Eumundi Group Limited
ASX:EBG.AX
1.62 (AUD) • At close November 7, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 Q4 | 2024 Q3 | 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 | 1991 Q4 | 1991 Q3 | 1991 Q2 | 1991 Q1 | 1990 Q4 | 1990 Q3 | 1990 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 7.273 | 7.273 | 12.337 | 7.944 | 11.344 | 7.282 | 12.056 | 7.677 | 10.943 | 6.89 | 11.123 | 6.952 | 10.115 | 6.426 | 10.391 | 6.683 | 7.123 | 4.045 | 10.05 | 6.313 | 9.568 | 5.894 | 6.576 | 6.576 | 6.084 | 6.084 | 6.308 | 6.308 | 5.718 | 5.718 | 6.399 | 6.399 | 5.715 | 5.715 | 5.855 | 5.855 | 5.161 | 5.161 | 6.062 | 6.062 | 5.827 | 5.827 | 5.982 | 5.982 | 5.251 | 5.251 | 5.065 | 5.065 | 3.571 | 3.571 | 3.571 | 3.399 | 3.399 | 3.399 | 3.399 | 3.771 | 3.771 | 3.771 | 3.771 | 3.653 | 3.653 | 3.653 | 3.653 | 3.407 | 3.407 | 3.407 | 3.407 | 3.057 | 3.057 | 3.057 | 3.057 | 2.769 | 2.769 | 2.769 | 2.769 | 3.353 | 3.353 | 3.353 | 3.353 | 3.422 | 3.422 | 3.422 | 3.422 | 2.926 | 2.926 | 2.926 | 2.926 | 2.59 | 2.59 | 2.59 | 2.59 | 2.573 | 2.573 | 2.573 | 2.573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.124 | 2.124 | 2.124 | 2.124 | 0.893 | 0.893 | 0.893 | 0.893 | 1.059 | 1.059 | 1.059 | 1.059 | 1.012 | 1.012 | 1.012 | 1.012 | 0.939 | 0.939 | 0.939 | 0.939 | 0.867 | 0.867 | 0.867 | 0.867 | 0.908 | 0.908 | 0.908 | 0.908 | 0.925 | 0.925 | 0.925 | 0.925 |
Cost of Revenue
| 3.497 | 3.497 | 7.54 | 3.663 | 7.679 | 3.347 | 8.158 | 3.664 | 7.529 | 3.314 | 7.785 | 3.451 | 7.312 | 3.236 | 7.397 | 3.273 | 6.525 | 2.711 | 7.386 | 3.277 | 7.075 | 3.204 | 3.502 | 3.502 | 3.238 | 3.238 | 3.537 | 3.537 | 3.364 | 3.364 | 3.623 | 3.623 | 3.302 | 3.302 | 3.507 | 3.507 | 3.116 | 3.116 | 3.652 | 3.652 | 3.518 | 3.518 | 3.584 | 3.584 | 3.257 | 3.257 | 3.041 | 3.041 | 1.827 | 1.827 | 1.827 | 1.818 | 1.818 | 1.818 | 1.818 | 1.988 | 1.988 | 1.988 | 1.988 | 1.932 | 1.932 | 1.932 | 1.932 | 1.918 | 1.918 | 1.918 | 1.918 | 1.583 | 1.583 | 1.583 | 1.583 | -0.009 | -0.009 | -0.009 | -0.009 | 1.724 | 1.724 | 1.724 | 1.724 | 1.988 | 1.988 | 1.988 | 1.988 | 1.766 | 1.766 | 1.766 | 1.766 | 1.506 | 1.506 | 1.506 | 1.506 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.776 | 3.776 | 4.797 | 4.281 | 3.665 | 3.935 | 3.898 | 4.013 | 3.414 | 3.577 | 3.338 | 3.502 | 2.803 | 3.19 | 2.994 | 3.41 | 0.598 | 1.334 | 2.664 | 3.036 | 2.493 | 2.69 | 3.074 | 3.074 | 2.846 | 2.846 | 2.771 | 2.771 | 2.354 | 2.354 | 2.776 | 2.776 | 2.413 | 2.413 | 2.349 | 2.349 | 2.045 | 2.045 | 2.41 | 2.41 | 2.31 | 2.31 | 2.398 | 2.398 | 1.994 | 1.994 | 2.024 | 2.024 | 1.744 | 1.744 | 1.744 | 1.581 | 1.581 | 1.581 | 1.581 | 1.784 | 1.784 | 1.784 | 1.784 | 1.721 | 1.721 | 1.721 | 1.721 | 1.489 | 1.489 | 1.489 | 1.489 | 1.474 | 1.474 | 1.474 | 1.474 | 2.778 | 2.778 | 2.778 | 2.778 | 1.629 | 1.629 | 1.629 | 1.629 | 1.434 | 1.434 | 1.434 | 1.434 | 1.16 | 1.16 | 1.16 | 1.16 | 1.084 | 1.084 | 1.084 | 1.084 | 2.573 | 2.573 | 2.573 | 2.573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.124 | 2.124 | 2.124 | 2.124 | 0.893 | 0.893 | 0.893 | 0.893 | 1.059 | 1.059 | 1.059 | 1.059 | 1.012 | 1.012 | 1.012 | 1.012 | 0.939 | 0.939 | 0.939 | 0.939 | 0.867 | 0.867 | 0.867 | 0.867 | 0.908 | 0.908 | 0.908 | 0.908 | 0.925 | 0.925 | 0.925 | 0.925 |
Gross Profit Ratio
| 0.519 | 0.519 | 0.389 | 0.539 | 0.323 | 0.54 | 0.323 | 0.523 | 0.312 | 0.519 | 0.3 | 0.504 | 0.277 | 0.496 | 0.288 | 0.51 | 0.084 | 0.33 | 0.265 | 0.481 | 0.261 | 0.456 | 0.467 | 0.467 | 0.468 | 0.468 | 0.439 | 0.439 | 0.412 | 0.412 | 0.434 | 0.434 | 0.422 | 0.422 | 0.401 | 0.401 | 0.396 | 0.396 | 0.398 | 0.398 | 0.396 | 0.396 | 0.401 | 0.401 | 0.38 | 0.38 | 0.4 | 0.4 | 0.488 | 0.488 | 0.488 | 0.465 | 0.465 | 0.465 | 0.465 | 0.473 | 0.473 | 0.473 | 0.473 | 0.471 | 0.471 | 0.471 | 0.471 | 0.437 | 0.437 | 0.437 | 0.437 | 0.482 | 0.482 | 0.482 | 0.482 | 1.003 | 1.003 | 1.003 | 1.003 | 0.486 | 0.486 | 0.486 | 0.486 | 0.419 | 0.419 | 0.419 | 0.419 | 0.397 | 0.397 | 0.397 | 0.397 | 0.419 | 0.419 | 0.419 | 0.419 | 1 | 1 | 1 | 1 | 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 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0.097 | 0.097 | 1.654 | 0.094 | 0.102 | 0.102 | 0.103 | 0.103 | 0.108 | 0.108 | 0.117 | 0.117 | 0.125 | 0.125 | 0.111 | 0.94 | 0.94 | 0.94 | 0.94 | 0.1 | 1.083 | 1.083 | 1.083 | 0.094 | 1.087 | 1.087 | 1.087 | 0.095 | 1.17 | 1.17 | 1.17 | 0.099 | 1.081 | 1.081 | 1.081 | 0.991 | 0.991 | 0.991 | 0.991 | 0.974 | 0.974 | 0.974 | 0.974 | 0.786 | 0.786 | 0.786 | 0.786 | 0.766 | 0.766 | 0.766 | 0.766 | 0.792 | 0.792 | 0.792 | 0.792 | 0.914 | 0.914 | 0.914 | 0.914 | 0.868 | 0.868 | 0.868 | 0.868 | 0.718 | 0.718 | 0.718 | 0.718 | 0.503 | 0.503 | 0.503 | 0.503 | 0.439 | 0.439 | 0.439 | 0.439 | 0.578 | 0.578 | 0.578 | 0.578 | 0.643 | 0.643 | 0.643 | 0.643 | 0.548 | 0.548 | 0.548 | 0.548 | 0.503 | 0.503 | 0.503 | 0.503 | 0.035 | 0.035 | 0.035 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.251 | 0.251 | 0.258 | 0.258 | 0.241 | 0.241 | 0.273 | 0.273 | 0.233 | 0.233 | 0.278 | 0.278 | 0.267 | 0.267 | 0.232 | 0.232 | 0.137 | 0.137 | 0.263 | 0.263 | 0.258 | 0.258 | 0.257 | 0.257 | 0.23 | 0.23 | 0.232 | 0.232 | 0.224 | 0.224 | 0.248 | 0.248 | 0.228 | 0.228 | 0.215 | 0.215 | 0.043 | 0.043 | 0.043 | 0.024 | 0.024 | 0.024 | 0.024 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | -0.116 | -0.116 | -0.116 | -0.116 | -0.185 | -0.185 | -0.185 | -0.185 | -0.221 | -0.221 | -0.221 | -0.221 | 0.109 | 0.109 | 0.109 | 0.109 | 0.032 | 0.032 | 0.032 | 0.032 | 0.015 | 0.015 | 0.015 | 0.015 | 0.505 | 0.505 | 0.505 | 0.505 | 0.087 | 0.087 | 0.087 | 0.087 | -0.002 | -0.002 | -0.002 | -0.002 | -0.238 | -0.238 | -0.238 | -0.238 | 0.072 | 0.072 | 0.072 | 0.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.348 | 0.348 | 1.911 | 0.351 | 1.498 | 0.343 | 1.574 | 0.376 | 1.384 | 0.34 | 1.516 | 0.394 | 1.568 | 0.392 | 1.486 | 0.342 | 1.091 | 0.232 | 1.513 | 0.363 | 1.504 | 0.357 | 0.351 | 0.351 | 0.33 | 0.33 | 0.327 | 0.327 | 0.333 | 0.333 | 0.346 | 0.346 | 0.326 | 0.326 | 0.303 | 0.303 | 0.024 | 0.024 | 0.023 | 0.023 | 0.025 | 0.025 | 0.024 | 0.024 | 0.025 | 0.025 | 0.023 | 0.023 | 0.791 | 0.791 | 0.791 | 0.676 | 0.676 | 0.676 | 0.676 | 0.73 | 0.73 | 0.73 | 0.73 | 0.648 | 0.648 | 0.648 | 0.648 | 0.827 | 0.827 | 0.827 | 0.827 | 0.534 | 0.534 | 0.534 | 0.534 | 0.455 | 0.455 | 0.455 | 0.455 | 1.083 | 1.083 | 1.083 | 1.083 | 0.73 | 0.73 | 0.73 | 0.73 | 0.545 | 0.545 | 0.545 | 0.545 | 0.265 | 0.265 | 0.265 | 0.265 | 0.107 | 0.107 | 0.107 | 0.107 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0.021 | 0.021 | 0.021 | 0.009 | 0.009 | 0.009 | 0.009 | 0.016 | 0.016 | 0.016 | 0.016 | 0.018 | 0.018 | 0.018 | 0.018 | 0.063 | 0.063 | 0.063 | 0.063 | 0.121 | 0.121 | 0.121 | 0.121 | 0.165 | 0.165 | 0.165 | 0.165 | 0.125 | 0.125 | 0.125 | 0.125 |
Other Expenses
| 0.121 | 0 | -0.067 | 0 | 0.29 | 0 | -0.065 | 0 | 0.224 | 0 | -0.004 | 0 | -0.077 | 0 | -0.103 | 0.293 | -0.049 | 0.293 | -0.062 | 0 | -0.055 | 0.378 | 0.378 | 0 | -0.71 | -0.71 | -0.71 | 0 | -0.827 | -0.827 | -0.827 | 0 | 0 | 0 | 0 | -0.253 | -0.253 | -0.253 | -0.253 | -0.128 | -0.128 | -0.128 | -0.128 | -0.083 | -0.083 | -0.083 | -0.083 | -0.082 | -0.082 | -0.082 | -0.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.407 | 0.407 | 0.407 | 0.407 | 1.898 | 1.898 | 1.898 | 1.898 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.359 | 0.359 | 0.359 | 0.359 | 1.013 | 1.013 | 1.013 | 1.013 | 0.216 | 0.216 | 0.216 | 0.216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.348 | 0.348 | 1.978 | 2.794 | 1.208 | 4.264 | 1.639 | 1.983 | 1.16 | 1.157 | 1.52 | 1.006 | 1.645 | 2.101 | 1.589 | 1.489 | 1.14 | 2.296 | 1.575 | 2.395 | 1.559 | 1.965 | 2.254 | 2.254 | 0.426 | 0.426 | 2.078 | 2.078 | 1.864 | 1.864 | 2.06 | 2.06 | 1.403 | 1.403 | 1.762 | 1.762 | 1.495 | 1.495 | 0.924 | 0.924 | 1.295 | 1.295 | 0.468 | 0.468 | 2.847 | 2.847 | 1.016 | 1.016 | 0.709 | 0.709 | 0.709 | 0.676 | 0.676 | 0.676 | 0.676 | 0.73 | 0.73 | 0.73 | 0.73 | 0.648 | 0.648 | 0.648 | 0.648 | 0.827 | 0.827 | 0.827 | 0.827 | 0.941 | 0.941 | 0.941 | 0.941 | 2.352 | 2.352 | 2.352 | 2.352 | 1.083 | 1.083 | 1.083 | 1.083 | 0.73 | 0.73 | 0.73 | 0.73 | 0.545 | 0.545 | 0.545 | 0.545 | 0.265 | 0.265 | 0.265 | 0.265 | 0.107 | 0.107 | 0.107 | 0.107 | 0.359 | 0.359 | 0.359 | 0.359 | 1.013 | 1.013 | 1.013 | 1.013 | 0.216 | 0.216 | 0.216 | 0.216 | 0.021 | 0.021 | 0.021 | 0.021 | 0.009 | 0.009 | 0.009 | 0.009 | 0.016 | 0.016 | 0.016 | 0.016 | 0.018 | 0.018 | 0.018 | 0.018 | 0.063 | 0.063 | 0.063 | 0.063 | 0.121 | 0.121 | 0.121 | 0.121 | 0.165 | 0.165 | 0.165 | 0.165 | 0.125 | 0.125 | 0.125 | 0.125 |
Operating Income
| 3.428 | 3.428 | 2.819 | 1.602 | 2.457 | 1.335 | 2.259 | 1.411 | 2.254 | 1.203 | 1.818 | 1.152 | 1.158 | 0.783 | 1.405 | 0.912 | -0.542 | -0.125 | 1.089 | 0.774 | 0.934 | 0.653 | 0.942 | 0.942 | 0.87 | 0.87 | 0.794 | 0.794 | 0.544 | 0.544 | 0.789 | 0.789 | 0.701 | 0.701 | 0.67 | 0.67 | 0.595 | 0.595 | 0.842 | 0.842 | 0.806 | 0.806 | 0.923 | 0.923 | 0.804 | 0.804 | 1.032 | 1.032 | 0.148 | 0.148 | 0.148 | 0.032 | 0.032 | 0.032 | 0.032 | 0.008 | 0.008 | 0.008 | 0.008 | 0.053 | 0.053 | 0.053 | 0.053 | -0.203 | -0.203 | -0.203 | -0.203 | -0.075 | -0.075 | -0.075 | -0.075 | -0.099 | -0.099 | -0.099 | -0.099 | -0.106 | -0.106 | -0.106 | -0.106 | -0.024 | -0.024 | -0.024 | -0.024 | -0.006 | -0.006 | -0.006 | -0.006 | 0.242 | 0.242 | 0.242 | 0.242 | 2.466 | 2.466 | 2.466 | 2.466 | 0.359 | 0.359 | 0.359 | 0.359 | 1.013 | 1.013 | 1.013 | 1.013 | 0.216 | 0.216 | 0.216 | 0.216 | 2.124 | 2.124 | 2.124 | 2.124 | 0.884 | 0.884 | 0.884 | 0.884 | 1.043 | 1.043 | 1.043 | 1.043 | 0.994 | 0.994 | 0.994 | 0.994 | 0.875 | 0.875 | 0.875 | 0.875 | 0.746 | 0.746 | 0.746 | 0.746 | 0.743 | 0.743 | 0.743 | 0.743 | 0.801 | 0.801 | 0.801 | 0.801 |
Operating Income Ratio
| 0.471 | 0.471 | 0.228 | 0.202 | 0.217 | 0.183 | 0.187 | 0.184 | 0.206 | 0.175 | 0.163 | 0.166 | 0.114 | 0.122 | 0.135 | 0.136 | -0.076 | -0.031 | 0.108 | 0.123 | 0.098 | 0.111 | 0.143 | 0.143 | 0.143 | 0.143 | 0.126 | 0.126 | 0.095 | 0.095 | 0.123 | 0.123 | 0.123 | 0.123 | 0.114 | 0.114 | 0.115 | 0.115 | 0.139 | 0.139 | 0.138 | 0.138 | 0.154 | 0.154 | 0.153 | 0.153 | 0.204 | 0.204 | 0.041 | 0.041 | 0.041 | 0.009 | 0.009 | 0.009 | 0.009 | 0.002 | 0.002 | 0.002 | 0.002 | 0.014 | 0.014 | 0.014 | 0.014 | -0.06 | -0.06 | -0.06 | -0.06 | -0.025 | -0.025 | -0.025 | -0.025 | -0.036 | -0.036 | -0.036 | -0.036 | -0.032 | -0.032 | -0.032 | -0.032 | -0.007 | -0.007 | -0.007 | -0.007 | -0.002 | -0.002 | -0.002 | -0.002 | 0.094 | 0.094 | 0.094 | 0.094 | 0.959 | 0.959 | 0.959 | 0.959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0.99 | 0.99 | 0.99 | 0.99 | 0.985 | 0.985 | 0.985 | 0.985 | 0.982 | 0.982 | 0.982 | 0.982 | 0.933 | 0.933 | 0.933 | 0.933 | 0.86 | 0.86 | 0.86 | 0.86 | 0.819 | 0.819 | 0.819 | 0.819 | 0.865 | 0.865 | 0.865 | 0.865 |
