Capral Limited
ASX:CAA.AX
9.3 (AUD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
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 Q2 | 2013 Q4 | 2013 Q2 | 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 | 1989 Q1 | 1988 Q4 | 1987 Q3 | 1987 Q2 | 1987 Q1 | 1986 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 313.4 | 327.222 | 329.637 | 343.471 | 349.035 | 332.272 | 261.189 | 236.455 | 195.554 | 217.714 | 201.242 | 199.279 | 222.767 | 207.951 | 207.817 | 188.307 | 210.306 | 184.207 | 194.788 | 175.745 | 176.482 | 151.178 | 141.399 | 77.548 | 75.963 | 75.963 | 75.963 | 75.963 | 87.062 | 87.062 | 87.062 | 87.062 | 99.862 | 99.862 | 99.862 | 99.862 | 95.319 | 95.319 | 95.319 | 95.319 | 131.847 | 131.847 | 131.847 | 131.847 | 141.254 | 141.254 | 141.254 | 141.254 | 136.677 | 136.677 | 136.677 | 136.677 | 84.768 | 84.768 | 84.768 | 84.768 | 89.209 | 89.209 | 89.209 | 89.209 | 95.58 | 95.58 | 95.58 | 95.58 | 110.082 | 110.082 | 110.082 | 110.082 | 129.307 | 129.307 | 129.307 | 129.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cost of Revenue
| 199.657 | 276.194 | 279.097 | 294.839 | 299.131 | 277.139 | 216.324 | 191.536 | 170.837 | 188.308 | 176.806 | 152.181 | 138.81 | 151.533 | 124.264 | 125.217 | 123.289 | 129.198 | 122.954 | 114.659 | 101.755 | 97.413 | 77.093 | 42.14 | 39.888 | 39.888 | 39.888 | 39.888 | 48.85 | 48.85 | 48.85 | 48.85 | 55.469 | 55.469 | 55.469 | 55.469 | 57.007 | 57.007 | 57.007 | 57.007 | 88.862 | 88.862 | 88.862 | 88.862 | 96.241 | 96.241 | 96.241 | 96.241 | 91.336 | 91.336 | 91.336 | 91.336 | 58.138 | 58.138 | 58.138 | 58.138 | 61.537 | 61.537 | 61.537 | 61.537 | 60.868 | 60.868 | 60.868 | 60.868 | 68.877 | 68.877 | 68.877 | 68.877 | 88.826 | 88.826 | 88.826 | 88.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 113.743 | 51.028 | 50.54 | 48.632 | 49.904 | 55.133 | 44.865 | 44.919 | 24.717 | 29.406 | 24.436 | 47.098 | 83.957 | 56.418 | 83.553 | 63.09 | 87.017 | 55.009 | 71.834 | 61.086 | 74.727 | 53.765 | 64.306 | 35.407 | 36.075 | 36.075 | 36.075 | 36.075 | 38.212 | 38.212 | 38.212 | 38.212 | 44.394 | 44.394 | 44.394 | 44.394 | 38.312 | 38.312 | 38.312 | 38.312 | 42.985 | 42.985 | 42.985 | 42.985 | 45.014 | 45.014 | 45.014 | 45.014 | 45.341 | 45.341 | 45.341 | 45.341 | 26.63 | 26.63 | 26.63 | 26.63 | 27.673 | 27.673 | 27.673 | 27.673 | 34.712 | 34.712 | 34.712 | 34.712 | 41.205 | 41.205 | 41.205 | 41.205 | 40.481 | 40.481 | 40.481 | 40.481 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Ratio
| 0.363 | 0.156 | 0.153 | 0.142 | 0.143 | 0.166 | 0.172 | 0.19 | 0.126 | 0.135 | 0.121 | 0.236 | 0.377 | 0.271 | 0.402 | 0.335 | 0.414 | 0.299 | 0.369 | 0.348 | 0.423 | 0.356 | 0.455 | 0.457 | 0.475 | 0.475 | 0.475 | 0.475 | 0.439 | 0.439 | 0.439 | 0.439 | 0.445 | 0.445 | 0.445 | 0.445 | 0.402 | 0.402 | 0.402 | 0.402 | 0.326 | 0.326 | 0.326 | 0.326 | 0.319 | 0.319 | 0.319 | 0.319 | 0.332 | 0.332 | 0.332 | 0.332 | 0.314 | 0.314 | 0.314 | 0.314 | 0.31 | 0.31 | 0.31 | 0.31 | 0.363 | 0.363 | 0.363 | 0.363 | 0.374 | 0.374 | 0.374 | 0.374 | 0.313 | 0.313 | 0.313 | 0.313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 63.991 | 26.126 | 24.189 | 24.748 | 22.231 | 26.601 | 23.372 | 17.444 | 13.684 | 15.92 | 18.581 | 54.229 | 55.007 | 57.073 | 54.034 | 57.128 | 51.496 | 52.211 | 47.656 | 50.59 | 49.783 | 25.093 | 23.017 | 23.017 | 23.573 | 23.573 | 23.573 | 23.573 | 24.099 | 24.099 | 24.099 | 24.099 | 25.046 | 25.046 | 25.046 | 25.046 | 24.988 | 24.988 | 24.988 | 24.988 | 27.139 | 27.139 | 27.139 | 27.139 | 27.529 | 27.529 | 27.529 | 27.529 | 27.488 | 27.488 | 27.488 | 27.488 | 22.828 | 22.828 | 22.828 | 22.828 | 25.89 | 25.89 | 25.89 | 25.89 | 22.212 | 22.212 | 22.212 | 22.212 | 22.314 | 22.314 | 22.314 | 22.314 | 21.779 | 21.779 | 21.779 | 21.779 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.493 | 8.883 | 8.182 | 8.283 | 8.013 | 7.272 | 6.403 | 6.314 | 5.724 | 6.473 | 5.764 | 6.176 | 5.874 | 5.927 | 5.596 | 5.861 | 5.473 | 5.296 | 5.038 | 5.71 | 5.521 | 4.584 | 4.32 | 2.226 | 2.74 | 2.74 | 2.74 | 2.74 | 3.147 | 3.147 | 3.147 | 3.147 | 3.745 | 3.745 | 3.745 | 3.745 | 3.785 | 3.785 | 3.785 | 3.785 | 4.555 | 4.555 | 4.555 | 4.555 | 3.93 | 3.93 | 3.93 | 3.93 | 4.322 | 4.322 | 4.322 | 4.322 | 3.659 | 3.659 | 3.659 | 3.659 | 3.873 | 3.873 | 3.873 | 3.873 | 3.604 | 3.604 | 3.604 | 3.604 | 3.556 | 3.556 | 3.556 | 3.556 | 3.518 | 3.518 | 3.518 | 3.518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 71.484 | 35.009 | 32.371 | 33.031 | 30.244 | 33.873 | 29.775 | 23.758 | 19.408 | 22.393 | 24.345 | 60.405 | 60.881 | 63 | 59.63 | 62.989 | 56.969 | 57.507 | 52.694 | 56.3 | 55.304 | 51.429 | 49.544 | 25.243 | 26.313 | 26.313 | 26.313 | 26.313 | 27.246 | 27.246 | 27.246 | 27.246 | 28.791 | 28.791 | 28.791 | 28.791 | 28.772 | 28.772 | 28.772 | 28.772 | 31.694 | 31.694 | 31.694 | 31.694 | 31.459 | 31.459 | 31.459 | 31.459 | 31.81 | 31.81 | 31.81 | 31.81 | 26.486 | 26.486 | 26.486 | 26.486 | 29.763 | 29.763 | 29.763 | 29.763 | 25.815 | 25.815 | 25.815 | 25.815 | 25.87 | 25.87 | 25.87 | 25.87 | 25.297 | 25.297 | 25.297 | 25.297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.469 | -15.27 | -15.27 | -17.248 | -17.248 | -17.248 | -17.248 | -17.531 | -17.531 | -17.531 | -17.531 | -17.535 | -17.535 | -17.535 | -17.535 | -17.596 | -17.596 | -17.596 | -17.596 | -16.329 | -16.329 | -16.329 | -16.329 | -16.252 | -16.252 | -16.252 | -16.252 | -17.705 | -17.705 | -17.705 | -17.705 | -18.669 | -18.669 | -18.669 | -18.669 | -22.959 | -22.959 | -22.959 | -22.959 | -16.89 | -16.89 | -16.89 | -16.89 | -13.745 | -13.745 | -13.745 | -13.745 | 0 | 0 | 0 | 0 | 48.798 | 48.798 | 48.798 | 48.798 | 13.196 | 13.196 | 13.196 | 13.196 | 11.934 | 11.934 | 11.934 | 11.934 | 27.835 | 27.835 | 27.835 | 27.835 | 14.95 | 14.95 | 14.95 | 14.95 | 28.149 | 28.149 | 28.149 | 28.149 | 15.854 | 15.854 | 15.854 | 15.854 | 1.425 | 1.425 | 1.425 | 1.425 | -1.455 | -1.455 | -1.455 | -1.455 | -5.128 | -5.128 | -5.128 | -5.128 | 0.985 | 0.985 | 0.985 | 0.985 | 30.833 | 30.833 | 30.833 | 30.833 | 24.999 | 24.999 | 24.999 | 24.999 |
Operating Expenses
| 71.484 | 35.009 | 32.371 | 33.031 | 30.244 | 33.873 | 29.775 | 23.758 | 19.408 | 22.393 | 24.345 | 44.467 | 79.11 | 48.227 | 78.702 | 55.182 | 79.728 | 55.519 | 72.677 | 55.783 | 76.203 | 52.503 | 116.507 | 9.973 | 9.065 | 9.065 | 9.065 | 9.065 | 9.715 | 9.715 | 9.715 | 9.715 | 11.256 | 11.256 | 11.256 | 11.256 | 11.176 | 11.176 | 11.176 | 11.176 | 15.366 | 15.366 | 15.366 | 15.366 | 15.207 | 15.207 | 15.207 | 15.207 | 14.105 | 14.105 | 14.105 | 14.105 | 7.817 | 7.817 | 7.817 | 7.817 | 6.804 | 6.804 | 6.804 | 6.804 | 8.926 | 8.926 | 8.926 | 8.926 | 12.125 | 12.125 | 12.125 | 12.125 | 25.297 | 25.297 | 25.297 | 25.297 | 48.798 | 48.798 | 48.798 | 48.798 | 13.196 | 13.196 | 13.196 | 13.196 | 11.934 | 11.934 | 11.934 | 11.934 | 27.835 | 27.835 | 27.835 | 27.835 | 14.95 | 14.95 | 14.95 | 14.95 | 28.149 | 28.149 | 28.149 | 28.149 | 15.854 | 15.854 | 15.854 | 15.854 | 1.425 | 1.425 | 1.425 | 1.425 | -1.455 | -1.455 | -1.455 | -1.455 | -5.128 | -5.128 | -5.128 | -5.128 | 0.985 | 0.985 | 0.985 | 0.985 | 30.833 | 30.833 | 30.833 | 30.833 | 24.999 | 24.999 | 24.999 | 24.999 |
Operating Income
| 14.911 | 16.019 | 18.169 | 15.601 | 19.66 | 21.26 | 15.09 | 21.161 | 5.309 | 7.013 | 0.091 | 2.66 | 4.847 | 8.383 | 4.851 | 7.948 | 7.289 | -0.04 | -0.577 | 5.73 | -1.334 | 1.479 | -8.421 | -12.719 | -2.592 | -2.592 | -2.592 | -2.592 | -1.553 | -1.553 | -1.553 | -1.553 | 1.83 | 1.83 | 1.83 | 1.83 | -4.52 | -4.52 | -4.52 | -4.52 | -28.038 | -28.038 | -28.038 | -28.038 | -4.92 | -4.92 | -4.92 | -4.92 | -3.677 | -3.677 | -3.677 | -3.677 | -10.845 | -10.845 | -10.845 | -10.845 | -28.396 | -28.396 | -28.396 | -28.396 | -2.847 | -2.847 | -2.847 | -2.847 | 3.2 | 3.2 | 3.2 | 3.2 | -0.14 | -0.14 | -0.14 | -0.14 | 48.798 | 48.798 | 48.798 | 48.798 | 13.196 | 13.196 | 13.196 | 13.196 | 11.934 | 11.934 | 11.934 | 11.934 | 27.835 | 27.835 | 27.835 | 27.835 | 14.95 | 14.95 | 14.95 | 14.95 | 28.149 | 28.149 | 28.149 | 28.149 | 15.854 | 15.854 | 15.854 | 15.854 | 1.425 | 1.425 | 1.425 | 1.425 | -1.455 | -1.455 | -1.455 | -1.455 | -5.128 | -5.128 | -5.128 | -5.128 | 0.985 | 0.985 | 0.985 | 0.985 | 30.833 | 30.833 | 30.833 | 30.833 | 24.999 | 24.999 | 24.999 | 24.999 |
Operating Income Ratio
| 0.048 | 0.049 | 0.055 | 0.045 | 0.056 | 0.064 | 0.058 | 0.089 | 0.027 | 0.032 | 0 | 0.013 | 0.022 | 0.04 | 0.023 | 0.042 | 0.035 | -0 | -0.003 | 0.033 | -0.008 | 0.01 | -0.06 | -0.164 | -0.034 | -0.034 | -0.034 | -0.034 | -0.018 | -0.018 | -0.018 | -0.018 | 0.018 | 0.018 | 0.018 | 0.018 | -0.047 | -0.047 | -0.047 | -0.047 | -0.213 | -0.213 | -0.213 | -0.213 | -0.035 | -0.035 | -0.035 | -0.035 | -0.027 | -0.027 | -0.027 | -0.027 | -0.128 | -0.128 | -0.128 | -0.128 | -0.318 | -0.318 | -0.318 | -0.318 | -0.03 | -0.03 | -0.03 | -0.03 | 0.029 | 0.029 | 0.029 | 0.029 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Other Income Expenses Net
| -0.226 | -0.784 | -1.565 | -1.874 | -0.999 | -1.616 | -1.421 | -3.096 | -0.502 | -2.869 | -8.475 | -0.346 | -0.5 | 14.252 | -19.508 | -19.596 | -20.202 | 1.467 | -20.62 | -0.036 | -0.766 | -1.478 | -44.144 | -0.208 | -0.155 | -0.155 | -0.155 | -0.155 | -0.447 | -0.447 | -0.447 | -0.447 | -0.81 | -0.81 | -0.81 | -0.81 | -2.878 | -2.878 | -2.878 | -2.878 | -4.516 | -4.516 | -4.516 | -4.516 | -3.472 | -3.472 | -3.472 | -3.472 | -2.608 | -2.608 | -2.608 | -2.608 | -1.34 | -1.34 | -1.34 | -1.34 | 17.556 | 17.556 | 17.556 | 17.556 | 0.931 | 0.931 | 0.931 | 0.931 | -2.316 | -2.316 | -2.316 | -2.316 | -0.489 | -0.489 | -0.489 | -0.489 | -20.696 | -20.696 | -20.696 | -20.696 | -5.652 | -5.652 | -5.652 | -5.652 | -5.534 | -5.534 | -5.534 | -5.534 | -11.993 | -11.993 | -11.993 | -11.993 | -2.513 | -2.513 | -2.513 | -2.513 | -2.14 | -2.14 | -2.14 | -2.14 | -2.72 | -2.72 | -2.72 | -2.72 | -3.197 | -3.197 | -3.197 | -3.197 | -3.809 | -3.809 | -3.809 | -3.809 | -4.668 | -4.668 | -4.668 | -4.668 | -5.243 | -5.243 | -5.243 | -5.243 | -4.003 | -4.003 | -4.003 | -4.003 | -5.949 | -5.949 | -5.949 | -5.949 |
Income Before Tax
| 14.685 | 15.235 | 16.604 | 13.727 | 18.661 | 19.644 | 13.669 | 18.065 | 4.807 | 4.144 | -8.384 | 2.068 | 4.347 | 7.67 | 4.415 | 7.559 | 6.791 | -1.031 | -1.48 | 4.75 | -2.1 | 0.858 | -52.565 | -12.927 | -2.747 | -2.747 | -2.747 | -2.747 | -1.999 | -1.999 | -1.999 | -1.999 | 1.021 | 1.021 | 1.021 | 1.021 | -7.398 | -7.398 | -7.398 | -7.398 | -32.554 | -32.554 | -32.554 | -32.554 | -8.392 | -8.392 | -8.392 | -8.392 | -6.285 | -6.285 | -6.285 | -6.285 | -12.185 | -12.185 | -12.185 | -12.185 | -10.84 | -10.84 | -10.84 | -10.84 | -1.916 | -1.916 | -1.916 | -1.916 | 0.884 | 0.884 | 0.884 | 0.884 | -0.629 | -0.629 | -0.629 | -0.629 | 28.102 | 28.102 | 28.102 | 28.102 | 7.544 | 7.544 | 7.544 | 7.544 | 6.4 | 6.4 | 6.4 | 6.4 | 15.842 | 15.842 | 15.842 | 15.842 | 12.437 | 12.437 | 12.437 | 12.437 | 26.01 | 26.01 | 26.01 | 26.01 | 13.134 | 13.134 | 13.134 | 13.134 | -1.772 | -1.772 | -1.772 | -1.772 | -5.264 | -5.264 | -5.264 | -5.264 | -9.796 | -9.796 | -9.796 | -9.796 | -4.258 | -4.258 | -4.258 | -4.258 | 26.831 | 26.831 | 26.831 | 26.831 | 19.05 | 19.05 | 19.05 | 19.05 |
Income Before Tax Ratio
| 0.047 | 0.047 | 0.05 | 0.04 | 0.053 | 0.059 | 0.052 | 0.076 | 0.025 | 0.019 | -0.042 | 0.01 | 0.02 | 0.037 | 0.021 | 0.04 | 0.032 | -0.006 | -0.008 | 0.027 | -0.012 | 0.006 | -0.372 | -0.167 | -0.036 | -0.036 | -0.036 | -0.036 | -0.023 | -0.023 | -0.023 | -0.023 | 0.01 | 0.01 | 0.01 | 0.01 | -0.078 | -0.078 | -0.078 | -0.078 | -0.247 | -0.247 | -0.247 | -0.247 | -0.059 | -0.059 | -0.059 | -0.059 | -0.046 | -0.046 | -0.046 | -0.046 | -0.144 | -0.144 | -0.144 | -0.144 | -0.122 | -0.122 | -0.122 | -0.122 | -0.02 | -0.02 | -0.02 | -0.02 | 0.008 | 0.008 | 0.008 | 0.008 | -0.005 | -0.005 | -0.005 | -0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 0 | 0 | 0 | -4.83 | -3.535 | -7.406 | -2.024 | -3.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.304 | 0.208 | 0.208 | 0.155 | 0.155 | 0.155 | 0.155 | 0.447 | 0.447 | 0.447 | 0.447 | -0.663 | -0.663 | -0.663 | -0.663 | -0.121 | -0.121 | -0.121 | -0.121 | 0.143 | 0.143 | 0.143 | 0.143 | 3.472 | 3.472 | 3.472 | 3.472 | 0.067 | 0.067 | 0.067 | 0.067 | 0.056 | 0.056 | 0.056 | 0.056 | -10.84 | -10.84 | -10.84 | -10.84 | -1.916 | -1.916 | -1.916 | -1.916 | 0.884 | 0.884 | 0.884 | 0.884 | -0.629 | -0.629 | -0.629 | -0.629 | 28.102 | 28.102 | 28.102 | 28.102 | 7.544 | 7.544 | 7.544 | 7.544 | 6.4 | 6.4 | 6.4 | 6.4 | 15.842 | 15.842 | 15.842 | 15.842 | 12.437 | 12.437 | 12.437 | 12.437 | 26.01 | 26.01 | 26.01 | 26.01 | 13.134 | 13.134 | 13.134 | 13.134 | -1.772 | -1.772 | -1.772 | -1.772 | -5.264 | -5.264 | -5.264 | -5.264 | -9.796 | -9.796 | -9.796 | -9.796 | -4.258 | -4.258 | -4.258 | -4.258 | 26.831 | 26.831 | 26.831 | 26.831 | 19.05 | 19.05 | 19.05 | 19.05 |
Net Income
| 14.685 | 15.235 | 16.604 | 18.557 | 22.196 | 27.05 | 15.693 | 21.113 | 4.807 | 4.144 | -8.384 | 2.068 | 4.347 | 7.67 | 4.415 | 7.559 | 6.791 | -1.031 | -1.48 | 4.75 | -2.1 | 0.858 | -52.565 | -13.135 | -2.901 | -2.901 | -2.901 | -2.901 | -2.446 | -2.446 | -2.446 | -2.446 | 1.683 | 1.683 | 1.683 | 1.683 | -7.276 | -7.276 | -7.276 | -7.276 | -32.697 | -32.697 | -32.697 | -32.697 | -11.864 | -11.864 | -11.864 | -11.864 | -6.351 | -6.351 | -6.351 | -6.351 | -12.241 | -12.241 | -12.241 | -12.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.047 | 0.047 | 0.05 | 0.054 | 0.064 | 0.081 | 0.06 | 0.089 | 0.025 | 0.019 | -0.042 | 0.01 | 0.02 | 0.037 | 0.021 | 0.04 | 0.032 | -0.006 | -0.008 | 0.027 | -0.012 | 0.006 | -0.372 | -0.169 | -0.038 | -0.038 | -0.038 | -0.038 | -0.028 | -0.028 | -0.028 | -0.028 | 0.017 | 0.017 | 0.017 | 0.017 | -0.076 | -0.076 | -0.076 | -0.076 | -0.248 | -0.248 | -0.248 | -0.248 | -0.084 | -0.084 | -0.084 | -0.084 | -0.046 | -0.046 | -0.046 | -0.046 | -0.144 | -0.144 | -0.144 | -0.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.84 | 0.85 | 0.93 | 1.04 | 1.27 | 1.59 | 0.93 | 1.27 | 0.29 | 0.26 | -0.52 | 0.12 | 0.27 | 0.46 | 0.27 | 0.46 | 0.42 | -0.065 | -0.094 | 0.3 | -0.13 | 0.059 | -4.04 | -0.95 | -0.22 | -0.22 | -0.22 | -0.22 | -0.19 | -0.19 | -0.19 | -0.19 | 0.13 | 0.13 | 0.13 | 0.13 | -2.07 | -2.07 | -2.07 | -2.07 | -28.57 | -28.57 | -28.57 | -28.57 | -12.4 | -12.4 | -12.4 | -12.4 | -6.64 | -6.64 | -6.64 | -6.64 | -19.85 | -19.85 | -19.85 | -19.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.83 | 0.81 | 0.91 | 0.98 | 1.24 | 1.5 | 0.92 | 1.27 | 0.29 | 0.26 | -0.52 | 0.12 | 0.27 | 0.46 | 0.27 | 0.46 | 0.42 | -0.062 | -0.094 | 0.29 | -0.13 | 0.059 | -4.04 | -0.95 | -0.22 | -0.22 | -0.22 | -0.22 | -0.19 | -0.19 | -0.19 | -0.19 | 0.13 | 0.13 | 0.13 | 0.13 | -2.07 | -2.07 | -2.07 | -2.07 | -28.57 | -28.57 | -28.57 | -28.57 | -12.4 | -12.4 | -12.4 | -12.4 | -6.64 | -6.64 | -6.64 | -6.64 | -19.85 | -19.85 | -19.85 | -19.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 28.451 | 30.369 | 30.838 | 28.146 | 31.879 | 33.051 | 26.303 | 30.284 | 12.397 | 16.54 | 9.431 | 5.393 | 7.641 | 11.152 | 7.746 | 10.708 | 29.94 | 2.765 | 2.894 | 9.158 | 2.221 | 4.728 | -2.384 | -10.356 | 0.519 | 0.519 | 0.519 | 0.519 | 1.586 | 1.586 | 1.586 | 1.586 | 4.859 | 4.859 | 4.859 | 4.859 | -0.199 | -0.199 | -0.199 | -0.199 | -23.402 | -23.402 | -23.402 | -23.402 | -0.46 | -0.46 | -0.46 | -0.46 | 0.544 | 0.544 | 0.544 | 0.544 | -6.85 | -6.85 | -6.85 | -6.85 | -25.293 | -25.293 | -25.293 | -25.293 | 0.196 | 0.196 | 0.196 | 0.196 | 6.289 | 6.289 | 6.289 | 6.289 | 3.378 | 3.378 | 3.378 | 3.378 | 48.798 | 48.798 | 48.798 | 48.798 | 13.196 | 13.196 | 13.196 | 13.196 | 11.934 | 11.934 | 11.934 | 11.934 | 27.835 | 27.835 | 27.835 | 27.835 | 14.95 | 14.95 | 14.95 | 14.95 | 28.149 | 28.149 | 28.149 | 28.149 | 15.854 | 15.854 | 15.854 | 15.854 | 1.425 | 1.425 | 1.425 | 1.425 | -1.455 | -1.455 | -1.455 | -1.455 | -5.128 | -5.128 | -5.128 | -5.128 | 0.985 | 0.985 | 0.985 | 0.985 | 30.833 | 30.833 | 30.833 | 30.833 | 24.999 | 24.999 | 24.999 | 24.999 |
EBITDA Ratio
| 0.091 | 0.086 | 0.088 | 0.077 | 0.087 | 0.095 | 0.095 | 0.129 | 0.074 | 0.075 | 0.046 | 0.027 | 0.034 | 0.054 | 0.037 | 0.057 | 0.049 | 0.015 | 0.015 | 0.052 | 0.013 | 0.031 | -0.017 | -0.134 | 0.007 | 0.007 | 0.007 | 0.007 | 0.018 | 0.018 | 0.018 | 0.018 | 0.049 | 0.049 | 0.049 | 0.049 | -0.002 | -0.002 | -0.002 | -0.002 | -0.177 | -0.177 | -0.177 | -0.177 | -0.003 | -0.003 | -0.003 | -0.003 | 0.004 | 0.004 | 0.004 | 0.004 | -0.081 | -0.081 | -0.081 | -0.081 | -0.284 | -0.284 | -0.284 | -0.284 | 0.002 | 0.002 | 0.002 | 0.002 | 0.057 | 0.057 | 0.057 | 0.057 | 0.026 | 0.026 | 0.026 | 0.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |