Lefroy Exploration Limited
ASX:LEX.AX
0.076 (AUD) • At close November 6, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2025 Q4 | 2025 Q2 | 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 | 1992 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | -0.023 | -0.023 | 0.024 | 0.024 | 0.004 | 0.004 | 0 | 0 | -0.001 | -0.001 | 0.002 | 0.002 | 0 | 0 | 0.002 | 0.002 | 0.001 | 0.001 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.047 | 0.05 | 0.07 | 0 | 0.011 | 0 | 0.045 | 0 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0 | 0.015 | 0 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.047 | -0.05 | -0.07 | 0 | -0.011 | 0 | -0.043 | 0.003 | -0.02 | 0.003 | 0 | 0 | 0 | 0 | -0.011 | 0 | -0.015 | 0 | -0.016 | 0.003 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | -0.023 | -0.023 | 0.024 | 0.024 | 0.004 | 0.004 | 0 | 0 | -0.001 | -0.001 | 0.002 | 0.002 | 0 | 0 | 0.002 | 0.002 | 0.001 | 0.001 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | -17 | 1 | -7.8 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.2 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0.316 | 0.316 | 0.209 | 0.209 | 0.261 | 0.261 | 0.225 | 0.225 | 0.166 | 0.166 | 0.149 | 0.149 | 0.092 | 0.092 | 0.093 | 0.093 | 0.117 | 0.117 | 0.089 | 0.089 | 0.091 | 0.091 | 0.075 | 0.075 | 0.094 | 0.094 | 0.048 | 0.048 | 0.053 | 0.053 | 0.062 | 0.062 | 0.062 | 0.062 | 0.061 | 0.061 | 0.046 | 0.046 | 0.062 | 0.062 | 0.063 | 0.063 | 0.105 | 0.105 | 0.056 | 0.056 | 0.056 | 0.042 | 0.042 | 0.042 | 0.042 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.483 | 0.483 | 0.292 | 0.292 | 0.414 | 0.414 | 0.133 | 0.133 | 0.118 | 0.118 | 0.063 | 0.013 | 0.013 | 0.013 | 0.013 | 0.089 | 0.012 | 0.012 | 0.012 | 0.091 | 0.229 | 0.229 | 0.089 | 0.072 | -0.044 | -0.044 | -0.044 | 0.168 | 0.077 | 0.077 | 0.077 | 0.082 | 0.082 | 0.082 | 0.082 | 0.043 | 0.043 | 0.043 | 0.043 | 0.087 | 0.087 | 0.087 | 0.087 | 0.085 | 0.085 | 0.085 | 0.085 | 0.044 | 0.044 | 0.044 | 0.044 | 0.046 | 0.046 | 0.046 | 0.046 | 0.019 | 0.019 | 0.019 | 0.019 | 0.015 | 0.015 | 0.015 | 0.015 | 0.016 | 0.016 | 0.016 | 0.016 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.021 | 0.021 | 0.021 | 0.021 | 0.022 | 0.022 | 0.022 | 0.022 | 0.024 | 0.024 | 0.024 | 0.024 | 0.033 | 0.033 | 0.033 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.926 | 1.269 | 1.762 | 0.799 | 1.189 | 0.502 | 1.428 | 0.675 | 0.896 | 0.358 | 0.633 | 0.284 | 0.541 | 0.211 | 0.374 | 0.163 | 0.45 | 0.182 | 0.45 | 0.2 | 0.179 | 0.179 | 0.417 | 0.417 | 0.147 | 0.147 | 0.136 | 0.136 | 0.215 | 0.215 | 0.064 | 0.064 | 0.069 | 0.069 | 0.071 | 0.071 | 0.071 | 0.071 | 0.089 | 0.089 | 0.104 | 0.104 | 0.136 | 0.136 | 0.182 | 0.182 | 0.141 | 0.141 | 0.141 | 0.085 | 0.085 | 0.085 | 0.085 | 0.046 | 0.046 | 0.046 | 0.046 | 0.02 | 0.02 | 0.02 | 0.02 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.021 | 0.021 | 0.021 | 0.021 | 0.02 | 0.02 | 0.02 | 0.02 | 0.021 | 0.021 | 0.021 | 0.021 | 0.022 | 0.022 | 0.022 | 0.022 | 0.025 | 0.025 | 0.025 | 0.025 | 0.033 | 0.033 | 0.033 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | -0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.027 | -0.027 | -0.027 | -0.027 | -0.036 | -0.036 | -0.036 | -0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.716 | 1.716 | 1.716 | 1.716 |
Operating Expenses
| 1.926 | 1.269 | 1.762 | 0.916 | 1.189 | 0.6 | 1.423 | 0.737 | 0.896 | 0.459 | 0.68 | 0.315 | 0.541 | 0.253 | 0.374 | 0.039 | 0.45 | 0.238 | 0.45 | 0.16 | 0.225 | 0.225 | 0.447 | 0.447 | 0.183 | 0.183 | 0.124 | 0.124 | 0.392 | 0.392 | 0.075 | 0.075 | 0.09 | 0.09 | 0.083 | 0.083 | 0.092 | 0.092 | 0.105 | 0.105 | 0.126 | 0.126 | 0.143 | 0.143 | 0.222 | 0.222 | 0.141 | 0.141 | 0.141 | 0.085 | 0.085 | 0.085 | 0.085 | 0.046 | 0.046 | 0.046 | 0.046 | 0.02 | 0.02 | 0.02 | 0.02 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.021 | 0.021 | 0.021 | 0.021 | 0.02 | 0.02 | 0.02 | 0.02 | 0.021 | 0.021 | 0.021 | 0.021 | 0.022 | 0.022 | 0.022 | 0.022 | 0.025 | 0.025 | 0.025 | 0.025 | 0.033 | 0.033 | 0.033 | 0.033 | -0.027 | -0.027 | -0.027 | -0.027 | -0.036 | -0.036 | -0.036 | -0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.716 | 1.716 | 1.716 | 1.716 |
Operating Income
| -1.973 | -1.319 | -1.832 | -0.916 | -1.2 | -0.6 | -1.468 | -0.734 | -0.918 | -0.457 | -0.68 | -0.317 | -0.541 | -0.271 | -0.385 | -0.108 | -0.465 | -0.233 | -0.468 | -0.233 | -0.224 | -0.224 | -0.444 | -0.444 | -0.184 | -0.184 | -0.175 | -0.175 | -0.232 | -0.232 | -0.073 | -0.073 | -0.09 | -0.09 | -0.084 | -0.084 | -0.091 | -0.091 | -0.104 | -0.104 | -0.126 | -0.126 | -0.141 | -0.141 | -0.22 | -0.22 | -0.196 | -0.196 | -0.196 | -0.127 | -0.127 | -0.127 | -0.127 | -0.046 | -0.046 | -0.046 | -0.046 | -0.021 | -0.021 | -0.021 | -0.021 | -0.017 | -0.017 | -0.017 | -0.017 | -0.017 | -0.017 | -0.017 | -0.017 | -0.021 | -0.021 | -0.021 | -0.021 | -0.02 | -0.02 | -0.02 | -0.02 | -0.022 | -0.022 | -0.022 | -0.022 | -0.022 | -0.022 | -0.022 | -0.022 | -0.025 | -0.025 | -0.025 | -0.025 | -0.034 | -0.034 | -0.034 | -0.034 | -0.027 | -0.027 | -0.027 | -0.027 | -0.036 | -0.036 | -0.036 | -0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.716 | 1.716 | 1.716 | 1.716 |
Operating Income Ratio
| 0 | 0 | 0 | 0 | 0 | 0 | -587.2 | -293.6 | -367.2 | -182.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -187.2 | -93 | 0 | 0 | -888 | -888 | -367 | -367 | 7.778 | 7.778 | -9.872 | -9.872 | -20.714 | -20.714 | 0 | 0 | 168 | 168 | -60.667 | -60.667 | 0 | 0 | -62.75 | -62.75 | -281 | -281 | -110 | -110 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.056 | 0.049 | 0.026 | 0.013 | 0.004 | 0.002 | -0.005 | -0.003 | 0.006 | 0.001 | 0.051 | 0.002 | 0.037 | 0.019 | 0.47 | 0.151 | 0.001 | 0.001 | 0.163 | 0.08 | 0.006 | 0.006 | 0.003 | 0.003 | 0.012 | 0.012 | 0.046 | 0.046 | 0.616 | 0.616 | -0.031 | -0.031 | -0.016 | -0.016 | -0.005 | -0.005 | 0.001 | 0.001 | -0.001 | -0.001 | 0.002 | 0.002 | -0.002 | -0.002 | 0.001 | 0.005 | 0.005 | 0.005 | 0.005 | 0.009 | 0.009 | 0.009 | 0.009 | 0.012 | 0.012 | 0.012 | 0.012 | -0.053 | -0.053 | -0.053 | -0.053 | 0.016 | 0.016 | 0.016 | 0.016 | 0.015 | 0.015 | 0.015 | 0.015 | 0.022 | 0.022 | 0.022 | 0.022 | 0.003 | 0.003 | 0.003 | 0.003 | -0.012 | -0.012 | -0.012 | -0.012 | 0.017 | 0.017 | 0.017 | 0.017 | 0.079 | 0.079 | 0.079 | 0.079 | -0.032 | -0.032 | -0.032 | -0.032 | -0.007 | -0.007 | -0.007 | -0.007 | 0.018 | 0.018 | 0.018 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.051 | 0.051 | 0.051 | 0.051 |
Income Before Tax
| -1.917 | -1.27 | -1.806 | -0.903 | -1.196 | -0.598 | -1.473 | -0.737 | -0.912 | -0.456 | -0.629 | -0.315 | -0.504 | -0.252 | 0.085 | 0.043 | -0.464 | -0.232 | -0.305 | -0.153 | -0.218 | -0.218 | -0.441 | -0.441 | -0.172 | -0.172 | -0.129 | -0.129 | 0.384 | 0.384 | -0.103 | -0.103 | -0.106 | -0.106 | -0.089 | -0.089 | -0.091 | -0.091 | -0.105 | -0.105 | -0.124 | -0.124 | -0.142 | -0.142 | -0.22 | -0.22 | -0.191 | -0.191 | -0.191 | -0.118 | -0.118 | -0.118 | -0.118 | -0.035 | -0.035 | -0.035 | -0.035 | -0.074 | -0.074 | -0.074 | -0.074 | -0.001 | -0.001 | -0.001 | -0.001 | -0.002 | -0.002 | -0.002 | -0.002 | 0.001 | 0.001 | 0.001 | 0.001 | -0.017 | -0.017 | -0.017 | -0.017 | -0.034 | -0.034 | -0.034 | -0.034 | -0.006 | -0.006 | -0.006 | -0.006 | 0.054 | 0.054 | 0.054 | 0.054 | -0.066 | -0.066 | -0.066 | -0.066 | -0.013 | -0.013 | -0.013 | -0.013 | -0.018 | -0.018 | -0.018 | -0.018 | -0.161 | -0.161 | -0.161 | -0.161 | -0.175 | -0.175 | -0.175 | -0.175 | 0.09 | 0.09 | 0.09 | 0.09 | -5.098 | -5.098 | -5.098 | -5.098 | 1.813 | 1.813 | 1.813 | 1.813 | -1.671 | -1.671 | -1.671 | -1.671 | 0.075 | 0.075 | 0.075 | 0.075 | 1.767 | 1.767 | 1.767 | 1.767 |
Income Before Tax Ratio
| 0 | 0 | 0 | 0 | 0 | 0 | -589.2 | -294.6 | -364.8 | -182.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -122 | -61 | 0 | 0 | -882 | -882 | -344 | -344 | 5.733 | 5.733 | 16.319 | 16.319 | -29.429 | -29.429 | 0 | 0 | 178 | 178 | -60.333 | -60.333 | 0 | 0 | -61.75 | -61.75 | -284 | -284 | -110 | -110 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.007 | 0 | -0.007 | 0.118 | 0.118 | 0.118 | 0.118 | 0 | 0.045 | 0.045 | 0.045 | 0 | 0.008 | 0.008 | 0.008 | 0 | 0.142 | 0.142 | 0.142 | 0.142 | -0.031 | -0.031 | -0.016 | -0.016 | -0.005 | -0.005 | 0.001 | 0.001 | -0.001 | -0.001 | 0.002 | 0.002 | -0.002 | -0.002 | -0.181 | -0.186 | 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 | -0.017 | -0.017 | -0.017 | -0.017 | -0.034 | -0.034 | -0.034 | -0.034 | -0.006 | -0.006 | -0.006 | -0.006 | 0.054 | 0.054 | 0.054 | 0.054 | -0.066 | -0.066 | -0.066 | -0.066 | -0.013 | -0.013 | -0.013 | -0.013 | -0.018 | -0.018 | -0.018 | -0.018 | -0.161 | -0.161 | -0.161 | -0.161 | -0.175 | -0.175 | -0.175 | -0.175 | 0.09 | 0.09 | 0.09 | 0.09 | -5.098 | -5.098 | -5.098 | -5.098 | 1.813 | 1.813 | 1.813 | 1.813 | -1.671 | -1.671 | -1.671 | -1.671 | 0.075 | 0.075 | 0.075 | 0.075 | 1.767 | 1.767 | 1.767 | 1.767 |
Net Income
| -1.917 | -1.27 | -1.806 | -0.903 | -1.196 | -0.598 | -1.473 | -0.737 | -0.912 | -0.456 | -0.629 | -0.315 | -0.504 | -0.252 | 0.085 | 0.043 | -0.464 | -0.232 | -0.305 | -0.153 | -0.218 | -0.218 | -0.441 | -0.441 | -0.172 | -0.172 | 0.013 | 0.013 | 0.242 | 0.242 | -0.103 | -0.103 | -0.106 | -0.106 | -0.089 | -0.089 | -0.091 | -0.091 | -0.105 | -0.105 | -0.124 | -0.124 | -0.142 | -0.142 | -0.22 | -0.22 | -0.191 | -0.191 | -0.191 | -0.118 | -0.118 | -0.118 | -0.118 | -0.035 | -0.035 | -0.035 | -0.035 | -0.074 | -0.074 | -0.074 | -0.074 | -0.001 | -0.001 | -0.001 | -0.001 | -0.002 | -0.002 | -0.002 | -0.002 | 0.001 | 0.001 | 0.001 | 0.001 | -0.017 | -0.017 | -0.017 | -0.017 | -0.034 | -0.034 | -0.034 | -0.034 | -0.006 | -0.006 | -0.006 | -0.006 | 0.054 | 0.054 | 0.054 | 0.054 | -0.066 | -0.066 | -0.066 | -0.066 | -0.013 | -0.013 | -0.013 | -0.013 | -0.018 | -0.018 | -0.018 | -0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.051 | -0.051 | -0.051 | -0.051 |
Net Income Ratio
| 0 | 0 | 0 | 0 | 0 | 0 | -589.2 | -294.6 | -364.8 | -182.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -122 | -61 | 0 | 0 | -882 | -882 | -344 | -344 | -0.578 | -0.578 | 10.277 | 10.277 | -29.429 | -29.429 | 0 | 0 | 178 | 178 | -60.333 | -60.333 | 0 | 0 | -61.75 | -61.75 | -284 | -284 | -110 | -110 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.01 | -0.008 | -0.012 | -0.006 | -0.009 | -0.004 | -0.011 | -0.005 | -0.007 | -0.004 | -0.005 | -0.003 | -0.005 | -0.003 | 0.001 | 0 | -0.005 | -0.003 | -0.004 | -0.002 | -0.003 | -0.003 | -0.008 | -0.008 | -0.003 | -0.003 | 0 | 0 | 0.006 | 0.006 | -0.006 | -0.006 | -0.005 | -0.005 | -0.003 | -0.003 | -0.005 | -0.005 | -0.004 | -0.004 | -0.005 | -0.005 | -0.007 | -0.007 | -0.01 | -0.01 | -0.014 | -0.014 | -0.014 | -0.014 | -0.014 | -0.014 | -0.014 | -0.003 | -0.003 | -0.003 | -0.003 | -0.007 | -0.007 | -0.007 | -0.007 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | -0.003 | -0.003 | -0.003 | -0.003 | -0.001 | -0.001 | -0.001 | -0.001 | 0.005 | 0.005 | 0.005 | 0.005 | -0.006 | -0.006 | -0.006 | -0.006 | -0.001 | -0.001 | -0.001 | -0.001 | -0.002 | -0.002 | -0.002 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 |
EPS Diluted
| -0.01 | -0.008 | -0.012 | -0.006 | -0.009 | -0.004 | -0.011 | -0.005 | -0.007 | -0.004 | -0.005 | -0.003 | -0.005 | -0.003 | 0.001 | 0 | -0.005 | -0.003 | -0.004 | -0.002 | -0.003 | -0.003 | -0.008 | -0.008 | -0.003 | -0.003 | 0 | 0 | 0.006 | 0.006 | -0.006 | -0.006 | -0.005 | -0.005 | -0.003 | -0.003 | -0.005 | -0.005 | -0.004 | -0.004 | -0.005 | -0.005 | -0.007 | -0.007 | -0.01 | -0.01 | -0.014 | -0.014 | -0.014 | -0.014 | -0.014 | -0.014 | -0.014 | -0.003 | -0.003 | -0.003 | -0.003 | -0.007 | -0.007 | -0.007 | -0.007 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | -0.003 | -0.003 | -0.003 | -0.003 | -0.001 | -0.001 | -0.001 | -0.001 | 0.005 | 0.005 | 0.005 | 0.005 | -0.006 | -0.006 | -0.006 | -0.006 | -0.001 | -0.001 | -0.001 | -0.001 | -0.002 | -0.002 | -0.002 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 |
EBITDA
| -1.867 | -1.269 | -1.762 | -0.914 | -1.189 | -0.595 | -1.423 | -0.728 | -0.896 | -0.446 | -0.68 | -0.31 | -0.541 | -0.264 | -0.374 | -0.103 | -0.45 | -0.225 | -0.45 | -0.224 | -0.218 | -0.218 | -0.438 | -0.438 | -0.179 | -0.179 | -0.174 | -0.173 | 0.616 | 0.616 | -0.031 | -0.031 | -0.016 | -0.016 | -0.005 | -0.005 | 0.001 | 0.001 | -0.001 | -0.001 | 0.002 | 0.002 | -0.002 | -0.002 | -0.181 | -0.191 | -0.191 | -0.191 | -0.191 | -0.118 | -0.118 | -0.118 | -0.118 | -0.035 | -0.035 | -0.035 | -0.035 | -0.074 | -0.074 | -0.074 | -0.074 | -0.001 | -0.001 | -0.001 | -0.001 | -0.002 | -0.002 | -0.002 | -0.002 | 0.001 | 0.001 | 0.001 | 0.001 | -0.035 | -0.035 | -0.035 | -0.035 | -0.068 | -0.068 | -0.068 | -0.068 | -0.011 | -0.011 | -0.011 | -0.011 | 0.108 | 0.108 | 0.108 | 0.108 | -0.132 | -0.132 | -0.132 | -0.132 | -0.027 | -0.027 | -0.027 | -0.027 | -0.036 | -0.036 | -0.036 | -0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.716 | 1.716 | 1.716 | 1.716 |
EBITDA Ratio
| 0 | 0 | 0 | 0 | 0 | 0 | -569.2 | -291 | -358.4 | -178.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -180 | -89.4 | 0 | 0 | -875 | -875 | -358 | -358 | 7.722 | 7.667 | 26.191 | 26.191 | -8.714 | -8.714 | 0 | 0 | 10 | 10 | 0.333 | 0.333 | 0 | 0 | 1 | 1 | -3 | -3 | -90.5 | -95.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |