CI Resources Limited
ASX:CII.AX
1.285 (AUD) • At close December 4, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 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 | 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 | 1988 Q3 | 1988 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 287.726 | 287.726 | 287.84 | 287.84 | 31.117 | 31.117 | 31.117 | 31.117 | 33.705 | 33.705 | 33.705 | 41.667 | 41.667 | 41.667 | 37.237 | 37.237 | 37.237 | 46.972 | 46.972 | 46.972 | 41.261 | 41.261 | 41.261 | 41.261 | 37.724 | 37.724 | 37.724 | 37.724 | 38.447 | 38.447 | 38.447 | 38.447 | 34.079 | 34.079 | 34.079 | 34.079 | 26.207 | 26.207 | 26.207 | 26.207 | 5.155 | 5.155 | 5.155 | 5.155 | 5.155 | 0 | 0.005 | 0 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0 | 0.102 | 0 | 0.102 | 0.102 | 0.102 | 0.102 | 0.102 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0 | 0.007 | 0.007 | 0.007 | 0.007 | 0.27 | 0.27 | 0.27 | 0.27 | 0.269 | 0.269 | 0.269 | 0.269 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 273.183 | 273.183 | 262.173 | 262.173 | 25.002 | 25.002 | 25.002 | 25.002 | 25.929 | 25.929 | 25.929 | 31.362 | 31.362 | 31.362 | 25.759 | 25.759 | 25.759 | 30.476 | 30.476 | 30.476 | 27.41 | 27.41 | 27.41 | 27.41 | 26.179 | 26.179 | 26.179 | 26.179 | 24.764 | 24.764 | 24.764 | 24.764 | 20.941 | 20.941 | 20.941 | 20.941 | 18.691 | 18.691 | 18.691 | 18.691 | 2.284 | 2.284 | 2.284 | 2.284 | 2.284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.098 | 0 | 0.098 | 0.098 | 0.098 | 0.098 | 0.098 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.543 | 14.543 | 25.667 | 25.667 | 6.115 | 6.115 | 6.115 | 6.115 | 7.776 | 7.776 | 7.776 | 10.304 | 10.304 | 10.304 | 11.478 | 11.478 | 11.478 | 16.496 | 16.496 | 16.496 | 13.851 | 13.851 | 13.851 | 13.851 | 11.545 | 11.545 | 11.545 | 11.545 | 13.683 | 13.683 | 13.683 | 13.683 | 13.139 | 13.139 | 13.139 | 13.139 | 7.516 | 7.516 | 7.516 | 7.516 | 2.871 | 2.871 | 2.871 | 2.871 | 2.871 | 0 | 0.005 | 0 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0 | 0.005 | 0 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0 | 0.007 | 0.007 | 0.007 | 0.007 | 0.27 | 0.27 | 0.27 | 0.27 | 0.269 | 0.269 | 0.269 | 0.269 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.051 | 0.051 | 0.089 | 0.089 | 0.197 | 0.197 | 0.197 | 0.197 | 0.231 | 0.231 | 0.231 | 0.247 | 0.247 | 0.247 | 0.308 | 0.308 | 0.308 | 0.351 | 0.351 | 0.351 | 0.336 | 0.336 | 0.336 | 0.336 | 0.306 | 0.306 | 0.306 | 0.306 | 0.356 | 0.356 | 0.356 | 0.356 | 0.386 | 0.386 | 0.386 | 0.386 | 0.287 | 0.287 | 0.287 | 0.287 | 0.557 | 0.557 | 0.557 | 0.557 | 0.557 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 0 | 0.045 | 0 | 0.045 | 0.045 | 0.045 | 0.045 | 0.045 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.075 | 0.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.849 | 7.849 | 6.091 | 6.091 | 2.868 | 2.868 | 2.868 | 2.868 | 2.975 | 2.975 | 2.975 | 3.387 | 3.387 | 3.387 | 3.218 | 3.218 | 3.218 | 4.106 | 4.106 | 4.106 | 3.839 | 3.839 | 3.839 | 3.839 | 3.567 | 3.567 | 3.567 | 3.567 | 3.316 | 3.316 | 3.316 | 3.316 | 3.277 | 3.277 | 3.277 | 3.277 | 2.915 | 2.915 | 2.915 | 2.915 | -0.108 | -0.108 | -0.108 | -0.108 | 0.012 | 0.012 | 0.012 | 0.012 | -0.041 | -0.041 | -0.041 | -0.041 | -0.027 | -0.027 | -0.027 | -0.027 | 0.031 | 0.031 | 0.031 | 0.031 | 0.104 | 0.104 | 0.104 | 0.104 | 0.097 | 0.097 | 0.097 | 0.097 | 0.046 | 0.046 | 0.046 | 0.046 | 0.093 | 0.093 | 0.093 | 0.093 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.298 | 0.298 | 0 | 0 | 2.232 | 2.232 | 2.232 | 2.232 | 1.723 | 1.723 | 1.723 | 1.608 | 1.608 | 1.608 | 1.536 | 1.536 | 1.536 | 1.195 | 1.195 | 1.195 | 1.133 | 1.133 | 1.133 | 1.133 | -3.364 | -3.364 | -3.364 | -3.364 | -3.295 | -3.295 | -3.295 | -3.295 | -3.013 | -3.013 | -3.013 | -3.013 | -2.595 | -2.595 | -2.595 | -2.595 | 1.117 | 1.117 | 1.117 | 1.117 | 0.076 | 0.076 | 0.076 | 0.076 | 0.084 | 0.084 | 0.084 | 0.084 | 0.095 | 0.095 | 0.095 | 0.095 | 0.041 | 0.041 | 0.041 | 0.041 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.004 | 0.004 | 0.004 | 0.042 | 0.042 | 0.042 | 0.042 | 0.073 | 0.073 | 0.073 | 0.073 | 0.029 | 0.029 | 0.029 | 0.029 | 0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.147 | 8.147 | 6.091 | 6.091 | 5.1 | 5.1 | 5.1 | 5.1 | 4.697 | 4.697 | 4.697 | 4.995 | 4.995 | 4.995 | 4.754 | 4.754 | 4.754 | 5.301 | 5.301 | 5.301 | 4.972 | 4.972 | 4.972 | 4.972 | 0.203 | 0.203 | 0.203 | 0.203 | 0.021 | 0.021 | 0.021 | 0.021 | 0.265 | 0.265 | 0.265 | 0.265 | 0.32 | 0.32 | 0.32 | 0.32 | 1.01 | 1.01 | 1.01 | 1.01 | 0.088 | 0.088 | 0.088 | 0.088 | 0.043 | 0.043 | 0.043 | 0.043 | 0.068 | 0.068 | 0.068 | 0.068 | 0.073 | 0.073 | 0.073 | 0.073 | 0.107 | 0.107 | 0.107 | 0.107 | 0.102 | 0.102 | 0.102 | 0.102 | 0.088 | 0.088 | 0.088 | 0.088 | 0.165 | 0.165 | 0.165 | 0.165 | 0.198 | 0.198 | 0.198 | 0.198 | 0.108 | 0.108 | 0.108 | 0.108 | 0.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.742 | 0 | 0.742 | 0.742 | 0.742 | 0.742 | 0.041 | 0.041 | 0.041 | 0.041 | 0.027 | 0.027 | 0.027 | 0.027 | -0.023 | -0.023 | -0.023 | -0.023 | -0.048 | -0.048 | -0.048 | -0.048 | -0.018 | -0.018 | -0.018 | -0.018 | -0.018 | 0 | 0.093 | 0 | 0.093 | 0.093 | 0.093 | 0.093 | -0.114 | -0.114 | -0.114 | -0.114 | -0.114 | 0 | 0 | 0 | 0 | -0.051 | -0.051 | -0.051 | -0.104 | -0.126 | -0.104 | -0.165 | -0.165 | -0.165 | -0.165 | 0.003 | 0.003 | 0.003 | 0.003 | -0.237 | -0.237 | -0.237 | -0.237 | -0.31 | -0.31 | -0.31 | -0.31 | -0.001 | -0.001 | -0.001 | -0.001 | 0.1 | 0.1 | 0.1 | 0.1 | 0.108 | 0.108 | 0.108 | 0.108 | 0.081 | 0.081 | 0.081 | 0.081 |
Operating Expenses
| 9.314 | 9.314 | 5.74 | 5.74 | 5.1 | 5.1 | 5.1 | 5.1 | 4.697 | 4.697 | 4.697 | 4.995 | 4.995 | 4.995 | 4.754 | 4.754 | 4.754 | 5.301 | 5.301 | 5.301 | 4.972 | 4.972 | 4.972 | 4.972 | 0.203 | 0.203 | 0.203 | 0.203 | 0.021 | 0.021 | 0.021 | 0.021 | 0.265 | 0.265 | 0.265 | 0.265 | 0.32 | 0.32 | 0.32 | 0.32 | 1.01 | 1.01 | 1.01 | 1.01 | 0.83 | 0.83 | 0.83 | 0.83 | 0.084 | 0.084 | 0.084 | 0.084 | 0.095 | 0.095 | 0.095 | 0.095 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.084 | 0.084 | 0.084 | 0.084 | 0.088 | 0.088 | 0.088 | 0.088 | 0.258 | 0.258 | 0.258 | 0.258 | 0.084 | 0.084 | 0.084 | 0.084 | 0.108 | 0.108 | 0.108 | 0.108 | 0.108 | -0.051 | -0.051 | -0.051 | -0.104 | -0.126 | -0.104 | -0.165 | -0.165 | -0.165 | -0.165 | 0.003 | 0.003 | 0.003 | 0.003 | -0.237 | -0.237 | -0.237 | -0.237 | -0.31 | -0.31 | -0.31 | -0.31 | -0.001 | -0.001 | -0.001 | -0.001 | 0.1 | 0.1 | 0.1 | 0.1 | 0.108 | 0.108 | 0.108 | 0.108 | 0.081 | 0.081 | 0.081 | 0.081 |
Operating Income
| 5.973 | 5.973 | 19.619 | 19.619 | 0.342 | 0.342 | 0.342 | 0.342 | 3.458 | 3.458 | 3.458 | 7.178 | 7.178 | 7.178 | 7.097 | 7.097 | 7.097 | 11.798 | 11.798 | 11.798 | 8.985 | 8.985 | 8.985 | 8.985 | 4.992 | 4.992 | 4.992 | 4.992 | 6.076 | 6.076 | 6.076 | 6.076 | 5.999 | 5.999 | 5.999 | 5.999 | 2.898 | 2.898 | 2.898 | 2.898 | 1.739 | 1.739 | 1.739 | 1.739 | 4.408 | 4.408 | 4.408 | 4.408 | 0.284 | 0.284 | 0.284 | 0.284 | 0.345 | 0.345 | 0.345 | 0.345 | -0.118 | -0.118 | -0.118 | -0.118 | -0.132 | -0.132 | -0.132 | -0.132 | -0.185 | -0.185 | -0.185 | -0.185 | -0.128 | -0.128 | -0.128 | -0.128 | -0.224 | -0.224 | -0.224 | -0.224 | -0.632 | -0.632 | -0.632 | -0.632 | -0.547 | -0.547 | -0.547 | -0.547 | -0.053 | -0.051 | -0.051 | -0.051 | -0.104 | -0.126 | -0.104 | -0.165 | -0.165 | -0.165 | -0.165 | 0.003 | 0.003 | 0.003 | 0.003 | -0.237 | -0.237 | -0.237 | -0.237 | -0.31 | -0.31 | -0.31 | -0.31 | -0.001 | -0.001 | -0.001 | -0.001 | 0.1 | 0.1 | 0.1 | 0.1 | 0.108 | 0.108 | 0.108 | 0.108 | 0.081 | 0.081 | 0.081 | 0.081 |
Operating Income Ratio
| 0.021 | 0.021 | 0.068 | 0.068 | 0.011 | 0.011 | 0.011 | 0.011 | 0.103 | 0.103 | 0.103 | 0.172 | 0.172 | 0.172 | 0.191 | 0.191 | 0.191 | 0.251 | 0.251 | 0.251 | 0.218 | 0.218 | 0.218 | 0.218 | 0.132 | 0.132 | 0.132 | 0.132 | 0.158 | 0.158 | 0.158 | 0.158 | 0.176 | 0.176 | 0.176 | 0.176 | 0.111 | 0.111 | 0.111 | 0.111 | 0.337 | 0.337 | 0.337 | 0.337 | 0.855 | 0 | 947.259 | 0 | 61.098 | 61.098 | 61.098 | 61.098 | 74.143 | 0 | 3.373 | 0 | -1.153 | -1.153 | -1.153 | -1.153 | -1.292 | 0 | 0 | 0 | 0 | 0 | -28.028 | 0 | -19.339 | -19.339 | -19.339 | -19.339 | -0.83 | -0.83 | -0.83 | -0.83 | -2.35 | -2.35 | -2.35 | -2.35 | -70.581 | -70.581 | -70.581 | -70.581 | -6.795 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -2.028 | -2.028 | -0.756 | -0.756 | -4.546 | 0.387 | 0.387 | -2.258 | 4.246 | 4.246 | -4.083 | -0.075 | -0.075 | -1.619 | -0.175 | -0.175 | -0.075 | 4.264 | 4.264 | -3.744 | 1.432 | 1.432 | 1.432 | 1.432 | 1.512 | 1.512 | 1.512 | 1.512 | 0.306 | 2.595 | 2.595 | 2.595 | 2.511 | 2.511 | 2.511 | 2.511 | 0.518 | 0.518 | 0.518 | 0.518 | 0.02 | 0.02 | 0.02 | 0.02 | -0.288 | -0.288 | -0.288 | -0.288 | -0.019 | -0.019 | -0.019 | -0.019 | 0.021 | 0.021 | 0.021 | 0.021 | -0.076 | -0.076 | -0.076 | -0.076 | -0.036 | -0.036 | -0.036 | -0.036 | 0.008 | 0.008 | 0.008 | 0.008 | -0.024 | -0.024 | -0.024 | -0.024 | 0.112 | 0.112 | 0.112 | 0.112 | 0.316 | 0.316 | 0.316 | 0.316 | 0.274 | 0.274 | 0.274 | 0.274 | 0.027 | 0.026 | 0.026 | 0.026 | 0.049 | 0.071 | 0.049 | 0.081 | 0.081 | 0.081 | 0.081 | -0.003 | -0.003 | -0.003 | -0.003 | 0.112 | 0.112 | 0.112 | 0.112 | 0.14 | 0.14 | 0.14 | 0.14 | -0.026 | -0.026 | -0.026 | -0.026 | -0.053 | -0.053 | -0.053 | -0.053 | -0.059 | -0.059 | -0.059 | -0.059 | -0.031 | -0.031 | -0.031 | -0.031 |
Income Before Tax
| 3.945 | 3.945 | 18.863 | 18.863 | 0.054 | 0.054 | 0.054 | 0.054 | 3.297 | 3.297 | 3.297 | 7.103 | 7.103 | 7.103 | 7.022 | 7.022 | 7.022 | 11.797 | 11.797 | 11.797 | 10.417 | 10.417 | 10.417 | 10.417 | 6.505 | 6.505 | 6.505 | 6.505 | 8.671 | 8.671 | 8.671 | 8.671 | 8.51 | 8.51 | 8.51 | 8.51 | 3.416 | 3.416 | 3.416 | 3.416 | 1.759 | 1.759 | 1.759 | 1.759 | 4.12 | 4.12 | 4.12 | 4.12 | 0.266 | 0.266 | 0.266 | 0.266 | 0.366 | 0.366 | 0.366 | 0.366 | -0.194 | -0.194 | -0.194 | -0.194 | -0.168 | -0.168 | -0.168 | -0.168 | -0.178 | -0.178 | -0.178 | -0.178 | -0.151 | -0.151 | -0.151 | -0.151 | -0.112 | -0.112 | -0.112 | -0.112 | -0.316 | -0.316 | -0.316 | -0.316 | -0.274 | -0.274 | -0.274 | -0.274 | -0.026 | -0.026 | -0.026 | -0.026 | -0.055 | -0.055 | -0.055 | -0.084 | -0.084 | -0.084 | -0.084 | 0 | 0 | 0 | 0 | -0.125 | -0.125 | -0.125 | -0.125 | -0.17 | -0.17 | -0.17 | -0.17 | -0.027 | -0.027 | -0.027 | -0.027 | 0.048 | 0.048 | 0.048 | 0.048 | 0.049 | 0.049 | 0.049 | 0.049 | 0.05 | 0.05 | 0.05 | 0.05 |
Income Before Tax Ratio
| 0.014 | 0.014 | 0.066 | 0.066 | 0.002 | 0.002 | 0.002 | 0.002 | 0.098 | 0.098 | 0.098 | 0.17 | 0.17 | 0.17 | 0.189 | 0.189 | 0.189 | 0.251 | 0.251 | 0.251 | 0.252 | 0.252 | 0.252 | 0.252 | 0.172 | 0.172 | 0.172 | 0.172 | 0.226 | 0.226 | 0.226 | 0.226 | 0.25 | 0.25 | 0.25 | 0.25 | 0.13 | 0.13 | 0.13 | 0.13 | 0.341 | 0.341 | 0.341 | 0.341 | 0.799 | 0 | 885.415 | 0 | 57.089 | 57.089 | 57.089 | 57.089 | 78.688 | 0 | 3.58 | 0 | -1.896 | -1.896 | -1.896 | -1.896 | -1.645 | 0 | 0 | 0 | 0 | 0 | -26.87 | 0 | -22.921 | -22.921 | -22.921 | -22.921 | -0.415 | -0.415 | -0.415 | -0.415 | -1.175 | -1.175 | -1.175 | -1.175 | -35.29 | -35.29 | -35.29 | -35.29 | -3.333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.14 | 1.14 | 4.247 | 4.247 | 0.046 | 0.046 | 0.046 | 0.046 | 1.129 | 1.129 | 1.129 | 1.815 | 1.815 | 1.815 | 1.875 | 1.875 | 1.875 | 3.198 | 3.198 | 3.198 | 3.209 | 3.209 | 3.209 | 3.209 | 1.939 | 1.939 | 1.939 | 1.939 | 2.581 | 2.581 | 2.581 | 2.581 | 2.792 | 2.792 | 2.792 | 2.792 | 1.608 | 1.608 | 1.608 | 1.608 | 0.265 | 0.265 | 0.265 | 0.265 | 0.265 | -0.288 | -0.288 | -0.288 | -0.019 | -0.019 | -0.019 | -0.019 | 0.021 | 0.021 | 0.021 | 0.021 | 0.011 | 0.011 | 0.011 | 0.011 | -0.036 | -0.036 | -0.178 | -0.036 | -0.178 | -0.178 | -0.178 | -0.178 | -0.151 | -0.151 | -0.151 | -0.151 | -0.112 | -0.112 | -0.112 | -0.112 | -0.316 | -0.316 | -0.316 | -0.316 | -0.274 | -0.274 | -0.274 | -0.274 | -0.026 | -0.026 | -0.026 | -0.026 | -0.055 | -0.055 | -0.055 | -0.084 | -0.084 | -0.084 | -0.084 | 0 | 0 | 0 | 0 | -0.125 | -0.125 | -0.125 | -0.125 | -0.17 | -0.17 | -0.17 | -0.17 | -0.027 | -0.027 | -0.027 | -0.027 | 0.048 | 0.048 | 0.048 | 0.048 | 0.049 | 0.049 | 0.049 | 0.049 | 0.05 | 0.05 | 0.05 | 0.05 |
Net Income
| 1.872 | 1.872 | 10.765 | 10.765 | 0.008 | 0.008 | 0.008 | 0.008 | 2.168 | 2.168 | 2.168 | 5.288 | 5.288 | 5.288 | 5.147 | 5.147 | 5.147 | 8.599 | 8.599 | 8.599 | 7.208 | 7.208 | 7.208 | 7.208 | 4.566 | 4.566 | 4.566 | 4.566 | 6.091 | 6.091 | 6.091 | 6.091 | 5.718 | 5.718 | 5.718 | 5.718 | 1.808 | 1.808 | 1.808 | 1.808 | 1.494 | 1.494 | 1.494 | 1.494 | 3.855 | 4.408 | 4.408 | 4.408 | 0.284 | 0.284 | 0.284 | 0.284 | 0.345 | 0.345 | 0.345 | 0.345 | -0.205 | -0.205 | -0.205 | -0.205 | -0.132 | -0.132 | 0.009 | -0.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.007 | 0.007 | 0.037 | 0.037 | 0 | 0 | 0 | 0 | 0.064 | 0.064 | 0.064 | 0.127 | 0.127 | 0.127 | 0.138 | 0.138 | 0.138 | 0.183 | 0.183 | 0.183 | 0.175 | 0.175 | 0.175 | 0.175 | 0.121 | 0.121 | 0.121 | 0.121 | 0.158 | 0.158 | 0.158 | 0.158 | 0.168 | 0.168 | 0.168 | 0.168 | 0.069 | 0.069 | 0.069 | 0.069 | 0.29 | 0.29 | 0.29 | 0.29 | 0.748 | 0 | 947.259 | 0 | 61.098 | 61.098 | 61.098 | 61.098 | 74.143 | 0 | 3.373 | 0 | -2.007 | -2.007 | -2.007 | -2.007 | -1.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.016 | 0.016 | 0.093 | 0.093 | 0 | 0 | 0 | 0 | 0.019 | 0.019 | 0.019 | 0.046 | 0.046 | 0.046 | 0.045 | 0.045 | 0.045 | 0.074 | 0.074 | 0.074 | 0.077 | 0.077 | 0.077 | 0.077 | 0.063 | 0.063 | 0.063 | 0.063 | 0.084 | 0.084 | 0.084 | 0.084 | 0.079 | 0.079 | 0.079 | 0.079 | 0.025 | 0.025 | 0.025 | 0.025 | 0.021 | 0.021 | 0.021 | 0.021 | 0.053 | 0.061 | 0.061 | 0.061 | 0.004 | 0.004 | 0.004 | 0.004 | 0.005 | 0.005 | 0.005 | 0.005 | -0.003 | -0.003 | -0.003 | -0.003 | -0.002 | -0.002 | 0 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.016 | 0.016 | 0.093 | 0.093 | 0 | 0 | 0 | 0 | 0.019 | 0.019 | 0.019 | 0.046 | 0.046 | 0.046 | 0.045 | 0.045 | 0.045 | 0.074 | 0.074 | 0.074 | 0.077 | 0.077 | 0.077 | 0.077 | 0.063 | 0.063 | 0.063 | 0.063 | 0.084 | 0.084 | 0.084 | 0.084 | 0.079 | 0.079 | 0.079 | 0.079 | 0.025 | 0.025 | 0.025 | 0.025 | 0.021 | 0.021 | 0.021 | 0.021 | 0.053 | 0.061 | 0.061 | 0.061 | 0.004 | 0.004 | 0.004 | 0.004 | 0.005 | 0.005 | 0.005 | 0.005 | -0.003 | -0.003 | -0.003 | -0.003 | -0.002 | -0.002 | 0 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.851 | 7.851 | 22.217 | 22.217 | 6.778 | 2.501 | 2.501 | 4.372 | 0.89 | 0.89 | 9.171 | 4.054 | 4.054 | 10.228 | 8.633 | 8.633 | 7.885 | 8.745 | 8.745 | 16.717 | 16.717 | 10.114 | 10.114 | 11.246 | 11.246 | 6.611 | 6.611 | 9.453 | 9.453 | 4.481 | 4.481 | 15.758 | 15.758 | 6.885 | 6.885 | 6.885 | 3.576 | 3.576 | 3.576 | 3.576 | 1.893 | 1.893 | 1.893 | 1.893 | 4.408 | 4.408 | 4.408 | 4.408 | 0.284 | 0.284 | 0.284 | 0.284 | 0.345 | 0.345 | 0.345 | 0.345 | -0.129 | -0.129 | -0.129 | -0.129 | -0.132 | -0.132 | -0.132 | -0.132 | -0.336 | -0.336 | -0.336 | -0.336 | -0.303 | -0.303 | -0.303 | -0.303 | -0.142 | -0.142 | -0.142 | -0.142 | -0.596 | -0.596 | -0.596 | -0.596 | -0.546 | -0.546 | -0.546 | -0.546 | -0.051 | -0.051 | -0.051 | -0.051 | -0.104 | -0.104 | -0.104 | -0.142 | -0.142 | -0.142 | -0.142 | 0.023 | 0.023 | 0.023 | 0.023 | -0.213 | -0.213 | -0.213 | -0.213 | -0.292 | -0.292 | -0.292 | -0.292 | 0.01 | 0.01 | 0.01 | 0.01 | 0.11 | 0.11 | 0.11 | 0.11 | 0.116 | 0.116 | 0.116 | 0.116 | 0.088 | 0.088 | 0.088 | 0.088 |
EBITDA Ratio
| 0.027 | 0.027 | 0.077 | 0.077 | 0.08 | 0.08 | 0.08 | 0.08 | 0.153 | 0.153 | 0.153 | 0.211 | 0.211 | 0.211 | 0.232 | 0.232 | 0.232 | 0.277 | 0.277 | 0.277 | 0.245 | 0.245 | 0.245 | 0.245 | 0.162 | 0.162 | 0.162 | 0.162 | 0.183 | 0.183 | 0.183 | 0.183 | 0.202 | 0.202 | 0.202 | 0.202 | 0.136 | 0.136 | 0.136 | 0.136 | 0.367 | 0.367 | 0.367 | 0.367 | 0.855 | 0 | 947.284 | 0 | 61.118 | 61.118 | 61.118 | 61.118 | 74.184 | 0 | 3.375 | 0 | -1.264 | -1.264 | -1.264 | -1.264 | -1.29 | 0 | 0 | 0 | 0 | 0 | -50.903 | 0 | -45.843 | -45.843 | -45.843 | -45.843 | -0.528 | -0.528 | -0.528 | -0.528 | -2.217 | -2.217 | -2.217 | -2.217 | -70.419 | -70.419 | -70.419 | -70.419 | -6.634 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |