Green International Holdings Limited
HKEX:2700.HK
0.31 (HKD) • At close August 28, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
| 2024 Q2 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 25.921 | 23.722 | 11.861 | 25.109 | 12.555 | 22.199 | 11.1 | 25.037 | 12.519 | 32.551 | 36.506 | 18.253 | 35.866 | 17.933 | 29.666 | 14.833 | 37.884 | 18.942 | 40.775 | 20.388 | 20.51 | 20.51 | 20.537 | 20.537 | 16.044 | 16.044 | 11.117 | 11.117 | 12.934 | 12.934 | 10.547 | 10.547 | 14.695 | 14.695 | 8.116 | 8.116 | 14.161 | 14.161 | 66.31 | 66.31 | 206.673 | 206.673 | 84.856 | 84.856 | 124.49 | 124.49 | 110.388 | 110.388 | 110.388 | 143.067 | 143.067 | 143.067 | 143.067 | 90.507 | 90.507 | 90.507 | 90.507 | 24.535 | 24.535 | 24.535 | 24.535 | 9.388 | 9.388 | 9.388 | 9.388 | 238.406 | 238.406 | 238.406 | 238.406 | 181.806 | 181.806 | 181.806 | 181.806 | 177.392 | 177.392 | 177.392 | 177.392 |
| Cost of Revenue
| 11.887 | 9.582 | 3.552 | 20.043 | 6.45 | 9.602 | 4.144 | 22.148 | 6.401 | 22.398 | 21.186 | 8.342 | 16.311 | 7.611 | 17.602 | 6.783 | 17.3 | 7.886 | 21.37 | 7.716 | 8.582 | 8.582 | 5.397 | 5.397 | 2.432 | 2.432 | 2.478 | 2.478 | 1.749 | 1.749 | 2.658 | 2.658 | 5.52 | 5.52 | 3.778 | 3.778 | 11.564 | 11.564 | 62.386 | 62.386 | 207.072 | 207.072 | 79.125 | 79.125 | 109.782 | 109.782 | 90.754 | 90.754 | 90.754 | 124.75 | 124.75 | 124.75 | 124.75 | 81.083 | 81.083 | 81.083 | 81.083 | 23.346 | 23.346 | 23.346 | 23.346 | 8.239 | 8.239 | 8.239 | 8.239 | 209.934 | 209.934 | 209.934 | 209.934 | 151.238 | 151.238 | 151.238 | 151.238 | 150.861 | 150.861 | 150.861 | 150.861 |
| Gross Profit
| 14.034 | 14.14 | 8.309 | 5.066 | 6.105 | 12.597 | 6.956 | 2.889 | 6.118 | 10.153 | 15.32 | 9.911 | 19.555 | 10.322 | 12.064 | 8.05 | 20.584 | 11.057 | 19.405 | 12.672 | 11.928 | 11.928 | 15.14 | 15.14 | 13.612 | 13.612 | 8.639 | 8.639 | 11.185 | 11.185 | 7.889 | 7.889 | 9.175 | 9.175 | 4.338 | 4.338 | 2.597 | 2.597 | 3.924 | 3.924 | -0.399 | -0.399 | 5.731 | 5.731 | 14.708 | 14.708 | 19.634 | 19.634 | 19.634 | 18.317 | 18.317 | 18.317 | 18.317 | 9.423 | 9.423 | 9.423 | 9.423 | 1.189 | 1.189 | 1.189 | 1.189 | 1.149 | 1.149 | 1.149 | 1.149 | 28.472 | 28.472 | 28.472 | 28.472 | 30.568 | 30.568 | 30.568 | 30.568 | 26.531 | 26.531 | 26.531 | 26.531 |
| Gross Profit Ratio
| 0.541 | 0.596 | 0.701 | 0.202 | 0.486 | 0.567 | 0.627 | 0.115 | 0.489 | 0.312 | 0.42 | 0.543 | 0.545 | 0.576 | 0.407 | 0.543 | 0.543 | 0.584 | 0.476 | 0.622 | 0.582 | 0.582 | 0.737 | 0.737 | 0.848 | 0.848 | 0.777 | 0.777 | 0.865 | 0.865 | 0.748 | 0.748 | 0.624 | 0.624 | 0.534 | 0.534 | 0.183 | 0.183 | 0.059 | 0.059 | -0.002 | -0.002 | 0.068 | 0.068 | 0.118 | 0.118 | 0.178 | 0.178 | 0.178 | 0.128 | 0.128 | 0.128 | 0.128 | 0.104 | 0.104 | 0.104 | 0.104 | 0.048 | 0.048 | 0.048 | 0.048 | 0.122 | 0.122 | 0.122 | 0.122 | 0.119 | 0.119 | 0.119 | 0.119 | 0.168 | 0.168 | 0.168 | 0.168 | 0.15 | 0.15 | 0.15 | 0.15 |
| 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 |
| General & Administrative Expenses
| 0 | 3.091 | 3.091 | 7.904 | 7.904 | 4.281 | 4.281 | 7.63 | 7.63 | 0 | 9.486 | 9.486 | 8.251 | 12.453 | 10.443 | 10.443 | 13.962 | 13.962 | 18.178 | 18.178 | 20.014 | 20.014 | 20.243 | 20.243 | 17.526 | 17.526 | 17.269 | 17.269 | 11.994 | 11.994 | 18.504 | 18.504 | 21.809 | 21.809 | 12.82 | 12.82 | 9.778 | 9.778 | 11.036 | 11.036 | 6 | 6 | 5.389 | 5.389 | 3.341 | 3.341 | 9.076 | 9.076 | 9.076 | 8.308 | 8.308 | 8.308 | 8.308 | 2.665 | 2.665 | 2.665 | 2.665 | 3.859 | 3.859 | 3.859 | 3.859 | 9.563 | 9.563 | 9.563 | 9.563 | 24.176 | 24.176 | 24.176 | 24.176 | 20.054 | 20.054 | 20.054 | 20.054 | 15.893 | 15.893 | 15.893 | 15.893 |
| Selling & Marketing Expenses
| 0 | 2.953 | 2.953 | 3.682 | 3.682 | 2.038 | 2.038 | 4.286 | 4.286 | 0 | 5.822 | 5.822 | 5.948 | 5.948 | 5.853 | 5.853 | 7.799 | 7.799 | 8.4 | 8.4 | 10.004 | 10.004 | 9.384 | 9.384 | 9.15 | 9.15 | 7.806 | 7.806 | 7.563 | 7.563 | 7.408 | 7.408 | 7.302 | 7.302 | 7.582 | 7.582 | 7.192 | 7.192 | 5.747 | 5.747 | 0.488 | 0.488 | 0.12 | 0.12 | 0.682 | 0.682 | 0.346 | 0.346 | 0.346 | 1.388 | 1.388 | 1.388 | 1.388 | 0.358 | 0.358 | 0.358 | 0.358 | -2.85 | -2.85 | -2.85 | -2.85 | -2.543 | -2.543 | -2.543 | -2.543 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 18.445 | 9.609 | 6.044 | 16.028 | 11.586 | 11.323 | 6.319 | 14.484 | 11.915 | 20.543 | 26.112 | 15.307 | 35.711 | 18.4 | 28.555 | 16.296 | 42.116 | 21.761 | 47.091 | 26.577 | 30.018 | 30.018 | 29.627 | 29.627 | 26.676 | 26.676 | 25.075 | 25.075 | 19.557 | 19.557 | 25.911 | 25.911 | 29.11 | 29.11 | 20.402 | 20.402 | 16.97 | 16.97 | 16.782 | 16.782 | 6.488 | 6.488 | 5.509 | 5.509 | 4.023 | 4.023 | 9.422 | 9.422 | 9.422 | 9.696 | 9.696 | 9.696 | 9.696 | 3.022 | 3.022 | 3.022 | 3.022 | 1.009 | 1.009 | 1.009 | 1.009 | 7.02 | 7.02 | 7.02 | 7.02 | 24.176 | 24.176 | 24.176 | 24.176 | -0.928 | -0.928 | -0.928 | -0.928 | -1.316 | -1.316 | -1.316 | -1.316 |
| Other Expenses
| 0 | 0.422 | 0 | 0 | 0 | 0.645 | 0 | 0 | 0 | 0.682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.226 | -14.226 | -14.226 | -14.226 | 1.213 | 1.213 | 1.213 | 1.213 | 0 | 0 | 0 | 0 | -81.325 | -81.325 | -81.325 | -81.325 | -0.238 | -0.238 | -0.238 | -0.238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses
| 18.445 | 9.187 | 10.731 | 16.028 | 8.537 | 10.678 | 7.451 | 14.484 | 11.366 | 19.861 | 26.112 | 14.259 | 35.711 | 19.398 | 28.555 | 26.783 | 42.116 | 66.858 | 47.091 | 30.071 | 33.396 | 33.396 | 26.151 | 26.151 | 154.593 | 154.593 | 30.421 | 30.421 | 59.909 | 59.909 | 28.903 | 28.903 | 113.911 | 113.911 | 1.975 | 1.975 | 35.656 | 35.656 | 16.71 | 16.71 | 19.244 | 19.244 | 6.053 | 6.053 | 6.324 | 6.324 | 9.422 | 9.422 | 9.422 | -71.629 | -71.629 | -71.629 | -71.629 | 2.784 | 2.784 | 2.784 | 2.784 | 1.009 | 1.009 | 1.009 | 1.009 | 7.02 | 7.02 | 7.02 | 7.02 | 24.176 | 24.176 | 24.176 | 24.176 | -0.928 | -0.928 | -0.928 | -0.928 | -1.316 | -1.316 | -1.316 | -1.316 |
| Operating Income
| -4.411 | 4.953 | 2.266 | -10.962 | -5.481 | 1.919 | 0.637 | -11.595 | -5.798 | -9.708 | -10.792 | -5.396 | -16.156 | -8.078 | -16.491 | -8.246 | -21.532 | -10.704 | -27.686 | -13.905 | -18.091 | -18.091 | -14.487 | -14.487 | -13.065 | -13.065 | -16.436 | -16.436 | -9.976 | -9.976 | -16.419 | -16.419 | -20.178 | -20.178 | -15.821 | -15.821 | -19.74 | -19.74 | -12.793 | -12.793 | -21.329 | -21.329 | 0.241 | 0.241 | 8.97 | 8.97 | 9.304 | 9.304 | 9.304 | 78.868 | 78.868 | 78.868 | 78.868 | 6.827 | 6.827 | 6.827 | 6.827 | -3.679 | -3.679 | -3.679 | -3.679 | -211.652 | -211.652 | -211.652 | -211.652 | 4.296 | 4.296 | 4.296 | 4.296 | 11.442 | 11.442 | 11.442 | 11.442 | 11.954 | 11.954 | 11.954 | 11.954 |
| Operating Income Ratio
| -0.17 | 0.209 | 0.191 | -0.437 | -0.437 | 0.086 | 0.057 | -0.463 | -0.463 | -0.298 | -0.296 | -0.296 | -0.45 | -0.45 | -0.556 | -0.556 | -0.568 | -0.565 | -0.679 | -0.682 | -0.882 | -0.882 | -0.705 | -0.705 | -0.814 | -0.814 | -1.479 | -1.479 | -0.771 | -0.771 | -1.557 | -1.557 | -1.373 | -1.373 | -1.949 | -1.949 | -1.394 | -1.394 | -0.193 | -0.193 | -0.103 | -0.103 | 0.003 | 0.003 | 0.072 | 0.072 | 0.084 | 0.084 | 0.084 | 0.551 | 0.551 | 0.551 | 0.551 | 0.075 | 0.075 | 0.075 | 0.075 | -0.15 | -0.15 | -0.15 | -0.15 | -22.546 | -22.546 | -22.546 | -22.546 | 0.018 | 0.018 | 0.018 | 0.018 | 0.063 | 0.063 | 0.063 | 0.063 | 0.067 | 0.067 | 0.067 | 0.067 |
| Total Other Income Expenses Net
| 2.73 | -9.524 | -4.551 | 6.173 | 3.087 | -3.73 | -1.543 | -0.451 | -0.226 | -52.312 | -0.255 | -0.128 | -4.349 | -2.175 | -25.001 | -12.501 | -95.206 | -47.665 | -13.202 | -6.539 | -6.528 | -6.528 | -0.142 | -0.142 | -125.233 | -125.233 | -8.724 | -8.724 | -35.724 | -35.724 | -6.377 | -6.377 | -85.353 | -85.353 | 18.238 | 18.238 | -14.971 | -14.971 | -1.526 | -1.526 | 0.786 | 0.786 | -1.844 | -1.844 | -1.664 | -1.664 | -0.791 | -0.791 | -0.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.512 | -0.512 | -0.512 | -0.512 | -0.386 | -0.386 | -0.386 | -0.386 | -2.152 | -2.152 | -2.152 | -2.152 | -2.5 | -2.5 | -2.5 | -2.5 | -1.443 | -1.443 | -1.443 | -1.443 |
| Income Before Tax
| -1.681 | -4.571 | -2.286 | -4.789 | -2.395 | -1.811 | -0.906 | -12.046 | -6.023 | -62.02 | -11.047 | -5.524 | -20.505 | -10.253 | -41.492 | -20.746 | -116.738 | -58.369 | -40.888 | -20.444 | -24.618 | -24.618 | -14.629 | -14.629 | -138.298 | -138.298 | -25.16 | -25.16 | -45.7 | -45.7 | -22.796 | -22.796 | -105.531 | -105.531 | 2.417 | 2.417 | -34.711 | -34.711 | -14.318 | -14.318 | -20.543 | -20.543 | -1.603 | -1.603 | 7.307 | 7.307 | 8.512 | 8.512 | 8.512 | 78.868 | 78.868 | 78.868 | 78.868 | 6.827 | 6.827 | 6.827 | 6.827 | -4.191 | -4.191 | -4.191 | -4.191 | -212.038 | -212.038 | -212.038 | -212.038 | 2.144 | 2.144 | 2.144 | 2.144 | 8.942 | 8.942 | 8.942 | 8.942 | 10.511 | 10.511 | 10.511 | 10.511 |
| Income Before Tax Ratio
| -0.065 | -0.193 | -0.193 | -0.191 | -0.191 | -0.082 | -0.082 | -0.481 | -0.481 | -1.905 | -0.303 | -0.303 | -0.572 | -0.572 | -1.399 | -1.399 | -3.081 | -3.081 | -1.003 | -1.003 | -1.2 | -1.2 | -0.712 | -0.712 | -8.62 | -8.62 | -2.263 | -2.263 | -3.533 | -3.533 | -2.161 | -2.161 | -7.182 | -7.182 | 0.298 | 0.298 | -2.451 | -2.451 | -0.216 | -0.216 | -0.099 | -0.099 | -0.019 | -0.019 | 0.059 | 0.059 | 0.077 | 0.077 | 0.077 | 0.551 | 0.551 | 0.551 | 0.551 | 0.075 | 0.075 | 0.075 | 0.075 | -0.171 | -0.171 | -0.171 | -0.171 | -22.587 | -22.587 | -22.587 | -22.587 | 0.009 | 0.009 | 0.009 | 0.009 | 0.049 | 0.049 | 0.049 | 0.049 | 0.059 | 0.059 | 0.059 | 0.059 |
| Income Tax Expense
| -0.072 | -0.484 | 0.242 | -0.085 | 0.043 | 0.026 | 0.013 | -0.069 | 0.035 | -0.987 | 1.329 | 0.665 | 1.264 | 0.632 | -1.949 | 0.975 | -5.817 | 2.909 | 0.188 | 0.094 | 0.072 | 0.072 | 0.242 | 0.242 | 2.483 | 2.483 | 0.146 | 0.146 | 2.372 | 2.372 | 0.349 | 0.349 | 1.305 | 1.305 | 0.008 | 0.008 | 0.054 | 0.054 | 0.418 | 0.418 | 0.185 | 0.185 | 0.907 | 0.907 | 2.291 | 2.291 | 3.036 | 3.036 | 3.036 | 2.551 | 2.551 | 2.551 | 2.551 | 1.343 | 1.343 | 1.343 | 1.343 | 0.15 | 0.15 | 0.15 | 0.15 | 0.002 | 0.002 | 0.002 | 0.002 | 0.784 | 0.784 | 0.784 | 0.784 | 1.284 | 1.284 | 1.284 | 1.284 | 1.343 | 1.343 | 1.343 | 1.343 |
| Net Income
| -1.522 | -6.06 | -3.03 | -4.566 | -2.283 | -3.385 | -1.693 | -9.844 | -4.922 | -60.444 | -10.636 | -5.318 | -20.818 | -10.409 | -38.456 | -19.228 | -107.123 | -53.562 | -40.869 | -20.435 | -24.303 | -24.303 | -15.425 | -15.425 | -136.183 | -136.183 | -25.332 | -25.332 | -44.209 | -44.209 | -23.06 | -23.06 | -104.902 | -104.902 | 2.35 | 2.35 | -34.629 | -34.629 | -14.945 | -14.945 | -19.941 | -19.941 | -4.533 | -4.533 | 3.641 | 3.641 | 5.476 | 5.476 | 5.476 | 76.318 | 76.318 | 76.318 | 76.318 | 5.483 | 5.483 | 5.483 | 5.483 | -4.341 | -4.341 | -4.341 | -4.341 | -212.039 | -212.039 | -212.039 | -212.039 | 1.361 | 1.361 | 1.361 | 1.361 | 7.658 | 7.658 | 7.658 | 7.658 | 9.168 | 9.168 | 9.168 | 9.168 |
| Net Income Ratio
| -0.059 | -0.255 | -0.255 | -0.182 | -0.182 | -0.152 | -0.152 | -0.393 | -0.393 | -1.857 | -0.291 | -0.291 | -0.58 | -0.58 | -1.296 | -1.296 | -2.828 | -2.828 | -1.002 | -1.002 | -1.185 | -1.185 | -0.751 | -0.751 | -8.488 | -8.488 | -2.279 | -2.279 | -3.418 | -3.418 | -2.186 | -2.186 | -7.139 | -7.139 | 0.29 | 0.29 | -2.445 | -2.445 | -0.225 | -0.225 | -0.096 | -0.096 | -0.053 | -0.053 | 0.029 | 0.029 | 0.05 | 0.05 | 0.05 | 0.533 | 0.533 | 0.533 | 0.533 | 0.061 | 0.061 | 0.061 | 0.061 | -0.177 | -0.177 | -0.177 | -0.177 | -22.587 | -22.587 | -22.587 | -22.587 | 0.006 | 0.006 | 0.006 | 0.006 | 0.042 | 0.042 | 0.042 | 0.042 | 0.052 | 0.052 | 0.052 | 0.052 |
| EPS
| -0.002 | -0.009 | -0.005 | -0.007 | -0.004 | -0.005 | -0.003 | -0.015 | -0.008 | -0.092 | -0.016 | -0.008 | -0.032 | -0.018 | -0.12 | -0.061 | -0.35 | -0.081 | -0.16 | -0.084 | -0.2 | -0.2 | -0.14 | -0.14 | -1.38 | -1.38 | -0.26 | -0.26 | -0.45 | -0.45 | -0.23 | -0.23 | -1.06 | -1.06 | 0.024 | 0.024 | -0.39 | -0.39 | -0.22 | -0.2 | -0.29 | -0.29 | -0.1 | -0.1 | 0.034 | 0.034 | 0.023 | 0.023 | 0.023 | 1.68 | 1.68 | 1.68 | 1.68 | 0.23 | 0.23 | 0.23 | 0.23 | -0.18 | -0.18 | -0.18 | -0.18 | -10.17 | -10.17 | -10.17 | -10.17 | 0.093 | 0.093 | 0.093 | 0.093 | 0.89 | 0.89 | 0.89 | 0.89 | 1.17 | 1.17 | 1.17 | 1.17 |
| EPS Diluted
| -0.002 | -0.009 | -0.005 | -0.007 | -0.004 | -0.005 | -0.003 | -0.015 | -0.008 | -0.092 | -0.016 | -0.008 | -0.032 | -0.013 | -0.12 | -0.061 | -0.35 | -0.081 | -0.16 | -0.084 | -0.2 | -0.2 | -0.14 | -0.14 | -1.38 | -1.38 | -0.26 | -0.26 | -0.45 | -0.45 | -0.23 | -0.23 | -1.06 | -1.06 | 0.024 | 0.024 | -0.39 | -0.39 | -0.22 | -0.2 | -0.29 | -0.29 | -0.1 | -0.1 | 0.081 | 0.081 | 0.023 | 0.023 | 0.023 | 1.68 | 1.68 | 1.68 | 1.68 | 0.23 | 0.23 | 0.23 | 0.23 | -0.18 | -0.18 | -0.18 | -0.18 | -10.17 | -10.17 | -10.17 | -10.17 | 0.093 | 0.093 | 0.093 | 0.093 | 0.89 | 0.89 | 0.89 | 0.89 | 1.17 | 1.17 | 1.17 | 1.17 |
| EBITDA
| 1.466 | 7.431 | 3.265 | -3.818 | -3.775 | 3.234 | 1.786 | -2.249 | -3.606 | -2.077 | -1.633 | -3.145 | -7.752 | -7.534 | -6.115 | -6.228 | -9.211 | -9.94 | -10.885 | -10.936 | -15.383 | -15.383 | -11.345 | -11.345 | -10.816 | -10.816 | -14.894 | -14.894 | -8.579 | -8.579 | -15.229 | -15.229 | -17.598 | -17.598 | -14.001 | -14.001 | -17.766 | -17.766 | -11.307 | -11.307 | -21.005 | -21.005 | 0.59 | 0.59 | 9.359 | 9.359 | 9.618 | 9.618 | 9.618 | 79.077 | 79.077 | 79.077 | 79.077 | 6.903 | 6.903 | 6.903 | 6.903 | -3.676 | -3.676 | -3.676 | -3.676 | -211.227 | -211.227 | -211.227 | -211.227 | 2.144 | 2.144 | 2.144 | 2.144 | 8.942 | 8.942 | 8.942 | 8.942 | 10.511 | 10.511 | 10.511 | 10.511 |
| EBITDA Ratio
| 0.057 | 0.313 | 0.275 | -0.152 | -0.301 | 0.146 | 0.161 | -0.09 | -0.288 | -0.064 | -0.045 | -0.172 | -0.216 | -0.42 | -0.206 | -0.42 | -0.243 | -0.525 | -0.267 | -0.536 | -0.75 | -0.75 | -0.552 | -0.552 | -0.674 | -0.674 | -1.34 | -1.34 | -0.663 | -0.663 | -1.444 | -1.444 | -1.198 | -1.198 | -1.725 | -1.725 | -1.255 | -1.255 | -0.171 | -0.171 | -0.102 | -0.102 | 0.007 | 0.007 | 0.075 | 0.075 | 0.087 | 0.087 | 0.087 | 0.553 | 0.553 | 0.553 | 0.553 | 0.076 | 0.076 | 0.076 | 0.076 | -0.15 | -0.15 | -0.15 | -0.15 | -22.501 | -22.501 | -22.501 | -22.501 | 0.009 | 0.009 | 0.009 | 0.009 | 0.049 | 0.049 | 0.049 | 0.049 | 0.059 | 0.059 | 0.059 | 0.059 |