Accuray Incorporated
NASDAQ:ARAY
1.81 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 2025 Q1 | 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 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 101.545 | 134.289 | 101.132 | 107.238 | 103.892 | 118.292 | 118.06 | 114.76 | 96.493 | 110.023 | 96.169 | 116.275 | 107.442 | 110.936 | 102.562 | 97.459 | 85.332 | 94.977 | 99.548 | 98.826 | 89.577 | 117.417 | 103.221 | 102.318 | 95.829 | 113.786 | 99.832 | 100.329 | 90.95 | 112.094 | 97.312 | 87.502 | 86.506 | 94.973 | 105.284 | 108.912 | 89.631 | 101.75 | 97.515 | 98.155 | 82.381 | 102 | 97.144 | 93.634 | 76.641 | 84.9 | 70.547 | 77.779 | 82.748 | 100.533 | 101.816 | 106.423 | 100.451 | 75.223 | 54.747 | 54.246 | 38.068 | 61.788 | 51.94 | 57.321 | 50.575 | 58.803 | 61.301 | 57.637 | 55.857 | 50.939 | 58.758 | 52.038 | 48.646 | 43.994 | 37.34 | 26.347 | 32.771 | 16.342 | 16.342 | 16.342 | 3.871 | 5.594 | 5.594 | 5.594 | 5.594 |
| Cost of Revenue
| 67.076 | 95.837 | 72.058 | 71.336 | 64.399 | 80.614 | 79.342 | 71.793 | 61.896 | 67.003 | 61.385 | 73.648 | 67.918 | 67.205 | 63.02 | 56.628 | 49.929 | 55.081 | 60.415 | 60.926 | 56.634 | 71.491 | 62.755 | 63.938 | 57.95 | 65.801 | 63.583 | 60.974 | 52.844 | 68.909 | 61.887 | 56.115 | 55.162 | 57.673 | 60.34 | 66.341 | 55.733 | 61.298 | 58.855 | 59.666 | 54.58 | 63.553 | 57.44 | 55.463 | 50.163 | 57.615 | 50.494 | 51.153 | 59.072 | 64.043 | 65.705 | 66.18 | 76.023 | 42.997 | 27.434 | 24.78 | 19.831 | 30.73 | 26.564 | 31.357 | 28.956 | 31.713 | 30.939 | 28.228 | 27.428 | 24.043 | 32.475 | 24.176 | 22.735 | 19.078 | 16.222 | 11.645 | 13.468 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit
| 34.469 | 38.452 | 29.074 | 35.902 | 39.493 | 37.678 | 38.718 | 42.967 | 34.597 | 43.02 | 34.784 | 42.627 | 39.524 | 43.731 | 39.542 | 40.831 | 35.403 | 39.896 | 39.133 | 37.9 | 32.943 | 45.926 | 40.466 | 38.38 | 37.879 | 47.985 | 36.249 | 39.355 | 38.106 | 43.185 | 35.425 | 31.387 | 31.344 | 37.3 | 44.944 | 42.571 | 33.898 | 40.452 | 38.66 | 38.489 | 27.801 | 38.447 | 39.704 | 38.171 | 26.478 | 27.285 | 20.053 | 26.626 | 23.676 | 36.49 | 36.111 | 40.243 | 24.428 | 32.226 | 27.313 | 29.466 | 18.237 | 31.058 | 25.376 | 25.964 | 21.619 | 27.09 | 30.362 | 29.409 | 28.429 | 26.896 | 26.283 | 27.862 | 25.911 | 24.916 | 21.118 | 14.702 | 19.303 | 16.342 | 16.342 | 16.342 | 3.871 | 5.594 | 5.594 | 5.594 | 5.594 |
| Gross Profit Ratio
| 0.339 | 0.286 | 0.287 | 0.335 | 0.38 | 0.319 | 0.328 | 0.374 | 0.359 | 0.391 | 0.362 | 0.367 | 0.368 | 0.394 | 0.386 | 0.419 | 0.415 | 0.42 | 0.393 | 0.384 | 0.368 | 0.391 | 0.392 | 0.375 | 0.395 | 0.422 | 0.363 | 0.392 | 0.419 | 0.385 | 0.364 | 0.359 | 0.362 | 0.393 | 0.427 | 0.391 | 0.378 | 0.398 | 0.396 | 0.392 | 0.337 | 0.377 | 0.409 | 0.408 | 0.345 | 0.321 | 0.284 | 0.342 | 0.286 | 0.363 | 0.355 | 0.378 | 0.243 | 0.428 | 0.499 | 0.543 | 0.479 | 0.503 | 0.489 | 0.453 | 0.427 | 0.461 | 0.495 | 0.51 | 0.509 | 0.528 | 0.447 | 0.535 | 0.533 | 0.566 | 0.566 | 0.558 | 0.589 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Reseach & Development Expenses
| 12.116 | 9.529 | 10.909 | 15.281 | 14.013 | 14.187 | 14.209 | 14.641 | 14.092 | 14.569 | 14.104 | 14.697 | 14.382 | 15.357 | 13.268 | 11.956 | 12.148 | 12.215 | 11.164 | 13.064 | 13.341 | 16.051 | 12.913 | 13.64 | 13.889 | 14.588 | 13.906 | 14.664 | 14.093 | 13.264 | 12.484 | 11.944 | 12.229 | 14.155 | 13.27 | 14.931 | 14.296 | 14.85 | 12.836 | 13.917 | 14.149 | 13.576 | 13.763 | 13.435 | 12.95 | 14.687 | 15.697 | 17.239 | 20.209 | 22.892 | 23.783 | 19.874 | 20.565 | 15.036 | 9.291 | 9.313 | 8.047 | 8.373 | 7.719 | 7.769 | 7.662 | 9.185 | 9.259 | 8.794 | 8.754 | 8.405 | 8.632 | 8.128 | 7.715 | 7.51 | 6.951 | 6.132 | 6.182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 12.82 | 11.41 | 12.409 | 13.224 | 13.023 | 13.281 | 11.063 | 12.035 | 11.892 | 12.041 | 10.174 | 10.716 | 11.46 | 11.225 | 11.281 | 10.328 | 8.889 | 11.57 | 8.894 | 9.886 | 10.616 | 11.697 | 11.769 | 10.469 | 15.642 | 13.44 | 11.552 | 11.836 | 11.308 | 10.876 | 11.184 | 10.362 | 11.344 | 10.302 | 13.716 | 12.688 | 10.028 | 11.403 | 11.665 | 12.361 | 10.95 | 11.679 | 11.106 | 11.19 | 11.36 | 12.247 | 16.745 | 15.892 | 13.269 | 15.753 | 14.213 | 13.663 | 14.969 | 29.196 | 10.421 | 8.481 | 8.559 | 8.393 | 7.719 | 10.43 | 8.93 | 7.71 | 8.821 | 9.259 | 10.433 | 8.46 | 7.943 | 7.976 | 7.901 | 11.679 | 6.1 | 6.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 11.682 | 10.696 | 10.318 | 11.361 | 10.244 | 10.667 | 11.13 | 13.586 | 10.795 | 14.362 | 10.798 | 13.233 | 11.271 | 13.007 | 10.567 | 10.348 | 8.898 | 11.555 | 11.106 | 11.327 | 13.266 | 14.92 | 12.903 | 15.139 | 13.036 | 16.864 | 14.612 | 13.872 | 14.757 | 16.23 | 13.025 | 13.904 | 14.318 | 15.803 | 12.516 | 15.076 | 13.417 | 15.677 | 12.987 | 15.802 | 17.974 | 17.859 | 15.31 | 14.262 | 14.454 | 13.076 | 12.646 | 15.761 | 12.889 | 14.5 | 12.449 | 14.017 | 13.581 | 13.307 | 8.127 | 7.987 | 7.76 | 8.296 | 7.179 | 10.063 | 8.649 | 9.87 | 11.42 | 10.723 | 13.48 | 10.611 | 10.792 | 11.167 | 10.156 | 18.295 | 9.83 | 9.764 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 24.502 | 22.106 | 22.727 | 24.585 | 23.267 | 23.948 | 22.193 | 25.621 | 22.687 | 26.403 | 20.972 | 23.949 | 22.731 | 24.232 | 21.848 | 20.676 | 17.787 | 23.125 | 20 | 21.213 | 23.882 | 26.617 | 24.672 | 25.608 | 28.678 | 30.304 | 26.164 | 25.708 | 26.065 | 27.106 | 24.209 | 24.266 | 25.662 | 26.105 | 26.232 | 27.764 | 23.445 | 27.08 | 24.652 | 28.163 | 28.924 | 29.538 | 26.416 | 25.452 | 25.814 | 25.323 | 29.391 | 31.653 | 26.158 | 30.253 | 26.662 | 27.68 | 28.55 | 42.503 | 18.548 | 16.468 | 16.319 | 16.689 | 14.898 | 20.493 | 17.579 | 17.58 | 20.241 | 19.982 | 23.913 | 19.071 | 18.735 | 19.143 | 18.057 | 17.825 | 15.93 | 15.9 | 12.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Expenses
| 0 | -0.2 | -0.337 | -0.152 | 0.197 | -3.131 | -3.222 | -2.831 | -2.558 | -2.94 | -2.293 | -2.49 | -2.668 | -14.685 | -4.027 | -4.26 | -4.694 | -4.746 | -5.281 | 7.766 | -4.439 | -3.794 | -3.829 | -3.321 | -3.983 | -4.45 | -4.465 | -3.738 | -6.571 | -7.674 | -2.919 | -4.12 | -4.005 | -4.171 | -3.963 | -5.07 | -5.091 | -4.014 | -3.618 | -5.528 | -5.461 | -4.669 | -3.312 | -3.775 | -2.46 | -4.284 | -5.565 | -2.58 | 12.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -86.389 | 24 | 19 | 0 | -47.26 | 0 | 0 | 0 |
| Operating Expenses
| 36.618 | 31.635 | 33.636 | 39.866 | 37.28 | 38.135 | 36.402 | 40.262 | 36.779 | 40.972 | 35.076 | 38.646 | 37.113 | 39.589 | 35.116 | 32.632 | 29.935 | 35.34 | 31.164 | 34.277 | 37.223 | 42.668 | 37.585 | 39.248 | 42.567 | 44.892 | 40.07 | 40.372 | 40.158 | 40.37 | 36.693 | 36.21 | 37.891 | 40.26 | 39.502 | 42.695 | 37.741 | 41.93 | 37.488 | 42.08 | 43.073 | 43.114 | 40.179 | 38.887 | 38.764 | 40.01 | 45.088 | 48.892 | 46.367 | 53.145 | 50.445 | 47.554 | 49.115 | 57.539 | 27.839 | 25.781 | 24.366 | 25.062 | 22.617 | 28.262 | 25.241 | 26.765 | 29.5 | 28.776 | 32.667 | 27.476 | 27.367 | 27.271 | 25.772 | 25.335 | 22.881 | 22.032 | 18.331 | -86.389 | 24 | 19 | 0 | -47.26 | 0 | 0 | 0 |
| Operating Income
| -2.149 | 6.817 | -4.562 | -3.964 | 2.213 | -0.457 | 1.213 | 1.554 | -2.182 | 0.779 | -0.292 | 3.981 | 2.411 | 4.142 | 4.426 | 8.199 | 5.468 | 4.556 | 7.969 | 3.623 | -4.28 | 3.258 | 2.881 | -0.868 | -4.688 | 3.093 | -3.821 | -1.017 | -2.052 | 2.815 | -1.268 | -4.823 | -6.547 | -2.96 | 5.442 | -0.124 | -3.843 | -1.478 | 1.172 | -3.591 | -15.272 | -4.667 | -0.475 | -0.716 | -12.286 | -12.725 | -25.035 | -22.266 | -34.891 | -16.655 | -14.334 | -7.311 | -24.687 | -25.313 | -0.526 | 3.685 | -6.129 | 5.996 | 2.759 | -2.298 | -3.622 | 0.325 | 0.862 | 0.633 | -4.238 | -0.58 | -1.084 | 0.591 | 0.139 | -0.419 | -1.763 | -7.33 | 0.972 | -70.047 | 16.342 | 16.342 | 3.871 | -41.666 | 5.594 | 5.594 | 5.594 |
| Operating Income Ratio
| -0.021 | 0.051 | -0.045 | -0.037 | 0.021 | -0.004 | 0.01 | 0.014 | -0.023 | 0.007 | -0.003 | 0.034 | 0.022 | 0.037 | 0.043 | 0.084 | 0.064 | 0.048 | 0.08 | 0.037 | -0.048 | 0.028 | 0.028 | -0.008 | -0.049 | 0.027 | -0.038 | -0.01 | -0.023 | 0.025 | -0.013 | -0.055 | -0.076 | -0.031 | 0.052 | -0.001 | -0.043 | -0.015 | 0.012 | -0.037 | -0.185 | -0.046 | -0.005 | -0.008 | -0.16 | -0.15 | -0.355 | -0.286 | -0.422 | -0.166 | -0.141 | -0.069 | -0.246 | -0.337 | -0.01 | 0.068 | -0.161 | 0.097 | 0.053 | -0.04 | -0.072 | 0.006 | 0.014 | 0.011 | -0.076 | -0.011 | -0.018 | 0.011 | 0.003 | -0.01 | -0.047 | -0.278 | 0.03 | -4.286 | 1 | 1 | 1 | -7.448 | 1 | 1 | 1 |
| Total Other Income Expenses Net
| -1.18 | -2.959 | -1.336 | -4.779 | -3.25 | -1.519 | -1.195 | -3.53 | -2.926 | -3.473 | -0.347 | -3.322 | -3.008 | -14.834 | -4.095 | -3.143 | -4.722 | -5.117 | -5.059 | 7.766 | -4.439 | -3.794 | -3.829 | -3.321 | -3.983 | -4.45 | -4.465 | -3.738 | -6.571 | -7.674 | -2.919 | -4.12 | -4.005 | -4.171 | -3.963 | -5.07 | -5.091 | -4.014 | -3.618 | -5.528 | -5.461 | -4.669 | -3.312 | -3.775 | -2.46 | -4.484 | -5.565 | -2.58 | -15.009 | -4.548 | -0.952 | -6.372 | -2.858 | -0.026 | 0.022 | 0.676 | 1.616 | -0.683 | -0.227 | 0.426 | 0.485 | 0.646 | 0.575 | 0.748 | 1.113 | 1.03 | 1.345 | 2.197 | 2.612 | 2.18 | 1.04 | 0.103 | 0.148 | 70.047 | -16.342 | -16.342 | -3.871 | 41.666 | -5.594 | -5.594 | -5.594 |
| Income Before Tax
| -3.329 | 3.858 | -5.898 | -8.743 | -1.037 | -1.976 | 1.121 | -0.825 | -5.108 | -1.425 | -0.639 | 0.659 | -0.597 | -10.692 | 0.331 | 5.056 | 0.746 | -0.561 | 2.91 | 11.389 | -8.719 | -0.536 | -0.948 | -4.189 | -8.671 | -1.357 | -8.286 | -4.755 | -8.623 | -4.859 | -4.187 | -8.943 | -10.552 | -7.131 | 1.479 | -5.194 | -8.934 | -5.492 | -2.446 | -9.119 | -20.733 | -9.336 | -3.787 | -4.491 | -14.746 | -17.009 | -30.6 | -24.846 | -35.638 | -21.203 | -15.286 | -11.824 | -27.545 | -25.339 | -0.504 | 4.361 | -4.513 | 5.313 | 2.532 | -1.872 | -3.137 | 0.971 | 1.437 | 1.381 | -3.125 | 0.45 | 0.261 | 2.788 | 2.751 | 1.761 | -0.723 | -7.227 | 1.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Before Tax Ratio
| -0.033 | 0.029 | -0.058 | -0.082 | -0.01 | -0.017 | 0.009 | -0.007 | -0.053 | -0.013 | -0.007 | 0.006 | -0.006 | -0.096 | 0.003 | 0.052 | 0.009 | -0.006 | 0.029 | 0.115 | -0.097 | -0.005 | -0.009 | -0.041 | -0.09 | -0.012 | -0.083 | -0.047 | -0.095 | -0.043 | -0.043 | -0.102 | -0.122 | -0.075 | 0.014 | -0.048 | -0.1 | -0.054 | -0.025 | -0.093 | -0.252 | -0.092 | -0.039 | -0.048 | -0.192 | -0.2 | -0.434 | -0.319 | -0.431 | -0.211 | -0.15 | -0.111 | -0.274 | -0.337 | -0.009 | 0.08 | -0.119 | 0.086 | 0.049 | -0.033 | -0.062 | 0.017 | 0.023 | 0.024 | -0.056 | 0.009 | 0.004 | 0.054 | 0.057 | 0.04 | -0.019 | -0.274 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Tax Expense
| 0.625 | 0.471 | 0.444 | 0.878 | 1.932 | 0.58 | 0.522 | 1.049 | 0.341 | 2.027 | 0.407 | 0.48 | 0.431 | 0.4 | 0.721 | 0.287 | 0.344 | 0.262 | 0.285 | 0.679 | 0.637 | 0.864 | 0.236 | 0.451 | 0.535 | -0.411 | 0.566 | -0.036 | 0.759 | 0.396 | 0.842 | 0.426 | -0.626 | 0.076 | 0.723 | 0.833 | 0.704 | 0.108 | 0.521 | 0.873 | 0.917 | 0.473 | 0.878 | 0.95 | 0.787 | 1.706 | 0.603 | 0.667 | 0.597 | 0.443 | 1.247 | 0.367 | 0.538 | 0.07 | 0.656 | 0.263 | 0.127 | 0.293 | 0.26 | -0.696 | 0.139 | -0.251 | 0.221 | 0.031 | 0.054 | 0.259 | -0.323 | 0.445 | 0.486 | 1.259 | 0.062 | 0.064 | 0.059 | 7.828 | 7.828 | 7.828 | 10.21 | 6.297 | 6.297 | 6.297 | 6.297 |
| Net Income
| -3.954 | 3.387 | -6.342 | -9.621 | -2.969 | -2.556 | 0.599 | -1.874 | -5.449 | -3.452 | -1.046 | 0.179 | -1.028 | -11.092 | -0.39 | 4.769 | 0.402 | -0.823 | 2.625 | 10.71 | -9.356 | -1.4 | -1.184 | -4.64 | -9.206 | -0.946 | -8.852 | -4.719 | -9.382 | -5.255 | -5.029 | -9.369 | -9.926 | -7.207 | 0.756 | -6.027 | -9.638 | -5.6 | -2.967 | -9.992 | -21.65 | -9.809 | -4.665 | -5.441 | -15.533 | -18.715 | -31.203 | -29.171 | -24.13 | -20.264 | -14.881 | -10.387 | -26.51 | -24.98 | -1.16 | 4.098 | -4.64 | 5.02 | 2.272 | -1.176 | -3.276 | 1.222 | 1.216 | 1.35 | -3.179 | 0.191 | 0.584 | 2.343 | 2.265 | 0.502 | -0.785 | -7.291 | 1.958 | -7.828 | -7.828 | -7.828 | -10.21 | -6.297 | -6.297 | -6.297 | -6.297 |
| Net Income Ratio
| -0.039 | 0.025 | -0.063 | -0.09 | -0.029 | -0.022 | 0.005 | -0.016 | -0.056 | -0.031 | -0.011 | 0.002 | -0.01 | -0.1 | -0.004 | 0.049 | 0.005 | -0.009 | 0.026 | 0.108 | -0.104 | -0.012 | -0.011 | -0.045 | -0.096 | -0.008 | -0.089 | -0.047 | -0.103 | -0.047 | -0.052 | -0.107 | -0.115 | -0.076 | 0.007 | -0.055 | -0.108 | -0.055 | -0.03 | -0.102 | -0.263 | -0.096 | -0.048 | -0.058 | -0.203 | -0.22 | -0.442 | -0.375 | -0.292 | -0.202 | -0.146 | -0.098 | -0.264 | -0.332 | -0.021 | 0.076 | -0.122 | 0.081 | 0.044 | -0.021 | -0.065 | 0.021 | 0.02 | 0.023 | -0.057 | 0.004 | 0.01 | 0.045 | 0.047 | 0.011 | -0.021 | -0.277 | 0.06 | -0.479 | -0.479 | -0.479 | -2.638 | -1.126 | -1.126 | -1.126 | -1.126 |
| EPS
| -0.04 | 0.034 | -0.064 | -0.098 | -0.031 | -0.027 | 0.006 | -0.02 | -0.06 | -0.037 | -0.011 | 0.002 | -0.011 | -0.12 | -0.004 | 0.052 | 0.004 | -0.009 | 0.029 | 0.12 | -0.11 | -0.016 | -0.014 | -0.053 | -0.11 | -0.011 | -0.1 | -0.056 | -0.11 | -0.063 | -0.061 | -0.11 | -0.12 | -0.09 | 0.009 | -0.075 | -0.12 | -0.071 | -0.038 | -0.13 | -0.28 | -0.13 | -0.061 | -0.072 | -0.21 | -0.25 | -0.42 | -0.4 | -0.34 | -0.28 | -0.21 | -0.15 | -0.38 | -0.36 | -0.019 | 0.069 | -0.079 | 0.086 | 0.039 | -0.021 | -0.058 | 0.022 | 0.022 | 0.025 | -0.058 | 0.004 | 0.011 | 0.043 | 0.042 | 0.009 | -0.021 | -0.45 | 0.047 | -0.19 | -0.49 | -0.49 | -0.65 | -0.4 | -0.44 | -0.44 | -0.44 |
| EPS Diluted
| -0.04 | 0.03 | -0.064 | -0.098 | -0.031 | -0.027 | 0.006 | -0.02 | -0.058 | -0.037 | -0.011 | 0.002 | -0.011 | -0.12 | -0.004 | 0.051 | 0.004 | -0.009 | 0.029 | 0.12 | -0.11 | -0.016 | -0.014 | -0.053 | -0.11 | -0.011 | -0.1 | -0.056 | -0.11 | -0.063 | -0.061 | -0.11 | -0.12 | -0.089 | 0.009 | -0.075 | -0.12 | -0.071 | -0.038 | -0.13 | -0.28 | -0.13 | -0.061 | -0.072 | -0.21 | -0.25 | -0.42 | -0.4 | -0.34 | -0.28 | -0.21 | -0.15 | -0.38 | -0.36 | -0.019 | 0.067 | -0.079 | 0.086 | 0.038 | -0.021 | -0.058 | 0.022 | 0.021 | 0.023 | -0.058 | 0.004 | 0.01 | 0.038 | 0.037 | 0.008 | -0.016 | -0.45 | 0.039 | -0.16 | -0.49 | -0.49 | -0.65 | -0.4 | -0.44 | -0.44 | -0.44 |
| EBITDA
| -2.149 | 8.324 | -1.413 | -4.275 | 3.464 | 3.34 | 3.419 | 3.856 | -1.681 | 1.919 | 2.764 | 3.981 | 2.411 | -5.403 | 6.001 | 9.856 | 7.128 | 7.187 | 9.838 | 5.47 | -2.415 | 3.867 | 4.795 | 1.177 | -2.559 | 4.655 | -1.441 | 1.476 | 0.462 | 5.594 | 3.3 | -0.198 | -1.892 | -2.96 | 5.442 | 4.378 | -3.843 | 1.651 | 1.172 | 1.391 | -10.294 | 0.351 | 4.495 | 4.412 | -6.838 | -6.806 | -19.11 | -16.173 | -12.802 | -13.635 | -4.709 | 2.75 | -16.368 | -19.882 | 1.03 | 3.685 | -4.74 | 7.587 | 2.759 | -0.248 | -1.78 | 5.085 | 0.862 | 0.633 | -2.6 | 1.079 | 1.042 | 0.591 | 0.139 | 1.363 | -0.093 | -5.858 | 2.294 | -70.047 | 16.342 | 16.342 | 3.871 | -41.666 | 5.594 | 5.594 | 5.594 |
| EBITDA Ratio
| -0.021 | 0.062 | -0.029 | -0.028 | 0.039 | -0.004 | 0.02 | 0.024 | -0.023 | 0.019 | 0.012 | 0.034 | 0.022 | 0.037 | 0.043 | 0.084 | 0.064 | 0.048 | 0.08 | 0.037 | -0.048 | 0.028 | 0.028 | -0.008 | -0.049 | 0.027 | -0.014 | -0.01 | -0.023 | 0.025 | -0.013 | -0.055 | -0.076 | -0.031 | 0.052 | -0.001 | -0.043 | -0.015 | 0.012 | -0.037 | -0.185 | -0.046 | -0.005 | -0.008 | -0.089 | -0.15 | -0.355 | -0.208 | -0.118 | -0.12 | -0.053 | -0.026 | -0.134 | -0.257 | -0.01 | 0.083 | -0.167 | 0.163 | 0.09 | -0.012 | -0.072 | 0.141 | 0.032 | 0.027 | -0.047 | 0.021 | 0.018 | 0.051 | 0.04 | 0.031 | -0.002 | -0.222 | 0.07 | -4.286 | 1 | 1 | 1 | -7.448 | 1 | 1 | 1 |