UANGEL Corporation
KRX:072130.KS
5210 (KRW) • At close June 5, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) KRW.
| 2024 Q4 | 2024 Q3 | 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
| 17,129.394 | 11,436.259 | 10,805.805 | 13,674.456 | 12,037.309 | 9,126.78 | 8,434.11 | 7,040.84 | 10,339.017 | 7,937.092 | 6,316.857 | 5,451.937 | 7,187.802 | 8,855.314 | 7,304.796 | 6,333.897 | 9,430.113 | 6,426.21 | 5,445.961 | 5,761.062 | 8,532.606 | 7,358.781 | 6,402.234 | 4,263.872 | 11,425.198 | 6,141.34 | 7,489.13 | 8,462.123 | 10,190.194 | 7,451.884 | 7,790.091 | 6,474.966 | 9,815.023 | 6,780.349 | 7,818.409 | 5,928.047 | 8,107.758 | 10,277.129 | 12,481.636 | 10,290.304 | 11,370.08 | 8,680.705 | 7,221.876 | 8,116.762 | 13,373.094 | 11,135.416 | 12,257.015 | 11,356.17 | 16,136.407 | 13,996.575 | 12,174.9 | 6,436.973 | 0 | 10,519.543 | 12,920.327 | 6,982.894 | 0 | 11,827.388 | 9,882.159 | 8,729.535 | 19,089.281 | 13,697.253 | 10,225.241 | 7,212.526 | 18,544.907 | 11,634.114 | 13,095.083 | 10,237.666 | 14,235.332 | 12,595.689 | 9,718.758 | 9,101.941 |
| Cost of Revenue
| 9,497.025 | 6,368.272 | 7,101.934 | 9,366.684 | 6,838.416 | 5,818.112 | 5,006.308 | 4,637.772 | 4,722.576 | 3,849.641 | 3,166.877 | 3,360.232 | 3,433.296 | 4,183.494 | 3,301.583 | 3,491.226 | 3,641.677 | 3,607.119 | 3,110.239 | 3,402.494 | 4,372.813 | 3,891.127 | 3,325.163 | 4,009.93 | 5,158.728 | 3,995.973 | 4,286.732 | 4,456.278 | 5,915.978 | 3,929.329 | 4,302.407 | 4,044.555 | 5,520.555 | 3,791.863 | 4,638.046 | 4,322.098 | 5,231.734 | 5,899.972 | 6,483.664 | 5,639.067 | 5,390.74 | 4,751.032 | 4,883.443 | 5,122.103 | 8,781.205 | 5,162.29 | 5,232.801 | 6,445.901 | 8,761.479 | 6,466.386 | 7,594.663 | 5,365.085 | 0 | 6,200.949 | 7,045.853 | 1,884.6 | 0 | 6,585.148 | 4,819.436 | 5,748.644 | 12,095.198 | 5,419.336 | 5,080.534 | 3,490.28 | 7,871.668 | 3,988.263 | 5,649.28 | 3,720.5 | 6,165.601 | 5,461.467 | 3,813.42 | 4,261.629 |
| Gross Profit
| 7,632.369 | 5,067.987 | 3,703.872 | 4,307.772 | 5,198.893 | 3,308.668 | 3,427.802 | 2,403.069 | 5,616.441 | 4,087.451 | 3,149.981 | 2,091.705 | 3,754.506 | 4,671.82 | 4,003.212 | 2,842.671 | 5,788.436 | 2,819.092 | 2,335.722 | 2,358.567 | 4,159.793 | 3,467.654 | 3,077.071 | 253.942 | 6,266.47 | 2,145.367 | 3,202.398 | 4,005.845 | 4,274.216 | 3,522.555 | 3,487.684 | 2,430.411 | 4,294.468 | 2,988.486 | 3,180.363 | 1,605.949 | 2,876.023 | 4,377.157 | 5,997.972 | 4,651.237 | 5,979.341 | 3,929.673 | 2,338.433 | 2,994.659 | 4,591.89 | 5,973.126 | 7,024.214 | 4,910.269 | 7,374.928 | 7,530.189 | 4,580.237 | 1,071.888 | 0 | 4,318.594 | 5,874.474 | 5,098.294 | 0 | 5,242.24 | 5,062.723 | 2,980.891 | 6,994.083 | 8,277.917 | 5,144.707 | 3,722.246 | 10,673.239 | 7,645.851 | 7,445.803 | 6,517.166 | 8,069.731 | 7,134.222 | 5,905.338 | 4,840.312 |
| Gross Profit Ratio
| 0.446 | 0.443 | 0.343 | 0.315 | 0.432 | 0.363 | 0.406 | 0.341 | 0.543 | 0.515 | 0.499 | 0.384 | 0.522 | 0.528 | 0.548 | 0.449 | 0.614 | 0.439 | 0.429 | 0.409 | 0.488 | 0.471 | 0.481 | 0.06 | 0.548 | 0.349 | 0.428 | 0.473 | 0.419 | 0.473 | 0.448 | 0.375 | 0.438 | 0.441 | 0.407 | 0.271 | 0.355 | 0.426 | 0.481 | 0.452 | 0.526 | 0.453 | 0.324 | 0.369 | 0.343 | 0.536 | 0.573 | 0.432 | 0.457 | 0.538 | 0.376 | 0.167 | 0 | 0.411 | 0.455 | 0.73 | 0 | 0.443 | 0.512 | 0.341 | 0.366 | 0.604 | 0.503 | 0.516 | 0.576 | 0.657 | 0.569 | 0.637 | 0.567 | 0.566 | 0.608 | 0.532 |
| Reseach & Development Expenses
| 940.26 | 0 | 721.791 | 833.469 | 844.585 | 661.531 | 676.328 | 669.05 | 562.147 | 674.185 | 825.185 | 717.753 | 200.544 | 674.711 | 602.02 | 627.312 | 538.022 | 588.799 | 577.089 | 620.062 | 556.041 | 475.11 | 473.978 | 525.187 | 443.34 | 463.426 | 538.484 | 523.39 | 550.679 | 429.308 | 502.906 | 394.769 | 416.362 | 400.533 | 465.659 | 426.264 | 361.608 | 326.699 | 359.556 | 387.353 | 431.986 | 374.504 | 391.858 | 410.361 | 381.587 | 332.069 | 335.488 | 342.582 | 0 | 194.59 | 201.277 | 0 | 0 | 0 | 0 | 198.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 449.64 | 4,356.219 | 520.771 | 4,775.841 | 495.97 | 3,889.379 | 3,949.428 | 532.305 | 12,998.945 | 418.732 | 341.972 | 340.13 | 435.061 | 361.641 | 538.109 | 498.305 | 351.862 | 374.759 | 404.39 | 474.895 | 463.167 | 512.161 | 639.89 | 524.37 | 380.652 | 462.032 | 545.863 | 470.367 | 471.807 | 590.548 | 481.302 | 577.516 | 1,008.761 | 815.123 | 841.753 | 692.42 | 860.398 | 859.242 | 764.329 | 627.84 | 633.973 | 797.69 | 487.801 | 570.894 | -694.89 | 1,163.815 | 1,365.083 | 1,163.254 | 1,833.147 | 852.435 | 781.839 | 485.951 | 0 | 520.219 | 447.606 | 1,184.484 | 0 | 453.356 | 421.568 | 500.68 | 625.031 | 522.708 | 460.125 | 558.726 | 584.656 | 524.427 | 491.66 | 465.894 | 501.698 | 434.405 | 477.083 | 499.115 |
| Selling & Marketing Expenses
| 851.716 | 804.12 | 723.523 | 844.516 | 519.498 | 449.621 | 350.225 | 320.114 | -1,013.503 | 370.328 | 386.02 | 257.155 | 104.568 | 199.13 | 263.217 | 330.808 | 173.864 | 203.296 | 152.636 | 163.224 | 218.861 | 461.385 | 180.885 | 361.998 | 219.449 | 449.392 | 187.507 | 235.093 | -71.629 | 619.087 | 242.859 | 262.911 | 297.447 | 395.771 | 345.877 | 589.028 | 1,417.243 | 589.604 | 682.215 | 901.783 | 1,706.58 | 1,177.596 | 1,123.536 | 1,208.645 | 1,015.001 | 783.252 | 658.652 | 938.089 | 1,522.708 | 1,204.792 | 1,359.653 | 757.904 | 0 | 1,132.972 | 1,045.522 | 755.977 | 0 | 609.749 | 2,343.477 | 330.974 | 647.663 | 522.442 | 1,008.506 | 348.245 | 2,217.522 | 326.491 | 2,032.994 | 959.368 | 1,282.345 | 855.52 | 696.694 | 409.726 |
| SG&A
| 1,301.356 | 1,303.704 | 3,391.068 | 4,775.841 | 3,649.856 | 3,889.379 | 3,949.428 | 852.419 | 11,985.442 | 789.06 | 727.992 | 597.285 | 539.629 | 560.771 | 801.326 | 829.113 | 525.726 | 578.055 | 557.026 | 638.119 | 682.028 | 973.546 | 820.775 | 886.368 | 600.101 | 911.424 | 733.37 | 705.46 | 400.178 | 1,209.635 | 724.161 | 840.427 | 1,306.208 | 1,210.894 | 1,187.63 | 1,281.448 | 2,277.641 | 1,448.846 | 1,446.544 | 1,529.623 | 2,340.553 | 1,975.286 | 1,611.337 | 1,779.539 | 320.111 | 1,947.067 | 2,023.735 | 2,101.343 | 3,355.855 | 2,057.227 | 2,141.492 | 1,243.855 | 0 | 1,653.191 | 1,493.128 | 1,940.461 | 0 | 1,063.105 | 2,765.045 | 831.654 | 1,272.694 | 1,045.15 | 1,468.631 | 906.971 | 2,802.178 | 850.918 | 2,524.654 | 1,425.262 | 1,784.043 | 1,289.925 | 1,173.777 | 908.841 |
| Other Expenses
| 4,234.414 | 0 | 0 | -9,551.683 | -21.474 | -7,778.759 | 24.767 | 2,379.499 | -8,887.593 | 2,033.639 | 2,042.71 | 2,031.974 | -77.126 | 129.653 | 1,742.782 | -83.356 | -1,130.558 | 17.961 | 22.095 | 22.306 | -1,278.366 | 34.984 | 48.329 | 62.882 | 376.665 | 127.177 | 26.556 | -467.973 | -214.799 | -87.206 | -183.657 | -82.198 | -101.517 | -338.236 | -194.207 | -175.329 | -264.668 | -236.553 | -253.876 | -164.363 | -269.681 | -236.456 | -311.444 | -300.3 | -974.169 | -351.991 | -242.803 | -391.532 | 128.781 | -194.616 | -544.555 | -330.632 | 0 | -343.384 | -399.496 | -303.847 | 0 | -674.06 | -311.796 | -372.376 | -222.889 | -382.493 | -415.829 | -177.64 | -3,425.39 | -637.6 | -82.565 | -49.845 | -209.236 | -84.32 | -34.795 | -116.943 |
| Operating Expenses
| 6,476.03 | 4,356.219 | 4,315.254 | -4,775.842 | 4,515.915 | -3,889.38 | 3,949.428 | 3,900.968 | 3,659.996 | 3,496.884 | 3,595.887 | 3,347.012 | 2,334.213 | 3,292.77 | 3,240.293 | 3,257.208 | 3,402.859 | 2,964.02 | 3,550.265 | 3,318.172 | 3,222.449 | 3,423.933 | 3,261.918 | 3,396.734 | 3,511.381 | 3,269.68 | 2,684.52 | 3,142.596 | 3,974.904 | 3,914.564 | 3,382.116 | 3,424.779 | 5,172.391 | 3,745.555 | 3,901.085 | 3,981.585 | 5,090.888 | 3,783.832 | 4,247.897 | 4,136.62 | 5,390.455 | 4,580.079 | 4,364.773 | 5,097.094 | 3,798.198 | 5,460.417 | 5,740.433 | 5,647.015 | 6,795.078 | 5,354.323 | 5,012.56 | 2,942.484 | 0 | 3,851.581 | 3,442.974 | 5,445.841 | 0 | 3,002.188 | 4,440.704 | 2,547.867 | 4,149.172 | 3,118.937 | 3,137.457 | 2,521.421 | 5,582.062 | 2,445.91 | 3,915.297 | 2,809.713 | 3,713.616 | 2,942.435 | 2,883.62 | 2,573.163 |
| Operating Income
| 1,156.338 | 711.768 | -611.383 | -468.07 | 682.978 | -580.712 | -521.627 | -1,497.899 | 1,956.444 | 1,872.501 | -180.903 | -1,255.307 | 1,420.293 | 1,379.05 | 762.919 | -414.538 | 2,850.568 | -144.931 | -546.653 | -959.605 | 937.344 | 43.721 | -184.847 | -3,142.792 | 2,755.09 | -1,124.313 | 517.878 | 863.249 | 299.312 | -392.01 | 105.568 | -994.368 | -877.923 | -757.068 | -720.721 | -2,375.637 | -2,214.864 | 593.325 | 1,750.075 | 514.617 | 588.884 | -650.406 | -2,026.34 | -2,102.436 | 793.694 | 512.708 | 1,283.78 | -736.746 | 579.85 | 2,175.865 | -432.323 | -1,870.596 | 0 | 467.013 | 2,431.5 | -338.806 | 0 | 2,240.053 | 622.017 | 433.022 | 2,844.913 | 5,158.978 | 2,007.25 | 1,200.826 | 5,091.175 | 5,199.939 | 3,530.507 | 3,707.456 | 4,356.116 | 4,191.787 | 3,021.718 | 2,267.146 |
| Operating Income Ratio
| 0.068 | 0.062 | -0.057 | -0.034 | 0.057 | -0.064 | -0.062 | -0.213 | 0.189 | 0.236 | -0.029 | -0.23 | 0.198 | 0.156 | 0.104 | -0.065 | 0.302 | -0.023 | -0.1 | -0.167 | 0.11 | 0.006 | -0.029 | -0.737 | 0.241 | -0.183 | 0.069 | 0.102 | 0.029 | -0.053 | 0.014 | -0.154 | -0.089 | -0.112 | -0.092 | -0.401 | -0.273 | 0.058 | 0.14 | 0.05 | 0.052 | -0.075 | -0.281 | -0.259 | 0.059 | 0.046 | 0.105 | -0.065 | 0.036 | 0.155 | -0.036 | -0.291 | 0 | 0.044 | 0.188 | -0.049 | 0 | 0.189 | 0.063 | 0.05 | 0.149 | 0.377 | 0.196 | 0.166 | 0.275 | 0.447 | 0.27 | 0.362 | 0.306 | 0.333 | 0.311 | 0.249 |
| Total Other Income Expenses Net
| 760.991 | 572.808 | 1,990.414 | 251.66 | 1,088.832 | 179.368 | 1,650.542 | 797.106 | 495.54 | 27.707 | -246.068 | -413.798 | -229.34 | 112.542 | 11,492.812 | -756.178 | -937.566 | -104.455 | 129.605 | -1,655.263 | -1,516.164 | -165.728 | -20.896 | -143.732 | -160.261 | -148.66 | -317.814 | -318.34 | -2,657.859 | 471.785 | 327.876 | -1,021.131 | 597.227 | -1,158.779 | 806.509 | -168.804 | 1,204.001 | -1,181.289 | -111.222 | 1,328.582 | -1,758.919 | -712.585 | -2,010.613 | 1,840.002 | -3,398.166 | -2,753.968 | -400.436 | 1,027.279 | -9,702.182 | -728.23 | -1,409.097 | -224.419 | 0 | 1,065.587 | -447.101 | -384.387 | 0 | -872.025 | -1,208.422 | -283.684 | -284.737 | -716.346 | 133.074 | 2,058.186 | -4,049.287 | -152.92 | -1,134.816 | 685.505 | -192.711 | 185.492 | 69.061 | 581.223 |
| Income Before Tax
| 1,917.33 | 1,284.576 | 1,379.032 | -216.409 | 1,911.81 | -401.344 | 1,128.916 | -700.793 | 2,451.984 | 1,900.208 | -542.318 | -1,669.105 | 813.085 | 1,616.02 | 12,255.732 | -1,170.716 | 1,913.003 | -249.386 | -297.057 | -2,614.868 | -578.821 | -122.007 | -205.743 | -3,286.523 | 2,611.031 | -1,272.973 | 200.064 | 544.909 | -2,358.546 | 79.775 | 433.444 | -2,015.499 | -280.697 | -1,915.847 | 85.789 | -2,544.441 | -1,010.863 | -587.966 | 1,638.853 | 1,843.2 | -1,170.035 | -1,362.991 | -4,036.953 | -262.434 | -2,604.472 | -2,241.26 | 883.344 | 290.533 | -9,122.332 | 1,447.635 | -1,841.42 | -2,095.015 | 0 | 1,532.6 | 1,984.399 | -723.193 | 0 | 1,368.028 | -586.405 | 149.338 | 2,560.176 | 4,442.632 | 2,140.324 | 3,259.012 | 1,041.888 | 5,047.019 | 2,395.691 | 4,392.961 | 4,163.405 | 4,377.279 | 3,090.779 | 2,848.369 |
| Income Before Tax Ratio
| 0.112 | 0.112 | 0.128 | -0.016 | 0.159 | -0.044 | 0.134 | -0.1 | 0.237 | 0.239 | -0.086 | -0.306 | 0.113 | 0.182 | 1.678 | -0.185 | 0.203 | -0.039 | -0.055 | -0.454 | -0.068 | -0.017 | -0.032 | -0.771 | 0.229 | -0.207 | 0.027 | 0.064 | -0.231 | 0.011 | 0.056 | -0.311 | -0.029 | -0.283 | 0.011 | -0.429 | -0.125 | -0.057 | 0.131 | 0.179 | -0.103 | -0.157 | -0.559 | -0.032 | -0.195 | -0.201 | 0.072 | 0.026 | -0.565 | 0.103 | -0.151 | -0.325 | 0 | 0.146 | 0.154 | -0.104 | 0 | 0.116 | -0.059 | 0.017 | 0.134 | 0.324 | 0.209 | 0.452 | 0.056 | 0.434 | 0.183 | 0.429 | 0.292 | 0.348 | 0.318 | 0.313 |
| Income Tax Expense
| 386.889 | 183.526 | 261.057 | -113.983 | 497.848 | -77.475 | 253.354 | -171.225 | 714.177 | -528.513 | 151.968 | -404.224 | 302.457 | -634.391 | -693.539 | -66.882 | 29.298 | 64.515 | -77.36 | -108.194 | 1,007.008 | -51.165 | 5.627 | -5.899 | 172.306 | -94.525 | 138.896 | 27.555 | 2,656.947 | 332.42 | -31.72 | -196.58 | 737.915 | -71.289 | -82.313 | -491.047 | -238.042 | 309.696 | 561.341 | 146.188 | 2,502.287 | 17.998 | 117.839 | 169.442 | 341.926 | -266.554 | 420.178 | -105.802 | -2,860.888 | -234.081 | -12.622 | 97.723 | 0 | 354.315 | 273.378 | 150.512 | 0 | 420.168 | 308.837 | 88.086 | 524.577 | 962.356 | 299.443 | 810.195 | 567.673 | 1,246.414 | 679.551 | 1,147.191 | 1,028.296 | 1,062.214 | 731.401 | 690.529 |
| Net Income
| 1,535.289 | 1,100.858 | 1,120.317 | -101.368 | 1,416.856 | -322.965 | 872.072 | -529.568 | 1,737.657 | 2,424.75 | -694.287 | -1,264.88 | 512.594 | 2,244.357 | 12,947.035 | -1,023.405 | 2,180.151 | -264.734 | -174.006 | -2,347.895 | -1,566.468 | 0.083 | -177.26 | -3,232.771 | 2,361.012 | -1,137.886 | 24.876 | 538.487 | -4,717.629 | -257.946 | 394.187 | -1,815.045 | -720.798 | -1,590.451 | 169.532 | -2,142.534 | -505.99 | -847.465 | 1,055.617 | 1,761.94 | -3,616.854 | -1,525.66 | -4,060.33 | -456.696 | -2,719.669 | -1,671.965 | 471.083 | 372.567 | -6,178.943 | 1,762.553 | -1,944.824 | -2,192.738 | 0 | 1,178.285 | 1,711.021 | -873.705 | 0 | 947.86 | -895.243 | 61.253 | 2,035.6 | 3,480.276 | 1,840.881 | 2,448.816 | 474.214 | 3,800.605 | 1,716.14 | 3,245.77 | 3,135.109 | 3,315.065 | 2,359.378 | 2,157.84 |
| Net Income Ratio
| 0.09 | 0.096 | 0.104 | -0.007 | 0.118 | -0.035 | 0.103 | -0.075 | 0.168 | 0.305 | -0.11 | -0.232 | 0.071 | 0.253 | 1.772 | -0.162 | 0.231 | -0.041 | -0.032 | -0.408 | -0.184 | 0 | -0.028 | -0.758 | 0.207 | -0.185 | 0.003 | 0.064 | -0.463 | -0.035 | 0.051 | -0.28 | -0.073 | -0.235 | 0.022 | -0.361 | -0.062 | -0.082 | 0.085 | 0.171 | -0.318 | -0.176 | -0.562 | -0.056 | -0.203 | -0.15 | 0.038 | 0.033 | -0.383 | 0.126 | -0.16 | -0.341 | 0 | 0.112 | 0.132 | -0.125 | 0 | 0.08 | -0.091 | 0.007 | 0.107 | 0.254 | 0.18 | 0.34 | 0.026 | 0.327 | 0.131 | 0.317 | 0.22 | 0.263 | 0.243 | 0.237 |
| EPS
| 128.31 | 92 | 93.72 | -8.48 | 118.53 | -27.02 | 72.95 | -44.3 | 145.36 | 202.84 | -58.2 | -106.1 | 44.37 | 195 | 1,127 | -89.12 | 189.86 | -23 | -15 | -204 | -136.42 | 0.007 | -15 | -282 | 205.61 | -99 | 2 | 47 | -412.42 | -22 | 34 | -158 | -62.9 | -139 | 15 | -187 | -44.42 | -74 | 92 | 153 | -315.08 | -133 | -354 | -40 | -238.24 | -146 | 41 | 32 | -537.7 | 153 | -169 | -190.96 | -18 | 102 | 148 | -75.51 | 449 | 80 | -75 | 5 | 172.54 | 295 | 156 | 207 | 38.55 | 309 | 137 | 260 | 244.3 | 266.21 | 186 | 167.56 |
| EPS Diluted
| 128.31 | 92 | 93.72 | -8.48 | 118.53 | -27.02 | 72.95 | -44.3 | 145.36 | 202.84 | -58.08 | -105.81 | 44.37 | 195 | 1,127 | -89 | 189.86 | -23 | -15 | -204 | -136.42 | 0.007 | -15 | -282 | 205.61 | -99 | 2 | 47 | -410.84 | -22 | 34 | -158 | -62.77 | -139 | 15 | -187 | -44.06 | -74 | 92 | 153 | -314.98 | -133 | -354 | -40 | -236.84 | -146 | 41 | 32 | -536.37 | 153 | -169 | -190.96 | -18 | 102 | 148 | -75.51 | 449 | 80 | -75 | 5 | 172.54 | 295 | 156 | 207 | 38.55 | 309 | 137 | 259 | 244.3 | 266.21 | 185 | 167.56 |
| EBITDA
| 1,939.47 | 1,833.179 | -136.081 | 258.295 | 2,381.268 | 80.737 | 1,580.153 | -267.29 | 2,832.723 | 2,253.726 | -175.01 | -1,323.253 | 1,030.455 | 1,890.988 | 12,529.281 | -903.538 | 3,097.871 | 29.085 | -17.289 | -2,299.683 | -294.37 | 180.312 | 259.466 | -3,126.459 | 2,768.581 | -1,118.189 | 515.686 | 1,002.63 | -2,186.093 | -249.234 | 244.956 | -1,831.793 | -59.014 | -1,717.492 | -558.446 | -2,335.637 | -2,052.129 | -321.84 | 2,017.705 | 812.077 | -822.456 | -1,000.406 | -3,670.028 | -1,692.424 | -1,122.934 | -1,770.693 | 1,375.95 | 866.279 | 591.049 | 1,932.191 | -1,720.174 | -1,610.894 | 0 | 1,203.699 | 3,129.887 | 336.358 | 0 | 3,039.976 | 1,398.212 | 903.113 | 3,476.358 | 5,342.347 | 2,883.511 | 3,710.552 | 1,820.646 | 5,799.44 | 4,561.403 | 5,018.384 | 5,395.132 | 5,206.282 | 3,920.079 | 3,620.35 |
| EBITDA Ratio
| 0.113 | 0.16 | -0.013 | 0.019 | 0.198 | 0.009 | 0.187 | -0.038 | 0.274 | 0.284 | -0.028 | -0.243 | 0.143 | 0.214 | 1.715 | -0.143 | 0.329 | 0.005 | -0.003 | -0.399 | -0.034 | 0.025 | 0.041 | -0.733 | 0.242 | -0.182 | 0.069 | 0.118 | -0.215 | -0.033 | 0.031 | -0.283 | -0.006 | -0.253 | -0.071 | -0.394 | -0.253 | -0.031 | 0.162 | 0.079 | -0.072 | -0.115 | -0.508 | -0.209 | -0.084 | -0.159 | 0.112 | 0.076 | 0.037 | 0.138 | -0.141 | -0.25 | 0 | 0.114 | 0.242 | 0.048 | 0 | 0.257 | 0.141 | 0.103 | 0.182 | 0.39 | 0.282 | 0.514 | 0.098 | 0.498 | 0.348 | 0.49 | 0.379 | 0.413 | 0.403 | 0.398 |