Jervois Global Limited
ASX:JRV.AX
0.011 (AUD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
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 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 | 1990 Q1 | 1989 Q4 | 1989 Q3 | 1989 Q2 | 1989 Q1 | 1988 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 59.4 | 62.979 | 85.774 | 85.454 | 107.155 | 132.317 | 127.995 | 145.053 | 128.266 | 33.396 | 0 | 0.05 | 0.111 | 0.815 | 0.815 | 0.815 | 0.815 | 0.99 | 0.99 | 0.99 | 0.025 | 0 | 0 | 0 | 0.037 | 0 | 0 | 0 | 0.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0.001 | 0.001 | 0.003 | 0 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0.003 | 0.003 | 0.247 | 0 | 0.247 | 0.247 | 0.431 | 0 | 0.431 | 0.431 | 0.438 | 0 | 0.438 | 0.438 | 0.325 | 0 | 0.325 | 0.325 | 0.165 | 0 | 0.165 | 0.165 | 0.325 | 0 | 0.325 | 0.325 | 0.207 | 0 | 0.207 | 0.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 | 0.006 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 | 0.006 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cost of Revenue
| 56.892 | 60.32 | 113.576 | 113.152 | 149.537 | 159.167 | 117.565 | 130.644 | 129.257 | 32.773 | 0.332 | 0.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0 | 0.015 | 0.015 | 0.481 | 0 | 0.481 | 0.481 | 0.729 | 0 | 0.729 | 0.729 | 0.83 | 0 | 0.83 | 0.83 | 0.716 | 0 | 0.716 | 0.716 | 0.681 | 0 | 0.681 | 0.681 | 0.529 | 0 | 0.529 | 0.529 | 0.083 | 0 | 0.083 | 0.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.508 | 2.659 | -27.801 | -27.698 | -42.382 | -26.85 | 10.43 | 14.409 | -0.991 | 0.623 | -0.332 | -0.287 | 0.111 | 0.815 | 0.815 | 0.815 | 0.815 | 0.99 | 0.99 | 0.99 | 0.025 | 0 | 0 | 0 | 0.037 | 0 | 0 | 0 | 0.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0.001 | 0.001 | 0.003 | 0 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | -0.013 | 0 | -0.013 | -0.013 | -0.234 | 0 | -0.234 | -0.234 | -0.298 | 0 | -0.298 | -0.298 | -0.392 | 0 | -0.392 | -0.392 | -0.391 | 0 | -0.391 | -0.391 | -0.517 | 0 | -0.517 | -0.517 | -0.205 | 0 | -0.205 | -0.205 | 0.124 | 0 | 0.124 | 0.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 | 0.006 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.006 | 0 | 0.006 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Ratio
| 0.042 | 0.042 | -0.324 | -0.324 | -0.396 | -0.203 | 0.081 | 0.099 | -0.008 | 0.019 | 0 | -5.74 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | -4.938 | 0 | -4.938 | -4.938 | -0.948 | 0 | -0.948 | -0.948 | -0.691 | 0 | -0.691 | -0.691 | -0.895 | 0 | -0.895 | -0.895 | -1.201 | 0 | -1.201 | -1.201 | -3.14 | 0 | -3.14 | -3.14 | -0.629 | 0 | -0.629 | -0.629 | 0.601 | 0 | 0.601 | 0.601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0.083 | 0.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.045 | 0 | 0.045 | 0.045 | 0 | 0 | 0 | 0 | 0.13 | 0 | 0.13 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.656 | 15.539 | 4.698 | 4.68 | 23.082 | 4.412 | 5.662 | 3.335 | 1.986 | 3.154 | 1.255 | 1.407 | 0.646 | 1.287 | 1.287 | 1.287 | 1.287 | 1.509 | 1.509 | 1.509 | 0.189 | 0 | 1.465 | 1.465 | 0.147 | 0 | -0.196 | -0.196 | 0.382 | 0 | -0.019 | -0.019 | -0.049 | 0 | -0.049 | -0.049 | 0.028 | 0 | 0.028 | 0.028 | -0.015 | 0 | -0.015 | -0.015 | 0.073 | 0 | 0.073 | 0.073 | -0.104 | 0 | -0.104 | -0.104 | 0.469 | 0 | 0.469 | 0.469 | 0.376 | 0 | 0.376 | 0.376 | 0.277 | 0 | 0.277 | 0.277 | 0.184 | 0 | 0.184 | 0.184 | 0.121 | 0 | 0.121 | 0.121 | 0.042 | 0 | 0.042 | 0.042 | 0.045 | 0 | 0.045 | 0.045 | 0.086 | 0 | 0.086 | 0.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.118 | 0.125 | 0.034 | 0.034 | 0.489 | 1.743 | 1.942 | 1.287 | 1.818 | 2.959 | 2.885 | 0.346 | 0.091 | 0.434 | 0.434 | 0.434 | 0.434 | -0.626 | -0.626 | -0.626 | 1.613 | 0 | -1.258 | -1.258 | 1.088 | 0 | 0.264 | 0.264 | 0.143 | 0 | 0.09 | 0.09 | 0.096 | 0 | 0.096 | 0.096 | 0.052 | 0 | 0.052 | 0.052 | 0.203 | 0 | 0.203 | 0.203 | 0.094 | 0 | 0.094 | 0.094 | 0.228 | 0 | 0.228 | 0.228 | -0.449 | 0 | -0.449 | -0.449 | -0.256 | 0 | -0.256 | -0.256 | -0.251 | 0 | -0.251 | -0.251 | -0.158 | 0 | -0.158 | -0.158 | 0.027 | 0 | 0.027 | 0.027 | 0.196 | 0 | 0.196 | 0.196 | 0.091 | 0 | 0.091 | 0.091 | 0.194 | 0 | 0.194 | 0.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.142 | 8.633 | 12.298 | 12.252 | 9.698 | 12.774 | 8.634 | 6.37 | 4.629 | 5.364 | 5.586 | 2.9 | 1.928 | 1.721 | 1.721 | 1.721 | 1.721 | 0.883 | 0.883 | 0.883 | 1.802 | 0 | 0.207 | 0.207 | 1.235 | 0 | 0.069 | 0.069 | 0.525 | 0 | 0.071 | 0.071 | 0.047 | 0 | 0.047 | 0.047 | 0.08 | 0 | 0.08 | 0.08 | 0.187 | 0 | 0.187 | 0.187 | 0.167 | 0 | 0.167 | 0.167 | 0.124 | 0 | 0.124 | 0.124 | 0.021 | 0 | 0.021 | 0.021 | 0.119 | 0 | 0.119 | 0.119 | 0.026 | 0 | 0.026 | 0.026 | 0.026 | 0 | 0.026 | 0.026 | 0.147 | 0 | 0.147 | 0.147 | 0.238 | 0 | 0.238 | 0.238 | 0.136 | 0 | 0.136 | 0.136 | 0.28 | 0 | 0.28 | 0.28 | 0.136 | 0 | 0.136 | 0.136 | 0.01 | 0 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0.004 | 0.004 | 0.018 | 0.018 | 0.018 | 0.018 | 0.031 | 0.031 | 0.031 | 0.031 | 0.019 | 0.019 | 0.019 | 0.019 | 0.043 | 0.043 | 0.043 | 0.043 | 0.051 | 0.051 | 0.051 | 0.051 | 0.028 | 0.028 | 0.028 | 0.028 | 0.07 | 0.07 | 0.07 | 0.07 | 0.027 | 0.027 | 0.027 | 0.027 |
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 | 0.357 | 0.357 | 0 | 0 | 0.176 | 0.176 | 0.222 | 0 | 0.222 | 0.222 | 0.263 | 0 | 0.263 | 0.263 | 0.221 | 0 | 0.221 | 0.221 | 0.073 | 0 | 0.073 | 0.073 | 0.125 | 0 | 0.125 | 0.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.215 | 0 | -0.215 | -0.215 | -0.246 | 0 | -0.246 | -0.246 | -0.271 | -0.271 | -0.271 | -0.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 110.497 | 117.155 | 42.858 | 42.698 | 10.392 | 16.301 | 8.634 | 6.37 | 4.629 | 5.364 | 5.586 | 2.9 | 22.476 | 1.721 | 1.721 | 1.721 | 1.721 | 0.883 | 0.883 | 0.883 | 1.904 | 0 | 0.29 | 0.29 | 1.266 | 0 | 0.426 | 0.426 | 0.904 | 0 | 0.248 | 0.248 | 0.269 | 0 | 0.269 | 0.269 | 0.344 | 0 | 0.344 | 0.344 | 0.409 | 0 | 0.409 | 0.409 | 0.24 | 0 | 0.24 | 0.24 | 0.25 | 0 | 0.25 | 0.25 | 0.021 | 0 | 0.021 | 0.021 | 0.119 | 0 | 0.119 | 0.119 | 0.026 | 0 | 0.026 | 0.026 | 0.026 | 0 | 0.026 | 0.026 | 0.147 | 0 | 0.147 | 0.147 | 0.283 | 0 | 0.283 | 0.283 | 0.136 | 0 | 0.136 | 0.136 | 0.41 | 0 | 0.41 | 0.41 | 0.136 | 0 | 0.136 | 0.136 | 0.01 | 0 | 0.01 | 0.01 | -0.215 | 0 | -0.215 | -0.215 | -0.246 | 0 | -0.246 | -0.246 | -0.271 | -0.271 | -0.271 | -0.271 | 0.004 | 0 | 0.004 | 0.004 | 0.018 | 0.018 | 0.018 | 0.018 | 0.031 | 0.031 | 0.031 | 0.031 | 0.019 | 0.019 | 0.019 | 0.019 | 0.043 | 0.043 | 0.043 | 0.043 | 0.051 | 0.051 | 0.051 | 0.051 | 0.028 | 0.028 | 0.028 | 0.028 | 0.07 | 0.07 | 0.07 | 0.07 | 0.027 | 0.027 | 0.027 | 0.027 |
Operating Income
| -3.422 | -3.628 | -38.708 | -38.563 | -46.757 | -43.151 | 1.796 | 8.039 | -5.62 | -4.741 | -5.918 | -3.237 | -22.606 | -3.089 | -3.089 | -3.089 | -3.089 | -1.407 | -1.407 | -1.407 | -1.888 | 0 | -1.759 | -1.759 | -1.29 | 0 | -0.494 | -0.494 | -0.645 | 0 | -0.322 | -0.322 | -0.319 | 0 | -0.319 | -0.319 | -0.431 | 0 | -0.431 | -0.431 | -0.596 | 0 | -0.596 | -0.596 | -0.412 | 0 | -0.412 | -0.412 | -0.392 | 0 | -0.392 | -0.392 | -0.748 | 0 | -0.748 | -0.748 | -0.861 | 0 | -0.861 | -0.861 | -0.758 | 0 | -0.758 | -0.758 | -0.656 | 0 | -0.656 | -0.656 | -0.816 | 0 | -0.816 | -0.816 | -0.579 | 0 | -0.579 | -0.579 | -0.062 | 0 | -0.062 | -0.062 | -0.629 | 0 | -0.629 | -0.629 | -0.137 | 0 | -0.137 | -0.137 | -0.006 | 0 | -0.006 | -0.006 | -0.215 | 0 | -0.215 | -0.215 | -0.246 | 0 | -0.246 | -0.246 | -0.271 | -0.271 | -0.271 | -0.271 | 0.006 | 0 | 0.006 | 0.006 | -0.02 | -0.02 | -0.02 | -0.02 | -0.033 | -0.033 | -0.033 | -0.033 | -0.023 | -0.023 | -0.023 | -0.023 | -0.047 | -0.047 | -0.047 | -0.047 | -0.057 | -0.057 | -0.057 | -0.057 | -0.035 | -0.035 | -0.035 | -0.035 | -0.078 | -0.078 | -0.078 | -0.078 | -0.036 | -0.036 | -0.036 | -0.036 |
Operating Income Ratio
| -0.058 | -0.058 | -0.451 | -0.451 | -0.436 | -0.326 | 0.014 | 0.055 | -0.044 | -0.142 | 0 | -64.74 | -203.658 | -3.791 | -3.791 | -3.791 | -3.791 | -1.421 | -1.421 | -1.421 | -75.823 | 0 | 0 | 0 | -35.276 | 0 | 0 | 0 | -2.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -299.901 | 0 | -299.901 | -299.901 | -191.601 | 0 | -191.601 | -191.601 | -1,030.608 | 0 | -1,030.608 | -1,030.608 | -154.219 | 0 | -154.219 | -154.219 | -3.032 | 0 | -3.032 | -3.032 | -1.997 | 0 | -1.997 | -1.997 | -1.729 | 0 | -1.729 | -1.729 | -2.018 | 0 | -2.018 | -2.018 | -4.959 | 0 | -4.959 | -4.959 | -1.783 | 0 | -1.783 | -1.783 | -0.299 | 0 | -0.299 | -0.299 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.937 | 0 | -0.937 | -0.937 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Other Income Expenses Net
| -113.17 | -119.989 | -38.28 | -38.137 | -9.828 | -3.307 | -0.522 | -1.845 | -1.968 | -5.346 | -1.091 | -1.516 | 0.127 | 0.864 | 0.864 | 0.864 | 0.864 | 0.062 | 0.062 | 0.062 | 0.008 | 0 | 0.021 | 0.021 | 0.061 | 0 | 1.48 | 1.48 | -0.006 | 0 | 0.086 | 0.086 | 0.024 | 0 | 0.024 | 0.024 | 0.052 | 0 | 0.052 | 0.052 | 0.262 | 0 | 0.262 | 0.262 | -0.05 | 0 | -0.05 | -0.05 | 0.381 | 0 | 0.381 | 0.381 | -0.002 | 0 | -0.002 | -0.002 | 0.002 | 0 | 0.002 | 0.002 | 0.108 | 0 | 0.108 | 0.108 | 0.043 | 0 | 0.043 | 0.043 | 0 | 0 | 0 | 0 | -0.185 | 0 | -0.185 | -0.185 | -0.378 | 0 | -0.378 | -0.378 | 0.006 | 0 | 0.006 | 0.006 | -0.103 | 0 | -0.103 | -0.103 | -0.094 | 0 | -0.094 | -0.094 | 0.108 | 0 | 0.108 | 0.108 | 0.123 | 0 | 0.123 | 0.123 | 0.135 | 0.135 | 0.135 | 0.135 | -0.123 | 0 | -0.123 | -0.123 | -0.063 | -0.063 | -0.063 | -0.063 | -0.044 | -0.044 | -0.044 | -0.044 | -0.06 | -0.06 | -0.06 | -0.06 | -0.072 | -0.072 | -0.072 | -0.072 | -0.065 | -0.065 | -0.065 | -0.065 | -0.046 | -0.046 | -0.046 | -0.046 | -0.045 | -0.045 | -0.045 | -0.045 | -0.299 | -0.299 | -0.299 | -0.299 |
Income Before Tax
| -116.593 | -123.617 | -76.987 | -76.7 | -56.585 | -46.458 | 1.274 | 6.194 | -7.588 | -10.087 | -7.009 | -4.753 | -22.479 | -2.225 | -2.225 | -2.225 | -2.225 | -1.344 | -1.344 | -1.344 | -1.879 | 0 | -1.738 | -1.738 | -1.229 | 0 | 0.986 | 0.986 | -0.651 | 0 | -0.235 | -0.235 | -0.295 | 0 | -0.295 | -0.295 | -0.379 | 0 | -0.379 | -0.379 | -0.334 | 0 | -0.334 | -0.334 | -0.462 | 0 | -0.462 | -0.462 | -0.012 | 0 | -0.012 | -0.012 | -0.75 | 0 | -0.75 | -0.75 | -0.859 | 0 | -0.859 | -0.859 | -0.65 | 0 | -0.65 | -0.65 | -0.613 | 0 | -0.613 | -0.613 | -0.816 | 0 | -0.816 | -0.816 | -0.764 | 0 | -0.764 | -0.764 | -0.44 | 0 | -0.44 | -0.44 | -0.623 | 0 | -0.623 | -0.623 | -0.239 | 0 | -0.239 | -0.239 | -0.1 | 0 | -0.1 | -0.1 | -0.108 | 0 | -0.108 | -0.108 | -0.123 | 0 | -0.123 | -0.123 | -0.136 | -0.136 | -0.136 | -0.136 | -0.116 | 0 | -0.116 | -0.116 | -0.084 | -0.084 | -0.084 | -0.084 | -0.077 | -0.077 | -0.077 | -0.077 | -0.082 | -0.082 | -0.082 | -0.082 | -0.119 | -0.119 | -0.119 | -0.119 | -0.122 | -0.122 | -0.122 | -0.122 | -0.082 | -0.082 | -0.082 | -0.082 | -0.123 | -0.123 | -0.123 | -0.123 | -0.335 | -0.335 | -0.335 | -0.335 |
Income Before Tax Ratio
| -1.963 | -1.963 | -0.898 | -0.898 | -0.528 | -0.351 | 0.01 | 0.043 | -0.059 | -0.302 | 0 | -95.06 | -202.514 | -2.73 | -2.73 | -2.73 | -2.73 | -1.358 | -1.358 | -1.358 | -75.486 | 0 | 0 | 0 | -33.604 | 0 | 0 | 0 | -2.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -264.022 | 0 | -264.022 | -264.022 | -107.463 | 0 | -107.463 | -107.463 | -1,155.213 | 0 | -1,155.213 | -1,155.213 | -4.633 | 0 | -4.633 | -4.633 | -3.041 | 0 | -3.041 | -3.041 | -1.992 | 0 | -1.992 | -1.992 | -1.482 | 0 | -1.482 | -1.482 | -1.885 | 0 | -1.885 | -1.885 | -4.959 | 0 | -4.959 | -4.959 | -2.351 | 0 | -2.351 | -2.351 | -2.122 | 0 | -2.122 | -2.122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.965 | 0 | -15.965 | -15.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.761 | 0 | -18.761 | -18.761 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 0.287 | 0.304 | 6.463 | 6.439 | 8.749 | 6.601 | 0.623 | 2.899 | -0.737 | 0.309 | 0 | 0 | 20.789 | 0.874 | 0.874 | 0.874 | 0.874 | 0.156 | 0.156 | 0.156 | 0 | 0 | 0.021 | 0.021 | 0 | 0 | 1.48 | 1.48 | 0 | 0 | 0.086 | 0.086 | 0.024 | 0 | 0.024 | 0.024 | 0.052 | 0 | 0.052 | 0.052 | 0.081 | 0 | 0.081 | 0.081 | -0.042 | 0 | -0.042 | -0.042 | -0.1 | 0 | -0.1 | -0.1 | -0.086 | 0 | -0.086 | -0.086 | 0.002 | 0 | 0.002 | 0.002 | 0.108 | 0 | 0.108 | 0.108 | 0.043 | 0 | 0.043 | 0.043 | 0 | 0 | 0 | 0 | -0.764 | 0 | -0.764 | -0.764 | -0.44 | 0 | -0.44 | -0.44 | -0.623 | 0 | -0.623 | -0.623 | -0.239 | 0 | -0.239 | -0.239 | -0.1 | 0 | -0.1 | -0.1 | -0.108 | 0 | -0.108 | -0.108 | -0.123 | 0 | -0.123 | -0.123 | -0.136 | -0.136 | -0.136 | -0.136 | -0.116 | 0 | -0.116 | -0.116 | -0.084 | -0.084 | -0.084 | -0.084 | -0.077 | -0.077 | -0.077 | -0.077 | -0.082 | -0.082 | -0.082 | -0.082 | -0.119 | -0.119 | -0.119 | -0.119 | -0.122 | -0.122 | -0.122 | -0.122 | -0.082 | -0.082 | -0.082 | -0.082 | -0.123 | -0.123 | -0.123 | -0.123 | -0.335 | -0.335 | -0.335 | -0.335 |
Net Income
| -116.306 | -123.313 | -70.525 | -70.261 | -47.836 | -39.857 | 0.652 | 3.295 | -6.851 | -10.396 | -7.009 | -4.753 | -22.479 | -2.225 | -2.225 | -2.225 | -2.225 | -1.5 | -1.5 | -1.5 | -1.879 | 0 | -1.738 | -1.738 | -1.229 | 0 | 0.986 | 0.986 | -0.651 | 0 | -0.235 | -0.235 | -0.295 | 0 | -0.295 | -0.295 | -0.379 | 0 | -0.379 | -0.379 | -0.415 | 0 | -0.415 | -0.415 | -0.42 | 0 | -0.42 | -0.42 | 0.088 | 0 | 0.088 | 0.088 | -0.664 | 0 | -0.664 | -0.664 | -0.859 | 0 | -0.859 | -0.859 | -0.65 | 0 | -0.65 | -0.65 | -0.613 | 0 | -0.613 | -0.613 | -0.816 | 0 | -0.816 | -0.816 | -0.764 | 0 | -0.764 | -0.764 | -0.44 | 0 | -0.44 | -0.44 | -0.623 | 0 | -0.623 | -0.623 | -0.239 | 0 | -0.239 | -0.239 | -0.1 | 0 | -0.1 | -0.1 | -0.108 | 0 | -0.108 | -0.108 | -0.123 | 0 | -0.123 | -0.123 | -0.136 | -0.136 | -0.136 | -0.136 | -0.116 | 0 | -0.116 | -0.116 | -0.084 | -0.084 | -0.084 | -0.084 | -0.077 | -0.077 | -0.077 | -0.077 | -0.082 | -0.082 | -0.082 | -0.082 | -0.119 | -0.119 | -0.119 | -0.119 | -0.122 | -0.122 | -0.122 | -0.122 | -0.082 | -0.082 | -0.082 | -0.082 | -0.123 | -0.123 | -0.123 | -0.123 | -0.341 | -0.341 | -0.341 | -0.341 |
Net Income Ratio
| -1.958 | -1.958 | -0.822 | -0.822 | -0.446 | -0.301 | 0.005 | 0.023 | -0.053 | -0.311 | 0 | -95.06 | -202.514 | -2.73 | -2.73 | -2.73 | -2.73 | -1.516 | -1.516 | -1.516 | -75.486 | 0 | 0 | 0 | -33.604 | 0 | 0 | 0 | -2.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -264.022 | 0 | -264.022 | -264.022 | -133.339 | 0 | -133.339 | -133.339 | -1,050.938 | 0 | -1,050.938 | -1,050.938 | 34.485 | 0 | 34.485 | 34.485 | -2.694 | 0 | -2.694 | -2.694 | -1.992 | 0 | -1.992 | -1.992 | -1.482 | 0 | -1.482 | -1.482 | -1.885 | 0 | -1.885 | -1.885 | -4.959 | 0 | -4.959 | -4.959 | -2.351 | 0 | -2.351 | -2.351 | -2.122 | 0 | -2.122 | -2.122 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.965 | 0 | -15.965 | -15.965 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.761 | 0 | -18.761 | -18.761 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS
| -0.044 | -0.046 | -0.034 | -0.034 | -0.027 | -0.026 | 0 | 0.002 | -0.004 | -0.009 | -0.008 | -0.005 | -0.031 | -0.01 | -0.01 | -0.01 | -0.01 | -0.007 | -0.007 | -0.007 | -0.009 | 0 | -0.01 | -0.01 | -0.008 | 0 | 0.009 | 0.009 | -0.006 | 0 | -0.003 | -0.003 | -0.004 | 0 | -0.004 | -0.004 | -0.005 | 0 | -0.005 | -0.005 | -0.006 | 0 | -0.006 | -0.006 | -0.007 | 0 | -0.007 | -0.007 | 0.001 | 0 | 0.001 | 0.001 | -0.012 | 0 | -0.012 | -0.012 | -0.02 | 0 | -0.02 | -0.02 | -0.016 | 0 | -0.016 | -0.016 | -0.026 | 0 | -0.026 | -0.026 | -0.042 | 0 | -0.042 | -0.042 | -0.052 | 0 | -0.052 | -0.052 | -0.05 | 0 | -0.05 | -0.05 | -0.07 | 0 | -0.07 | -0.07 | -0.031 | 0 | -0.031 | -0.031 | -0.015 | 0 | -0.015 | -0.015 | -0.018 | 0 | -0.018 | -0.018 | -0.026 | 0 | -0.026 | -0.026 | -0.029 | -0.029 | -0.029 | -0.029 | -0.029 | 0 | -0.029 | -0.029 | -0.029 | -0.029 | -0.029 | -0.029 | -0.029 | -0.029 | -0.029 | -0.029 | -0.032 | -0.032 | -0.032 | -0.032 | -0.047 | -0.047 | -0.047 | -0.047 | -0.052 | -0.052 | -0.052 | -0.052 | -0 | -0 | -0 | -0 | -0.001 | -0.001 | -0.001 | -0.001 | -0.002 | -0.002 | -0.002 | -0.002 |
EPS Diluted
| -0.044 | -0.046 | -0.034 | -0.034 | -0.027 | -0.026 | 0 | 0.002 | -0.004 | -0.009 | -0.008 | -0.005 | -0.031 | -0.01 | -0.01 | -0.01 | -0.01 | -0.007 | -0.007 | -0.007 | -0.008 | 0 | -0.01 | -0.01 | -0.008 | 0 | 0.009 | 0.009 | -0.006 | 0 | -0.003 | -0.003 | -0.004 | 0 | -0.004 | -0.004 | -0.005 | 0 | -0.005 | -0.005 | -0.006 | 0 | -0.006 | -0.006 | -0.007 | 0 | -0.007 | -0.007 | 0.001 | 0 | 0.001 | 0.001 | -0.012 | 0 | -0.012 | -0.012 | -0.02 | 0 | -0.02 | -0.02 | -0.016 | 0 | -0.016 | -0.016 | -0.026 | 0 | -0.026 | -0.026 | -0.042 | 0 | -0.042 | -0.042 | -0.052 | 0 | -0.052 | -0.052 | -0.042 | 0 | -0.042 | -0.042 | -0.07 | 0 | -0.07 | -0.07 | -0.028 | 0 | -0.028 | -0.028 | -0.015 | 0 | -0.015 | -0.015 | -0.014 | 0 | -0.014 | -0.014 | -0.026 | 0 | -0.026 | -0.026 | -0.029 | -0.029 | -0.029 | -0.029 | -0.029 | 0 | -0.029 | -0.029 | -0.029 | -0.029 | -0.029 | -0.029 | -0.029 | -0.029 | -0.029 | -0.029 | -0.032 | -0.032 | -0.032 | -0.032 | -0.047 | -0.047 | -0.047 | -0.047 | -0.052 | -0.052 | -0.052 | -0.052 | -0 | -0 | -0 | -0 | -0.001 | -0.001 | -0.001 | -0.001 | -0.002 | -0.002 | -0.002 | -0.002 |
EBITDA
| 1.696 | 1.798 | -34.637 | -34.508 | -42.698 | -37.857 | 6.053 | 12.233 | -1.194 | -4.086 | -5.586 | -2.9 | -1.762 | -2.134 | -2.134 | -2.134 | -2.134 | -1.34 | -1.34 | -1.34 | -1.875 | 0 | -1.734 | -1.734 | -1.261 | 0 | 0.985 | 0.985 | -0.302 | 0 | -0.232 | -0.232 | -0.292 | 0 | -0.292 | -0.292 | -0.373 | 0 | -0.373 | -0.373 | -0.33 | 0 | -0.33 | -0.33 | -0.457 | 0 | -0.457 | -0.457 | -0.005 | 0 | -0.005 | -0.005 | -0.726 | 0 | -0.726 | -0.726 | -0.791 | 0 | -0.791 | -0.791 | -0.588 | 0 | -0.588 | -0.588 | -0.558 | 0 | -0.558 | -0.558 | -0.785 | 0 | -0.785 | -0.785 | -1.523 | 0 | -1.523 | -1.523 | -0.857 | 0 | -0.857 | -0.857 | -1.238 | 0 | -1.238 | -1.238 | -0.478 | 0 | -0.478 | -0.478 | -0.197 | 0 | -0.197 | -0.197 | -0.215 | 0 | -0.215 | -0.215 | -0.246 | 0 | -0.246 | -0.246 | -0.271 | -0.271 | -0.271 | -0.271 | -0.227 | 0 | -0.227 | -0.227 | -0.164 | -0.164 | -0.164 | -0.164 | -0.151 | -0.151 | -0.151 | -0.151 | -0.161 | -0.161 | -0.161 | -0.161 | -0.234 | -0.234 | -0.234 | -0.234 | -0.238 | -0.238 | -0.238 | -0.238 | -0.156 | -0.156 | -0.156 | -0.156 | -0.237 | -0.237 | -0.237 | -0.237 | -0.666 | -0.666 | -0.666 | -0.666 |
EBITDA Ratio
| 0.029 | 0.029 | -0.404 | -0.404 | -0.398 | -0.286 | 0.047 | 0.084 | -0.009 | -0.122 | 0 | -58 | -15.874 | -2.62 | -2.62 | -2.62 | -2.62 | -1.354 | -1.354 | -1.354 | -75.307 | 0 | 0 | 0 | -34.487 | 0 | 0 | 0 | -1.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -259.517 | 0 | -259.517 | -259.517 | -106.089 | 0 | -106.089 | -106.089 | -1,142.899 | 0 | -1,142.899 | -1,142.899 | -1.948 | 0 | -1.948 | -1.948 | -2.944 | 0 | -2.944 | -2.944 | -1.835 | 0 | -1.835 | -1.835 | -1.341 | 0 | -1.341 | -1.341 | -1.717 | 0 | -1.717 | -1.717 | -4.77 | 0 | -4.77 | -4.77 | -4.687 | 0 | -4.687 | -4.687 | -4.136 | 0 | -4.136 | -4.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -31.539 | 0 | -31.539 | -31.539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36.557 | 0 | -36.557 | -36.557 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |