Kingston Resources Limited
ASX:KSN.AX
0.1 (AUD) • At close November 5, 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 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
| 15.637 | 23.641 | 26.885 | 17.869 | 11.904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0.018 | 0.018 | 0.018 | 0.029 | 0.029 | 0.029 | 0.029 | 0.041 | 0.041 | 0.041 | 0.041 | 0.085 | 0.085 | 0.085 | 0.085 | 0.153 | 0.153 | 0.153 | 0.153 | 0.132 | 0.132 | 0.132 | 0.132 | 0.11 | 0.11 | 0.11 | 0.11 | 0.131 | 0.131 | 0.131 | 0.131 | 0.128 | 0.128 | 0.128 | 0.128 | 0.121 | 0.121 | 0.121 | 0.121 | 0.024 | 0.024 | 0.024 | 0.024 | 0.03 | 0.03 | 0.03 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.034 | 0.034 | 0.034 | 0.034 |
Cost of Revenue
| 9.102 | 12.595 | 17.108 | 15.686 | 12.724 | 0 | 0.025 | 0.015 | 0.019 | 0.019 | 0 | 0 | 0 | 0 | 0.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.007 | 0.007 | 0.007 | 0.012 | 0.012 | 0.012 | 0.012 | 0.015 | 0.015 | 0.015 | 0.015 | 0.018 | 0.018 | 0.018 | 0.018 | 0.019 | 0.019 | 0.019 | 0.019 | 0.016 | 0.016 | 0.016 | 0.016 | 0.011 | 0.011 | 0.011 | 0.011 | 0 | 0 | 0 | 0 | 0.006 | 0.006 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 6.535 | 11.046 | 9.777 | 2.183 | -0.82 | 0 | -0.025 | -0.015 | -0.019 | -0.019 | 0 | 0 | 0 | 0 | -0.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0.018 | 0.018 | 0.018 | 0.029 | 0.029 | 0.029 | 0.029 | 0.041 | 0.041 | 0.041 | 0.041 | 0.078 | 0.078 | 0.078 | 0.078 | 0.141 | 0.141 | 0.141 | 0.141 | 0.117 | 0.117 | 0.117 | 0.117 | 0.092 | 0.092 | 0.092 | 0.092 | 0.112 | 0.112 | 0.112 | 0.112 | 0.112 | 0.112 | 0.112 | 0.112 | 0.109 | 0.109 | 0.109 | 0.109 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.034 | 0.034 | 0.034 | 0.034 |
Gross Profit Ratio
| 0.418 | 0.467 | 0.364 | 0.122 | -0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.916 | 0.916 | 0.916 | 0.916 | 0.921 | 0.921 | 0.921 | 0.921 | 0.884 | 0.884 | 0.884 | 0.884 | 0.838 | 0.838 | 0.838 | 0.838 | 0.854 | 0.854 | 0.854 | 0.854 | 0.872 | 0.872 | 0.872 | 0.872 | 0.907 | 0.907 | 0.907 | 0.907 | 0.997 | 0.997 | 0.997 | 0.997 | 0.816 | 0.816 | 0.816 | 0.816 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 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 | 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 | 0 |
General & Administrative Expenses
| 0.48 | 0.581 | 0.537 | 0.392 | 1.37 | 0.476 | 0.527 | 0.46 | 0.278 | 0.336 | 0.345 | 0.429 | 0.503 | 0.581 | 0.201 | 0.384 | 0.009 | 0.259 | 0.022 | 0.185 | 0.06 | 0.354 | 0.808 | -0.196 | 0.443 | 0.058 | 0.058 | 0.058 | 0.058 | 0.123 | 0.123 | 0.123 | 0.123 | 0.36 | 0.36 | 0.36 | 0.36 | 0.384 | 0.384 | 0.384 | 0.384 | 0.334 | 0.334 | 0.334 | 0.334 | 0.252 | 0.252 | 0.252 | 0.252 | 0.252 | 0.252 | 0.252 | 0.252 | 0.172 | 0.172 | 0.172 | 0.172 | 0.184 | 0.184 | 0.184 | 0.184 | 0.295 | 0.295 | 0.295 | 0.295 | 0.115 | 0.115 | 0.115 | 0.115 | 0.076 | 0.076 | 0.076 | 0.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.304 | 3.928 | 0 | 0 | 0 | 0.477 | 0.302 | 0.677 | 0.22 | 0.568 | 0.318 | 1.026 | 0.315 | 0.567 | 0.064 | 0.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0.293 | 0.293 | 0.293 | 0.068 | 0.068 | 0.068 | 0.068 | 0.052 | 0.052 | 0.052 | 0.052 | 0.046 | 0.046 | 0.046 | 0.046 | 0.055 | 0.055 | 0.055 | 0.055 | 0.013 | 0.013 | 0.013 | 0.013 | 0.015 | 0.015 | 0.015 | 0.015 | 0.012 | 0.012 | 0.012 | 0.012 | 0.048 | 0.048 | 0.048 | 0.048 | 0.046 | 0.046 | 0.046 | 0.046 | 0.022 | 0.022 | 0.022 | 0.022 | 0.183 | 0.183 | 0.183 | 0.183 | 0.385 | 0.385 | 0.385 | 0.385 | 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 |
SG&A
| 4.784 | 4.51 | 0.537 | 0.392 | 1.37 | 0.953 | 0.829 | 1.138 | 0.498 | 0.904 | 0.715 | 1.455 | 0.817 | 1.148 | 0.265 | 0.809 | 0.009 | 0.259 | 0.022 | 0.185 | 0.06 | 0.354 | 0.815 | 0.096 | 0.457 | 0.126 | 0.126 | 0.126 | 0.126 | 0.175 | 0.175 | 0.175 | 0.175 | 0.406 | 0.406 | 0.406 | 0.406 | 0.439 | 0.439 | 0.439 | 0.439 | 0.347 | 0.347 | 0.347 | 0.347 | 0.267 | 0.267 | 0.267 | 0.267 | 0.265 | 0.265 | 0.265 | 0.265 | 0.22 | 0.22 | 0.22 | 0.22 | 0.23 | 0.23 | 0.23 | 0.23 | 0.318 | 0.318 | 0.318 | 0.318 | 0.299 | 0.299 | 0.299 | 0.299 | 0.461 | 0.461 | 0.461 | 0.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.049 | 0.049 | 0.049 | 0.049 | 0 | 0 | 0 | 0 | 0.006 | 0.006 | 0.006 | 0.006 | 0.017 | 0.017 | 0.017 | 0.017 | 0.071 | 0.071 | 0.071 | 0.071 | 0.107 | 0.107 | 0.107 | 0.107 | 0.08 | 0.08 | 0.08 | 0.08 | 0.172 | 0.172 | 0.172 | 0.172 | 0.103 | 0.103 | 0.103 | 0.103 |
Other Expenses
| 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.196 | 0.196 | 0.196 | 0.022 | 0.022 | 0.022 | 0.022 | -0.123 | -0.123 | -0.123 | -0.123 | -0.36 | -0.36 | -0.36 | -0.36 | -0.384 | -0.384 | -0.384 | -0.384 | -0.334 | -0.334 | -0.334 | -0.334 | -0.252 | -0.252 | -0.252 | -0.252 | -0.252 | -0.252 | -0.252 | -0.252 | -0.165 | -0.165 | -0.165 | -0.165 | -0.185 | -0.185 | -0.185 | -0.185 | 0 | 0 | 0 | 0 | 0.547 | 0.547 | 0.547 | 0.547 | -0.077 | -0.077 | -0.077 | -0.077 | -0.462 | -0.462 | -0.462 | -0.462 | -0.295 | -0.295 | -0.295 | -0.295 | -0.357 | -0.357 | -0.357 | -0.357 | 0 | 0 | 0 | 0 | -0.003 | -0.003 | -0.003 | -0.003 | 0 | 0 | 0 | 0 | 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
| 4.784 | 7.696 | 0.537 | 0.392 | 1.36 | 0.953 | 0.829 | 1.138 | 0.498 | 0.904 | 0.715 | 1.551 | 4.582 | 1.225 | 0.306 | 0.725 | 4.535 | 0.062 | 2.229 | 0.18 | 0.171 | 0.355 | 1.495 | 0.293 | 0.434 | 0.149 | 0.149 | 0.149 | 0.149 | 0.052 | 0.052 | 0.052 | 0.052 | 0.046 | 0.046 | 0.046 | 0.046 | 0.055 | 0.055 | 0.055 | 0.055 | 0.013 | 0.013 | 0.013 | 0.013 | 0.015 | 0.015 | 0.015 | 0.015 | 0.012 | 0.012 | 0.012 | 0.012 | 0.055 | 0.055 | 0.055 | 0.055 | 0.045 | 0.045 | 0.045 | 0.045 | 0.318 | 0.318 | 0.318 | 0.318 | 0.845 | 0.845 | 0.845 | 0.845 | 0.384 | 0.384 | 0.384 | 0.384 | -0.462 | -0.462 | -0.462 | -0.462 | -0.295 | -0.295 | -0.295 | -0.295 | -0.357 | -0.357 | -0.357 | -0.357 | 0.049 | 0.049 | 0.049 | 0.049 | -0.003 | -0.003 | -0.003 | -0.003 | 0.006 | 0.006 | 0.006 | 0.006 | 0.017 | 0.017 | 0.017 | 0.017 | 0.071 | 0.071 | 0.071 | 0.071 | 0.107 | 0.107 | 0.107 | 0.107 | 0.08 | 0.08 | 0.08 | 0.08 | 0.172 | 0.172 | 0.172 | 0.172 | 0.103 | 0.103 | 0.103 | 0.103 |
Operating Income
| 1.751 | 4.072 | 9.24 | 1.79 | -2.18 | -0.953 | -0.854 | -1.153 | -0.516 | -0.922 | -0.715 | -1.426 | -4.38 | -1.148 | -0.638 | -0.726 | -4.796 | -0.063 | -2.213 | -0.186 | -0.17 | -0.355 | -1.098 | -0.389 | -0.459 | -0.261 | -0.261 | -0.261 | -0.261 | -0.205 | -0.205 | -0.205 | -0.205 | -0.428 | -0.428 | -0.428 | -0.428 | -0.446 | -0.446 | -0.446 | -0.446 | -0.25 | -0.25 | -0.25 | -0.25 | -0.196 | -0.196 | -0.196 | -0.196 | -0.352 | -0.352 | -0.352 | -0.352 | -0.283 | -0.283 | -0.283 | -0.283 | -0.234 | -0.234 | -0.234 | -0.234 | -0.601 | -0.601 | -0.601 | -0.601 | -1.262 | -1.262 | -1.262 | -1.262 | -0.932 | -0.932 | -0.932 | -0.932 | -0.462 | -0.462 | -0.462 | -0.462 | -0.295 | -0.295 | -0.295 | -0.295 | -0.357 | -0.357 | -0.357 | -0.357 | 0.01 | 0.01 | 0.01 | 0.01 | -0.003 | -0.003 | -0.003 | -0.003 | -0.007 | -0.007 | -0.007 | -0.007 | -0.02 | -0.02 | -0.02 | -0.02 | -0.072 | -0.072 | -0.072 | -0.072 | -0.108 | -0.108 | -0.108 | -0.108 | -0.082 | -0.082 | -0.082 | -0.082 | -0.172 | -0.172 | -0.172 | -0.172 | -0.097 | -0.097 | -0.097 | -0.097 |
Operating Income Ratio
| 0.112 | 0.172 | 0.344 | 0.1 | -0.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.301 | -14.302 | -14.301 | -14.302 | -7.133 | -7.134 | -7.133 | -7.134 | -10.413 | -10.413 | -10.413 | -10.413 | -5.264 | -5.264 | -5.264 | -5.264 | -1.639 | -1.639 | -1.639 | -1.639 | -1.477 | -1.477 | -1.477 | -1.477 | -3.211 | -3.211 | -3.211 | -3.211 | -2.155 | -2.155 | -2.155 | -2.155 | -1.828 | -1.828 | -1.828 | -1.828 | -4.986 | -4.986 | -4.986 | -4.986 | -51.907 | -51.907 | -51.907 | -51.907 | -31.141 | -31.142 | -31.141 | -31.142 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 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 | -2.888 | -2.888 | -2.888 | -2.888 |
Total Other Income Expenses Net
| -5.161 | -1.382 | -0.777 | -0.447 | -0.444 | 1.488 | -0.022 | 0.074 | 0.756 | -0.068 | -0.006 | -0.093 | -0.169 | -0.053 | 0.14 | 0.07 | 0.266 | 0.005 | -0.006 | 0.013 | 0.01 | 0.032 | -0.392 | -0.091 | 0.029 | -0.014 | -0.014 | -0.014 | -0.014 | -0.034 | -0.034 | -0.034 | -0.034 | 0.057 | 0.057 | 0.057 | 0.057 | -0.056 | -0.056 | -0.056 | -0.056 | 0.007 | 0.007 | 0.007 | 0.007 | 0.009 | 0.009 | 0.009 | 0.009 | 0 | 0 | 0 | 0 | -0.657 | -0.657 | -0.657 | -0.657 | 0.159 | 0.159 | 0.159 | 0.159 | 0.014 | 0.014 | 0.014 | 0.014 | 0.024 | 0.024 | 0.024 | 0.024 | -1.501 | -1.501 | -1.501 | -1.501 | 0.226 | 0.226 | 0.226 | 0.226 | 0.143 | 0.143 | 0.143 | 0.143 | 0.178 | 0.178 | 0.178 | 0.178 | -0.23 | -0.23 | -0.23 | -0.23 | -0.144 | -0.144 | -0.144 | -0.144 | -0.107 | -0.107 | -0.107 | -0.107 | -0.105 | -0.105 | -0.105 | -0.105 | -0.045 | -0.045 | -0.045 | -0.045 | 0.195 | 0.195 | 0.195 | 0.195 | -0.116 | -0.116 | -0.116 | -0.116 | -0.121 | -0.121 | -0.121 | -0.121 | -0.334 | -0.334 | -0.334 | -0.334 |
Income Before Tax
| -3.41 | 2.689 | 8.463 | 1.344 | -2.624 | 0.535 | -0.876 | -1.079 | 0.239 | -0.991 | -0.721 | -1.519 | -4.549 | -1.201 | -0.498 | -0.656 | -4.53 | -0.058 | -2.219 | -0.173 | -0.16 | -0.323 | -1.49 | -0.48 | -0.429 | -0.275 | -0.275 | -0.275 | -0.275 | -0.238 | -0.238 | -0.238 | -0.238 | -0.371 | -0.371 | -0.371 | -0.371 | -0.502 | -0.502 | -0.502 | -0.502 | -0.243 | -0.243 | -0.243 | -0.243 | -0.187 | -0.187 | -0.187 | -0.187 | -0.352 | -0.352 | -0.352 | -0.352 | -0.94 | -0.94 | -0.94 | -0.94 | -0.076 | -0.076 | -0.076 | -0.076 | -0.587 | -0.587 | -0.587 | -0.587 | -1.239 | -1.239 | -1.239 | -1.239 | -2.433 | -2.433 | -2.433 | -2.433 | -0.235 | -0.235 | -0.235 | -0.235 | -0.152 | -0.152 | -0.152 | -0.152 | -0.179 | -0.179 | -0.179 | -0.179 | -0.219 | -0.219 | -0.219 | -0.219 | -0.147 | -0.147 | -0.147 | -0.147 | -0.114 | -0.114 | -0.114 | -0.114 | -0.125 | -0.125 | -0.125 | -0.125 | -0.117 | -0.117 | -0.117 | -0.117 | 0.087 | 0.087 | 0.087 | 0.087 | -0.198 | -0.198 | -0.198 | -0.198 | -0.293 | -0.293 | -0.293 | -0.293 | -0.431 | -0.431 | -0.431 | -0.431 |
Income Before Tax Ratio
| -0.218 | 0.114 | 0.315 | 0.075 | -0.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.064 | -15.064 | -15.064 | -15.064 | -8.312 | -8.312 | -8.312 | -8.312 | -9.031 | -9.031 | -9.031 | -9.031 | -5.927 | -5.927 | -5.927 | -5.927 | -1.591 | -1.591 | -1.591 | -1.591 | -1.409 | -1.409 | -1.409 | -1.409 | -3.208 | -3.208 | -3.208 | -3.208 | -7.163 | -7.163 | -7.163 | -7.163 | -0.589 | -0.589 | -0.589 | -0.589 | -4.869 | -4.869 | -4.869 | -4.869 | -50.935 | -50.935 | -50.935 | -50.935 | -81.312 | -81.313 | -81.312 | -81.313 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21.185 | -21.186 | -21.185 | -21.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.866 | -12.866 | -12.866 | -12.866 |
Income Tax Expense
| -0.245 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | -0.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.091 | -0.091 | -0.091 | -0.014 | -0.014 | -0.014 | -0.014 | -0.034 | -0.034 | -0.034 | -0.034 | 0.057 | 0.057 | 0.057 | 0.057 | -0.056 | -0.056 | -0.056 | -0.056 | 0.007 | 0.007 | 0.007 | 0.007 | 0.009 | 0.009 | 0.009 | 0.009 | -0.046 | -0.046 | -0.046 | -0.046 | -0.94 | -0.94 | -0.94 | -0.94 | -0.076 | -0.076 | -0.076 | -0.076 | -0.587 | -0.587 | -0.587 | -0.587 | -1.239 | -1.239 | -1.239 | -1.239 | -2.433 | -2.433 | -2.433 | -2.433 | -0.235 | -0.235 | -0.235 | -0.235 | -0.152 | -0.152 | -0.152 | -0.152 | -0.179 | -0.179 | -0.179 | -0.179 | -0.219 | -0.219 | -0.219 | -0.219 | -0.147 | -0.147 | -0.147 | -0.147 | -0.114 | -0.114 | -0.114 | -0.114 | -0.125 | -0.125 | -0.125 | -0.125 | -0.117 | -0.117 | -0.117 | -0.117 | 0.087 | 0.087 | 0.087 | 0.087 | -0.198 | -0.198 | -0.198 | -0.198 | -0.293 | -0.293 | -0.293 | -0.293 | -0.431 | -0.431 | -0.431 | -0.431 |
Net Income
| -3.41 | 2.689 | 8.463 | 1.344 | -2.624 | 0.535 | -0.876 | -1.079 | 0.239 | -0.991 | -0.721 | -1.519 | -4.549 | -1.201 | -0.498 | -0.656 | -4.53 | -0.058 | -2.219 | -0.173 | -0.16 | -0.323 | -1.49 | -0.483 | -0.429 | -0.275 | -0.275 | -0.275 | -0.275 | -0.238 | -0.238 | -0.238 | -0.238 | -0.371 | -0.371 | -0.371 | -0.371 | -0.502 | -0.502 | -0.502 | -0.502 | -0.243 | -0.243 | -0.243 | -0.243 | -0.187 | -0.187 | -0.187 | -0.187 | -0.306 | -0.306 | -0.306 | -0.306 | -0.94 | -0.94 | -0.94 | -0.94 | -0.076 | -0.076 | -0.076 | -0.076 | -0.587 | -0.587 | -0.587 | -0.587 | 0.053 | 0.053 | 0.053 | 0.053 | 0.06 | 0.06 | 0.06 | 0.06 | -0.235 | -0.235 | -0.235 | -0.235 | -0.152 | -0.152 | -0.152 | -0.152 | -0.179 | -0.179 | -0.179 | -0.179 | -0.219 | -0.219 | -0.219 | -0.219 | -0.147 | -0.147 | -0.147 | -0.147 | -0.114 | -0.114 | -0.114 | -0.114 | -0.125 | -0.125 | -0.125 | -0.125 | -0.117 | -0.117 | -0.117 | -0.117 | 0.087 | 0.087 | 0.087 | 0.087 | -0.198 | -0.198 | -0.198 | -0.198 | -0.293 | -0.293 | -0.293 | -0.293 | -0.431 | -0.431 | -0.431 | -0.431 |
Net Income Ratio
| -0.218 | 0.114 | 0.315 | 0.075 | -0.22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.064 | -15.064 | -15.064 | -15.064 | -8.312 | -8.312 | -8.312 | -8.312 | -9.031 | -9.031 | -9.031 | -9.031 | -5.927 | -5.927 | -5.927 | -5.927 | -1.591 | -1.591 | -1.591 | -1.591 | -1.409 | -1.409 | -1.409 | -1.409 | -2.79 | -2.79 | -2.79 | -2.79 | -7.163 | -7.163 | -7.163 | -7.163 | -0.589 | -0.589 | -0.589 | -0.589 | -4.869 | -4.869 | -4.869 | -4.869 | 2.182 | 2.182 | 2.182 | 2.182 | 1.992 | 1.992 | 1.992 | 1.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21.185 | -21.186 | -21.185 | -21.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.866 | -12.866 | -12.866 | -12.866 |
EPS
| -0.006 | 0.006 | 0.02 | 0.003 | -0.006 | 0.001 | -0.003 | -0.004 | 0.001 | -0.006 | -0.005 | -0.012 | -0.044 | -0.016 | -0.008 | -0.01 | -0.25 | -0.004 | -0.15 | -0.019 | -0.019 | -0.039 | -0.2 | -0.088 | -0.16 | -0.13 | -0.13 | -0.13 | -0.13 | -0.13 | -0.13 | -0.13 | -0.13 | -0.43 | -0.43 | -0.43 | -0.43 | -0.72 | -0.72 | -0.72 | -0.72 | -0.38 | -0.38 | -0.38 | -0.38 | -0.33 | -0.33 | -0.33 | -0.33 | -0.64 | -0.64 | -0.64 | -0.64 | -2.19 | -2.19 | -2.19 | -2.19 | -0.2 | -0.2 | -0.2 | -0.2 | -1.86 | -1.86 | -1.86 | -1.86 | 0.18 | 0.18 | 0.18 | 0.18 | 0.21 | 0.21 | 0.21 | 0.21 | -0.72 | -0.72 | -0.72 | -0.72 | -1.8 | -1.8 | -1.8 | -1.8 | -2.5 | -2.5 | -2.5 | -2.5 | -3.07 | -3.07 | -3.07 | -3.07 | -2.06 | -2.06 | -2.06 | -2.06 | -2.98 | -2.98 | -2.98 | -2.98 | -0.93 | -0.93 | -0.93 | -0.93 | -3.14 | -3.14 | -3.14 | -3.14 | 2.49 | 2.49 | 2.49 | 2.49 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.003 | -0.003 | -0.003 | -0.003 |
EPS Diluted
| -0.006 | 0.004 | 0.017 | 0.003 | -0.006 | 0.001 | -0.003 | -0.004 | 0.001 | -0.006 | -0.005 | -0.012 | -0.044 | -0.016 | -0.008 | -0.01 | -0.25 | -0.004 | -0.15 | -0.019 | -0.019 | -0.039 | -0.2 | -0.088 | -0.16 | -0.13 | -0.13 | -0.13 | -0.13 | -0.13 | -0.13 | -0.13 | -0.13 | -0.43 | -0.43 | -0.43 | -0.43 | -0.72 | -0.72 | -0.72 | -0.72 | -0.38 | -0.38 | -0.38 | -0.38 | -0.33 | -0.33 | -0.33 | -0.33 | -0.64 | -0.64 | -0.64 | -0.64 | -2.19 | -2.19 | -2.19 | -2.19 | -0.2 | -0.2 | -0.2 | -0.2 | -1.86 | -1.86 | -1.86 | -1.86 | 0.18 | 0.18 | 0.18 | 0.18 | 0.21 | 0.21 | 0.21 | 0.21 | -0.72 | -0.72 | -0.72 | -0.72 | -1.8 | -1.8 | -1.8 | -1.8 | -2.5 | -2.5 | -2.5 | -2.5 | -3.07 | -3.07 | -3.07 | -3.07 | -2.06 | -2.06 | -2.06 | -2.06 | -2.98 | -2.98 | -2.98 | -2.98 | -0.93 | -0.93 | -0.93 | -0.93 | -3.14 | -3.14 | -3.14 | -3.14 | 2.49 | 2.49 | 2.49 | 2.49 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.002 | -0.003 | -0.003 | -0.003 | -0.003 |
EBITDA
| 1.554 | 6.464 | 11.442 | 4.04 | -0.881 | -0.943 | -0.829 | -1.138 | -0.498 | -0.904 | -0.715 | -1.426 | -0.815 | -1.148 | -0.638 | -0.726 | -0.451 | -0.042 | -0.183 | -0.185 | -0.17 | -0.354 | -1.098 | -0.483 | -0.457 | -0.271 | -0.271 | -0.271 | -0.271 | -0.232 | -0.232 | -0.232 | -0.232 | -0.355 | -0.355 | -0.355 | -0.355 | -0.474 | -0.474 | -0.474 | -0.474 | -0.213 | -0.213 | -0.213 | -0.213 | -0.156 | -0.156 | -0.156 | -0.156 | -0.184 | -0.184 | -0.184 | -0.184 | -1.76 | -1.76 | -1.76 | -1.76 | -0.08 | -0.08 | -0.08 | -0.08 | -1.077 | -1.077 | -1.077 | -1.077 | -1.041 | -1.041 | -1.041 | -1.041 | -2.279 | -2.279 | -2.279 | -2.279 | -0.462 | -0.462 | -0.462 | -0.462 | -0.295 | -0.295 | -0.295 | -0.295 | -0.357 | -0.357 | -0.357 | -0.357 | -0.435 | -0.435 | -0.435 | -0.435 | -0.295 | -0.295 | -0.295 | -0.295 | -0.228 | -0.228 | -0.228 | -0.228 | -0.25 | -0.25 | -0.25 | -0.25 | -0.234 | -0.234 | -0.234 | -0.234 | 0.178 | 0.178 | 0.178 | 0.178 | -0.391 | -0.391 | -0.391 | -0.391 | -0.585 | -0.585 | -0.585 | -0.585 | -0.86 | -0.86 | -0.86 | -0.86 |
EBITDA Ratio
| 0.099 | 0.273 | 0.426 | 0.226 | -0.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.853 | -14.854 | -14.853 | -14.854 | -8.096 | -8.096 | -8.096 | -8.096 | -8.65 | -8.65 | -8.65 | -8.65 | -5.593 | -5.593 | -5.593 | -5.593 | -1.394 | -1.394 | -1.394 | -1.394 | -1.18 | -1.18 | -1.18 | -1.18 | -1.676 | -1.676 | -1.676 | -1.676 | -13.414 | -13.414 | -13.414 | -13.414 | -0.623 | -0.623 | -0.623 | -0.623 | -8.928 | -8.928 | -8.928 | -8.928 | -42.828 | -42.828 | -42.828 | -42.828 | -76.169 | -76.169 | -76.169 | -76.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -42.009 | -42.011 | -42.009 | -42.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -25.657 | -25.657 | -25.657 | -25.657 |