Pantoro Limited
ASX:PNR.AX
0.11 (AUD) • At close November 8, 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
| 135.675 | 93.757 | 53.169 | 45.375 | 31.853 | 41.668 | 43.13 | 44.66 | 43.231 | 38.904 | 37.978 | 39.06 | 42.677 | 44.505 | 40.137 | 23.77 | 14.857 | 4.949 | 0 | 0 | 0.095 | 0.187 | 0.346 | 0.03 | 0.096 | 0.032 | 0.032 | 0.032 | 0.032 | 0.007 | 0.007 | 0.007 | 0.007 | 0.009 | 0.009 | 0.009 | 0.009 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 148.661 | 131.611 | 85.459 | 67.456 | 36.846 | 37.517 | 35.472 | 34.408 | 43.661 | 47.694 | 35.938 | 37.718 | 36.331 | 34.031 | 35.38 | 20.283 | 14.033 | 4.635 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.936 | 3.936 | 3.936 | 3.936 | 26.892 | 26.892 | 26.892 | 26.892 | 26.294 | 26.294 | 26.294 | 26.294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -12.986 | -37.855 | -32.29 | -22.081 | -4.993 | 4.151 | 7.659 | 10.252 | -0.43 | -8.79 | 2.04 | 1.342 | 6.346 | 10.474 | 4.757 | 3.488 | 0.823 | 0.315 | 0 | 0 | 0.095 | 0.187 | 0.346 | 0.03 | 0.096 | 0.032 | 0.032 | 0.032 | 0.032 | 0.007 | 0.007 | 0.007 | 0.007 | 0.009 | 0.009 | 0.009 | 0.009 | 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 | -3.936 | -3.936 | -3.936 | -3.936 | -26.892 | -26.892 | -26.892 | -26.892 | -26.294 | -26.294 | -26.294 | -26.294 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.096 | -0.404 | -0.607 | -0.487 | -0.157 | 0.1 | 0.178 | 0.23 | -0.01 | -0.226 | 0.054 | 0.034 | 0.149 | 0.235 | 0.119 | 0.147 | 0.055 | 0.064 | 0 | 0 | 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 | 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 |
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
| 3.165 | 3.579 | 14.856 | 1.893 | 2.375 | 2.143 | 2.862 | 1.103 | 1.876 | 1.311 | 1.38 | 1.109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.914 | 0.676 | 0.03 | 0.298 | 0.735 | 0.381 | 0.381 | 0.381 | 0.381 | 0.481 | 0.481 | 0.481 | 0.481 | 0.376 | 0.376 | 0.376 | 0.376 | 0.41 | 0.41 | 0.41 | 0.41 | 0.425 | 0.425 | 0.425 | 0.425 | 0.351 | 0.351 | 0.351 | 0.351 | 0.098 | 0.098 | 0.098 | 0.098 | 0.325 | 0.325 | 0.325 | 0.325 | 0.13 | 0.13 | 0.13 | 0.13 | 0.816 | 0.816 | 0.816 | 0.816 | 1.98 | 1.98 | 1.98 | 1.98 | 1.882 | 1.882 | 1.882 | 1.882 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.542 | 1.127 | -0.454 | -0.017 | 0.201 | 0.161 | 0.409 | 0.412 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.043 | 0.409 | 0.163 | 0.163 | 0.163 | -0.123 | -0.123 | -0.123 | -0.123 | 0.131 | 0.131 | 0.131 | 0.131 | 0.011 | 0.011 | 0.011 | 0.011 | -0.373 | -0.373 | -0.373 | -0.373 | -0.363 | -0.363 | -0.363 | -0.363 | -0.277 | -0.277 | -0.277 | -0.277 | 0.029 | 0.029 | 0.029 | 0.029 | 0 | 0 | 0 | 0 | -0.05 | -0.05 | -0.05 | -0.05 | 0.161 | 0.161 | 0.161 | 0.161 | 0.984 | 0.984 | 0.984 | 0.984 | 1.004 | 1.004 | 1.004 | 1.004 | 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 |
SG&A
| 3.707 | 4.706 | 14.401 | 1.876 | 2.575 | 2.305 | 3.272 | 1.514 | 1.878 | 1.311 | 1.38 | 1.109 | 0.776 | 0 | 0.822 | 0 | 0.12 | 0 | 0.107 | 0 | 0.957 | 1.085 | 0.446 | 0.462 | 1.281 | 0.258 | 0.258 | 0.258 | 0.258 | 0.612 | 0.612 | 0.612 | 0.612 | 0.386 | 0.386 | 0.386 | 0.386 | 0.037 | 0.037 | 0.037 | 0.037 | 0.062 | 0.062 | 0.062 | 0.062 | 0.075 | 0.075 | 0.075 | 0.075 | 0.128 | 0.128 | 0.128 | 0.128 | 0.325 | 0.325 | 0.325 | 0.325 | 0.08 | 0.08 | 0.08 | 0.08 | 0.977 | 0.977 | 0.977 | 0.977 | 2.964 | 2.964 | 2.964 | 2.964 | 2.886 | 2.886 | 2.886 | 2.886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -0.651 | -0.651 | -0.651 | -0.651 | 0 | 0 | 0 | 0 | -0.869 | -0.869 | -0.869 | -0.869 | -2.84 | -2.84 | -2.84 | -2.84 | -2.737 | -2.737 | -2.737 | -2.737 | -235.201 | -235.201 | -235.201 | -235.201 | -6.479 | -6.479 | -6.479 | -6.479 | -0.406 | -0.406 | -0.406 | -0.406 | -0.447 | -0.447 | -0.447 | -0.447 | -0.158 | -0.158 | -0.158 | -0.158 | -0.426 | -0.426 | -0.426 | -0.426 | -0.195 | -0.195 | -0.195 | -0.195 | 0.053 | 0.053 | 0.053 | 0.053 | -0.445 | -0.445 | -0.445 | -0.445 | -0.136 | -0.136 | -0.136 | -0.136 | -0.163 | -0.163 | -0.163 | -0.163 | -0.343 | -0.343 | -0.343 | -0.343 |
Operating Expenses
| 3.707 | 4.706 | 14.401 | 1.876 | 2.575 | 2.305 | 3.272 | 1.514 | 1.878 | 1.311 | 1.38 | 1.152 | 2.161 | 1.13 | 1.962 | 22.024 | 3.868 | 2.193 | 3.073 | 0.73 | 11.33 | 2.384 | 1.933 | 0.462 | 1.48 | 0.258 | 0.258 | 0.258 | 0.258 | 0.612 | 0.612 | 0.612 | 0.612 | 0.386 | 0.386 | 0.386 | 0.386 | 0.037 | 0.037 | 0.037 | 0.037 | 0.062 | 0.062 | 0.062 | 0.062 | 0.075 | 0.075 | 0.075 | 0.075 | 0.128 | 0.128 | 0.128 | 0.128 | -0.325 | -0.325 | -0.325 | -0.325 | 0.08 | 0.08 | 0.08 | 0.08 | 0.107 | 0.107 | 0.107 | 0.107 | 0.124 | 0.124 | 0.124 | 0.124 | 0.149 | 0.149 | 0.149 | 0.149 | -235.201 | -235.201 | -235.201 | -235.201 | -6.479 | -6.479 | -6.479 | -6.479 | -0.406 | -0.406 | -0.406 | -0.406 | -0.447 | -0.447 | -0.447 | -0.447 | -0.158 | -0.158 | -0.158 | -0.158 | -0.426 | -0.426 | -0.426 | -0.426 | -0.195 | -0.195 | -0.195 | -0.195 | 0.053 | 0.053 | 0.053 | 0.053 | -0.445 | -0.445 | -0.445 | -0.445 | -0.136 | -0.136 | -0.136 | -0.136 | -0.163 | -0.163 | -0.163 | -0.163 | -0.343 | -0.343 | -0.343 | -0.343 |
Operating Income
| -16.693 | -42.561 | -46.691 | -23.957 | -7.569 | 1.846 | 4.387 | 8.738 | -2.309 | -10.1 | 0.66 | 0.145 | 4.189 | 9.069 | 3.049 | -2.428 | -0.013 | -0.398 | -3.084 | -0.703 | -7.14 | -2.198 | -0.905 | -0.811 | -1.373 | -0.871 | -0.871 | -0.871 | -0.871 | -1.358 | -1.358 | -1.358 | -1.358 | -0.378 | -0.378 | -0.378 | -0.378 | -0.667 | -0.667 | -0.667 | -0.667 | -0.614 | -0.614 | -0.614 | -0.614 | -0.419 | -0.419 | -0.419 | -0.419 | -0.227 | -0.227 | -0.227 | -0.227 | -0.325 | -0.325 | -0.325 | -0.325 | -0.211 | -0.211 | -0.211 | -0.211 | -5.02 | -5.02 | -5.02 | -5.02 | -29.98 | -29.98 | -29.98 | -29.98 | -29.361 | -29.361 | -29.361 | -29.361 | -235.201 | -235.201 | -235.201 | -235.201 | -6.479 | -6.479 | -6.479 | -6.479 | -0.406 | -0.406 | -0.406 | -0.406 | -0.447 | -0.447 | -0.447 | -0.447 | -0.158 | -0.158 | -0.158 | -0.158 | -0.426 | -0.426 | -0.426 | -0.426 | -0.195 | -0.195 | -0.195 | -0.195 | 0.053 | 0.053 | 0.053 | 0.053 | -0.445 | -0.445 | -0.445 | -0.445 | -0.136 | -0.136 | -0.136 | -0.136 | -0.163 | -0.163 | -0.163 | -0.163 | -0.343 | -0.343 | -0.343 | -0.343 |
Operating Income Ratio
| -0.123 | -0.454 | -0.878 | -0.528 | -0.238 | 0.044 | 0.102 | 0.196 | -0.053 | -0.26 | 0.017 | 0.004 | 0.098 | 0.204 | 0.076 | -0.102 | -0.001 | -0.08 | 0 | 0 | -75.021 | -11.776 | -2.616 | -27.073 | -14.345 | -27.325 | -27.325 | -27.325 | -27.325 | -193.329 | -193.329 | -193.329 | -193.329 | -43.052 | -43.052 | -43.052 | -43.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -43.126 | -43.126 | -43.126 | -43.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -16.878 | 26.763 | -15.067 | -20.821 | -2.142 | -1.297 | -0.687 | -0.434 | -0.791 | -15.975 | 0.002 | 0.025 | 0.045 | 0.267 | -0.235 | -16.122 | -3.146 | -1.747 | 0.108 | -0.027 | -4.095 | 0 | -0.884 | 0.068 | 0.19 | 0.289 | 0.289 | 0.289 | 0.289 | -0.313 | -0.313 | -0.313 | -0.313 | 0.609 | 0.609 | 0.609 | 0.609 | -0.884 | -0.884 | -0.884 | -0.884 | -0.028 | -0.028 | -0.028 | -0.028 | -0.214 | -0.214 | -0.214 | -0.214 | -0.902 | -0.902 | -0.902 | -0.902 | -0.166 | -0.166 | -0.166 | -0.166 | 1.966 | 1.966 | 1.966 | 1.966 | 175.011 | 175.011 | 175.011 | 175.011 | 27.52 | 27.52 | 27.52 | 27.52 | -32.488 | -32.488 | -32.488 | -32.488 | 114.113 | 114.113 | 114.113 | 114.113 | 0.6 | 0.6 | 0.6 | 0.6 | -0.044 | -0.044 | -0.044 | -0.044 | -0.022 | -0.022 | -0.022 | -0.022 | -0.003 | -0.003 | -0.003 | -0.003 | -0.015 | -0.015 | -0.015 | -0.015 | -0.011 | -0.011 | -0.011 | -0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.001 | -0.001 | -0.001 | -0.001 | -0 | -0 | -0 | -0 | 0.302 | 0.302 | 0.302 | 0.302 |
Income Before Tax
| -33.571 | -15.797 | -61.758 | -44.778 | -9.711 | 0.55 | 3.7 | 8.304 | -3.099 | -26.076 | 0.662 | 0.17 | 4.233 | 9.336 | 2.813 | -18.55 | -3.159 | -2.145 | -2.976 | -0.73 | -11.235 | -2.198 | -1.789 | -0.743 | -1.183 | -0.582 | -0.582 | -0.582 | -0.582 | -1.67 | -1.67 | -1.67 | -1.67 | 0.232 | 0.232 | 0.232 | 0.232 | -1.551 | -1.551 | -1.551 | -1.551 | -0.642 | -0.642 | -0.642 | -0.642 | -0.633 | -0.633 | -0.633 | -0.633 | -1.129 | -1.129 | -1.129 | -1.129 | -0.491 | -0.491 | -0.491 | -0.491 | 1.755 | 1.755 | 1.755 | 1.755 | 169.991 | 169.991 | 169.991 | 169.991 | -2.459 | -2.459 | -2.459 | -2.459 | -61.848 | -61.848 | -61.848 | -61.848 | -121.088 | -121.088 | -121.088 | -121.088 | -5.878 | -5.878 | -5.878 | -5.878 | -0.45 | -0.45 | -0.45 | -0.45 | -0.47 | -0.47 | -0.47 | -0.47 | -0.162 | -0.162 | -0.162 | -0.162 | -0.442 | -0.442 | -0.442 | -0.442 | -0.205 | -0.205 | -0.205 | -0.205 | 0.053 | 0.053 | 0.053 | 0.053 | -0.445 | -0.445 | -0.445 | -0.445 | -0.136 | -0.136 | -0.136 | -0.136 | -0.163 | -0.163 | -0.163 | -0.163 | -0.042 | -0.042 | -0.042 | -0.042 |
Income Before Tax Ratio
| -0.247 | -0.168 | -1.162 | -0.987 | -0.305 | 0.013 | 0.086 | 0.186 | -0.072 | -0.67 | 0.017 | 0.004 | 0.099 | 0.21 | 0.07 | -0.78 | -0.213 | -0.433 | 0 | 0 | -118.047 | -11.776 | -5.17 | -24.807 | -12.361 | -18.26 | -18.26 | -18.26 | -18.26 | -237.89 | -237.89 | -237.89 | -237.89 | 26.428 | 26.428 | 26.428 | 26.428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -65.172 | -65.172 | -65.172 | -65.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -31.973 | 0.19 | 1.509 | 0.072 | 0 | 0 | 0 | 0 | 0 | 0 | 0.187 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.914 | 0 | 0.275 | -0.069 | -0.069 | 0.289 | 0.289 | 0.289 | 0.289 | -0.313 | -0.313 | -0.313 | -0.313 | 0.609 | 0.609 | 0.609 | 0.609 | -0.853 | -0.853 | -0.853 | -0.853 | 0.07 | 0.07 | 0.07 | 0.07 | 0.028 | 0.028 | 0.028 | 0.028 | -0.67 | -0.67 | -0.67 | -0.67 | -0.491 | -0.491 | -0.491 | -0.491 | 1.755 | 1.755 | 1.755 | 1.755 | 169.991 | 169.991 | 169.991 | 169.991 | -2.459 | -2.459 | -2.459 | -2.459 | -61.848 | -61.848 | -61.848 | -61.848 | -121.088 | -121.088 | -121.088 | -121.088 | -5.878 | -5.878 | -5.878 | -5.878 | -0.45 | -0.45 | -0.45 | -0.45 | -0.47 | -0.47 | -0.47 | -0.47 | -0.162 | -0.162 | -0.162 | -0.162 | -0.442 | -0.442 | -0.442 | -0.442 | -0.205 | -0.205 | -0.205 | -0.205 | 0.053 | 0.053 | 0.053 | 0.053 | -0.445 | -0.445 | -0.445 | -0.445 | -0.136 | -0.136 | -0.136 | -0.136 | -0.163 | -0.163 | -0.163 | -0.163 | -0.042 | -0.042 | -0.042 | -0.042 |
Net Income
| -33.512 | -15.797 | -29.672 | -44.968 | -11.22 | 0.478 | 3.7 | 8.304 | -3.099 | -26.076 | 0.662 | 0.17 | 4.42 | 9.336 | 2.813 | -18.55 | -3.159 | -2.145 | -2.976 | -0.73 | -10.321 | -2.198 | -1.514 | -0.674 | -1.183 | -0.582 | -0.582 | -0.582 | -0.582 | 0.436 | 0.436 | 0.436 | 0.436 | 0.309 | 0.309 | 0.309 | 0.309 | 1.084 | 1.084 | 1.084 | 1.084 | -0.888 | -0.888 | -0.888 | -0.888 | -0.633 | -0.633 | -0.633 | -0.633 | -1.129 | -1.129 | -1.129 | -1.129 | -0.491 | -0.491 | -0.491 | -0.491 | 1.755 | 1.755 | 1.755 | 1.755 | 169.991 | 169.991 | 169.991 | 169.991 | -2.459 | -2.459 | -2.459 | -2.459 | -61.848 | -61.848 | -61.848 | -61.848 | -124.305 | -124.305 | -124.305 | -124.305 | -5.824 | -5.824 | -5.824 | -5.824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.302 | -0.302 | -0.302 | -0.302 |
Net Income Ratio
| -0.247 | -0.168 | -0.558 | -0.991 | -0.352 | 0.011 | 0.086 | 0.186 | -0.072 | -0.67 | 0.017 | 0.004 | 0.104 | 0.21 | 0.07 | -0.78 | -0.213 | -0.433 | 0 | 0 | -108.447 | -11.776 | -4.375 | -22.512 | -12.361 | -18.26 | -18.26 | -18.26 | -18.26 | 62.028 | 62.028 | 62.028 | 62.028 | 35.258 | 35.258 | 35.258 | 35.258 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -65.172 | -65.172 | -65.172 | -65.172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.006 | -0.003 | -0.009 | -0.028 | -0.008 | 0 | 0.003 | 0.006 | -0.003 | -0.022 | 0.001 | 0 | 0.006 | 0.012 | 0.004 | -0.026 | -0.006 | -0.005 | -0.008 | -0.002 | -0.04 | -0.009 | -0.006 | -0.003 | -0.005 | -0.002 | -0 | -0.002 | -0 | 0.002 | 0 | 0.002 | 0 | 0.002 | 0 | 0.002 | 0 | 0.007 | 0 | 0.007 | 0 | -0.006 | -0 | -0.006 | -0 | -0.001 | -0 | -0.001 | -0 | -0.022 | -0 | -0.022 | -0 | -0.015 | -0 | -0.015 | -0 | 0.18 | 0 | 0.18 | 0 | 51.21 | 0.033 | 51.21 | 0.033 | -0.58 | -0.001 | -0.58 | -0.001 | -13.36 | -0.012 | -13.36 | -0.012 | -27.43 | -0.024 | -27.43 | -0.024 | -1.52 | -0.001 | -1.52 | -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 |
EPS Diluted
| -0.006 | -0.003 | -0.009 | -0.028 | -0.008 | 0 | 0.003 | 0.006 | -0.003 | -0.022 | 0.001 | 0 | 0.006 | 0.012 | 0.004 | -0.026 | -0.006 | -0.005 | -0.008 | -0.002 | -0.039 | -0.009 | -0.006 | -0.003 | -0.005 | -0.002 | -0 | -0.002 | -0 | 0.002 | 0 | 0.002 | 0 | 0.002 | 0 | 0.002 | 0 | 0.007 | 0 | 0.007 | 0 | -0.006 | -0 | -0.006 | -0 | -0.001 | -0 | -0.001 | -0 | -0.022 | -0 | -0.022 | -0 | -0.015 | -0 | -0.015 | -0 | 0.18 | 0 | 0.18 | 0 | 51.21 | 0.033 | 51.21 | 0.033 | -0.58 | -0.001 | -0.58 | -0.001 | -13.36 | -0.012 | -13.36 | -0.012 | -27.43 | -0.024 | -27.43 | -0.024 | -1.52 | -0.001 | -1.52 | -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 |
EBITDA
| 56.097 | -43.379 | -22.646 | 43.499 | 4.801 | 15.295 | 12.837 | 20.429 | 11.584 | 6.088 | 8.451 | 8.563 | 14.205 | 19.475 | 13.355 | 8.976 | 4.417 | -0.392 | -0.812 | -0.65 | -8.321 | -0.834 | -0.769 | -0.662 | -1.186 | -0.524 | -0.524 | -0.524 | -0.524 | 0.457 | 0.457 | 0.457 | 0.457 | 0.32 | 0.32 | 0.32 | 0.32 | 1.117 | 1.117 | 1.117 | 1.117 | -0.789 | -0.789 | -0.789 | -0.789 | -0.388 | -0.388 | -0.388 | -0.388 | -0.896 | -0.896 | -0.896 | -0.896 | -0.807 | -0.807 | -0.807 | -0.807 | 3.557 | 3.557 | 3.557 | 3.557 | 342.706 | 342.706 | 342.706 | 342.706 | 10.611 | 10.611 | 10.611 | 10.611 | -110.01 | -110.01 | -110.01 | -110.01 | -235.201 | -235.201 | -235.201 | -235.201 | -6.479 | -6.479 | -6.479 | -6.479 | -0.406 | -0.406 | -0.406 | -0.406 | -0.447 | -0.447 | -0.447 | -0.447 | -0.158 | -0.158 | -0.158 | -0.158 | -0.426 | -0.426 | -0.426 | -0.426 | -0.195 | -0.195 | -0.195 | -0.195 | 0.053 | 0.053 | 0.053 | 0.053 | -0.445 | -0.445 | -0.445 | -0.445 | -0.136 | -0.136 | -0.136 | -0.136 | -0.163 | -0.163 | -0.163 | -0.163 | -0.343 | -0.343 | -0.343 | -0.343 |
EBITDA Ratio
| 0.413 | -0.463 | -0.426 | 0.959 | 0.151 | 0.367 | 0.298 | 0.457 | 0.268 | 0.156 | 0.223 | 0.219 | 0.333 | 0.438 | 0.333 | 0.378 | 0.297 | -0.079 | 0 | 0 | -87.433 | -4.467 | -2.222 | -22.107 | -12.39 | -16.452 | -16.452 | -16.452 | -16.452 | 65.064 | 65.064 | 65.064 | 65.064 | 36.497 | 36.497 | 36.497 | 36.497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39.974 | -39.974 | -39.974 | -39.974 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |