Crescent NV
EBR:OPTI.BR
0.0112 (EUR) • At close September 16, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
| 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 3.585 | 7.824 | 11.512 | 9.598 | 8.334 | 7.893 | 8.764 | 9.019 | 9.296 | 8.903 | 8.837 | 7.838 | 4.169 | 4.169 | 4.424 | 1.312 | 1.312 | 1.053 | 1.053 | 1.053 | 1.175 | 1.175 | 1.175 | 1.175 | 1.308 | 1.308 | 1.308 | 1.308 | 2.348 | 2.348 | 2.348 | 2.348 | 10.211 | 10.211 | 10.211 | 10.211 | 12.479 | 12.479 | 12.479 | 12.479 | 14.433 | 14.433 | 14.433 | 14.433 | 36.78 | 36.78 | 36.78 | 36.78 | 67.022 | 67.022 | 67.022 | 67.022 | 75.377 | 75.377 | 75.377 | 75.377 | 69.967 | 69.967 | 69.967 | 69.967 | 49.654 | 49.654 | 49.654 | 49.654 | 25.628 | 25.628 | 25.628 | 25.628 | 14.16 | 14.16 | 14.16 | 14.16 | 6.407 | 6.407 | 6.407 | 6.407 | 5.527 | 5.527 | 5.527 | 5.527 |
| Cost of Revenue
| 2.416 | 5.612 | 7.671 | 6.031 | 5.399 | 5.321 | 6.371 | 6.044 | 6.765 | 6.243 | 6.332 | 5.779 | 1.404 | 1.404 | 3.395 | 0.637 | 0.637 | 0.511 | 0.511 | 0.511 | 0.843 | 0.843 | 0.843 | 0.843 | 0.737 | 0.737 | 0.737 | 0.737 | 1.506 | 1.506 | 1.506 | 1.506 | 3.735 | 3.735 | 3.735 | 3.735 | 4.795 | 4.795 | 4.795 | 4.795 | 10.671 | 10.671 | 10.671 | 10.671 | 29.385 | 29.385 | 29.385 | 29.385 | 48.365 | 48.365 | 48.365 | 48.365 | 53.075 | 53.075 | 53.075 | 53.075 | 42.791 | 42.791 | 42.791 | 42.791 | 28.02 | 28.02 | 28.02 | 28.02 | 13.245 | 13.245 | 13.245 | 13.245 | 7.232 | 7.232 | 7.232 | 7.232 | 3.765 | 3.765 | 3.765 | 3.765 | 4.382 | 4.382 | 4.382 | 4.382 |
| Gross Profit
| 1.169 | 2.212 | 3.841 | 3.567 | 2.935 | 2.572 | 2.393 | 2.975 | 2.531 | 2.66 | 2.505 | 2.059 | 2.765 | 2.765 | 1.029 | 0.675 | 0.675 | 0.541 | 0.541 | 0.541 | 0.332 | 0.332 | 0.332 | 0.332 | 0.57 | 0.57 | 0.57 | 0.57 | 0.843 | 0.843 | 0.843 | 0.843 | 6.476 | 6.476 | 6.476 | 6.476 | 7.684 | 7.684 | 7.684 | 7.684 | 3.762 | 3.762 | 3.762 | 3.762 | 7.395 | 7.395 | 7.395 | 7.395 | 18.658 | 18.658 | 18.658 | 18.658 | 22.302 | 22.302 | 22.302 | 22.302 | 27.176 | 27.176 | 27.176 | 27.176 | 21.634 | 21.634 | 21.634 | 21.634 | 12.383 | 12.383 | 12.383 | 12.383 | 6.928 | 6.928 | 6.928 | 6.928 | 2.642 | 2.642 | 2.642 | 2.642 | 1.145 | 1.145 | 1.145 | 1.145 |
| Gross Profit Ratio
