Norwood Systems Limited
ASX:NOR.AX
0.032 (AUD) • At close September 11, 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 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 | 1995 Q4 | 1995 Q3 | 1995 Q2 | 1995 Q1 | 1994 Q4 | 1994 Q3 | 1994 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 0.474 | 0.668 | 0.456 | 0.508 | 0.704 | 0.525 | 0.584 | 0.467 | 0.588 | 0.286 | 0.251 | 0.27 | 0.182 | 0.149 | 0.191 | 0.119 | 0.446 | 0.308 | 0.065 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.002 | 0.002 | 0.002 | 0.002 | 0.297 | 0.297 | 0.297 | 0.297 | 0.24 | 0.24 | 0.24 | 0.24 | 0.324 | 0.324 | 0.324 | 0.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.041 | 0.041 | 0.041 | 0.041 | 0 | 0 | 0 | 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
| 1.348 | 1.488 | 1.234 | 1.609 | 0.968 | 1.001 | 0.921 | 1.063 | 0.96 | 1.118 | 1.296 | 1.303 | 1.415 | 1.459 | 1.474 | 1.74 | 2.308 | 1.423 | 0.404 | 0.277 | 0.43 | 0 | 0.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.874 | -0.819 | -0.778 | -1.101 | -0.264 | -0.476 | -0.337 | -0.596 | -0.372 | -0.832 | -1.044 | -1.033 | -1.233 | -1.31 | -1.283 | -1.62 | -1.862 | -1.115 | -0.339 | -0.277 | -0.43 | 0 | -0.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.01 | 0.01 | 0.01 | 0.002 | 0.002 | 0.002 | 0.002 | 0.297 | 0.297 | 0.297 | 0.297 | 0.24 | 0.24 | 0.24 | 0.24 | 0.324 | 0.324 | 0.324 | 0.324 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.041 | 0.041 | 0.041 | 0.041 | 0 | 0 | 0 | 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
| -1.843 | -1.226 | -1.705 | -2.168 | -0.375 | -0.906 | -0.576 | -1.278 | -0.632 | -2.903 | -4.157 | -3.821 | -6.766 | -8.773 | -6.703 | -13.562 | -4.174 | -3.616 | -5.204 | 0 | 1,635.122 | 0 | -1,287.217 | 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 | 0 | 0 | 0 | 0 | 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 |
Reseach & Development Expenses
| 0.017 | 0.011 | 0.014 | 0.014 | 0.031 | 0.087 | 0.06 | 0.104 | 0.084 | 0.124 | 0.105 | 0.038 | 0.062 | 0.05 | 0.075 | 0.077 | 0.624 | 0.9 | 0.062 | 0.049 | 0.071 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.495 | 0.159 | 0.204 | 0.109 | 0.267 | 0.332 | 0.209 | 0.269 | 0.302 | 0.262 | 0.353 | 0.13 | 0.538 | 0.255 | 0.519 | 0.169 | 0.644 | 0.418 | 0 | 0.336 | 0.067 | 0.037 | 0.102 | 0.102 | 0.102 | 0.102 | 0.144 | 0.144 | 0.144 | 0.144 | 0.082 | 0.082 | 0.082 | 0.082 | 0.056 | 0.056 | 0.056 | 0.056 | 0.291 | 0.291 | 0.291 | 0.291 | 0.443 | 0.443 | 0.443 | 0.443 | 0.629 | 0.629 | 0.629 | 0.629 | 0.074 | 0.074 | 0.074 | 0.074 | 0.083 | 0.083 | 0.083 | 0.083 | 0.088 | 0.088 | 0.088 | 0.088 | 0.033 | 0.033 | 0.033 | 0.033 | 0.085 | 0.085 | 0.085 | 0.085 | 0 | 0 | 0 | 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 | 0.017 | 0.015 | 0.02 | 0.018 | 0.019 | 0.038 | 0.072 | 0.083 | 0.076 | 0.164 | 0.278 | 0.268 | 0.201 | 0.517 | 0.654 | 2.492 | 2.957 | 0.187 | 0 | 0.575 | 0.575 | 0.575 | 0.208 | 0.208 | 0.208 | 0.208 | -0.076 | -0.076 | -0.076 | -0.076 | 0.006 | 0.006 | 0.006 | 0.006 | -0.044 | -0.044 | -0.044 | -0.044 | -0.235 | -0.235 | -0.235 | -0.235 | -0.305 | -0.305 | -0.305 | -0.305 | -0.334 | -0.334 | -0.334 | -0.334 | -0.042 | -0.042 | -0.042 | -0.042 | -0.052 | -0.052 | -0.052 | -0.052 | -0.07 | -0.07 | -0.07 | -0.07 | 0.015 | 0.015 | 0.015 | 0.015 | 0.029 | 0.029 | 0.029 | 0.029 | 0 | 0 | 0 | 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
| 0.587 | 0.718 | 0.035 | 0.337 | 0.267 | 0.307 | 0.417 | 0.321 | 0.445 | 0.575 | 0.424 | 0.904 | 0.912 | 1.079 | 2.262 | 2.474 | 4.169 | 8.03 | 0.606 | 0.354 | 0.457 | 0.642 | 0.135 | 0.31 | 0.31 | 0.31 | 0.31 | 0.068 | 0.068 | 0.068 | 0.068 | 0.088 | 0.088 | 0.088 | 0.088 | 0.012 | 0.012 | 0.012 | 0.012 | 0.056 | 0.056 | 0.056 | 0.056 | 0.138 | 0.138 | 0.138 | 0.138 | 0.295 | 0.295 | 0.295 | 0.295 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.018 | 0.018 | 0.018 | 0.018 | 0.048 | 0.048 | 0.048 | 0.048 | 0.114 | 0.114 | 0.114 | 0.114 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.467 | -1.467 | -1.467 | -1.467 | -0.524 | -0.524 | -0.524 | -0.524 | -2.128 | -2.128 | -2.128 | -2.128 | -5.447 | -5.447 | -5.447 | -5.447 | -5.162 | -5.162 | -5.162 | -5.162 | -0.503 | -0.503 | -0.503 | -0.332 | -0.332 | -0.332 | -0.332 |
Operating Expenses
| 0.604 | 0.729 | 0.049 | 0.351 | 0.298 | 0.394 | 0.477 | 0.425 | 0.529 | 0.699 | 0.529 | 0.225 | 1.193 | 0.29 | 2.545 | 1.318 | 4.916 | 8.849 | 4.886 | 0.354 | 0.236 | 0.642 | 0.151 | 0.31 | 0.31 | 0.31 | 0.31 | 0.068 | 0.068 | 0.068 | 0.068 | 0.088 | 0.088 | 0.088 | 0.088 | 0.012 | 0.012 | 0.012 | 0.012 | 0.056 | 0.056 | 0.056 | 0.056 | 0.138 | 0.138 | 0.138 | 0.138 | 0.295 | 0.295 | 0.295 | 0.295 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.032 | 0.018 | 0.018 | 0.018 | 0.018 | 0.048 | 0.048 | 0.048 | 0.048 | 0.114 | 0.114 | 0.114 | 0.114 | -1.467 | -1.467 | -1.467 | -1.467 | -0.524 | -0.524 | -0.524 | -0.524 | -2.128 | -2.128 | -2.128 | -2.128 | -5.447 | -5.447 | -5.447 | -5.447 | -5.162 | -5.162 | -5.162 | -5.162 | -0.503 | -0.503 | -0.503 | -0.332 | -0.332 | -0.332 | -0.332 |
Operating Income
| -1.478 | -1.548 | -0.827 | -1.452 | -0.562 | -0.87 | -0.813 | -1.021 | -0.901 | -1.531 | -1.574 | -1.162 | -2.342 | -1.558 | -3.785 | -2.915 | -6.754 | -9.907 | -1.069 | -0.631 | -0.666 | -0.706 | -0.489 | -0.402 | -0.402 | -0.402 | -0.402 | -0.186 | -0.186 | -0.186 | -0.186 | -0.153 | -0.153 | -0.153 | -0.153 | 0.061 | 0.061 | 0.061 | 0.061 | -0.444 | -0.444 | -0.444 | -0.444 | -0.395 | -0.395 | -0.395 | -0.395 | -0.6 | -0.6 | -0.6 | -0.6 | -0.106 | -0.106 | -0.106 | -0.106 | -0.115 | -0.115 | -0.115 | -0.115 | -0.106 | -0.106 | -0.106 | -0.106 | -0.08 | -0.08 | -0.08 | -0.08 | -0.056 | -0.056 | -0.056 | -0.056 | -1.467 | -1.467 | -1.467 | -1.467 | -0.524 | -0.524 | -0.524 | -0.524 | -2.128 | -2.128 | -2.128 | -2.128 | -5.447 | -5.447 | -5.447 | -5.447 | -5.162 | -5.162 | -5.162 | -5.162 | -0.503 | -0.503 | -0.503 | -0.332 | -0.332 | -0.332 | -0.332 |
Operating Income Ratio
| -3.118 | -2.316 | -1.813 | -2.858 | -0.798 | -1.656 | -1.392 | -2.188 | -1.531 | -5.345 | -6.263 | -4.301 | -12.85 | -10.432 | -19.779 | -24.403 | -15.139 | -32.135 | -16.403 | 0 | 2,532.19 | 0 | -1,859.951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.781 | -14.781 | -14.781 | -14.781 | 26.27 | 26.27 | 26.27 | 26.27 | -1.493 | -1.493 | -1.493 | -1.493 | -1.643 | -1.643 | -1.643 | -1.643 | -1.851 | -1.851 | -1.851 | -1.851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.384 | -1.384 | -1.384 | -1.384 | 0 | 0 | 0 | 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
| -0.06 | 0.536 | -0.095 | 0.484 | -0.065 | 0.413 | 0.021 | 0.942 | -0.071 | 0.612 | -0.178 | -0.118 | -0.102 | -0.043 | -0.03 | -0.023 | 0.064 | -0.06 | -4.138 | -0.045 | -0.014 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0.128 | -0.128 | -0.128 | -0.128 | -0.067 | -0.067 | -0.067 | -0.067 | -0.043 | -0.043 | -0.043 | -0.043 | 0.241 | 0.241 | 0.241 | 0.241 | -0.069 | -0.069 | -0.069 | -0.069 | -0.241 | -0.241 | -0.241 | -0.241 | -0.009 | -0.009 | -0.009 | -0.009 | 0 | 0 | 0 | 0 | 0.026 | 0.026 | 0.026 | 0.026 | 0.727 | 0.727 | 0.727 | 0.727 | 0.25 | 0.25 | 0.25 | 0.25 | 0.879 | 0.879 | 0.879 | 0.879 | -0.215 | -0.215 | -0.215 | -0.215 | -1.987 | -1.987 | -1.987 | -1.987 | 0.064 | 0.064 | 0.064 | 0 | 0 | 0 | 0 |
Income Before Tax
| -1.538 | -1.012 | -0.922 | -0.968 | -0.627 | -0.457 | -0.793 | -0.078 | -0.972 | -0.919 | -1.752 | -1.281 | -2.443 | -1.601 | -3.814 | -2.939 | -6.69 | -9.966 | -5.207 | -0.676 | -0.68 | -0.706 | -0.49 | -0.403 | -0.403 | -0.403 | -0.403 | -0.186 | -0.186 | -0.186 | -0.186 | -0.153 | -0.153 | -0.153 | -0.153 | -0.067 | -0.067 | -0.067 | -0.067 | -0.511 | -0.511 | -0.511 | -0.511 | -0.438 | -0.438 | -0.438 | -0.438 | -0.358 | -0.358 | -0.358 | -0.358 | -0.175 | -0.175 | -0.175 | -0.175 | -0.356 | -0.356 | -0.356 | -0.356 | -0.115 | -0.115 | -0.115 | -0.115 | -0.08 | -0.08 | -0.08 | -0.08 | -0.031 | -0.031 | -0.031 | -0.031 | -0.74 | -0.74 | -0.74 | -0.74 | -0.274 | -0.274 | -0.274 | -0.274 | -1.248 | -1.248 | -1.248 | -1.248 | -5.662 | -5.662 | -5.662 | -5.662 | -7.149 | -7.149 | -7.149 | -7.149 | -0.44 | -0.44 | -0.44 | -0.332 | -0.332 | -0.332 | -0.332 |
Income Before Tax Ratio
| -3.245 | -1.514 | -2.021 | -1.906 | -0.89 | -0.87 | -1.356 | -0.167 | -1.653 | -3.208 | -6.972 | -4.739 | -13.408 | -10.721 | -19.935 | -24.599 | -14.996 | -32.328 | -79.872 | 0 | 2,585.779 | 0 | -1,863.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.8 | -14.8 | -14.8 | -14.8 | -28.77 | -28.77 | -28.77 | -28.77 | -1.719 | -1.719 | -1.719 | -1.719 | -1.823 | -1.823 | -1.823 | -1.823 | -1.106 | -1.106 | -1.106 | -1.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.757 | -0.757 | -0.757 | -0.757 | 0 | 0 | 0 | 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 | -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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.067 | 0.067 | 0.067 | 0.067 | 0.043 | 0.043 | 0.043 | 0.043 | -0.253 | -0.253 | -0.253 | -0.253 | 0.057 | 0.057 | 0.057 | 0.057 | -0.356 | -0.356 | -0.356 | -0.356 | -0.115 | -0.115 | -0.115 | -0.115 | -0.08 | -0.08 | -0.08 | -0.08 | -0.031 | -0.031 | -0.031 | -0.031 | -0.74 | -0.74 | -0.74 | -0.74 | -0.274 | -0.274 | -0.274 | -0.274 | -1.248 | -1.248 | -1.248 | -1.248 | -5.662 | -5.662 | -5.662 | -5.662 | -7.149 | -7.149 | -7.149 | -7.149 | -0.44 | -0.44 | -0.44 | -0.332 | -0.332 | -0.332 | -0.332 |
Net Income
| -1.538 | -1.012 | -0.922 | -0.968 | -0.627 | -0.457 | -0.793 | -0.078 | -0.972 | -0.919 | -1.752 | -1.281 | -2.443 | -1.601 | -3.814 | -2.939 | -6.69 | -9.966 | -5.207 | -0.676 | -0.68 | -0.706 | -0.49 | -0.403 | -0.403 | -0.403 | -0.403 | -0.186 | -0.186 | -0.186 | -0.186 | -0.153 | -0.153 | -0.153 | -0.153 | -0.067 | -0.067 | -0.067 | -0.067 | -0.578 | -0.578 | -0.578 | -0.578 | -0.481 | -0.481 | -0.481 | -0.481 | -0.105 | -0.105 | -0.105 | -0.105 | -0.232 | -0.232 | -0.232 | -0.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income Ratio
| -3.245 | -1.514 | -2.021 | -1.906 | -0.89 | -0.87 | -1.356 | -0.167 | -1.653 | -3.208 | -6.972 | -4.739 | -13.408 | -10.721 | -19.935 | -24.599 | -14.996 | -32.328 | -79.872 | 0 | 2,585.779 | 0 | -1,863.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.819 | -14.819 | -14.819 | -14.819 | -28.835 | -28.835 | -28.835 | -28.835 | -1.944 | -1.944 | -1.944 | -1.944 | -2.003 | -2.003 | -2.003 | -2.003 | -0.325 | -0.325 | -0.325 | -0.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.003 | -0.002 | -0.002 | -0.003 | -0.002 | -0.002 | -0.003 | -0 | -0.004 | -0.004 | -0.011 | -0.01 | -0.02 | -0.014 | -0.038 | -0.03 | -0.077 | -0.13 | -0.13 | -0.018 | -0.009 | -0.091 | -3.14 | -0.078 | -0.078 | -0.078 | -0.078 | -0.05 | -0.05 | -0.05 | -0.05 | -0.024 | -0.024 | -0.024 | -0.024 | -0.15 | -0.15 | -0.15 | -0.15 | -1.3 | -1.3 | -1.3 | -1.3 | -1.08 | -1.08 | -1.08 | -1.08 | -0.24 | -0.24 | -0.24 | -0.24 | -0.76 | -0.76 | -0.76 | -0.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Diluted
| -0.003 | -0.002 | -0.002 | -0.003 | -0.002 | -0.002 | -0.003 | -0 | -0.004 | -0.004 | -0.011 | -0.01 | -0.02 | -0.014 | -0.038 | -0.03 | -0.077 | -0.13 | -0.13 | -0.018 | -0.009 | -0.091 | -3.14 | -0.078 | -0.078 | -0.078 | -0.078 | -0.05 | -0.05 | -0.05 | -0.05 | -0.024 | -0.024 | -0.024 | -0.024 | -0.15 | -0.15 | -0.15 | -0.15 | -1.3 | -1.3 | -1.3 | -1.3 | -1.08 | -1.08 | -1.08 | -1.08 | -0.24 | -0.24 | -0.24 | -0.24 | -0.76 | -0.76 | -0.76 | -0.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA
| -1.435 | -1.505 | -0.784 | -1.409 | -0.515 | -0.769 | -0.772 | -0.978 | -0.856 | -1.486 | -1.562 | -1.151 | -2.329 | -1.547 | -3.775 | -2.907 | -6.746 | -9.903 | -1.069 | -0.631 | -0.668 | -0.706 | -0.487 | -0.402 | -0.402 | -0.402 | -0.402 | -0.186 | -0.186 | -0.186 | -0.186 | -0.153 | -0.153 | -0.153 | -0.153 | 0.062 | 0.062 | 0.062 | 0.062 | -0.415 | -0.415 | -0.415 | -0.415 | -0.34 | -0.34 | -0.34 | -0.34 | -0.347 | -0.347 | -0.347 | -0.347 | -0.163 | -0.163 | -0.163 | -0.163 | -0.713 | -0.713 | -0.713 | -0.713 | -0.229 | -0.229 | -0.229 | -0.229 | -0.161 | -0.161 | -0.161 | -0.161 | -0.027 | -0.027 | -0.027 | -0.027 | -1.467 | -1.467 | -1.467 | -1.467 | -0.524 | -0.524 | -0.524 | -0.524 | -2.128 | -2.128 | -2.128 | -2.128 | -5.447 | -5.447 | -5.447 | -5.447 | -5.162 | -5.162 | -5.162 | -5.162 | -0.503 | -0.503 | -0.503 | -0.332 | -0.332 | -0.332 | -0.332 |
EBITDA Ratio
| -3.026 | -2.252 | -1.718 | -2.774 | -0.732 | -1.465 | -1.321 | -2.096 | -1.456 | -5.189 | -6.217 | -4.259 | -12.782 | -10.36 | -19.73 | -24.332 | -15.12 | -32.123 | -16.398 | 0 | 2,538.065 | 0 | -1,852.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.78 | -14.78 | -14.78 | -14.78 | 26.537 | 26.537 | 26.537 | 26.537 | -1.396 | -1.396 | -1.396 | -1.396 | -1.416 | -1.416 | -1.416 | -1.416 | -1.071 | -1.071 | -1.071 | -1.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.661 | -0.661 | -0.661 | -0.661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |