Integrated Research Limited
ASX:IRI.AX
0.61 (AUD) • At close November 8, 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 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 42.448 | 40.844 | 31.393 | 38.435 | 30.58 | 32.287 | 44.382 | 34.111 | 57.733 | 53.18 | 50.485 | 50.335 | 45.473 | 45.702 | 47.83 | 43.339 | 45.159 | 39.373 | 36.787 | 33.492 | 27.039 | 26.204 | 27.391 | 21.468 | 0 | 12.152 | 12.152 | 11.148 | 0 | 11.148 | 11.148 | 9.326 | 0 | 9.326 | 9.326 | 10.671 | 0 | 10.671 | 10.671 | 9.346 | 0 | 9.346 | 9.346 | 9.094 | 0 | 9.094 | 9.094 | 0 | 0 | 0 | 0 | 8.262 | 0 | 8.262 | 8.262 | 7.518 | 0 | 7.518 | 7.518 | 6.878 | 0 | 6.878 | 6.878 | 8.077 | 0 | 8.077 | 8.077 | 7.026 | 0 | 7.026 | 7.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cost of Revenue
| 19.663 | 19.016 | 20.677 | 20.215 | 20.269 | 20.867 | 21.798 | 21.58 | 27.624 | 26.936 | 25.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 22.785 | 21.828 | 10.716 | 18.22 | 10.311 | 11.42 | 22.584 | 12.531 | 30.109 | 26.244 | 24.972 | 50.335 | 45.473 | 45.702 | 47.83 | 43.339 | 45.159 | 39.373 | 36.787 | 33.492 | 27.039 | 26.204 | 27.391 | 21.468 | 0 | 12.152 | 12.152 | 11.148 | 0 | 11.148 | 11.148 | 9.326 | 0 | 9.326 | 9.326 | 10.671 | 0 | 10.671 | 10.671 | 9.346 | 0 | 9.346 | 9.346 | 9.094 | 0 | 9.094 | 9.094 | 0 | 0 | 0 | 0 | 8.262 | 0 | 8.262 | 8.262 | 7.518 | 0 | 7.518 | 7.518 | 6.878 | 0 | 6.878 | 6.878 | 8.077 | 0 | 8.077 | 8.077 | 7.026 | 0 | 7.026 | 7.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit Ratio
| 0.537 | 0.534 | 0.341 | 0.474 | 0.337 | 0.354 | 0.509 | 0.367 | 0.522 | 0.493 | 0.495 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Reseach & Development Expenses
| 6.107 | 6.672 | 11.736 | 11.959 | 11.891 | 10.876 | 10.512 | 8.589 | 9.242 | 8.146 | 9.273 | 8.615 | 7.959 | 7.376 | 7.584 | 7.559 | 6.769 | 7.094 | 6.225 | 6.206 | 5.485 | 5.582 | 5.445 | 5.333 | 0 | 2.534 | 2.534 | 2.237 | 0 | 2.237 | 2.237 | 2.087 | 0 | 2.087 | 2.087 | 2.061 | 0 | 2.061 | 2.061 | 2.179 | 0 | 2.179 | 2.179 | 1.592 | 0 | 1.592 | 1.592 | 1.672 | 0 | 1.672 | 1.672 | 1.47 | 0 | 1.47 | 1.47 | 1.469 | 0 | 1.469 | 1.469 | 1.553 | 0 | 1.553 | 1.553 | 1.112 | 0 | 1.112 | 1.112 | 1.004 | 0 | 1.004 | 1.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 3.657 | 2.836 | 2.235 | 4.077 | 3.326 | 2.915 | 3.524 | 2.711 | 2.857 | 3.375 | 2.209 | 3.348 | 3.013 | 2.836 | 2.481 | 3.605 | 3.289 | 2.673 | 2.687 | 2.533 | 2.398 | 2.309 | 2.313 | 1.967 | 0 | 1.07 | 1.07 | 1.034 | 0 | 1.034 | 1.034 | 1.014 | 0 | 1.014 | 1.014 | 1.536 | 0 | 1.536 | 1.536 | 1.086 | 0 | 1.086 | 1.086 | 1.026 | 0 | 1.026 | 1.026 | 0.946 | 0 | 0.946 | 0.946 | 0.874 | 0 | 0.874 | 0.874 | 0.873 | 0 | 0.873 | 0.873 | 1.059 | 0 | 1.059 | 1.059 | 0.919 | 0 | 0.919 | 0.919 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 19.663 | 19.016 | 20.677 | 20.215 | 20.269 | 20.867 | 21.798 | 21.58 | 27.624 | 26.936 | 25.513 | 24.274 | 23.565 | 22.138 | 21.452 | 22.153 | 23.358 | 21.625 | 19.39 | 15.771 | 14.024 | 12.812 | 12.063 | 11.216 | 0 | 5.751 | 5.751 | 5.256 | 0 | 5.256 | 5.256 | 4.799 | 0 | 4.799 | 4.799 | 4.733 | 0 | 4.733 | 4.733 | 4.279 | 0 | 4.279 | 4.279 | 4.731 | 0 | 4.731 | 4.731 | 4.113 | 0 | 4.113 | 4.113 | 3.926 | 0 | 3.926 | 3.926 | 3.448 | 0 | 3.448 | 3.448 | 4.027 | 0 | 4.027 | 4.027 | 3.812 | 0 | 3.812 | 3.812 | 4.42 | 0 | 4.42 | 4.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 23.32 | 2.836 | 2.235 | 4.077 | 3.326 | 2.915 | 3.524 | 2.711 | 2.857 | 3.375 | 2.209 | 27.622 | 26.578 | 24.974 | 23.933 | 25.758 | 26.647 | 24.298 | 22.077 | 18.304 | 16.422 | 15.121 | 14.376 | 13.183 | 0 | 6.821 | 6.821 | 6.29 | 0 | 6.29 | 6.29 | 5.813 | 0 | 5.813 | 5.813 | 6.269 | 0 | 6.269 | 6.269 | 5.365 | 0 | 5.365 | 5.365 | 5.757 | 0 | 5.757 | 5.757 | 5.059 | 0 | 5.059 | 5.059 | 4.8 | 0 | 4.8 | 4.8 | 4.321 | 0 | 4.321 | 4.321 | 5.086 | 0 | 5.086 | 5.086 | 4.731 | 0 | 4.731 | 4.731 | 4.42 | 0 | 4.42 | 4.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.901 | 0 | -5.901 | -5.901 | -5.237 | 0 | -5.237 | -5.237 | 0 | 0 | 0 | 0 | 3.001 | 3.001 | 3.001 | 3.001 | 3.449 | 3.449 | 3.449 | 3.449 | 2.661 | 2.661 | 2.661 | 2.661 | 1.445 | 1.445 | 1.445 | 1.445 |
Operating Expenses
| 29.427 | 9.508 | 13.971 | 16.036 | 15.217 | 13.791 | 14.036 | 11.3 | 12.099 | 11.521 | 11.482 | 35.026 | 32.477 | 32.85 | 32.599 | 32.862 | 32.269 | 30.992 | 27.74 | 23.57 | 22.317 | 20.657 | 19.091 | 18.654 | 0 | 9.354 | 9.354 | 8.527 | 0 | 8.527 | 8.527 | 7.9 | 0 | 7.9 | 7.9 | 8.33 | 0 | 8.33 | 8.33 | 7.544 | 0 | 7.544 | 7.544 | 7.349 | 0 | 7.349 | 7.349 | 6.73 | 0 | 6.73 | 6.73 | 6.27 | 0 | 6.27 | 6.27 | 5.79 | 0 | 5.79 | 5.79 | 0.738 | 0 | 0.738 | 0.738 | 0.607 | 0 | 0.607 | 0.607 | 5.424 | 0 | 5.424 | 5.424 | 3.001 | 3.001 | 3.001 | 3.001 | 3.449 | 3.449 | 3.449 | 3.449 | 2.661 | 2.661 | 2.661 | 2.661 | 1.445 | 1.445 | 1.445 | 1.445 |
Operating Income
| 13.021 | 12.32 | -3.255 | 2.184 | -4.906 | -2.371 | 8.548 | 1.231 | 18.01 | 14.723 | 13.49 | 14.098 | 10.936 | 13.352 | 16.594 | 10.022 | 12.024 | 7.981 | 8.485 | 8.982 | 5.132 | 5.501 | 7.571 | 2.952 | 0 | 2.798 | 2.798 | 2.621 | 0 | 2.621 | 2.621 | 1.426 | 0 | 1.426 | 1.426 | 2.342 | 0 | 2.342 | 2.342 | 1.802 | 0 | 1.802 | 1.802 | 1.746 | 0 | 1.746 | 1.746 | -6.73 | 0 | -6.73 | -6.73 | 1.993 | 0 | 1.993 | 1.993 | 1.728 | 0 | 1.728 | 1.728 | 0.239 | 0 | 0.239 | 0.239 | 2.075 | 0 | 2.075 | 2.075 | 1.602 | 0 | 1.602 | 1.602 | 3.001 | 3.001 | 3.001 | 3.001 | 3.449 | 3.449 | 3.449 | 3.449 | 2.661 | 2.661 | 2.661 | 2.661 | 1.445 | 1.445 | 1.445 | 1.445 |
Operating Income Ratio
| 0.307 | 0.302 | -0.104 | 0.057 | -0.16 | -0.073 | 0.193 | 0.036 | 0.312 | 0.277 | 0.267 | 0.28 | 0.24 | 0.292 | 0.347 | 0.231 | 0.266 | 0.203 | 0.231 | 0.268 | 0.19 | 0.21 | 0.276 | 0.138 | 0 | 0.23 | 0.23 | 0.235 | 0 | 0.235 | 0.235 | 0.153 | 0 | 0.153 | 0.153 | 0.219 | 0 | 0.219 | 0.219 | 0.193 | 0 | 0.193 | 0.193 | 0.192 | 0 | 0.192 | 0.192 | 0 | 0 | 0 | 0 | 0.241 | 0 | 0.241 | 0.241 | 0.23 | 0 | 0.23 | 0.23 | 0.035 | 0 | 0.035 | 0.035 | 0.257 | 0 | 0.257 | 0.257 | 0.228 | 0 | 0.228 | 0.228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Other Income Expenses Net
| 1.707 | -0.334 | -29.246 | 1.02 | 1.826 | 3.006 | 2.145 | -2.617 | -1.424 | 0.162 | 0.475 | 1.584 | 2.273 | -0.29 | -1.229 | 0.494 | 0.927 | 0.454 | 0.71 | 1.089 | -0.236 | 0.256 | 0.932 | 0.115 | 0 | 0.094 | 0.094 | -0.197 | 0 | -0.197 | -0.197 | 0.085 | 0 | 0.085 | 0.085 | 0.114 | 0 | 0.114 | 0.114 | 0.116 | 0 | 0.116 | 0.116 | 0.118 | 0 | 0.118 | 0.118 | 8.722 | 0 | 8.722 | 8.722 | 0.074 | 0 | 0.074 | 0.074 | 0.065 | 0 | 0.065 | 0.065 | 0.077 | 0 | 0.077 | 0.077 | -0.002 | 0 | -0.002 | -0.002 | 0.181 | 0 | 0.181 | 0.181 | -1.219 | -1.219 | -1.219 | -1.219 | -1.33 | -1.33 | -1.33 | -1.33 | -1.061 | -1.061 | -1.061 | -1.061 | -0.566 | -0.566 | -0.566 | -0.566 |
Income Before Tax
| 14.728 | 11.986 | -32.501 | 3.204 | -3.08 | 0.635 | 10.693 | -1.386 | 16.586 | 14.885 | 13.965 | 15.682 | 13.209 | 13.062 | 15.365 | 10.516 | 12.951 | 8.435 | 9.195 | 10.071 | 4.896 | 5.757 | 8.503 | 3.067 | 0 | 2.892 | 2.892 | 2.424 | 0 | 2.424 | 2.424 | 1.512 | 0 | 1.512 | 1.512 | 2.455 | 0 | 2.455 | 2.455 | 1.918 | 0 | 1.918 | 1.918 | 1.863 | 0 | 1.863 | 1.863 | 1.992 | 0 | 1.992 | 1.992 | 2.066 | 0 | 2.066 | 2.066 | 1.793 | 0 | 1.793 | 1.793 | 0.316 | 0 | 0.316 | 0.316 | 2.073 | 0 | 2.073 | 2.073 | 1.783 | 0 | 1.783 | 1.783 | 1.783 | 1.783 | 1.783 | 1.783 | 2.119 | 2.119 | 2.119 | 2.119 | 1.601 | 1.601 | 1.601 | 1.601 | 0.879 | 0.879 | 0.879 | 0.879 |
Income Before Tax Ratio
| 0.347 | 0.293 | -1.035 | 0.083 | -0.101 | 0.02 | 0.241 | -0.041 | 0.287 | 0.28 | 0.277 | 0.312 | 0.29 | 0.286 | 0.321 | 0.243 | 0.287 | 0.214 | 0.25 | 0.301 | 0.181 | 0.22 | 0.31 | 0.143 | 0 | 0.238 | 0.238 | 0.217 | 0 | 0.217 | 0.217 | 0.162 | 0 | 0.162 | 0.162 | 0.23 | 0 | 0.23 | 0.23 | 0.205 | 0 | 0.205 | 0.205 | 0.205 | 0 | 0.205 | 0.205 | 0 | 0 | 0 | 0 | 0.25 | 0 | 0.25 | 0.25 | 0.239 | 0 | 0.239 | 0.239 | 0.046 | 0 | 0.046 | 0.046 | 0.257 | 0 | 0.257 | 0.257 | 0.254 | 0 | 0.254 | 0.254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 1.221 | 0.805 | -0.058 | -0.013 | -2.837 | -1.153 | 2.887 | -1.515 | 4.356 | 3.061 | 3.831 | 3.965 | 3.295 | 3.796 | 4.575 | 2.786 | 3.127 | 2.23 | 2.492 | 2.523 | 0.926 | 1.238 | 2.176 | 0.316 | 0 | 0.633 | 0.633 | 0.557 | 0 | 0.557 | 0.557 | 0.161 | 0 | 0.161 | 0.161 | 0.489 | 0 | 0.489 | 0.489 | 0.474 | 0 | 0.474 | 0.474 | 0.505 | 0 | 0.505 | 0.505 | 0.241 | 0 | 0.241 | 0.241 | 2.066 | 0 | 2.066 | 2.066 | 1.793 | 0 | 1.793 | 1.793 | 0.316 | 0 | 0.316 | 0.316 | 2.073 | 0 | 2.073 | 2.073 | 1.783 | 0 | 1.783 | 1.783 | 1.783 | 1.783 | 1.783 | 1.783 | 2.119 | 2.119 | 2.119 | 2.119 | 1.601 | 1.601 | 1.601 | 1.601 | 0.879 | 0.879 | 0.879 | 0.879 |
Net Income
| 15.949 | 11.181 | -32.443 | 3.217 | -0.243 | 1.788 | 7.806 | 0.129 | 12.23 | 11.824 | 10.134 | 11.717 | 9.914 | 9.266 | 10.79 | 7.73 | 9.824 | 6.205 | 6.703 | 7.548 | 3.97 | 4.519 | 6.327 | 2.751 | 0 | 2.259 | 2.259 | 1.866 | 0 | 1.866 | 1.866 | 1.35 | 0 | 1.35 | 1.35 | 1.966 | 0 | 1.966 | 1.966 | 1.444 | 0 | 1.444 | 1.444 | 1.358 | 0 | 1.358 | 1.358 | 1.751 | 0 | 1.751 | 1.751 | 1.55 | 0 | 1.55 | 1.55 | 1.114 | 0 | 1.114 | 1.114 | 0.268 | 0 | 0.268 | 0.268 | 1.631 | 0 | 1.631 | 1.631 | 1.255 | 0 | 1.255 | 1.255 | 1.219 | 1.219 | 1.219 | 1.219 | 1.33 | 1.33 | 1.33 | 1.33 | 1.061 | 1.061 | 1.061 | 1.061 | 0.566 | 0.566 | 0.566 | 0.566 |
Net Income Ratio
| 0.376 | 0.274 | -1.033 | 0.084 | -0.008 | 0.055 | 0.176 | 0.004 | 0.212 | 0.222 | 0.201 | 0.233 | 0.218 | 0.203 | 0.226 | 0.178 | 0.218 | 0.158 | 0.182 | 0.225 | 0.147 | 0.172 | 0.231 | 0.128 | 0 | 0.186 | 0.186 | 0.167 | 0 | 0.167 | 0.167 | 0.145 | 0 | 0.145 | 0.145 | 0.184 | 0 | 0.184 | 0.184 | 0.155 | 0 | 0.155 | 0.155 | 0.149 | 0 | 0.149 | 0.149 | 0 | 0 | 0 | 0 | 0.188 | 0 | 0.188 | 0.188 | 0.148 | 0 | 0.148 | 0.148 | 0.039 | 0 | 0.039 | 0.039 | 0.202 | 0 | 0.202 | 0.202 | 0.179 | 0 | 0.179 | 0.179 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| 0.091 | 0.064 | -0.19 | 0.019 | -0.001 | 0.01 | 0.045 | 0.001 | 0.071 | 0.069 | 0.059 | 0.068 | 0.058 | 0.054 | 0.063 | 0.045 | 0.057 | 0.036 | 0.039 | 0.045 | 0.023 | 0.027 | 0.037 | 0.016 | 0 | 0.013 | 0.013 | 0.011 | 0 | 0.011 | 0.011 | 0.008 | 0 | 0.008 | 0.008 | 0.012 | 0 | 0.012 | 0.012 | 0.009 | 0 | 0.009 | 0.009 | 0.008 | 0 | 0.008 | 0.008 | 0.011 | 0 | 0.011 | 0.011 | 0.009 | 0 | 0.009 | 0.009 | 0.007 | 0 | 0.007 | 0.007 | 0.002 | 0 | 0.002 | 0.002 | 0.01 | 0 | 0.01 | 0.01 | 0.008 | 0 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.007 | 0.007 | 0.007 | 0.007 | 0.004 | 0.004 | 0.004 | 0.004 |
EPS Diluted
| 0.088 | 0.064 | -0.19 | 0.019 | -0.001 | 0.01 | 0.045 | 0.001 | 0.071 | 0.069 | 0.059 | 0.068 | 0.057 | 0.054 | 0.063 | 0.045 | 0.057 | 0.036 | 0.039 | 0.045 | 0.023 | 0.027 | 0.037 | 0.016 | 0 | 0.013 | 0.013 | 0.011 | 0 | 0.011 | 0.011 | 0.008 | 0 | 0.008 | 0.008 | 0.012 | 0 | 0.012 | 0.012 | 0.009 | 0 | 0.009 | 0.009 | 0.008 | 0 | 0.008 | 0.008 | 0.011 | 0 | 0.011 | 0.011 | 0.009 | 0 | 0.009 | 0.009 | 0.007 | 0 | 0.007 | 0.007 | 0.002 | 0 | 0.002 | 0.002 | 0.01 | 0 | 0.01 | 0.01 | 0.008 | 0 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.008 | 0.007 | 0.007 | 0.007 | 0.007 | 0.004 | 0.004 | 0.004 | 0.004 |
EBITDA
| 12.855 | 12.491 | -3.238 | 2.508 | 0.998 | 4.514 | 15.793 | 7.413 | 24.039 | 20.752 | 19.368 | 19.555 | 6.55 | 18.774 | 11.361 | 16.106 | 7.729 | 13.275 | 4.8 | 13.378 | 5.451 | 5.816 | 7.911 | 3.241 | 0 | 2.892 | 2.892 | 2.424 | 0 | 2.424 | 2.424 | 1.512 | 0 | 1.512 | 1.512 | 2.455 | 0 | 2.455 | 2.455 | 1.918 | 0 | 1.918 | 1.918 | 1.863 | 0 | 1.863 | 1.863 | 1.992 | 0 | 1.992 | 1.992 | 3.616 | 0 | 3.616 | 3.616 | 2.907 | 0 | 2.907 | 2.907 | 1.482 | 0 | 1.482 | 1.482 | 4.383 | 0 | 4.383 | 4.383 | 3.038 | 0 | 3.038 | 3.038 | 3.001 | 3.001 | 3.001 | 3.001 | 3.449 | 3.449 | 3.449 | 3.449 | 2.661 | 2.661 | 2.661 | 2.661 | 1.445 | 1.445 | 1.445 | 1.445 |
EBITDA Ratio
| 0.303 | 0.306 | -0.103 | 0.065 | 0.033 | 0.14 | 0.356 | 0.217 | 0.416 | 0.39 | 0.384 | 0.388 | 0.144 | 0.411 | 0.238 | 0.372 | 0.171 | 0.337 | 0.13 | 0.399 | 0.202 | 0.222 | 0.289 | 0.151 | 0 | 0.238 | 0.238 | 0.217 | 0 | 0.217 | 0.217 | 0.162 | 0 | 0.162 | 0.162 | 0.23 | 0 | 0.23 | 0.23 | 0.205 | 0 | 0.205 | 0.205 | 0.205 | 0 | 0.205 | 0.205 | 0 | 0 | 0 | 0 | 0.438 | 0 | 0.438 | 0.438 | 0.387 | 0 | 0.387 | 0.387 | 0.216 | 0 | 0.216 | 0.216 | 0.543 | 0 | 0.543 | 0.543 | 0.432 | 0 | 0.432 | 0.432 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |