FuelCell Energy, Inc.
NASDAQ:FCEL
10.38 (USD) • At close December 24, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 49.326 | 23.695 | 22.42 | 16.691 | 22.462 | 25.51 | 38.349 | 37.073 | 39.201 | 43.104 | 16.384 | 31.795 | 13.935 | 26.82 | 13.953 | 14.877 | 16.999 | 18.728 | 18.88 | 16.264 | 11.041 | 22.712 | 9.216 | 17.783 | 17.884 | 12.11 | 20.83 | 38.613 | 47.889 | 10.358 | 20.417 | 17.002 | 24.473 | 21.716 | 28.581 | 33.482 | 51.451 | 41.356 | 28.6 | 41.67 | 54.409 | 43.176 | 38.274 | 44.434 | 55.157 | 53.707 | 42.436 | 36.358 | 35.42 | 29.693 | 24.153 | 31.337 | 34.723 | 31.16 | 28.607 | 28.08 | 19.701 | 18.873 | 16.587 | 14.616 | 20.412 | 23.017 | 22.864 | 21.723 | 26.169 | 27.904 | 31.643 | 15.019 | 16.473 | 13.544 | 11.383 | 6.834 | 9.127 | 8.683 | 9.534 | 5.944 | 7.96 | 8.742 | 6.114 | 7.554 | 8.875 | 8.068 | 7.049 | 13.339 | 7.321 | 7.276 | 8.9 | 10.293 | 13.703 | 11.962 | 8.565 | 7.001 | 6.731 | 7.622 | 6.493 | 5.333 | 8.067 | 4.112 | 4.936 | 3.6 | 3.5 | 4.4 | 5.8 | 6.3 | 8.2 | 5.5 | 6.6 | 3.9 | 6.6 | 6.4 | 6.1 | 5.7 | 7.2 | 7.4 | 7.8 | 6.9 | 7.8 | 7.4 | 8.9 | 9.8 | 10.3 | 8.4 | 7 | 4.4 | 5.6 | 4.6 | 6.4 | 5.6 | 5.8 | 4.4 |
Cost of Revenue
| 60.243 | 29.897 | 29.494 | 28.416 | 23.926 | 33.725 | 44.442 | 31.836 | 54.391 | 47.284 | 23.694 | 34.69 | 22.3 | 25.72 | 18.709 | 18.495 | 25.044 | 21.856 | 18.713 | 12.983 | 34.43 | 14.747 | 12.856 | 19.988 | 16.741 | 14.166 | 21.459 | 33.978 | 44.725 | 12.984 | 20.034 | 15.189 | 24.941 | 21.282 | 28.738 | 33.648 | 48.307 | 37.761 | 26.577 | 37.656 | 48.454 | 39.215 | 36.663 | 42.235 | 52.56 | 49.185 | 40.122 | 38.669 | 34.542 | 32.431 | 23.952 | 29.233 | 34.284 | 31.023 | 39.477 | 30.396 | 23.305 | 22.629 | 22.387 | 20.109 | 26.154 | 29.247 | 31.451 | 31.175 | 38.246 | 43.383 | 44.618 | 23.85 | 21.828 | 19.621 | 18.49 | 15.326 | 23.241 | 17.887 | 18.455 | 12.273 | 18.017 | 17.492 | 13.214 | 16.527 | 18.439 | 17.176 | 16.542 | 19.448 | 19.621 | 17.906 | 26.633 | 22.058 | 31.008 | 21.747 | 14.345 | 10.693 | 22.231 | 3.724 | 5.515 | 2.146 | 2.559 | 0.791 | 1.223 | 1.9 | 1.6 | 2.8 | 3.4 | 4.3 | 4.6 | 3.5 | 3.8 | 2.4 | 4 | 3.7 | 3.8 | 3.8 | 4.7 | 5.1 | 5.6 | 5.1 | 5.9 | 5.6 | 6.8 | 7.8 | 7.5 | 6.3 | 5.1 | 2.9 | 3.2 | 2.8 | 4.2 | 3.8 | 3.3 | 3 |
Gross Profit
| -10.917 | -6.202 | -7.074 | -11.725 | -1.464 | -8.215 | -6.093 | 5.237 | -15.19 | -4.18 | -7.31 | -2.895 | -8.365 | 1.1 | -4.756 | -3.618 | -8.045 | -3.128 | 0.167 | 3.281 | -23.389 | 7.965 | -3.64 | -2.205 | 1.143 | -2.056 | -0.629 | 4.635 | 3.164 | -2.626 | 0.383 | 1.813 | -0.468 | 0.434 | -0.157 | -0.166 | 3.144 | 3.595 | 2.023 | 4.014 | 5.955 | 3.961 | 1.611 | 2.199 | 2.597 | 4.522 | 2.314 | -2.311 | 0.878 | -2.738 | 0.201 | 2.104 | 0.439 | 0.137 | -10.87 | -2.316 | -3.604 | -3.756 | -5.8 | -5.493 | -5.742 | -6.23 | -8.587 | -9.452 | -12.077 | -15.479 | -12.975 | -8.831 | -5.355 | -6.077 | -7.107 | -8.492 | -14.114 | -9.204 | -8.921 | -6.329 | -10.057 | -8.75 | -7.1 | -8.973 | -9.564 | -9.108 | -9.493 | -6.109 | -12.3 | -10.63 | -17.733 | -11.765 | -17.305 | -9.785 | -5.78 | -3.692 | -15.5 | 3.898 | 0.978 | 3.187 | 5.508 | 3.321 | 3.713 | 1.7 | 1.9 | 1.6 | 2.4 | 2 | 3.6 | 2 | 2.8 | 1.5 | 2.6 | 2.7 | 2.3 | 1.9 | 2.5 | 2.3 | 2.2 | 1.8 | 1.9 | 1.8 | 2.1 | 2 | 2.8 | 2.1 | 1.9 | 1.5 | 2.4 | 1.8 | 2.2 | 1.8 | 2.5 | 1.4 |
Gross Profit Ratio
| -0.221 | -0.262 | -0.316 | -0.702 | -0.065 | -0.322 | -0.159 | 0.141 | -0.387 | -0.097 | -0.446 | -0.091 | -0.6 | 0.041 | -0.341 | -0.243 | -0.473 | -0.167 | 0.009 | 0.202 | -2.118 | 0.351 | -0.395 | -0.124 | 0.064 | -0.17 | -0.03 | 0.12 | 0.066 | -0.254 | 0.019 | 0.107 | -0.019 | 0.02 | -0.005 | -0.005 | 0.061 | 0.087 | 0.071 | 0.096 | 0.109 | 0.092 | 0.042 | 0.049 | 0.047 | 0.084 | 0.055 | -0.064 | 0.025 | -0.092 | 0.008 | 0.067 | 0.013 | 0.004 | -0.38 | -0.082 | -0.183 | -0.199 | -0.35 | -0.376 | -0.281 | -0.271 | -0.376 | -0.435 | -0.462 | -0.555 | -0.41 | -0.588 | -0.325 | -0.449 | -0.624 | -1.243 | -1.546 | -1.06 | -0.936 | -1.065 | -1.263 | -1.001 | -1.161 | -1.188 | -1.078 | -1.129 | -1.347 | -0.458 | -1.68 | -1.461 | -1.992 | -1.143 | -1.263 | -0.818 | -0.675 | -0.527 | -2.303 | 0.511 | 0.151 | 0.598 | 0.683 | 0.808 | 0.752 | 0.472 | 0.543 | 0.364 | 0.414 | 0.317 | 0.439 | 0.364 | 0.424 | 0.385 | 0.394 | 0.422 | 0.377 | 0.333 | 0.347 | 0.311 | 0.282 | 0.261 | 0.244 | 0.243 | 0.236 | 0.204 | 0.272 | 0.25 | 0.271 | 0.341 | 0.429 | 0.391 | 0.344 | 0.321 | 0.431 | 0.318 |
Reseach & Development Expenses
| 11.608 | 12.816 | 16.627 | 14.353 | 18.021 | 15.62 | 14.697 | 12.683 | 12.213 | 9.659 | 7.673 | 4.984 | 3.505 | 3.023 | 2.964 | 1.823 | 1.474 | 1.027 | 1.141 | 1.155 | 1.351 | 1.977 | 4.178 | 6.28 | 7.432 | 6.318 | 5.021 | 4.046 | 4.226 | 5.394 | 5.386 | 5.392 | 5.126 | 5.299 | 5.11 | 5.311 | 4.786 | 4.597 | 4.555 | 3.504 | 4.295 | 4.392 | 4.638 | 4.915 | 4.402 | 3.913 | 4.075 | 3.327 | 3.422 | 3.193 | 3.956 | 3.783 | 4.106 | 3.918 | 4.498 | 4.246 | 4.235 | 4.618 | 5.089 | 4.62 | 4.22 | 4.15 | 5.053 | 5.737 | 6.314 | 5.741 | 5.931 | 5.485 | 7 | 6.98 | 6.654 | 6.855 | 6.816 | 6.621 | 5.393 | 5.884 | 5.596 | 5.732 | 5.279 | 5.233 | 7.695 | 6.67 | 6.447 | 6.11 | 2.459 | 2.015 | 1.954 | 2.081 | 2.172 | 1.897 | 1.433 | 1.304 | -11.257 | 5.705 | 4.265 | 4.395 | 3.734 | 3.47 | 3.353 | 0.7 | 0.3 | 0.3 | 0.3 | 0.8 | 0.8 | 0.5 | 0.6 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 0.4 | 0.5 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.5 | 0.3 | 0.2 | 0.3 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 15.945 | 14.599 | 17.66 | 16.4 | 16.891 | 17.56 | 15.068 | 15.009 | 15.263 | 14.158 | 13.234 | 36.965 | 10.684 | 8.662 | 9.67 | 8.932 | 7.603 | 6.607 | 7.168 | 5.266 | 8.252 | 7.058 | 9.805 | 6.759 | 5.581 | 6.1 | 7.085 | 6.142 | 7.119 | 6.31 | 6.483 | 6.004 | 6.211 | 5.458 | 7.441 | 6.04 | 6.224 | 6.101 | 6.261 | 5.64 | 6.628 | 5.569 | 5.746 | 4.854 | 5.147 | 5.203 | 5.436 | 5.432 | 5.874 | 4.58 | 4.002 | 3.764 | 4.217 | 3.578 | 4.454 | 4.05 | 4.262 | 4.185 | 4.547 | 4.156 | 4.086 | 4.107 | 4.755 | 4.246 | 4.432 | 4.926 | 5.798 | 4.812 | 4.759 | 4.676 | 4.773 | 4.417 | 4.521 | 4.32 | 4.694 | 4.224 | 3.361 | 4.049 | 3.614 | 3.13 | 4.029 | 3.448 | 3.723 | 4.22 | 3.041 | 3.248 | 3.212 | 3.13 | 2.276 | 2.709 | 2.869 | 2.597 | 2.326 | 2.097 | 2.292 | 2.237 | 3.789 | 1.684 | 1.774 | 0.7 | 1.7 | 1.4 | 2.1 | 1.4 | 3 | 1.6 | 1.8 | 0.6 | 1.9 | 1.8 | 1.4 | 1 | 1.4 | 1.1 | 1.2 | 1.1 | 1.3 | 1.1 | 1.1 | 1.2 | 1.6 | 1.3 | 1.2 | 0.7 | 1.4 | 1.5 | 1.6 | 1.3 | 1.9 | 1.1 |
Other Expenses
| 0 | 0 | 2.59 | 14.353 | 4.508 | 0.403 | -0.236 | 0.049 | 2.619 | 1.136 | -0.202 | 0.152 | 0.103 | 0.149 | 0.032 | -1.912 | 0.314 | -0.501 | 0.34 | 0.531 | 0.649 | -0.685 | -0.031 | 0.16 | 0.2 | 1.042 | 1.62 | 0.476 | 0.517 | -0.393 | 0.532 | -0.409 | 0.732 | 0.749 | -1.547 | 0.688 | -0.179 | 1.464 | -0.523 | 1.68 | 0.957 | -0.399 | -6.307 | -1.774 | -0.941 | -0.162 | 0.177 | -0.282 | 6.884 | 1.078 | -0.002 | 0.62 | 9.302 | 0 | 0 | 0 | 18.381 | 4.542 | 4.776 | 0 | 15.942 | 0 | 0 | 5.283 | 21.543 | 5.43 | 5.559 | 4.674 | 25.21 | 5.961 | 6.228 | 6.864 | 23.27 | 5.961 | 5.059 | 5.863 | 22.051 | 5.532 | 5.129 | 0 | 35.217 | 9.684 | 8.297 | 12.2 | 26.627 | 6.923 | 9.448 | 3.732 | 0 | 5.954 | 2.938 | 1.787 | 0.523 | 0.416 | 0.377 | 0.463 | 0.451 | 0.459 | 0.47 | 0.5 | 0.5 | 0.3 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | 0.6 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | 0.7 | 0.7 | 0.5 | 0.4 | 0.5 | 0.6 | 0.6 | 0.7 | 0.4 | 0.4 | 0.5 | 0.6 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 |
Operating Expenses
| 27.553 | 27.415 | 34.287 | 30.753 | 34.912 | 33.18 | 29.765 | 27.692 | 27.476 | 23.817 | 20.907 | 41.949 | 14.189 | 11.685 | 12.634 | 10.755 | 9.077 | 7.634 | 8.309 | 6.421 | 9.603 | 9.035 | 13.983 | 13.039 | 13.013 | 12.418 | 12.106 | 10.188 | 11.345 | 11.704 | 11.869 | 11.396 | 11.337 | 10.757 | 12.551 | 11.351 | 11.01 | 10.698 | 10.816 | 9.144 | 10.923 | 9.961 | 10.384 | 9.769 | 9.549 | 9.116 | 9.511 | 8.759 | 9.296 | 7.773 | 7.958 | 7.547 | 8.323 | 7.496 | 8.952 | 8.296 | 8.497 | 8.803 | 9.636 | 8.776 | 8.306 | 8.257 | 9.808 | 9.983 | 10.746 | 10.667 | 11.729 | 10.297 | 11.759 | 11.656 | 11.427 | 11.272 | 11.337 | 10.941 | 10.087 | 10.108 | 8.957 | 9.781 | 8.893 | 8.363 | 11.724 | 10.118 | 10.17 | 22.53 | 5.5 | 5.263 | 5.166 | 5.211 | 4.448 | 4.606 | 4.302 | 3.901 | -8.408 | 8.218 | 6.934 | 7.095 | 7.974 | 5.613 | 5.597 | 1.9 | 2.5 | 2 | 2.9 | 2.6 | 4.2 | 2.5 | 2.9 | 1.6 | 2.8 | 2.7 | 2.3 | 1.8 | 2.3 | 2.3 | 2.2 | 1.8 | 1.9 | 1.8 | 2 | 2 | 2.8 | 2 | 1.8 | 1.5 | 2 | 1.9 | 2 | 1.7 | 2.2 | 1.4 |
Operating Income
| -41.032 | -33.617 | -41.361 | -42.478 | -36.376 | -41.395 | -35.858 | -22.455 | -42.666 | -27.997 | -28.217 | -44.844 | -22.554 | -10.585 | -17.39 | -14.373 | -17.122 | -10.762 | -8.142 | -3.14 | -32.992 | -1.07 | -17.623 | -15.244 | -11.87 | -14.474 | -12.735 | -5.553 | -8.181 | -14.33 | -11.496 | -10.928 | -11.805 | -10.323 | -12.708 | -11.517 | -7.866 | -7.103 | -8.793 | -5.13 | -4.968 | -6 | -8.773 | -7.57 | -6.952 | -4.594 | -7.197 | -11.07 | -8.418 | -10.511 | -7.757 | -5.443 | -7.884 | -7.359 | -19.822 | -10.612 | -12.101 | -12.559 | -15.436 | -14.269 | -14.048 | -14.487 | -18.395 | -19.435 | -22.823 | -26.146 | -24.704 | -19.128 | -17.114 | -17.733 | -18.534 | -19.764 | -25.451 | -20.145 | -19.008 | -16.437 | -19.014 | -18.531 | -15.993 | -17.336 | -21.288 | -19.226 | -19.663 | -28.639 | -17.8 | -15.893 | -22.899 | -16.976 | -21.753 | -14.391 | -10.082 | -7.593 | -7.092 | -4.32 | -5.956 | -3.908 | -2.466 | -2.292 | -1.884 | -0.2 | -0.6 | -0.4 | -0.5 | -0.6 | -0.6 | -0.5 | -0.1 | -0.1 | 0.1 | -0.3 | -0.2 | 0.1 | 0.2 | 0 | -0.2 | -0.2 | -0.2 | -0.2 | 0.1 | -0.1 | -0.1 | 0.1 | 0.1 | 0 | 0.4 | -0.1 | 0.2 | 0.1 | 0.3 | 0 |
Operating Income Ratio
| -0.832 | -1.419 | -1.845 | -2.545 | -1.619 | -1.623 | -0.935 | -0.606 | -1.088 | -0.65 | -1.722 | -1.41 | -1.619 | -0.395 | -1.246 | -0.966 | -1.007 | -0.575 | -0.431 | -0.193 | -2.988 | -0.047 | -1.912 | -0.857 | -0.664 | -1.195 | -0.611 | -0.144 | -0.171 | -1.383 | -0.563 | -0.643 | -0.482 | -0.475 | -0.445 | -0.344 | -0.153 | -0.172 | -0.307 | -0.123 | -0.091 | -0.139 | -0.229 | -0.17 | -0.126 | -0.086 | -0.17 | -0.304 | -0.238 | -0.354 | -0.321 | -0.174 | -0.227 | -0.236 | -0.693 | -0.378 | -0.614 | -0.665 | -0.931 | -0.976 | -0.688 | -0.629 | -0.805 | -0.895 | -0.872 | -0.937 | -0.781 | -1.274 | -1.039 | -1.309 | -1.628 | -2.892 | -2.789 | -2.32 | -1.994 | -2.765 | -2.389 | -2.12 | -2.616 | -2.295 | -2.399 | -2.383 | -2.789 | -2.147 | -2.431 | -2.184 | -2.573 | -1.649 | -1.587 | -1.203 | -1.177 | -1.085 | -1.054 | -0.567 | -0.917 | -0.733 | -0.306 | -0.557 | -0.382 | -0.056 | -0.171 | -0.091 | -0.086 | -0.095 | -0.073 | -0.091 | -0.015 | -0.026 | 0.015 | -0.047 | -0.033 | 0.018 | 0.028 | 0 | -0.026 | -0.029 | -0.026 | -0.027 | 0.011 | -0.01 | -0.01 | 0.012 | 0.014 | 0 | 0.071 | -0.022 | 0.031 | 0.018 | 0.052 | 0 |
Total Other Income Expenses Net
| 1.455 | -1.504 | 3.705 | -1.921 | 6.918 | 17.794 | 1.95 | 1.947 | 0.982 | -0.486 | -1.909 | -1.276 | -1.598 | -1.405 | -1.531 | -31.587 | -1.729 | -4.559 | -6.616 | -36.991 | -2.167 | -4.221 | -1.838 | -2.304 | -2.221 | -1.392 | -0.439 | -1.665 | -1.798 | -2.672 | -1.778 | -2.676 | -1.026 | -0.624 | -2.529 | -0.157 | -0.944 | 0.559 | -1.149 | 1.016 | 0.297 | -1.048 | -7.198 | -3.135 | -2.696 | -1.24 | -0.397 | -0.802 | -3.101 | 0.492 | -0.727 | -0.372 | 0.789 | -0.471 | -0.177 | -0.377 | -0.392 | -0.5 | -0.529 | -0.449 | -0.712 | -0.428 | -0.685 | -0.484 | 1.196 | 0.166 | -0.273 | 0.211 | 1.12 | 2.293 | 0.53 | 0.528 | 1.084 | 1.433 | 0.95 | 1.362 | 1.085 | 1.529 | 0.762 | 0.564 | 1.331 | 0.393 | 0.509 | 0.121 | 2.42 | 0.873 | 1.911 | 0.95 | 1.014 | 1.201 | 1.205 | 1.566 | 2.284 | 1.555 | 0.883 | 1.116 | 0.068 | 0.068 | 0.067 | 0.1 | 1.2 | 0.2 | 0 | 0.1 | 0.2 | 0 | 0.4 | 0 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0 | 0.2 | 0 | 0.2 | 0 | 0.1 | 0.1 | 0.1 | 0.2 | -0.2 | 0.1 | 0 | 0.1 | 0.1 | 0.1 |
Income Before Tax
| -39.577 | -35.121 | -37.656 | -44.399 | -29.458 | -23.601 | -33.908 | -20.508 | -41.684 | -28.483 | -30.126 | -46.12 | -24.152 | -11.99 | -18.921 | -45.96 | -18.851 | -15.321 | -14.758 | -40.131 | -35.159 | -5.291 | -19.461 | -17.548 | -14.091 | -15.866 | -13.174 | -7.218 | -9.979 | -17.002 | -13.274 | -13.604 | -12.831 | -10.947 | -15.237 | -11.674 | -8.81 | -6.544 | -9.942 | -4.114 | -4.671 | -7.048 | -15.971 | -10.705 | -9.648 | -5.834 | -7.594 | -11.872 | -11.519 | -10.019 | -8.484 | -5.815 | -7.095 | -7.804 | -19.973 | -10.989 | -12.493 | -13.059 | -15.965 | -14.718 | -14.76 | -14.915 | -19.08 | -19.919 | -21.627 | -25.507 | -24.977 | -18.917 | -15.994 | -18.147 | -18.004 | -19.236 | -24.367 | -18.712 | -18.058 | -15.075 | -17.929 | -17.002 | -15.231 | -16.772 | -20.784 | -18.833 | -19.154 | -27.692 | -15.38 | -15.02 | -20.988 | -16.026 | -20.739 | -13.19 | -8.877 | -6.027 | -4.808 | -2.765 | -5.073 | -3.839 | -2.398 | -2.224 | -1.817 | -0.1 | 0.6 | -0.2 | -0.5 | -0.5 | -0.4 | -0.5 | 0.3 | -0.1 | 0.1 | 0.3 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0.2 | 0.2 | 0 | 0.2 | 0 | 0.2 | 0.2 | 0.4 | 0 |
Income Before Tax Ratio
| -0.802 | -1.482 | -1.68 | -2.66 | -1.311 | -0.925 | -0.884 | -0.553 | -1.063 | -0.661 | -1.839 | -1.451 | -1.733 | -0.447 | -1.356 | -3.089 | -1.109 | -0.818 | -0.782 | -2.467 | -3.184 | -0.233 | -2.112 | -0.987 | -0.788 | -1.31 | -0.632 | -0.187 | -0.208 | -1.641 | -0.65 | -0.8 | -0.524 | -0.504 | -0.533 | -0.349 | -0.171 | -0.158 | -0.348 | -0.099 | -0.086 | -0.163 | -0.417 | -0.241 | -0.175 | -0.109 | -0.179 | -0.327 | -0.325 | -0.337 | -0.351 | -0.186 | -0.204 | -0.25 | -0.698 | -0.391 | -0.634 | -0.692 | -0.963 | -1.007 | -0.723 | -0.648 | -0.834 | -0.917 | -0.826 | -0.914 | -0.789 | -1.26 | -0.971 | -1.34 | -1.582 | -2.815 | -2.67 | -2.155 | -1.894 | -2.536 | -2.252 | -1.945 | -2.491 | -2.22 | -2.342 | -2.334 | -2.717 | -2.076 | -2.101 | -2.064 | -2.358 | -1.557 | -1.513 | -1.103 | -1.036 | -0.861 | -0.714 | -0.363 | -0.781 | -0.72 | -0.297 | -0.541 | -0.368 | -0.028 | 0.171 | -0.045 | -0.086 | -0.079 | -0.049 | -0.091 | 0.045 | -0.026 | 0.015 | 0.047 | 0.033 | 0.035 | 0.042 | 0.027 | 0.026 | 0 | 0 | 0 | 0.034 | 0 | 0 | 0.024 | 0.029 | 0 | 0.036 | 0 | 0.031 | 0.036 | 0.069 | 0 |
Income Tax Expense
| -0.023 | 0.002 | -4.716 | -23.806 | 1.706 | 1.478 | 0.003 | 0.578 | 0.325 | 0.494 | 0.091 | -5.496 | -0.001 | 0.007 | -0.004 | 27.13 | 0.005 | 0.01 | 0.011 | 0.02 | 0.02 | 0.02 | 0.069 | 2.304 | 0.005 | 0.015 | 0.439 | -3.035 | 1.798 | -0.001 | -0.036 | 0.081 | 0.117 | 0.12 | 0.177 | 0.105 | 0.095 | 0.084 | 0.055 | 0.04 | 0.219 | 0.091 | 0.068 | 0.11 | 0.349 | -0.02 | 0.035 | 0.007 | 1.836 | -0.009 | -0.121 | 0.199 | 0.034 | 0.026 | 0.035 | 0.018 | 0.023 | 0.055 | 0.013 | -0.086 | 0.712 | 0.533 | 0.533 | 0.484 | 0.661 | -0.166 | 0.273 | -0.211 | -1.12 | -2.293 | -0.53 | -0.562 | -0.955 | -1.426 | -0.931 | -1.433 | -0.983 | -1.088 | -0.459 | 0.617 | -0.319 | -0.366 | -0.863 | 0.17 | -2.487 | -0.941 | -1.978 | -1.018 | -1.074 | -1.269 | -1.272 | -1.634 | -2.351 | -1.623 | -0.949 | -1.185 | -1.085 | -1.053 | -0.243 | -0.1 | 0.1 | 0.2 | 0.3 | -0.2 | -0.4 | -0.2 | 0.1 | -0.5 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | -0.3 | 0 | -0.3 | 0.1 | -0.2 | 0 | -0.1 | -0.1 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0.2 | 0 |
Net Income
| -42.216 | -32.66 | -32.14 | -19.793 | -30.364 | -24.279 | -33.911 | -21.086 | -42.009 | -28.977 | -30.217 | -40.624 | -24.181 | -11.997 | -18.917 | -45.96 | -18.856 | -15.331 | -14.769 | -40.151 | -35.179 | -5.311 | -19.53 | -17.548 | -14.096 | -15.881 | -13.174 | -4.183 | -9.979 | -17.001 | -13.238 | -13.685 | -12.862 | -11.01 | -15.373 | -11.712 | -8.86 | -6.539 | -9.894 | -4.066 | -4.7 | -6.978 | -15.843 | -10.604 | -9.7 | -5.612 | -7.365 | -11.681 | -11.338 | -9.922 | -8.292 | -5.943 | -7.065 | -7.754 | -19.956 | -10.413 | -13.886 | -12.423 | -15.882 | -14.632 | -14.76 | -14.915 | -19.08 | -19.919 | -23.484 | -25.98 | -24.977 | -18.917 | -15.994 | -15.44 | -18.004 | -19.236 | -24.26 | -18.712 | -18.058 | -15.075 | -17.929 | -17.002 | -15.231 | -18.024 | -20.784 | -18.928 | -18.869 | -27.862 | -15.38 | -15.02 | -20.988 | -16.026 | -20.746 | -13.19 | -8.877 | -6.027 | -4.808 | -2.765 | -5.073 | -2.792 | -1.449 | -1.307 | -1.708 | 0 | 0.5 | -0.4 | -0.8 | -0.3 | 0 | -0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0 | 0.1 | 0.2 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0.1 | 0 | 0.1 | 0.1 | 0.2 | 0 |
Net Income Ratio
| -0.856 | -1.378 | -1.434 | -1.186 | -1.352 | -0.952 | -0.884 | -0.569 | -1.072 | -0.672 | -1.844 | -1.278 | -1.735 | -0.447 | -1.356 | -3.089 | -1.109 | -0.819 | -0.782 | -2.469 | -3.186 | -0.234 | -2.119 | -0.987 | -0.788 | -1.311 | -0.632 | -0.108 | -0.208 | -1.641 | -0.648 | -0.805 | -0.526 | -0.507 | -0.538 | -0.35 | -0.172 | -0.158 | -0.346 | -0.098 | -0.086 | -0.162 | -0.414 | -0.239 | -0.176 | -0.104 | -0.174 | -0.321 | -0.32 | -0.334 | -0.343 | -0.19 | -0.203 | -0.249 | -0.698 | -0.371 | -0.705 | -0.658 | -0.957 | -1.001 | -0.723 | -0.648 | -0.834 | -0.917 | -0.897 | -0.931 | -0.789 | -1.26 | -0.971 | -1.14 | -1.582 | -2.815 | -2.658 | -2.155 | -1.894 | -2.536 | -2.252 | -1.945 | -2.491 | -2.386 | -2.342 | -2.346 | -2.677 | -2.089 | -2.101 | -2.064 | -2.358 | -1.557 | -1.514 | -1.103 | -1.036 | -0.861 | -0.714 | -0.363 | -0.781 | -0.524 | -0.18 | -0.318 | -0.346 | 0 | 0.143 | -0.091 | -0.138 | -0.048 | 0 | -0.055 | 0.03 | 0.026 | 0.015 | 0.031 | 0.016 | 0.018 | 0.028 | 0.014 | 0.013 | 0.014 | 0 | 0.014 | 0.022 | 0.01 | 0 | 0.012 | 0.014 | 0 | 0.018 | 0 | 0.016 | 0.018 | 0.034 | 0 |
EPS
| -0.002 | -0.067 | -0.071 | -0.044 | -0.067 | -0.058 | -0.084 | -0.052 | -0.1 | -0.077 | -0.081 | -0.11 | -0.069 | -0.036 | -0.059 | -0.15 | -0.077 | -0.07 | -0.07 | -0.2 | -0.23 | -0.12 | -1.76 | -2.11 | -1.82 | -2.21 | -1.99 | -0.71 | -1.94 | -3.55 | -3.73 | -4.42 | -4.7 | -4.26 | -6.41 | -5.39 | -4.27 | -3.15 | -4.9 | -2.05 | -2.41 | -3.89 | -9.6 | -7.61 | -7.58 | -4.21 | -5.57 | -9.43 | -8.78 | -7.69 | -7.96 | -6.13 | -7.29 | -8.8 | -22.99 | -13.03 | -17.67 | -19.13 | -27.06 | -24.96 | -25.18 | -29.22 | -39.52 | -41.46 | -49.16 | -54.45 | -52.48 | -39.94 | -33.84 | -32.73 | -44.13 | -52.1 | -65.71 | -50.73 | -52.73 | -44.71 | -53.31 | -50.72 | -45.52 | -53.9 | -62.51 | -56.67 | -56.93 | -84.7 | -46.76 | -54.98 | -76.85 | -58.71 | -76.16 | -48.48 | -32.68 | -22.24 | -17.74 | -11.3 | -23.13 | -12.76 | -6.74 | -6.12 | -9.41 | 0 | 2.84 | -2.16 | -5.4 | -2.16 | 0 | -2.16 | 2.16 | 1.08 | 0.6 | 1.08 | 1.08 | 1.08 | 1.22 | 1.08 | 1.08 | 1.08 | 0 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 0.54 | 1.08 | 1.08 | 1.08 | 1.31 | 0 |
EPS Diluted
| -0.002 | -0.067 | -0.071 | -0.044 | -0.067 | -0.058 | -0.084 | -0.052 | -0.1 | -0.075 | -0.081 | -0.11 | -0.066 | -0.036 | -0.059 | -0.15 | -0.074 | -0.07 | -0.07 | -0.2 | -0.23 | -0.12 | -1.76 | -2.11 | -1.82 | -2.21 | -1.99 | -0.7 | -1.94 | -3.55 | -3.73 | -4.37 | -4.67 | -4.26 | -6.41 | -5.35 | -4.23 | -3.15 | -4.9 | -2.05 | -2.41 | -3.89 | -9.38 | -7.61 | -7.43 | -4.21 | -5.57 | -8.97 | -8.78 | -7.69 | -7.96 | -6.13 | -7.29 | -8.8 | -22.99 | -13.03 | -17.37 | -19.13 | -27.06 | -24.96 | -25.18 | -29.22 | -39.52 | -41.46 | -48.88 | -54.45 | -52.48 | -39.94 | -33.77 | -32.73 | -44.13 | -52.1 | -65.7 | -50.73 | -52.73 | -44.71 | -53.17 | -50.72 | -45.52 | -53.9 | -62.15 | -56.67 | -56.93 | -84.7 | -46.76 | -54.98 | -76.85 | -58.71 | -76 | -48.48 | -32.68 | -22.24 | -17.74 | -11.3 | -23.13 | -12.76 | -6.62 | -6.12 | -9.41 | 0 | 2.84 | -2.16 | -5.4 | -2.16 | 0 | -2.16 | 2.16 | 1.08 | 0.6 | 1.08 | 1.08 | 1.08 | 1.22 | 1.08 | 1.08 | 1.08 | 0 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 1.08 | 0.54 | 1.08 | 1.08 | 1.08 | 1.31 | 0 |
EBITDA
| -41.032 | -23.328 | -25.829 | -33.462 | -20.421 | -15.066 | -25.775 | -13.591 | -35.142 | -21.595 | -23.087 | -38.921 | -17.5 | -5.927 | -12.55 | -37.811 | -9.034 | -6.43 | -6.702 | -32.224 | -28.309 | 2.166 | -15.455 | -12.885 | -9.547 | -11.209 | -8.941 | -2.949 | -6.165 | -12.517 | -8.725 | -9.28 | -9.707 | -9.082 | -12.708 | -10.366 | -6.944 | -5.639 | -8.335 | -4.167 | -2.924 | -4.881 | -8.773 | -7.57 | -6.952 | -3.773 | -5.971 | -10.294 | -9.946 | -8.154 | -6.505 | -3.736 | -4.728 | -5.355 | -17.54 | -9.281 | -10.627 | -11.24 | -14.071 | -12.732 | -11.801 | -12.677 | -18.395 | -17.68 | -20.943 | -23.777 | -22.746 | -16.955 | -14.359 | -15.607 | -16.675 | -17.319 | -22.977 | -17.998 | -16.877 | -13.798 | -16.868 | -17.952 | -13.305 | -15.439 | -20.313 | -16.827 | -17.588 | -26.504 | -16.051 | -14.245 | -21.369 | -15.529 | -20.648 | -13.62 | -9.187 | -6.581 | -6.485 | -3.82 | -5.492 | -3.445 | -2.015 | -1.833 | -1.414 | 0.3 | -0.1 | 0 | 0 | -0.2 | -0.2 | -0.1 | 0.4 | 0.5 | 0.3 | 0.2 | 0.4 | 0.7 | 0.7 | 0.5 | 0.5 | 0.3 | 0.2 | 0.3 | 0.7 | 0.5 | 0.6 | 0.5 | 0.5 | 0.5 | 1 | 0.3 | 0.7 | 0.5 | 0.6 | 0.3 |
EBITDA Ratio
| -0.832 | -0.985 | -1.419 | -2.005 | -1.208 | -1.192 | -0.672 | -0.512 | -1.022 | -0.623 | -1.735 | -1.224 | -1.611 | -0.221 | -1.244 | -1.095 | -0.989 | -0.349 | -0.176 | -0.16 | -2.929 | 0.095 | -1.677 | -0.725 | -0.653 | -0.926 | -0.534 | -0.076 | -0.16 | -1.208 | -0.427 | -0.467 | -0.452 | -0.384 | -0.457 | -0.289 | -0.156 | -0.136 | -0.291 | -0.06 | -0.074 | -0.122 | -0.365 | -0.21 | -0.143 | -0.07 | -0.141 | -0.283 | -0.24 | -0.289 | -0.327 | -0.114 | -0.136 | -0.223 | -0.671 | -0.389 | -0.539 | -0.691 | -0.96 | -1.003 | -0.578 | -0.606 | -0.713 | -0.914 | -0.8 | -0.85 | -0.708 | -1.129 | -0.872 | -1.152 | -1.465 | -2.539 | -2.492 | -2.072 | -1.768 | -2.333 | -2.106 | -1.976 | -2.165 | -2.053 | -2.268 | -2.094 | -2.505 | -1.015 | -2.202 | -1.967 | -2.409 | -1.515 | -1.512 | -1.144 | -1.08 | -0.95 | -0.973 | -0.51 | -0.856 | -0.659 | -0.258 | -0.462 | -0.3 | 0.083 | -0.343 | -0.045 | -0.017 | -0.032 | -0.024 | -0.055 | -0.015 | 0.051 | 0.091 | 0.031 | 0.066 | 0.088 | 0.069 | 0.068 | 0.064 | 0.043 | 0.026 | 0.041 | 0.056 | 0.051 | 0.058 | 0.048 | 0.057 | 0.114 | 0.161 | 0.065 | 0.094 | 0.071 | 0.069 | 0.068 |