Consolidated Water Co. Ltd.
NASDAQ:CWCO
25.12 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 32.479 | 39.689 | 53.251 | 49.854 | 44.237 | 32.869 | 28.428 | 25.052 | 21.067 | 19.558 | 16.646 | 16.413 | 16.702 | 17.103 | 15.149 | 17.666 | 19.087 | 20.726 | 17.611 | 15.889 | 18.305 | 16.989 | 15.687 | 18.824 | 15.872 | 15.336 | 14.774 | 16.572 | 15.249 | 15.677 | 14.057 | 14.385 | 15.399 | 14.035 | 13.359 | 14.606 | 14.486 | 14.666 | 15.258 | 17.021 | 16.932 | 16.349 | 15.259 | 15.439 | 16.569 | 16.555 | 16.651 | 15.84 | 16.231 | 16.729 | 13.605 | 12.807 | 14.836 | 13.907 | 11.632 | 11.7 | 12.699 | 14.677 | 13.174 | 13.526 | 15.455 | 15.864 | 21.684 | 15.222 | 16.038 | 12.736 | 12.531 | 11.919 | 11.964 | 12.735 | 9.348 | 10.01 | 9.627 | 9.244 | 7.372 | 6.204 | 6.553 | 6.057 | 5.255 | 5.279 | 6.409 | 6.338 | 5.311 | 5.004 | 4.75 | 4.019 | 2.715 | 2.854 | 3.234 | 3.107 | 2.521 | 2.648 | 3.001 | 2.857 | 2.018 | 2.385 | 2.496 | 2.563 | 2.208 | 1.921 | 1.921 | 2.2 | 1.6 | 1.9 | 2.2 | 2.2 | 1.7 | 1.8 | 1.9 | 1.9 | 1.6 | 1.5 | 1.5 | 1.8 | 1.4 | 1.5 | 1.5 | 1.5 | -4,035 | 1,346.8 | 1,346.8 | 1,346.8 | -3,821.1 | 1,275.4 | 1,275.4 | 1,275.4 | 916.1 | 916 | 1,275.4 | 916 |
Cost of Revenue
| 20.859 | 25.811 | 33.961 | 33.24 | 28.774 | 22.31 | 19.538 | 18.208 | 13.592 | 12.412 | 11.02 | 10.723 | 10.637 | 10.977 | 10.34 | 11.451 | 11.784 | 12.285 | 10.56 | 9.18 | 10.753 | 10.026 | 9.672 | 11.298 | 9.276 | 8.732 | 8.938 | 10.264 | 8.763 | 8.844 | 8.495 | 8.466 | 8.806 | 7.858 | 7.901 | 9.059 | 8.618 | 8.611 | 10.183 | 11.321 | 10.562 | 10.378 | 9.598 | 10.212 | 10.172 | 10.335 | 11.253 | 10.605 | 10.825 | 10.781 | 9.094 | 8.798 | 9.585 | 8.656 | 8.512 | 7.927 | 8.468 | 9.191 | 8.779 | 8.49 | 7.868 | 9.884 | 17.118 | 10.597 | 11.131 | 8.2 | 7.955 | 7.599 | 7.48 | 7.431 | 6.726 | 6.202 | 5.217 | 4.47 | 4.401 | 4.002 | 3.771 | 3.66 | 3.344 | 3.337 | 3.56 | 3.43 | 3.297 | 2.922 | 2.399 | 2.074 | 1.705 | 1.714 | 1.797 | 1.666 | 1.486 | 1.524 | 1.615 | 1.483 | 1.485 | 1.275 | 1.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.62 | 13.878 | 19.29 | 16.614 | 15.464 | 10.559 | 8.89 | 6.844 | 7.475 | 7.146 | 5.625 | 5.691 | 6.065 | 6.127 | 4.809 | 6.216 | 7.303 | 8.44 | 7.05 | 6.709 | 7.553 | 6.962 | 6.015 | 7.527 | 6.596 | 6.605 | 5.837 | 6.308 | 6.486 | 6.834 | 5.562 | 5.919 | 6.592 | 6.177 | 5.457 | 5.546 | 5.868 | 6.055 | 5.075 | 5.7 | 6.37 | 5.97 | 5.661 | 5.227 | 6.398 | 6.221 | 5.398 | 5.235 | 5.405 | 5.948 | 4.511 | 4.009 | 5.251 | 5.251 | 3.12 | 3.773 | 4.231 | 5.486 | 4.395 | 5.036 | 7.587 | 5.981 | 4.565 | 4.625 | 4.907 | 4.536 | 4.576 | 4.32 | 4.484 | 5.303 | 2.622 | 3.809 | 4.409 | 4.773 | 2.972 | 2.202 | 2.782 | 2.398 | 1.911 | 1.942 | 2.85 | 2.907 | 2.015 | 2.082 | 2.351 | 1.945 | 1.01 | 1.14 | 1.437 | 1.441 | 1.034 | 1.124 | 1.386 | 1.374 | 0.533 | 1.11 | 1.201 | 2.563 | 2.208 | 1.921 | 1.921 | 2.2 | 1.6 | 1.9 | 2.2 | 2.2 | 1.7 | 1.8 | 1.9 | 1.9 | 1.6 | 1.5 | 1.5 | 1.8 | 1.4 | 1.5 | 1.5 | 1.5 | -4,035 | 1,346.8 | 1,346.8 | 1,346.8 | -3,821.1 | 1,275.4 | 1,275.4 | 1,275.4 | 916.1 | 916 | 1,275.4 | 916 |
Gross Profit Ratio
| 0.358 | 0.35 | 0.362 | 0.333 | 0.35 | 0.321 | 0.313 | 0.273 | 0.355 | 0.365 | 0.338 | 0.347 | 0.363 | 0.358 | 0.317 | 0.352 | 0.383 | 0.407 | 0.4 | 0.422 | 0.413 | 0.41 | 0.383 | 0.4 | 0.416 | 0.431 | 0.395 | 0.381 | 0.425 | 0.436 | 0.396 | 0.411 | 0.428 | 0.44 | 0.409 | 0.38 | 0.405 | 0.413 | 0.333 | 0.335 | 0.376 | 0.365 | 0.371 | 0.339 | 0.386 | 0.376 | 0.324 | 0.33 | 0.333 | 0.356 | 0.332 | 0.313 | 0.354 | 0.378 | 0.268 | 0.322 | 0.333 | 0.374 | 0.334 | 0.372 | 0.491 | 0.377 | 0.211 | 0.304 | 0.306 | 0.356 | 0.365 | 0.362 | 0.375 | 0.416 | 0.28 | 0.38 | 0.458 | 0.516 | 0.403 | 0.355 | 0.425 | 0.396 | 0.364 | 0.368 | 0.445 | 0.459 | 0.379 | 0.416 | 0.495 | 0.484 | 0.372 | 0.4 | 0.444 | 0.464 | 0.41 | 0.424 | 0.462 | 0.481 | 0.264 | 0.466 | 0.481 | 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
| 6.606 | 6.564 | 4.766 | 5.872 | 5.985 | 6.037 | 4.92 | 5.611 | 4.927 | 4.866 | 3.616 | 4.359 | 4.724 | 4.764 | 3.347 | 4.81 | 4.861 | 5.154 | 4.169 | 4.826 | 4.995 | 4.378 | 2.947 | 4.942 | 4.555 | 4.767 | 2.847 | 4.896 | 4.96 | 4.797 | 2.958 | 4.529 | 4.936 | 4.461 | 3.484 | 3.393 | 3.564 | 3.8 | 3.267 | 3.985 | 3.781 | 5.343 | 4.081 | 4.309 | 3.595 | 3.569 | -1.627 | 4.09 | 3.442 | 3.515 | 13,651,640.031 | 3.032 | 3.181 | 3.757 | 2.275 | 3.297 | 3.151 | 2.465 | -0.814 | 2.671 | 2.67 | 2.501 | 2.034 | 2.129 | 2.16 | 2.467 | 0 | 2.468 | 0 | 2.346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.42 | 1.377 | 1.08 | 4,339.524 | 0 | 1.328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 2.092 | 0 | 0 | 0 | 0.396 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4,338.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.606 | 6.564 | 6.858 | 5.872 | 5.985 | 6.037 | 4.92 | 5.611 | 4.927 | 4.866 | 3.616 | 4.359 | 4.724 | 4.764 | 3.347 | 4.81 | 4.861 | 5.154 | 4.169 | 4.826 | 4.995 | 4.378 | 2.947 | 4.942 | 4.555 | 4.767 | 2.847 | 4.896 | 4.96 | 4.797 | 2.958 | 4.529 | 4.936 | 4.461 | 3.484 | 3.393 | 3.564 | 3.8 | 3.267 | 3.985 | 3.781 | 5.343 | 4.081 | 4.309 | 3.595 | 3.569 | 3.068 | 4.09 | 3.442 | 3.515 | -0.111 | 3.032 | 3.181 | 3.757 | 2.275 | 3.297 | 3.151 | 2.465 | -0.814 | 2.671 | 2.67 | 2.501 | 2.034 | 2.129 | 2.16 | 2.467 | 2.26 | 2.468 | 2.412 | 2.346 | 1.801 | 2.323 | 2.099 | 2.124 | 1.724 | 1.478 | 1.52 | 1.424 | 1.245 | 1.42 | 1.377 | 1.08 | 0.778 | 1.217 | 1.328 | 0.927 | 0.661 | 0.6 | 0.689 | 0.6 | 0.612 | 0.612 | 0.614 | 0.647 | 0.816 | 0.489 | 0.479 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.04 | 0.02 | 0.024 | 0.032 | 0.032 | 0.746 | -0.003 | 0.061 | 0.026 | 0.017 | 0.016 | 0.015 | 0.004 | 0.012 | 0.015 | -0.39 | 0.16 | 0.014 | 0.035 | -0.066 | 0.114 | -0.084 | 0.049 | -0.158 | 0.083 | -0.07 | 0.031 | -0.029 | 0.081 | 0.164 | 0.111 | 0.189 | 0.207 | -0.096 | -0.384 | 0.028 | -0.175 | -0.182 | -0.101 | -0.118 | 0.198 | -0.087 | -0.059 | 0.064 | 0.089 | 0.422 | 0 | 0 | 0 | 3.757 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.198 | 0 | 0 | 0 | 0.115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.303 | 0 | 0 | 0 | -6.2 | 0 | 0 | 0 | -6.1 | 0 | 0 | 0 | -5.1 | 0 | 0 | 0 | -4.7 | 0 | 0 | 0 | -4.5 | 0 | 0 | 0 | -4.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 6.606 | 6.564 | 6.858 | 5.872 | 5.985 | 6.037 | 5.667 | 5.611 | 4.927 | 4.866 | 4.503 | 4.359 | 4.724 | 4.764 | 4.372 | 4.81 | 4.861 | 5.154 | 5.15 | 4.826 | 4.995 | 4.378 | 4.446 | 4.942 | 4.555 | 4.767 | 4.378 | 4.896 | 4.96 | 4.797 | 4.752 | 4.529 | 4.936 | 4.461 | 3.702 | 3.393 | 3.564 | 3.8 | 3.546 | 3.985 | 3.781 | 5.343 | 4.372 | 4.309 | 3.595 | 3.569 | 3.49 | 4.09 | 3.442 | 3.515 | 3.646 | 3.032 | 3.181 | 3.757 | 2.275 | 3.297 | 3.151 | 2.465 | 2.259 | 2.671 | 2.67 | 2.501 | 2.034 | 2.129 | 2.16 | 2.467 | 2.26 | 2.468 | 2.412 | 2.346 | 1.561 | 2.323 | 2.099 | 2.124 | 1.724 | 1.478 | 1.52 | 1.424 | 1.245 | 1.42 | 1.377 | 1.08 | 0.778 | 1.217 | 1.328 | 0.927 | 0.858 | 0.6 | 0.689 | 0.6 | 0.726 | 0.612 | 0.614 | 0.647 | 0.816 | 0.489 | 0.479 | 0 | -6.303 | 0 | 0 | 0 | -6.2 | 0 | 0 | 0 | -6.1 | 0 | 0 | 0 | -5.1 | 0 | 0 | 0 | -4.7 | 0 | 0 | 0 | -4.5 | 0 | 0 | 0 | -4.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Income
| 5.014 | 7.314 | 12.432 | 10.742 | 9.48 | 4.528 | -0.767 | 2.2 | 2.554 | 2.292 | 1.122 | 1.332 | -1.556 | 1.113 | 0.447 | 1.405 | -0.588 | 3.286 | 1.897 | 1.89 | 2.955 | 2.628 | 1.527 | 2.573 | 2.041 | 1.836 | -0.003 | 0.833 | 1.526 | 2.036 | 0.81 | -2.359 | 1.657 | 1.716 | 1.755 | 2.154 | 2.304 | 2.255 | 1.529 | 1.715 | 2.589 | 0.628 | 1.289 | 0.918 | 2.803 | 2.652 | 1.386 | 1.145 | 1.963 | 2.433 | 0.865 | 0.977 | 2.07 | 1.494 | 0.846 | 0.476 | 1.081 | 3.021 | 2.137 | 2.365 | 4.917 | 3.479 | 2.531 | 2.497 | 2.748 | 2.069 | 2.317 | 1.853 | 2.072 | 2.957 | 0.821 | 1.486 | 2.311 | 2.65 | 1.248 | 0.725 | 1.262 | 0.974 | 1.644 | 0.135 | 1.473 | 1.827 | 1.237 | 0.865 | 1.023 | 1.018 | 0.152 | 0.54 | 0.748 | 0.841 | 0.308 | 0.512 | 0.771 | 0.726 | -0.163 | 0.597 | 0.667 | 2.563 | -4.096 | 1.921 | 1.921 | 2.2 | -4.6 | 1.9 | 2.2 | 2.2 | -4.4 | 1.8 | 1.9 | 1.9 | -3.5 | 1.5 | 1.5 | 1.8 | -3.3 | 1.5 | 1.5 | 1.5 | -4,039.5 | 1,346.8 | 1,346.8 | 1,346.8 | -3,825.4 | 1,275.4 | 1,275.4 | 1,275.4 | 916.1 | 916 | 1,275.4 | 916 |
Operating Income Ratio
| 0.154 | 0.184 | 0.233 | 0.215 | 0.214 | 0.138 | -0.027 | 0.088 | 0.121 | 0.117 | 0.067 | 0.081 | -0.093 | 0.065 | 0.03 | 0.08 | -0.031 | 0.159 | 0.108 | 0.119 | 0.161 | 0.155 | 0.097 | 0.137 | 0.129 | 0.12 | -0 | 0.05 | 0.1 | 0.13 | 0.058 | -0.164 | 0.108 | 0.122 | 0.131 | 0.147 | 0.159 | 0.154 | 0.1 | 0.101 | 0.153 | 0.038 | 0.084 | 0.059 | 0.169 | 0.16 | 0.083 | 0.072 | 0.121 | 0.145 | 0.064 | 0.076 | 0.14 | 0.107 | 0.073 | 0.041 | 0.085 | 0.206 | 0.162 | 0.175 | 0.318 | 0.219 | 0.117 | 0.164 | 0.171 | 0.162 | 0.185 | 0.155 | 0.173 | 0.232 | 0.088 | 0.148 | 0.24 | 0.287 | 0.169 | 0.117 | 0.193 | 0.161 | 0.313 | 0.026 | 0.23 | 0.288 | 0.233 | 0.173 | 0.215 | 0.253 | 0.056 | 0.189 | 0.231 | 0.271 | 0.122 | 0.193 | 0.257 | 0.254 | -0.081 | 0.25 | 0.267 | 1 | -1.855 | 1 | 1 | 1 | -2.875 | 1 | 1 | 1 | -2.588 | 1 | 1 | 1 | -2.188 | 1 | 1 | 1 | -2.357 | 1 | 1 | 1 | 1.001 | 1 | 1 | 1 | 1.001 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Other Income Expenses Net
| 0.415 | 0.418 | -0.584 | 0.236 | 0.129 | 0.157 | -0.118 | -0.169 | 0.398 | 0.32 | 0.924 | 0.152 | 0.233 | 0.315 | 0.549 | 0.245 | -3.494 | 0.169 | -0.281 | 0.217 | 0.05 | 0.26 | -0.958 | 2.303 | 0.312 | 0.146 | 0.234 | 0.447 | 0.022 | 0.403 | 0.372 | -0.763 | 0.404 | 0.39 | -0.049 | -0.303 | 0.028 | -0.22 | -0.439 | 0.275 | 0.318 | 0.15 | -0.07 | 0.132 | 0.212 | 1.212 | 1.835 | 0.159 | 0.118 | -0 | -0.865 | 0.309 | 0.137 | 0.499 | -0.846 | 0.79 | -0.048 | 0.056 | -6,287.377 | -1.707 | -1.049 | -0.929 | -2,629.231 | -0.717 | -0.768 | -0.467 | -2.317 | 0.656 | 0.549 | 0.623 | -0.821 | 0.427 | 0.211 | 0.421 | 0.412 | 0.288 | 0.241 | 0.379 | 0.44 | 0.306 | 0.314 | 0.139 | -0.204 | 0.211 | 0.005 | 0.006 | -0.152 | 0.065 | -0.025 | -0.019 | 0.102 | 0.109 | 0.103 | 0.104 | 0.06 | 0 | 0 | -2.563 | 4.096 | -1.921 | -1.921 | -2.2 | 4.6 | -1.9 | -2.2 | -2.2 | 4.4 | -1.8 | -1.9 | -1.9 | 3.5 | -1.5 | -1.5 | -1.8 | 3.3 | -1.5 | -1.5 | -1.5 | 4,039.5 | -1,346.8 | -1,346.8 | -1,346.8 | 3,825.4 | -1,275.4 | -1,275.4 | -1,275.4 | -916.1 | -916 | -1,275.4 | -916 |
Income Before Tax
| 5.429 | 7.732 | 12.724 | 10.978 | 9.609 | 4.685 | 3.105 | 1.068 | 2.952 | 2.612 | 2.046 | 1.484 | -1.323 | 1.428 | 0.997 | 1.65 | -0.743 | 3.456 | 2.158 | 2.12 | 3.005 | 2.888 | 1.512 | 4.876 | 2.348 | 1.981 | 0.647 | 1.28 | 1.547 | 2.44 | 1.182 | -3.122 | 2.075 | 2.106 | 1.707 | 1.851 | 2.332 | 2.036 | 1.09 | 1.99 | 2.907 | 0.778 | 1.219 | 1.05 | 3.015 | 3.864 | 9,624,009 | 1.305 | 1.957 | 2.343 | 6,551,980 | 1.286 | 1.93 | 1.993 | 6,443,162 | 1.266 | 1.033 | 3.077 | 6,599.682 | 0.658 | 3.868 | 2.55 | 7,208.114 | 1.78 | 1.98 | 1.602 | 11,384.064 | 2.509 | 2.622 | 3.587 | 7,518.048 | 1.933 | 2.759 | 3.078 | 1.629 | 1.011 | 1.492 | 1.353 | 2.085 | 0.442 | 1.787 | 1.966 | 1.032 | 1.139 | 1.029 | 1.024 | 2,576.31 | 0.605 | 0.811 | 0.92 | 0.41 | 0.621 | 0.875 | 0.831 | -0.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Before Tax Ratio
| 0.167 | 0.195 | 0.239 | 0.22 | 0.217 | 0.143 | 0.109 | 0.043 | 0.14 | 0.134 | 0.123 | 0.09 | -0.079 | 0.083 | 0.066 | 0.093 | -0.039 | 0.167 | 0.123 | 0.133 | 0.164 | 0.17 | 0.096 | 0.259 | 0.148 | 0.129 | 0.044 | 0.077 | 0.101 | 0.156 | 0.084 | -0.217 | 0.135 | 0.15 | 0.128 | 0.127 | 0.161 | 0.139 | 0.071 | 0.117 | 0.172 | 0.048 | 0.08 | 0.068 | 0.182 | 0.233 | 577,981 | 0.082 | 0.121 | 0.14 | 481,573 | 0.1 | 0.13 | 0.143 | 553,919 | 0.108 | 0.081 | 0.21 | 500.947 | 0.049 | 0.25 | 0.161 | 332.422 | 0.117 | 0.123 | 0.126 | 908.444 | 0.211 | 0.219 | 0.282 | 804.215 | 0.193 | 0.287 | 0.333 | 0.221 | 0.163 | 0.228 | 0.223 | 0.397 | 0.084 | 0.279 | 0.31 | 0.194 | 0.228 | 0.217 | 0.255 | 948.919 | 0.212 | 0.251 | 0.296 | 0.163 | 0.234 | 0.291 | 0.291 | -0.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.064 | 0.622 | 2.384 | 1.976 | 1.94 | 0.449 | 0.314 | 0.027 | 0.01 | 0.046 | -0.427 | -0.011 | -0.007 | -0.003 | -0.06 | -0.263 | 0.204 | 0.206 | -0.006 | -0.04 | 0.064 | 0.049 | -0.044 | 0.013 | -0.049 | -0.077 | -0.476 | -0.136 | -0.136 | -0.14 | -0.146 | -0.146 | -0.17 | -0.073 | -0.294 | -0.129 | -0.086 | -0.05 | -0.377 | -0.157 | -0.172 | 0.246 | -0.425 | 0.026 | 0.116 | 0.074 | 5.605 | 0.011 | 0.094 | 0.259 | 5.209 | -0.08 | 0.307 | 0.073 | 5.376 | 0.024 | 0.157 | 0.208 | 7.173 | 0.175 | 0.508 | 0.268 | 3.831 | 0.11 | 0.153 | -0.078 | 5.131 | 0.17 | 0.094 | 0.032 | 0.007 | 0.686 | 0.237 | -0.007 | 0.007 | 0.007 | 0.007 | -0.023 | 0.009 | 0.007 | 0.001 | 0.013 | -0 | 0.003 | 0.016 | 0.006 | 2.343 | 0 | 0 | -0.006 | -0.002 | -0.025 | -0.001 | -0 | -0.389 | 0 | 0 | -0.855 | -0.449 | -0.449 | -0.449 | -0.6 | -0.3 | -0.3 | -0.5 | -0.5 | -0.2 | -0.3 | -0.4 | -0.4 | -0.3 | -0.2 | -0.2 | -0.4 | -0.2 | -0.2 | -0.2 | -0.2 | 360.1 | -120.2 | -120.2 | -120.2 | 409.6 | -136.7 | -136.7 | -136.7 | -100 | -100.2 | -136.7 | -100.2 |
Net Income
| 15.85 | 6.474 | 9.843 | 8.605 | 7.324 | 3.814 | 2.792 | 1.041 | 2.29 | 2.566 | 1.266 | 0.286 | -1.665 | 0.989 | 0.516 | 1.435 | -1.128 | 2.889 | 1.786 | 1.727 | 2.476 | 6.186 | 2.46 | 4.552 | 2.188 | 2.093 | 1.727 | 1.161 | 0.625 | 2.631 | 1.567 | -1.865 | 2.204 | 2.055 | 1.594 | 1.776 | 2.228 | 1.921 | 0.968 | 1.883 | 2.76 | 0.655 | 1.09 | 0.909 | 2.854 | 3.742 | 3.711 | 1.305 | 1.957 | 2.343 | 0.904 | 1.286 | 1.93 | 1.993 | 0.916 | 1.266 | 1.033 | 3.077 | -0.977 | 0.658 | 3.868 | 2.648 | 1.776 | 1.78 | 1.98 | 1.674 | 2.669 | 2.509 | 2.622 | 3.587 | 0.674 | 1.247 | 2.522 | 3.078 | 1.649 | 1.009 | 1.481 | 1.374 | 2.085 | 0.424 | 1.764 | 1.924 | 1.028 | 1.121 | 1.013 | 1.018 | 0.234 | 0.605 | 0.811 | 0.927 | 0.412 | 0.646 | 0.875 | 0.831 | 0.286 | 0.597 | 0.667 | 0.855 | 0.449 | 0.449 | 0.449 | 0.6 | 0.3 | 0.3 | 0.5 | 0.5 | 0.2 | 0.3 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | -360.1 | 120.2 | 120.2 | 120.2 | -409.6 | 136.7 | 136.7 | 136.7 | 100 | 100.2 | 136.7 | 100.2 |
Net Income Ratio
| 0.488 | 0.163 | 0.185 | 0.173 | 0.166 | 0.116 | 0.098 | 0.042 | 0.109 | 0.131 | 0.076 | 0.017 | -0.1 | 0.058 | 0.034 | 0.081 | -0.059 | 0.139 | 0.101 | 0.109 | 0.135 | 0.364 | 0.157 | 0.242 | 0.138 | 0.136 | 0.117 | 0.07 | 0.041 | 0.168 | 0.111 | -0.13 | 0.143 | 0.146 | 0.119 | 0.122 | 0.154 | 0.131 | 0.063 | 0.111 | 0.163 | 0.04 | 0.071 | 0.059 | 0.172 | 0.226 | 0.223 | 0.082 | 0.121 | 0.14 | 0.066 | 0.1 | 0.13 | 0.143 | 0.079 | 0.108 | 0.081 | 0.21 | -0.074 | 0.049 | 0.25 | 0.167 | 0.082 | 0.117 | 0.123 | 0.131 | 0.213 | 0.211 | 0.219 | 0.282 | 0.072 | 0.125 | 0.262 | 0.333 | 0.224 | 0.163 | 0.226 | 0.227 | 0.397 | 0.08 | 0.275 | 0.304 | 0.193 | 0.224 | 0.213 | 0.253 | 0.086 | 0.212 | 0.251 | 0.298 | 0.163 | 0.244 | 0.292 | 0.291 | 0.142 | 0.25 | 0.267 | 0.334 | 0.203 | 0.234 | 0.234 | 0.273 | 0.188 | 0.158 | 0.227 | 0.227 | 0.118 | 0.167 | 0.211 | 0.211 | 0.188 | 0.133 | 0.133 | 0.222 | 0.143 | 0.133 | 0.133 | 0.133 | 0.089 | 0.089 | 0.089 | 0.089 | 0.107 | 0.107 | 0.107 | 0.107 | 0.109 | 0.109 | 0.107 | 0.109 |
EPS
| 1 | 0.41 | 0.62 | 0.55 | 0.47 | 0.24 | 0.18 | 0.068 | 0.15 | 0.17 | 0.16 | 0.02 | -0.11 | 0.06 | 0.41 | 0.09 | -0.075 | 0.19 | 0.12 | 0.11 | 0.16 | 0.41 | 0.16 | 0.3 | 0.15 | 0.14 | 0.12 | 0.08 | 0.04 | 0.18 | 0.11 | -0.13 | 0.15 | 0.14 | 0.11 | 0.12 | 0.15 | 0.13 | 0.066 | 0.13 | 0.19 | 0.04 | 0.074 | 0.06 | 0.19 | 0.26 | 0.25 | 0.09 | 0.13 | 0.16 | 0.062 | 0.09 | 0.13 | 0.14 | 0.063 | 0.09 | 0.07 | 0.21 | -0.067 | 0.05 | 0.27 | 0.18 | 0.12 | 0.12 | 0.14 | 0.12 | 0.18 | 0.17 | 0.18 | 0.25 | 0.048 | 0.1 | 0.2 | 0.25 | 0.14 | 0.09 | 0.13 | 0.12 | 0.18 | 0.04 | 0.16 | 0.17 | 0.09 | 0.1 | 0.12 | 0.13 | 0.028 | 0.075 | 0.1 | 0.12 | 0.053 | 0.085 | 0.11 | 0.11 | 0.037 | 0.08 | 0.1 | 0.14 | 0.075 | 0.075 | 0.075 | 0.1 | 0.055 | 0.055 | 0.09 | 0.08 | 0.03 | 0.045 | 0.065 | 0.065 | 0.053 | 0.035 | 0.035 | 0.09 | 0.05 | 0.05 | 0.05 | 0.05 | -83.36 | 0.03 | 0.03 | 0.03 | -94.81 | 0.04 | 0.04 | 0.04 | 23.15 | 0.025 | 0.04 | 0.025 |
EPS Diluted
| 0.99 | 0.4 | 0.62 | 0.54 | 0.46 | 0.24 | 0.18 | 0.067 | 0.15 | 0.17 | 0.16 | 0.02 | -0.11 | 0.06 | 0.41 | 0.09 | -0.074 | 0.19 | 0.12 | 0.11 | 0.16 | 0.41 | 0.16 | 0.3 | 0.14 | 0.14 | 0.12 | 0.08 | 0.04 | 0.18 | 0.11 | -0.13 | 0.15 | 0.14 | 0.11 | 0.12 | 0.15 | 0.13 | 0.066 | 0.13 | 0.19 | 0.04 | 0.074 | 0.06 | 0.19 | 0.26 | 0.25 | 0.09 | 0.13 | 0.16 | 0.062 | 0.09 | 0.13 | 0.14 | 0.063 | 0.09 | 0.07 | 0.21 | -0.067 | 0.05 | 0.26 | 0.18 | 0.12 | 0.12 | 0.14 | 0.12 | 0.18 | 0.17 | 0.18 | 0.25 | 0.048 | 0.1 | 0.2 | 0.24 | 0.14 | 0.08 | 0.12 | 0.12 | 0.18 | 0.04 | 0.15 | 0.17 | 0.09 | 0.1 | 0.12 | 0.12 | 0.028 | 0.075 | 0.1 | 0.12 | 0.053 | 0.08 | 0.11 | 0.11 | 0.037 | 0.075 | 0.095 | 0.14 | 0.075 | 0.07 | 0.07 | 0.095 | 0.055 | 0.055 | 0.09 | 0.08 | 0.03 | 0.045 | 0.065 | 0.065 | 0.053 | 0.035 | 0.035 | 0.09 | 0.05 | 0.05 | 0.05 | 0.05 | -83.36 | 0.03 | 0.03 | 0.03 | -94.81 | 0.04 | 0.04 | 0.04 | 23.15 | 0.025 | 0.04 | 0.025 |
EBITDA
| 7.13 | 9.44 | 14.475 | 12.605 | 11.321 | 6.317 | 4.679 | 2.592 | 4.536 | 4.164 | 3.631 | 3.148 | 0.478 | 3.273 | 2.449 | 3.472 | 3.015 | 5.626 | 2.159 | 4.193 | 4.837 | 4.612 | 1.513 | 4.612 | 2.041 | 1.655 | 1.468 | 1.281 | 1.526 | 2.036 | 2.643 | -1.391 | 1.657 | 2.17 | 3.164 | 2.154 | 2.4 | 2.255 | 2.979 | 2.06 | 2.954 | 1.074 | 2.828 | 1.168 | 3.14 | 3.996 | 4.959 | 1.145 | 1.963 | 2.433 | 0.865 | 0.907 | 2.07 | 1.43 | 0.846 | 0.44 | 1.026 | 2.97 | 2.137 | 2.315 | 4.869 | 3.434 | 2.531 | 2.497 | 2.748 | 2.05 | 2.317 | 1.501 | 1.856 | 2.754 | 1.061 | 1.342 | 2.178 | 2.451 | 1.108 | 0.603 | 1.251 | 0.778 | -0.469 | 0.135 | 1.331 | 1.743 | 1.237 | 0.746 | 1.023 | 0.917 | 0.152 | 0.627 | 0.748 | 0.939 | 0.206 | 0.403 | 0.668 | 0.622 | -0.343 | 0.621 | 0.551 | 2.563 | -4.096 | 1.921 | 1.921 | 2.2 | -4.6 | 1.9 | 2.2 | 2.2 | -4.4 | 1.8 | 1.9 | 1.9 | -3.5 | 1.5 | 1.5 | 1.8 | -3.3 | 1.5 | 1.5 | 1.5 | -4,039.5 | 1,346.8 | 1,346.8 | 1,346.8 | -3,825.4 | 1,275.4 | 1,275.4 | 1,275.4 | 916.1 | 916 | 1,275.4 | 916 |
EBITDA Ratio
| 0.22 | 0.226 | 0.266 | 0.215 | 0.218 | 0.144 | 0.117 | 0.052 | 0.13 | 0.129 | 0.08 | 0.094 | 0.093 | 0.091 | 0.064 | 0.091 | 0.116 | 0.175 | 0.118 | 0.133 | 0.143 | 0.169 | 0.112 | 0.256 | 0.143 | 0.143 | 0.099 | 0.102 | 0.103 | 0.145 | 0.086 | 0.124 | 0.137 | 0.158 | 0.151 | 0.147 | 0.185 | 0.165 | 0.076 | 0.121 | 0.174 | 0.066 | 0.087 | 0.076 | 0.19 | 0.241 | 0.343 | 0.068 | 0.118 | 0.139 | 0.058 | 0.071 | 0.134 | 0.103 | 0.071 | 0.038 | 0.083 | 0.202 | 0.514 | 0.171 | 0.315 | 0.216 | 0.114 | 0.204 | 0.21 | 0.161 | 0.209 | 0.126 | 0.155 | 0.216 | 0.136 | 0.134 | 0.226 | 0.265 | 0.15 | 0.097 | 0.175 | 0.128 | -0.089 | 0.148 | 0.208 | 0.275 | 0.364 | 0.149 | 0.194 | 0.228 | 0.029 | 0.166 | 0.212 | 0.245 | 0.082 | 0.152 | 0.223 | 0.218 | -0.17 | 0.261 | 0.289 | 1 | -1.855 | 1 | 1 | 1 | -2.875 | 1 | 1 | 1 | -2.588 | 1 | 1 | 1 | -2.188 | 1 | 1 | 1 | -2.357 | 1 | 1 | 1 | 1.001 | 1 | 1 | 1 | 1.001 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |