IDT Australia Limited
ASX:IDT.AX
0.1 (AUD) • At close December 20, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 Q4 | 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 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
| 8.289 | 5.73 | 4.531 | 2.431 | 3.546 | 8.563 | 10.245 | 5.782 | 6.943 | 7.159 | 5.372 | 6.51 | 8.311 | 4.989 | 4.886 | 4.592 | 3.018 | 9.571 | 6.149 | 4.869 | 8.505 | 8.286 | 2.648 | 5.09 | 2.452 | 2.452 | 2.452 | 2.452 | 3.193 | 3.193 | 3.193 | 3.193 | 2.956 | 2.956 | 2.956 | 2.956 | 6.606 | 6.606 | 6.606 | 6.606 | 7.718 | 7.718 | 7.718 | 7.718 | 6.575 | 6.575 | 6.575 | 6.575 | 6.203 | 6.203 | 6.203 | 6.203 | 6.637 | 6.637 | 6.637 | 6.637 | 6.309 | 6.309 | 6.309 | 6.309 | 6.383 | 6.383 | 6.383 | 6.383 | 5.219 | 5.219 | 5.219 | 5.219 | 4.69 | 4.69 | 4.69 | 4.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.172 | 2.172 | 2.172 | 2.172 | 1.884 | 1.884 | 1.884 | 1.884 | 1.415 | 1.415 | 1.415 | 1.415 | 1.192 | 1.192 | 1.192 | 1.192 | 1.113 | 1.113 | 1.113 | 1.113 | 0.988 | 0.988 | 0.988 | 0.988 | 0.955 | 0.955 | 0.955 | 0.955 | 1.321 | 1.321 | 1.321 | 1.321 | 1.373 | 1.373 | 1.373 | 1.373 |
Cost of Revenue
| 3.208 | 6.571 | 5.244 | 5.224 | 4.399 | 4.886 | 5.507 | 4.842 | 5.45 | 5.286 | 6.508 | 1.216 | 1.363 | 1.065 | 0.845 | 0.647 | 0.614 | 0.006 | 0.98 | 1.441 | 1.154 | 3.785 | 0.125 | 0.828 | 0.032 | 0.032 | 0.032 | 0.032 | 0.015 | 0.015 | 0.015 | 0.015 | 0.07 | 0.07 | 0.07 | 0.07 | 0.061 | 0.061 | 0.061 | 0.061 | 0.073 | 0.073 | 0.073 | 0.073 | 0.175 | 0.175 | 0.175 | 0.175 | 0.504 | 0.504 | 0.504 | 0.504 | 0.634 | 0.634 | 0.634 | 0.634 | 1.122 | 1.122 | 1.122 | 1.122 | 1.196 | 1.196 | 1.196 | 1.196 | 1.195 | 1.195 | 1.195 | 1.195 | 1.121 | 1.121 | 1.121 | 1.121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5.081 | -0.841 | -0.713 | -2.793 | -0.853 | 3.677 | 4.738 | 0.94 | 1.493 | 1.873 | -1.136 | 5.294 | 6.948 | 3.924 | 4.041 | 3.945 | 2.404 | 9.565 | 5.169 | 3.428 | 7.351 | 4.501 | 2.524 | 4.262 | 2.421 | 2.421 | 2.421 | 2.421 | 3.178 | 3.178 | 3.178 | 3.178 | 2.887 | 2.887 | 2.887 | 2.887 | 6.545 | 6.545 | 6.545 | 6.545 | 7.645 | 7.645 | 7.645 | 7.645 | 6.4 | 6.4 | 6.4 | 6.4 | 5.699 | 5.699 | 5.699 | 5.699 | 6.003 | 6.003 | 6.003 | 6.003 | 5.187 | 5.187 | 5.187 | 5.187 | 5.188 | 5.188 | 5.188 | 5.188 | 4.024 | 4.024 | 4.024 | 4.024 | 3.57 | 3.57 | 3.57 | 3.57 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.172 | 2.172 | 2.172 | 2.172 | 1.884 | 1.884 | 1.884 | 1.884 | 1.415 | 1.415 | 1.415 | 1.415 | 1.192 | 1.192 | 1.192 | 1.192 | 1.113 | 1.113 | 1.113 | 1.113 | 0.988 | 0.988 | 0.988 | 0.988 | 0.955 | 0.955 | 0.955 | 0.955 | 1.321 | 1.321 | 1.321 | 1.321 | 1.373 | 1.373 | 1.373 | 1.373 |
Gross Profit Ratio
| 0.613 | -0.147 | -0.157 | -1.149 | -0.241 | 0.429 | 0.462 | 0.163 | 0.215 | 0.262 | -0.211 | 0.813 | 0.836 | 0.787 | 0.827 | 0.859 | 0.797 | 0.999 | 0.841 | 0.704 | 0.864 | 0.543 | 0.953 | 0.837 | 0.987 | 0.987 | 0.987 | 0.987 | 0.995 | 0.995 | 0.995 | 0.995 | 0.976 | 0.976 | 0.976 | 0.976 | 0.991 | 0.991 | 0.991 | 0.991 | 0.991 | 0.991 | 0.991 | 0.991 | 0.973 | 0.973 | 0.973 | 0.973 | 0.919 | 0.919 | 0.919 | 0.919 | 0.904 | 0.904 | 0.904 | 0.904 | 0.822 | 0.822 | 0.822 | 0.822 | 0.813 | 0.813 | 0.813 | 0.813 | 0.771 | 0.771 | 0.771 | 0.771 | 0.761 | 0.761 | 0.761 | 0.761 | 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
| 0.441 | 0 | 0 | 0 | 0.12 | 0 | 0.131 | 0 | 0.857 | 0 | 0.203 | 0 | 14.53 | 0 | 0 | 0.094 | 0 | 2.604 | 0 | 0.712 | 0 | 1.414 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.353 | 0.353 | 0.353 | 0.353 | 0.33 | 0.33 | 0.33 | 0.33 | 0.212 | 0.212 | 0.212 | 0.212 | 0.198 | 0.198 | 0.198 | 0.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.686 | 0.701 | 0.344 | 0.252 | 0.122 | 0.25 | 0.091 | 0.409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.506 | 1.506 | 0.743 | 2.775 | 0.785 | 1.896 | 0.521 | 1.853 | 1.853 | 1.853 | 1.853 | 2.422 | 2.422 | 2.422 | 2.422 | 2.19 | 2.19 | 2.19 | 2.19 | 3.07 | 3.07 | 3.07 | 3.07 | 3.566 | 3.566 | 3.566 | 3.566 | 2.704 | 2.704 | 2.704 | 2.704 | 2.644 | 2.644 | 2.644 | 2.644 | 2.507 | 2.507 | 2.507 | 2.507 | 2.088 | 2.088 | 2.088 | 2.088 | 2.231 | 2.231 | 2.231 | 2.231 | 1.619 | 1.619 | 1.619 | 1.619 | 1.385 | 1.385 | 1.385 | 1.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.013 | 1.837 | 2.71 | 1.502 | 2.092 | 1.913 | 5.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.161 | 4.387 | 4.811 | 4.934 | 0.158 | 0.158 | 0.158 | 0.026 | 0.026 | 0.026 | 0.026 | 0.031 | 0.031 | 0.031 | 0.031 | 0.029 | 0.029 | 0.029 | 0.029 | 0.018 | 0.018 | 0.018 | 0.018 | 0.02 | 0.02 | 0.02 | 0.02 | 0.026 | 0.026 | 0.026 | 0.026 | 0.034 | 0.034 | 0.034 | 0.034 | 0.036 | 0.036 | 0.036 | 0.036 | 0.041 | 0.041 | 0.041 | 0.041 | -1.678 | -1.678 | -1.678 | -1.678 | 0.444 | 0.444 | 0.444 | 0.444 | 0.36 | 0.36 | 0.36 | 0.36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 6.699 | 2.538 | 3.054 | 1.754 | 2.214 | 2.163 | 5.731 | -0.119 | 2.214 | 2.464 | 2.135 | 4.211 | 3.96 | 4.331 | 5.134 | 3.968 | 3.971 | 3.667 | 5.893 | 5.554 | 7.709 | 5.142 | 2.054 | 4.129 | 1.879 | 1.879 | 1.879 | 1.879 | 2.453 | 2.453 | 2.453 | 2.453 | 2.219 | 2.219 | 2.219 | 2.219 | 3.088 | 3.088 | 3.088 | 3.088 | 3.586 | 3.586 | 3.586 | 3.586 | 2.729 | 2.729 | 2.729 | 2.729 | 2.678 | 2.678 | 2.678 | 2.678 | 2.543 | 2.543 | 2.543 | 2.543 | 2.129 | 2.129 | 2.129 | 2.129 | 0.553 | 0.553 | 0.553 | 0.553 | 2.063 | 2.063 | 2.063 | 2.063 | 1.746 | 1.746 | 1.746 | 1.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.051 | 0.051 | 0.051 | 0.051 | 0.203 | 0.203 | 0.203 | 0.203 | 0.133 | 0.133 | 0.133 | 0.133 | 0.144 | 0.144 | 0.144 | 0.144 | 0.142 | 0.142 | 0.142 | 0.142 | 0.132 | 0.132 | 0.132 | 0.132 | 0.146 | 0.146 | 0.146 | 0.146 | 0.145 | 0.145 | 0.145 | 0.145 | 0.126 | 0.126 | 0.126 | 0.126 |
Other Expenses
| 0 | 0 | 0.066 | 0 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.18 | -1.18 | -1.18 | -1.105 | -1.105 | -1.105 | -1.105 | -2.174 | -2.174 | -2.174 | -2.174 | -1.433 | -1.433 | -1.433 | -1.433 | -2.479 | -2.479 | -2.479 | -2.479 | -2.983 | -2.983 | -2.983 | -2.983 | -1.479 | -1.479 | -1.479 | -1.479 | -2.122 | -2.122 | -2.122 | -2.122 | -1.905 | -1.905 | -1.905 | -1.905 | -1.557 | -1.557 | -1.557 | -1.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.88 | 1.88 | 1.88 | 1.88 | 1.208 | 1.208 | 1.208 | 1.208 | 0.526 | 0.526 | 0.526 | 0.526 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.14 | 2.538 | 2.988 | 1.754 | 2.193 | 2.163 | 5.731 | -0.119 | 2.214 | 2.464 | 2.135 | 7.836 | 7.717 | 21.698 | 7.608 | 5.85 | 6.234 | 9.923 | 7.987 | 7.755 | 9.576 | 8.162 | 0.874 | 5.89 | 0.774 | 0.774 | 0.774 | 0.774 | 0.28 | 0.28 | 0.28 | 0.28 | 0.786 | 0.786 | 0.786 | 0.786 | 0.609 | 0.609 | 0.609 | 0.609 | 0.603 | 0.603 | 0.603 | 0.603 | 1.25 | 1.25 | 1.25 | 1.25 | 0.909 | 0.909 | 0.909 | 0.909 | 0.968 | 0.968 | 0.968 | 0.968 | 0.784 | 0.784 | 0.784 | 0.784 | 0.75 | 0.75 | 0.75 | 0.75 | 2.063 | 2.063 | 2.063 | 2.063 | 1.746 | 1.746 | 1.746 | 1.746 | 1.88 | 1.88 | 1.88 | 1.88 | 1.208 | 1.208 | 1.208 | 1.208 | 0.526 | 0.526 | 0.526 | 0.526 | 0.051 | 0.051 | 0.051 | 0.051 | 0.203 | 0.203 | 0.203 | 0.203 | 0.133 | 0.133 | 0.133 | 0.133 | 0.144 | 0.144 | 0.144 | 0.144 | 0.142 | 0.142 | 0.142 | 0.142 | 0.132 | 0.132 | 0.132 | 0.132 | 0.146 | 0.146 | 0.146 | 0.146 | 0.145 | 0.145 | 0.145 | 0.145 | 0.126 | 0.126 | 0.126 | 0.126 |
Operating Income
| -2.059 | -3.379 | -3.701 | -4.547 | -3.046 | 1.514 | -0.993 | 1.059 | -0.721 | -0.591 | -3.271 | -2.542 | -0.824 | -3.63 | -3.567 | -1.905 | -3.83 | -0.346 | -2.818 | -3.571 | -2.225 | -2.478 | -1.085 | -1.628 | -0.948 | -0.948 | -0.948 | -0.948 | -0.265 | -0.265 | -0.265 | -0.265 | -0.759 | -0.759 | -0.759 | -0.759 | 2.261 | 2.261 | 2.261 | 2.261 | 2.902 | 2.902 | 2.902 | 2.902 | 1.872 | 1.872 | 1.872 | 1.872 | 1.227 | 1.227 | 1.227 | 1.227 | 1.526 | 1.526 | 1.526 | 1.526 | 1.476 | 1.476 | 1.476 | 1.476 | 1.461 | 1.461 | 1.461 | 1.461 | 1.961 | 1.961 | 1.961 | 1.961 | 1.824 | 1.824 | 1.824 | 1.824 | 1.88 | 1.88 | 1.88 | 1.88 | 1.208 | 1.208 | 1.208 | 1.208 | 0.526 | 0.526 | 0.526 | 0.526 | 2.172 | 2.172 | 2.172 | 2.172 | 1.681 | 1.681 | 1.681 | 1.681 | 1.282 | 1.282 | 1.282 | 1.282 | 1.048 | 1.048 | 1.048 | 1.048 | 0.971 | 0.971 | 0.971 | 0.971 | 0.856 | 0.856 | 0.856 | 0.856 | 0.809 | 0.809 | 0.809 | 0.809 | 1.176 | 1.176 | 1.176 | 1.176 | 1.247 | 1.247 | 1.247 | 1.247 |
Operating Income Ratio
| -0.248 | -0.59 | -0.817 | -1.87 | -0.859 | 0.177 | -0.097 | 0.183 | -0.104 | -0.083 | -0.609 | -0.39 | -0.099 | -0.728 | -0.73 | -0.415 | -1.269 | -0.036 | -0.458 | -0.733 | -0.262 | -0.299 | -0.41 | -0.32 | -0.387 | -0.387 | -0.387 | -0.387 | -0.083 | -0.083 | -0.083 | -0.083 | -0.257 | -0.257 | -0.257 | -0.257 | 0.342 | 0.342 | 0.342 | 0.342 | 0.376 | 0.376 | 0.376 | 0.376 | 0.285 | 0.285 | 0.285 | 0.285 | 0.198 | 0.198 | 0.198 | 0.198 | 0.23 | 0.23 | 0.23 | 0.23 | 0.234 | 0.234 | 0.234 | 0.234 | 0.229 | 0.229 | 0.229 | 0.229 | 0.376 | 0.376 | 0.376 | 0.376 | 0.389 | 0.389 | 0.389 | 0.389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0.892 | 0.892 | 0.892 | 0.892 | 0.906 | 0.906 | 0.906 | 0.906 | 0.879 | 0.879 | 0.879 | 0.879 | 0.873 | 0.873 | 0.873 | 0.873 | 0.866 | 0.866 | 0.866 | 0.866 | 0.847 | 0.847 | 0.847 | 0.847 | 0.891 | 0.891 | 0.891 | 0.891 | 0.908 | 0.908 | 0.908 | 0.908 |
Total Other Income Expenses Net
| 0.022 | -1.148 | 0 | -1.528 | 0.001 | -0.345 | 0.877 | 0.023 | -2.289 | -0.682 | -0.454 | 0.148 | 0.192 | -13.905 | -2.472 | -1.815 | -0.017 | -0.027 | -0.018 | -1.486 | -0.034 | -1.256 | -0.269 | -0.055 | 0.034 | 0.034 | 0.034 | 0.034 | 0.083 | 0.083 | 0.083 | 0.083 | 0.1 | 0.1 | 0.1 | 0.1 | -0.007 | -0.007 | -0.007 | -0.007 | -0.366 | -0.366 | -0.366 | -0.366 | 0.074 | 0.074 | 0.074 | 0.074 | 0.027 | 0.027 | 0.027 | 0.027 | 0.062 | 0.062 | 0.062 | 0.062 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | -0.475 | -0.475 | -0.475 | -0.475 | -0.453 | -0.453 | -0.453 | -0.453 | -0.779 | -0.779 | -0.779 | -0.779 | -0.503 | -0.503 | -0.503 | -0.503 | -0.25 | -0.25 | -0.25 | -0.25 | -1.96 | -1.96 | -1.96 | -1.96 | -1.536 | -1.536 | -1.536 | -1.536 | -1.16 | -1.16 | -1.16 | -1.16 | -0.931 | -0.931 | -0.931 | -0.931 | -0.817 | -0.817 | -0.817 | -0.817 | -0.783 | -0.783 | -0.783 | -0.783 | -1.046 | -1.046 | -1.046 | -1.046 | -1.121 | -1.121 | -1.121 | -1.121 | -1.124 | -1.124 | -1.124 | -1.124 |
Income Before Tax
| -2.037 | -4.038 | -3.701 | -6.075 | -3.045 | 1.169 | -0.116 | 1.082 | -0.708 | -1.273 | -3.725 | -2.394 | -1.04 | -17.535 | -3.565 | -1.932 | -3.847 | -0.373 | -2.836 | -4.324 | -2.259 | -3.734 | -1.354 | -1.683 | -0.914 | -0.914 | -0.914 | -0.914 | -0.182 | -0.182 | -0.182 | -0.182 | -0.659 | -0.659 | -0.659 | -0.659 | 2.254 | 2.254 | 2.254 | 2.254 | 2.536 | 2.536 | 2.536 | 2.536 | 1.946 | 1.946 | 1.946 | 1.946 | 1.254 | 1.254 | 1.254 | 1.254 | 1.588 | 1.588 | 1.588 | 1.588 | 1.516 | 1.516 | 1.516 | 1.516 | 1.501 | 1.501 | 1.501 | 1.501 | 1.486 | 1.486 | 1.486 | 1.486 | 1.371 | 1.371 | 1.371 | 1.371 | 1.101 | 1.101 | 1.101 | 1.101 | 0.705 | 0.705 | 0.705 | 0.705 | 0.276 | 0.276 | 0.276 | 0.276 | 0.212 | 0.212 | 0.212 | 0.212 | 0.144 | 0.144 | 0.144 | 0.144 | 0.122 | 0.122 | 0.122 | 0.122 | 0.117 | 0.117 | 0.117 | 0.117 | 0.155 | 0.155 | 0.155 | 0.155 | 0.073 | 0.073 | 0.073 | 0.073 | -0.237 | -0.237 | -0.237 | -0.237 | 0.055 | 0.055 | 0.055 | 0.055 | 0.123 | 0.123 | 0.123 | 0.123 |
Income Before Tax Ratio
| -0.246 | -0.705 | -0.817 | -2.499 | -0.859 | 0.137 | -0.011 | 0.187 | -0.102 | -0.178 | -0.693 | -0.368 | -0.125 | -3.515 | -0.73 | -0.421 | -1.275 | -0.039 | -0.461 | -0.888 | -0.266 | -0.451 | -0.511 | -0.331 | -0.373 | -0.373 | -0.373 | -0.373 | -0.057 | -0.057 | -0.057 | -0.057 | -0.223 | -0.223 | -0.223 | -0.223 | 0.341 | 0.341 | 0.341 | 0.341 | 0.329 | 0.329 | 0.329 | 0.329 | 0.296 | 0.296 | 0.296 | 0.296 | 0.202 | 0.202 | 0.202 | 0.202 | 0.239 | 0.239 | 0.239 | 0.239 | 0.24 | 0.24 | 0.24 | 0.24 | 0.235 | 0.235 | 0.235 | 0.235 | 0.285 | 0.285 | 0.285 | 0.285 | 0.292 | 0.292 | 0.292 | 0.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.097 | 0.097 | 0.097 | 0.097 | 0.077 | 0.077 | 0.077 | 0.077 | 0.086 | 0.086 | 0.086 | 0.086 | 0.098 | 0.098 | 0.098 | 0.098 | 0.139 | 0.139 | 0.139 | 0.139 | 0.074 | 0.074 | 0.074 | 0.074 | -0.248 | -0.248 | -0.248 | -0.248 | 0.042 | 0.042 | 0.042 | 0.042 | 0.09 | 0.09 | 0.09 | 0.09 |
Income Tax Expense
| -0.485 | -0.177 | -1.017 | -0.261 | -0.671 | -0.045 | -1.095 | -0.042 | 0.028 | -0.09 | -0.034 | 0.002 | 1.263 | 0.333 | 0.757 | 1.117 | 0.581 | 0.462 | 0.245 | 0.126 | 0.083 | 0.653 | -0.016 | 0.716 | -0.455 | -0.455 | -0.455 | -0.455 | -0.123 | -0.123 | -0.123 | -0.123 | -0.265 | -0.265 | -0.265 | -0.265 | 0.65 | 0.65 | 0.65 | 0.65 | 0.758 | 0.758 | 0.758 | 0.758 | 0.579 | 0.579 | 0.579 | 0.579 | 0.351 | 0.351 | 0.351 | 0.351 | 1.588 | 1.588 | 1.588 | 1.588 | 1.516 | 1.516 | 1.516 | 1.516 | 1.501 | 1.501 | 1.501 | 1.501 | 1.486 | 1.486 | 1.486 | 1.486 | 1.371 | 1.371 | 1.371 | 1.371 | 1.101 | 1.101 | 1.101 | 1.101 | 0.705 | 0.705 | 0.705 | 0.705 | 0.276 | 0.276 | 0.276 | 0.276 | 0.212 | 0.212 | 0.212 | 0.212 | 0.144 | 0.144 | 0.144 | 0.144 | 0.122 | 0.122 | 0.122 | 0.122 | 0.117 | 0.117 | 0.117 | 0.117 | 0.155 | 0.155 | 0.155 | 0.155 | 0.073 | 0.073 | 0.073 | 0.073 | -0.237 | -0.237 | -0.237 | -0.237 | 0.055 | 0.055 | 0.055 | 0.055 | 0.123 | 0.123 | 0.123 | 0.123 |
Net Income
| -1.552 | -3.861 | -2.684 | -5.814 | -2.374 | 1.214 | 0.979 | 1.124 | -0.736 | -1.183 | -3.691 | -2.392 | 0.223 | -17.202 | -2.808 | -0.815 | -3.266 | 0.089 | -3.081 | -4.45 | -2.176 | -4.387 | -1.339 | -0.967 | -0.459 | -0.459 | -0.459 | -0.459 | -0.059 | -0.059 | -0.059 | -0.059 | -0.394 | -0.394 | -0.394 | -0.394 | 1.604 | 1.604 | 1.604 | 1.604 | 1.778 | 1.778 | 1.778 | 1.778 | 1.367 | 1.367 | 1.367 | 1.367 | 0.903 | 0.903 | 0.903 | 0.903 | 1.118 | 1.118 | 1.118 | 1.118 | 1.065 | 1.065 | 1.065 | 1.065 | 1.056 | 1.056 | 1.056 | 1.056 | 1.056 | 1.056 | 1.056 | 1.056 | 0.924 | 0.924 | 0.924 | 0.924 | 0.751 | 0.751 | 0.751 | 0.751 | 0.466 | 0.466 | 0.466 | 0.466 | 0.223 | 0.223 | 0.223 | 0.223 | 0.158 | 0.158 | 0.158 | 0.158 | 0.128 | 0.128 | 0.128 | 0.128 | 0.086 | 0.086 | 0.086 | 0.086 | 0.083 | 0.083 | 0.083 | 0.083 | 0.098 | 0.098 | 0.098 | 0.098 | 0.05 | 0.05 | 0.05 | 0.05 | -0.21 | -0.21 | -0.21 | -0.21 | 0.022 | 0.022 | 0.022 | 0.022 | 0.049 | 0.049 | 0.049 | 0.049 |
Net Income Ratio
| -0.187 | -0.674 | -0.592 | -2.392 | -0.669 | 0.142 | 0.096 | 0.194 | -0.106 | -0.165 | -0.687 | -0.367 | 0.027 | -3.448 | -0.575 | -0.177 | -1.082 | 0.009 | -0.501 | -0.914 | -0.256 | -0.529 | -0.505 | -0.19 | -0.187 | -0.187 | -0.187 | -0.187 | -0.018 | -0.018 | -0.018 | -0.018 | -0.133 | -0.133 | -0.133 | -0.133 | 0.243 | 0.243 | 0.243 | 0.243 | 0.23 | 0.23 | 0.23 | 0.23 | 0.208 | 0.208 | 0.208 | 0.208 | 0.146 | 0.146 | 0.146 | 0.146 | 0.168 | 0.168 | 0.168 | 0.168 | 0.169 | 0.169 | 0.169 | 0.169 | 0.165 | 0.165 | 0.165 | 0.165 | 0.202 | 0.202 | 0.202 | 0.202 | 0.197 | 0.197 | 0.197 | 0.197 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.073 | 0.073 | 0.073 | 0.073 | 0.068 | 0.068 | 0.068 | 0.068 | 0.061 | 0.061 | 0.061 | 0.061 | 0.07 | 0.07 | 0.07 | 0.07 | 0.088 | 0.088 | 0.088 | 0.088 | 0.05 | 0.05 | 0.05 | 0.05 | -0.22 | -0.22 | -0.22 | -0.22 | 0.017 | 0.017 | 0.017 | 0.017 | 0.036 | 0.036 | 0.036 | 0.036 |
EPS
| -0.004 | -0.011 | -0.01 | -0.024 | -0.01 | 0.005 | 0.004 | 0.005 | -0.003 | -0.005 | -0.016 | -0.01 | 0 | -0.069 | -0.011 | -0.004 | -0.017 | 0 | -0.033 | -0.065 | -0.031 | -0.098 | -0.029 | -0.022 | -0.01 | -0.01 | -0.01 | -0.01 | -0.001 | -0.001 | -0.001 | -0.001 | -0.009 | -0.009 | -0.009 | -0.009 | 0.032 | 0.032 | 0.032 | 0.032 | 0.036 | 0.036 | 0.036 | 0.036 | 0.027 | 0.027 | 0.027 | 0.027 | 0.018 | 0.018 | 0.018 | 0.018 | 0.023 | 0.023 | 0.023 | 0.023 | 0.022 | 0.022 | 0.022 | 0.022 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.019 | 0.019 | 0.019 | 0.019 | 0.017 | 0.017 | 0.017 | 0.017 | 0.014 | 0.014 | 0.014 | 0.014 | 0.007 | 0.007 | 0.007 | 0.007 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.004 | 0.004 | 0.004 | 0.002 | 0.002 | 0.002 | 0.002 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS Diluted
| -0.004 | -0.011 | -0.01 | -0.024 | -0.01 | 0.005 | 0.004 | 0.005 | -0.003 | -0.005 | -0.016 | -0.01 | 0.001 | -0.069 | -0.011 | -0.004 | -0.017 | 0.001 | -0.033 | -0.065 | -0.031 | -0.097 | -0.029 | -0.022 | -0.01 | -0.01 | -0.01 | -0.01 | -0.001 | -0.001 | -0.001 | -0.001 | -0.009 | -0.009 | -0.009 | -0.009 | 0.032 | 0.032 | 0.032 | 0.032 | 0.036 | 0.036 | 0.036 | 0.036 | 0.027 | 0.027 | 0.027 | 0.027 | 0.018 | 0.018 | 0.018 | 0.018 | 0.023 | 0.023 | 0.023 | 0.023 | 0.022 | 0.022 | 0.022 | 0.022 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.021 | 0.019 | 0.019 | 0.019 | 0.019 | 0.017 | 0.017 | 0.017 | 0.017 | 0.014 | 0.014 | 0.014 | 0.014 | 0.007 | 0.007 | 0.007 | 0.007 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.004 | 0.004 | 0.004 | 0.002 | 0.002 | 0.002 | 0.002 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA
| -1.556 | -3.549 | -3.382 | -5.467 | -2.315 | 1.974 | 1.713 | 1.927 | 0.17 | 0.564 | -2.459 | -1.28 | -0.066 | -2.302 | -2.504 | 2.766 | -2.773 | 0.693 | -1.684 | -2.64 | -0.926 | -1.532 | -0.642 | -0.249 | -0.19 | -0.19 | -0.19 | -0.19 | 0.531 | 0.531 | 0.531 | 0.531 | -0.015 | -0.015 | -0.015 | -0.015 | 2.843 | 2.843 | 2.843 | 2.843 | 3.098 | 3.098 | 3.098 | 3.098 | 2.512 | 2.512 | 2.512 | 2.512 | 1.811 | 1.811 | 1.811 | 1.811 | 3.374 | 3.374 | 3.374 | 3.374 | 3.201 | 3.201 | 3.201 | 3.201 | 3.133 | 3.133 | 3.133 | 3.133 | 3.012 | 3.012 | 3.012 | 3.012 | 2.684 | 2.684 | 2.684 | 2.684 | 1.88 | 1.88 | 1.88 | 1.88 | 1.208 | 1.208 | 1.208 | 1.208 | 0.526 | 0.526 | 0.526 | 0.526 | 0.428 | 0.428 | 0.428 | 0.428 | 0.298 | 0.298 | 0.298 | 0.298 | 0.209 | 0.209 | 0.209 | 0.209 | 0.2 | 0.2 | 0.2 | 0.2 | 0.256 | 0.256 | 0.256 | 0.256 | 0.137 | 0.137 | 0.137 | 0.137 | -0.41 | -0.41 | -0.41 | -0.41 | 0.104 | 0.104 | 0.104 | 0.104 | 0.212 | 0.212 | 0.212 | 0.212 |
EBITDA Ratio
| -0.188 | -0.504 | -0.723 | -1.619 | -0.653 | 0.271 | -0.006 | 0.329 | 0.023 | 0.079 | -0.375 | -0.197 | -0.008 | -0.461 | -0.512 | -0.174 | -0.919 | 0.072 | -0.274 | -0.542 | -0.109 | -0.185 | -0.242 | -0.049 | -0.077 | -0.077 | -0.077 | -0.077 | 0.166 | 0.166 | 0.166 | 0.166 | -0.005 | -0.005 | -0.005 | -0.005 | 0.43 | 0.43 | 0.43 | 0.43 | 0.401 | 0.401 | 0.401 | 0.401 | 0.382 | 0.382 | 0.382 | 0.382 | 0.292 | 0.292 | 0.292 | 0.292 | 0.508 | 0.508 | 0.508 | 0.508 | 0.507 | 0.507 | 0.507 | 0.507 | 0.491 | 0.491 | 0.491 | 0.491 | 0.577 | 0.577 | 0.577 | 0.577 | 0.572 | 0.572 | 0.572 | 0.572 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.197 | 0.197 | 0.197 | 0.197 | 0.158 | 0.158 | 0.158 | 0.158 | 0.147 | 0.147 | 0.147 | 0.147 | 0.168 | 0.168 | 0.168 | 0.168 | 0.23 | 0.23 | 0.23 | 0.23 | 0.138 | 0.138 | 0.138 | 0.138 | -0.429 | -0.429 | -0.429 | -0.429 | 0.079 | 0.079 | 0.079 | 0.079 | 0.154 | 0.154 | 0.154 | 0.154 |