Coastal Greenland Limited
HKEX:1124.HK
0.192 (HKD) • At close November 14, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 1.081 | 1.081 | 2.047 | 1.008 | 209.177 | 104.477 | 2.564 | 1.226 | 3.366 | 1.623 | 4.187 | 1.748 | 95.404 | 47.401 | 35.419 | 17.394 | 10.31 | 4.591 | 21.956 | 10.892 | 19.334 | 19.334 | 80.921 | 80.921 | 241.018 | 241.018 | 654.684 | 654.684 | 177.125 | 177.125 | 388.55 | 388.55 | 247.613 | 247.613 | 139.909 | 139.909 | 787.112 | 812.43 | 270.968 | 270.968 | 750.19 | 750.19 | 640.062 | 640.062 | 1,259.627 | 1,259.627 | 598.92 | 598.92 | 1,794.401 | 1,794.401 | 938.298 | 938.298 | 938.298 | 938.298 | 980.508 | 980.508 | 980.508 | 980.508 | 739.044 | 739.044 | 739.044 | 739.044 | 930.539 | 930.539 | 930.539 | 930.539 | 503.062 | 503.062 | 503.062 | 503.062 | 189.777 | 189.777 | 189.777 | 189.777 | 138.229 | 138.229 | 138.229 | 138.229 | 210.368 | 210.368 | 210.368 | 210.368 | 152.694 | 152.694 | 152.694 | 152.694 | 50.499 | 50.499 | 50.499 | 50.499 |
| Cost of Revenue
| 398.967 | 398.967 | 0.218 | 0.109 | 261.086 | 140.535 | 0.317 | 0.159 | 1.036 | 257.529 | 1.574 | 0.787 | 88.972 | 78.056 | 7.206 | 3.603 | 8.299 | 71.411 | 19.547 | 9.774 | 66.201 | 66.201 | 75.021 | 75.021 | 87.555 | 87.555 | 594.8 | 594.8 | 173.016 | 173.016 | 318.067 | 318.067 | 276.741 | 276.741 | 131.987 | 131.987 | 716.851 | 740.358 | 229.897 | 229.897 | 645.317 | 645.317 | 486.609 | 486.609 | 998.891 | 998.891 | 432.541 | 432.541 | 1,208.977 | 1,208.977 | 670.976 | 670.976 | 670.976 | 670.976 | 775.339 | 775.339 | 775.339 | 775.339 | 523.633 | 523.633 | 523.633 | 523.633 | 627.32 | 627.32 | 627.32 | 627.32 | 382.192 | 382.192 | 382.192 | 382.192 | 134.644 | 134.644 | 134.644 | 134.644 | 109.377 | 109.377 | 109.377 | 109.377 | 171.318 | 171.318 | 171.318 | 171.318 | 132.483 | 132.483 | 132.483 | 132.483 | 56.683 | 56.683 | 56.683 | 56.683 |
| Gross Profit
| -397.886 | -397.886 | 1.829 | 0.899 | -51.909 | -36.058 | 2.247 | 1.068 | 2.33 | -255.907 | 2.613 | 0.961 | 6.432 | -30.655 | 28.213 | 13.791 | 2.011 | -66.821 | 2.409 | 1.118 | -46.867 | -46.867 | 5.9 | 5.9 | 153.463 | 153.463 | 59.884 | 59.884 | 4.109 | 4.109 | 70.483 | 70.483 | -29.129 | -29.129 | 7.922 | 7.922 | 70.262 | 72.073 | 41.071 | 41.071 | 104.873 | 104.873 | 153.453 | 153.453 | 260.737 | 260.737 | 166.379 | 166.379 | 585.424 | 585.424 | 267.322 | 267.322 | 267.322 | 267.322 | 205.17 | 205.17 | 205.17 | 205.17 | 215.411 | 215.411 | 215.411 | 215.411 | 303.219 | 303.219 | 303.219 | 303.219 | 120.87 | 120.87 | 120.87 | 120.87 | 55.133 | 55.133 | 55.133 | 55.133 | 28.851 | 28.851 | 28.851 | 28.851 | 39.05 | 39.05 | 39.05 | 39.05 | 20.211 | 20.211 | 20.211 | 20.211 | -6.184 | -6.184 | -6.184 | -6.184 |
| Gross Profit Ratio
| -368.072 | -368.072 | 0.894 | 0.892 | -0.248 | -0.345 | 0.876 | 0.871 | 0.692 | -157.724 | 0.624 | 0.55 | 0.067 | -0.647 | 0.797 | 0.793 | 0.195 | -14.556 | 0.11 | 0.103 | -2.424 | -2.424 | 0.073 | 0.073 | 0.637 | 0.637 | 0.091 | 0.091 | 0.023 | 0.023 | 0.181 | 0.181 | -0.118 | -0.118 | 0.057 | 0.057 | 0.089 | 0.089 | 0.152 | 0.152 | 0.14 | 0.14 | 0.24 | 0.24 | 0.207 | 0.207 | 0.278 | 0.278 | 0.326 | 0.326 | 0.285 | 0.285 | 0.285 | 0.285 | 0.209 | 0.209 | 0.209 | 0.209 | 0.291 | 0.291 | 0.291 | 0.291 | 0.326 | 0.326 | 0.326 | 0.326 | 0.24 | 0.24 | 0.24 | 0.24 | 0.291 | 0.291 | 0.291 | 0.291 | 0.209 | 0.209 | 0.209 | 0.209 | 0.186 | 0.186 | 0.186 | 0.186 | 0.132 | 0.132 | 0.132 | 0.132 | -0.122 | -0.122 | -0.122 | -0.122 |
| Reseach & Development Expenses
| 0.771 | 0 | 0.185 | 0 | 0 | 0 | 2.533 | 0 | 21.379 | 0 | 1.939 | 0 | 4.627 | 0 | 8.192 | 0 | 11.561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.616 | 11.616 | 18.662 | 18.662 | 18.337 | 18.337 | 19.822 | 19.822 | 30.885 | 30.885 | 27.415 | 27.415 | 23.018 | 23.018 | 37.226 | 37.226 | 35.443 | 35.443 | 44.023 | 44.023 | 62.09 | 62.09 | 65.57 | 65.57 | 87.086 | 87.086 | 40.677 | 40.677 | 65.394 | 65.394 | 36.032 | 36.032 | 55.359 | 55.359 | 48.25 | 48.25 | 46.472 | 76.501 | 87.13 | 87.13 | 94.09 | 94.09 | 71.068 | 71.068 | 111.842 | 111.842 | 55.79 | 55.79 | 61.714 | 61.714 | 46.205 | 46.205 | 46.205 | 46.205 | 41.978 | 41.978 | 41.978 | 41.978 | 42.199 | 42.199 | 42.199 | 42.199 | 38.072 | 38.072 | 38.072 | 38.072 | 30.04 | 30.04 | 30.04 | 30.04 | 16.897 | 16.897 | 16.897 | 16.897 | 13.119 | 13.119 | 13.119 | 13.119 | 11.36 | 11.36 | 11.36 | 11.36 | 9.259 | 9.259 | 9.259 | 9.259 | 6.436 | 6.436 | 6.436 | 6.436 |
| Selling & Marketing Expenses
| -11.139 | 0 | -17.981 | 0 | 1.776 | 1.776 | 0.019 | 0.019 | 0.082 | 0.082 | 0.229 | 0.229 | 0.785 | 0.785 | 0.623 | 0.623 | 0.41 | 0.41 | 0.821 | 0.821 | 1.826 | 1.826 | 2.913 | 2.913 | 11.713 | 11.713 | 8.052 | 8.052 | 16.051 | 16.051 | 13.281 | 13.281 | 15.589 | 15.589 | 11.485 | 11.485 | 21.138 | 21.138 | 25.902 | 25.902 | 41.166 | 41.166 | 24.338 | 24.338 | 37.486 | 37.486 | 30.875 | 30.875 | 26.595 | 26.595 | 29 | 29 | 29 | 29 | 47.001 | 47.001 | 47.001 | 47.001 | 39.47 | 39.47 | 39.47 | 39.47 | 25.346 | 25.346 | 25.346 | 25.346 | 13.129 | 13.129 | 13.129 | 13.129 | -6.948 | -6.948 | -6.948 | -6.948 | -4.528 | -4.528 | -4.528 | -4.528 | -7.467 | -7.467 | -7.467 | -7.467 | -5.965 | -5.965 | -5.965 | -5.965 | 103.085 | 103.085 | 103.085 | 103.085 |
| SG&A
| 11.616 | 11.616 | 18.662 | 18.662 | 20.113 | 20.113 | 19.841 | 19.841 | 2.161 | 30.966 | 2.837 | 27.644 | 3.05 | 23.803 | 2.727 | 37.849 | 5.319 | 35.853 | 44.843 | 44.843 | 63.916 | 63.916 | 68.483 | 68.483 | 98.799 | 98.799 | 48.729 | 48.729 | 81.445 | 81.445 | 49.312 | 49.312 | 70.948 | 70.948 | 59.735 | 59.735 | 67.61 | 97.639 | 113.032 | 113.032 | 135.256 | 135.256 | 95.406 | 95.406 | 149.328 | 149.328 | 86.665 | 86.665 | 88.309 | 88.309 | 75.205 | 75.205 | 75.205 | 75.205 | 88.98 | 88.98 | 88.98 | 88.98 | 81.668 | 81.668 | 81.668 | 81.668 | 63.417 | 63.417 | 63.417 | 63.417 | 43.169 | 43.169 | 43.169 | 43.169 | 9.949 | 9.949 | 9.949 | 9.949 | 8.591 | 8.591 | 8.591 | 8.591 | 3.893 | 3.893 | 3.893 | 3.893 | 3.295 | 3.295 | 3.295 | 3.295 | 109.521 | 109.521 | 109.521 | 109.521 |
| Other 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 | -53.152 | -53.152 | -53.152 | -53.152 | -2.116 | -2.116 | -2.116 | -2.116 | -9.931 | -9.931 | -9.931 | -9.931 | -102.478 | -102.478 | -102.478 | -102.478 | -124.308 | -124.308 | -124.308 | -124.308 | -65.543 | -65.543 | -65.543 | -65.543 | -111.319 | -111.319 | -111.319 | -111.319 | -100.178 | -100.178 | -100.178 | -100.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses
| 11.616 | 64.396 | 391.495 | 391.495 | 175.254 | 175.254 | 19.222 | 19.222 | 29.805 | 29.805 | 220.057 | 220.057 | 45.376 | 45.376 | 15.84 | 15.84 | 19.177 | 19.177 | 94.719 | 94.719 | 101.842 | 101.842 | 155.225 | 155.225 | 74.977 | 74.977 | 53.009 | 53.009 | 521.676 | 521.676 | 51.049 | 51.049 | 162.469 | 162.469 | 66.424 | 66.424 | 159.235 | 189.898 | 104.291 | 104.291 | 185.697 | 185.697 | 17.022 | 17.022 | 49.196 | 49.196 | 39.607 | 39.607 | -14.169 | -14.169 | -49.103 | -49.103 | -49.103 | -49.103 | 23.437 | 23.437 | 23.437 | 23.437 | -29.65 | -29.65 | -29.65 | -29.65 | -36.761 | -36.761 | -36.761 | -36.761 | 43.169 | 43.169 | 43.169 | 43.169 | 9.949 | 9.949 | 9.949 | 9.949 | 8.591 | 8.591 | 8.591 | 8.591 | 3.893 | 3.893 | 3.893 | 3.893 | 3.295 | 3.295 | 3.295 | 3.295 | 109.521 | 109.521 | 109.521 | 109.521 |
| Operating Income
| -409.501 | -410.609 | -780.131 | -17.829 | -432.787 | -56.126 | -36.65 | -18.856 | -479.978 | -288.033 | -462.617 | -32.228 | -215.972 | -52.811 | -65.056 | -25.705 | -203.218 | -91.342 | -112.716 | -93.138 | -135.2 | -135.2 | -95.009 | -95.009 | -56.193 | -56.193 | 1.106 | 1.106 | -402.118 | -402.118 | 19.402 | 19.402 | -199.787 | -199.787 | -55.375 | -55.375 | -109.371 | -138.248 | -75.026 | -75.026 | -54.175 | -54.175 | 37.152 | 37.152 | 85.265 | 85.265 | 32.574 | 32.574 | 511.284 | 511.284 | 241.22 | 241.22 | 241.22 | 241.22 | 92.753 | 92.753 | 92.753 | 92.753 | 163.393 | 163.393 | 163.393 | 163.393 | 276.563 | 276.563 | 276.563 | 276.563 | 47.661 | 47.661 | 47.661 | 47.661 | 28.288 | 28.288 | 28.288 | 28.288 | 7.141 | 7.141 | 7.141 | 7.141 | 23.798 | 23.798 | 23.798 | 23.798 | 7.658 | 7.658 | 7.658 | 7.658 | -122.14 | -122.14 | -122.14 | -122.14 |
| Operating Income Ratio
| -378.817 | -379.842 | -381.109 | -17.696 | -2.069 | -0.537 | -14.294 | -15.38 | -142.596 | -177.524 | -110.489 | -18.437 | -2.264 | -1.114 | -1.837 | -1.478 | -19.711 | -19.898 | -5.134 | -8.551 | -6.993 | -6.993 | -1.174 | -1.174 | -0.233 | -0.233 | 0.002 | 0.002 | -2.27 | -2.27 | 0.05 | 0.05 | -0.807 | -0.807 | -0.396 | -0.396 | -0.139 | -0.17 | -0.277 | -0.277 | -0.072 | -0.072 | 0.058 | 0.058 | 0.068 | 0.068 | 0.054 | 0.054 | 0.285 | 0.285 | 0.257 | 0.257 | 0.257 | 0.257 | 0.095 | 0.095 | 0.095 | 0.095 | 0.221 | 0.221 | 0.221 | 0.221 | 0.297 | 0.297 | 0.297 | 0.297 | 0.095 | 0.095 | 0.095 | 0.095 | 0.149 | 0.149 | 0.149 | 0.149 | 0.052 | 0.052 | 0.052 | 0.052 | 0.113 | 0.113 | 0.113 | 0.113 | 0.05 | 0.05 | 0.05 | 0.05 | -2.419 | -2.419 | -2.419 | -2.419 |
| Total Other Income Expenses Net
| 69.789 | 70.897 | -15.519 | -380.062 | -1.328 | -160.888 | -8.462 | -3.783 | 17.838 | 18.998 | -247.092 | -247.092 | -55.779 | -55.779 | -38.821 | -8.954 | -12.391 | -23.722 | -160.904 | -59.37 | -30.893 | -6.476 | 214.437 | 214.437 | 152.708 | 152.708 | -36.149 | -36.149 | 559.124 | 883.906 | -52.671 | -50.902 | 4.925 | 4.925 | -34.807 | -34.807 | -49.605 | -71.117 | -37.589 | -37.589 | -18.477 | -18.477 | 7.821 | 7.821 | 71.914 | 71.914 | 12.33 | 12.33 | -124.803 | -124.803 | -52.371 | -52.371 | -52.371 | -52.371 | 78.554 | 78.554 | 78.554 | 78.554 | -26.221 | -26.221 | -26.221 | -26.221 | -59.148 | -59.148 | -59.148 | -59.148 | 40.962 | 40.962 | 40.962 | 40.962 | 14.673 | 14.673 | 14.673 | 14.673 | 29.557 | 29.557 | 29.557 | 29.557 | -0.946 | -0.946 | -0.946 | -0.946 | -1.518 | -1.518 | -1.518 | -1.518 | -1.39 | -1.39 | -1.39 | -1.39 |
| Income Before Tax
| -339.713 | -339.713 | -795.65 | -397.825 | -434.115 | -217.058 | -45.112 | -22.556 | -0 | -269.035 | -0 | -273.775 | -0 | -110.237 | -0 | -33.012 | -0 | -115.064 | -204.629 | -103.095 | -141.676 | -141.676 | 151.854 | 151.854 | 207.372 | 207.372 | -24.994 | -24.994 | 481.789 | 481.789 | -31.5 | -31.5 | -194.862 | -194.862 | -90.182 | -90.182 | -46.953 | -96.683 | -109.55 | -109.55 | -48.86 | -48.86 | 65.868 | 65.868 | 157.178 | 157.178 | 44.904 | 44.904 | 386.481 | 386.481 | 188.849 | 188.849 | 188.849 | 188.849 | 171.307 | 171.307 | 171.307 | 171.307 | 137.172 | 137.172 | 137.172 | 137.172 | 217.415 | 217.415 | 217.415 | 217.415 | 88.623 | 88.623 | 88.623 | 88.623 | 42.961 | 42.961 | 42.961 | 42.961 | 36.698 | 36.698 | 36.698 | 36.698 | 22.852 | 22.852 | 22.852 | 22.852 | 6.14 | 6.14 | 6.14 | 6.14 | -123.53 | -123.53 | -123.53 | -123.53 |
| Income Before Tax Ratio
| -314.258 | -314.258 | -388.691 | -394.864 | -2.075 | -2.078 | -17.594 | -18.398 | -0 | -165.815 | -0 | -156.622 | -0 | -2.326 | -0 | -1.898 | -0 | -25.066 | -9.32 | -9.466 | -7.328 | -7.328 | 1.877 | 1.877 | 0.86 | 0.86 | -0.038 | -0.038 | 2.72 | 2.72 | -0.081 | -0.081 | -0.787 | -0.787 | -0.645 | -0.645 | -0.06 | -0.119 | -0.404 | -0.404 | -0.065 | -0.065 | 0.103 | 0.103 | 0.125 | 0.125 | 0.075 | 0.075 | 0.215 | 0.215 | 0.201 | 0.201 | 0.201 | 0.201 | 0.175 | 0.175 | 0.175 | 0.175 | 0.186 | 0.186 | 0.186 | 0.186 | 0.234 | 0.234 | 0.234 | 0.234 | 0.176 | 0.176 | 0.176 | 0.176 | 0.226 | 0.226 | 0.226 | 0.226 | 0.265 | 0.265 | 0.265 | 0.265 | 0.109 | 0.109 | 0.109 | 0.109 | 0.04 | 0.04 | 0.04 | 0.04 | -2.446 | -2.446 | -2.446 | -2.446 |
| Income Tax Expense
| 36.719 | 36.719 | -2.118 | 1.059 | -59.524 | 29.762 | -0.757 | 0.379 | -0 | 1.747 | -0 | 0.319 | -0 | 0.18 | -0 | 0.49 | -0 | 0.9 | -64.953 | 32.477 | 37.691 | 37.691 | 12.259 | 12.259 | 56.373 | 56.373 | 15.384 | 15.384 | 81.403 | 81.403 | 6.635 | 6.635 | 120.019 | 120.019 | 13.11 | 13.11 | 3.436 | 28.198 | 27.613 | 27.613 | 62.653 | 62.653 | 49.446 | 49.446 | 156.296 | 156.296 | 4.17 | 4.17 | 240.116 | 240.116 | 146.663 | 146.663 | 146.663 | 146.663 | 122.438 | 122.438 | 122.438 | 122.438 | 83.222 | 83.222 | 83.222 | 83.222 | 124.673 | 124.673 | 124.673 | 124.673 | 57.226 | 57.226 | 57.226 | 57.226 | 16.445 | 16.445 | 16.445 | 16.445 | 10.915 | 10.915 | 10.915 | 10.915 | 10.478 | 10.478 | 10.478 | 10.478 | 4.644 | 4.644 | 4.644 | 4.644 | 1.336 | 1.336 | 1.336 | 1.336 |
| Net Income
| -302.994 | -302.994 | -793.466 | -396.733 | -382.493 | -191.247 | -43.992 | -21.996 | 414.602 | -239.989 | 414.602 | -231.309 | 414.602 | -107.986 | 414.602 | -32.528 | 414.602 | -101.609 | -133.566 | -66.783 | -99.369 | -99.369 | 165.607 | 165.607 | 154.973 | 154.973 | -39.434 | -39.434 | 400.389 | 400.389 | -38.132 | -38.132 | -74.955 | -74.955 | -76.953 | -76.953 | -43.186 | -117.678 | -136.529 | -136.529 | 15.328 | 15.328 | 17.084 | 17.084 | 3.29 | 3.29 | 42.994 | 42.994 | 148.358 | 148.358 | 37.135 | 37.135 | 37.135 | 37.135 | 52.394 | 52.394 | 52.394 | 52.394 | 53.752 | 53.752 | 53.752 | 53.752 | 91.174 | 91.174 | 91.174 | 91.174 | 31.396 | 31.396 | 31.396 | 31.396 | 26.515 | 26.515 | 26.515 | 26.515 | 26.081 | 26.081 | 26.081 | 26.081 | 13.087 | 13.087 | 13.087 | 13.087 | 1.478 | 1.478 | 1.478 | 1.478 | -124.877 | -124.877 | -124.877 | -124.877 |
| Net Income Ratio
| -280.29 | -280.29 | -387.624 | -393.78 | -1.829 | -1.831 | -17.158 | -17.941 | 123.174 | -147.913 | 99.021 | -132.328 | 4.346 | -2.278 | 11.706 | -1.87 | 40.214 | -22.135 | -6.083 | -6.132 | -5.14 | -5.14 | 2.047 | 2.047 | 0.643 | 0.643 | -0.06 | -0.06 | 2.26 | 2.26 | -0.098 | -0.098 | -0.303 | -0.303 | -0.55 | -0.55 | -0.055 | -0.145 | -0.504 | -0.504 | 0.02 | 0.02 | 0.027 | 0.027 | 0.003 | 0.003 | 0.072 | 0.072 | 0.083 | 0.083 | 0.04 | 0.04 | 0.04 | 0.04 | 0.053 | 0.053 | 0.053 | 0.053 | 0.073 | 0.073 | 0.073 | 0.073 | 0.098 | 0.098 | 0.098 | 0.098 | 0.062 | 0.062 | 0.062 | 0.062 | 0.14 | 0.14 | 0.14 | 0.14 | 0.189 | 0.189 | 0.189 | 0.189 | 0.062 | 0.062 | 0.062 | 0.062 | 0.01 | 0.01 | 0.01 | 0.01 | -2.473 | -2.473 | -2.473 | -2.473 |
| EPS
| -0.73 | -0.73 | -1.91 | -0.96 | -0.92 | -0.46 | -0.11 | -0.053 | 1 | -0.58 | 1 | -0.56 | 1 | -0.26 | 1 | -0.079 | 1 | -0.25 | -0.32 | -0.16 | -0.24 | -0.24 | 0.4 | 0.4 | 0.37 | 0.37 | -0.094 | -0.094 | 0.96 | 0.96 | -0.091 | -0.091 | -0.18 | -0.18 | -0.18 | -0.18 | -0.1 | -0.28 | -0.33 | -0.33 | 0.05 | 0.05 | 0.061 | 0.057 | 0.01 | 0.01 | 0.015 | 0.015 | 0.053 | 0.053 | 0.013 | 0.013 | 0.013 | 0.013 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.035 | 0.035 | 0.035 | 0.035 | 0.012 | 0.012 | 0.012 | 0.012 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.005 | 0.005 | 0.005 | 0.005 | 0.002 | 0.002 | 0.002 | 0.002 | -0.12 | -0.12 | -0.12 | -0.12 |
| EPS Diluted
| -0.73 | -0.73 | -1.91 | -0.96 | -0.92 | -0.46 | -0.11 | -0.053 | 1 | -0.58 | 1 | -0.56 | 1 | -0.26 | 1 | -0.079 | 1 | -0.25 | -0.32 | -0.16 | -0.24 | -0.24 | 0.4 | 0.4 | 0.37 | 0.37 | -0.094 | -0.094 | 0.96 | 0.96 | -0.091 | -0.091 | -0.18 | -0.18 | -0.18 | -0.18 | -0.1 | -0.28 | -0.33 | -0.33 | 0.05 | 0.05 | 0.061 | 0.057 | 0.01 | 0.01 | 0.015 | 0.015 | 0.053 | 0.053 | 0.013 | 0.013 | 0.013 | 0.013 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.019 | 0.034 | 0.034 | 0.034 | 0.034 | 0.012 | 0.012 | 0.012 | 0.012 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.005 | 0.005 | 0.005 | 0.005 | 0.002 | 0.002 | 0.002 | 0.002 | -0.12 | -0.12 | -0.12 | -0.12 |
| EBITDA
| -410.56 | -410.56 | -779.45 | -17.678 | -432.082 | -55.962 | -35.378 | -18.625 | -562.597 | -287.675 | -0.638 | -31.521 | -170.373 | -52.117 | -58.75 | -24.864 | -344.971 | -90.121 | -129.549 | -91.576 | -133.433 | -133.433 | -92.202 | -92.202 | -55.241 | -55.241 | 2.982 | 2.982 | -399.92 | -399.92 | 20.789 | 20.789 | -197.95 | -197.95 | -53.657 | -53.657 | -107.591 | -136.468 | -73.582 | -73.582 | -50.368 | -50.368 | 37.251 | 37.251 | 95.779 | 95.779 | 46.39 | 46.39 | 502.116 | 502.116 | 266.259 | 266.259 | 266.259 | 266.259 | 213.923 | 213.923 | 213.923 | 213.923 | 161.307 | 161.307 | 161.307 | 161.307 | 230.295 | 230.295 | 230.295 | 230.295 | 89.341 | 89.341 | 89.341 | 89.341 | 44.271 | 44.271 | 44.271 | 44.271 | 39.261 | 39.261 | 39.261 | 39.261 | 25.246 | 25.246 | 25.246 | 25.246 | 7.543 | 7.543 | 7.543 | 7.543 | -122.657 | -122.657 | -122.657 | -122.657 |
| EBITDA Ratio
| -379.796 | -379.796 | -380.777 | -17.546 | -2.066 | -0.536 | -13.798 | -15.191 | -1.038 | -177.304 | -0.152 | -18.033 | -0.004 | -1.099 | -0.028 | -1.429 | -0.174 | -19.632 | -4.966 | -8.408 | -6.902 | -6.902 | -1.139 | -1.139 | -0.229 | -0.229 | 0.005 | 0.005 | -2.258 | -2.258 | 0.054 | 0.054 | -0.799 | -0.799 | -0.384 | -0.384 | -0.137 | -0.168 | -0.272 | -0.272 | -0.067 | -0.067 | 0.058 | 0.058 | 0.076 | 0.076 | 0.077 | 0.077 | 0.28 | 0.28 | 0.284 | 0.284 | 0.284 | 0.284 | 0.218 | 0.218 | 0.218 | 0.218 | 0.218 | 0.218 | 0.218 | 0.218 | 0.247 | 0.247 | 0.247 | 0.247 | 0.178 | 0.178 | 0.178 | 0.178 | 0.233 | 0.233 | 0.233 | 0.233 | 0.284 | 0.284 | 0.284 | 0.284 | 0.12 | 0.12 | 0.12 | 0.12 | 0.049 | 0.049 | 0.049 | 0.049 | -2.429 | -2.429 | -2.429 | -2.429 |