Carry Wealth Holdings Limited
HKEX:0643.HK
0.186 (HKD) • At close October 16, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 140.418 | 140.418 | 265.842 | 132.921 | 227.218 | 113.609 | 252.93 | 126.465 | 246.094 | 123.047 | 274.642 | 137.321 | 166.529 | 83.265 | 180.56 | 90.28 | 109.955 | 54.978 | 158.347 | 79.174 | 173.375 | 86.688 | 84.756 | 84.756 | 79.501 | 79.501 | 71.79 | 71.79 | 50.505 | 50.505 | 41.984 | 41.984 | 19.569 | 19.569 | 4.478 | 4.478 | 55.87 | 55.87 | 37.267 | 37.267 | 39.321 | 39.321 | 30.065 | 30.065 | 42.855 | 42.855 | 25.152 | 25.152 | 30.684 | 30.684 | 30.684 | 150.461 | 150.461 | 150.461 | 150.461 | 183.733 | 183.733 | 183.733 | 183.733 | 183.262 | 183.262 | 183.262 | 183.262 | 220.029 | 220.029 | 220.029 | 220.029 | 264.215 | 264.215 | 264.215 | 264.215 | 302.913 | 302.913 | 302.913 | 302.913 | 275.941 | 275.941 | 275.941 | 275.941 | 226.312 | 226.312 | 226.312 | 226.312 | 255.269 | 255.269 | 255.269 | 255.269 | 265.109 | 265.109 | 265.109 | 265.109 | 286.607 | 286.607 | 286.607 | 286.607 | 291.701 | 291.701 | 291.701 | 291.701 | 246.909 | 246.909 | 246.909 | 246.909 |
Cost of Revenue
| 124.349 | 124.349 | 239.521 | 117.018 | 201.948 | 98.037 | 215.914 | 103.54 | 215.317 | 105.861 | 242.742 | 118.691 | 147.994 | 71.351 | 157.166 | 76.022 | 96.364 | 45.724 | 141.3 | 68.071 | 154.522 | 75.354 | 71.49 | 71.49 | 72.942 | 72.942 | 63.927 | 63.927 | 38.33 | 38.33 | 33.754 | 33.754 | 27.913 | 27.913 | 21.016 | 21.016 | 34.769 | 34.769 | 25.277 | 25.277 | 34.607 | 34.607 | 27.041 | 27.041 | 38.543 | 38.543 | 22.029 | 22.029 | 26.726 | 26.726 | 26.726 | 130.828 | 130.828 | 130.828 | 130.828 | 159.19 | 159.19 | 159.19 | 159.19 | 148.736 | 148.736 | 148.736 | 148.736 | 176.804 | 176.804 | 176.804 | 176.804 | 204.323 | 204.323 | 204.323 | 204.323 | 243.214 | 243.214 | 243.214 | 243.214 | 222.427 | 222.427 | 222.427 | 222.427 | 203.543 | 203.543 | 203.543 | 203.543 | 218.042 | 218.042 | 218.042 | 218.042 | 225.418 | 225.418 | 225.418 | 225.418 | 225.205 | 225.205 | 225.205 | 225.205 | 224.418 | 224.418 | 224.418 | 224.418 | 187.444 | 187.444 | 187.444 | 187.444 |
Gross Profit
| 16.069 | 16.069 | 26.321 | 15.903 | 25.27 | 15.573 | 37.016 | 22.926 | 30.777 | 17.186 | 31.9 | 18.63 | 18.535 | 11.914 | 23.394 | 14.258 | 13.591 | 9.254 | 17.047 | 11.103 | 18.853 | 11.334 | 13.266 | 13.266 | 6.559 | 6.559 | 7.864 | 7.864 | 12.176 | 12.176 | 8.23 | 8.23 | -8.345 | -8.345 | -16.538 | -16.538 | 21.101 | 21.101 | 11.99 | 11.99 | 4.714 | 4.714 | 3.024 | 3.024 | 4.312 | 4.312 | 3.124 | 3.124 | 3.959 | 3.959 | 3.959 | 19.633 | 19.633 | 19.633 | 19.633 | 24.543 | 24.543 | 24.543 | 24.543 | 34.526 | 34.526 | 34.526 | 34.526 | 43.225 | 43.225 | 43.225 | 43.225 | 59.893 | 59.893 | 59.893 | 59.893 | 59.699 | 59.699 | 59.699 | 59.699 | 53.513 | 53.513 | 53.513 | 53.513 | 22.769 | 22.769 | 22.769 | 22.769 | 37.227 | 37.227 | 37.227 | 37.227 | 39.691 | 39.691 | 39.691 | 39.691 | 61.402 | 61.402 | 61.402 | 61.402 | 67.283 | 67.283 | 67.283 | 67.283 | 59.465 | 59.465 | 59.465 | 59.465 |
Gross Profit Ratio
| 0.114 | 0.114 | 0.099 | 0.12 | 0.111 | 0.137 | 0.146 | 0.181 | 0.125 | 0.14 | 0.116 | 0.136 | 0.111 | 0.143 | 0.13 | 0.158 | 0.124 | 0.168 | 0.108 | 0.14 | 0.109 | 0.131 | 0.157 | 0.157 | 0.082 | 0.082 | 0.11 | 0.11 | 0.241 | 0.241 | 0.196 | 0.196 | -0.426 | -0.426 | -3.693 | -3.693 | 0.378 | 0.378 | 0.322 | 0.322 | 0.12 | 0.12 | 0.101 | 0.101 | 0.101 | 0.101 | 0.124 | 0.124 | 0.129 | 0.129 | 0.129 | 0.13 | 0.13 | 0.13 | 0.13 | 0.134 | 0.134 | 0.134 | 0.134 | 0.188 | 0.188 | 0.188 | 0.188 | 0.196 | 0.196 | 0.196 | 0.196 | 0.227 | 0.227 | 0.227 | 0.227 | 0.197 | 0.197 | 0.197 | 0.197 | 0.194 | 0.194 | 0.194 | 0.194 | 0.101 | 0.101 | 0.101 | 0.101 | 0.146 | 0.146 | 0.146 | 0.146 | 0.15 | 0.15 | 0.15 | 0.15 | 0.214 | 0.214 | 0.214 | 0.214 | 0.231 | 0.231 | 0.231 | 0.231 | 0.241 | 0.241 | 0.241 | 0.241 |
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 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 15.631 | 15.631 | 12.593 | 12.593 | 14.414 | 14.414 | 24.674 | 24.674 | 13.582 | 13.582 | 13.502 | 13.502 | 11.582 | 11.582 | 17.554 | 17.554 | 9.573 | 9.573 | 15.526 | 15.526 | 11.527 | 11.527 | 15.614 | 15.614 | 10.538 | 10.538 | 10.028 | 10.028 | 11.142 | 11.142 | 10.462 | 10.462 | 10.59 | 10.59 | 9.466 | 9.466 | 11.325 | 11.325 | 11.153 | 11.153 | 11.16 | 11.16 | 9.668 | 9.668 | 11.842 | 11.842 | 14.607 | 14.607 | 14.472 | 14.472 | 14.472 | 25 | 25 | 25 | 25 | 29.336 | 29.336 | 29.336 | 29.336 | 26.102 | 26.102 | 26.102 | 26.102 | 28.85 | 28.85 | 28.85 | 28.85 | 30.144 | 30.144 | 30.144 | 30.144 | 26.833 | 26.833 | 26.833 | 26.833 | 23.863 | 23.863 | 23.863 | 23.863 | 25.931 | 25.931 | 25.931 | 25.931 | 28.81 | 28.81 | 28.81 | 28.81 | 28.427 | 28.427 | 28.427 | 28.427 | 26.06 | 26.06 | 26.06 | 26.06 | 25.684 | 25.684 | 25.684 | 25.684 | 18.121 | 18.121 | 18.121 | 18.121 |
Selling & Marketing Expenses
| 2.634 | 2.634 | 3.729 | 3.729 | 1.784 | 1.784 | 2.212 | 2.212 | 2.618 | 2.618 | 4.886 | 4.886 | 2.233 | 2.233 | 3.353 | 3.353 | 1.737 | 1.737 | 2.269 | 2.269 | 1.929 | 1.929 | 1.641 | 1.641 | 1.478 | 1.478 | 1.541 | 1.541 | 0.735 | 0.735 | 0.875 | 0.875 | 0.612 | 0.612 | 0.701 | 0.701 | 0.702 | 0.702 | 1.077 | 1.077 | 0.702 | 0.702 | 1.045 | 1.045 | 0.711 | 0.711 | 0.729 | 0.729 | 0.74 | 0.74 | 0.74 | 5.878 | 5.878 | 5.878 | 5.878 | 9.015 | 9.015 | 9.015 | 9.015 | 6.997 | 6.997 | 6.997 | 6.997 | 8.477 | 8.477 | 8.477 | 8.477 | 9.215 | 9.215 | 9.215 | 9.215 | 11.537 | 11.537 | 11.537 | 11.537 | 10.134 | 10.134 | 10.134 | 10.134 | 8.119 | 8.119 | 8.119 | 8.119 | 13.613 | 13.613 | 13.613 | 13.613 | 9.909 | 9.909 | 9.909 | 9.909 | 7.997 | 7.997 | 7.997 | 7.997 | 4.851 | 4.851 | 4.851 | 4.851 | 4.962 | 4.962 | 4.962 | 4.962 |
SG&A
| 18.265 | 18.265 | 27.157 | 16.321 | 26.52 | 16.198 | 44.936 | 26.886 | 28.805 | 16.2 | 31.415 | 18.388 | 22.335 | 13.814 | 36.169 | 20.907 | 17.702 | 11.31 | 26.968 | 17.794 | 23.096 | 13.455 | 17.255 | 17.255 | 12.016 | 12.016 | 11.569 | 11.569 | 11.876 | 11.876 | 11.337 | 11.337 | 11.201 | 11.201 | 10.166 | 10.166 | 12.027 | 12.027 | 12.23 | 12.23 | 11.862 | 11.862 | 10.713 | 10.713 | 12.553 | 12.553 | 15.336 | 15.336 | 15.212 | 15.212 | 15.212 | 30.878 | 30.878 | 30.878 | 30.878 | 38.351 | 38.351 | 38.351 | 38.351 | 33.098 | 33.098 | 33.098 | 33.098 | 37.327 | 37.327 | 37.327 | 37.327 | 39.359 | 39.359 | 39.359 | 39.359 | 38.369 | 38.369 | 38.369 | 38.369 | 33.997 | 33.997 | 33.997 | 33.997 | 34.049 | 34.049 | 34.049 | 34.049 | 42.423 | 42.423 | 42.423 | 42.423 | 38.336 | 38.336 | 38.336 | 38.336 | 34.057 | 34.057 | 34.057 | 34.057 | 30.535 | 30.535 | 30.535 | 30.535 | 23.083 | 23.083 | 23.083 | 23.083 |
Other Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.009 | -0.009 | -0.009 | -0.009 | 0 | 0 | 0 | 0 | -0.028 | -0.028 | -0.028 | -0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.55 | 14.55 | 14.55 | 14.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.328 | 24.328 | 24.328 | 24.328 | -1.17 | -1.17 | -1.17 | -1.17 | -0.925 | -0.925 | -0.925 | -0.925 | 4.83 | 4.83 | 4.83 | 4.83 |
Operating Expenses
| 18.265 | 18.265 | 27.157 | 15.964 | 26.52 | 16.084 | 44.936 | 27.356 | 28.805 | 14.646 | 31.415 | 16.966 | 22.335 | 12.989 | 36.169 | 19.915 | 17.702 | 10.872 | 26.968 | 15.921 | 23.096 | 13.455 | 30.82 | 30.82 | 14.1 | 14.1 | 22.688 | 22.688 | 12.264 | 12.264 | 12.998 | 12.998 | 11.374 | 11.374 | 11.291 | 11.291 | 12.027 | 12.027 | 11.95 | 11.95 | 11.871 | 11.871 | 10.304 | 10.304 | 12.439 | 12.439 | 28.562 | 28.562 | 15.212 | 15.212 | 15.212 | 30.878 | 30.878 | 30.878 | 30.878 | 38.351 | 38.351 | 38.351 | 38.351 | 33.098 | 33.098 | 33.098 | 33.098 | 51.877 | 51.877 | 51.877 | 51.877 | 39.359 | 39.359 | 39.359 | 39.359 | 38.369 | 38.369 | 38.369 | 38.369 | 33.997 | 33.997 | 33.997 | 33.997 | 34.049 | 34.049 | 34.049 | 34.049 | 42.423 | 42.423 | 42.423 | 42.423 | 62.664 | 62.664 | 62.664 | 62.664 | 32.887 | 32.887 | 32.887 | 32.887 | 29.61 | 29.61 | 29.61 | 29.61 | 27.913 | 27.913 | 27.913 | 27.913 |
Operating Income
| -2.196 | -2.196 | -0.836 | -0.418 | -1.25 | -0.625 | -7.92 | -3.96 | 1.972 | 0.986 | 0.485 | 0.243 | -3.8 | -1.9 | -12.775 | -6.649 | -4.111 | -2.055 | -9.921 | -6.692 | -4.243 | -2.122 | -3.596 | -3.596 | -5.457 | -5.457 | -3.652 | -3.652 | 0.3 | 0.3 | -3.107 | -3.107 | -19.546 | -19.546 | -26.704 | -26.704 | 9.074 | 9.074 | -0.23 | -0.23 | -7.157 | -7.157 | -7.689 | -7.689 | -8.241 | -8.241 | -12.213 | -12.213 | -17.871 | -17.871 | -17.871 | -10.029 | -10.029 | -10.029 | -10.029 | -13.39 | -13.39 | -13.39 | -13.39 | 1.428 | 1.428 | 1.428 | 1.428 | -7.646 | -7.646 | -7.646 | -7.646 | 20.704 | 20.704 | 20.704 | 20.704 | 23.211 | 23.211 | 23.211 | 23.211 | 19.517 | 19.517 | 19.517 | 19.517 | -11.28 | -11.28 | -11.28 | -11.28 | -5.197 | -5.197 | -5.197 | -5.197 | -22.973 | -22.973 | -22.973 | -22.973 | 28.515 | 28.515 | 28.515 | 28.515 | 37.674 | 37.674 | 37.674 | 37.674 | 31.552 | 31.552 | 31.552 | 31.552 |
Operating Income Ratio
| -0.016 | -0.016 | -0.003 | -0.003 | -0.006 | -0.006 | -0.031 | -0.031 | 0.008 | 0.008 | 0.002 | 0.002 | -0.023 | -0.023 | -0.071 | -0.074 | -0.037 | -0.037 | -0.063 | -0.085 | -0.024 | -0.024 | -0.042 | -0.042 | -0.069 | -0.069 | -0.051 | -0.051 | 0.006 | 0.006 | -0.074 | -0.074 | -0.999 | -0.999 | -5.963 | -5.963 | 0.162 | 0.162 | -0.006 | -0.006 | -0.182 | -0.182 | -0.256 | -0.256 | -0.192 | -0.192 | -0.486 | -0.486 | -0.582 | -0.582 | -0.582 | -0.067 | -0.067 | -0.067 | -0.067 | -0.073 | -0.073 | -0.073 | -0.073 | 0.008 | 0.008 | 0.008 | 0.008 | -0.035 | -0.035 | -0.035 | -0.035 | 0.078 | 0.078 | 0.078 | 0.078 | 0.077 | 0.077 | 0.077 | 0.077 | 0.071 | 0.071 | 0.071 | 0.071 | -0.05 | -0.05 | -0.05 | -0.05 | -0.02 | -0.02 | -0.02 | -0.02 | -0.087 | -0.087 | -0.087 | -0.087 | 0.099 | 0.099 | 0.099 | 0.099 | 0.129 | 0.129 | 0.129 | 0.129 | 0.128 | 0.128 | 0.128 | 0.128 |
Total Other Income Expenses Net
| -3.889 | -3.889 | -3.563 | -1.782 | -3.268 | -1.634 | -3.588 | -1.794 | 1.911 | 0.956 | 2.268 | 1.134 | 1.028 | 0.514 | 0.956 | 0.739 | 0.656 | 0.328 | -0.067 | 1.698 | -0.594 | -0.297 | -13.999 | -13.999 | -2.256 | -2.256 | -11.25 | -11.25 | -0.376 | -0.376 | -1.636 | -1.636 | -0.146 | -0.146 | -1.024 | -1.024 | 0.179 | 0.179 | 0.518 | 0.518 | 0.248 | 0.248 | 0.639 | 0.639 | 0.261 | 0.261 | -13.106 | -13.106 | -0.202 | -0.202 | -0.202 | -1.556 | -1.556 | -1.556 | -1.556 | -1.561 | -1.561 | -1.561 | -1.561 | 0.411 | 0.411 | 0.411 | 0.411 | -1.73 | -1.73 | -1.73 | -1.73 | -0.377 | -0.377 | -0.377 | -0.377 | -1.349 | -1.349 | -1.349 | -1.349 | 0.342 | 0.342 | 0.342 | 0.342 | -0.307 | -0.307 | -0.307 | -0.307 | -0.28 | -0.28 | -0.28 | -0.28 | -0.879 | -0.879 | -0.879 | -0.879 | -1.806 | -1.806 | -1.806 | -1.806 | -2.801 | -2.801 | -2.801 | -2.801 | -3.054 | -3.054 | -3.054 | -3.054 |
Income Before Tax
| -6.084 | -6.084 | -4.399 | -2.2 | -4.518 | -2.259 | -11.508 | -5.754 | 3.883 | 1.942 | 2.753 | 1.377 | -2.772 | -1.386 | -11.819 | -5.91 | -3.455 | -1.728 | -9.988 | -4.994 | -4.837 | -2.419 | -17.595 | -17.595 | -7.713 | -7.713 | -14.902 | -14.902 | -0.076 | -0.076 | -4.742 | -4.742 | -19.691 | -19.691 | -27.728 | -27.728 | 9.253 | 9.253 | 0.288 | 0.288 | -6.909 | -6.909 | -7.05 | -7.05 | -7.98 | -7.98 | -25.318 | -25.318 | -18.073 | -18.073 | -18.073 | -11.585 | -11.585 | -11.585 | -11.585 | -14.951 | -14.951 | -14.951 | -14.951 | 1.838 | 1.838 | 1.838 | 1.838 | -9.375 | -9.375 | -9.375 | -9.375 | 20.327 | 20.327 | 20.327 | 20.327 | 21.863 | 21.863 | 21.863 | 21.863 | 19.859 | 19.859 | 19.859 | 19.859 | -11.587 | -11.587 | -11.587 | -11.587 | -5.476 | -5.476 | -5.476 | -5.476 | -23.852 | -23.852 | -23.852 | -23.852 | 26.709 | 26.709 | 26.709 | 26.709 | 34.873 | 34.873 | 34.873 | 34.873 | 28.498 | 28.498 | 28.498 | 28.498 |
Income Before Tax Ratio
| -0.043 | -0.043 | -0.017 | -0.017 | -0.02 | -0.02 | -0.045 | -0.045 | 0.016 | 0.016 | 0.01 | 0.01 | -0.017 | -0.017 | -0.065 | -0.065 | -0.031 | -0.031 | -0.063 | -0.063 | -0.028 | -0.028 | -0.208 | -0.208 | -0.097 | -0.097 | -0.208 | -0.208 | -0.002 | -0.002 | -0.113 | -0.113 | -1.006 | -1.006 | -6.192 | -6.192 | 0.166 | 0.166 | 0.008 | 0.008 | -0.176 | -0.176 | -0.234 | -0.234 | -0.186 | -0.186 | -1.007 | -1.007 | -0.589 | -0.589 | -0.589 | -0.077 | -0.077 | -0.077 | -0.077 | -0.081 | -0.081 | -0.081 | -0.081 | 0.01 | 0.01 | 0.01 | 0.01 | -0.043 | -0.043 | -0.043 | -0.043 | 0.077 | 0.077 | 0.077 | 0.077 | 0.072 | 0.072 | 0.072 | 0.072 | 0.072 | 0.072 | 0.072 | 0.072 | -0.051 | -0.051 | -0.051 | -0.051 | -0.021 | -0.021 | -0.021 | -0.021 | -0.09 | -0.09 | -0.09 | -0.09 | 0.093 | 0.093 | 0.093 | 0.093 | 0.12 | 0.12 | 0.12 | 0.12 | 0.115 | 0.115 | 0.115 | 0.115 |
Income Tax Expense
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0.299 | 0.299 | 0.299 | 0.299 | 0.205 | 0.205 | 0.205 | 0.205 | 0.044 | 0.044 | 0.044 | 0.427 | 0.427 | 0.213 | 0.213 | 1.601 | 1.601 | 2.118 | 2.118 | 0.741 | 0.741 | 0.37 | 0.37 | 0.02 | 0.02 | 0.098 | 0.098 | 0.209 | 0.209 | -0.104 | -0.104 | -0.104 | 0.916 | 0.916 | 0.916 | 0.916 | -1.756 | -1.756 | -1.756 | -1.756 | 1.463 | 1.463 | 1.463 | 1.463 | 1.133 | 1.133 | 1.133 | 1.133 | 6.807 | 6.807 | 6.807 | 6.807 | 4.685 | 4.685 | 4.685 | 4.685 | 2.057 | 2.057 | 2.057 | 2.057 | -0.973 | -0.973 | -0.973 | -0.973 | 1.78 | 1.78 | 1.78 | 1.78 | 0.792 | 0.792 | 0.792 | 0.792 | 3.403 | 3.403 | 3.403 | 3.403 | 4.821 | 4.821 | 4.821 | 4.821 | 3.229 | 3.229 | 3.229 | 3.229 |
Net Income
| -6.084 | -6.084 | -4.399 | -2.2 | -4.518 | -2.259 | -11.508 | -5.754 | 3.883 | 1.942 | 2.753 | 1.377 | -2.772 | -1.386 | -11.819 | -5.91 | -3.455 | -1.728 | -9.988 | -4.994 | -4.837 | -2.419 | -17.595 | -17.595 | -7.713 | -7.713 | -14.902 | -14.902 | -0.076 | -0.076 | -5.169 | -5.169 | -19.691 | -19.691 | -26.127 | -26.127 | 7.135 | 7.135 | -0.453 | -0.453 | -6.909 | -6.909 | -7.03 | -7.03 | -8.078 | -8.078 | -24.742 | -24.742 | -17.969 | -17.969 | -17.969 | -12.501 | -12.501 | -12.501 | -12.501 | -13.195 | -13.195 | -13.195 | -13.195 | 0.375 | 0.375 | 0.375 | 0.375 | -10.509 | -10.509 | -10.509 | -10.509 | 13.52 | 13.52 | 13.52 | 13.52 | 17.178 | 17.178 | 17.178 | 17.178 | 17.802 | 17.802 | 17.802 | 17.802 | -10.614 | -10.614 | -10.614 | -10.614 | -7.256 | -7.256 | -7.256 | -7.256 | -24.644 | -24.644 | -24.644 | -24.644 | 23.305 | 23.305 | 23.305 | 23.305 | 30.052 | 30.052 | 30.052 | 30.052 | 25.269 | 25.269 | 25.269 | 25.269 |
Net Income Ratio
| -0.043 | -0.043 | -0.017 | -0.017 | -0.02 | -0.02 | -0.045 | -0.045 | 0.016 | 0.016 | 0.01 | 0.01 | -0.017 | -0.017 | -0.065 | -0.065 | -0.031 | -0.031 | -0.063 | -0.063 | -0.028 | -0.028 | -0.208 | -0.208 | -0.097 | -0.097 | -0.208 | -0.208 | -0.002 | -0.002 | -0.123 | -0.123 | -1.006 | -1.006 | -5.834 | -5.834 | 0.128 | 0.128 | -0.012 | -0.012 | -0.176 | -0.176 | -0.234 | -0.234 | -0.188 | -0.188 | -0.984 | -0.984 | -0.586 | -0.586 | -0.586 | -0.083 | -0.083 | -0.083 | -0.083 | -0.072 | -0.072 | -0.072 | -0.072 | 0.002 | 0.002 | 0.002 | 0.002 | -0.048 | -0.048 | -0.048 | -0.048 | 0.051 | 0.051 | 0.051 | 0.051 | 0.057 | 0.057 | 0.057 | 0.057 | 0.065 | 0.065 | 0.065 | 0.065 | -0.047 | -0.047 | -0.047 | -0.047 | -0.028 | -0.028 | -0.028 | -0.028 | -0.093 | -0.093 | -0.093 | -0.093 | 0.081 | 0.081 | 0.081 | 0.081 | 0.103 | 0.103 | 0.103 | 0.103 | 0.102 | 0.102 | 0.102 | 0.102 |
EPS
| -0.007 | -0.007 | -0.005 | -0.002 | -0.005 | -0.003 | -0.014 | -0.007 | 0.005 | 0.002 | 0.003 | 0.002 | -0.003 | -0.002 | -0.014 | -0.007 | -0.004 | -0.002 | -0.012 | -0.006 | -0.006 | -0.003 | -0.022 | -0.022 | -0.01 | -0.01 | -0.018 | -0.018 | -0 | -0 | -0.006 | -0.006 | -0.024 | -0.024 | -0.032 | -0.032 | 0.009 | 0.009 | -0.001 | -0.001 | -0.009 | -0.009 | -0.012 | -0.012 | -0.016 | -0.016 | -0.051 | -0.051 | -0.038 | -0.038 | -0.038 | -0.029 | -0.029 | -0.029 | -0.029 | -0.034 | -0.034 | -0.034 | -0.034 | 0.001 | 0.001 | 0.001 | 0.001 | -0.027 | -0.027 | -0.027 | -0.027 | 0.035 | 0.035 | 0.035 | 0.035 | 0.045 | 0.045 | 0.045 | 0.045 | 0.047 | 0.047 | 0.047 | 0.047 | -0.028 | -0.028 | -0.028 | -0.028 | -0.019 | -0.019 | -0.019 | -0.019 | -0.065 | -0.065 | -0.065 | -0.065 | 0.061 | 0.061 | 0.061 | 0.061 | 0.083 | 0.083 | 0.083 | 0.083 | 0.088 | 0.088 | 0.088 | 0.088 |
EPS Diluted
| -0.007 | -0.007 | -0.005 | -0.002 | -0.005 | -0.003 | -0.014 | -0.007 | 0.005 | 0.002 | 0.003 | 0.002 | -0.003 | -0.002 | -0.014 | -0.007 | -0.004 | -0.002 | -0.012 | -0.006 | -0.006 | -0.003 | -0.022 | -0.022 | -0.009 | -0.009 | -0.018 | -0.018 | -0 | -0 | -0.006 | -0.006 | -0.024 | -0.024 | -0.032 | -0.032 | 0.009 | 0.009 | -0.001 | -0.001 | -0.009 | -0.009 | -0.012 | -0.012 | -0.016 | -0.016 | -0.051 | -0.051 | -0.038 | -0.038 | -0.038 | -0.029 | -0.029 | -0.029 | -0.029 | -0.034 | -0.034 | -0.034 | -0.034 | 0.001 | 0.001 | 0.001 | 0.001 | -0.027 | -0.027 | -0.027 | -0.027 | 0.035 | 0.035 | 0.035 | 0.035 | 0.045 | 0.045 | 0.045 | 0.045 | 0.047 | 0.047 | 0.047 | 0.047 | -0.028 | -0.028 | -0.028 | -0.028 | -0.019 | -0.019 | -0.019 | -0.019 | -0.065 | -0.065 | -0.065 | -0.065 | 0.061 | 0.061 | 0.061 | 0.061 | 0.083 | 0.083 | 0.083 | 0.083 | 0.088 | 0.088 | 0.088 | 0.088 |
EBITDA
| 1.019 | 1.019 | 4.649 | 2.092 | 4.625 | 2.074 | 0.915 | 0.221 | 5.567 | 2.242 | 5.845 | 2.302 | 1.493 | 0.128 | -7.653 | -4.705 | 0.806 | -0.212 | -4.763 | -4.956 | -0.429 | -0.215 | -1.968 | -1.968 | -4.092 | -4.092 | -2.376 | -2.376 | 1.431 | 1.431 | -1.976 | -1.976 | -18.331 | -18.331 | -25.452 | -25.452 | 10.22 | 10.22 | 0.933 | 0.933 | -5.965 | -5.965 | -7.303 | -7.303 | -6.306 | -6.306 | -9.646 | -9.646 | -14.477 | -14.477 | -14.477 | -4.668 | -4.668 | -4.668 | -4.668 | -7.913 | -7.913 | -7.913 | -7.913 | 2.076 | 2.076 | 2.076 | 2.076 | -2.449 | -2.449 | -2.449 | -2.449 | 25.249 | 25.249 | 25.249 | 25.249 | 27.085 | 27.085 | 27.085 | 27.085 | 19.859 | 19.859 | 19.859 | 19.859 | -11.587 | -11.587 | -11.587 | -11.587 | -5.476 | -5.476 | -5.476 | -5.476 | -23.852 | -23.852 | -23.852 | -23.852 | 26.709 | 26.709 | 26.709 | 26.709 | 34.873 | 34.873 | 34.873 | 34.873 | 28.498 | 28.498 | 28.498 | 28.498 |
EBITDA Ratio
| 0.007 | 0.007 | 0.017 | 0.016 | 0.02 | 0.018 | 0.004 | 0.002 | 0.023 | 0.018 | 0.021 | 0.017 | 0.009 | 0.002 | -0.042 | -0.052 | 0.007 | -0.004 | -0.03 | -0.063 | -0.002 | -0.002 | -0.023 | -0.023 | -0.051 | -0.051 | -0.033 | -0.033 | 0.028 | 0.028 | -0.047 | -0.047 | -0.937 | -0.937 | -5.684 | -5.684 | 0.183 | 0.183 | 0.025 | 0.025 | -0.152 | -0.152 | -0.243 | -0.243 | -0.147 | -0.147 | -0.383 | -0.383 | -0.472 | -0.472 | -0.472 | -0.031 | -0.031 | -0.031 | -0.031 | -0.043 | -0.043 | -0.043 | -0.043 | 0.011 | 0.011 | 0.011 | 0.011 | -0.011 | -0.011 | -0.011 | -0.011 | 0.096 | 0.096 | 0.096 | 0.096 | 0.089 | 0.089 | 0.089 | 0.089 | 0.072 | 0.072 | 0.072 | 0.072 | -0.051 | -0.051 | -0.051 | -0.051 | -0.021 | -0.021 | -0.021 | -0.021 | -0.09 | -0.09 | -0.09 | -0.09 | 0.093 | 0.093 | 0.093 | 0.093 | 0.12 | 0.12 | 0.12 | 0.12 | 0.115 | 0.115 | 0.115 | 0.115 |