Energy World Corporation Ltd
ASX:EWC.AX
0.009 (AUD) • At close September 18, 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 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 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
| 17.343 | 6.814 | 28.133 | 105.006 | 101.135 | 101.978 | 94.547 | 104.874 | 123.804 | 115.409 | 96.74 | 98.853 | 108.957 | 109.89 | 129.316 | 118.308 | 136.346 | 108.388 | 114.554 | 90.859 | 81.8 | 72.714 | 37.375 | 63.892 | 37.128 | 36.13 | 37.116 | 38.225 | 25.016 | 27.467 | 26.55 | 25.543 | 26.545 | 23.104 | 25.205 | 24.427 | 25.547 | 23.435 | 20.759 | 18.976 | 15.282 | 19.004 | 18.187 | 17.826 | 15.821 | 15.188 | 14.502 | 13.884 | 1.313 | 1.294 | 1.248 | 1.317 | 1.342 | 1.337 | 1.36 | 1.366 | 1.409 | 1.374 | 1.482 | 1.496 | 3.787 | 3.699 | 3.329 | 3.259 | 3.179 | 3.299 | 3.104 | 2.972 | 3.946 | 4.122 | 3.931 | 4.415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.47 | 8.747 | 9.149 | 8.943 | 3.893 | 3.885 | 3.846 | 3.696 | 2.497 | 2.362 | 2.419 | 2.503 | 2.18 | 2.146 | 2.074 | 2.09 | 0.416 | 0.431 | 0.451 | 0.435 | 0.476 | 0.495 | 0.509 | 0.497 | 0.061 | 0.059 | 0.059 | 0.06 | 0.05 | 0.047 | 0.045 | 0.046 | 1.522 | 1.485 | 1.6 | 1.73 |
Cost of Revenue
| 2.161 | 0.163 | 13.058 | 45.809 | 45.444 | 39.843 | 38.359 | 42.108 | 49.962 | 49.363 | 35.683 | 38.202 | 42.48 | 45.626 | 50.264 | 46.657 | 57.083 | 43.563 | 46.075 | 35.616 | 37.079 | 32.305 | 17.17 | 30.323 | 17.985 | 17.502 | 17.979 | 18.517 | 10.987 | 12.064 | 11.661 | 11.218 | 12.325 | 10.727 | 11.702 | 11.341 | 11.269 | 10.338 | 9.157 | 8.371 | 6.906 | 8.588 | 8.218 | 8.055 | 6.814 | 6.542 | 6.246 | 5.98 | 0.895 | 0.883 | 0.851 | 0.898 | 0.82 | 0.817 | 0.831 | 0.835 | 1.157 | 1.128 | 1.217 | 1.229 | 2.489 | 2.431 | 2.188 | 2.142 | 1.722 | 1.787 | 1.681 | 1.609 | 3.185 | 3.326 | 3.172 | 3.563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.182 | 6.651 | 15.075 | 59.198 | 55.691 | 62.135 | 56.189 | 62.766 | 73.842 | 66.047 | 61.057 | 60.651 | 66.477 | 64.264 | 79.052 | 71.651 | 79.262 | 64.825 | 68.479 | 55.243 | 44.722 | 40.409 | 20.205 | 33.57 | 19.143 | 18.629 | 19.137 | 19.709 | 14.029 | 15.404 | 14.889 | 14.324 | 14.22 | 12.377 | 13.502 | 13.085 | 14.278 | 13.097 | 11.602 | 10.605 | 8.377 | 10.417 | 9.968 | 9.771 | 9.006 | 8.646 | 8.256 | 7.904 | 0.418 | 0.412 | 0.397 | 0.419 | 0.522 | 0.52 | 0.529 | 0.531 | 0.252 | 0.246 | 0.265 | 0.268 | 1.298 | 1.268 | 1.141 | 1.117 | 1.458 | 1.513 | 1.423 | 1.363 | 0.762 | 0.796 | 0.759 | 0.852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.47 | 8.747 | 9.149 | 8.943 | 3.893 | 3.885 | 3.846 | 3.696 | 2.497 | 2.362 | 2.419 | 2.503 | 2.18 | 2.146 | 2.074 | 2.09 | 0.416 | 0.431 | 0.451 | 0.435 | 0.476 | 0.495 | 0.509 | 0.497 | 0.061 | 0.059 | 0.059 | 0.06 | 0.05 | 0.047 | 0.045 | 0.046 | 1.522 | 1.485 | 1.6 | 1.73 |
Gross Profit Ratio
| 0.875 | 0.976 | 0.536 | 0.564 | 0.551 | 0.609 | 0.594 | 0.598 | 0.596 | 0.572 | 0.631 | 0.614 | 0.61 | 0.585 | 0.611 | 0.606 | 0.581 | 0.598 | 0.598 | 0.608 | 0.547 | 0.556 | 0.541 | 0.525 | 0.516 | 0.516 | 0.516 | 0.516 | 0.561 | 0.561 | 0.561 | 0.561 | 0.536 | 0.536 | 0.536 | 0.536 | 0.559 | 0.559 | 0.559 | 0.559 | 0.548 | 0.548 | 0.548 | 0.548 | 0.569 | 0.569 | 0.569 | 0.569 | 0.318 | 0.318 | 0.318 | 0.318 | 0.389 | 0.389 | 0.389 | 0.389 | 0.179 | 0.179 | 0.179 | 0.179 | 0.343 | 0.343 | 0.343 | 0.343 | 0.458 | 0.458 | 0.458 | 0.458 | 0.193 | 0.193 | 0.193 | 0.193 | 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 |
General & Administrative 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 | 1.516 | 1.475 | 1.515 | 1.561 | 1.367 | 1.501 | 1.451 | 1.396 | 0.687 | 0.598 | 0.652 | 0.632 | 1.967 | 1.804 | 1.598 | 1.461 | 0 | 0 | 0 | 0 | 2.286 | 2.195 | 2.096 | 2.006 | 0.088 | 0.087 | 0.084 | 0.088 | 0.288 | 0.287 | 0.292 | 0.293 | 0.48 | 0.468 | 0.505 | 0.51 | 0.943 | 0.921 | 0.829 | 0.811 | 0.755 | 0.784 | 0.737 | 0.706 | 0.067 | 0.07 | 0.067 | 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 |
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 | 0.828 | 0.806 | 0.828 | 0.853 | 0.077 | 0.085 | 0.082 | 0.079 | 0.277 | 0.242 | 0.263 | 0.255 | 0.689 | 0.632 | 0.56 | 0.512 | 0 | 0 | 0 | 0 | 0.265 | 0.254 | 0.243 | 0.232 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | 0.024 | 0.024 | 0.026 | 0.026 | 0.311 | 0.304 | 0.274 | 0.268 | -0.661 | -0.686 | -0.645 | -0.618 | 0.6 | 0.627 | 0.598 | 0.671 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.521 | 8.438 | 8.442 | 0 | 3.565 | 6.548 | 6.859 | 11.094 | 8.042 | 6.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.072 | 4.596 | 4.595 | 2.344 | 2.281 | 2.343 | 2.413 | 1.444 | 1.586 | 1.533 | 1.475 | 0.965 | 0.84 | 0.916 | 0.888 | 2.656 | 2.436 | 2.158 | 1.973 | 1.496 | 1.861 | 1.781 | 1.746 | 2.551 | 2.449 | 2.338 | 2.239 | 0.091 | 0.09 | 0.086 | 0.091 | -0.35 | -0.349 | -0.355 | -0.357 | 0.504 | 0.492 | 0.53 | 0.535 | 1.254 | 1.225 | 1.103 | 1.079 | 0.094 | 0.098 | 0.092 | 0.088 | 0.667 | 0.696 | 0.664 | 0.746 | 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 | 0 |
Other Expenses
| 0 | 0 | 0 | 0 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.525 | -0.511 | -0.525 | -0.541 | -0.482 | -0.53 | -0.512 | -0.492 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.242 | -2.46 | -2.505 | -2.654 | -14.388 | -14.59 | -13.867 | -13.83 | 2.258 | 2.344 | 2.498 | 2.581 | 0 | 0 | 0 | 0 | -0.885 | -0.883 | -0.874 | -0.84 | -0.121 | -0.114 | -0.117 | -0.121 | -0.085 | -0.084 | -0.081 | -0.082 | -0.065 | -0.067 | -0.071 | -0.068 | -0.058 | -0.06 | -0.062 | -0.06 | -0.008 | -0.007 | -0.008 | -0.008 | -0.004 | -0.004 | -0.004 | -0.004 | -0.051 | -0.05 | -0.054 | -0.058 |
Operating Expenses
| 7.349 | 21.184 | 55.955 | 38.794 | 28.667 | 60.725 | 31.976 | 44.318 | 39.836 | 18.872 | 39.669 | 38.123 | 33.735 | 33.809 | 39.013 | 41.395 | 35.457 | 36.232 | 36.801 | 35.496 | 25.666 | 25.19 | 4.596 | 17.074 | 1.819 | 1.77 | 1.818 | 1.873 | 0.962 | 1.056 | 1.021 | 0.982 | 0.965 | 0.84 | 0.916 | 0.888 | 2.656 | 2.436 | 2.158 | 1.973 | 1.496 | 1.861 | 1.781 | 1.746 | 2.551 | 2.449 | 2.338 | 2.239 | 0.091 | 0.09 | 0.086 | 0.091 | -0.35 | -0.349 | -0.355 | -0.357 | 0.504 | 0.492 | 0.53 | 0.535 | 1.254 | 1.225 | 1.103 | 1.079 | 0.094 | 0.098 | 0.092 | 0.088 | 0.667 | 0.696 | 0.664 | 0.746 | -2.242 | -2.46 | -2.505 | -2.654 | -14.388 | -14.59 | -13.867 | -13.83 | 2.258 | 2.344 | 2.498 | 2.581 | 0 | 0 | 0 | 0 | -0.885 | -0.883 | -0.874 | -0.84 | -0.121 | -0.114 | -0.117 | -0.121 | -0.085 | -0.084 | -0.081 | -0.082 | -0.065 | -0.067 | -0.071 | -0.068 | -0.058 | -0.06 | -0.062 | -0.06 | -0.008 | -0.007 | -0.008 | -0.008 | -0.004 | -0.004 | -0.004 | -0.004 | -0.051 | -0.05 | -0.054 | -0.058 |
Operating Income
| 7.74 | -1.174 | -5.024 | 23.413 | 27.471 | 27.567 | 24.816 | 20.316 | 35.452 | 35.022 | 21.978 | 24.958 | 32.682 | 30.629 | 38.416 | 30.532 | 41.513 | 29.007 | 31.524 | 20.6 | 19.223 | 15.27 | 8.782 | 16.755 | 9.152 | 8.907 | 9.15 | 9.423 | 6.987 | 7.672 | 7.416 | 7.134 | 7.589 | 6.606 | 7.206 | 6.984 | 7.044 | 6.461 | 5.724 | 5.232 | 4.373 | 5.439 | 5.204 | 5.101 | 3.021 | 2.9 | 2.769 | 2.651 | 0.195 | 0.192 | 0.185 | 0.195 | 0.454 | 0.452 | 0.46 | 0.462 | -1.2 | -1.17 | -1.262 | -1.274 | -2.066 | -2.019 | -1.817 | -1.778 | 0.502 | 0.52 | 0.49 | 0.469 | -0.957 | -1 | -0.953 | -1.071 | -2.242 | -2.46 | -2.505 | -2.654 | -14.388 | -14.59 | -13.867 | -13.83 | 2.258 | 2.344 | 2.498 | 2.581 | 8.47 | 8.747 | 9.149 | 8.943 | 3.009 | 3.003 | 2.972 | 2.856 | 2.376 | 2.248 | 2.301 | 2.382 | 2.095 | 2.062 | 1.993 | 2.009 | 0.351 | 0.364 | 0.381 | 0.367 | 0.418 | 0.435 | 0.448 | 0.437 | 0.053 | 0.051 | 0.052 | 0.052 | 0.045 | 0.043 | 0.041 | 0.042 | 1.471 | 1.435 | 1.546 | 1.672 |
Operating Income Ratio
| 0.446 | -0.172 | -0.179 | 0.223 | 0.272 | 0.27 | 0.262 | 0.194 | 0.286 | 0.303 | 0.227 | 0.252 | 0.3 | 0.279 | 0.297 | 0.258 | 0.304 | 0.268 | 0.275 | 0.227 | 0.235 | 0.21 | 0.235 | 0.262 | 0.247 | 0.247 | 0.247 | 0.247 | 0.279 | 0.279 | 0.279 | 0.279 | 0.286 | 0.286 | 0.286 | 0.286 | 0.276 | 0.276 | 0.276 | 0.276 | 0.286 | 0.286 | 0.286 | 0.286 | 0.191 | 0.191 | 0.191 | 0.191 | 0.148 | 0.148 | 0.148 | 0.148 | 0.338 | 0.338 | 0.338 | 0.338 | -0.851 | -0.851 | -0.851 | -0.851 | -0.546 | -0.546 | -0.546 | -0.546 | 0.158 | 0.158 | 0.158 | 0.158 | -0.242 | -0.242 | -0.242 | -0.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0.773 | 0.773 | 0.773 | 0.773 | 0.952 | 0.952 | 0.952 | 0.952 | 0.961 | 0.961 | 0.961 | 0.961 | 0.844 | 0.844 | 0.844 | 0.844 | 0.879 | 0.879 | 0.879 | 0.879 | 0.873 | 0.873 | 0.873 | 0.873 | 0.913 | 0.913 | 0.913 | 0.913 | 0.966 | 0.966 | 0.966 | 0.966 |
Total Other Income Expenses Net
| -18.751 | 10.723 | -48.728 | -3.092 | -0.643 | -26.229 | -0.733 | -2.402 | -1.742 | 12.674 | -0.582 | -1.751 | 0 | -0.679 | 1.303 | -2.65 | -0.972 | 0.1 | -3.286 | -1.557 | -2.801 | -1.672 | -0.432 | -0.046 | -1.533 | -1.492 | -1.532 | -1.578 | 1.055 | 1.159 | 1.12 | 1.078 | 0.373 | 0.325 | 0.355 | 0.344 | -7.87 | -7.219 | -6.395 | -5.846 | 1.117 | 1.389 | 1.329 | 1.303 | 14.19 | 13.622 | 13.007 | 12.453 | 1.43 | 1.41 | 1.359 | 1.434 | 1.669 | 1.663 | 1.692 | 1.698 | -3.328 | -3.244 | -3.501 | -3.534 | -3.395 | -3.317 | -2.985 | -2.922 | 0.786 | 0.816 | 0.767 | 0.735 | -2.634 | -2.751 | -2.624 | -2.947 | 2.359 | 2.589 | 2.636 | 2.793 | 0.765 | 0.776 | 0.737 | 0.735 | 0.758 | 0.786 | 0.838 | 0.866 | -8.037 | -8.299 | -8.681 | -8.485 | -2.515 | -2.51 | -2.484 | -2.387 | -1.482 | -1.401 | -1.435 | -1.485 | -1.372 | -1.351 | -1.305 | -1.316 | -0.656 | -0.68 | -0.712 | -0.687 | -0.654 | -0.681 | -0.7 | -0.683 | -0.192 | -0.185 | -0.187 | -0.189 | -0.299 | -0.285 | -0.272 | -0.278 | -1.69 | -1.648 | -1.776 | -1.921 |
Income Before Tax
| -11.011 | 9.549 | -53.752 | 20.321 | 26.828 | 1.338 | 24.083 | 17.914 | 33.71 | 47.696 | 21.396 | 23.206 | 32.682 | 29.95 | 39.718 | 27.882 | 40.541 | 29.107 | 28.238 | 19.044 | 16.422 | 13.598 | 8.35 | 16.709 | 7.62 | 7.415 | 7.617 | 7.845 | 8.043 | 8.831 | 8.536 | 8.212 | 7.963 | 6.931 | 7.561 | 7.327 | -0.826 | -0.758 | -0.671 | -0.614 | 5.49 | 6.828 | 6.534 | 6.404 | 17.212 | 16.523 | 15.777 | 15.104 | 1.624 | 1.602 | 1.544 | 1.629 | 2.122 | 2.115 | 2.152 | 2.16 | -4.528 | -4.413 | -4.763 | -4.808 | -5.462 | -5.336 | -4.802 | -4.7 | 1.288 | 1.336 | 1.257 | 1.203 | -3.591 | -3.751 | -3.577 | -4.018 | -1.766 | -1.939 | -1.974 | -2.091 | -7.43 | -7.534 | -7.161 | -7.142 | 0.993 | 1.031 | 1.099 | 1.135 | 0.434 | 0.448 | 0.468 | 0.458 | 0.494 | 0.493 | 0.488 | 0.469 | 0.895 | 0.846 | 0.866 | 0.897 | 0.722 | 0.711 | 0.687 | 0.693 | -0.305 | -0.317 | -0.331 | -0.32 | -0.236 | -0.246 | -0.253 | -0.247 | -0.139 | -0.134 | -0.135 | -0.136 | -0.254 | -0.242 | -0.231 | -0.236 | -0.219 | -0.213 | -0.23 | -0.249 |
Income Before Tax Ratio
| -0.635 | 1.401 | -1.911 | 0.194 | 0.265 | 0.013 | 0.255 | 0.171 | 0.272 | 0.413 | 0.221 | 0.235 | 0.3 | 0.273 | 0.307 | 0.236 | 0.297 | 0.269 | 0.247 | 0.21 | 0.201 | 0.187 | 0.223 | 0.262 | 0.205 | 0.205 | 0.205 | 0.205 | 0.322 | 0.322 | 0.322 | 0.322 | 0.3 | 0.3 | 0.3 | 0.3 | -0.032 | -0.032 | -0.032 | -0.032 | 0.359 | 0.359 | 0.359 | 0.359 | 1.088 | 1.088 | 1.088 | 1.088 | 1.237 | 1.237 | 1.237 | 1.237 | 1.581 | 1.581 | 1.581 | 1.581 | -3.213 | -3.213 | -3.213 | -3.213 | -1.442 | -1.442 | -1.442 | -1.442 | 0.405 | 0.405 | 0.405 | 0.405 | -0.91 | -0.91 | -0.91 | -0.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.051 | 0.051 | 0.051 | 0.051 | 0.127 | 0.127 | 0.127 | 0.127 | 0.358 | 0.358 | 0.358 | 0.358 | 0.331 | 0.331 | 0.331 | 0.331 | -0.734 | -0.734 | -0.734 | -0.734 | -0.496 | -0.496 | -0.496 | -0.496 | -2.278 | -2.278 | -2.278 | -2.278 | -5.113 | -5.113 | -5.113 | -5.113 | -0.144 | -0.144 | -0.144 | -0.144 |
Income Tax Expense
| 2.02 | 0.605 | 3.31 | 17.685 | 15.684 | 12.516 | 10.822 | 17.794 | 16.272 | 15.275 | 12.032 | 10.657 | 16.199 | 14.523 | 18.923 | 14.735 | 14.56 | 9.234 | 15.491 | 8.984 | 5.053 | 6.716 | 3.649 | 6.576 | 2.222 | 2.162 | 2.221 | 2.288 | 1.725 | 1.894 | 1.831 | 1.762 | 2.178 | 1.895 | 2.068 | 2.004 | 1.474 | 1.352 | 1.198 | 1.095 | 1.268 | 1.577 | 1.509 | 1.48 | 1.775 | 1.704 | 1.627 | 1.558 | 3.012 | 2.97 | 2.862 | 3.021 | 2.122 | 2.115 | 2.152 | 2.16 | -4.528 | -4.413 | -4.763 | -4.808 | -5.462 | -5.336 | -4.802 | -4.7 | 1.288 | 1.336 | 1.257 | 1.203 | -3.591 | -3.751 | -3.577 | -4.018 | -1.766 | -1.939 | -1.974 | -2.091 | -7.43 | -7.534 | -7.161 | -7.142 | 0.993 | 1.031 | 1.099 | 1.135 | 0.434 | 0.448 | 0.468 | 0.458 | 0.494 | 0.493 | 0.488 | 0.469 | 0.895 | 0.846 | 0.866 | 0.897 | 0.722 | 0.711 | 0.687 | 0.693 | -0.305 | -0.317 | -0.331 | -0.32 | -0.236 | -0.246 | -0.253 | -0.247 | -0.139 | -0.134 | -0.135 | -0.136 | -0.254 | -0.242 | -0.231 | -0.236 | -0.219 | -0.213 | -0.23 | -0.249 |
Net Income
| -8.825 | 6.82 | -57.328 | 2.149 | 10.216 | -11.934 | 12.288 | 0.314 | 16.21 | 31.295 | 8.995 | 11.856 | 15.837 | 14.449 | 20.028 | 12.552 | 25.125 | 19.428 | 12.177 | 9.857 | 11.281 | 6.963 | 4.612 | 9.755 | 5.215 | 5.075 | 5.214 | 5.369 | 6.148 | 6.751 | 6.526 | 6.278 | 5.706 | 4.967 | 5.418 | 5.251 | -2.447 | -2.244 | -1.988 | -1.817 | 4.153 | 5.164 | 4.942 | 4.844 | 15.38 | 14.764 | 14.098 | 13.496 | 1.624 | 1.602 | 1.544 | 1.629 | 2.122 | 2.115 | 2.152 | 2.16 | -4.528 | -4.413 | -4.763 | -4.808 | -5.462 | -5.336 | -4.802 | -4.7 | 1.288 | 1.336 | 1.257 | 1.203 | -3.591 | -3.751 | -3.577 | -4.018 | -1.766 | -1.939 | -1.974 | -2.091 | -7.43 | -7.534 | -7.161 | -7.142 | 0.993 | 1.031 | 1.099 | 1.135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.099 | -0.103 | -0.106 | -0.103 | -0.015 | -0.014 | -0.014 | -0.014 | -2.261 | -2.156 | -2.054 | -2.103 | -1.042 | -1.016 | -1.095 | -1.184 |
Net Income Ratio
| -0.509 | 1.001 | -2.038 | 0.02 | 0.101 | -0.117 | 0.13 | 0.003 | 0.131 | 0.271 | 0.093 | 0.12 | 0.145 | 0.131 | 0.155 | 0.106 | 0.184 | 0.179 | 0.106 | 0.108 | 0.138 | 0.096 | 0.123 | 0.153 | 0.14 | 0.14 | 0.14 | 0.14 | 0.246 | 0.246 | 0.246 | 0.246 | 0.215 | 0.215 | 0.215 | 0.215 | -0.096 | -0.096 | -0.096 | -0.096 | 0.272 | 0.272 | 0.272 | 0.272 | 0.972 | 0.972 | 0.972 | 0.972 | 1.237 | 1.237 | 1.237 | 1.237 | 1.581 | 1.581 | 1.581 | 1.581 | -3.213 | -3.213 | -3.213 | -3.213 | -1.442 | -1.442 | -1.442 | -1.442 | 0.405 | 0.405 | 0.405 | 0.405 | -0.91 | -0.91 | -0.91 | -0.91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.208 | -0.208 | -0.208 | -0.208 | -0.242 | -0.242 | -0.242 | -0.242 | -45.529 | -45.53 | -45.529 | -45.53 | -0.684 | -0.684 | -0.684 | -0.684 |
EPS
| -0.003 | 0.002 | -0.022 | 0.001 | 0.004 | -0.005 | 0.007 | 0 | 0.009 | 0.017 | 0.005 | 0.006 | 0.008 | 0.008 | 0.011 | 0.007 | 0.013 | 0.01 | 0.007 | 0.005 | 0.006 | 0.004 | 0.003 | 0.006 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | -0.002 | -0.001 | -0.001 | -0.001 | 0.003 | 0.004 | 0.003 | 0.003 | 0.013 | 0.013 | 0.012 | 0.012 | 0.002 | 0.002 | 0.002 | 0.002 | 0.003 | 0.003 | 0.003 | 0.003 | -0.005 | -0.005 | -0.006 | -0.006 | -0.007 | -0.006 | -0.006 | -0.006 | 0.002 | 0.002 | 0.002 | 0.002 | -0.01 | -0.011 | -0.01 | -0.011 | -0.005 | -0.006 | -0.006 | -0.007 | -0.026 | -0.026 | -0.025 | -0.025 | 0.004 | 0.004 | 0.004 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 |
EPS Diluted
| -0.003 | 0.002 | -0.022 | 0.001 | 0.004 | -0.005 | 0.007 | 0 | 0.009 | 0.017 | 0.005 | 0.006 | 0.008 | 0.008 | 0.011 | 0.007 | 0.013 | 0.01 | 0.007 | 0.005 | 0.006 | 0.004 | 0.003 | 0.006 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | -0.002 | -0.001 | -0.001 | -0.001 | 0.003 | 0.004 | 0.003 | 0.003 | 0.013 | 0.013 | 0.012 | 0.012 | 0.002 | 0.002 | 0.002 | 0.002 | 0.003 | 0.003 | 0.003 | 0.003 | -0.005 | -0.005 | -0.006 | -0.006 | -0.007 | -0.006 | -0.006 | -0.006 | 0.002 | 0.002 | 0.002 | 0.002 | -0.01 | -0.011 | -0.01 | -0.011 | -0.005 | -0.006 | -0.006 | -0.007 | -0.026 | -0.026 | -0.025 | -0.025 | 0.004 | 0.004 | 0.004 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 |
EBITDA
| 10.619 | 0.465 | 6.287 | 46.44 | 50.422 | 52.827 | 48.531 | 47.269 | 62.377 | 57.784 | 48.253 | 50.222 | 57.714 | 56.068 | 67.099 | 57.555 | 71.435 | 56.636 | 59.907 | 42.22 | 35.812 | 30.196 | 15.7 | 26.976 | 15.171 | 14.763 | 15.166 | 15.62 | 13.646 | 14.983 | 14.483 | 13.933 | 15.707 | 13.671 | 14.914 | 14.454 | 6.731 | 6.175 | 5.47 | 5 | 10.018 | 12.458 | 11.922 | 11.685 | 24.977 | 23.977 | 22.895 | 21.919 | 3.339 | 3.292 | 3.173 | 3.349 | 5.423 | 5.404 | 5.498 | 5.52 | -7.662 | -7.468 | -8.06 | -8.135 | -7.922 | -7.739 | -6.965 | -6.817 | 4.662 | 4.838 | 4.552 | 4.358 | -4.304 | -4.496 | -4.287 | -4.816 | -2.242 | -2.46 | -2.505 | -2.654 | -14.388 | -14.59 | -13.867 | -13.83 | 2.258 | 2.344 | 2.498 | 2.581 | 9.325 | 9.63 | 10.073 | 9.845 | 3.893 | 3.885 | 3.846 | 3.696 | 2.497 | 2.362 | 2.419 | 2.503 | 2.18 | 2.146 | 2.074 | 2.09 | 0.416 | 0.431 | 0.451 | 0.435 | -0.128 | -0.133 | -0.137 | -0.133 | -0.099 | -0.095 | -0.096 | -0.098 | -2.45 | -2.336 | -2.225 | -2.278 | -0.982 | -0.958 | -1.032 | -1.116 |
EBITDA Ratio
| 0.612 | 0.068 | 0.223 | 0.442 | 0.499 | 0.518 | 0.513 | 0.451 | 0.504 | 0.501 | 0.499 | 0.508 | 0.53 | 0.51 | 0.519 | 0.486 | 0.524 | 0.523 | 0.523 | 0.465 | 0.438 | 0.415 | 0.42 | 0.422 | 0.409 | 0.409 | 0.409 | 0.409 | 0.545 | 0.545 | 0.545 | 0.545 | 0.592 | 0.592 | 0.592 | 0.592 | 0.263 | 0.263 | 0.263 | 0.263 | 0.656 | 0.656 | 0.656 | 0.656 | 1.579 | 1.579 | 1.579 | 1.579 | 2.543 | 2.543 | 2.543 | 2.543 | 4.041 | 4.041 | 4.041 | 4.041 | -5.437 | -5.437 | -5.437 | -5.437 | -2.092 | -2.092 | -2.092 | -2.092 | 1.466 | 1.466 | 1.466 | 1.466 | -1.091 | -1.091 | -1.091 | -1.091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.101 | 1.101 | 1.101 | 1.101 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -0.268 | -0.268 | -0.268 | -0.268 | -1.627 | -1.627 | -1.627 | -1.627 | -49.321 | -49.321 | -49.321 | -49.321 | -0.645 | -0.645 | -0.645 | -0.645 |