Total Other Income Expenses Net
| -2.081 | -2.081 | -0.69 | -0.538 | -3.888 | -2.051 | 1.135 | 0.287 | 2.224 | 1.037 | 2.839 | 1.177 | 0.757 | 0.175 | 2.153 | 0.868 | -1.722 | -1.008 | -0.222 | -0.34 | 0.092 | -0.14 | -0.338 | -0.338 | 1.342 | 1.342 | -0.221 | -0.221 | -0.132 | -0.132 | -0.156 | -0.156 | 0.222 | 0.222 | -0.174 | -0.174 | -0.166 | -0.166 | 0.349 | 0.349 | -0.119 | -0.119 | 0.578 | 0.578 | -2.178 | -2.178 | -0.584 | -0.584 | -0.089 | -0.089 | -0.089 | 0.302 | 0.302 | 0.302 | 0.302 | -1.256 | -1.256 | -1.256 | -1.256 | -1.565 | -1.565 | -1.565 | -1.565 | 0.864 | 0.864 | 0.864 | 0.864 | 0.939 | 0.939 | 0.939 | 0.939 | 1.598 | 1.598 | 1.598 | 1.598 | 0.64 | 0.64 | 0.64 | 0.64 | -0.185 | -0.185 | -0.185 | -0.185 | 0.052 | 0.052 | 0.052 | 0.052 | -0.215 | -0.215 | -0.215 | -0.215 | -2.335 | -2.335 | -2.335 | -2.335 | -0.211 | -0.211 | -0.211 | -0.211 | -0.533 | -0.533 | -0.533 | -0.533 | -0.062 | -0.062 | -0.062 | -0.062 | -2.048 | -2.048 | -2.048 | -2.048 | -0.913 | -0.913 | -0.913 | -0.913 | -1.174 | -1.174 | -1.174 | -1.174 | -0.971 | -0.971 | -0.971 | -0.971 | -0.921 | -0.921 | -0.921 | -0.921 | -1.604 | -1.604 | -1.604 | -1.604 | -3.508 | -3.508 | -3.508 | -3.508 | -1.78 | -1.78 | -1.78 | -1.78 |
Income Before Tax
| 1.347 | 1.347 | 2.129 | 1.065 | -1.431 | -0.716 | 3.394 | 1.697 | 4.478 | 2.239 | 4.657 | 2.329 | 1.915 | 0.958 | 3.558 | 1.779 | -2.264 | -1.132 | 0.867 | 0.434 | 1.026 | 0.512 | 0.604 | 0.604 | 2.212 | 2.212 | 0.573 | 0.573 | 0.412 | 0.412 | 0.633 | 0.633 | 0.923 | 0.923 | 0.496 | 0.496 | 0.43 | 0.43 | 1.19 | 1.19 | 0.687 | 0.687 | 1.5 | 1.5 | -1.374 | -1.374 | 0.448 | 0.448 | 0.059 | 0.059 | 0.059 | 0.334 | 0.334 | 0.334 | 0.334 | -1.248 | -1.248 | -1.248 | -1.248 | -1.513 | -1.513 | -1.513 | -1.513 | 0.662 | 0.662 | 0.662 | 0.662 | 0.864 | 0.864 | 0.864 | 0.864 | 1.5 | 1.5 | 1.5 | 1.5 | 0.535 | 0.535 | 0.535 | 0.535 | -0.209 | -0.209 | -0.209 | -0.209 | 0.046 | 0.046 | 0.046 | 0.046 | 0.028 | 0.028 | 0.028 | 0.028 | 0.131 | 0.131 | 0.131 | 0.131 | 0.148 | 0.148 | 0.148 | 0.148 | 0.48 | 0.48 | 0.48 | 0.48 | 0.154 | 0.154 | 0.154 | 0.154 | 0.075 | 0.075 | 0.075 | 0.075 | -0.029 | -0.029 | -0.029 | -0.029 | -0.131 | -0.131 | -0.131 | -0.131 | 0.023 | 0.023 | 0.023 | 0.023 | -0.046 | -0.046 | -0.046 | -0.046 | -0.858 | -0.858 | -0.858 | -0.858 | -2.765 | -2.765 | -2.765 | -2.765 | -0.98 | -0.98 | -0.98 | -0.98 |
Income Before Tax Ratio
| 0.185 | 0.185 | 0.173 | 0.134 | -0.126 | -0.098 | 0.282 | 0.221 | 0.409 | 0.325 | 0.419 | 0.335 | 0.189 | 0.149 | 0.342 | 0.266 | -0.318 | -0.28 | 0.086 | 0.069 | 0.107 | 0.087 | 0.092 | 0.092 | 0.364 | 0.364 | 0.091 | 0.091 | 0.072 | 0.072 | 0.099 | 0.099 | 0.162 | 0.162 | 0.085 | 0.085 | 0.083 | 0.083 | 0.196 | 0.196 | 0.118 | 0.118 | 0.251 | 0.251 | -0.262 | -0.262 | 0.088 | 0.088 | 0.016 | 0.016 | 0.016 | 0.098 | 0.098 | 0.098 | 0.098 | -0.331 | -0.331 | -0.331 | -0.331 | -0.414 | -0.414 | -0.414 | -0.414 | 0.194 | 0.194 | 0.194 | 0.194 | 0.283 | 0.283 | 0.283 | 0.283 | 0.542 | 0.542 | 0.542 | 0.542 | 0.159 | 0.159 | 0.159 | 0.159 | -0.061 | -0.061 | -0.061 | -0.061 | 0.016 | 0.016 | 0.016 | 0.016 | 0.011 | 0.011 | 0.011 | 0.011 | 0.051 | 0.051 | 0.051 | 0.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.035 | 0.035 | 0.035 | 0.035 | -0.032 | -0.032 | -0.032 | -0.032 | -0.124 | -0.124 | -0.124 | -0.124 | 0.023 | 0.023 | 0.023 | 0.023 | -0.049 | -0.049 | -0.049 | -0.049 | -0.99 | -0.99 | -0.99 | -0.99 | -3.045 | -3.045 | -3.045 | -3.045 | -1.059 | -1.059 | -1.059 | -1.059 |
Income Tax Expense
| 0.336 | 0.336 | 0.53 | 0.265 | -0.358 | 0.179 | 0.844 | 0.422 | 1.123 | 0.562 | 0.99 | 0.495 | 0.251 | 0.126 | 0.959 | 0.48 | -0.613 | 0.307 | 0.238 | 0.119 | 0.242 | 0.121 | 0.009 | 0.009 | 0.663 | 0.663 | 0.172 | 0.172 | 0.124 | 0.124 | 0.189 | 0.189 | 0.275 | 0.275 | 0.156 | 0.156 | 0.126 | 0.126 | 0.345 | 0.345 | 0.197 | 0.197 | 0.408 | 0.408 | 0.415 | 0.415 | 0.132 | 0.132 | 0.014 | 0.014 | 0.014 | 0.097 | 0.097 | 0.097 | 0.097 | -0.377 | -0.377 | -0.377 | -0.377 | -0.456 | -0.456 | -0.456 | -0.456 | 0.196 | 0.196 | 0.196 | 0.196 | 0.258 | 0.258 | 0.258 | 0.258 | 0.447 | 0.447 | 0.447 | 0.447 | 0.535 | 0.535 | 0.535 | 0.535 | -0.209 | -0.209 | -0.209 | -0.209 | 0.046 | 0.046 | 0.046 | 0.046 | 0.028 | 0.028 | 0.028 | 0.028 | 0.131 | 0.131 | 0.131 | 0.131 | 0.148 | 0.148 | 0.148 | 0.148 | 0.48 | 0.48 | 0.48 | 0.48 | 0.154 | 0.154 | 0.154 | 0.154 | 0.075 | 0.075 | 0.075 | 0.075 | -0.029 | -0.029 | -0.029 | -0.029 | -0.131 | -0.131 | -0.131 | -0.131 | 0.023 | 0.023 | 0.023 | 0.023 | -0.046 | -0.046 | -0.046 | -0.046 | -0.858 | -0.858 | -0.858 | -0.858 | -2.765 | -2.765 | -2.765 | -2.765 | -0.98 | -0.98 | -0.98 | -0.98 |
Net Income
| 1.011 | 1.011 | 1.599 | 0.8 | -1.073 | -0.537 | 2.55 | 1.275 | 3.355 | 1.678 | 3.667 | 1.834 | 1.664 | 0.832 | 2.599 | 1.3 | -1.651 | -0.826 | 0.629 | 0.315 | 0.784 | 0.392 | 0.596 | 0.596 | 1.549 | 1.549 | 0.401 | 0.401 | 0.289 | 0.289 | 0.444 | 0.444 | 0.649 | 0.649 | 0.34 | 0.34 | 0.304 | 0.304 | 0.846 | 0.846 | 0.491 | 0.491 | 1.093 | 1.093 | -0.959 | -0.959 | 0.317 | 0.317 | 0.045 | 0.045 | 0.045 | 0.441 | 0.441 | 0.441 | 0.441 | -0.868 | -0.868 | -0.868 | -0.868 | -1.046 | -1.046 | -1.046 | -1.046 | 0.465 | 0.465 | 0.465 | 0.465 | 0.607 | 0.607 | 0.607 | 0.607 | 1.053 | 1.053 | 1.053 | 1.053 | 0 | 0 | 0 | 0 | -0.209 | -0.209 | -0.209 | -0.209 | 0.046 | 0.046 | 0.046 | 0.046 | 0.028 | 0.028 | 0.028 | 0.028 | 0.131 | 0.131 | 0.131 | 0.131 | 0.148 | 0.148 | 0.148 | 0.148 | 0.48 | 0.48 | 0.48 | 0.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.696 | 2.696 | 2.696 | 2.696 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.139 | 0.139 | 0.13 | 0.101 | -0.095 | -0.074 | 0.212 | 0.166 | 0.307 | 0.243 | 0.33 | 0.264 | 0.165 | 0.129 | 0.25 | 0.194 | -0.232 | -0.204 | 0.063 | 0.05 | 0.082 | 0.066 | 0.091 | 0.091 | 0.255 | 0.255 | 0.064 | 0.064 | 0.05 | 0.05 | 0.069 | 0.069 | 0.113 | 0.113 | 0.058 | 0.058 | 0.059 | 0.059 | 0.139 | 0.139 | 0.084 | 0.084 | 0.183 | 0.183 | -0.183 | -0.183 | 0.062 | 0.062 | 0.012 | 0.012 | 0.012 | 0.13 | 0.13 | 0.13 | 0.13 | -0.23 | -0.23 | -0.23 | -0.23 | -0.286 | -0.286 | -0.286 | -0.286 | 0.137 | 0.137 | 0.137 | 0.137 | 0.198 | 0.198 | 0.198 | 0.198 | 0.38 | 0.38 | 0.38 | 0.38 | 0 | 0 | 0 | 0 | -0.061 | -0.061 | -0.061 | -0.061 | 0.016 | 0.016 | 0.016 | 0.016 | 0.011 | 0.011 | 0.011 | 0.011 | 0.051 | 0.051 | 0.051 | 0.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.547 | 2.547 | 2.547 | 2.547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 0.021 | 0.021 | 0.035 | 0.017 | -0.024 | -0.012 | 0.058 | 0.029 | 0.079 | 0.04 | 0.088 | 0.044 | 0.04 | 0.02 | 0.063 | 0.031 | -0.04 | -0.02 | 0.016 | 0.008 | 0.02 | 0.01 | 0.016 | 0.016 | 0.042 | 0.042 | 0.011 | 0.011 | 0.008 | 0.008 | 0.012 | 0.012 | 0.019 | 0.019 | 0.01 | 0.01 | 0.009 | 0.009 | 0.027 | 0.027 | 0.017 | 0.017 | 0.061 | 0.061 | -0.067 | -0.067 | 0.023 | 0.023 | 0.002 | 0.002 | 0.002 | 0.03 | 0.03 | 0.03 | 0.03 | -0.086 | -0.086 | -0.086 | -0.086 | -0.1 | -0.1 | -0.1 | -0.1 | 0.041 | 0.041 | 0.041 | 0.041 | 0.051 | 0.051 | 0.051 | 0.051 | 0.088 | 0.088 | 0.088 | 0.088 | 0 | 0 | 0 | 0 | -0.026 | -0.026 | -0.026 | -0.026 | 0.006 | 0.006 | 0.006 | 0.006 | 0.003 | 0.003 | 0.003 | 0.003 | 0.016 | 0.016 | 0.016 | 0.016 | 0.026 | 0.026 | 0.026 | 0.026 | 0.094 | 0.094 | 0.094 | 0.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.54 | 0.54 | 0.54 | 0.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS Diluted
| 0.021 | 0.021 | 0.035 | 0.017 | -0.024 | -0.012 | 0.058 | 0.029 | 0.079 | 0.04 | 0.088 | 0.044 | 0.04 | 0.02 | 0.063 | 0.031 | -0.04 | -0.02 | 0.016 | 0.008 | 0.02 | 0.01 | 0.016 | 0.016 | 0.042 | 0.042 | 0.011 | 0.011 | 0.008 | 0.008 | 0.012 | 0.012 | 0.019 | 0.019 | 0.01 | 0.01 | 0.009 | 0.009 | 0.027 | 0.027 | 0.017 | 0.017 | 0.061 | 0.061 | -0.067 | -0.067 | 0.023 | 0.023 | 0.002 | 0.002 | 0.002 | 0.03 | 0.03 | 0.03 | 0.03 | -0.086 | -0.086 | -0.086 | -0.086 | -0.1 | -0.1 | -0.1 | -0.1 | 0.041 | 0.041 | 0.041 | 0.041 | 0.051 | 0.051 | 0.051 | 0.051 | 0.088 | 0.088 | 0.088 | 0.088 | 0 | 0 | 0 | 0 | -0.026 | -0.026 | -0.026 | -0.026 | 0.006 | 0.006 | 0.006 | 0.006 | 0.003 | 0.003 | 0.003 | 0.003 | 0.016 | 0.016 | 0.016 | 0.016 | 0.026 | 0.026 | 0.026 | 0.026 | 0.094 | 0.094 | 0.094 | 0.094 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.54 | 0.54 | 0.54 | 0.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA
| 1.79 | 1.79 | 3.659 | 1.974 | 3.443 | 1.756 | 3.131 | 1.825 | 3.156 | 1.607 | 2.702 | 1.546 | 1.998 | 1.151 | 2.256 | 1.307 | 0.561 | 0.377 | 1.922 | 1.14 | 1.702 | 0.982 | 1.258 | 1.258 | 1.172 | 1.172 | 1.089 | 1.089 | 0.825 | 0.825 | 1.02 | 1.02 | 0.915 | 0.915 | 0.878 | 0.878 | 0.796 | 0.796 | 1.036 | 1.036 | 0.937 | 0.937 | 1.048 | 1.048 | 0.918 | 0.918 | 1.122 | 1.122 | 0.825 | 0.825 | 0.825 | 1.358 | 1.358 | 1.358 | 1.358 | -0.509 | -0.509 | -0.509 | -0.509 | -0.739 | -0.739 | -0.739 | -0.739 | 1.449 | 1.449 | 1.449 | 1.449 | 1.26 | 1.26 | 1.26 | 1.26 | 1.951 | 1.951 | 1.951 | 1.951 | -0.033 | -0.033 | -0.033 | -0.033 | -0.129 | -0.129 | -0.129 | -0.129 | 0.211 | 0.211 | 0.211 | 0.211 | 0.178 | 0.178 | 0.178 | 0.178 | 0.389 | 0.389 | 0.389 | 0.389 | 0.359 | 0.359 | 0.359 | 0.359 | 1.013 | 1.013 | 1.013 | 1.013 | 0.216 | 0.216 | 0.216 | 0.216 | 2.156 | 2.156 | 2.156 | 2.156 | 0.893 | 0.893 | 0.893 | 0.893 | 2.592 | 2.592 | 2.592 | 2.592 | 1.012 | 1.012 | 1.012 | 1.012 | 0.939 | 0.939 | 0.939 | 0.939 | 0.867 | 0.867 | 0.867 | 0.867 | 0.908 | 0.908 | 0.908 | 0.908 | 0.925 | 0.925 | 0.925 | 0.925 |
EBITDA Ratio
| 0.246 | 0.246 | 0.297 | 0.248 | 0.304 | 0.241 | 0.26 | 0.238 | 0.288 | 0.233 | 0.243 | 0.222 | 0.198 | 0.179 | 0.217 | 0.196 | 0.079 | 0.093 | 0.191 | 0.181 | 0.178 | 0.167 | 0.191 | 0.191 | 0.193 | 0.193 | 0.173 | 0.173 | 0.144 | 0.144 | 0.159 | 0.159 | 0.16 | 0.16 | 0.15 | 0.15 | 0.154 | 0.154 | 0.171 | 0.171 | 0.161 | 0.161 | 0.175 | 0.175 | 0.175 | 0.175 | 0.221 | 0.221 | 0.231 | 0.231 | 0.231 | 0.4 | 0.4 | 0.4 | 0.4 | -0.135 | -0.135 | -0.135 | -0.135 | -0.202 | -0.202 | -0.202 | -0.202 | 0.425 | 0.425 | 0.425 | 0.425 | 0.412 | 0.412 | 0.412 | 0.412 | 0.705 | 0.705 | 0.705 | 0.705 | -0.01 | -0.01 | -0.01 | -0.01 | -0.038 | -0.038 | -0.038 | -0.038 | 0.072 | 0.072 | 0.072 | 0.072 | 0.069 | 0.069 | 0.069 | 0.069 | 0.151 | 0.151 | 0.151 | 0.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.015 | 1.015 | 1.015 | 1.015 | 1 | 1 | 1 | 1 | 2.449 | 2.449 | 2.449 | 2.449 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |