Suncorp Technologies Limited
HKEX:1063.HK
0.148 (HKD) • At close November 5, 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
| 8.599 | 8.599 | 25.509 | 12.755 | 40.779 | 20.39 | 63.128 | 31.564 | 64.907 | 32.454 | 98.893 | 49.447 | 101.074 | 50.537 | 82.081 | 41.041 | 91.611 | 45.806 | 108.668 | 54.334 | 93.878 | 46.939 | 49.963 | 49.963 | 61.912 | 61.912 | 87.168 | 87.168 | 87.854 | 87.854 | 61.811 | 61.811 | 69.951 | 69.951 | 76.225 | 76.225 | 74.533 | 74.533 | 69.769 | 69.769 | 50.817 | 50.817 | 59.648 | 59.648 | 87.056 | 87.056 | 80.374 | 80.374 | 87.407 | 87.407 | 87.407 | 59.26 | 59.26 | 59.26 | 59.26 | 44.675 | 44.675 | 44.675 | 44.675 | 12.613 | 12.613 | 12.613 | 12.613 | 54.966 | 54.966 | 54.966 | 54.966 | 279.07 | 279.07 | 279.07 | 279.07 | 441.289 | 441.289 | 441.289 | 441.289 | 500.252 | 500.252 | 500.252 | 500.252 | 584.632 | 584.632 | 584.632 | 584.632 | 338.38 | 338.38 | 338.38 | 338.38 | 177.527 | 177.527 | 177.527 | 177.527 | 140.589 | 140.589 | 140.589 | 140.589 | 129.373 | 129.373 | 129.373 | 129.373 | 99.621 | 99.621 | 99.621 | 99.621 |
| Cost of Revenue
| 5.071 | 5.071 | 17.073 | 0.255 | 34.02 | 17.01 | 52.941 | 45.541 | 59.095 | 29.548 | 87.763 | 77.921 | 86.861 | 43.431 | 69.21 | 34.605 | 78.894 | 39.447 | 95.074 | 47.537 | 82.101 | 41.051 | 44.619 | 44.619 | 55.949 | 55.949 | 79.478 | 79.478 | 79.668 | 79.668 | 48.963 | 48.963 | 60.223 | 60.223 | 64.383 | 64.383 | 65.555 | 65.555 | 62.639 | 62.639 | 44.234 | 44.234 | 52.263 | 52.263 | 76.026 | 76.026 | 64.552 | 64.552 | 75.777 | 75.777 | 75.777 | 57.067 | 57.067 | 57.067 | 57.067 | 41.122 | 41.122 | 41.122 | 41.122 | 11.44 | 11.44 | 11.44 | 11.44 | 52.377 | 52.377 | 52.377 | 52.377 | 264.446 | 264.446 | 264.446 | 264.446 | 426.98 | 426.98 | 426.98 | 426.98 | 463.063 | 463.063 | 463.063 | 463.063 | 520.384 | 520.384 | 520.384 | 520.384 | 299.959 | 299.959 | 299.959 | 299.959 | 152.44 | 152.44 | 152.44 | 152.44 | 122.611 | 122.611 | 122.611 | 122.611 | 125.318 | 125.318 | 125.318 | 125.318 | 111.854 | 111.854 | 111.854 | 111.854 |
| Gross Profit
| 3.528 | 3.528 | 8.436 | 12.5 | 6.759 | 3.38 | 10.187 | -13.977 | 5.812 | 2.906 | 11.13 | -28.474 | 14.213 | 7.107 | 12.871 | 6.436 | 12.717 | 6.359 | 13.594 | 6.797 | 11.777 | 5.889 | 5.344 | 5.344 | 5.964 | 5.964 | 7.691 | 7.691 | 8.186 | 8.186 | 12.848 | 12.848 | 9.729 | 9.729 | 11.842 | 11.842 | 8.978 | 8.978 | 7.13 | 7.13 | 6.583 | 6.583 | 7.385 | 7.385 | 11.031 | 11.031 | 15.822 | 15.822 | 11.63 | 11.63 | 11.63 | 2.193 | 2.193 | 2.193 | 2.193 | 3.553 | 3.553 | 3.553 | 3.553 | 1.173 | 1.173 | 1.173 | 1.173 | 2.589 | 2.589 | 2.589 | 2.589 | 14.624 | 14.624 | 14.624 | 14.624 | 14.309 | 14.309 | 14.309 | 14.309 | 37.189 | 37.189 | 37.189 | 37.189 | 64.248 | 64.248 | 64.248 | 64.248 | 38.421 | 38.421 | 38.421 | 38.421 | 25.087 | 25.087 | 25.087 | 25.087 | 17.979 | 17.979 | 17.979 | 17.979 | 4.055 | 4.055 | 4.055 | 4.055 | -12.233 | -12.233 | -12.233 | -12.233 |
| Gross Profit Ratio
| 0.41 | 0.41 | 0.331 | 0.98 | 0.166 | 0.166 | 0.161 | -0.443 | 0.09 | 0.09 | 0.113 | -0.576 | 0.141 | 0.141 | 0.157 | 0.157 | 0.139 | 0.139 | 0.125 | 0.125 | 0.125 | 0.125 | 0.107 | 0.107 | 0.096 | 0.096 | 0.088 | 0.088 | 0.093 | 0.093 | 0.208 | 0.208 | 0.139 | 0.139 | 0.155 | 0.155 | 0.12 | 0.12 | 0.102 | 0.102 | 0.13 | 0.13 | 0.124 | 0.124 | 0.127 | 0.127 | 0.197 | 0.197 | 0.133 | 0.133 | 0.133 | 0.037 | 0.037 | 0.037 | 0.037 | 0.08 | 0.08 | 0.08 | 0.08 | 0.093 | 0.093 | 0.093 | 0.093 | 0.047 | 0.047 | 0.047 | 0.047 | 0.052 | 0.052 | 0.052 | 0.052 | 0.032 | 0.032 | 0.032 | 0.032 | 0.074 | 0.074 | 0.074 | 0.074 | 0.11 | 0.11 | 0.11 | 0.11 | 0.114 | 0.114 | 0.114 | 0.114 | 0.141 | 0.141 | 0.141 | 0.141 | 0.128 | 0.128 | 0.128 | 0.128 | 0.031 | 0.031 | 0.031 | 0.031 | -0.123 | -0.123 | -0.123 | -0.123 |
| 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
| 3.204 | 3.204 | 6.923 | 2.817 | 7.618 | 3.804 | 2.695 | 2.695 | 21.187 | 8.639 | 72.415 | 0.74 | 24.048 | 12.007 | 85.839 | 42.869 | 20.663 | 10.284 | 19.943 | 9.88 | 12.161 | 12.161 | 12.161 | 8.026 | 6.935 | 6.935 | 6.935 | 7.949 | 6.225 | 6.225 | 6.225 | 15.608 | 12.963 | 12.963 | 12.963 | 6.78 | 6.78 | 6.78 | 6.78 | 4.297 | 4.297 | 4.297 | 4.297 | 8.529 | 8.529 | 8.529 | 8.529 | 9.44 | 9.44 | 9.44 | 9.44 | 0.5 | 0.5 | 0.5 | 0.5 | 4.464 | 4.464 | 4.464 | 4.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.977 | 19.977 | 19.977 | 19.977 | 16.25 | 16.25 | 16.25 | 16.25 | 13.582 | 13.582 | 13.582 | 13.582 | 12.883 | 12.883 | 12.883 | 12.883 | 9.167 | 9.167 | 9.167 | 9.167 | 7.941 | 7.941 | 7.941 | 7.941 | 10.846 | 10.846 | 10.846 | 10.846 | 15.743 | 15.743 | 15.743 | 15.743 | 22.231 | 22.231 | 22.231 | 22.231 |
| Selling & Marketing Expenses
| 0.018 | 0.018 | 1.572 | 1.572 | 0.011 | 0.011 | 0.741 | 0.741 | 2.302 | 2.302 | 3.011 | 3.011 | 0.035 | 0.035 | 0.127 | 0.127 | 0.095 | 0.095 | 0.422 | 0.422 | 0.49 | 0.49 | 0.319 | 0.319 | 0.745 | 0.745 | 0.179 | 0.179 | 3.779 | 3.779 | 6.11 | 6.11 | 5.206 | 5.206 | 9.416 | 9.416 | 8.255 | 8.255 | 8.489 | 8.489 | 6.284 | 6.284 | 5.539 | 5.539 | 6.55 | 6.55 | 5.778 | 5.778 | 7.199 | 7.199 | 7.199 | 5.689 | 5.689 | 5.689 | 5.689 | 3.077 | 3.077 | 3.077 | 3.077 | 0 | 0 | 0 | 0 | 2.179 | 2.179 | 2.179 | 2.179 | 11.255 | 11.255 | 11.255 | 11.255 | 12.118 | 12.118 | 12.118 | 12.118 | 12.806 | 12.806 | 12.806 | 12.806 | 20.017 | 20.017 | 20.017 | 20.017 | 14.149 | 14.149 | 14.149 | 14.149 | 7.86 | 7.86 | 7.86 | 7.86 | 6.533 | 6.533 | 6.533 | 6.533 | 4.504 | 4.504 | 4.504 | 4.504 | 4.457 | 4.457 | 4.457 | 4.457 |
| SG&A
| 3.222 | 3.222 | -9.818 | 4.389 | 7.628 | 3.814 | 2.636 | 2.636 | 23.488 | 10.94 | 75.425 | 3.75 | 24.083 | 12.042 | 85.966 | 42.996 | 20.757 | 10.379 | 20.364 | 10.301 | 31.689 | 15.845 | 8.345 | 8.345 | 7.062 | 7.062 | 8.127 | 8.127 | 12.238 | 12.238 | 21.718 | 21.718 | 15.524 | 15.524 | 25.532 | 25.532 | 23.37 | 23.37 | 13.577 | 13.577 | 9.791 | 9.791 | 12.388 | 12.388 | 16.474 | 16.474 | 18.243 | 18.243 | 16.639 | 16.639 | 16.639 | 6.189 | 6.189 | 6.189 | 6.189 | 7.541 | 7.541 | 7.541 | 7.541 | 7.248 | 7.248 | 7.248 | 7.248 | -106.486 | -106.486 | -106.486 | -106.486 | 31.232 | 31.232 | 31.232 | 31.232 | 28.367 | 28.367 | 28.367 | 28.367 | 26.388 | 26.388 | 26.388 | 26.388 | 32.899 | 32.899 | 32.899 | 32.899 | 23.316 | 23.316 | 23.316 | 23.316 | 15.801 | 15.801 | 15.801 | 15.801 | 17.379 | 17.379 | 17.379 | 17.379 | 20.247 | 20.247 | 20.247 | 20.247 | 26.687 | 26.687 | 26.687 | 26.687 |
| Other Expenses
| 19.686 | 19.686 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.113 | -0.113 | -0.113 | 0 | 0 | 0 | 0 | -0.194 | -0.194 | -0.194 | -0.194 | -0.067 | -0.067 | -0.067 | -0.067 | -0.442 | -0.442 | -0.442 | -0.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.949 | 46.949 | 46.949 | 46.949 | 31.983 | 31.983 | 31.983 | 31.983 | -20.713 | -20.713 | -20.713 | -20.713 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.901 | -15.901 | -15.901 | -15.901 | -19.797 | -19.797 | -19.797 | -19.797 | -26.494 | -26.494 | -26.494 | -26.494 | -29.763 | -29.763 | -29.763 | -29.763 |
| Operating Expenses
| 22.907 | 22.907 | -9.818 | 17.623 | 7.628 | 13.838 | 9.026 | 9.026 | 23.488 | 26.486 | 75.425 | 0.24 | 24.083 | 7.48 | 85.966 | 35.049 | 20.757 | 12.827 | 20.364 | 16.139 | 31.689 | 17.679 | 20.976 | 20.976 | 2.607 | 2.607 | 14.678 | 14.678 | 112.488 | 112.488 | 16.744 | 16.744 | 37.65 | 37.65 | 25.041 | 25.041 | 20.049 | 20.049 | 14.477 | 14.477 | 14.135 | 14.135 | 7.429 | 7.429 | 4.522 | 4.522 | 18.94 | 18.94 | 16.197 | 16.197 | 16.197 | 6.189 | 6.189 | 6.189 | 6.189 | 7.541 | 7.541 | 7.541 | 7.541 | 7.248 | 7.248 | 7.248 | 7.248 | -106.486 | -106.486 | -106.486 | -106.486 | 78.181 | 78.181 | 78.181 | 78.181 | 60.35 | 60.35 | 60.35 | 60.35 | 5.675 | 5.675 | 5.675 | 5.675 | 32.899 | 32.899 | 32.899 | 32.899 | 23.316 | 23.316 | 23.316 | 23.316 | -0.1 | -0.1 | -0.1 | -0.1 | -2.419 | -2.419 | -2.419 | -2.419 | -6.247 | -6.247 | -6.247 | -6.247 | -3.076 | -3.076 | -3.076 | -3.076 |
| Operating Income
| -19.379 | -19.379 | 18.254 | 8.787 | -0.869 | -0.356 | -30.416 | -11.188 | -17.676 | -8.034 | -64.295 | -32.188 | -9.87 | -4.865 | -73.095 | -36.158 | -8.04 | -3.995 | -6.77 | -3.503 | -19.912 | -9.956 | -3.566 | -3.566 | -1.098 | -1.098 | -0.437 | -0.437 | -4.052 | -4.052 | -8.87 | -8.87 | -5.796 | -5.796 | -13.69 | -13.69 | -14.392 | -14.392 | -6.447 | -6.447 | -3.208 | -3.208 | -5.003 | -5.003 | -5.443 | -5.443 | -2.422 | -2.422 | -6.649 | -6.649 | -6.649 | -15.98 | -15.98 | -15.98 | -15.98 | -4.641 | -4.641 | -4.641 | -4.641 | -34.212 | -34.212 | -34.212 | -34.212 | 19.704 | 19.704 | 19.704 | 19.704 | -96.3 | -96.3 | -96.3 | -96.3 | -88.756 | -88.756 | -88.756 | -88.756 | 3.102 | 3.102 | 3.102 | 3.102 | 29.237 | 29.237 | 29.237 | 29.237 | 13.944 | 13.944 | 13.944 | 13.944 | 9.386 | 9.386 | 9.386 | 9.386 | 6.972 | 6.972 | 6.972 | 6.972 | 52.738 | 52.738 | 52.738 | 52.738 | 8.177 | 8.177 | 8.177 | 8.177 |
| Operating Income Ratio
| -2.254 | -2.254 | 0.716 | 0.689 | -0.021 | -0.017 | -0.482 | -0.354 | -0.272 | -0.248 | -0.65 | -0.651 | -0.098 | -0.096 | -0.891 | -0.881 | -0.088 | -0.087 | -0.062 | -0.064 | -0.212 | -0.212 | -0.071 | -0.071 | -0.018 | -0.018 | -0.005 | -0.005 | -0.046 | -0.046 | -0.144 | -0.144 | -0.083 | -0.083 | -0.18 | -0.18 | -0.193 | -0.193 | -0.092 | -0.092 | -0.063 | -0.063 | -0.084 | -0.084 | -0.063 | -0.063 | -0.03 | -0.03 | -0.076 | -0.076 | -0.076 | -0.27 | -0.27 | -0.27 | -0.27 | -0.104 | -0.104 | -0.104 | -0.104 | -2.713 | -2.713 | -2.713 | -2.713 | 0.358 | 0.358 | 0.358 | 0.358 | -0.345 | -0.345 | -0.345 | -0.345 | -0.201 | -0.201 | -0.201 | -0.201 | 0.006 | 0.006 | 0.006 | 0.006 | 0.05 | 0.05 | 0.05 | 0.05 | 0.041 | 0.041 | 0.041 | 0.041 | 0.053 | 0.053 | 0.053 | 0.053 | 0.05 | 0.05 | 0.05 | 0.05 | 0.408 | 0.408 | 0.408 | 0.408 | 0.082 | 0.082 | 0.082 | 0.082 |
| Total Other Income Expenses Net
| -0.021 | -0.021 | 42.914 | 21.813 | -20.146 | -10.152 | 20.416 | 6.161 | -29.624 | -15.616 | 7.555 | 3.818 | 8.924 | 4.392 | 15.749 | 7.485 | -4.964 | -2.507 | -12.038 | -5.901 | -3.806 | -1.903 | -12.085 | -12.085 | 4.433 | 4.433 | -3.78 | -3.78 | -100.025 | -100.025 | 4.905 | 4.905 | -16.35 | -16.35 | 50.521 | 50.521 | 3.021 | 3.021 | -1.258 | -1.258 | -5.391 | -5.391 | 4.048 | 4.048 | 11.606 | 11.606 | -0.99 | -0.99 | -0.304 | -0.304 | -0.304 | -0.302 | -0.302 | -0.302 | -0.302 | 0 | 0 | 0 | 0 | -2.131 | -2.131 | -2.131 | -2.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | -1.033 | -1.033 | -1.033 | -1.033 | 0 | 0 | 0 | 0 | -7.454 | -7.454 | -7.454 | -7.454 | -7.711 | -7.711 | -7.711 | -7.711 |
| Income Before Tax
| -19.4 | -19.4 | 61.168 | 30.6 | -21.015 | -10.508 | -10 | -5.027 | -47.3 | -23.65 | -56.74 | -28.37 | -0.946 | -0.473 | -57.346 | -28.673 | -13.004 | -6.502 | -18.808 | -9.404 | -23.718 | -11.859 | -15.651 | -15.651 | 3.335 | 3.335 | -4.217 | -4.217 | -104.077 | -104.077 | -3.966 | -3.966 | -22.146 | -22.146 | 36.831 | 36.831 | -11.371 | -11.371 | -7.705 | -7.705 | -8.598 | -8.598 | -0.955 | -0.955 | 6.163 | 6.163 | -3.412 | -3.412 | -6.953 | -6.953 | -6.953 | -16.282 | -16.282 | -16.282 | -16.282 | -4.641 | -4.641 | -4.641 | -4.641 | -36.343 | -36.343 | -36.343 | -36.343 | 19.704 | 19.704 | 19.704 | 19.704 | -96.3 | -96.3 | -96.3 | -96.3 | -88.756 | -88.756 | -88.756 | -88.756 | 3.102 | 3.102 | 3.102 | 3.102 | 29.257 | 29.257 | 29.257 | 29.257 | 13.954 | 13.954 | 13.954 | 13.954 | 8.353 | 8.353 | 8.353 | 8.353 | 0 | 0 | 0 | 0 | 45.284 | 45.284 | 45.284 | 45.284 | 0.466 | 0.466 | 0.466 | 0.466 |
| Income Before Tax Ratio
| -2.256 | -2.256 | 2.398 | 2.399 | -0.515 | -0.515 | -0.158 | -0.159 | -0.729 | -0.729 | -0.574 | -0.574 | -0.009 | -0.009 | -0.699 | -0.699 | -0.142 | -0.142 | -0.173 | -0.173 | -0.253 | -0.253 | -0.313 | -0.313 | 0.054 | 0.054 | -0.048 | -0.048 | -1.185 | -1.185 | -0.064 | -0.064 | -0.317 | -0.317 | 0.483 | 0.483 | -0.153 | -0.153 | -0.11 | -0.11 | -0.169 | -0.169 | -0.016 | -0.016 | 0.071 | 0.071 | -0.042 | -0.042 | -0.08 | -0.08 | -0.08 | -0.275 | -0.275 | -0.275 | -0.275 | -0.104 | -0.104 | -0.104 | -0.104 | -2.881 | -2.881 | -2.881 | -2.881 | 0.358 | 0.358 | 0.358 | 0.358 | -0.345 | -0.345 | -0.345 | -0.345 | -0.201 | -0.201 | -0.201 | -0.201 | 0.006 | 0.006 | 0.006 | 0.006 | 0.05 | 0.05 | 0.05 | 0.05 | 0.041 | 0.041 | 0.041 | 0.041 | 0.047 | 0.047 | 0.047 | 0.047 | 0 | 0 | 0 | 0 | 0.35 | 0.35 | 0.35 | 0.35 | 0.005 | 0.005 | 0.005 | 0.005 |
| Income Tax Expense
| -0.001 | 0 | 0.119 | 0.06 | 0 | -10.152 | 2.752 | 1.349 | -3.06 | -1.53 | 1.154 | 0.577 | 0 | 0 | -0.01 | 0.005 | -0.233 | 0.117 | -0.266 | 0.133 | 0.506 | 0.253 | 0.197 | 0.197 | 0.303 | 0.303 | 0.19 | 0.19 | 0.059 | 0.059 | 0.479 | 0.479 | 0.544 | 0.544 | 0.007 | 0.007 | 0.007 | 0.007 | 0.02 | 0.02 | 0.111 | 0.111 | 0.124 | 0.124 | 0.062 | 0.062 | 0.062 | 0.304 | 0.304 | 0.304 | 0.304 | 0.65 | 0.65 | 0.65 | 0.65 | 0 | 0 | 0 | 0 | 0.026 | 0.026 | 0.026 | 0.026 | 0 | 0 | 0 | 0 | 0.166 | 0.166 | 0.166 | 0.166 | -1.346 | -1.346 | -1.346 | -1.346 | 1.217 | 1.217 | 1.217 | 1.217 | 5.182 | 5.182 | 5.182 | 5.182 | 1.014 | 1.014 | 1.014 | 1.014 | 0.025 | 0.025 | 0.025 | 0.025 | 3.884 | 3.884 | 3.884 | 3.884 | 7.454 | 7.454 | 7.454 | 7.454 | -0.006 | -0.006 | -0.006 | -0.006 |
| Net Income
| -19.399 | -19.399 | 61.085 | 30.543 | -21.015 | -10.508 | -12.752 | -6.376 | -44.24 | -22.12 | -57.807 | -28.904 | -0.946 | -0.473 | -57.336 | -28.668 | -12.771 | -6.386 | -18.542 | -9.271 | -24.224 | -12.112 | -15.454 | -15.454 | 3.033 | 3.033 | -4.406 | -4.406 | -104.136 | -104.136 | -3.487 | -3.487 | -22.689 | -22.689 | 36.837 | 36.837 | -11.378 | -11.378 | -7.725 | -7.725 | -8.709 | -8.709 | -1.079 | -1.079 | 6.163 | 6.163 | -3.412 | -3.412 | -7.257 | -7.257 | -7.257 | -16.932 | -16.932 | -16.932 | -16.932 | -4.641 | -4.641 | -4.641 | -4.641 | -36.369 | -36.369 | -36.369 | -36.369 | 19.703 | 19.703 | 19.703 | 19.703 | -96.466 | -96.466 | -96.466 | -96.466 | -87.41 | -87.41 | -87.41 | -87.41 | 1.884 | 1.884 | 1.884 | 1.884 | 24.075 | 24.075 | 24.075 | 24.075 | 12.94 | 12.94 | 12.94 | 12.94 | 8.327 | 8.327 | 8.327 | 8.327 | 3.088 | 3.088 | 3.088 | 3.088 | 37.831 | 37.831 | 37.831 | 37.831 | 0.472 | 0.472 | 0.472 | 0.472 |
| Net Income Ratio
| -2.256 | -2.256 | 2.395 | 2.395 | -0.515 | -0.515 | -0.202 | -0.202 | -0.682 | -0.682 | -0.585 | -0.585 | -0.009 | -0.009 | -0.699 | -0.699 | -0.139 | -0.139 | -0.171 | -0.171 | -0.258 | -0.258 | -0.309 | -0.309 | 0.049 | 0.049 | -0.051 | -0.051 | -1.185 | -1.185 | -0.056 | -0.056 | -0.324 | -0.324 | 0.483 | 0.483 | -0.153 | -0.153 | -0.111 | -0.111 | -0.171 | -0.171 | -0.018 | -0.018 | 0.071 | 0.071 | -0.042 | -0.042 | -0.083 | -0.083 | -0.083 | -0.286 | -0.286 | -0.286 | -0.286 | -0.104 | -0.104 | -0.104 | -0.104 | -2.884 | -2.884 | -2.884 | -2.884 | 0.358 | 0.358 | 0.358 | 0.358 | -0.346 | -0.346 | -0.346 | -0.346 | -0.198 | -0.198 | -0.198 | -0.198 | 0.004 | 0.004 | 0.004 | 0.004 | 0.041 | 0.041 | 0.041 | 0.041 | 0.038 | 0.038 | 0.038 | 0.038 | 0.047 | 0.047 | 0.047 | 0.047 | 0.022 | 0.022 | 0.022 | 0.022 | 0.292 | 0.292 | 0.292 | 0.292 | 0.005 | 0.005 | 0.005 | 0.005 |
| EPS
| -0.013 | -0.013 | 0.04 | 0.02 | -0.014 | -0.007 | -0.008 | -0.004 | -0.029 | -0.015 | -0.05 | -0.021 | -0.001 | -0.001 | -0.068 | -0.032 | -0.017 | -0.008 | -0.024 | -0.012 | -0.032 | -0.016 | -0.02 | -0.02 | 0.004 | 0.004 | -0.006 | -0.006 | -0.14 | -0.14 | -0.005 | -0.005 | -0.03 | -0.03 | 0.045 | 0.045 | -0.016 | -0.016 | -0.012 | -0.012 | -0.019 | -0.019 | -0.008 | -0.008 | 0.065 | 0.065 | -0.041 | -0.041 | -0.085 | -0.085 | -0.085 | -0.3 | -0.3 | -0.3 | -0.3 | -0.11 | -0.11 | -0.11 | -0.11 | -1.26 | -1.26 | -1.26 | -1.26 | 1.12 | 1.12 | 1.12 | 1.12 | -8.55 | -8.55 | -8.55 | -8.55 | -14.1 | -14.1 | -14.1 | -14.1 | 0.27 | 0.27 | 0.27 | 0.27 | 4.14 | 4.14 | 4.14 | 4.14 | 2.49 | 2.49 | 2.49 | 2.49 | 1.71 | 1.71 | 1.71 | 1.71 | 0.79 | 0.79 | 0.79 | 0.79 | 1.55 | 1.55 | 1.55 | 1.55 | 0.083 | 0.083 | 0.083 | 0.083 |
| EPS Diluted
| -0.013 | -0.013 | 0.04 | 0.02 | -0.014 | -0.007 | -0.008 | -0.004 | -0.029 | -0.015 | -0.05 | -0.021 | -0.001 | -0.001 | -0.068 | -0.032 | -0.017 | -0.008 | -0.024 | -0.012 | -0.032 | -0.016 | -0.02 | -0.02 | 0.004 | 0.004 | -0.006 | -0.006 | -0.14 | -0.14 | -0.005 | -0.005 | -0.03 | -0.03 | 0.045 | 0.045 | -0.016 | -0.016 | -0.012 | -0.012 | -0.019 | -0.019 | -0.008 | -0.008 | 0.065 | 0.065 | -0.037 | -0.037 | -0.085 | -0.085 | -0.085 | -0.3 | -0.3 | -0.3 | -0.3 | -0.09 | -0.09 | -0.09 | -0.09 | -1.26 | -1.26 | -1.26 | -1.26 | 0.83 | 0.83 | 0.83 | 0.83 | -8.55 | -8.55 | -8.55 | -8.55 | -14.1 | -14.1 | -14.1 | -14.1 | 0.27 | 0.27 | 0.27 | 0.27 | 4.14 | 4.14 | 4.14 | 4.14 | 2.49 | 2.49 | 2.49 | 2.49 | 1.62 | 1.62 | 1.62 | 1.62 | 0.79 | 0.79 | 0.79 | 0.79 | 1.33 | 1.33 | 1.33 | 1.33 | 0.083 | 0.083 | 0.083 | 0.083 |
| EBITDA
| 0.616 | -19.704 | 21.816 | 21.816 | -0.756 | -10.152 | -30.303 | -11.08 | -17.563 | -7.927 | -63.174 | -32.071 | -9.42 | -4.769 | -73.083 | -36.152 | -8.027 | -3.989 | -6.755 | -3.496 | -18.667 | -9.928 | -3.537 | -3.537 | -0.95 | -0.95 | -0.105 | -0.105 | -4 | -4 | -8.552 | -8.552 | -5.62 | -5.62 | -13.544 | -13.544 | -14.379 | -14.379 | -6.443 | -6.443 | -3.199 | -3.199 | -4.944 | -4.944 | -4.986 | -4.986 | -1.823 | -1.823 | -5.922 | -5.922 | -5.922 | -14.986 | -14.986 | -14.986 | -14.986 | -3.797 | -3.797 | -3.797 | -3.797 | -33.585 | -33.585 | -33.585 | -33.585 | 20.217 | 20.217 | 20.217 | 20.217 | -72.259 | -72.259 | -72.259 | -72.259 | -74.675 | -74.675 | -74.675 | -74.675 | 12.688 | 12.688 | 12.688 | 12.688 | 35.458 | 35.458 | 35.458 | 35.458 | 17.194 | 17.194 | 17.194 | 17.194 | 11.381 | 11.381 | 11.381 | 11.381 | 10.399 | 10.399 | 10.399 | 10.399 | 60.863 | 60.863 | 60.863 | 60.863 | 19.773 | 19.773 | 19.773 | 19.773 |
| EBITDA Ratio
| 0.072 | -2.291 | 0.855 | 1.71 | -0.019 | -0.498 | -0.48 | -0.351 | -0.271 | -0.244 | -0.639 | -0.649 | -0.093 | -0.094 | -0.89 | -0.881 | -0.088 | -0.087 | -0.062 | -0.064 | -0.199 | -0.212 | -0.071 | -0.071 | -0.015 | -0.015 | -0.001 | -0.001 | -0.046 | -0.046 | -0.138 | -0.138 | -0.08 | -0.08 | -0.178 | -0.178 | -0.193 | -0.193 | -0.092 | -0.092 | -0.063 | -0.063 | -0.083 | -0.083 | -0.057 | -0.057 | -0.023 | -0.023 | -0.068 | -0.068 | -0.068 | -0.253 | -0.253 | -0.253 | -0.253 | -0.085 | -0.085 | -0.085 | -0.085 | -2.663 | -2.663 | -2.663 | -2.663 | 0.368 | 0.368 | 0.368 | 0.368 | -0.259 | -0.259 | -0.259 | -0.259 | -0.169 | -0.169 | -0.169 | -0.169 | 0.025 | 0.025 | 0.025 | 0.025 | 0.061 | 0.061 | 0.061 | 0.061 | 0.051 | 0.051 | 0.051 | 0.051 | 0.064 | 0.064 | 0.064 | 0.064 | 0.074 | 0.074 | 0.074 | 0.074 | 0.47 | 0.47 | 0.47 | 0.47 | 0.198 | 0.198 | 0.198 | 0.198 |