Senetas Corporation Limited
ASX:SEN.AX
0.026 (AUD) • At close October 23, 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
| 17.757 | 13.49 | 14.438 | 14.908 | 12.272 | 12.837 | 8.734 | 14.272 | 12.004 | 10.601 | 11.451 | 9.862 | 8.669 | 10.302 | 8.251 | 9.34 | 10.255 | 8.666 | 8.088 | 8.119 | 6.21 | 4.828 | 1.576 | 1.576 | 3.223 | 2.222 | 2.222 | 2.222 | 2.222 | 2.203 | 2.203 | 2.203 | 2.203 | 3.095 | 3.095 | 3.095 | 3.095 | 3.115 | 3.115 | 3.115 | 3.115 | 3.084 | 3.084 | 3.084 | 3.084 | 2.375 | 2.375 | 2.375 | 2.375 | 2.881 | 2.881 | 2.881 | 2.881 | 4.695 | 4.695 | 4.695 | 4.695 | 3.687 | 3.687 | 3.687 | 3.687 | 3.266 | 3.266 | 3.266 | 3.266 | 2.194 | 2.194 | 2.194 | 2.194 | 1.229 | 1.229 | 1.229 | 1.229 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.601 | 0.601 | 0.601 | 0.601 | 0 | 0 | 0 | 0 | 0.055 | 0.055 | 0.055 | 0.055 | 0.036 | 0.036 | 0.036 | 0.036 | 0.572 | 0.572 | 0.572 | 0.572 | 0.939 | 0.939 | 0.939 | 0.939 | 1.721 | 1.721 | 1.721 | 1.721 | 1.831 | 1.831 | 1.831 | 1.831 | 2.835 | 2.835 | 2.835 | 2.835 |
Cost of Revenue
| 16.21 | 14.738 | 15.314 | 15.267 | 13.357 | 12.64 | 10.353 | 11.307 | 10.29 | 6.332 | 5.917 | 2.367 | 1.465 | 2.112 | 1.173 | 2.624 | 1.774 | 1.525 | 1.365 | 1.534 | 1.215 | 0.647 | 0.338 | 0.338 | 0.305 | 0.562 | 0.562 | 0.562 | 0.562 | 0.573 | 0.573 | 0.573 | 0.573 | 0.553 | 0.553 | 0.553 | 0.553 | 0.393 | 0.393 | 0.393 | 0.393 | 0.482 | 0.482 | 0.482 | 0.482 | 0.298 | 0.298 | 0.298 | 0.298 | 0.176 | 0.176 | 0.176 | 0.176 | 1.334 | 1.334 | 1.334 | 1.334 | 0.118 | 0.118 | 0.118 | 0.118 | 0.23 | 0.23 | 0.23 | 0.23 | 0.02 | 0.02 | 0.02 | 0.02 | 0.082 | 0.082 | 0.082 | 0.082 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.547 | -1.248 | -0.876 | -0.359 | -1.086 | 0.197 | -1.619 | 2.965 | 1.714 | 4.269 | 5.534 | 7.494 | 7.204 | 8.19 | 7.078 | 6.716 | 8.481 | 7.141 | 6.723 | 6.585 | 4.995 | 4.181 | 1.238 | 1.238 | 2.918 | 1.66 | 1.66 | 1.66 | 1.66 | 1.63 | 1.63 | 1.63 | 1.63 | 2.543 | 2.543 | 2.543 | 2.543 | 2.722 | 2.722 | 2.722 | 2.722 | 2.602 | 2.602 | 2.602 | 2.602 | 2.077 | 2.077 | 2.077 | 2.077 | 2.705 | 2.705 | 2.705 | 2.705 | 3.36 | 3.36 | 3.36 | 3.36 | 3.569 | 3.569 | 3.569 | 3.569 | 3.036 | 3.036 | 3.036 | 3.036 | 2.175 | 2.175 | 2.175 | 2.175 | 1.147 | 1.147 | 1.147 | 1.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.601 | 0.601 | 0.601 | 0.601 | 0 | 0 | 0 | 0 | 0.055 | 0.055 | 0.055 | 0.055 | 0.036 | 0.036 | 0.036 | 0.036 | 0.572 | 0.572 | 0.572 | 0.572 | 0.939 | 0.939 | 0.939 | 0.939 | 1.721 | 1.721 | 1.721 | 1.721 | 1.831 | 1.831 | 1.831 | 1.831 | 2.835 | 2.835 | 2.835 | 2.835 |
Gross Profit Ratio
| 0.087 | -0.092 | -0.061 | -0.024 | -0.088 | 0.015 | -0.185 | 0.208 | 0.143 | 0.403 | 0.483 | 0.76 | 0.831 | 0.795 | 0.858 | 0.719 | 0.827 | 0.824 | 0.831 | 0.811 | 0.804 | 0.866 | 0.786 | 0.786 | 0.905 | 0.747 | 0.747 | 0.747 | 0.747 | 0.74 | 0.74 | 0.74 | 0.74 | 0.821 | 0.821 | 0.821 | 0.821 | 0.874 | 0.874 | 0.874 | 0.874 | 0.844 | 0.844 | 0.844 | 0.844 | 0.875 | 0.875 | 0.875 | 0.875 | 0.939 | 0.939 | 0.939 | 0.939 | 0.716 | 0.716 | 0.716 | 0.716 | 0.968 | 0.968 | 0.968 | 0.968 | 0.929 | 0.929 | 0.929 | 0.929 | 0.991 | 0.991 | 0.991 | 0.991 | 0.934 | 0.934 | 0.934 | 0.934 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 1.137 | 0.474 | 0.466 | 0.393 | 0.198 | 0.279 | 0.245 | 0.128 | 0.267 | 0.254 | 0.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.28 | 0 | 0.06 | 0.06 | 0.06 | 0.114 | 0.114 | 0.114 | 0.114 | 0.06 | 0.06 | 0.06 | 0.06 | 0.049 | 0.049 | 0.049 | 0.049 | 0.069 | 0.069 | 0.069 | 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 | 0.024 | 0.024 | 0.024 | 0.024 | 0.045 | 0.045 | 0.045 | 0.045 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.319 | 0.319 | 0.319 | 0.319 | 0.214 | 0.214 | 0.214 | 0.214 | 0 | 0 | 0 | 0 | 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
| 5.308 | 3.615 | 4.899 | 3.138 | 3.468 | 2.905 | 2.705 | 2.63 | 3.577 | 2.806 | 1.518 | 1.434 | 1.626 | 1.339 | 1.284 | 1.155 | 0.932 | 1.07 | 1.378 | 0.809 | 0.719 | 0.55 | 1.51 | 1.51 | 1.51 | 2.236 | 2.236 | 2.236 | 2.236 | 2.24 | 2.24 | 2.24 | 2.24 | 2.491 | 2.491 | 2.491 | 2.491 | 2.59 | 2.59 | 2.59 | 2.59 | 2.566 | 2.566 | 2.566 | 2.566 | 2.509 | 2.509 | 2.509 | 2.509 | 2.067 | 2.067 | 2.067 | 2.067 | 2.426 | 2.426 | 2.426 | 2.426 | 2.851 | 2.851 | 2.851 | 2.851 | 3.384 | 3.384 | 3.384 | 3.384 | 2.872 | 2.872 | 2.872 | 2.872 | 2.628 | 2.628 | 2.628 | 2.628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.888 | 1.819 | 1.76 | 1.423 | 1.05 | 1.02 | 0.814 | 0.96 | 1.171 | 0.833 | 0.255 | 0.297 | 0.246 | 0.26 | 0.155 | 0.207 | 0.187 | 0.165 | 0.124 | 0.167 | 0.082 | 0.188 | 0.092 | 0.092 | 0.183 | 0.067 | 0.067 | 0.067 | 0.067 | 0.087 | 0.087 | 0.087 | 0.087 | 0.057 | 0.057 | 0.057 | 0.057 | -2.079 | -2.079 | -2.079 | -2.079 | -1.825 | -1.825 | -1.825 | -1.825 | -1.774 | -1.774 | -1.774 | -1.774 | -0.936 | -0.936 | -0.936 | -0.936 | 1.393 | 1.393 | 1.393 | 1.393 | 0.144 | 0.144 | 0.144 | 0.144 | -2.942 | -2.942 | -2.942 | -2.942 | 0.84 | 0.84 | 0.84 | 0.84 | 0.385 | 0.385 | 0.385 | 0.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.726 | 5.77 | 7.015 | 4.957 | 5.059 | 4.274 | 3.91 | 3.772 | 4.319 | 3.639 | 3.291 | 5.095 | 5.211 | 4.989 | 4.253 | 4.75 | 4.42 | 4.419 | 4.699 | 3.479 | 3.527 | 3.264 | 1.602 | 1.602 | 3.281 | 2.303 | 2.303 | 2.303 | 2.303 | 2.327 | 2.327 | 2.327 | 2.327 | 2.548 | 2.548 | 2.548 | 2.548 | 0.511 | 0.511 | 0.511 | 0.511 | 0.742 | 0.742 | 0.742 | 0.742 | 0.735 | 0.735 | 0.735 | 0.735 | 1.131 | 1.131 | 1.131 | 1.131 | 3.819 | 3.819 | 3.819 | 3.819 | 2.994 | 2.994 | 2.994 | 2.994 | 0.442 | 0.442 | 0.442 | 0.442 | 3.712 | 3.712 | 3.712 | 3.712 | 3.013 | 3.013 | 3.013 | 3.013 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.312 | -0.312 | -0.312 | -0.312 | 0 | 0 | 0 | 0 | 0.008 | 0.008 | 0.008 | 0.008 | 0.04 | 0.04 | 0.04 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.366 | 0.366 | 0.366 | 0.366 |
Other Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.265 | -1.265 | -1.265 | -2.032 | -2.032 | -2.032 | -2.032 | -1.91 | -1.91 | -1.91 | -1.91 | -2.155 | -2.155 | -2.155 | -2.155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.396 | -1.396 | -1.396 | -1.396 | -0.665 | -0.665 | -0.665 | -0.665 | -1.083 | -1.083 | -1.083 | -1.083 | 0 | 0 | 0 | 0 | -0.438 | -0.438 | -0.438 | -0.438 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.474 | -0.474 | -0.474 | -0.474 | -0.34 | -0.34 | -0.34 | -0.34 | -0.295 | -0.295 | -0.295 | -0.295 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 6.726 | 6.244 | 7.481 | 5.351 | 5.257 | 4.553 | 4.155 | 3.9 | 4.586 | 3.892 | 3.495 | 8.509 | 5.384 | 6.011 | 3.328 | 5.686 | 3.513 | 5.507 | 3.401 | 3.886 | 2.807 | 3.912 | 0.397 | 0.397 | 4.487 | 0.384 | 0.384 | 0.384 | 0.384 | 0.477 | 0.477 | 0.477 | 0.477 | 0.442 | 0.442 | 0.442 | 0.442 | 0.58 | 0.58 | 0.58 | 0.58 | 0.742 | 0.742 | 0.742 | 0.742 | 0.735 | 0.735 | 0.735 | 0.735 | 1.131 | 1.131 | 1.131 | 1.131 | 3.819 | 3.819 | 3.819 | 3.819 | 2.994 | 2.994 | 2.994 | 2.994 | 0.442 | 0.442 | 0.442 | 0.442 | 3.736 | 3.736 | 3.736 | 3.736 | 3.057 | 3.057 | 3.057 | 3.057 | -1.396 | -1.396 | -1.396 | -1.396 | -0.665 | -0.665 | -0.665 | -0.665 | -1.083 | -1.083 | -1.083 | -1.083 | 0.007 | 0.007 | 0.007 | 0.007 | -0.224 | -0.224 | -0.224 | -0.224 | 0.008 | 0.008 | 0.008 | 0.008 | 0.04 | 0.04 | 0.04 | 0.04 | -0.474 | -0.474 | -0.474 | -0.474 | -0.34 | -0.34 | -0.34 | -0.34 | -0.295 | -0.295 | -0.295 | -0.295 | 0.3 | 0.3 | 0.3 | 0.3 | 0.366 | 0.366 | 0.366 | 0.366 |
Operating Income
| -5.179 | -7.492 | -8.357 | -5.709 | -6.343 | -4.356 | -5.774 | -0.935 | -2.872 | 0.376 | 2.04 | 1.224 | 0.707 | 2.179 | 1.846 | 0.946 | 3.058 | 1.544 | 1.663 | 2.357 | 0.993 | 0.283 | -0.912 | -0.912 | -1.566 | -1.246 | -1.246 | -1.246 | -1.246 | -1.323 | -1.323 | -1.323 | -1.323 | -0.569 | -0.569 | -0.569 | -0.569 | -0.537 | -0.537 | -0.537 | -0.537 | -0.814 | -0.814 | -0.814 | -0.814 | -1.331 | -1.331 | -1.331 | -1.331 | -0.643 | -0.643 | -0.643 | -0.643 | 0.768 | 0.768 | 0.768 | 0.768 | 0.575 | 0.575 | 0.575 | 0.575 | -1.114 | -1.114 | -1.114 | -1.114 | -4.88 | -4.88 | -4.88 | -4.88 | -1.91 | -1.91 | -1.91 | -1.91 | -1.396 | -1.396 | -1.396 | -1.396 | -0.665 | -0.665 | -0.665 | -0.665 | -1.083 | -1.083 | -1.083 | -1.083 | 0.601 | 0.601 | 0.601 | 0.601 | -0.224 | -0.224 | -0.224 | -0.224 | 0.032 | 0.032 | 0.032 | 0.032 | -0.023 | -0.023 | -0.023 | -0.023 | 0.098 | 0.098 | 0.098 | 0.098 | 0.599 | 0.599 | 0.599 | 0.599 | 1.425 | 1.425 | 1.425 | 1.425 | 1.511 | 1.511 | 1.511 | 1.511 | 2.445 | 2.445 | 2.445 | 2.445 |
Operating Income Ratio
| -0.292 | -0.555 | -0.579 | -0.383 | -0.517 | -0.339 | -0.661 | -0.066 | -0.239 | 0.036 | 0.178 | 0.124 | 0.082 | 0.211 | 0.224 | 0.101 | 0.298 | 0.178 | 0.206 | 0.29 | 0.16 | 0.059 | -0.578 | -0.578 | -0.486 | -0.561 | -0.561 | -0.561 | -0.561 | -0.6 | -0.6 | -0.6 | -0.6 | -0.184 | -0.184 | -0.184 | -0.184 | -0.173 | -0.173 | -0.173 | -0.173 | -0.264 | -0.264 | -0.264 | -0.264 | -0.56 | -0.56 | -0.56 | -0.56 | -0.223 | -0.223 | -0.223 | -0.223 | 0.163 | 0.163 | 0.163 | 0.163 | 0.156 | 0.156 | 0.156 | 0.156 | -0.341 | -0.341 | -0.341 | -0.341 | -2.224 | -2.224 | -2.224 | -2.224 | -1.555 | -1.555 | -1.555 | -1.555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0.584 | 0.584 | 0.584 | 0.584 | -0.641 | -0.641 | -0.641 | -0.641 | 0.172 | 0.172 | 0.172 | 0.172 | 0.638 | 0.638 | 0.638 | 0.638 | 0.828 | 0.828 | 0.828 | 0.828 | 0.825 | 0.825 | 0.825 | 0.825 | 0.862 | 0.862 | 0.862 | 0.862 |
Total Other Income Expenses Net
| -0.189 | -0.593 | 0.295 | -0.401 | 0.443 | -0.505 | -0.088 | -0.73 | 0.546 | 0.329 | 0.407 | -2.024 | 1.337 | 0.215 | 2.152 | 0.32 | 2.118 | 0.301 | 1.538 | 0.463 | 1.159 | 0.023 | 0.688 | 0.688 | 0.046 | -0.798 | -0.798 | -0.798 | -0.798 | 0.008 | 0.008 | 0.008 | 0.008 | 0.827 | 0.827 | 0.827 | 0.827 | 0.818 | 0.818 | 0.818 | 0.818 | 0.872 | 0.872 | 0.872 | 0.872 | -2.228 | -2.228 | -2.228 | -2.228 | 3.071 | 3.071 | 3.071 | 3.071 | 1.075 | 1.075 | 1.075 | 1.075 | 0.427 | 0.427 | 0.427 | 0.427 | 0.032 | 0.032 | 0.032 | 0.032 | -2.941 | -2.941 | -2.941 | -2.941 | -4.214 | -4.214 | -4.214 | -4.214 | -0.153 | -0.153 | -0.153 | -0.153 | 0.329 | 0.329 | 0.329 | 0.329 | 0.535 | 0.535 | 0.535 | 0.535 | -0.768 | -0.768 | -0.768 | -0.768 | -0.155 | -0.155 | -0.155 | -0.155 | -1.085 | -1.085 | -1.085 | -1.085 | -0.269 | -0.269 | -0.269 | -0.269 | -1.138 | -1.138 | -1.138 | -1.138 | -2.912 | -2.912 | -2.912 | -2.912 | -2.007 | -2.007 | -2.007 | -2.007 | -1.34 | -1.34 | -1.34 | -1.34 | -2.176 | -2.176 | -2.176 | -2.176 |
Income Before Tax
| -5.368 | -8.085 | -8.062 | -6.11 | -5.9 | -4.861 | -5.862 | -1.666 | -2.326 | 0.705 | 2.447 | -0.799 | 2.044 | 2.394 | 3.998 | 1.266 | 5.176 | 1.845 | 3.201 | 2.82 | 2.151 | 0.306 | -0.223 | -0.223 | -1.519 | -2.044 | -2.044 | -2.044 | -2.044 | -1.315 | -1.315 | -1.315 | -1.315 | 0.258 | 0.258 | 0.258 | 0.258 | 0.28 | 0.28 | 0.28 | 0.28 | 0.058 | 0.058 | 0.058 | 0.058 | -3.559 | -3.559 | -3.559 | -3.559 | 2.428 | 2.428 | 2.428 | 2.428 | 1.843 | 1.843 | 1.843 | 1.843 | 1.002 | 1.002 | 1.002 | 1.002 | -1.082 | -1.082 | -1.082 | -1.082 | -7.82 | -7.82 | -7.82 | -7.82 | -6.124 | -6.124 | -6.124 | -6.124 | -1.549 | -1.549 | -1.549 | -1.549 | -0.336 | -0.336 | -0.336 | -0.336 | -0.548 | -0.548 | -0.548 | -0.548 | -0.167 | -0.167 | -0.167 | -0.167 | -0.378 | -0.378 | -0.378 | -0.378 | -1.053 | -1.053 | -1.053 | -1.053 | -0.292 | -0.292 | -0.292 | -0.292 | -1.04 | -1.04 | -1.04 | -1.04 | -2.313 | -2.313 | -2.313 | -2.313 | -0.582 | -0.582 | -0.582 | -0.582 | 0.17 | 0.17 | 0.17 | 0.17 | 0.269 | 0.269 | 0.269 | 0.269 |
Income Before Tax Ratio
| -0.302 | -0.599 | -0.558 | -0.41 | -0.481 | -0.379 | -0.671 | -0.117 | -0.194 | 0.067 | 0.214 | -0.081 | 0.236 | 0.232 | 0.485 | 0.136 | 0.505 | 0.213 | 0.396 | 0.347 | 0.346 | 0.063 | -0.142 | -0.142 | -0.471 | -0.92 | -0.92 | -0.92 | -0.92 | -0.597 | -0.597 | -0.597 | -0.597 | 0.083 | 0.083 | 0.083 | 0.083 | 0.09 | 0.09 | 0.09 | 0.09 | 0.019 | 0.019 | 0.019 | 0.019 | -1.498 | -1.498 | -1.498 | -1.498 | 0.843 | 0.843 | 0.843 | 0.843 | 0.393 | 0.393 | 0.393 | 0.393 | 0.272 | 0.272 | 0.272 | 0.272 | -0.331 | -0.331 | -0.331 | -0.331 | -3.564 | -3.564 | -3.564 | -3.564 | -4.984 | -4.984 | -4.984 | -4.984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.277 | -0.277 | -0.277 | -0.277 | 0 | 0 | 0 | 0 | -19.228 | -19.228 | -19.228 | -19.228 | -8.055 | -8.055 | -8.055 | -8.055 | -1.817 | -1.817 | -1.817 | -1.817 | -2.463 | -2.463 | -2.463 | -2.463 | -0.338 | -0.338 | -0.338 | -0.338 | 0.093 | 0.093 | 0.093 | 0.093 | 0.095 | 0.095 | 0.095 | 0.095 |
Income Tax Expense
| 0.096 | -0.149 | -0.122 | 0.136 | -0.202 | -0.075 | -0.448 | 0.734 | 0.216 | 0.48 | 0.398 | 0.385 | 1.729 | 0.754 | 1.984 | 0.401 | 1.543 | 0.26 | 1.129 | 0.876 | 0.365 | 0.134 | -0.004 | -0.004 | 0.074 | -0.048 | -0.048 | -0.048 | -0.048 | 0.091 | 0.091 | 0.091 | 0.091 | 0.02 | 0.02 | 0.02 | 0.02 | -0.005 | -0.005 | -0.005 | -0.005 | 0.02 | 0.02 | 0.02 | 0.02 | 0.351 | 0.351 | 0.351 | 0.351 | 0.055 | 0.055 | 0.055 | 0.055 | 1.843 | 1.843 | 1.843 | 1.843 | 1.002 | 1.002 | 1.002 | 1.002 | -1.082 | -1.082 | -1.082 | -1.082 | -7.82 | -7.82 | -7.82 | -7.82 | -6.124 | -6.124 | -6.124 | -6.124 | -1.549 | -1.549 | -1.549 | -1.549 | -0.336 | -0.336 | -0.336 | -0.336 | -0.548 | -0.548 | -0.548 | -0.548 | -0.167 | -0.167 | -0.167 | -0.167 | -0.378 | -0.378 | -0.378 | -0.378 | -1.053 | -1.053 | -1.053 | -1.053 | -0.292 | -0.292 | -0.292 | -0.292 | -1.04 | -1.04 | -1.04 | -1.04 | -2.313 | -2.313 | -2.313 | -2.313 | -0.582 | -0.582 | -0.582 | -0.582 | 0.17 | 0.17 | 0.17 | 0.17 | 0.269 | 0.269 | 0.269 | 0.269 |
Net Income
| -2.239 | -3.868 | -4.221 | -3.093 | -3.139 | -2.753 | -3.321 | -0.387 | -0.393 | -0.695 | 0.721 | -1.184 | 0.315 | 1.64 | 2.014 | 0.865 | 3.633 | 1.586 | 2.072 | 1.944 | 2.516 | 0.441 | -0.179 | -0.179 | -1.593 | -1.996 | -1.996 | -1.996 | -1.996 | -1.407 | -1.407 | -1.407 | -1.407 | 0.237 | 0.237 | 0.237 | 0.237 | 0.286 | 0.286 | 0.286 | 0.286 | 0.038 | 0.038 | 0.038 | 0.038 | -3.91 | -3.91 | -3.91 | -3.91 | 2.34 | 2.34 | 2.34 | 2.34 | 2.504 | 2.504 | 2.504 | 2.504 | -0.205 | -0.205 | -0.205 | -0.205 | -0.026 | -0.026 | -0.026 | -0.026 | -0.132 | -0.132 | -0.132 | -0.132 | 1.026 | 1.026 | 1.026 | 1.026 | 0.15 | 0.15 | 0.15 | 0.15 | -0.336 | -0.336 | -0.336 | -0.336 | -0.548 | -0.548 | -0.548 | -0.548 | -0.167 | -0.167 | -0.167 | -0.167 | -0.378 | -0.378 | -0.378 | -0.378 | -1.053 | -1.053 | -1.053 | -1.053 | -0.292 | -0.292 | -0.292 | -0.292 | -1.04 | -1.04 | -1.04 | -1.04 | -2.313 | -2.313 | -2.313 | -2.313 | -0.582 | -0.582 | -0.582 | -0.582 | 0.17 | 0.17 | 0.17 | 0.17 | 0.269 | 0.269 | 0.269 | 0.269 |
Net Income Ratio
| -0.126 | -0.287 | -0.292 | -0.207 | -0.256 | -0.214 | -0.38 | -0.027 | -0.033 | -0.066 | 0.063 | -0.12 | 0.036 | 0.159 | 0.244 | 0.093 | 0.354 | 0.183 | 0.256 | 0.239 | 0.405 | 0.091 | -0.113 | -0.113 | -0.494 | -0.898 | -0.898 | -0.898 | -0.898 | -0.638 | -0.638 | -0.638 | -0.638 | 0.077 | 0.077 | 0.077 | 0.077 | 0.092 | 0.092 | 0.092 | 0.092 | 0.012 | 0.012 | 0.012 | 0.012 | -1.646 | -1.646 | -1.646 | -1.646 | 0.812 | 0.812 | 0.812 | 0.812 | 0.533 | 0.533 | 0.533 | 0.533 | -0.056 | -0.056 | -0.056 | -0.056 | -0.008 | -0.008 | -0.008 | -0.008 | -0.06 | -0.06 | -0.06 | -0.06 | 0.835 | 0.835 | 0.835 | 0.835 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.277 | -0.277 | -0.277 | -0.277 | 0 | 0 | 0 | 0 | -19.228 | -19.228 | -19.228 | -19.228 | -8.055 | -8.055 | -8.055 | -8.055 | -1.817 | -1.817 | -1.817 | -1.817 | -2.463 | -2.463 | -2.463 | -2.463 | -0.338 | -0.338 | -0.338 | -0.338 | 0.093 | 0.093 | 0.093 | 0.093 | 0.095 | 0.095 | 0.095 | 0.095 |
EPS
| -0.001 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0 | -0 | -0.001 | 0.001 | -0.001 | 0 | 0.002 | 0.002 | 0.001 | 0.003 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | -0 | -0 | -0.002 | -0.004 | -0.004 | -0.004 | -0.004 | -0.002 | -0.002 | -0.002 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.006 | -0.006 | -0.006 | -0.006 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.003 | 0.004 | 0.003 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0.004 | 0.004 | 0.004 | 0.004 | 0.001 | 0.001 | 0.001 | 0.001 | -0.013 | -0.013 | -0.013 | -0.013 | -0.03 | -0.03 | -0.03 | -0.03 | -0.009 | -0.009 | -0.009 | -0.009 | -0.021 | -0.021 | -0.021 | -0.021 | -0.083 | -0.083 | -0.083 | -0.083 | -0.023 | -0.023 | -0.023 | -0.023 | -0.079 | -0.079 | -0.079 | -0.079 | -0.36 | -0.36 | -0.36 | -0.36 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EPS Diluted
| -0.001 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0.003 | -0 | -0 | -0.001 | 0.001 | -0.001 | 0 | 0.002 | 0.002 | 0.001 | 0.003 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | -0 | -0 | -0.002 | -0.004 | -0.004 | -0.004 | -0.004 | -0.002 | -0.002 | -0.002 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.006 | -0.006 | -0.006 | -0.006 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.003 | 0.004 | 0.003 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0.004 | 0.004 | 0.004 | 0.004 | 0.001 | 0.001 | 0.001 | 0.001 | -0.013 | -0.013 | -0.013 | -0.013 | -0.03 | -0.03 | -0.03 | -0.03 | -0.009 | -0.009 | -0.009 | -0.009 | -0.021 | -0.021 | -0.021 | -0.021 | -0.083 | -0.083 | -0.083 | -0.083 | -0.023 | -0.023 | -0.023 | -0.023 | -0.079 | -0.079 | -0.079 | -0.079 | -0.36 | -0.36 | -0.36 | -0.36 | -0.001 | -0.001 | -0.001 | -0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBITDA
| -3.655 | -5.897 | -6.79 | -4.089 | -4.782 | -2.794 | -4.241 | 0.74 | -0.687 | 1.021 | 2.411 | 1.537 | 0.972 | 2.407 | 2.018 | 1.164 | 3.168 | 1.716 | 1.77 | 2.494 | 1.062 | 0.427 | -0.101 | -0.101 | -1.407 | -1.948 | -1.948 | -1.948 | -1.948 | -1.227 | -1.227 | -1.227 | -1.227 | 0.33 | 0.33 | 0.33 | 0.33 | 0.368 | 0.368 | 0.368 | 0.368 | 0.166 | 0.166 | 0.166 | 0.166 | -3.397 | -3.397 | -3.397 | -3.397 | 2.544 | 2.544 | 2.544 | 2.544 | 4.501 | 4.501 | 4.501 | 4.501 | 0.947 | 0.947 | 0.947 | 0.947 | -0.837 | -0.837 | -0.837 | -0.837 | -7.552 | -7.552 | -7.552 | -7.552 | -4.802 | -4.802 | -4.802 | -4.802 | -1.396 | -1.396 | -1.396 | -1.396 | -0.665 | -0.665 | -0.665 | -0.665 | -1.083 | -1.083 | -1.083 | -1.083 | -0.221 | -0.221 | -0.221 | -0.221 | -0.739 | -0.739 | -0.739 | -0.739 | -2.089 | -2.089 | -2.089 | -2.089 | -0.565 | -0.565 | -0.565 | -0.565 | -1.605 | -1.605 | -1.605 | -1.605 | -4.284 | -4.284 | -4.284 | -4.284 | -0.863 | -0.863 | -0.863 | -0.863 | 0.364 | 0.364 | 0.364 | 0.364 | 0.564 | 0.564 | 0.564 | 0.564 |
EBITDA Ratio
| -0.206 | -0.437 | -0.47 | -0.274 | -0.39 | -0.218 | -0.486 | 0.052 | -0.057 | 0.096 | 0.211 | 0.156 | 0.112 | 0.234 | 0.245 | 0.125 | 0.309 | 0.198 | 0.219 | 0.307 | 0.171 | 0.088 | -0.064 | -0.064 | -0.436 | -0.877 | -0.877 | -0.877 | -0.877 | -0.557 | -0.557 | -0.557 | -0.557 | 0.106 | 0.106 | 0.106 | 0.106 | 0.118 | 0.118 | 0.118 | 0.118 | 0.054 | 0.054 | 0.054 | 0.054 | -1.43 | -1.43 | -1.43 | -1.43 | 0.883 | 0.883 | 0.883 | 0.883 | 0.959 | 0.959 | 0.959 | 0.959 | 0.257 | 0.257 | 0.257 | 0.257 | -0.256 | -0.256 | -0.256 | -0.256 | -3.441 | -3.441 | -3.441 | -3.441 | -3.908 | -3.908 | -3.908 | -3.908 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.367 | -0.367 | -0.367 | -0.367 | 0 | 0 | 0 | 0 | -38.155 | -38.155 | -38.155 | -38.155 | -15.579 | -15.579 | -15.579 | -15.579 | -2.805 | -2.805 | -2.805 | -2.805 | -4.562 | -4.562 | -4.562 | -4.562 | -0.502 | -0.502 | -0.502 | -0.502 | 0.198 | 0.198 | 0.198 | 0.198 | 0.199 | 0.199 | 0.199 | 0.199 |