | 7.599 | 7.599 | 8.326 | 8.326 | 8.326 | 8.326 | 8.075 | 8.075 | 8.075 | 8.075 | 11.754 | 11.754 | 11.754 | 11.754 |
Other Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.331 | 9.331 | 9.331 | 9.331 | 3.907 | 3.907 | 3.907 | 3.907 | -0.406 | -0.406 | -0.406 | -0.406 | -0.242 | -0.242 | -0.242 | -0.242 | -0.77 | -0.77 | -0.77 | -0.77 | -0.405 | -0.405 | -0.405 | -0.405 | 0.584 | 0.584 | 0.584 | 0.584 | -0.776 | -0.776 | -0.776 | -0.776 | -1.505 | -1.505 | -1.505 | -1.505 | -1.71 | -1.71 | -1.71 | -1.71 | -1.586 | -1.586 | -1.586 | -1.586 | -1.408 | -1.408 | -1.408 | -1.408 | 12.951 | 12.951 | 12.951 | 12.951 | 1.221 | 1.221 | 1.221 | 1.221 | 0.712 | 0.712 | 0.712 | 0.712 | 0.2 | 0.2 | 0.2 | 0.2 | 0.459 | 0.459 | 0.459 | 0.459 | -0.918 | -0.918 | -0.918 | -0.918 | -0.424 | -0.424 | -0.424 | -0.424 | -0.539 | -0.539 | -0.539 | -0.539 | -1.531 | -1.531 | -1.531 | -1.531 |
Operating Expenses
| 8.402 | 8.402 | 15.214 | 6.504 | 16.131 | 6.278 | 15.876 | 14.612 | 17.86 | 8.991 | 16.264 | 7.326 | 11.547 | 7.592 | 31.915 | 13.228 | 15.235 | 14.369 | 65.408 | 37.733 | 63.386 | 63.386 | 5.734 | 5.734 | 34.549 | 34.549 | 9.068 | 9.068 | 12.983 | 12.983 | 13.03 | 13.03 | 11.17 | 11.17 | 12.04 | 12.04 | 21.367 | 21.367 | 23.27 | 23.27 | 17.066 | 17.066 | 9.195 | 9.195 | 35.65 | 35.65 | 6.428 | 6.428 | 10.066 | 10.066 | 10.506 | 10.506 | 10.506 | 10.506 | 10.11 | 10.11 | 10.11 | 10.11 | 13.82 | 13.82 | 13.82 | 13.82 | 33.708 | 33.708 | 33.708 | 33.708 | 40.054 | 40.054 | 40.054 | 40.054 | 37.47 | 37.47 | 37.47 | 37.47 | 11.949 | 11.949 | 11.949 | 11.949 | 9.33 | 9.33 | 9.33 | 9.33 | 6.681 | 6.681 | 6.681 | 6.681 | 7.903 | 7.903 | 7.903 | 7.903 | 7.536 | 7.536 | 7.536 | 7.536 | 10.224 | 10.224 | 10.224 | 10.224 |
Operating Income
| -3.463 | -3.463 | -7.15 | -3.574 | -9.496 | -4.318 | -6.665 | -3.35 | -11.042 | -5.263 | -15.589 | -8.293 | -10.675 | -3.707 | -20.506 | -11.258 | -11.314 | -7.463 | -43.195 | -19.805 | -3.745 | -3.745 | -29.147 | -29.147 | -9.901 | -9.901 | -9.566 | -9.566 | -13.481 | -13.481 | -14.492 | -14.492 | -14.759 | -14.759 | -17.229 | -17.229 | -6.625 | -6.625 | -11.367 | -11.367 | -5.875 | -5.875 | -6.45 | -6.45 | -7.717 | -7.717 | -2.038 | -2.038 | -10.052 | -10.052 | 3.296 | 3.296 | 3.296 | 3.296 | 1.42 | 1.42 | 1.42 | 1.42 | -0.821 | -0.821 | -0.821 | -0.821 | 17.557 | 17.557 | 17.557 | 17.557 | 40.702 | 40.702 | 40.702 | 40.702 | 32.082 | 32.082 | 32.082 | 32.082 | 996.408 | 996.408 | 996.408 | 996.408 | -0.912 | -0.912 | -0.912 | -0.912 | 1.453 | 1.453 | 1.453 | 1.453 | -2.337 | -2.337 | -2.337 | -2.337 | -2.584 | -2.584 | -2.584 | -2.584 | 6.607 | 6.607 | 6.607 | 6.607 |
Operating Income Ratio
| -0.143 | -0.143 | -0.192 | -0.192 | -0.257 | -0.233 | -0.143 | -0.143 | -0.195 | -0.186 | -0.312 | -0.332 | -0.266 | -0.15 | -0.74 | -1.225 | -0.558 | -0.736 | -0.036 | -0.033 | -0.006 | -0.006 | -0.168 | -0.168 | -0.085 | -0.085 | -0.107 | -0.107 | -0.336 | -0.336 | -0.322 | -0.322 | -0.308 | -0.308 | -0.31 | -0.31 | -0.115 | -0.115 | -0.184 | -0.184 | -0.102 | -0.102 | -0.1 | -0.1 | -0.132 | -0.132 | -0.023 | -0.023 | -0.111 | -0.111 | 0.03 | 0.03 | 0.03 | 0.03 | 0.016 | 0.016 | 0.016 | 0.016 | -0.008 | -0.008 | -0.008 | -0.008 | 0.111 | 0.111 | 0.111 | 0.111 | 0.217 | 0.217 | 0.217 | 0.217 | 0.206 | 0.206 | 0.206 | 0.206 | 0.936 | 0.936 | 0.936 | 0.936 | -0.015 | -0.015 | -0.015 | -0.015 | 0.024 | 0.024 | 0.024 | 0.024 | -0.052 | -0.052 | -0.052 | -0.052 | -0.061 | -0.061 | -0.061 | -0.061 | 0.117 | 0.117 | 0.117 | 0.117 |
Total Other Income Expenses Net
| -3.394 | -0.045 | 2.292 | 1.145 | 3.368 | 1.494 | -13.554 | -6.76 | -0.604 | -0.561 | 0.211 | 0.604 | 1.803 | -0.143 | -7.586 | -3.375 | -21.255 | -8.822 | -22.272 | -12.929 | 136.971 | 70.346 | 12.392 | 20.781 | -22.376 | -22.376 | -5.96 | 1.803 | -10.039 | 1.721 | -12.998 | 0.747 | 0.49 | 0.49 | 1.047 | 1.047 | -13.144 | -13.144 | 40.034 | 40.034 | -7.301 | -7.301 | 0.853 | 0.853 | -26.983 | -26.983 | 3.628 | 3.628 | -13.523 | -13.523 | 1.828 | 1.828 | 1.828 | 1.828 | -10.21 | -10.21 | -10.21 | -10.21 | -6.198 | -6.198 | -6.198 | -6.198 | 5.328 | 5.328 | 5.328 | 5.328 | 0.136 | 0.136 | 0.136 | 0.136 | 0.462 | 0.462 | 0.462 | 0.462 | -999.974 | -999.974 | -999.974 | -999.974 | -0.452 | -0.452 | -0.452 | -0.452 | -0.624 | -0.624 | -0.624 | -0.624 | -4.039 | -4.039 | -4.039 | -4.039 | -0.608 | -0.608 | -0.608 | -0.608 | -0.428 | -0.428 | -0.428 | -0.428 |
Income Before Tax
| -6.857 | -3.508 | -4.858 | -2.429 | -6.128 | -2.825 | -20.219 | -10.11 | -11.646 | -5.823 | -15.378 | -7.689 | -8.872 | -3.85 | -28.092 | -14.633 | -32.569 | -16.285 | -65.467 | -32.734 | 66.601 | 66.601 | -8.366 | -8.366 | -32.276 | -32.276 | -7.763 | -7.763 | -11.76 | -11.76 | -13.745 | -13.745 | -14.269 | -14.269 | -16.182 | -16.182 | -19.769 | -19.769 | 28.667 | 28.667 | -13.176 | -13.176 | -5.597 | -5.597 | -34.699 | -34.699 | 1.59 | 1.59 | -23.575 | -23.575 | 5.124 | 5.124 | 5.124 | 5.124 | -8.79 | -8.79 | -8.79 | -8.79 | -7.018 | -7.018 | -7.018 | -7.018 | 22.885 | 22.885 | 22.885 | 22.885 | 40.839 | 40.839 | 40.839 | 40.839 | 32.544 | 32.544 | 32.544 | 32.544 | -3.566 | -3.566 | -3.566 | -3.566 | -1.363 | -1.363 | -1.363 | -1.363 | 0.829 | 0.829 | 0.829 | 0.829 | -6.376 | -6.376 | -6.376 | -6.376 | -3.191 | -3.191 | -3.191 | -3.191 | 6.179 | 6.179 | 6.179 | 6.179 |
Income Before Tax Ratio
| -0.284 | -0.145 | -0.13 | -0.13 | -0.166 | -0.153 | -0.432 | -0.432 | -0.206 | -0.206 | -0.308 | -0.308 | -0.221 | -0.156 | -1.013 | -1.592 | -1.607 | -1.607 | -0.055 | -0.055 | 0.114 | 0.114 | -0.048 | -0.048 | -0.277 | -0.277 | -0.087 | -0.087 | -0.293 | -0.293 | -0.305 | -0.305 | -0.298 | -0.298 | -0.291 | -0.291 | -0.343 | -0.343 | 0.465 | 0.465 | -0.228 | -0.228 | -0.087 | -0.087 | -0.594 | -0.594 | 0.018 | 0.018 | -0.26 | -0.26 | 0.046 | 0.046 | 0.046 | 0.046 | -0.101 | -0.101 | -0.101 | -0.101 | -0.064 | -0.064 | -0.064 | -0.064 | 0.145 | 0.145 | 0.145 | 0.145 | 0.218 | 0.218 | 0.218 | 0.218 | 0.209 | 0.209 | 0.209 | 0.209 | -0.003 | -0.003 | -0.003 | -0.003 | -0.023 | -0.023 | -0.023 | -0.023 | 0.014 | 0.014 | 0.014 | 0.014 | -0.141 | -0.141 | -0.141 | -0.141 | -0.075 | -0.075 | -0.075 | -0.075 | 0.109 | 0.109 | 0.109 | 0.109 |
Income Tax Expense
| 0.029 | 0.015 | -0.029 | 0.015 | 0.178 | 0.089 | -0.029 | 0.015 | 0.486 | 0.243 | -0.042 | 0.021 | 0.54 | 0.27 | -0.008 | 0.004 | -10.871 | 5.436 | 0.083 | 0.042 | 7.911 | 7.911 | 0.092 | 0.092 | -8.974 | -8.974 | 1.1 | 1.1 | 1.1 | 1.1 | 1.759 | 1.759 | 1.759 | 1.759 | 0.876 | 0.876 | 0.047 | 0.047 | 1.706 | 1.706 | -1.027 | -1.027 | 0.575 | 0.575 | 1.15 | 1.15 | -0.5 | -0.5 | -0.5 | -0.5 | 0.95 | 0.95 | 0.95 | 0.95 | -2.724 | -2.724 | -2.724 | -2.724 | -2.002 | -2.002 | -2.002 | -2.002 | 5.987 | 5.987 | 5.987 | 5.987 | 5.186 | 5.186 | 5.186 | 5.186 | 5.28 | 5.28 | 5.28 | 5.28 | -999.974 | -999.974 | -999.974 | -999.974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.125 | -3.125 | -3.125 | -3.125 | -0.699 | -0.699 | -0.699 | -0.699 | 0.116 | 0.116 | 0.116 | 0.116 |
Net Income
| -3.522 | -3.522 | -4.829 | -2.415 | -5.827 | -2.914 | -20.19 | -10.095 | -12.255 | -6.066 | -16.873 | -7.668 | -38.892 | -4.12 | -28.084 | -14.629 | -21.698 | -10.849 | -65.55 | -32.775 | 58.691 | 58.691 | -8.458 | -8.458 | -32.276 | -32.276 | -7.763 | -7.763 | -11.76 | -11.76 | -13.745 | -13.745 | -14.269 | -14.269 | -16.182 | -16.182 | -19.816 | -19.816 | 26.962 | 26.962 | -13.176 | -13.176 | -5.597 | -5.597 | -35.849 | -35.849 | 1.59 | 1.59 | -23.075 | -23.075 | 4.174 | 4.174 | 4.174 | 4.174 | -6.066 | -6.066 | -6.066 | -6.066 | -5.016 | -5.016 | -5.016 | -5.016 | 16.898 | 16.898 | 16.898 | 16.898 | 35.653 | 35.653 | 35.653 | 35.653 | 27.264 | 27.264 | 27.264 | 27.264 | -3.566 | -3.566 | -3.566 | -3.566 | -1.363 | -1.363 | -1.363 | -1.363 | 0.829 | 0.829 | 0.829 | 0.829 | -6.376 | -6.376 | -6.376 | -6.376 | -2.492 | -2.492 | -2.492 | -2.492 | 6.063 | 6.063 | 6.063 | 6.063 |
Net Income Ratio
| -0.146 | -0.146 | -0.13 | -0.13 | -0.157 | -0.157 | -0.432 | -0.432 | -0.217 | -0.214 | -0.338 | -0.307 | -0.968 | -0.166 | -1.013 | -1.592 | -1.071 | -1.071 | -0.055 | -0.055 | 0.1 | 0.1 | -0.049 | -0.049 | -0.277 | -0.277 | -0.087 | -0.087 | -0.293 | -0.293 | -0.305 | -0.305 | -0.298 | -0.298 | -0.291 | -0.291 | -0.344 | -0.344 | 0.438 | 0.438 | -0.228 | -0.228 | -0.087 | -0.087 | -0.613 | -0.613 | 0.018 | 0.018 | -0.255 | -0.255 | 0.038 | 0.038 | 0.038 | 0.038 | -0.07 | -0.07 | -0.07 | -0.07 | -0.046 | -0.046 | -0.046 | -0.046 | 0.107 | 0.107 | 0.107 | 0.107 | 0.19 | 0.19 | 0.19 | 0.19 | 0.175 | 0.175 | 0.175 | 0.175 | -0.003 | -0.003 | -0.003 | -0.003 | -0.023 | -0.023 | -0.023 | -0.023 | 0.014 | 0.014 | 0.014 | 0.014 | -0.141 | -0.141 | -0.141 | -0.141 | -0.058 | -0.058 | -0.058 | -0.058 | 0.107 | 0.107 | 0.107 | 0.107 |
EPS
| -0.004 | -0.002 | -0.003 | -0.002 | -0.004 | -0.002 | -0.013 | -0.006 | -0.008 | -0.005 | -0.018 | -0.01 | -0.049 | -0.006 | -0.042 | -0.025 | -0.033 | -0.019 | -0.099 | -0.057 | 0.049 | 0.049 | -0.015 | -0.015 | -0.056 | -0.056 | -0.014 | -0.014 | -0.024 | -0.024 | -0.029 | -0.029 | -0.03 | -0.03 | -0.034 | -0.034 | -0.041 | -0.041 | 0.056 | 0.056 | -0.027 | -0.027 | -0.012 | -0.012 | -0.075 | -0.075 | 0.003 | 0.003 | -0.048 | -0.048 | 0.009 | 0.009 | 0.009 | 0.009 | -0.013 | -0.013 | -0.013 | -0.013 | -0.01 | -0.01 | -0.01 | -0.01 | 0.035 | 0.035 | 0.035 | 0.035 | 0.075 | 0.075 | 0.075 | 0.075 | 0.058 | 0.058 | 0.058 | 0.058 | -0.008 | -0.008 | -0.008 | -0.008 | -0.003 | -0.003 | -0.003 | -0.003 | 0.002 | 0.002 | 0.002 | 0.002 | -0.014 | -0.014 | -0.014 | -0.014 | -0.005 | -0.005 | -0.005 | -0.005 | 0.013 | 0.013 | 0.013 | 0.013 |
EPS Diluted
| -0.004 | -0.002 | -0.003 | -0.002 | -0.004 | -0.002 | -0.013 | -0.006 | -0.008 | -0.005 | -0.018 | -0.01 | -0.049 | -0.006 | -0.042 | -0.025 | -0.033 | -0.019 | -0.099 | -0.057 | 0.058 | 0.058 | -0.015 | -0.015 | -0.056 | -0.056 | -0.014 | -0.014 | -0.024 | -0.024 | -0.029 | -0.029 | -0.03 | -0.03 | -0.034 | -0.034 | -0.041 | -0.041 | 0.056 | 0.056 | -0.027 | -0.027 | -0.012 | -0.012 | -0.075 | -0.075 | 0.003 | 0.003 | -0.048 | -0.048 | 0.009 | 0.009 | 0.009 | 0.009 | -0.013 | -0.013 | -0.013 | -0.013 | -0.01 | -0.01 | -0.01 | -0.01 | 0.035 | 0.035 | 0.035 | 0.035 | 0.074 | 0.074 | 0.074 | 0.074 | 0.058 | 0.058 | 0.058 | 0.058 | -0.008 | -0.008 | -0.008 | -0.008 | -0.003 | -0.003 | -0.003 | -0.003 | 0.002 | 0.002 | 0.002 | 0.002 | -0.014 | -0.014 | -0.014 | -0.014 | -0.005 | -0.005 | -0.005 | -0.005 | 0.013 | 0.013 | 0.013 | 0.013 |
EBITDA
| -4.543 | -2.752 | -2.544 | -2.427 | -3.919 | -3.247 | -16.522 | -1.618 | -6.226 | -4.336 | -8.223 | -5.496 | -3.58 | 0.896 | -14.829 | -8.575 | -20.117 | -4.722 | -46.916 | -17.014 | 144.412 | -1.665 | -4.205 | -26.831 | -52.177 | -6.805 | -6.624 | -6.624 | -16.787 | -10.718 | -18.556 | -10.964 | -11.06 | -11.06 | -13.726 | -13.726 | -3.135 | -3.135 | -8.107 | -8.107 | -1.574 | -1.574 | -2.478 | -2.478 | -0.781 | -0.781 | 5.036 | 5.036 | -12.625 | -12.625 | 15.042 | 15.042 | 15.042 | 15.042 | 3.473 | 3.473 | 3.473 | 3.473 | 5.161 | 5.161 | 5.161 | 5.161 | 32.193 | 32.193 | 32.193 | 32.193 | 56.939 | 56.939 | 56.939 | 56.939 | 42.12 | 42.12 | 42.12 | 42.12 | 4.777 | 4.777 | 4.777 | 4.777 | 7.341 | 7.341 | 7.341 | 7.341 | 9.054 | 9.054 | 9.054 | 9.054 | -0.452 | -0.452 | -0.452 | -0.452 | 2.153 | 2.153 | 2.153 | 2.153 | 10.71 | 10.71 | 10.71 | 10.71 |
EBITDA Ratio
| -0.188 | -0.114 | -0.13 | -0.13 | -0.198 | -0.176 | -0.068 | -0.069 | -0.11 | -0.153 | -0.2 | -0.22 | -0.202 | 0.036 | -0.439 | -0.933 | -0.185 | -0.466 | -0.032 | -0.029 | -0.003 | -0.003 | -0.154 | -0.154 | -0.058 | -0.058 | -0.074 | -0.074 | -0.267 | -0.267 | -0.243 | -0.243 | -0.231 | -0.231 | -0.247 | -0.247 | -0.054 | -0.054 | -0.132 | -0.132 | -0.027 | -0.027 | -0.038 | -0.038 | -0.013 | -0.013 | 0.056 | 0.056 | -0.139 | -0.139 | 0.136 | 0.136 | 0.136 | 0.136 | 0.04 | 0.04 | 0.04 | 0.04 | 0.047 | 0.047 | 0.047 | 0.047 | 0.204 | 0.204 | 0.204 | 0.204 | 0.303 | 0.303 | 0.303 | 0.303 | 0.27 | 0.27 | 0.27 | 0.27 | 0.004 | 0.004 | 0.004 | 0.004 | 0.122 | 0.122 | 0.122 | 0.122 | 0.152 | 0.152 | 0.152 | 0.152 | -0.01 | -0.01 | -0.01 | -0.01 | 0.05 | 0.05 | 0.05 | 0.05 | 0.189 | 0.189 | 0.189 | 0.189 |