| 0.326 | 0.283 | 0.334 | 0.372 | 0.352 | 0.326 | 0.273 | 0.33 | 0.272 | 0.299 | 0.283 | 0.263 | 0.663 | 0.663 | 0.233 | 0.515 | 0.515 | 0.514 | 0.514 | 0.514 | 0.283 | 0.283 | 0.283 | 0.283 | 0.436 | 0.436 | 0.436 | 0.436 | 0.359 | 0.359 | 0.359 | 0.359 | 0.634 | 0.634 | 0.634 | 0.634 | 0.616 | 0.616 | 0.616 | 0.616 | 0.261 | 0.261 | 0.261 | 0.261 | 0.201 | 0.201 | 0.201 | 0.201 | 0.278 | 0.278 | 0.278 | 0.278 | 0.296 | 0.296 | 0.296 | 0.296 | 0.388 | 0.388 | 0.388 | 0.388 | 0.436 | 0.436 | 0.436 | 0.436 | 0.483 | 0.483 | 0.483 | 0.483 | 0.489 | 0.489 | 0.489 | 0.489 | 0.412 | 0.412 | 0.412 | 0.412 | 0.207 | 0.207 | 0.207 | 0.207 |
| Reseach & Development Expenses
| 0.788 | 0.819 | 0.772 | 0.623 | 0.384 | 0.133 | 0.195 | 0.415 | 0.634 | 0.641 | 0.637 | 0.037 | 0.022 | 0.022 | 0.467 | 0.467 | 0.467 | 0.731 | 0.731 | 0.731 | 1.239 | 1.239 | 1.239 | 1.239 | 1.336 | 1.336 | 1.336 | 1.336 | 1.518 | 1.518 | 1.518 | 1.518 | 3.356 | 3.356 | 3.356 | 3.356 | 3.606 | 3.606 | 3.606 | 3.606 | 6.004 | 6.004 | 6.004 | 6.004 | 7.952 | 7.952 | 7.952 | 7.952 | 10.687 | 10.687 | 10.687 | 10.687 | 7.79 | 7.79 | 7.79 | 7.79 | 1.403 | 1.403 | 1.403 | 1.403 | 1.249 | 1.249 | 1.249 | 1.249 | 3.585 | 3.585 | 3.585 | 3.585 | 2.245 | 2.245 | 2.245 | 2.245 | 2.418 | 2.418 | 2.418 | 2.418 | 2.673 | 2.673 | 2.673 | 2.673 |
| General & Administrative Expenses
| 0 | 2.87 | 2.932 | 3.232 | 2.336 | 3.155 | 2.85 | 2.577 | 2.14 | 2.413 | 2.241 | 1.281 | 0.455 | 0.455 | 0.674 | 0.517 | 0.517 | 0.859 | 0.859 | 0.859 | 1.198 | 1.198 | 1.198 | 1.198 | 1.262 | 1.262 | 1.262 | 1.262 | 2.068 | 2.068 | 2.068 | 2.068 | 2.422 | 2.422 | 2.422 | 2.422 | 2.509 | 2.509 | 2.509 | 2.509 | 3.161 | 3.161 | 3.161 | 3.161 | 3.976 | 3.976 | 3.976 | 3.976 | 4.952 | 4.952 | 4.952 | 4.952 | 4.229 | 4.229 | 4.229 | 4.229 | -5.482 | -5.482 | -5.482 | -5.482 | -4.774 | -4.774 | -4.774 | -4.774 | 4.179 | 4.179 | 4.179 | 4.179 | 2.376 | 2.376 | 2.376 | 2.376 | 2.161 | 2.161 | 2.161 | 2.161 | 1.267 | 1.267 | 1.267 | 1.267 |
| Selling & Marketing Expenses
| 0 | 0.601 | 0.865 | 0.63 | 0.692 | 0.662 | 0.865 | 0.838 | 1.115 | 1.109 | 1.708 | 0.759 | 0.183 | 0.183 | 0.884 | 0.173 | 0.173 | 0.349 | 0.349 | 0.349 | 0.834 | 0.834 | 0.834 | 0.834 | 0.768 | 0.768 | 0.768 | 0.768 | 0.02 | 0.02 | 0.02 | 0.02 | -0.204 | -0.204 | -0.204 | -0.204 | 2.463 | 2.463 | 2.463 | 2.463 | 2.787 | 2.787 | 2.787 | 2.787 | 7.224 | 7.224 | 7.224 | 7.224 | 10.344 | 10.344 | 10.344 | 10.344 | 9.65 | 9.65 | 9.65 | 9.65 | 7.244 | 7.244 | 7.244 | 7.244 | 5.532 | 5.532 | 5.532 | 5.532 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 2.714 | 3.471 | 3.882 | 3.862 | 3.057 | 3.817 | 3.765 | 3.488 | 3.689 | 3.522 | 4.431 | 2.04 | 0.638 | 0.638 | 1.558 | 0.689 | 0.689 | 1.207 | 1.207 | 1.207 | 2.032 | 2.032 | 2.032 | 2.032 | 2.031 | 2.031 | 2.031 | 2.031 | 2.088 | 2.088 | 2.088 | 2.088 | 2.219 | 2.219 | 2.219 | 2.219 | 4.972 | 4.972 | 4.972 | 4.972 | 5.947 | 5.947 | 5.947 | 5.947 | 11.2 | 11.2 | 11.2 | 11.2 | 15.295 | 15.295 | 15.295 | 15.295 | 13.879 | 13.879 | 13.879 | 13.879 | 1.762 | 1.762 | 1.762 | 1.762 | 0.758 | 0.758 | 0.758 | 0.758 | 4.179 | 4.179 | 4.179 | 4.179 | -2.828 | -2.828 | -2.828 | -2.828 | 2.161 | 2.161 | 2.161 | 2.161 | -3.076 | -3.076 | -3.076 | -3.076 |
| Other Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.911 | -0.611 | -0.611 | -0.611 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.578 | -8.578 | -8.578 | -8.578 | -12.169 | -12.169 | -12.169 | -12.169 | -16.823 | -16.823 | -16.823 | -16.823 | -25.983 | -25.983 | -25.983 | -25.983 | 0 | 0 | 0 | 0 | 4.202 | 4.202 | 4.202 | 4.202 | 3.565 | 3.565 | 3.565 | 3.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses
| 3.502 | 4.29 | 4.654 | 4.485 | 3.441 | 3.95 | 3.96 | 3.903 | 4.323 | 4.163 | 7.474 | 22.352 | 0.048 | 0.048 | 1.558 | 1.156 | 1.156 | 1.939 | 1.939 | 1.939 | 3.271 | 3.271 | 3.271 | 3.271 | 3.367 | 3.367 | 3.367 | 3.367 | 3.606 | 3.606 | 3.606 | 3.606 | 5.575 | 5.575 | 5.575 | 5.575 | 0 | 0 | 0 | 0 | -0.218 | -0.218 | -0.218 | -0.218 | 2.329 | 2.329 | 2.329 | 2.329 | -0 | -0 | -0 | -0 | 21.668 | 21.668 | 21.668 | 21.668 | 7.367 | 7.367 | 7.367 | 7.367 | 5.572 | 5.572 | 5.572 | 5.572 | 7.764 | 7.764 | 7.764 | 7.764 | -0.583 | -0.583 | -0.583 | -0.583 | 4.579 | 4.579 | 4.579 | 4.579 | -0.403 | -0.403 | -0.403 | -0.403 |
| Operating Income
| -2.333 | -2.078 | -0.813 | -0.918 | -0.506 | -1.378 | -1.567 | -0.928 | -1.792 | -1.503 | -2.347 | 0.157 | -6.264 | -6.264 | -0.529 | -3.442 | -3.442 | -1.324 | -1.324 | -1.324 | -2.984 | -2.984 | -2.984 | -2.984 | -2.787 | -2.787 | -2.787 | -2.787 | -2.744 | -2.744 | -2.744 | -2.744 | 0.927 | 0.927 | 0.927 | 0.927 | -0.696 | -0.696 | -0.696 | -0.696 | -7.946 | -7.946 | -7.946 | -7.946 | -13.562 | -13.562 | -13.562 | -13.562 | -6.841 | -6.841 | -6.841 | -6.841 | 1.232 | 1.232 | 1.232 | 1.232 | 10.709 | 10.709 | 10.709 | 10.709 | 9.15 | 9.15 | 9.15 | 9.15 | 4.776 | 4.776 | 4.776 | 4.776 | 1.485 | 1.485 | 1.485 | 1.485 | -2.068 | -2.068 | -2.068 | -2.068 | -3.427 | -3.427 | -3.427 | -3.427 |
| Operating Income Ratio
| -0.651 | -0.266 | -0.071 | -0.096 | -0.061 | -0.175 | -0.179 | -0.103 | -0.193 | -0.169 | -0.266 | 0.02 | -1.502 | -1.502 | -0.12 | -2.624 | -2.624 | -1.258 | -1.258 | -1.258 | -2.541 | -2.541 | -2.541 | -2.541 | -2.131 | -2.131 | -2.131 | -2.131 | -1.168 | -1.168 | -1.168 | -1.168 | 0.091 | 0.091 | 0.091 | 0.091 | -0.056 | -0.056 | -0.056 | -0.056 | -0.551 | -0.551 | -0.551 | -0.551 | -0.369 | -0.369 | -0.369 | -0.369 | -0.102 | -0.102 | -0.102 | -0.102 | 0.016 | 0.016 | 0.016 | 0.016 | 0.153 | 0.153 | 0.153 | 0.153 | 0.184 | 0.184 | 0.184 | 0.184 | 0.186 | 0.186 | 0.186 | 0.186 | 0.105 | 0.105 | 0.105 | 0.105 | -0.323 | -0.323 | -0.323 | -0.323 | -0.62 | -0.62 | -0.62 | -0.62 |
| Total Other Income Expenses Net
| -3.089 | -0.288 | -0.453 | -0.327 | -2.055 | -0.053 | -2.086 | -0.023 | -2.249 | 1.044 | -2.613 | -20.565 | -0.078 | -0.078 | -0.022 | -0.081 | -0.081 | -0.742 | -0.742 | -0.742 | -0.533 | -0.533 | -0.533 | -0.533 | -0.419 | -0.419 | -0.419 | -0.419 | -0.176 | -0.176 | -0.176 | -0.176 | -0.016 | -0.016 | -0.016 | -0.016 | -0.031 | -0.031 | -0.031 | -0.031 | -0.235 | -0.235 | -0.235 | -0.235 | -1.692 | -1.692 | -1.692 | -1.692 | -0.619 | -0.619 | -0.619 | -0.619 | -0.564 | -0.564 | -0.564 | -0.564 | -0.024 | -0.024 | -0.024 | -0.024 | -0.039 | -0.039 | -0.039 | -0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Before Tax
| -5.422 | -2.366 | -1.266 | -1.245 | -2.561 | -1.431 | -3.653 | -0.951 | -4.041 | -0.459 | -4.96 | -20.408 | -6.342 | -6.342 | -0.551 | -3.523 | -3.523 | -2.066 | -2.066 | -2.066 | -3.517 | -3.517 | -3.517 | -3.517 | -3.206 | -3.206 | -3.206 | -3.206 | -2.92 | -2.92 | -2.92 | -2.92 | 0.911 | 0.911 | 0.911 | 0.911 | -0.726 | -0.726 | -0.726 | -0.726 | -8.181 | -8.181 | -8.181 | -8.181 | -15.254 | -15.254 | -15.254 | -15.254 | -7.46 | -7.46 | -7.46 | -7.46 | 0.668 | 0.668 | 0.668 | 0.668 | 10.684 | 10.684 | 10.684 | 10.684 | 9.11 | 9.11 | 9.11 | 9.11 | 4.776 | 4.776 | 4.776 | 4.776 | 1.485 | 1.485 | 1.485 | 1.485 | -2.068 | -2.068 | -2.068 | -2.068 | -3.427 | -3.427 | -3.427 | -3.427 |
| Income Before Tax Ratio
| -1.512 | -0.302 | -0.11 | -0.13 | -0.307 | -0.181 | -0.417 | -0.105 | -0.435 | -0.052 | -0.561 | -2.604 | -1.521 | -1.521 | -0.125 | -2.686 | -2.686 | -1.962 | -1.962 | -1.962 | -2.994 | -2.994 | -2.994 | -2.994 | -2.452 | -2.452 | -2.452 | -2.452 | -1.243 | -1.243 | -1.243 | -1.243 | 0.089 | 0.089 | 0.089 | 0.089 | -0.058 | -0.058 | -0.058 | -0.058 | -0.567 | -0.567 | -0.567 | -0.567 | -0.415 | -0.415 | -0.415 | -0.415 | -0.111 | -0.111 | -0.111 | -0.111 | 0.009 | 0.009 | 0.009 | 0.009 | 0.153 | 0.153 | 0.153 | 0.153 | 0.183 | 0.183 | 0.183 | 0.183 | 0.186 | 0.186 | 0.186 | 0.186 | 0.105 | 0.105 | 0.105 | 0.105 | -0.323 | -0.323 | -0.323 | -0.323 | -0.62 | -0.62 | -0.62 | -0.62 |
| Income Tax Expense
| 0.004 | 0.031 | -0.363 | -0.048 | 0.071 | -0.034 | 0.083 | 0.044 | 0.456 | -0.007 | 0.028 | 0.061 | 0.022 | 0.022 | 0.035 | 0.081 | 0.081 | -0 | -0 | -0 | 0.005 | 0.005 | 0.005 | 0.005 | 0.009 | 0.009 | 0.009 | 0.009 | 0.006 | 0.006 | 0.006 | 0.006 | -0.002 | -0.002 | -0.002 | -0.002 | -0.011 | -0.011 | -0.011 | -0.011 | 7.079 | 7.079 | 7.079 | 7.079 | -1.833 | -1.833 | -1.833 | -1.833 | -2.71 | -2.71 | -2.71 | -2.71 | -0.94 | -0.94 | -0.94 | -0.94 | 1.855 | 1.855 | 1.855 | 1.855 | 1.862 | 1.862 | 1.862 | 1.862 | 1.02 | 1.02 | 1.02 | 1.02 | 0.09 | 0.09 | 0.09 | 0.09 | -0.3 | -0.3 | -0.3 | -0.3 | -1.017 | -1.017 | -1.017 | -1.017 |
| Net Income
| -4.613 | -2.4 | -0.89 | -1.203 | -2.733 | -1.4 | -3.775 | -1.009 | -4.403 | -0.448 | -4.998 | -20.689 | -6.364 | -6.364 | -0.606 | -3.603 | -3.603 | -2.065 | -2.065 | -2.065 | -3.521 | -3.521 | -3.521 | -3.521 | -3.214 | -3.214 | -3.214 | -3.214 | -2.926 | -2.926 | -2.926 | -2.926 | 0.913 | 0.913 | 0.913 | 0.913 | -0.716 | -0.716 | -0.716 | -0.716 | -15.26 | -15.26 | -15.26 | -15.26 | -13.421 | -13.421 | -13.421 | -13.421 | -4.75 | -4.75 | -4.75 | -4.75 | 1.608 | 1.608 | 1.608 | 1.608 | 8.829 | 8.829 | 8.829 | 8.829 | 7.248 | 7.248 | 7.248 | 7.248 | 3.756 | 3.756 | 3.756 | 3.756 | 1.395 | 1.395 | 1.395 | 1.395 | -1.768 | -1.768 | -1.768 | -1.768 | -2.41 | -2.41 | -2.41 | -2.41 |
| Net Income Ratio
| -1.287 | -0.307 | -0.077 | -0.125 | -0.328 | -0.177 | -0.431 | -0.112 | -0.474 | -0.05 | -0.566 | -2.64 | -1.527 | -1.527 | -0.137 | -2.747 | -2.747 | -1.962 | -1.962 | -1.962 | -2.998 | -2.998 | -2.998 | -2.998 | -2.458 | -2.458 | -2.458 | -2.458 | -1.246 | -1.246 | -1.246 | -1.246 | 0.089 | 0.089 | 0.089 | 0.089 | -0.057 | -0.057 | -0.057 | -0.057 | -1.057 | -1.057 | -1.057 | -1.057 | -0.365 | -0.365 | -0.365 | -0.365 | -0.071 | -0.071 | -0.071 | -0.071 | 0.021 | 0.021 | 0.021 | 0.021 | 0.126 | 0.126 | 0.126 | 0.126 | 0.146 | 0.146 | 0.146 | 0.146 | 0.147 | 0.147 | 0.147 | 0.147 | 0.099 | 0.099 | 0.099 | 0.099 | -0.276 | -0.276 | -0.276 | -0.276 | -0.436 | -0.436 | -0.436 | -0.436 |
| EPS
| -0.002 | -0.001 | -0 | -0.001 | -0.002 | -0.001 | -0.002 | -0.001 | -0.003 | -0 | -0.004 | -0.03 | -0.006 | -0.006 | -0.002 | -0.016 | -0.016 | -0.021 | -0.021 | -0.021 | -0.037 | -0.037 | -0.037 | -0.037 | -0.037 | -0.037 | -0.037 | -0.037 | -0.036 | -0.036 | -0.036 | -0.036 | 0.011 | 0.011 | 0.011 | 0.011 | -0.009 | -0.009 | -0.009 | -0.009 | -0.18 | -0.18 | -0.18 | -0.18 | -0.32 | -0.32 | -0.32 | -0.32 | -0.12 | -0.12 | -0.12 | -0.12 | 0.039 | 0.039 | 0.039 | 0.039 | 0.21 | 0.21 | 0.21 | 0.21 | 0.18 | 0.18 | 0.18 | 0.18 | 0.093 | 0.093 | 0.093 | 0.093 | 0.037 | 0.037 | 0.037 | 0.037 | -0.048 | -0.048 | -0.048 | -0.048 | -0.091 | -0.091 | -0.091 | -0.091 |
| EPS Diluted
| -0.002 | -0.001 | -0 | -0.001 | -0.002 | -0.001 | -0.002 | -0.001 | -0.003 | -0 | -0.004 | -0.03 | -0.006 | -0.006 | -0.002 | -0.016 | -0.016 | -0.021 | -0.021 | -0.021 | -0.037 | -0.037 | -0.037 | -0.037 | -0.037 | -0.037 | -0.037 | -0.037 | -0.036 | -0.036 | -0.036 | -0.036 | 0.011 | 0.011 | 0.011 | 0.011 | -0.009 | -0.009 | -0.009 | -0.009 | -0.18 | -0.18 | -0.18 | -0.18 | -0.32 | -0.32 | -0.32 | -0.32 | -0.12 | -0.12 | -0.12 | -0.12 | 0.039 | 0.039 | 0.039 | 0.039 | 0.21 | 0.21 | 0.21 | 0.21 | 0.18 | 0.18 | 0.18 | 0.18 | 0.093 | 0.093 | 0.093 | 0.093 | 0.037 | 0.037 | 0.037 | 0.037 | -0.048 | -0.048 | -0.048 | -0.048 | -0.091 | -0.091 | -0.091 | -0.091 |
| EBITDA
| -1.798 | -1.186 | 0.416 | 0.372 | 0.484 | -0.655 | -0.633 | -0.026 | -0.886 | -0.619 | -1.849 | 0.413 | -6.059 | -6.059 | -0.413 | -3.351 | -3.351 | -1.073 | -1.073 | -1.073 | -2.317 | -2.317 | -2.317 | -2.317 | -1.913 | -1.913 | -1.913 | -1.913 | -1.757 | -1.757 | -1.757 | -1.757 | 2.26 | 2.26 | 2.26 | 2.26 | 1.406 | 1.406 | 1.406 | 1.406 | -4.423 | -4.423 | -4.423 | -4.423 | -8.562 | -8.562 | -8.562 | -8.562 | -1.466 | -1.466 | -1.466 | -1.466 | 5.713 | 5.713 | 5.713 | 5.713 | 13.455 | 13.455 | 13.455 | 13.455 | 11.035 | 11.035 | 11.035 | 11.035 | 5.665 | 5.665 | 5.665 | 5.665 | 2.181 | 2.181 | 2.181 | 2.181 | -1.29 | -1.29 | -1.29 | -1.29 | -2.983 | -2.983 | -2.983 | -2.983 |
| EBITDA Ratio
| -0.502 | -0.152 | 0.036 | 0.039 | 0.058 | -0.083 | -0.072 | -0.003 | -0.095 | -0.07 | -0.209 | 0.053 | -1.453 | -1.453 | -0.093 | -2.555 | -2.555 | -1.019 | -1.019 | -1.019 | -1.973 | -1.973 | -1.973 | -1.973 | -1.463 | -1.463 | -1.463 | -1.463 | -0.748 | -0.748 | -0.748 | -0.748 | 0.221 | 0.221 | 0.221 | 0.221 | 0.113 | 0.113 | 0.113 | 0.113 | -0.306 | -0.306 | -0.306 | -0.306 | -0.233 | -0.233 | -0.233 | -0.233 | -0.022 | -0.022 | -0.022 | -0.022 | 0.076 | 0.076 | 0.076 | 0.076 | 0.192 | 0.192 | 0.192 | 0.192 | 0.222 | 0.222 | 0.222 | 0.222 | 0.221 | 0.221 | 0.221 | 0.221 | 0.154 | 0.154 | 0.154 | 0.154 | -0.201 | -0.201 | -0.201 | -0.201 | -0.54 | -0.54 | -0.54 | -0.54 |