Calidus Resources Limited
ASX:CAI.AX
0.115 (AUD) • At close June 28, 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 Q3 | 2019 Q2 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 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 | 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
| 66.143 | 80.512 | 0 | 0 | 0 | 0.001 | 0.051 | 0.16 | 0.364 | -0.054 | 0.923 | 3.746 | -0.029 | 0 | 0.029 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0.096 | 0.096 | 0.096 | 0.096 | 0.051 | 0.051 | 0.051 | 0.051 | 0.203 | 0.203 | 0.203 | 0.203 | 0.05 | 0.05 | 0.05 | 0.05 | 0.035 | 0.035 | 0.035 | 0.035 | 0.012 | 0.012 | 0.012 | 0.012 | 0.035 | 0.035 | 0.035 | 0.035 | 0.07 | 0.07 | 0.07 | 0.07 | 0.022 | 0.022 | 0.022 | 0.022 | 0.001 | 0.001 | 0.001 | 0.001 | 1.371 | 1.371 | 1.371 | 1.371 | 0.954 | 0.954 | 0.954 | 0.954 | 0.003 | 0.003 | 0.003 | 0.003 | 0.002 | 0.002 | 0.002 | 0.002 | 0.005 | 0.005 | 0.005 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.009 | 0.009 | 0.009 | 0.008 | 0.008 | 0.008 | 0.008 | 0.013 | 0.013 | 0.013 | 0.013 | 0.009 | 0.009 | 0.009 | 0.009 | 0.014 | 0.014 | 0.014 | 0.014 | 0.011 | 0.011 | 0.011 | 0.011 | 0.012 | 0.012 | 0.012 | 0.012 | 0.019 | 0.019 | 0.019 | 0.019 | 0.063 | 0.063 | 0.063 | 0.063 |
Cost of Revenue
| 75.952 | 75.756 | 0.359 | 0.363 | 0.456 | 0.348 | 0.096 | 0.031 | 0.031 | 0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0.465 | 0.465 | 0.465 | 0 | 0 | 0 | -0.01 | -0.01 | -0.01 | -0.01 | 0.002 | 0.002 | 0.002 | 0.002 | 0.05 | 0.05 | 0.05 | 0.05 | -0.05 | -0.05 | -0.05 | -0.05 | 0.069 | 0.069 | 0.069 | 0.069 | 0.002 | 0.002 | 0.002 | 0.002 | 0.003 | 0.003 | 0.003 | 0.003 | 0.007 | 0.007 | 0.007 | 0.007 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.992 | 0.992 | 0.992 | 0.992 | 0.705 | 0.705 | 0.705 | 0.705 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 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 |
Gross Profit
| -9.809 | 4.756 | -0.359 | -0.363 | -0.456 | -0.347 | -0.045 | 0.129 | 0.332 | -0.085 | 0.923 | 3.746 | -0.029 | 0 | 0.029 | 0.015 | -0.465 | -0.465 | -0.465 | 0 | 0 | 0 | 0.107 | 0.107 | 0.107 | 0.107 | 0.049 | 0.049 | 0.049 | 0.049 | 0.154 | 0.154 | 0.154 | 0.154 | 0.1 | 0.1 | 0.1 | 0.1 | -0.034 | -0.034 | -0.034 | -0.034 | 0.01 | 0.01 | 0.01 | 0.01 | 0.031 | 0.031 | 0.031 | 0.031 | 0.063 | 0.063 | 0.063 | 0.063 | 0.022 | 0.022 | 0.022 | 0.022 | -0 | -0 | -0 | -0 | 0.379 | 0.379 | 0.379 | 0.379 | 0.249 | 0.249 | 0.249 | 0.249 | 0.002 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.001 | 0.001 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.009 | 0.009 | 0.009 | 0.008 | 0.008 | 0.008 | 0.008 | 0.013 | 0.013 | 0.013 | 0.013 | 0.009 | 0.009 | 0.009 | 0.009 | 0.014 | 0.014 | 0.014 | 0.014 | 0.011 | 0.011 | 0.011 | 0.011 | 0.012 | 0.012 | 0.012 | 0.012 | 0.019 | 0.019 | 0.019 | 0.019 | 0.063 | 0.063 | 0.063 | 0.063 |
Gross Profit Ratio
| -0.148 | 0.059 | 0 | 0 | 0 | -476.995 | -0.896 | 0.806 | 0.914 | 1.561 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1.108 | 1.108 | 1.108 | 1.108 | 0.961 | 0.961 | 0.961 | 0.961 | 0.755 | 0.755 | 0.755 | 0.755 | 1.996 | 1.996 | 1.996 | 1.996 | -0.976 | -0.976 | -0.976 | -0.976 | 0.852 | 0.852 | 0.852 | 0.852 | 0.899 | 0.899 | 0.899 | 0.899 | 0.902 | 0.902 | 0.902 | 0.902 | 1 | 1 | 1 | 1 | -0.124 | -0.124 | -0.124 | -0.124 | 0.276 | 0.276 | 0.276 | 0.276 | 0.261 | 0.261 | 0.261 | 0.261 | 0.56 | 0.56 | 0.56 | 0.56 | 0.387 | 0.387 | 0.387 | 0.387 | 0.724 | 0.724 | 0.724 | 0.724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 2.803 | 3.748 | 2.318 | 3.324 | 0.747 | 0.62 | 0.721 | 0.624 | 0.052 | 0.031 | 0.303 | 0.052 | 0.331 | 0.269 | 0.132 | 0.066 | -0.14 | -0.14 | -0.14 | 0.045 | 0.045 | 0.045 | 0.159 | 0.159 | 0.159 | 0.159 | 0.176 | 0.176 | 0.176 | 0.176 | 0.24 | 0.24 | 0.24 | 0.24 | 0.197 | 0.197 | 0.197 | 0.197 | 0.024 | 0.024 | 0.024 | 0.024 | -0.002 | -0.002 | -0.002 | -0.002 | 0.009 | 0.009 | 0.009 | 0.009 | -0.048 | -0.048 | -0.048 | -0.048 | -0.151 | -0.151 | -0.151 | -0.151 | -0.114 | -0.114 | -0.114 | -0.114 | 0.435 | 0.435 | 0.435 | 0.435 | 0.263 | 0.263 | 0.263 | 0.263 | 0.007 | 0.007 | 0.007 | 0.007 | 0.018 | 0.018 | 0.018 | 0.018 | 0.063 | 0.063 | 0.063 | 0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.016 | -3.059 | 3.186 | 0.522 | 1.119 | 1.226 | 1.277 | 1.27 | 0.86 | 0.022 | 0.022 | 0.022 | 0.188 | 0.188 | 0.188 | 0.285 | 0.17 | 0.17 | 0.17 | -0.034 | -0.034 | -0.034 | 0.032 | 0.032 | 0.032 | 0.032 | 0.114 | 0.114 | 0.114 | 0.114 | 0.225 | 0.225 | 0.225 | 0.225 | 0.195 | 0.195 | 0.195 | 0.195 | 0.108 | 0.108 | 0.108 | 0.108 | 0.098 | 0.098 | 0.098 | 0.098 | 0.069 | 0.069 | 0.069 | 0.069 | 0.122 | 0.122 | 0.122 | 0.122 | 0.166 | 0.166 | 0.166 | 0.166 | 0.214 | 0.214 | 0.214 | 0.214 | 0.022 | 0.022 | 0.022 | 0.022 | 0.021 | 0.021 | 0.021 | 0.021 | 0.209 | 0.209 | 0.209 | 0.209 | 0.063 | 0.063 | 0.063 | 0.063 | -0.003 | -0.003 | -0.003 | -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 |
SG&A
| 4.191 | 0.688 | 4.046 | 3.846 | 1.865 | 1.846 | 1.998 | 1.895 | 0.911 | 1.394 | 0.326 | 0.768 | 1.657 | 0.457 | 0.702 | 0.351 | 0.03 | 0.03 | 0.03 | 0.01 | 0.01 | 0.01 | 0.19 | 0.19 | 0.19 | 0.19 | 0.29 | 0.29 | 0.29 | 0.29 | 0.465 | 0.465 | 0.465 | 0.465 | 0.393 | 0.393 | 0.393 | 0.393 | 0.132 | 0.132 | 0.132 | 0.132 | 0.096 | 0.096 | 0.096 | 0.096 | 0.078 | 0.078 | 0.078 | 0.078 | 0.074 | 0.074 | 0.074 | 0.074 | 0.016 | 0.016 | 0.016 | 0.016 | 0.101 | 0.101 | 0.101 | 0.101 | 0.456 | 0.456 | 0.456 | 0.456 | 0.284 | 0.284 | 0.284 | 0.284 | 0.217 | 0.217 | 0.217 | 0.217 | 0.081 | 0.081 | 0.081 | 0.081 | 0.06 | 0.06 | 0.06 | 0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 0.003 | 0.003 | 0.012 | 0.012 | 0.012 | 0.012 | 0.005 | 0.005 | 0.005 | 0.005 | 0 | 0 | 0 | 0 | 0.004 | 0.004 | 0.004 | 0.004 | 0.26 | 0.26 | 0.26 | 0.26 | 0.617 | 0.617 | 0.617 | 0.617 | 0.078 | 0.078 | 0.078 | 0.078 | 0.077 | 0.077 | 0.077 | 0.077 |
Other Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0.195 | 0.012 | 0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.306 | 0.306 | 0.306 | 0 | 0 | 0 | -0.039 | -0.039 | -0.039 | -0.039 | -0.046 | -0.046 | -0.046 | -0.046 | -0.246 | -0.246 | -0.246 | -0.246 | -0.132 | -0.132 | -0.132 | -0.132 | 0.027 | 0.027 | 0.027 | 0.027 | 0.096 | 0.096 | 0.096 | 0.096 | 0.081 | 0.081 | 0.081 | 0.081 | 0.127 | 0.127 | 0.127 | 0.127 | 0.259 | 0.259 | 0.259 | 0.259 | -0.012 | -0.012 | -0.012 | -0.012 | -0.131 | -0.131 | -0.131 | -0.131 | -0.111 | -0.111 | -0.111 | -0.111 | 0 | 0 | 0 | 0 | -0.018 | -0.018 | -0.018 | -0.018 | 0 | 0 | 0 | 0 | -1.396 | -1.396 | -1.396 | -1.396 | -0.804 | -0.804 | -0.804 | -0.804 | -0.06 | -0.06 | -0.06 | -0.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.392 | 0.688 | 4.046 | 3.846 | 1.865 | 1.846 | 1.803 | 1.882 | 0.88 | 1.394 | 0.326 | 2.49 | 1.962 | 0.457 | 1.016 | 0.508 | 0.336 | 0.336 | 0.336 | 0.01 | 0.01 | 0.01 | 0.151 | 0.151 | 0.151 | 0.151 | 0.244 | 0.244 | 0.244 | 0.244 | 0.219 | 0.219 | 0.219 | 0.219 | 0.261 | 0.261 | 0.261 | 0.261 | 0.159 | 0.159 | 0.159 | 0.159 | 0.192 | 0.192 | 0.192 | 0.192 | 0.159 | 0.159 | 0.159 | 0.159 | 0.2 | 0.2 | 0.2 | 0.2 | 0.275 | 0.275 | 0.275 | 0.275 | 0.089 | 0.089 | 0.089 | 0.089 | 0.326 | 0.326 | 0.326 | 0.326 | 0.173 | 0.173 | 0.173 | 0.173 | 0.217 | 0.217 | 0.217 | 0.217 | 0.063 | 0.063 | 0.063 | 0.063 | 0.06 | 0.06 | 0.06 | 0.06 | -1.396 | -1.396 | -1.396 | -1.396 | -0.804 | -0.804 | -0.804 | -0.804 | -0.06 | -0.06 | -0.06 | -0.06 | 0.003 | 0.003 | 0.003 | 0.003 | 0.012 | 0.012 | 0.012 | 0.012 | 0.005 | 0.005 | 0.005 | 0.005 | 0 | 0 | 0 | 0 | 0.004 | 0.004 | 0.004 | 0.004 | 0.26 | 0.26 | 0.26 | 0.26 | 0.617 | 0.617 | 0.617 | 0.617 | 0.078 | 0.078 | 0.078 | 0.078 | 0.077 | 0.077 | 0.077 | 0.077 |
Operating Income
| -14.2 | 4.068 | -4.405 | -4.21 | -2.322 | -2.194 | -1.9 | -1.914 | -0.911 | -1.425 | -0.644 | 2.928 | -1.767 | -0.734 | -0.692 | -0.346 | -0.832 | -0.832 | -0.832 | -0.055 | -0.055 | -0.055 | -0.238 | -0.238 | -0.238 | -0.238 | -0.492 | -0.492 | -0.492 | -0.492 | -0.539 | -0.539 | -0.539 | -0.539 | -0.564 | -0.564 | -0.564 | -0.564 | -0.335 | -0.335 | -0.335 | -0.335 | -0.297 | -0.297 | -0.297 | -0.297 | -0.247 | -0.247 | -0.247 | -0.247 | -0.283 | -0.283 | -0.283 | -0.283 | -0.27 | -0.27 | -0.27 | -0.27 | -0.19 | -0.19 | -0.19 | -0.19 | -0.451 | -0.451 | -0.451 | -0.451 | -0.266 | -0.266 | -0.266 | -0.266 | -0.223 | -0.223 | -0.223 | -0.223 | -0.153 | -0.153 | -0.153 | -0.153 | -0.172 | -0.172 | -0.172 | -0.172 | -1.396 | -1.396 | -1.396 | -1.396 | -0.804 | -0.804 | -0.804 | -0.804 | -0.06 | -0.06 | -0.06 | -0.06 | 0.009 | 0.009 | 0.009 | 0.009 | -0.004 | -0.004 | -0.004 | -0.004 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.01 | 0.01 | 0.01 | 0.01 | -0.249 | -0.249 | -0.249 | -0.249 | -0.605 | -0.605 | -0.605 | -0.605 | -0.059 | -0.059 | -0.059 | -0.059 | -0.015 | -0.015 | -0.015 | -0.015 |
Operating Income Ratio
| -0.215 | 0.051 | 0 | 0 | 0 | -3,014.313 | -37.43 | -11.937 | -2.504 | 26.174 | -0.697 | 0.782 | 60.678 | 0 | -23.755 | -23.755 | 0 | 0 | 0 | 0 | 0 | 0 | -2.47 | -2.47 | -2.47 | -2.47 | -9.612 | -9.612 | -9.612 | -9.612 | -2.65 | -2.65 | -2.65 | -2.65 | -11.224 | -11.224 | -11.224 | -11.224 | -9.554 | -9.554 | -9.554 | -9.554 | -24.476 | -24.477 | -24.476 | -24.477 | -7.119 | -7.119 | -7.119 | -7.119 | -4.061 | -4.061 | -4.061 | -4.061 | -12.134 | -12.134 | -12.134 | -12.134 | -304.834 | -304.834 | -304.834 | -304.834 | -0.329 | -0.329 | -0.329 | -0.329 | -0.279 | -0.279 | -0.279 | -0.279 | -72.031 | -72.031 | -72.031 | -72.031 | -70.728 | -70.728 | -70.728 | -70.728 | -37.486 | -37.486 | -37.486 | -37.486 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | -0.512 | -0.512 | -0.512 | -0.512 | 0.654 | 0.654 | 0.654 | 0.654 | 1 | 1 | 1 | 1 | 0.741 | 0.741 | 0.741 | 0.741 | -23.14 | -23.14 | -23.14 | -23.14 | -50.396 | -50.396 | -50.396 | -50.396 | -3.189 | -3.189 | -3.189 | -3.189 | -0.232 | -0.232 | -0.232 | -0.232 |
Total Other Income Expenses Net
| -4.508 | -5.177 | -0.599 | -0.816 | -1.373 | -0.272 | -0.413 | 0.031 | 0.699 | -1.073 | 0.333 | -1.673 | -0.119 | 0.015 | -0.296 | -0.148 | 0.217 | 0.217 | 0.217 | 0.111 | 0.111 | 0.111 | -0.034 | -0.034 | -0.034 | -0.034 | -0.048 | -0.048 | -0.048 | -0.048 | -0.023 | -0.023 | -0.023 | -0.023 | 0.027 | 0.027 | 0.027 | 0.027 | -0.042 | -0.042 | -0.042 | -0.042 | 0.028 | 0.028 | 0.028 | 0.028 | 0.009 | 0.009 | 0.009 | 0.009 | 0.048 | 0.048 | 0.048 | 0.048 | -0.019 | -0.019 | -0.019 | -0.019 | -0.696 | -0.696 | -0.696 | -0.696 | 0.242 | 0.242 | 0.242 | 0.242 | -0.257 | -0.257 | -0.257 | -0.257 | 0.048 | 0.048 | 0.048 | 0.048 | -0.356 | -0.356 | -0.356 | -0.356 | -0.805 | -0.805 | -0.805 | -0.805 | 0.698 | 0.698 | 0.698 | 0.698 | 0.402 | 0.402 | 0.402 | 0.402 | 0 | 0 | 0 | 0 | -0.027 | -0.027 | -0.027 | -0.027 | -0.065 | -0.065 | -0.065 | -0.065 | -0.051 | -0.051 | -0.051 | -0.051 | -0.041 | -0.041 | -0.041 | -0.041 | -0.02 | -0.02 | -0.02 | -0.02 | -0.011 | -0.011 | -0.011 | -0.011 | -0.017 | -0.017 | -0.017 | -0.017 | -0.065 | -0.065 | -0.065 | -0.065 | -0.132 | -0.132 | -0.132 | -0.132 |
Income Before Tax
| -18.709 | -1.11 | -5.004 | -5.026 | -3.695 | -2.466 | -2.312 | -1.882 | -0.212 | -2.498 | -0.311 | 1.255 | -1.887 | -0.719 | -0.988 | -0.494 | -0.615 | -0.615 | -0.615 | 0.056 | 0.056 | 0.056 | -0.271 | -0.271 | -0.271 | -0.271 | -0.54 | -0.54 | -0.54 | -0.54 | -0.561 | -0.561 | -0.561 | -0.561 | -0.537 | -0.537 | -0.537 | -0.537 | -0.377 | -0.377 | -0.377 | -0.377 | -0.269 | -0.269 | -0.269 | -0.269 | -0.237 | -0.237 | -0.237 | -0.237 | -0.234 | -0.234 | -0.234 | -0.234 | -0.289 | -0.289 | -0.289 | -0.289 | -0.887 | -0.887 | -0.887 | -0.887 | -0.208 | -0.208 | -0.208 | -0.208 | -0.523 | -0.523 | -0.523 | -0.523 | -0.175 | -0.175 | -0.175 | -0.175 | -0.508 | -0.508 | -0.508 | -0.508 | -0.977 | -0.977 | -0.977 | -0.977 | -0.698 | -0.698 | -0.698 | -0.698 | -0.402 | -0.402 | -0.402 | -0.402 | -0.06 | -0.06 | -0.06 | -0.06 | -0.019 | -0.019 | -0.019 | -0.019 | -0.069 | -0.069 | -0.069 | -0.069 | -0.042 | -0.042 | -0.042 | -0.042 | -0.032 | -0.032 | -0.032 | -0.032 | -0.01 | -0.01 | -0.01 | -0.01 | -0.26 | -0.26 | -0.26 | -0.26 | -0.621 | -0.621 | -0.621 | -0.621 | -0.124 | -0.124 | -0.124 | -0.124 | -0.146 | -0.146 | -0.146 | -0.146 |
Income Before Tax Ratio
| -0.283 | -0.014 | 0 | 0 | 0 | -3,387.628 | -45.564 | -11.741 | -0.583 | 45.883 | -0.337 | 0.335 | 64.77 | 0 | -33.909 | -33.909 | 0 | 0 | 0 | 0 | 0 | 0 | -2.821 | -2.821 | -2.821 | -2.821 | -10.552 | -10.552 | -10.552 | -10.552 | -2.762 | -2.762 | -2.762 | -2.762 | -10.679 | -10.679 | -10.679 | -10.679 | -10.738 | -10.738 | -10.738 | -10.738 | -22.138 | -22.139 | -22.138 | -22.139 | -6.848 | -6.848 | -6.848 | -6.848 | -3.368 | -3.368 | -3.368 | -3.368 | -13.006 | -13.006 | -13.006 | -13.006 | -1,420.46 | -1,420.46 | -1,420.46 | -1,420.46 | -0.152 | -0.152 | -0.152 | -0.152 | -0.548 | -0.548 | -0.548 | -0.548 | -56.515 | -56.515 | -56.515 | -56.515 | -235.565 | -235.565 | -235.565 | -235.565 | -213.178 | -213.178 | -213.178 | -213.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.225 | -2.225 | -2.225 | -2.225 | -8.777 | -8.777 | -8.777 | -8.777 | -3.25 | -3.25 | -3.25 | -3.25 | -3.5 | -3.5 | -3.5 | -3.5 | -0.759 | -0.759 | -0.759 | -0.759 | -24.186 | -24.186 | -24.186 | -24.186 | -51.771 | -51.771 | -51.771 | -51.771 | -6.703 | -6.703 | -6.703 | -6.703 | -2.34 | -2.34 | -2.34 | -2.34 |
Income Tax Expense
| -0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | 0.338 | 0.338 | 0.338 | 0.016 | 0.016 | 0.016 | 0 | 0.242 | 0.242 | 0.242 | 0 | 0 | 0 | 0.008 | 0.008 | 0.008 | 0.008 | 0.061 | 0.061 | 0.061 | 0.061 | 0.012 | 0.012 | 0.012 | 0.012 | 0.054 | 0.054 | 0.054 | 0.054 | -0.007 | -0.007 | -0.007 | -0.007 | 0.058 | 0.058 | 0.058 | 0.058 | 0.034 | 0.034 | 0.034 | 0.034 | 0.068 | 0.068 | 0.068 | 0.068 | 0.003 | 0.003 | 0.003 | 0.003 | -0.679 | -0.679 | -0.679 | -0.679 | -0.208 | -0.208 | -0.208 | -0.208 | -0.523 | -0.523 | -0.523 | -0.523 | -0.175 | -0.175 | -0.175 | -0.175 | -0.508 | -0.508 | -0.508 | -0.508 | -0.977 | -0.977 | -0.977 | -0.977 | -0.698 | -0.698 | -0.698 | -0.698 | -0.402 | -0.402 | -0.402 | -0.402 | -0.06 | -0.06 | -0.06 | -0.06 | -0.019 | -0.019 | -0.019 | -0.019 | -0.069 | -0.069 | -0.069 | -0.069 | -0.042 | -0.042 | -0.042 | -0.042 | -0.032 | -0.032 | -0.032 | -0.032 | -0.01 | -0.01 | -0.01 | -0.01 | -0.26 | -0.26 | -0.26 | -0.26 | -0.621 | -0.621 | -0.621 | -0.621 | -0.124 | -0.124 | -0.124 | -0.124 | -0.146 | -0.146 | -0.146 | -0.146 |
Net Income
| -18.709 | -1.11 | -5.004 | -5.026 | -3.695 | -2.466 | -2.312 | -1.882 | -0.212 | -2.498 | -0.311 | 1.255 | -1.887 | -0.719 | -0.988 | -0.494 | -0.615 | -0.615 | -0.615 | 0.056 | 0.056 | 0.056 | -0.271 | -0.271 | -0.271 | -0.271 | -0.533 | -0.533 | -0.533 | -0.533 | -0.551 | -0.551 | -0.551 | -0.551 | -0.528 | -0.528 | -0.528 | -0.528 | -0.371 | -0.371 | -0.371 | -0.371 | -0.262 | -0.262 | -0.262 | -0.262 | -0.244 | -0.244 | -0.244 | -0.244 | -0.231 | -0.231 | -0.231 | -0.231 | -0.289 | -0.289 | -0.289 | -0.289 | -0.887 | -0.887 | -0.887 | -0.887 | -0.208 | -0.208 | -0.208 | -0.208 | 0 | 0 | 0 | 0 | -0.175 | -0.175 | -0.175 | -0.175 | -0.508 | -0.508 | -0.508 | -0.508 | -0.977 | -0.977 | -0.977 | -0.977 | -0.698 | -0.698 | -0.698 | -0.698 | -0.402 | -0.402 | -0.402 | -0.402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.005 | -0.005 | -0.005 | -0.005 |
Net Income Ratio
| -0.283 | -0.014 | 0 | 0 | 0 | -3,387.628 | -45.564 | -11.741 | -0.583 | 45.883 | -0.337 | 0.335 | 64.77 | 0 | -33.909 | -33.909 | 0 | 0 | 0 | 0 | 0 | 0 | -2.821 | -2.821 | -2.821 | -2.821 | -10.427 | -10.427 | -10.427 | -10.427 | -2.711 | -2.711 | -2.711 | -2.711 | -10.507 | -10.507 | -10.507 | -10.507 | -10.566 | -10.567 | -10.566 | -10.567 | -21.598 | -21.599 | -21.598 | -21.599 | -7.035 | -7.035 | -7.035 | -7.035 | -3.323 | -3.323 | -3.323 | -3.323 | -13.006 | -13.006 | -13.006 | -13.006 | -1,420.46 | -1,420.46 | -1,420.46 | -1,420.46 | -0.152 | -0.152 | -0.152 | -0.152 | 0 | 0 | 0 | 0 | -56.515 | -56.515 | -56.515 | -56.515 | -235.565 | -235.565 | -235.565 | -235.565 | -213.178 | -213.178 | -213.178 | -213.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.084 | -0.084 | -0.084 | -0.084 |
EPS
| -0.031 | -0.002 | -0.012 | -0.013 | -0.009 | -0.007 | -0.01 | -0.009 | -0.001 | -0.016 | -0.002 | 0.009 | -0.015 | -0.007 | -0.012 | -0.006 | -0.049 | -0.049 | -0.049 | 0.084 | 0.084 | 0.084 | -0.41 | -0.41 | -0.41 | -0.41 | -0.8 | -0.8 | -0.8 | -0.8 | -0.9 | -0.9 | -0.9 | -0.9 | -1.2 | -1.2 | -1.2 | -1.2 | -1.16 | -1.16 | -1.16 | -1.16 | -1.09 | -1.09 | -1.09 | -1.09 | -1.61 | -1.61 | -1.61 | -1.61 | -2 | -2 | -2 | -2 | -2.89 | -2.89 | -2.89 | -2.89 | -10.48 | -10.48 | -10.48 | -10.48 | -3.03 | -3.03 | -3.03 | -3.03 | 0 | 0 | 0 | 0 | -5.73 | -5.73 | -5.73 | -5.73 | -19.51 | -19.51 | -19.51 | -19.51 | -35.3 | -35.3 | -35.3 | -35.3 | -28.28 | -28.28 | -28.28 | -28.28 | -18.37 | -18.37 | -18.37 | -18.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.031 | -0.002 | -0.012 | -0.013 | -0.009 | -0.007 | -0.01 | -0.009 | -0.001 | -0.016 | -0.002 | 0.009 | -0.015 | -0.007 | -0.012 | -0.006 | -0.049 | -0.049 | -0.049 | 0.084 | 0.084 | 0.084 | -0.41 | -0.41 | -0.41 | -0.41 | -0.8 | -0.8 | -0.8 | -0.8 | -0.9 | -0.9 | -0.9 | -0.9 | -1.2 | -1.2 | -1.2 | -1.2 | -1.16 | -1.16 | -1.16 | -1.16 | -1.09 | -1.09 | -1.09 | -1.09 | -1.61 | -1.61 | -1.61 | -1.61 | -2 | -2 | -2 | -2 | -2.89 | -2.89 | -2.89 | -2.89 | -10.48 | -10.48 | -10.48 | -10.48 | -3.03 | -3.03 | -3.03 | -3.03 | 0 | 0 | 0 | 0 | -5.73 | -5.73 | -5.73 | -5.73 | -19.51 | -19.51 | -19.51 | -19.51 | -35.3 | -35.3 | -35.3 | -35.3 | -28.28 | -28.28 | -28.28 | -28.28 | -18.37 | -18.37 | -18.37 | -18.37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -7.279 | 17.794 | -4.046 | -3.846 | -1.865 | -1.846 | -1.803 | -1.882 | -0.88 | -1.394 | -0.29 | 2.958 | -1.73 | -0.71 | -0.684 | -0.342 | -0.589 | -0.589 | -0.589 | 0.056 | 0.056 | 0.056 | -0.226 | -0.226 | -0.226 | -0.226 | -0.417 | -0.417 | -0.417 | -0.417 | -0.508 | -0.508 | -0.508 | -0.508 | -0.491 | -0.491 | -0.491 | -0.491 | -0.326 | -0.326 | -0.326 | -0.326 | -0.226 | -0.226 | -0.226 | -0.226 | -0.213 | -0.213 | -0.213 | -0.213 | -0.21 | -0.21 | -0.21 | -0.21 | -0.267 | -0.267 | -0.267 | -0.267 | -0.868 | -0.868 | -0.868 | -0.868 | -0.291 | -0.291 | -0.291 | -0.291 | -0.229 | -0.229 | -0.229 | -0.229 | -0.349 | -0.349 | -0.349 | -0.349 | -1.007 | -1.007 | -1.007 | -1.007 | -1.901 | -1.901 | -1.901 | -1.901 | -1.396 | -1.396 | -1.396 | -1.396 | -0.804 | -0.804 | -0.804 | -0.804 | -0.06 | -0.06 | -0.06 | -0.06 | 0.01 | 0.01 | 0.01 | 0.01 | -0.002 | -0.002 | -0.002 | -0.002 | 0.012 | 0.012 | 0.012 | 0.012 | -0.032 | -0.032 | -0.032 | -0.032 | 0.014 | 0.014 | 0.014 | 0.014 | 0.011 | 0.011 | 0.011 | 0.011 | 0.012 | 0.012 | 0.012 | 0.012 | 0.019 | 0.019 | 0.019 | 0.019 | -0.072 | -0.072 | -0.072 | -0.072 |
EBITDA Ratio
| -0.11 | 0.221 | 0 | 0 | 0 | -2,536.319 | -35.534 | -11.742 | -2.417 | 25.613 | -0.315 | 0.79 | 59.392 | 0 | -23.493 | -23.493 | 0 | 0 | 0 | 0 | 0 | 0 | -2.353 | -2.353 | -2.353 | -2.353 | -8.144 | -8.144 | -8.144 | -8.144 | -2.5 | -2.5 | -2.5 | -2.5 | -9.767 | -9.767 | -9.767 | -9.767 | -9.282 | -9.282 | -9.282 | -9.282 | -18.579 | -18.581 | -18.579 | -18.581 | -6.137 | -6.137 | -6.137 | -6.137 | -3.017 | -3.017 | -3.017 | -3.017 | -11.975 | -11.975 | -11.975 | -11.975 | -1,390.753 | -1,390.753 | -1,390.753 | -1,390.753 | -0.212 | -0.212 | -0.212 | -0.212 | -0.24 | -0.24 | -0.24 | -0.24 | -112.879 | -112.879 | -112.879 | -112.879 | -466.42 | -466.42 | -466.42 | -466.42 | -414.822 | -414.822 | -414.822 | -414.822 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.166 | 1.166 | 1.166 | 1.166 | -0.261 | -0.261 | -0.261 | -0.261 | 0.904 | 0.904 | 0.904 | 0.904 | -3.5 | -3.5 | -3.5 | -3.5 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -1.152 | -1.152 | -1.152 | -1.152 |