Opthea Limited
ASX:OPT.AX
0.66 (AUD) • At close September 18, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2017 Q4 | 2016 Q4 | 2015 Q4 | 2014 Q4 | 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
| 0.093 | 0.083 | 0.078 | 0.066 | 0.125 | 0.041 | -0.127 | 0.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0.004 | 0.004 | 0.006 | 0 | 0.006 | 0.006 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0.004 | 0.004 | 0.004 | 0 | 0.004 | 0.004 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0.004 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0 | 0.08 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.078 | 0.128 | 0.12 | 0.179 | 0 | 0 | 0.313 | 0.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.015 | -0.045 | -0.042 | -0.113 | 0.125 | 0.041 | -0.441 | 0.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0.004 | 0.004 | 0.006 | 0 | 0.006 | 0.006 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0.004 | 0.004 | 0.004 | 0 | 0.004 | 0.004 | 0 | 0 | 0 | 0 | 0.004 | 0 | 0.004 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.08 | 0 | 0.08 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.159 | -0.535 | -0.541 | -1.71 | 1 | 1 | 3.46 | 0.253 | 0 | 0 | 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 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 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
| 129.65 | 89.845 | 91.718 | 67.835 | 43.497 | 18.807 | 9.137 | 8.341 | 13.995 | 17.353 | 14.217 | 0 | 0 | 0 | 0 | 0 | 0.859 | 0.859 | 0.899 | 0 | 0.899 | 0.899 | 1.643 | 0 | 1.643 | 1.643 | 1.074 | 0 | 1.074 | 1.074 | 1.121 | 0 | 1.121 | 1.121 | 0.855 | 0 | 0.855 | 0.855 | 0.788 | 0 | 0.788 | 0.788 | 0.405 | 0 | 0.405 | 0.405 | 0.175 | 0 | 0.175 | 0.175 | 0.125 | 0 | 0.125 | 0.125 | 0.04 | 0 | 0.04 | 0.04 | 0.064 | 0 | 0.064 | 0.064 | 0.138 | 0 | 0.138 | 0.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 13.278 | 19.728 | 25.493 | 18.185 | 0 | 0 | 4.192 | 2.416 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.542 | 0.542 | 0.611 | 0 | 0.611 | 0.611 | 0.631 | 0 | 0.631 | 0.631 | 1.337 | 0 | 1.337 | 1.337 | 1.158 | 0 | 1.158 | 1.158 | 0.899 | 0 | 0.899 | 0.899 | 1.001 | 0 | 1.001 | 1.001 | 0.687 | 0 | 0.687 | 0.687 | 0.541 | 0 | 0.541 | 0.541 | 0.48 | 0 | 0.48 | 0.48 | 0.491 | 0 | 0.491 | 0.491 | 0.006 | 0 | 0.006 | 0.006 | 0.47 | 0 | 0.47 | 0.47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.968 | -3.937 | 0.743 | -3.546 | 0 | 0 | -0.848 | 0.891 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.135 | 0.135 | 0.117 | 0 | 0.117 | 0.117 | 0.178 | 0 | 0.178 | 0.178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.695 | 0 | 0.695 | 0.695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.041 | 0 | 0.041 | 0.041 | 0.019 | 0 | 0.019 | 0.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.245 | 15.79 | 26.236 | 14.639 | 10.497 | 7.607 | 3.344 | 3.307 | 3.118 | 2.44 | 2.255 | 0 | 0 | 0 | 0 | 0 | 0.677 | 0.677 | 0.727 | 0 | 0.727 | 0.727 | 0.809 | 0 | 0.809 | 0.809 | -0.784 | 0 | -0.784 | -0.784 | -0.608 | 0 | -0.608 | -0.608 | -0.367 | 0 | -0.367 | -0.367 | 1.696 | 0 | 1.696 | 1.696 | -0.302 | 0 | -0.302 | -0.302 | -0.137 | 0 | -0.137 | -0.137 | -0.088 | 0 | -0.088 | -0.088 | 0.532 | 0 | 0.532 | 0.532 | 0.025 | 0 | 0.025 | 0.025 | -0.117 | 0 | -0.117 | -0.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -1.039 | -1.039 | -0.959 | 0 | -0.959 | -0.959 | -1.929 | 0 | -1.929 | -1.929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.432 | 0 | 1.432 | 1.432 | 0 | 0 | 0 | 0 | 0.612 | 0 | 0.612 | 0.612 | 1.185 | 0 | 1.185 | 1.185 | -0.495 | -0.495 | -0.495 | -0.495 | -0.429 | 0 | -0.429 | -0.429 | -0.272 | -0.272 | -0.272 | -0.272 | -0.166 | -0.166 | -0.166 | -0.166 | -0.015 | -0.015 | -0.015 | -0.015 | -0.128 | -0.128 | -0.128 | -0.128 | -0.02 | -0.02 | -0.02 | -0.02 | -0.046 | -0.046 | -0.046 | -0.046 | -0.154 | -0.154 | -0.154 | -0.154 | -0.134 | -0.134 | -0.134 | -0.134 |
Operating Expenses
| 143.896 | 105.635 | 117.954 | 84.767 | 53.994 | 26.414 | 13.175 | 11.534 | 17.113 | 19.792 | 16.472 | 0 | 0 | 0 | 0 | 0 | 0.497 | 0.497 | 0.668 | 0 | 0.668 | 0.668 | 0.523 | 0 | 0.523 | 0.523 | 0.29 | 0 | 0.29 | 0.29 | 0.513 | 0 | 0.513 | 0.513 | 0.488 | 0 | 0.488 | 0.488 | 2.484 | 0 | 2.484 | 2.484 | 0.103 | 0 | 0.103 | 0.103 | 0.038 | 0 | 0.038 | 0.038 | 0.037 | 0 | 0.037 | 0.037 | 0.571 | 0 | 0.571 | 0.571 | 1.521 | 0 | 1.521 | 1.521 | 0.021 | 0 | 0.021 | 0.021 | 0.612 | 0 | 0.612 | 0.612 | 1.185 | 0 | 1.185 | 1.185 | -0.495 | -0.495 | -0.495 | -0.495 | -0.429 | 0 | -0.429 | -0.429 | -0.272 | -0.272 | -0.272 | -0.272 | -0.166 | -0.166 | -0.166 | -0.166 | -0.015 | -0.015 | -0.015 | -0.015 | -0.128 | -0.128 | -0.128 | -0.128 | -0.02 | -0.02 | -0.02 | -0.02 | -0.044 | -0.044 | -0.044 | -0.044 | -0.154 | -0.154 | -0.154 | -0.154 | -0.134 | -0.134 | -0.134 | -0.134 |
Operating Income
| -143.881 | -105.614 | -117.876 | -82.838 | -53.869 | -26.373 | -13.117 | -11.579 | -17.113 | -19.792 | -16.472 | 0 | 0 | 0 | 0 | 0 | -1.578 | -1.578 | -1.81 | 0 | -1.81 | -1.81 | -2.761 | 0 | -2.761 | -2.761 | -1.71 | 0 | -1.71 | -1.71 | -2.468 | 0 | -2.468 | -2.468 | 0.005 | 0 | 0.005 | 0.005 | -4.268 | 0 | -4.268 | -4.268 | -1.194 | 0 | -1.194 | -1.194 | 5.502 | 0 | 5.502 | 5.502 | -0.638 | 0 | -0.638 | -0.638 | -1.101 | 0 | -1.101 | -1.101 | -2.871 | 0 | -2.871 | -2.871 | -0.389 | 0 | -0.389 | -0.389 | 0.612 | 0 | 0.612 | 0.612 | 1.185 | 0 | 1.185 | 1.185 | -0.495 | -0.495 | -0.495 | -0.495 | -0.35 | 0 | -0.35 | -0.35 | -0.272 | -0.272 | -0.272 | -0.272 | -0.166 | -0.166 | -0.166 | -0.166 | -0.015 | -0.015 | -0.015 | -0.015 | -0.128 | -0.128 | -0.128 | -0.128 | -0.02 | -0.02 | -0.02 | -0.02 | -0.044 | -0.044 | -0.044 | -0.044 | -0.154 | -0.154 | -0.154 | -0.154 | -0.134 | -0.134 | -0.134 | -0.134 |
Operating Income Ratio
| -1,544.104 | -1,267.31 | -1,515.256 | -1,253.278 | -432.017 | -636.019 | 103.017 | -42.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.43 | 0 | 1.43 | 1.43 | -756.883 | 0 | -756.883 | -756.883 | 0 | 0 | 0 | 0 | 1,257.64 | 0 | 1,257.64 | 1,257.64 | -145.802 | 0 | -145.802 | -145.802 | 0 | 0 | 0 | 0 | -675.589 | 0 | -675.589 | -675.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.381 | 0 | -4.381 | -4.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -11.258 | 3.026 | -0.282 | -1.875 | -1.67 | -12.133 | 0.197 | 0.113 | 0.485 | 0.874 | 0.847 | 0 | 0 | 0 | 0 | 0 | -0.062 | -0.062 | -0.017 | 0 | -0.017 | -0.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | -0.001 | -0.001 | -0.285 | 0 | -0.285 | -0.285 | 7.272 | 0 | 7.272 | 7.272 | -0.349 | 0 | -0.349 | -0.349 | -0.06 | 0 | -0.06 | -0.06 | 2.089 | 0 | 2.089 | 2.089 | 0.194 | 0 | 0.194 | 0.194 | 1.435 | 0 | 1.435 | 1.435 | -0.017 | 0 | -0.017 | -0.017 | -0.306 | 0 | -0.306 | -0.306 | -0.593 | 0 | -0.593 | -0.593 | 0 | 0 | 0 | 0 | -0.001 | 0 | -0.001 | -0.001 | -0.01 | -0.01 | -0.01 | -0.01 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0.001 | -0 | -0 | -0 | -0 | -0.001 | -0.001 | -0.001 | -0.001 | -0.002 | -0.002 | -0.002 | -0.002 | -0.001 | -0.001 | -0.001 | -0.001 | -0.003 | -0.003 | -0.003 | -0.003 |
Income Before Tax
| -155.139 | -102.588 | -118.158 | -84.713 | -55.539 | -38.505 | -12.92 | -11.465 | -16.628 | -18.919 | -15.625 | 0 | 0 | 0 | 0 | 0 | -1.641 | -1.641 | -1.827 | 0 | -1.827 | -1.827 | -2.761 | 0 | -2.761 | -2.761 | -1.71 | 0 | -1.71 | -1.71 | -2.469 | 0 | -2.469 | -2.469 | -0.279 | 0 | -0.279 | -0.279 | 3.005 | 0 | 3.005 | 3.005 | -1.544 | 0 | -1.544 | -1.544 | 5.442 | 0 | 5.442 | 5.442 | 1.451 | 0 | 1.451 | 1.451 | -0.908 | 0 | -0.908 | -0.908 | -1.436 | 0 | -1.436 | -1.436 | -0.406 | 0 | -0.406 | -0.406 | 0.306 | 0 | 0.306 | 0.306 | 0.593 | 0 | 0.593 | 0.593 | -0.495 | -0.495 | -0.495 | -0.495 | -0.351 | 0 | -0.351 | -0.351 | -0.282 | -0.282 | -0.282 | -0.282 | -0.166 | -0.166 | -0.166 | -0.166 | -0.016 | -0.016 | -0.016 | -0.016 | -0.128 | -0.128 | -0.128 | -0.128 | -0.02 | -0.02 | -0.02 | -0.02 | -0.045 | -0.045 | -0.045 | -0.045 | -0.155 | -0.155 | -0.155 | -0.155 | -0.136 | -0.136 | -0.136 | -0.136 |
Income Before Tax Ratio
| -1,664.919 | -1,231.003 | -1,518.88 | -1,281.647 | -445.412 | -928.616 | 101.468 | -41.979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -74.458 | 0 | -74.458 | -74.458 | 532.875 | 0 | 532.875 | 532.875 | 0 | 0 | 0 | 0 | 1,243.877 | 0 | 1,243.877 | 1,243.877 | 331.578 | 0 | 331.578 | 331.578 | 0 | 0 | 0 | 0 | -337.849 | 0 | -337.849 | -337.849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.399 | 0 | -4.399 | -4.399 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -7.722 | -5.746 | -3.053 | 4.899 | -3.987 | -3.523 | 4.425 | 3.845 | -7 | -7.637 | -10.155 | 0 | 0 | 0 | 0 | 0 | -0.39 | -0.39 | -0.601 | 0 | -0.601 | -0.601 | -0.194 | 0 | -0.194 | -0.194 | 0.027 | 0 | 0.027 | 0.027 | 0.011 | 0 | 0.011 | 0.011 | 0.292 | 0 | 0.292 | 0.292 | 1.431 | 0 | 1.431 | 1.431 | 0.085 | 0 | 0.085 | 0.085 | 5.442 | 0 | 5.442 | 5.442 | 1.451 | 0 | 1.451 | 1.451 | -0.908 | 0 | -0.908 | -0.908 | -1.436 | 0 | -1.436 | -1.436 | -0.406 | 0 | -0.406 | -0.406 | 0.306 | 0 | 0.306 | 0.306 | 0.593 | 0 | 0.593 | 0.593 | -0.495 | -0.495 | -0.495 | -0.495 | -0.351 | 0 | -0.351 | -0.351 | -0.282 | -0.282 | -0.282 | -0.282 | -0.166 | -0.166 | -0.166 | -0.166 | -0.016 | -0.016 | -0.016 | -0.016 | -0.128 | -0.128 | -0.128 | -0.128 | -0.02 | -0.02 | -0.02 | -0.02 | -0.045 | -0.045 | -0.045 | -0.045 | -0.155 | -0.155 | -0.155 | -0.155 | -0.136 | -0.136 | -0.136 | -0.136 |
Net Income
| -147.417 | -96.842 | -115.106 | -79.814 | -51.552 | -34.982 | -8.494 | -7.62 | -9.628 | -11.282 | -5.47 | 0 | 0 | 0 | 0 | 0 | -1.251 | -1.251 | -1.227 | 0 | -1.227 | -1.227 | -2.566 | 0 | -2.566 | -2.566 | -1.737 | 0 | -1.737 | -1.737 | -2.48 | 0 | -2.48 | -2.48 | -0.572 | 0 | -0.572 | -0.572 | 1.574 | 0 | 1.574 | 1.574 | -1.629 | 0 | -1.629 | -1.629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -1,582.053 | -1,162.056 | -1,479.638 | -1,207.521 | -413.437 | -843.656 | 66.713 | -27.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -152.408 | 0 | -152.408 | -152.408 | 279.139 | 0 | 279.139 | 279.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.25 | -0.2 | -0.23 | -0.23 | -0.14 | -0.11 | -0.032 | -0.03 | -0.036 | -0.045 | -0.026 | 0 | 0 | 0 | 0 | 0 | -0.025 | -0.026 | -0.026 | 0 | -0.026 | -0.026 | -0.054 | 0 | -0.054 | -0.054 | -0.038 | 0 | -0.038 | -0.038 | -0.054 | 0 | -0.054 | -0.054 | -0.014 | 0 | -0.014 | -0.014 | 0.038 | 0 | 0.038 | 0.038 | -0.04 | 0 | -0.04 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.25 | -0.2 | -0.23 | -0.23 | -0.14 | -0.11 | -0.032 | -0.03 | -0.036 | -0.045 | -0.026 | 0 | 0 | 0 | 0 | 0 | -0.025 | -0.025 | -0.026 | 0 | -0.026 | -0.026 | -0.054 | 0 | -0.054 | -0.054 | -0.038 | 0 | -0.038 | -0.038 | -0.054 | 0 | -0.054 | -0.054 | -0.014 | 0 | -0.014 | -0.014 | 0.038 | 0 | 0.038 | 0.038 | -0.04 | 0 | -0.04 | -0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -143.803 | -105.552 | -117.876 | -82.832 | -53.869 | -26.373 | -13.112 | -11.562 | -17.113 | -19.792 | -16.472 | 0 | 0 | 0 | 0 | 0 | -1.571 | -1.571 | -1.803 | 0 | -1.803 | -1.803 | -2.754 | 0 | -2.754 | -2.754 | -1.703 | 0 | -1.703 | -1.703 | -2.459 | 0 | -2.459 | -2.459 | 0.013 | 0 | 0.013 | 0.013 | 4.232 | 0 | 4.232 | 4.232 | -1.509 | 0 | -1.509 | -1.509 | 5.51 | 0 | 5.51 | 5.51 | 2.901 | 0 | 2.901 | 2.901 | -1.784 | 0 | -1.784 | -1.784 | -2.864 | 0 | -2.864 | -2.864 | -0.389 | 0 | -0.389 | -0.389 | 0.612 | 0 | 0.612 | 0.612 | 1.185 | 0 | 1.185 | 1.185 | -0.495 | -0.495 | -0.495 | -0.495 | -0.35 | 0 | -0.35 | -0.35 | -0.272 | -0.272 | -0.272 | -0.272 | -0.166 | -0.166 | -0.166 | -0.166 | -0.015 | -0.015 | -0.015 | -0.015 | -0.128 | -0.128 | -0.128 | -0.128 | -0.02 | -0.02 | -0.02 | -0.02 | -0.044 | -0.044 | -0.044 | -0.044 | -0.154 | -0.154 | -0.154 | -0.154 | -0.134 | -0.134 | -0.134 | -0.134 |
EBITDA Ratio
| -1,543.263 | -1,266.562 | -1,515.256 | -1,253.181 | -432.017 | -636.019 | 102.978 | -42.334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.519 | 0 | 3.519 | 3.518 | 750.471 | 0 | 750.471 | 750.471 | 0 | 0 | 0 | 0 | 1,259.428 | 0 | 1,259.428 | 1,259.428 | 663.156 | 0 | 663.156 | 663.155 | 0 | 0 | 0 | 0 | -673.883 | 0 | -673.883 | -673.883 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.381 | 0 | -4.381 | -4.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |