Djerriwarrh Investments Limited
ASX:DJW.AX
3.17 (AUD) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 12.246 | 12.246 | 28.89 | 14.445 | 23.709 | 11.855 | 26.944 | 13.472 | 13.445 | 13.445 | 11.409 | 11.409 | 12.291 | 12.291 | 7.814 | 7.814 | 7.855 | 7.855 | 10.721 | 10.721 | 11.052 | 11.052 | 11.864 | 11.864 | 13.018 | 13.018 | 10.097 | 10.097 | 11.548 | 11.548 | 10.529 | 10.529 | 10.769 | 10.769 | 16.797 | 16.797 | 14.87 | 14.87 | 14.091 | 14.091 | 12.841 | 12.841 | 14.397 | 14.397 | 11.076 | 11.076 | 12.558 | 12.558 | 13.117 | 13.117 | 13.117 | 15.919 | 15.919 | 15.919 | 15.919 | 13 | 13 | 13 | 13 | 10.365 | 10.365 | 10.365 | 10.365 | 19.241 | 19.241 | 19.241 | 19.241 | 26.071 | 26.071 | 26.071 | 26.071 | 18.762 | 18.762 | 18.762 | 18.762 | 9.63 | 9.63 | 9.63 | 9.63 | 8.771 | 8.771 | 8.771 | 8.771 | 8.212 | 8.212 | 8.212 | 8.212 | 8.362 | 8.362 | 8.362 | 8.362 | -1.944 | -1.944 | -1.944 | -1.944 | -2.16 | -2.16 | -2.16 | -2.16 | -1.852 | -1.852 | -1.852 | -1.852 | -1.388 | -1.388 | -1.388 | -1.388 | -0.39 | -0.39 | -0.39 | -0.39 | -0.393 | -0.393 | -0.393 | -0.393 | -0.204 | -0.204 | -0.204 | -0.204 | -0.25 | -0.25 | -0.25 | -0.25 |
Cost of Revenue
| 1.409 | 0 | 2.833 | 0 | 1.919 | 0 | 1.622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.837 | 12.246 | 26.057 | 14.445 | 21.79 | 11.855 | 25.322 | 13.472 | 13.445 | 13.445 | 11.409 | 11.409 | 12.291 | 12.291 | 7.814 | 7.814 | 7.855 | 7.855 | 10.721 | 10.721 | 11.052 | 11.052 | 11.864 | 11.864 | 13.018 | 13.018 | 10.097 | 10.097 | 11.548 | 11.548 | 10.529 | 10.529 | 10.769 | 10.769 | 16.797 | 16.797 | 14.87 | 14.87 | 14.091 | 14.091 | 12.841 | 12.841 | 14.397 | 14.397 | 11.076 | 11.076 | 12.558 | 12.558 | 13.117 | 13.117 | 13.117 | 15.919 | 15.919 | 15.919 | 15.919 | 13 | 13 | 13 | 13 | 10.365 | 10.365 | 10.365 | 10.365 | 19.241 | 19.241 | 19.241 | 19.241 | 26.071 | 26.071 | 26.071 | 26.071 | 18.762 | 18.762 | 18.762 | 18.762 | 9.63 | 9.63 | 9.63 | 9.63 | 8.771 | 8.771 | 8.771 | 8.771 | 8.212 | 8.212 | 8.212 | 8.212 | 8.362 | 8.362 | 8.362 | 8.362 | -1.944 | -1.944 | -1.944 | -1.944 | -2.16 | -2.16 | -2.16 | -2.16 | -1.852 | -1.852 | -1.852 | -1.852 | -1.388 | -1.388 | -1.388 | -1.388 | -0.39 | -0.39 | -0.39 | -0.39 | -0.393 | -0.393 | -0.393 | -0.393 | -0.204 | -0.204 | -0.204 | -0.204 | -0.25 | -0.25 | -0.25 | -0.25 |
Gross Profit Ratio
| 0.885 | 1 | 0.902 | 1 | 0.919 | 1 | 0.94 | 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 | 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 | 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 | 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 |
General & Administrative Expenses
| 0.916 | 1.088 | 0.968 | 0.968 | 1.089 | 1.089 | 0.959 | 0.959 | 1.065 | 1.065 | 0.854 | 0.854 | 1.055 | 1.055 | 0.924 | 0.924 | 1.058 | 1.058 | 1 | 1 | 1.011 | 1.011 | 0.96 | 0.96 | 0.978 | 0.978 | 0.983 | 0.983 | 0.987 | 0.987 | 1.001 | 1.001 | 0.96 | 0.96 | 0.987 | 0.987 | 0.921 | 0.921 | 0.984 | 0.984 | 0.92 | 0.92 | 0.908 | 0.908 | 0.855 | 0.855 | 0.888 | 0.888 | 0.853 | 0.853 | 0.853 | 0.842 | 0.842 | 0.842 | 0.842 | 0.794 | 0.794 | 0.794 | 0.794 | 0.781 | 0.781 | 0.781 | 0.781 | 0.716 | 0.716 | 0.716 | 0.716 | 0.567 | 0.567 | 0.567 | 0.567 | 0.466 | 0.466 | 0.466 | 0.466 | 0.411 | 0.411 | 0.411 | 0.411 | 0.377 | 0.377 | 0.377 | 0.377 | 0.331 | 0.331 | 0.331 | 0.331 | 0.285 | 0.285 | 0.285 | 0.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.916 | 1.088 | 0.968 | 0.968 | 1.089 | 1.089 | 0.959 | 0.959 | 1.065 | 1.065 | 0.854 | 0.854 | 1.055 | 1.055 | 0.924 | 0.924 | 1.058 | 1.058 | 1 | 1 | 1.011 | 1.011 | 0.96 | 0.96 | 0.978 | 0.978 | 0.983 | 0.983 | 0.987 | 0.987 | 1.001 | 1.001 | 0.96 | 0.96 | 0.987 | 0.987 | 0.921 | 0.921 | 0.984 | 0.984 | 0.92 | 0.92 | 0.908 | 0.908 | 0.855 | 0.855 | 0.888 | 0.888 | 0.853 | 0.853 | 0.853 | 0.842 | 0.842 | 0.842 | 0.842 | 0.794 | 0.794 | 0.794 | 0.794 | 0.781 | 0.781 | 0.781 | 0.781 | 0.716 | 0.716 | 0.716 | 0.716 | 0.567 | 0.567 | 0.567 | 0.567 | 0.466 | 0.466 | 0.466 | 0.466 | 0.411 | 0.411 | 0.411 | 0.411 | 0.377 | 0.377 | 0.377 | 0.377 | 0.331 | 0.331 | 0.331 | 0.331 | 0.285 | 0.285 | 0.285 | 0.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1.176 | -1.176 | -1.176 | -1.176 | 0 | 0.149 | 0.149 | 0.149 | 0 | -1.049 | -1.049 | -1.049 | 0 | -1.104 | -1.104 | -1.104 | 0 | -0.749 | -0.749 | -0.749 | -0.65 | -0.65 | -0.65 | -0.65 | -0.56 | -0.56 | -0.56 | -0.56 | -0.049 | -0.049 | -0.049 | -0.049 | 0.08 | 0.08 | 0.08 | 0.08 | -0.422 | -0.422 | -0.422 | -0.422 | -3.347 | -3.347 | -3.347 | -3.347 | -17.502 | -17.502 | -17.502 | -17.502 | 0.756 | 0.756 | 0.756 | 0.756 | 0.645 | 0.645 | 0.645 | 0.645 | 1.122 | 1.122 | 1.122 | 1.122 | 9.95 | 9.95 | 9.95 | 9.95 | 8.818 | 8.818 | 8.818 | 8.818 | 8.126 | 8.126 | 8.126 | 8.126 | 8.21 | 8.21 | 8.21 | 8.21 | 20.278 | 20.278 | 20.278 | 20.278 | 20.821 | 20.821 | 20.821 | 20.821 | 18.46 | 18.46 | 18.46 | 18.46 | 10.58 | 10.58 | 10.58 | 10.58 | 14.885 | 14.885 | 14.885 | 14.885 | 13.515 | 13.515 | 13.515 | 13.515 | 9.577 | 9.577 | 9.577 | 9.577 | 9.203 | 9.203 | 9.203 | 9.203 |
Operating Expenses
| 0.916 | 2.898 | 5.444 | 5.444 | 1.104 | 1.104 | 0.606 | 0.606 | 0.246 | 0.246 | 0.106 | 0.106 | 0.366 | 0.366 | 2.412 | 2.412 | 2.083 | 2.083 | 2.793 | 2.793 | 4.728 | 4.728 | 1.424 | 1.424 | 1.064 | 1.064 | 2.964 | 2.964 | 1.08 | 1.08 | 2.955 | 2.955 | 0.556 | 0.556 | 3.115 | 3.115 | 0.755 | 0.755 | 1.875 | 1.875 | 0.332 | 0.332 | 1.206 | 1.206 | 0.091 | 0.091 | 0.269 | 0.269 | 0.933 | 0.933 | 0.933 | 0.42 | 0.42 | 0.42 | 0.42 | -2.554 | -2.554 | -2.554 | -2.554 | -16.721 | -16.721 | -16.721 | -16.721 | 1.472 | 1.472 | 1.472 | 1.472 | 1.212 | 1.212 | 1.212 | 1.212 | 1.588 | 1.588 | 1.588 | 1.588 | 10.361 | 10.361 | 10.361 | 10.361 | 9.195 | 9.195 | 9.195 | 9.195 | 8.457 | 8.457 | 8.457 | 8.457 | 8.495 | 8.495 | 8.495 | 8.495 | 20.278 | 20.278 | 20.278 | 20.278 | 20.821 | 20.821 | 20.821 | 20.821 | 18.46 | 18.46 | 18.46 | 18.46 | 10.58 | 10.58 | 10.58 | 10.58 | 14.885 | 14.885 | 14.885 | 14.885 | 13.515 | 13.515 | 13.515 | 13.515 | 9.577 | 9.577 | 9.577 | 9.577 | 9.203 | 9.203 | 9.203 | 9.203 |
Operating Income
| 11.33 | 11.158 | 24.122 | 13.478 | 19.612 | 10.766 | 23.405 | 12.514 | 12.38 | 12.38 | 10.555 | 10.555 | 11.236 | 11.236 | 6.891 | 6.891 | 6.797 | 6.797 | 9.722 | 9.722 | 10.041 | 10.041 | 10.904 | 10.904 | 12.04 | 12.04 | 9.114 | 9.114 | 10.562 | 10.562 | 9.528 | 9.528 | 9.809 | 9.809 | 15.81 | 15.81 | 13.95 | 13.95 | 13.108 | 13.108 | 11.921 | 11.921 | 13.489 | 13.489 | 10.221 | 10.221 | 11.67 | 11.67 | 14.05 | 14.05 | 14.05 | 16.339 | 16.339 | 16.339 | 16.339 | 10.447 | 10.447 | 10.447 | 10.447 | -6.356 | -6.356 | -6.356 | -6.356 | 20.713 | 20.713 | 20.713 | 20.713 | 27.283 | 27.283 | 27.283 | 27.283 | 20.35 | 20.35 | 20.35 | 20.35 | 19.991 | 19.991 | 19.991 | 19.991 | 17.965 | 17.965 | 17.965 | 17.965 | 16.669 | 16.669 | 16.669 | 16.669 | 16.857 | 16.857 | 16.857 | 16.857 | 18.335 | 18.335 | 18.335 | 18.335 | 18.661 | 18.661 | 18.661 | 18.661 | 16.608 | 16.608 | 16.608 | 16.608 | 9.192 | 9.192 | 9.192 | 9.192 | 14.495 | 14.495 | 14.495 | 14.495 | 13.122 | 13.122 | 13.122 | 13.122 | 9.373 | 9.373 | 9.373 | 9.373 | 8.953 | 8.953 | 8.953 | 8.953 |
Operating Income Ratio
| 0.925 | 0.911 | 0.835 | 0.933 | 0.827 | 0.908 | 0.869 | 0.929 | 0.921 | 0.921 | 0.925 | 0.925 | 0.914 | 0.914 | 0.882 | 0.882 | 0.865 | 0.865 | 0.907 | 0.907 | 0.909 | 0.909 | 0.919 | 0.919 | 0.925 | 0.925 | 0.903 | 0.903 | 0.915 | 0.915 | 0.905 | 0.905 | 0.911 | 0.911 | 0.941 | 0.941 | 0.938 | 0.938 | 0.93 | 0.93 | 0.928 | 0.928 | 0.937 | 0.937 | 0.923 | 0.923 | 0.929 | 0.929 | 1.071 | 1.071 | 1.071 | 1.026 | 1.026 | 1.026 | 1.026 | 0.804 | 0.804 | 0.804 | 0.804 | -0.613 | -0.613 | -0.613 | -0.613 | 1.076 | 1.076 | 1.076 | 1.076 | 1.046 | 1.046 | 1.046 | 1.046 | 1.085 | 1.085 | 1.085 | 1.085 | 2.076 | 2.076 | 2.076 | 2.076 | 2.048 | 2.048 | 2.048 | 2.048 | 2.03 | 2.03 | 2.03 | 2.03 | 2.016 | 2.016 | 2.016 | 2.016 | -9.434 | -9.434 | -9.434 | -9.434 | -8.64 | -8.64 | -8.64 | -8.64 | -8.97 | -8.97 | -8.97 | -8.97 | -6.624 | -6.624 | -6.624 | -6.624 | -37.167 | -37.167 | -37.167 | -37.167 | -33.389 | -33.389 | -33.389 | -33.389 | -46.004 | -46.004 | -46.004 | -46.004 | -35.81 | -35.81 | -35.81 | -35.81 |
Total Other Income Expenses Net
| 3.11 | 3.281 | -5.893 | -5.893 | -0.975 | -0.975 | -0.459 | -0.459 | 0.952 | 0.952 | 0.399 | 0.399 | 1.051 | 1.051 | -2.027 | -2.027 | -1.699 | -1.699 | 3.037 | 3.037 | -4.419 | -4.419 | 1.678 | 1.678 | -0.906 | -0.906 | -2.771 | -2.771 | 1.297 | 1.297 | -2.714 | -2.714 | 0.687 | 0.687 | -3.543 | -3.543 | 0.475 | 0.475 | -2.116 | -2.116 | -0.591 | -0.591 | -1.599 | -1.599 | -0.8 | -0.8 | -1.124 | -1.124 | -1.741 | -1.741 | -1.741 | -1.226 | -1.226 | -1.226 | -1.226 | -0.934 | -0.934 | -0.934 | -0.934 | -1.732 | -1.732 | -1.732 | -1.732 | -2.177 | -2.177 | -2.177 | -2.177 | -1.779 | -1.779 | -1.779 | -1.779 | -2.054 | -2.054 | -2.054 | -2.054 | -10.795 | -10.795 | -10.795 | -10.795 | -9.594 | -9.594 | -9.594 | -9.594 | -8.81 | -8.81 | -8.81 | -8.81 | -8.72 | -8.72 | -8.72 | -8.72 | -9.515 | -9.515 | -9.515 | -9.515 | -9.876 | -9.876 | -9.876 | -9.876 | -8.705 | -8.705 | -8.705 | -8.705 | -4.863 | -4.863 | -4.863 | -4.863 | -6.761 | -6.761 | -6.761 | -6.761 | -6.203 | -6.203 | -6.203 | -6.203 | -4.414 | -4.414 | -4.414 | -4.414 | -4.224 | -4.224 | -4.224 | -4.224 |
Income Before Tax
| 14.439 | 14.439 | 24.122 | 7.585 | 19.612 | 9.791 | 23.405 | 12.055 | 13.331 | 13.331 | 10.953 | 10.953 | 12.287 | 12.287 | 4.864 | 4.864 | 5.099 | 5.099 | 12.759 | 12.759 | 5.622 | 5.622 | 12.582 | 12.582 | 11.134 | 11.134 | 6.343 | 6.343 | 11.858 | 11.858 | 6.814 | 6.814 | 10.495 | 10.495 | 12.267 | 12.267 | 14.424 | 14.424 | 10.992 | 10.992 | 11.331 | 11.331 | 11.891 | 11.891 | 9.422 | 9.422 | 10.546 | 10.546 | 12.309 | 12.309 | 12.309 | 15.114 | 15.114 | 15.114 | 15.114 | 9.513 | 9.513 | 9.513 | 9.513 | -8.088 | -8.088 | -8.088 | -8.088 | 18.536 | 18.536 | 18.536 | 18.536 | 25.504 | 25.504 | 25.504 | 25.504 | 18.296 | 18.296 | 18.296 | 18.296 | 9.196 | 9.196 | 9.196 | 9.196 | 8.371 | 8.371 | 8.371 | 8.371 | 7.859 | 7.859 | 7.859 | 7.859 | 8.138 | 8.138 | 8.138 | 8.138 | 8.82 | 8.82 | 8.82 | 8.82 | 8.785 | 8.785 | 8.785 | 8.785 | 7.904 | 7.904 | 7.904 | 7.904 | 4.33 | 4.33 | 4.33 | 4.33 | 7.735 | 7.735 | 7.735 | 7.735 | 6.92 | 6.92 | 6.92 | 6.92 | 4.959 | 4.959 | 4.959 | 4.959 | 4.728 | 4.728 | 4.728 | 4.728 |
Income Before Tax Ratio
| 1.179 | 1.179 | 0.835 | 0.525 | 0.827 | 0.826 | 0.869 | 0.895 | 0.992 | 0.992 | 0.96 | 0.96 | 1 | 1 | 0.622 | 0.622 | 0.649 | 0.649 | 1.19 | 1.19 | 0.509 | 0.509 | 1.06 | 1.06 | 0.855 | 0.855 | 0.628 | 0.628 | 1.027 | 1.027 | 0.647 | 0.647 | 0.975 | 0.975 | 0.73 | 0.73 | 0.97 | 0.97 | 0.78 | 0.78 | 0.882 | 0.882 | 0.826 | 0.826 | 0.851 | 0.851 | 0.84 | 0.84 | 0.938 | 0.938 | 0.938 | 0.949 | 0.949 | 0.949 | 0.949 | 0.732 | 0.732 | 0.732 | 0.732 | -0.78 | -0.78 | -0.78 | -0.78 | 0.963 | 0.963 | 0.963 | 0.963 | 0.978 | 0.978 | 0.978 | 0.978 | 0.975 | 0.975 | 0.975 | 0.975 | 0.955 | 0.955 | 0.955 | 0.955 | 0.954 | 0.954 | 0.954 | 0.954 | 0.957 | 0.957 | 0.957 | 0.957 | 0.973 | 0.973 | 0.973 | 0.973 | -4.538 | -4.538 | -4.538 | -4.538 | -4.068 | -4.068 | -4.068 | -4.068 | -4.269 | -4.269 | -4.269 | -4.269 | -3.12 | -3.12 | -3.12 | -3.12 | -19.832 | -19.832 | -19.832 | -19.832 | -17.607 | -17.607 | -17.607 | -17.607 | -24.339 | -24.339 | -24.339 | -24.339 | -18.913 | -18.913 | -18.913 | -18.913 |
Income Tax Expense
| 1.378 | 1.378 | 2.334 | 1.167 | 2.18 | 1.09 | 2.453 | 1.227 | 0.882 | 0.882 | 1.138 | 1.138 | 1.084 | 1.084 | 0.811 | 0.811 | 0.704 | 0.704 | 0.693 | 0.693 | 0.352 | 0.352 | 0.687 | 0.687 | 1.365 | 1.365 | 0.39 | 0.39 | 1.207 | 1.207 | 0.626 | 0.626 | 0.709 | 0.709 | 1.694 | 1.694 | 0.865 | 0.865 | 1.087 | 1.087 | 0.972 | 0.972 | 0.795 | 0.795 | 0.076 | 0.076 | 1.057 | 1.057 | 1.273 | 1.273 | 1.273 | 0.901 | 0.901 | 0.901 | 0.901 | 3.263 | 3.263 | 3.263 | 3.263 | -4.569 | -4.569 | -4.569 | -4.569 | 1.865 | 1.865 | 1.865 | 1.865 | 2.836 | 2.836 | 2.836 | 2.836 | 2.473 | 2.473 | 2.473 | 2.473 | 9.196 | 9.196 | 9.196 | 9.196 | 8.371 | 8.371 | 8.371 | 8.371 | 7.859 | 7.859 | 7.859 | 7.859 | 8.138 | 8.138 | 8.138 | 8.138 | 8.82 | 8.82 | 8.82 | 8.82 | 8.785 | 8.785 | 8.785 | 8.785 | 7.904 | 7.904 | 7.904 | 7.904 | 4.33 | 4.33 | 4.33 | 4.33 | 7.735 | 7.735 | 7.735 | 7.735 | 6.92 | 6.92 | 6.92 | 6.92 | 4.959 | 4.959 | 4.959 | 4.959 | 4.728 | 4.728 | 4.728 | 4.728 |
Net Income
| 13.061 | 13.061 | 12.836 | 6.418 | 17.401 | 8.701 | 21.656 | 10.828 | 12.449 | 12.449 | 9.816 | 9.816 | 11.204 | 11.204 | 4.053 | 4.053 | 4.395 | 4.395 | 12.066 | 12.066 | 5.27 | 5.27 | 11.895 | 11.895 | 9.769 | 9.769 | 5.954 | 5.954 | 10.651 | 10.651 | 6.188 | 6.188 | 9.786 | 9.786 | 10.573 | 10.573 | 13.56 | 13.56 | 9.905 | 9.905 | 10.359 | 10.359 | 11.096 | 11.096 | 9.346 | 9.346 | 9.489 | 9.489 | 11.036 | 11.036 | 11.036 | 14.213 | 14.213 | 14.213 | 14.213 | 6.25 | 6.25 | 6.25 | 6.25 | -3.519 | -3.519 | -3.519 | -3.519 | 16.671 | 16.671 | 16.671 | 16.671 | 22.668 | 22.668 | 22.668 | 22.668 | 15.823 | 15.823 | 15.823 | 15.823 | 8.765 | 8.765 | 8.765 | 8.765 | 7.527 | 7.527 | 7.527 | 7.527 | 7.135 | 7.135 | 7.135 | 7.135 | 7.077 | 7.077 | 7.077 | 7.077 | 7.571 | 7.571 | 7.571 | 7.571 | 7.716 | 7.716 | 7.716 | 7.716 | 6.853 | 6.853 | 6.853 | 6.853 | 3.475 | 3.475 | 3.475 | 3.475 | 6.371 | 6.371 | 6.371 | 6.371 | 5.81 | 5.81 | 5.81 | 5.81 | 4.211 | 4.211 | 4.211 | 4.211 | 3.974 | 3.974 | 3.974 | 3.974 |
Net Income Ratio
| 1.067 | 1.067 | 0.444 | 0.444 | 0.734 | 0.734 | 0.804 | 0.804 | 0.926 | 0.926 | 0.86 | 0.86 | 0.912 | 0.912 | 0.519 | 0.519 | 0.56 | 0.56 | 1.125 | 1.125 | 0.477 | 0.477 | 1.003 | 1.003 | 0.75 | 0.75 | 0.59 | 0.59 | 0.922 | 0.922 | 0.588 | 0.588 | 0.909 | 0.909 | 0.629 | 0.629 | 0.912 | 0.912 | 0.703 | 0.703 | 0.807 | 0.807 | 0.771 | 0.771 | 0.844 | 0.844 | 0.756 | 0.756 | 0.841 | 0.841 | 0.841 | 0.893 | 0.893 | 0.893 | 0.893 | 0.481 | 0.481 | 0.481 | 0.481 | -0.34 | -0.34 | -0.34 | -0.34 | 0.866 | 0.866 | 0.866 | 0.866 | 0.869 | 0.869 | 0.869 | 0.869 | 0.843 | 0.843 | 0.843 | 0.843 | 0.91 | 0.91 | 0.91 | 0.91 | 0.858 | 0.858 | 0.858 | 0.858 | 0.869 | 0.869 | 0.869 | 0.869 | 0.846 | 0.846 | 0.846 | 0.846 | -3.896 | -3.896 | -3.896 | -3.896 | -3.573 | -3.573 | -3.573 | -3.573 | -3.701 | -3.701 | -3.701 | -3.701 | -2.504 | -2.504 | -2.504 | -2.504 | -16.335 | -16.335 | -16.335 | -16.335 | -14.782 | -14.782 | -14.782 | -14.782 | -20.665 | -20.665 | -20.665 | -20.665 | -15.897 | -15.897 | -15.897 | -15.897 |
EPS
| 0.05 | 0.05 | 0.049 | 0.025 | 0.067 | 0.033 | 0.085 | 0.043 | 0.053 | 0.053 | 0.042 | 0.042 | 0.048 | 0.048 | 0.018 | 0.018 | 0.02 | 0.02 | 0.054 | 0.054 | 0.024 | 0.024 | 0.054 | 0.054 | 0.044 | 0.044 | 0.027 | 0.027 | 0.049 | 0.049 | 0.028 | 0.028 | 0.045 | 0.045 | 0.048 | 0.048 | 0.062 | 0.062 | 0.045 | 0.045 | 0.047 | 0.047 | 0.051 | 0.051 | 0.043 | 0.043 | 0.044 | 0.044 | 0.051 | 0.051 | 0.051 | 0.067 | 0.067 | 0.067 | 0.067 | 0.03 | 0.03 | 0.03 | 0.03 | -0.017 | -0.017 | -0.017 | -0.017 | 0.081 | 0.081 | 0.081 | 0.081 | 0.11 | 0.11 | 0.11 | 0.11 | 0.077 | 0.077 | 0.077 | 0.077 | 0.043 | 0.043 | 0.043 | 0.043 | 0.037 | 0.037 | 0.037 | 0.037 | 0.035 | 0.035 | 0.035 | 0.035 | 0.034 | 0.034 | 0.034 | 0.034 | 0.037 | 0.037 | 0.037 | 0.037 | 0.038 | 0.038 | 0.038 | 0.038 | 0.033 | 0.033 | 0.033 | 0.033 | 0.017 | 0.017 | 0.017 | 0.017 | 0.031 | 0.031 | 0.031 | 0.031 | 0.028 | 0.028 | 0.028 | 0.028 | 0.021 | 0.021 | 0.021 | 0.021 | 0.019 | 0.019 | 0.019 | 0.019 |
EPS Diluted
| 0.05 | 0.05 | 0.049 | 0.025 | 0.067 | 0.033 | 0.085 | 0.043 | 0.053 | 0.053 | 0.042 | 0.042 | 0.048 | 0.048 | 0.018 | 0.018 | 0.02 | 0.02 | 0.054 | 0.054 | 0.024 | 0.024 | 0.054 | 0.054 | 0.044 | 0.044 | 0.027 | 0.027 | 0.049 | 0.049 | 0.028 | 0.028 | 0.045 | 0.045 | 0.048 | 0.048 | 0.062 | 0.062 | 0.045 | 0.045 | 0.047 | 0.047 | 0.051 | 0.051 | 0.043 | 0.043 | 0.044 | 0.044 | 0.051 | 0.051 | 0.051 | 0.067 | 0.067 | 0.067 | 0.067 | 0.03 | 0.03 | 0.03 | 0.03 | -0.017 | -0.017 | -0.017 | -0.017 | 0.081 | 0.081 | 0.081 | 0.081 | 0.11 | 0.11 | 0.11 | 0.11 | 0.077 | 0.077 | 0.077 | 0.077 | 0.043 | 0.043 | 0.043 | 0.043 | 0.037 | 0.037 | 0.037 | 0.037 | 0.035 | 0.035 | 0.035 | 0.035 | 0.034 | 0.034 | 0.034 | 0.034 | 0.037 | 0.037 | 0.037 | 0.037 | 0.038 | 0.038 | 0.038 | 0.038 | 0.033 | 0.033 | 0.033 | 0.033 | 0.017 | 0.017 | 0.017 | 0.017 | 0.031 | 0.031 | 0.031 | 0.031 | 0.028 | 0.028 | 0.028 | 0.028 | 0.021 | 0.021 | 0.021 | 0.021 | 0.019 | 0.019 | 0.019 | 0.019 |
EBITDA
| 3.281 | 3.281 | 24.122 | -5.893 | 19.612 | -0.975 | 23.405 | -0.459 | 0.952 | 0.952 | 0.399 | 0.399 | 1.051 | 1.051 | -2.027 | -2.027 | -1.699 | -1.699 | 3.037 | 3.037 | -4.419 | -4.419 | 1.678 | 1.678 | -0.906 | -0.906 | -2.771 | -2.771 | 1.297 | 1.297 | -2.714 | -2.714 | 0.687 | 0.687 | -3.543 | -3.543 | 0.475 | 0.475 | -2.116 | -2.116 | -0.591 | -0.591 | -1.599 | -1.599 | -0.8 | -0.8 | -1.124 | -1.124 | 14.05 | 14.05 | 14.05 | 16.339 | 16.339 | 16.339 | 16.339 | 10.447 | 10.447 | 10.447 | 10.447 | -6.356 | -6.356 | -6.356 | -6.356 | 20.713 | 20.713 | 20.713 | 20.713 | 27.283 | 27.283 | 27.283 | 27.283 | 20.35 | 20.35 | 20.35 | 20.35 | 19.991 | 19.991 | 19.991 | 19.991 | 17.965 | 17.965 | 17.965 | 17.965 | 16.669 | 16.669 | 16.669 | 16.669 | 16.857 | 16.857 | 16.857 | 16.857 | 18.335 | 18.335 | 18.335 | 18.335 | 18.661 | 18.661 | 18.661 | 18.661 | 16.608 | 16.608 | 16.608 | 16.608 | 9.192 | 9.192 | 9.192 | 9.192 | 14.495 | 14.495 | 14.495 | 14.495 | 13.122 | 13.122 | 13.122 | 13.122 | 9.373 | 9.373 | 9.373 | 9.373 | 8.953 | 8.953 | 8.953 | 8.953 |
EBITDA Ratio
| 0.268 | 0.268 | 0.835 | -0.408 | 0.827 | -0.082 | 0.869 | -0.034 | 0.071 | 0.071 | 0.035 | 0.035 | 0.086 | 0.086 | -0.259 | -0.259 | -0.216 | -0.216 | 0.283 | 0.283 | -0.4 | -0.4 | 0.141 | 0.141 | -0.07 | -0.07 | -0.274 | -0.274 | 0.112 | 0.112 | -0.258 | -0.258 | 0.064 | 0.064 | -0.211 | -0.211 | 0.032 | 0.032 | -0.15 | -0.15 | -0.046 | -0.046 | -0.111 | -0.111 | -0.072 | -0.072 | -0.09 | -0.09 | 1.071 | 1.071 | 1.071 | 1.026 | 1.026 | 1.026 | 1.026 | 0.804 | 0.804 | 0.804 | 0.804 | -0.613 | -0.613 | -0.613 | -0.613 | 1.076 | 1.076 | 1.076 | 1.076 | 1.046 | 1.046 | 1.046 | 1.046 | 1.085 | 1.085 | 1.085 | 1.085 | 2.076 | 2.076 | 2.076 | 2.076 | 2.048 | 2.048 | 2.048 | 2.048 | 2.03 | 2.03 | 2.03 | 2.03 | 2.016 | 2.016 | 2.016 | 2.016 | -9.434 | -9.434 | -9.434 | -9.434 | -8.64 | -8.64 | -8.64 | -8.64 | -8.97 | -8.97 | -8.97 | -8.97 | -6.624 | -6.624 | -6.624 | -6.624 | -37.167 | -37.167 | -37.167 | -37.167 | -33.389 | -33.389 | -33.389 | -33.389 | -46.004 | -46.004 | -46.004 | -46.004 | -35.81 | -35.81 | -35.81 | -35.81 |