Alkane Resources Limited
ASX:ALK.AX
0.515 (AUD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 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 | 1998 Q3 | 1998 Q2 | 1998 Q1 | 1997 Q4 | 1997 Q3 | 1997 Q2 | 1997 Q1 | 1996 Q4 | 1996 Q3 | 1996 Q2 | 1996 Q1 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | 1994 Q1 | 1993 Q4 | 1993 Q3 | 1993 Q2 | 1993 Q1 | 1992 Q4 | 1992 Q3 | 1992 Q2 | 1992 Q1 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 83.931 | 89.06 | 97.062 | 93.465 | 88.099 | 76.911 | 62.581 | 65.252 | 38.451 | 34.098 | 40.161 | 52.352 | 71.227 | 58.747 | 80.66 | 37.132 | 54.203 | 55.421 | 45.518 | 56.949 | 25.264 | 5.82 | 5.82 | 0 | 0.011 | 0.011 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0 | 0.03 | 0.03 | 0.03 | 0 | 0.019 | 0.019 | 0.019 | 0 | 0.102 | 0.102 | 0.102 | 0 | 0.138 | 0.138 | 0.138 | 0 | 0.297 | 0.297 | 0.297 | 0 | 0.798 | 0.798 | 0.798 | 0 | 2.57 | 2.57 | 2.57 | 0 | 3.245 | 3.245 | 3.245 | 0 | 3.438 | 3.438 | 3.438 | 0 | 0 | 0 | 0 | 0 | 3.197 | 3.197 | 3.197 | 0 | 0 | 0 | 0 | 0 | 0.599 | 0.599 | 0.599 | 0.599 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0.021 | 0.021 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0.212 | -0.212 | -0.212 | -0.212 |
Cost of Revenue
| 70.253 | 70.042 | 69.305 | 56.312 | 54.978 | 51.191 | 34.527 | 35.876 | 25.312 | 19.068 | 27.016 | 35.336 | 50.365 | 40.956 | 58.089 | 42.968 | 53.371 | 42.761 | 52.243 | 49.244 | 22.387 | 3.944 | 3.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.118 | 0.118 | 0.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.974 | 0.974 | 0.974 | 0 | 2.285 | 2.285 | 2.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 13.678 | 19.018 | 27.757 | 37.153 | 33.121 | 25.72 | 28.054 | 29.376 | 13.139 | 15.03 | 13.145 | 17.016 | 20.862 | 17.791 | 22.571 | -5.836 | 0.832 | 12.66 | -6.725 | 7.705 | 2.877 | 1.877 | 2.624 | 0 | 0.011 | 0.011 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0 | 0.03 | 0.03 | 0.03 | 0 | 0.019 | 0.019 | 0.019 | 0 | -0.016 | -0.016 | -0.016 | 0 | 0.138 | 0.138 | 0.138 | 0 | 0.297 | 0.297 | 0.297 | 0 | -0.175 | -0.175 | -0.175 | 0 | 0.285 | 0.285 | 0.285 | 0 | 3.245 | 3.245 | 3.245 | 0 | 3.438 | 3.438 | 3.438 | 0 | 0 | 0 | 0 | 0 | 3.197 | 3.197 | 3.197 | 0 | 0 | 0 | 0 | 0 | 0.599 | 0.599 | 0.599 | 0.599 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0.021 | 0.021 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0.212 | -0.212 | -0.212 | -0.212 |
Gross Profit Ratio
| 0.163 | 0.214 | 0.286 | 0.398 | 0.376 | 0.334 | 0.448 | 0.45 | 0.342 | 0.441 | 0.327 | 0.325 | 0.293 | 0.303 | 0.28 | -0.157 | 0.015 | 0.228 | -0.148 | 0.135 | 0.114 | 0.322 | 0.451 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | -0.162 | -0.162 | -0.162 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | -0.22 | -0.22 | -0.22 | 0 | 0.111 | 0.111 | 0.111 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 3.355 | 3.23 | 2.743 | 2.657 | 2.453 | 2.408 | 0 | 2.87 | 3.416 | 2.952 | 0 | 2.252 | 1.987 | 2.431 | 1.736 | 2.179 | 1.53 | 2.323 | 2.062 | 2.118 | 1.825 | 0.712 | 2.459 | 0 | 0.011 | 0.011 | 0.011 | 0 | 0.18 | 0.18 | 0.18 | 0 | 0.089 | 0.089 | 0.089 | 0 | 0.029 | 0.029 | 0.029 | 0 | 0.076 | 0.076 | 0.076 | 0 | 0.275 | 0.275 | 0.275 | 0 | 0.123 | 0.123 | 0.123 | 0 | -0.048 | -0.048 | -0.048 | 0 | -0.078 | -0.078 | -0.078 | 0 | 0.35 | 0.35 | 0.35 | 0 | 0.262 | 0.262 | 0.262 | 0 | 0.227 | 0.227 | 0.227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 1.936 | 0.106 | 0.081 | 0.116 | 0.096 | 1.496 | 0 | 0.93 | -0.074 | 1.467 | 0 | 1.823 | 0.88 | 2.036 | 0.518 | 1.99 | 1.322 | 1.817 | 0.98 | 1.687 | 1.15 | 0.368 | 0.368 | 0 | 0.53 | 0.53 | 0.53 | 0 | 0.07 | 0.07 | 0.07 | 0 | 0.043 | 0.043 | 0.043 | 0 | 0.031 | 0.031 | 0.031 | 0 | 0.028 | 0.028 | 0.028 | 0 | 0.021 | 0.021 | 0.021 | 0 | 0.023 | 0.023 | 0.023 | 0 | 0.12 | 0.12 | 0.12 | 0 | 0.124 | 0.124 | 0.124 | 0 | 0 | 0 | 0 | 0 | 2.189 | 2.189 | 2.189 | 0 | 2.612 | 2.612 | 2.612 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 5.291 | 3.336 | 2.824 | 2.773 | 2.549 | 3.904 | 3.026 | 3.8 | 3.342 | 4.419 | 2.827 | 4.075 | 2.867 | 4.467 | 2.254 | 4.169 | 2.852 | 4.14 | 3.042 | 3.805 | 2.975 | 1.08 | 3.081 | 0 | 0.542 | 0.542 | 0.542 | 0 | 0.25 | 0.25 | 0.25 | 0 | 0.133 | 0.133 | 0.133 | 0 | 0.06 | 0.06 | 0.06 | 0 | 0.105 | 0.105 | 0.105 | 0 | 0.296 | 0.296 | 0.296 | 0 | 0.147 | 0.147 | 0.147 | 0 | 0.072 | 0.072 | 0.072 | 0 | 0.046 | 0.046 | 0.046 | 0 | -0.096 | -0.096 | -0.096 | 0 | 2.451 | 2.451 | 2.451 | 0 | 2.84 | 2.84 | 2.84 | 0 | 0.062 | 0.062 | 0.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0.004 | 0.004 | 0.004 | 0.004 |
Other Expenses
| 0.185 | 0.324 | 0 | 0 | 0 | 0 | 0.317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.454 | -0.454 | 0 | 0.238 | 0.238 | 0.238 | 0 | 0.396 | 0.396 | 0.396 | 0 | 0.304 | 0.304 | 0.304 | 0 | 0.471 | 0.471 | 0.471 | 0 | 0.383 | 0.383 | 0.383 | 0 | 0.032 | 0.032 | 0.032 | 0 | 0.765 | 0.765 | 0.765 | 0 | 0.466 | 0.466 | 0.466 | 0 | 0.688 | 0.688 | 0.688 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.181 | 0.181 | 0.181 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.009 | 0.009 | 0.009 | -1.333 | -1.333 | -1.333 | -1.333 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | 0 | 0 | 0 | 0 | -0.007 | -0.007 | -0.007 | -0.007 | -0.002 | -0.002 | -0.002 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 5.291 | 3.012 | 2.824 | 2.773 | 2.549 | 3.904 | 2.709 | 3.8 | 3.342 | 4.419 | 2.827 | 3.251 | 2.621 | 4.573 | 24.972 | 24.663 | 2.815 | 3.766 | 4.879 | 4.094 | 7.318 | 0.625 | 6.559 | 0 | 0.779 | 0.779 | 0.779 | 0 | 0.646 | 0.646 | 0.646 | 0 | 0.437 | 0.437 | 0.437 | 0 | 0.531 | 0.531 | 0.531 | 0 | 0.488 | 0.488 | 0.488 | 0 | 0.329 | 0.329 | 0.329 | 0 | 0.912 | 0.912 | 0.912 | 0 | 0.538 | 0.538 | 0.538 | 0 | 0.734 | 0.734 | 0.734 | 0 | -0.096 | -0.096 | -0.096 | 0 | 2.451 | 2.451 | 2.451 | 0 | 2.84 | 2.84 | 2.84 | 0 | 0.062 | 0.062 | 0.062 | 0 | 0.181 | 0.181 | 0.181 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.009 | 0.009 | 0.009 | -1.333 | -1.333 | -1.333 | -1.333 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | 0.003 | 0.003 | 0.003 | 0.003 | -0.007 | -0.007 | -0.007 | -0.007 | -0.002 | -0.002 | -0.002 | -0.002 | 0.002 | 0.002 | 0.002 | 0.002 | 0.004 | 0.004 | 0.004 | 0.004 |
Operating Income
| 8.387 | 16.006 | 24.933 | 34.38 | 30.572 | 21.816 | 25.345 | 25.576 | 9.797 | 10.611 | 10.318 | 12.874 | 17.356 | 13.051 | -7.746 | -10.192 | -2.379 | 8.315 | -10.727 | 3.388 | -0.672 | -2.333 | -6.847 | 0 | -1.329 | -1.329 | -1.329 | 0 | -0.909 | -0.909 | -0.909 | 0 | -0.582 | -0.582 | -0.582 | 0 | -0.602 | -0.602 | -0.602 | 0 | -0.605 | -0.605 | -0.605 | 0 | -0.614 | -0.614 | -0.614 | 0 | -1.08 | -1.08 | -1.08 | 0 | -0.469 | -0.469 | -0.469 | 0 | -0.474 | -0.474 | -0.474 | 0 | -0.465 | -0.465 | -0.465 | 0 | -0.425 | -0.425 | -0.425 | 0 | 0.099 | 0.099 | 0.099 | 0 | 3.245 | 3.245 | 3.245 | 0 | 0.181 | 0.181 | 0.181 | 0 | 3.197 | 3.197 | 3.197 | 0 | 0.009 | 0.009 | 0.009 | 0.009 | -0.734 | -0.734 | -0.734 | -0.734 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | -0.004 | 0.018 | 0.018 | 0.018 | 0.018 | -0.007 | -0.007 | -0.007 | -0.007 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.215 | -0.215 | -0.215 | -0.215 |
Operating Income Ratio
| 0.1 | 0.18 | 0.257 | 0.368 | 0.347 | 0.284 | 0.405 | 0.392 | 0.255 | 0.311 | 0.257 | 0.246 | 0.244 | 0.222 | -0.096 | -0.274 | -0.044 | 0.15 | -0.236 | 0.059 | -0.027 | -0.401 | -1.176 | 0 | -120.818 | -120.818 | -120.818 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -316.922 | -316.922 | -316.922 | 0 | -19.899 | -19.899 | -19.899 | 0 | -32.935 | -32.935 | -32.935 | 0 | -10.616 | -10.616 | -10.616 | 0 | -3.396 | -3.396 | -3.396 | 0 | -1.594 | -1.594 | -1.594 | 0 | -0.583 | -0.583 | -0.583 | 0 | -0.165 | -0.165 | -0.165 | 0 | 0.031 | 0.031 | 0.031 | 0 | 0.944 | 0.944 | 0.944 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | -1.225 | -1.225 | -1.225 | -1.225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.843 | 0.843 | 0.843 | 0.843 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 8 | 8 | 8 | 1.017 | 1.017 | 1.017 | 1.017 |
Total Other Income Expenses Net
| -0.816 | 0.865 | 0.83 | 0.444 | -13.625 | 61.73 | -0.982 | -0.999 | -0.886 | 0.632 | 1.077 | 1.363 | 0.504 | 0.405 | 4.98 | -20.61 | 0.133 | 0.594 | -1.152 | 0.354 | -4.988 | 2.014 | 11.23 | 0 | 24.168 | 24.168 | 24.168 | 0 | 0.212 | 0.212 | 0.212 | 0 | 2.529 | 2.529 | 2.529 | 0 | 1.177 | 1.177 | 1.177 | 0 | 0.601 | 0.601 | 0.601 | 0 | 0.283 | 0.283 | 0.283 | 0 | 0.166 | 0.166 | 0.166 | 0 | 0.025 | 0.025 | 0.025 | 0 | 0.034 | 0.034 | 0.034 | 0 | -0.319 | -0.319 | -0.319 | 0 | -0.429 | -0.429 | -0.429 | 0 | 0.018 | 0.018 | 0.018 | 0 | -3.109 | -3.109 | -3.109 | 0 | -0.04 | -0.04 | -0.04 | 0 | -3.096 | -3.096 | -3.096 | 0 | -0.123 | -0.123 | -0.123 | -0.123 | 0.234 | 0.234 | 0.234 | 0.234 | -0.246 | -0.246 | -0.246 | -0.246 | -0.384 | -0.384 | -0.384 | -0.384 | -0.372 | -0.372 | -0.372 | -0.372 | -0.222 | -0.222 | -0.222 | -0.222 | -0.092 | -0.092 | -0.092 | -0.092 | -0.093 | -0.093 | -0.093 | -0.093 | -0.064 | -0.064 | -0.064 | -0.064 |
Income Before Tax
| 7.571 | 16.871 | 25.763 | 34.824 | 16.947 | 83.546 | 24.363 | 24.577 | 8.911 | 11.243 | 11.395 | 14.237 | 17.86 | 13.456 | -2.766 | -30.802 | -2.246 | 8.909 | -11.879 | 3.742 | -5.66 | -0.319 | 4.383 | 0 | 22.839 | 22.839 | 22.839 | 0 | -0.697 | -0.697 | -0.697 | 0 | 1.947 | 1.947 | 1.947 | 0 | 0.574 | 0.574 | 0.574 | 0 | -0.004 | -0.004 | -0.004 | 0 | -0.331 | -0.331 | -0.331 | 0 | -0.914 | -0.914 | -0.914 | 0 | -0.443 | -0.443 | -0.443 | 0 | -0.44 | -0.44 | -0.44 | 0 | -0.785 | -0.785 | -0.785 | 0 | -0.854 | -0.854 | -0.854 | 0 | 0.117 | 0.117 | 0.117 | 0 | 0.136 | 0.136 | 0.136 | 0 | 0.14 | 0.14 | 0.14 | 0 | 0.101 | 0.101 | 0.101 | 0 | -0.114 | -0.114 | -0.114 | -0.114 | -0.5 | -0.5 | -0.5 | -0.5 | -0.249 | -0.249 | -0.249 | -0.249 | -0.388 | -0.388 | -0.388 | -0.388 | -0.354 | -0.354 | -0.354 | -0.354 | -0.228 | -0.228 | -0.228 | -0.228 | -0.093 | -0.093 | -0.093 | -0.093 | -0.095 | -0.095 | -0.095 | -0.095 | -0.279 | -0.279 | -0.279 | -0.279 |
Income Before Tax Ratio
| 0.09 | 0.189 | 0.265 | 0.373 | 0.192 | 1.086 | 0.389 | 0.377 | 0.232 | 0.33 | 0.284 | 0.272 | 0.251 | 0.229 | -0.034 | -0.83 | -0.041 | 0.161 | -0.261 | 0.066 | -0.224 | -0.055 | 0.753 | 0 | 2,076.273 | 2,076.273 | 2,076.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 302.277 | 302.277 | 302.277 | 0 | -0.147 | -0.147 | -0.147 | 0 | -17.775 | -17.775 | -17.775 | 0 | -8.984 | -8.984 | -8.984 | 0 | -3.212 | -3.212 | -3.212 | 0 | -1.481 | -1.481 | -1.481 | 0 | -0.983 | -0.983 | -0.983 | 0 | -0.332 | -0.332 | -0.332 | 0 | 0.036 | 0.036 | 0.036 | 0 | 0.039 | 0.039 | 0.039 | 0 | 0 | 0 | 0 | 0 | 0.032 | 0.032 | 0.032 | 0 | 0 | 0 | 0 | 0 | -0.835 | -0.835 | -0.835 | -0.835 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.072 | -17.072 | -17.072 | -17.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 381 | 381 | 381 | 381 | 1.316 | 1.316 | 1.316 | 1.316 |
Income Tax Expense
| 2.319 | 4.446 | 8.006 | 10.131 | 4.927 | 25.295 | 7.018 | 7.485 | 2.816 | 3.753 | 0.292 | 2.047 | 6.845 | 0 | 1.567 | 3.064 | 0.604 | 2.572 | 4.456 | 0.405 | 4.581 | 1.223 | 0.312 | 0 | 6.205 | 6.205 | 6.205 | 0 | 0.24 | 0.24 | 0.24 | 0 | 2.529 | 2.529 | 2.529 | 0 | 1.177 | 1.177 | 1.177 | 0 | 0.601 | 0.601 | 0.601 | 0 | 0.283 | 0.283 | 0.283 | 0 | 0.166 | 0.166 | 0.166 | 0 | 0.025 | 0.025 | 0.025 | 0 | -0.44 | -0.44 | -0.44 | 0 | -0.785 | -0.785 | -0.785 | 0 | -0.854 | -0.854 | -0.854 | 0 | 0.117 | 0.117 | 0.117 | 0 | 0.136 | 0.136 | 0.136 | 0 | 0.14 | 0.14 | 0.14 | 0 | 0.101 | 0.101 | 0.101 | 0 | -0.114 | -0.114 | -0.114 | -0.114 | -0.5 | -0.5 | -0.5 | -0.5 | -0.249 | -0.249 | -0.249 | -0.249 | -0.388 | -0.388 | -0.388 | -0.388 | -0.354 | -0.354 | -0.354 | -0.354 | -0.228 | -0.228 | -0.228 | -0.228 | -0.093 | -0.093 | -0.093 | -0.093 | -0.095 | -0.095 | -0.095 | -0.095 | -0.279 | -0.279 | -0.279 | -0.279 |
Net Income
| 5.252 | 12.425 | 17.757 | 24.693 | 12.02 | 58.231 | 16.948 | 38.753 | 5.272 | 7.49 | 11.103 | 12.19 | 11.015 | 13.456 | -1.199 | -27.738 | -1.642 | 6.337 | -7.423 | 3.337 | -10.241 | -1.543 | 4.071 | 0 | 16.634 | 16.634 | 16.634 | 0 | -0.697 | -0.697 | -0.697 | 0 | 1.947 | 1.947 | 1.947 | 0 | 0.574 | 0.574 | 0.574 | 0 | -0.004 | -0.004 | -0.004 | 0 | -0.331 | -0.331 | -0.331 | 0 | -0.914 | -0.914 | -0.914 | 0 | -0.443 | -0.443 | -0.443 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0.001 | 0.001 | 0.001 | 0.001 | -0.001 | -0.001 | -0.001 | -0.001 |
Net Income Ratio
| 0.063 | 0.14 | 0.183 | 0.264 | 0.136 | 0.757 | 0.271 | 0.594 | 0.137 | 0.22 | 0.276 | 0.233 | 0.155 | 0.229 | -0.015 | -0.747 | -0.03 | 0.114 | -0.163 | 0.059 | -0.405 | -0.265 | 0.699 | 0 | 1,512.159 | 1,512.159 | 1,512.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 302.283 | 302.283 | 302.283 | 0 | -0.147 | -0.147 | -0.147 | 0 | -17.775 | -17.775 | -17.775 | 0 | -8.984 | -8.984 | -8.984 | 0 | -3.212 | -3.212 | -3.212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2 | -2 | -2 | -2 | 0.002 | 0.002 | 0.002 | 0.002 |
EPS
| 0.009 | 0.021 | 0.03 | 0.041 | 0.02 | 0.098 | 0.029 | 0.065 | 0.009 | 0.015 | 0.022 | 0.024 | 0.022 | 0.026 | -0.002 | -0.055 | -0.004 | 0.015 | -0.017 | 0.008 | -0.024 | -0.004 | 0.011 | 0 | 0.042 | 0.039 | 0.042 | 0 | -0.002 | -0.002 | -0.002 | 0 | 0.007 | 0.005 | 0.007 | 0 | 0.002 | 0.001 | 0.002 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | 0 | -0.004 | -0.002 | -0.004 | 0 | -0.003 | -0.001 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS Diluted
| 0.009 | 0.02 | 0.029 | 0.041 | 0.02 | 0.097 | 0.028 | 0.065 | 0.009 | 0.014 | 0.021 | 0.024 | 0.021 | 0.026 | -0.002 | -0.055 | -0.004 | 0.015 | -0.017 | 0.008 | -0.024 | -0.004 | 0.011 | 0 | 0.042 | 0.039 | 0.042 | 0 | -0.002 | -0.002 | -0.002 | 0 | 0.007 | 0.005 | 0.007 | 0 | 0.002 | 0.001 | 0.002 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | 0 | -0.004 | -0.002 | -0.004 | 0 | -0.003 | -0.001 | -0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA
| 29.51 | 30.603 | 43.326 | 52.095 | 51.514 | 35.987 | 37.373 | 34.802 | 17.48 | 12.079 | 11.588 | 18.931 | 36.499 | 32.379 | 43.825 | 8.385 | 15.267 | 20.974 | 3.009 | 17.452 | 9.65 | 2.278 | -6.277 | 0 | 22.859 | 22.859 | 22.859 | 0 | -0.655 | -0.655 | -0.655 | 0 | 1.959 | 1.959 | 1.959 | 0 | 0.587 | 0.587 | 0.587 | 0 | 0.008 | 0.008 | 0.008 | 0 | -0.324 | -0.324 | -0.324 | 0 | -0.909 | -0.909 | -0.909 | 0 | -0.447 | -0.447 | -0.447 | 0 | -0.45 | -0.45 | -0.45 | 0 | -0.749 | -0.749 | -0.749 | 0 | -0.572 | -0.572 | -0.572 | 0 | 0.198 | 0.198 | 0.198 | 0 | 0.27 | 0.27 | 0.27 | 0 | 0.181 | 0.181 | 0.181 | 0 | 0.465 | 0.465 | 0.465 | 0 | 0.009 | 0.009 | 0.009 | 0.009 | -0.364 | -0.364 | -0.364 | -0.364 | -0.244 | -0.244 | -0.244 | -0.244 | -0.382 | -0.382 | -0.382 | -0.382 | 0.021 | 0.021 | 0.021 | 0.021 | 0 | 0 | 0 | 0 | -0.091 | -0.091 | -0.091 | -0.091 | -0.083 | -0.083 | -0.083 | -0.083 | -0.222 | -0.222 | -0.222 | -0.222 |
EBITDA Ratio
| 0.352 | 0.344 | 0.446 | 0.557 | 0.585 | 0.468 | 0.597 | 0.533 | 0.455 | 0.354 | 0.289 | 0.362 | 0.512 | 0.551 | 0.543 | 0.226 | 0.282 | 0.378 | 0.066 | 0.306 | 0.382 | 0.391 | -1.078 | 0 | 2,078.045 | 2,078.045 | 2,078.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 308.701 | 308.701 | 308.701 | 0 | 0.259 | 0.259 | 0.259 | 0 | -17.381 | -17.381 | -17.381 | 0 | -8.938 | -8.938 | -8.938 | 0 | -3.238 | -3.238 | -3.238 | 0 | -1.514 | -1.514 | -1.514 | 0 | -0.938 | -0.938 | -0.938 | 0 | -0.222 | -0.222 | -0.222 | 0 | 0.061 | 0.061 | 0.061 | 0 | 0.079 | 0.079 | 0.079 | 0 | 0 | 0 | 0 | 0 | 0.146 | 0.146 | 0.146 | 0 | 0 | 0 | 0 | 0 | -0.608 | -0.608 | -0.608 | -0.608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 333 | 333 | 333 | 333 | 1.05 | 1.05 | 1.05 | 1.05 |