Smith Micro Software, Inc.
NASDAQ:SMSI
1.14 (USD) • At close January 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 4.648 | 5.14 | 5.798 | 8.593 | 11.001 | 10.338 | 10.93 | 11.405 | 11.699 | 12.674 | 12.735 | 14.679 | 16.443 | 15.919 | 11.381 | 12.416 | 12.629 | 12.933 | 13.322 | 12.278 | 11.782 | 10.854 | 8.432 | 7.352 | 6.525 | 6.945 | 5.463 | 5.732 | 5.804 | 5.862 | 5.576 | 7.084 | 6.478 | 7.459 | 7.214 | 10.006 | 9.586 | 9.386 | 10.529 | 10.554 | 9.448 | 8.528 | 8.449 | 11.843 | 8.746 | 10.484 | 11.602 | 12.032 | 11.012 | 10.171 | 10.114 | 11.239 | 12.632 | 16.105 | 17.791 | 35.274 | 34.008 | 31.357 | 29.862 | 29.685 | 27.82 | 25.986 | 23.788 | 26.451 | 26.641 | 23.452 | 21.88 | 19.971 | 20.393 | 15.346 | 17.667 | 17.228 | 14.801 | 12.555 | 9.885 | 8.002 | 6.896 | 3.33 | 2.03 | 4.155 | 3.556 | 3.117 | 2.488 | 1.562 | 1.501 | 2.286 | 1.867 | 1.775 | 1.846 | 1.617 | 1.893 | 3.914 | 2.522 | 1.081 | 3.245 | 4.068 | 3.374 | 3.222 | 3.074 | 2.8 | 1.8 | 3.2 | 2.9 | 2.5 | 2.1 | 1.7 | 3.3 | 3.3 | 3.2 | 2.6 | 2.7 | 5 | 3.8 | 6 | 7.3 | 4.9 | 5.1 | 4 | 4 | 2.6 | 2.6 | 2.6 | 2.6 |
Cost of Revenue
| 1.321 | 1.607 | 3.896 | 4.632 | 2.528 | 2.589 | 3.282 | 3.328 | 3.629 | 3.617 | 3.637 | 4.103 | 3.692 | 3.358 | 1.545 | 1.422 | 1.326 | 1.269 | 1.173 | 1.025 | 1.011 | 0.974 | 0.916 | 0.928 | 0.979 | 1.116 | 1.309 | 1.355 | 1.159 | 1.285 | 1.283 | 1.74 | 1.798 | 1.913 | 2.113 | 2.004 | 1.959 | 2.071 | 2.118 | 2.245 | 2.201 | 2.451 | 2.42 | 2.37 | 2.492 | 2.401 | 2.444 | 2.337 | 2.12 | 1.796 | 2.195 | 2.726 | 3.699 | 3.56 | 3.776 | 4.039 | 3.771 | 3.965 | 3.732 | 3.501 | 3.54 | 3.922 | 4.523 | 4.332 | 5.197 | 5.463 | 5.116 | 4.599 | 6.385 | 3.981 | 5.679 | 5.564 | 6.09 | 5.305 | 3.299 | 2.048 | 1.165 | 0.545 | 0.345 | 0.815 | 0.673 | 0.732 | 0.69 | 0.382 | 0.369 | 0.515 | 0.405 | 0.431 | 0.617 | 0.385 | 0.769 | 1.138 | 0.811 | 0.941 | 1.038 | 1.15 | 0.686 | 0.329 | 0.372 | 0.2 | 0.4 | 0.6 | 0.5 | 0.6 | 0.5 | 0.5 | 0.7 | 0.6 | 0.8 | 0.7 | 1.1 | 1.1 | 0.7 | 1.8 | 2.8 | 0 | 0 | 1.3 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 3.327 | 3.533 | 1.902 | 3.961 | 8.473 | 7.749 | 7.648 | 8.077 | 8.07 | 9.057 | 9.098 | 10.576 | 12.751 | 12.561 | 9.836 | 10.994 | 11.303 | 11.664 | 12.149 | 11.253 | 10.771 | 9.88 | 7.516 | 6.424 | 5.546 | 5.829 | 4.154 | 4.377 | 4.645 | 4.577 | 4.293 | 5.344 | 4.68 | 5.546 | 5.101 | 8.002 | 7.627 | 7.315 | 8.411 | 8.309 | 7.247 | 6.077 | 6.029 | 9.473 | 6.254 | 8.083 | 9.158 | 9.695 | 8.892 | 8.375 | 7.919 | 8.513 | 8.933 | 12.545 | 14.015 | 31.235 | 30.237 | 27.392 | 26.13 | 26.184 | 24.28 | 22.064 | 19.265 | 22.119 | 21.444 | 17.989 | 16.764 | 15.372 | 14.008 | 11.365 | 11.988 | 11.664 | 8.711 | 7.25 | 6.586 | 5.954 | 5.731 | 2.785 | 1.685 | 3.34 | 2.883 | 2.385 | 1.798 | 1.18 | 1.132 | 1.771 | 1.462 | 1.344 | 1.229 | 1.232 | 1.124 | 2.776 | 1.711 | 0.14 | 2.207 | 2.918 | 2.688 | 2.893 | 2.702 | 2.6 | 1.4 | 2.6 | 2.4 | 1.9 | 1.6 | 1.2 | 2.6 | 2.7 | 2.4 | 1.9 | 1.6 | 3.9 | 3.1 | 4.2 | 4.5 | 4.9 | 5.1 | 2.7 | 4 | 2.6 | 2.6 | 2.6 | 2.6 |
Gross Profit Ratio
| 0.716 | 0.687 | 0.328 | 0.461 | 0.77 | 0.75 | 0.7 | 0.708 | 0.69 | 0.715 | 0.714 | 0.72 | 0.775 | 0.789 | 0.864 | 0.885 | 0.895 | 0.902 | 0.912 | 0.917 | 0.914 | 0.91 | 0.891 | 0.874 | 0.85 | 0.839 | 0.76 | 0.764 | 0.8 | 0.781 | 0.77 | 0.754 | 0.722 | 0.744 | 0.707 | 0.8 | 0.796 | 0.779 | 0.799 | 0.787 | 0.767 | 0.713 | 0.714 | 0.8 | 0.715 | 0.771 | 0.789 | 0.806 | 0.807 | 0.823 | 0.783 | 0.757 | 0.707 | 0.779 | 0.788 | 0.885 | 0.889 | 0.874 | 0.875 | 0.882 | 0.873 | 0.849 | 0.81 | 0.836 | 0.805 | 0.767 | 0.766 | 0.77 | 0.687 | 0.741 | 0.679 | 0.677 | 0.589 | 0.577 | 0.666 | 0.744 | 0.831 | 0.836 | 0.83 | 0.804 | 0.811 | 0.765 | 0.723 | 0.755 | 0.754 | 0.775 | 0.783 | 0.757 | 0.666 | 0.762 | 0.594 | 0.709 | 0.678 | 0.13 | 0.68 | 0.717 | 0.797 | 0.898 | 0.879 | 0.929 | 0.778 | 0.813 | 0.828 | 0.76 | 0.762 | 0.706 | 0.788 | 0.818 | 0.75 | 0.731 | 0.593 | 0.78 | 0.816 | 0.7 | 0.616 | 1 | 1 | 0.675 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 3.637 | 3.702 | 3.989 | 3.868 | 3.704 | 3.705 | 5.868 | 6.732 | 7.523 | 8.213 | 7.402 | 4.882 | 8.159 | 7.972 | 5.183 | 5.297 | 5.446 | 4.604 | 3.729 | 3.194 | 3.063 | 2.743 | 2.682 | 2.103 | 2.049 | 2.195 | 2.255 | 2.181 | 2.1 | 2.174 | 2.497 | 3.702 | 4.174 | 4.107 | 3.923 | 3.595 | 3.48 | 3.447 | 3.341 | 3.146 | 3.188 | 3.609 | 4.249 | 4.114 | 5.355 | 5.9 | 5.936 | 5.645 | 5.845 | 6.173 | 7.104 | 8.019 | 10.696 | 11.316 | 11.68 | 11.564 | 10.972 | 10.095 | 10.128 | 10.464 | 9.229 | 8.725 | 8.112 | 7.69 | 8.199 | 7.853 | 7.069 | 4.504 | 4.062 | 3.483 | 2.723 | 2.274 | 1.871 | 2.077 | 1.677 | 1.325 | 1.244 | 0.697 | 0.697 | 0.634 | 0.633 | 0.621 | 0.668 | 0.627 | 0.622 | 0.603 | 0.654 | 0.599 | 0.503 | 0.52 | 0.54 | 0.522 | 0.636 | 0.832 | 1.007 | 1.131 | 0.969 | 1.004 | 0.937 | 1.2 | 1 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 1 | 0.9 | 0.6 | 0 | 0 | 0.5 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 2.715 | 2.74 | 2.756 | 3.331 | 2.934 | 3.04 | 3.475 | 3.764 | 4.133 | 4.026 | 4.045 | 4.174 | 5.143 | 4.946 | 3.658 | 3.06 | 2.997 | 3.07 | 3.668 | 2.4 | 2.396 | 2.426 | 2.7 | 2.308 | 2.048 | 2.061 | 2.19 | 1.903 | 2.22 | 2.239 | 2.189 | 2.463 | 2.522 | 2.87 | 2.486 | 2.691 | 2.695 | 2.865 | 2.877 | 2.858 | 3.064 | 3.418 | 3.878 | 3.84 | 4.572 | 4.862 | 4.942 | 4.547 | 5.011 | 5.149 | 5.504 | 5.24 | 5.876 | 7.178 | 6.985 | 6.064 | 6.059 | 6.217 | 5.806 | 5.193 | 4.967 | 4.508 | 4.487 | 11.42 | 11.196 | 10.605 | 11.583 | 9.843 | 8.676 | 8.139 | 7.054 | 5.218 | 4.703 | 4.322 | 3.282 | 2.561 | 2.724 | 1.53 | 1.216 | 1.066 | 1.165 | 1.12 | 1.018 | 0.871 | 0.972 | 1.031 | 1.05 | 1.03 | 1.118 | 1.189 | 1.154 | 2.15 | 1.842 | 2.809 | 2.777 | 2.525 | 2.38 | 2.402 | 2.256 | 2.3 | 2.8 | 2.5 | 2.4 | 2.1 | 1.8 | 1.6 | 1.6 | 1.7 | 1.6 | 1.9 | 2.5 | 2 | 1.6 | 1.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 2.06 | 2.529 | 2.614 | 2.458 | 2.449 | 2.628 | 3.554 | 3.196 | 2.986 | 3.72 | 2.985 | -2.55 | 5.046 | 4.853 | 4.232 | 2.649 | 2.655 | 2.613 | 2.787 | 1.988 | 1.793 | 1.768 | 1.968 | 1.296 | 1.311 | 1.447 | 1.73 | 1.519 | 1.413 | 1.461 | 1.793 | 2.226 | 2.541 | 2.478 | 2.37 | 2.263 | 2.22 | 2.228 | 2.191 | 2.088 | 2.139 | 2.296 | 3.036 | 3.02 | 3.705 | 4.569 | 4.381 | 4.058 | 4.062 | 3.954 | 4.592 | 4.679 | 6.456 | 7.097 | 8.362 | 7.676 | 7.344 | 7.398 | 7.29 | 6.628 | 5.946 | 6.148 | 6.277 | 0.025 | 6.255 | 5.839 | 6.735 | 0.025 | 0.024 | 0.029 | 0.02 | 9.057 | 0.016 | 0.018 | 0.019 | 0 | 0.019 | 0.011 | 0.022 | 0 | 0.375 | 0.387 | 0.403 | 1.666 | 0.364 | 0.361 | 0.582 | 2.175 | 0 | 0.567 | 0.665 | 5.844 | 5.046 | 4.853 | 2.985 | 0 | 0 | 0 | 0 | 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
| 4.775 | 5.269 | 5.37 | 5.634 | 5.383 | 5.668 | 7.029 | 6.96 | 7.119 | 7.746 | 7.03 | 1.624 | 10.189 | 9.799 | 7.89 | 5.709 | 5.652 | 5.683 | 6.455 | 4.388 | 4.189 | 4.194 | 4.668 | 3.604 | 3.359 | 3.508 | 3.92 | 3.422 | 3.633 | 3.7 | 3.982 | 4.689 | 5.063 | 5.348 | 4.856 | 4.954 | 4.915 | 5.093 | 5.068 | 4.946 | 5.203 | 5.714 | 6.914 | 6.86 | 8.277 | 9.431 | 9.323 | 8.605 | 9.073 | 9.103 | 10.096 | 9.919 | 12.332 | 14.275 | 15.347 | 13.74 | 13.403 | 13.615 | 13.096 | 11.821 | 10.913 | 10.656 | 10.764 | 11.42 | 11.196 | 10.605 | 11.583 | 9.843 | 8.676 | 8.139 | 7.054 | 5.218 | 4.703 | 4.322 | 3.282 | 2.561 | 2.724 | 1.53 | 1.216 | 1.066 | 1.165 | 1.12 | 1.018 | 0.871 | 0.972 | 1.031 | 1.05 | 1.03 | 1.118 | 1.189 | 1.154 | 2.15 | 1.842 | 2.809 | 2.777 | 2.525 | 2.38 | 2.402 | 2.256 | 2.3 | 2.8 | 2.5 | 2.4 | 2.1 | 1.8 | 1.6 | 1.6 | 1.7 | 1.6 | 1.9 | 2.5 | 2 | 1.6 | 1.7 | 1.3 | 0 | 0 | 1.1 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| 1.422 | 1.541 | 0.219 | 0.01 | 0.015 | -0.036 | 1.686 | 1.545 | 1.545 | 0.015 | 1.645 | 0.069 | -0.002 | 0.005 | 0.004 | -0.005 | 0.003 | 0 | 0 | 0.001 | 0 | -0.006 | -0.01 | 0.022 | -0.001 | -0.01 | -0.04 | 0.002 | -0.002 | 0.001 | -0.01 | 0.005 | -0.009 | 0.657 | 0 | 0 | 0 | 0 | 0 | 2.435 | 0 | 0 | 0 | 5.602 | 3.11 | 0 | 0 | 0.238 | 0 | 0 | 0 | 116.088 | 110.189 | 0 | 0 | 23.224 | 0 | 0 | 0 | 18.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | -0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 8.146 | 0 | 0 | 0 | 3.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.38 | 12.864 | 0 | 1.645 | 0.344 | 0.299 | 0.228 | 0.241 | 0.2 | 0.3 | 0 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.4 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | -12.1 | 0 | 0 | 0 | -7.8 | 0 | 0 | 0 |
Operating Expenses
| 9.834 | 8.971 | 9.359 | 9.502 | 10.654 | 10.993 | 14.583 | 15.237 | 16.187 | 17.536 | 16.077 | 14.606 | 18.348 | 17.771 | 13.073 | 11.006 | 11.098 | 10.287 | 10.184 | 7.582 | 7.252 | 6.937 | 7.35 | 5.707 | 5.408 | 5.703 | 6.175 | 5.603 | 5.733 | 5.874 | 6.479 | 8.391 | 9.237 | 9.455 | 8.779 | 8.549 | 8.395 | 8.54 | 8.409 | 8.092 | 8.391 | 9.323 | 11.163 | 10.974 | 13.632 | 15.331 | 15.259 | 14.25 | 14.918 | 15.276 | 17.2 | 17.938 | 23.028 | 25.591 | 27.027 | 25.304 | 24.375 | 23.71 | 23.224 | 22.285 | 20.142 | 19.381 | 18.876 | 19.11 | 19.395 | 18.458 | 18.652 | 14.347 | 11.838 | 11.622 | 9.777 | 7.492 | 6.574 | 6.399 | 4.959 | 12.032 | 3.968 | 2.227 | 1.913 | 5.12 | 1.798 | 1.741 | 1.686 | 1.498 | 1.594 | 1.634 | 1.704 | 1.629 | 1.621 | 1.709 | 1.694 | 2.672 | 2.478 | 3.641 | 3.784 | 4 | 3.648 | 3.634 | 3.434 | 3.7 | 4.1 | 3.4 | 3.5 | 3.2 | 2.8 | 2.5 | 2.6 | 2.9 | 2.5 | 2.9 | 3.5 | 3.1 | 2.7 | 2.7 | 2 | -12.1 | 0 | 1.6 | 0 | -7.8 | 0 | 0 | 0 |
Operating Income
| -6.507 | -6.979 | -7.457 | -5.541 | -2.181 | -3.244 | -6.935 | -7.16 | -8.117 | -8.479 | -6.979 | -4.03 | -18.461 | -5.21 | -3.237 | -0.012 | 0.196 | 1.377 | 1.959 | 3.631 | 3.48 | 2.932 | 0.062 | 0.679 | 0.055 | 0.074 | -2.021 | -0.535 | -0.942 | -1.619 | -2.578 | -3.761 | -4.557 | -3.909 | -3.678 | -0.547 | -0.768 | -1.225 | 0.002 | 0.217 | -1.144 | -5.681 | -5.134 | -1.501 | -12.98 | -7.248 | -6.101 | -4.555 | -6.007 | -6.824 | -9.615 | -11.625 | -127.983 | -13.046 | -13.012 | 5.931 | 5.862 | 3.682 | 2.906 | 3.899 | 4.138 | 2.683 | 0.389 | 3.009 | 2.049 | -0.469 | -1.888 | 1.025 | 2.17 | -0.257 | 2.211 | 4.172 | 2.137 | 0.851 | 1.627 | 2.068 | 1.763 | 0.558 | -0.228 | -1.78 | 1.085 | 0.644 | 0.112 | -0.318 | -0.462 | 0.137 | -0.242 | -0.285 | -0.392 | -0.477 | -0.57 | 0.104 | -0.802 | -3.846 | -1.577 | -1.082 | -0.96 | -0.741 | -0.732 | -1.1 | -2.7 | -0.8 | -1.1 | -1.3 | -1.2 | -1.3 | 0.2 | -0.2 | -0.1 | -1 | -1.9 | 0.8 | 0.4 | 1.5 | 2.5 | -7.2 | 5.1 | 1.1 | 4 | -5.2 | 2.6 | 2.6 | 2.6 |
Operating Income Ratio
| -1.4 | -1.358 | -1.286 | -0.645 | -0.198 | -0.314 | -0.634 | -0.628 | -0.694 | -0.669 | -0.548 | -0.275 | -1.123 | -0.327 | -0.284 | -0.001 | 0.016 | 0.106 | 0.147 | 0.296 | 0.295 | 0.27 | 0.007 | 0.092 | 0.008 | 0.011 | -0.37 | -0.093 | -0.162 | -0.276 | -0.462 | -0.531 | -0.703 | -0.524 | -0.51 | -0.055 | -0.08 | -0.131 | 0 | 0.021 | -0.121 | -0.666 | -0.608 | -0.127 | -1.484 | -0.691 | -0.526 | -0.379 | -0.545 | -0.671 | -0.951 | -1.034 | -10.132 | -0.81 | -0.731 | 0.168 | 0.172 | 0.117 | 0.097 | 0.131 | 0.149 | 0.103 | 0.016 | 0.114 | 0.077 | -0.02 | -0.086 | 0.051 | 0.106 | -0.017 | 0.125 | 0.242 | 0.144 | 0.068 | 0.165 | 0.258 | 0.256 | 0.168 | -0.112 | -0.428 | 0.305 | 0.207 | 0.045 | -0.204 | -0.308 | 0.06 | -0.13 | -0.161 | -0.212 | -0.295 | -0.301 | 0.027 | -0.318 | -3.558 | -0.486 | -0.266 | -0.285 | -0.23 | -0.238 | -0.393 | -1.5 | -0.25 | -0.379 | -0.52 | -0.571 | -0.765 | 0.061 | -0.061 | -0.031 | -0.385 | -0.704 | 0.16 | 0.105 | 0.25 | 0.342 | -1.469 | 1 | 0.275 | 1 | -2 | 1 | 1 | 1 |
Total Other Income Expenses Net
| 0.138 | 0.05 | 0.478 | -0.881 | -2.938 | -2.419 | 0.057 | -0.663 | 2.332 | -0.089 | 0.055 | 0.078 | -0.001 | 0.021 | 0.012 | 0.707 | 0.01 | 0.002 | 0.086 | 0.112 | 0.087 | 0.508 | -0.01 | 2.106 | -1.031 | -2.238 | -0.35 | -0.19 | -0.722 | -0.95 | 0.354 | 0.272 | 0.254 | 0.64 | -0.002 | 0.001 | 0.004 | 0 | -0.001 | -0.003 | -0.003 | -0.002 | 0 | 0.003 | 0.007 | 0.008 | 0.012 | 0.01 | 1.24 | 0.031 | -0.311 | 0.033 | 0.013 | 0.042 | 0.043 | 0.015 | 0.082 | -0.007 | 0.04 | -0.114 | 0.121 | 0.119 | 0.255 | 0.219 | 0.104 | 0.141 | 0.275 | 0.999 | 0.087 | 1.042 | 1.226 | 0.532 | 0.381 | 0.265 | 0.224 | 0.192 | 0.161 | 0.214 | 0.1 | 3.445 | 0.014 | 0.005 | -0.009 | -0.007 | -0.01 | -0.013 | -0.005 | -0.001 | -0.003 | -0.014 | -0.008 | 0.01 | 0.011 | 0.033 | 0.032 | 0.093 | 0.094 | 0.115 | 0.112 | 0.2 | 0.111 | 0 | 0 | 0.3 | 0.1 | 0.1 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.3 | 0.3 | -5 | 7.2 | -5.1 | -1.1 | -4 | 5.2 | -2.6 | -2.6 | -2.6 |
Income Before Tax
| -6.369 | -6.929 | -30.968 | -6.578 | -5.119 | -5.663 | -6.878 | -7.855 | -7.285 | -8.462 | -6.983 | -3.952 | -18.462 | -5.189 | -3.225 | 0.696 | 0.206 | 1.379 | 2.045 | 3.743 | 3.567 | 3.44 | 0.052 | 2.783 | -0.976 | -2.164 | -2.371 | -0.725 | -1.664 | -2.569 | -2.224 | -3.489 | -4.303 | -3.269 | -3.68 | -0.546 | -0.764 | -1.225 | 0.001 | 0.214 | -1.147 | -5.683 | -5.134 | -1.498 | -12.973 | -7.24 | -6.089 | -4.545 | -4.767 | -6.793 | -9.592 | -11.592 | -127.97 | -13.004 | -12.969 | 5.946 | 5.944 | 3.675 | 2.946 | 3.785 | 4.259 | 2.802 | 0.644 | 3.228 | 2.153 | -0.328 | -1.613 | 2.024 | 2.257 | 0.785 | 3.437 | 4.704 | 2.518 | 1.116 | 1.851 | 2.26 | 1.924 | 0.772 | -0.128 | 1.665 | 1.099 | 0.649 | 0.103 | -0.325 | -0.472 | 0.124 | -0.247 | -0.286 | -0.395 | -0.491 | -0.578 | 0.114 | -0.791 | -3.813 | -1.545 | -0.989 | -0.866 | -0.626 | -0.62 | -0.9 | -2.5 | 0 | -1.1 | -1 | -1.1 | -1.2 | 0.2 | 0.1 | 0.1 | -0.8 | -1.8 | 0.9 | 0.7 | 1.8 | -2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| -1.37 | -1.348 | -5.341 | -0.766 | -0.465 | -0.548 | -0.629 | -0.689 | -0.623 | -0.668 | -0.548 | -0.269 | -1.123 | -0.326 | -0.283 | 0.056 | 0.016 | 0.107 | 0.154 | 0.305 | 0.303 | 0.317 | 0.006 | 0.379 | -0.15 | -0.312 | -0.434 | -0.126 | -0.287 | -0.438 | -0.399 | -0.493 | -0.664 | -0.438 | -0.51 | -0.055 | -0.08 | -0.131 | 0 | 0.02 | -0.121 | -0.666 | -0.608 | -0.126 | -1.483 | -0.691 | -0.525 | -0.378 | -0.433 | -0.668 | -0.948 | -1.031 | -10.131 | -0.807 | -0.729 | 0.169 | 0.175 | 0.117 | 0.099 | 0.128 | 0.153 | 0.108 | 0.027 | 0.122 | 0.081 | -0.014 | -0.074 | 0.101 | 0.111 | 0.051 | 0.195 | 0.273 | 0.17 | 0.089 | 0.187 | 0.282 | 0.279 | 0.232 | -0.063 | 0.401 | 0.309 | 0.208 | 0.041 | -0.208 | -0.314 | 0.054 | -0.132 | -0.161 | -0.214 | -0.304 | -0.305 | 0.029 | -0.314 | -3.527 | -0.476 | -0.243 | -0.257 | -0.194 | -0.202 | -0.321 | -1.389 | 0 | -0.379 | -0.4 | -0.524 | -0.706 | 0.061 | 0.03 | 0.031 | -0.308 | -0.667 | 0.18 | 0.184 | 0.3 | -0.342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Tax Expense
| 0 | 0 | 0.039 | 0.133 | 0.014 | 0.002 | 0.009 | 0.148 | 0.027 | 0.031 | 0.019 | 0.056 | 0.145 | 0.014 | -0.008 | 0.116 | 0.045 | 0 | -0.08 | 0.072 | -0.048 | 0.004 | 0.004 | -0.018 | 0.007 | 0.013 | 0.01 | -0.565 | 0.006 | 0.005 | 0.008 | -0.277 | 0.011 | 0.011 | 0.026 | 0.045 | 0.006 | 0.006 | 0.011 | 0.009 | -0.005 | 0.012 | 0.033 | 0.004 | 0.076 | 0.004 | 0.069 | -0.402 | 0.046 | 0.032 | 0.09 | -2.067 | 6.511 | -5.157 | -5.216 | 0.171 | 2.85 | 1.79 | 1.354 | 2.569 | 2.278 | 1.525 | 0.366 | 1.909 | 3.729 | -0.17 | -1.296 | 1.371 | 1.785 | 0.591 | 1.595 | 1.094 | 0.068 | 0.033 | 0.039 | 0.049 | 0.047 | 0.008 | 0.007 | 0.034 | 0.022 | 0.015 | 0 | 0 | 0 | 0 | 0.003 | 0 | -1.07 | 0.004 | 0.004 | -0.002 | 0.003 | 0.02 | 0.069 | 0.002 | 0.007 | 0.006 | 0.039 | 0.1 | 1.2 | -0.1 | -0.4 | -0.3 | -0.4 | -0.5 | 0.1 | 0.1 | 0.1 | -0.3 | -0.6 | 0.3 | 0.3 | 0.7 | 1.1 | -2.8 | -1.1 | -1.2 | -0.8 | -0.5 | -0.4 | -0.4 | -0.4 |
Net Income
| -6.369 | -6.929 | -31.007 | -6.711 | -5.133 | -5.665 | -6.887 | -8.003 | -7.312 | -8.493 | -7.002 | -4.008 | -18.607 | -5.203 | -3.225 | 0.58 | 0.161 | 1.379 | 2.045 | 3.671 | 3.567 | 3.436 | 0.048 | 2.801 | -0.983 | -2.177 | -2.381 | -0.16 | -1.67 | -2.574 | -2.232 | -3.212 | -4.314 | -3.28 | -3.706 | -0.591 | -0.77 | -1.231 | -0.01 | 0.205 | -1.142 | -5.695 | -5.167 | -1.502 | -13.049 | -7.244 | -6.158 | -4.143 | -4.813 | -6.825 | -9.682 | -9.525 | -134.481 | -7.847 | -7.753 | 5.775 | 3.094 | 1.885 | 1.592 | 1.216 | 1.981 | 1.277 | 0.278 | 1.319 | -1.576 | -0.158 | -0.317 | 0.653 | 0.472 | 0.194 | 1.842 | 3.61 | 2.45 | 1.083 | 1.812 | 2.211 | 1.877 | 0.764 | -0.128 | 1.631 | 1.077 | 0.634 | 0.103 | -0.325 | -0.472 | 0.124 | -0.25 | -0.286 | 0.675 | -0.495 | -0.582 | 0.116 | -0.794 | -3.833 | -1.614 | -0.991 | -0.873 | -0.632 | -0.659 | -1 | -3.7 | -0.7 | -0.7 | -0.7 | -0.7 | -0.7 | 0.1 | 0 | 0 | -0.5 | -1.2 | 0.6 | 0.4 | 1.1 | -3.6 | 2.8 | 1.1 | 1.2 | 0.8 | 0.5 | 0.4 | 0.4 | 0.4 |
Net Income Ratio
| -1.37 | -1.348 | -5.348 | -0.781 | -0.467 | -0.548 | -0.63 | -0.702 | -0.625 | -0.67 | -0.55 | -0.273 | -1.132 | -0.327 | -0.283 | 0.047 | 0.013 | 0.107 | 0.154 | 0.299 | 0.303 | 0.317 | 0.006 | 0.381 | -0.151 | -0.313 | -0.436 | -0.028 | -0.288 | -0.439 | -0.4 | -0.453 | -0.666 | -0.44 | -0.514 | -0.059 | -0.08 | -0.131 | -0.001 | 0.019 | -0.121 | -0.668 | -0.612 | -0.127 | -1.492 | -0.691 | -0.531 | -0.344 | -0.437 | -0.671 | -0.957 | -0.847 | -10.646 | -0.487 | -0.436 | 0.164 | 0.091 | 0.06 | 0.053 | 0.041 | 0.071 | 0.049 | 0.012 | 0.05 | -0.059 | -0.007 | -0.014 | 0.033 | 0.023 | 0.013 | 0.104 | 0.21 | 0.166 | 0.086 | 0.183 | 0.276 | 0.272 | 0.229 | -0.063 | 0.393 | 0.303 | 0.203 | 0.041 | -0.208 | -0.314 | 0.054 | -0.134 | -0.161 | 0.366 | -0.306 | -0.307 | 0.03 | -0.315 | -3.546 | -0.497 | -0.244 | -0.259 | -0.196 | -0.214 | -0.357 | -2.056 | -0.219 | -0.241 | -0.28 | -0.333 | -0.412 | 0.03 | 0 | 0 | -0.192 | -0.444 | 0.12 | 0.105 | 0.183 | -0.493 | 0.571 | 0.216 | 0.3 | 0.2 | 0.192 | 0.154 | 0.154 | 0.154 |
EPS
| -0.54 | -0.66 | -3.28 | -0.8 | -0.64 | -0.73 | -0.89 | -1.14 | -1.05 | -0.15 | -1.04 | -0.61 | -2.76 | -0.8 | -0.59 | 0.11 | 0.031 | 0.27 | 0.41 | 0.76 | 0.78 | 0.85 | 0.004 | 0.82 | -0.31 | -0.81 | -1.25 | -0.09 | -0.96 | -1.58 | -1.49 | -2.09 | -2.83 | -2.24 | -2.57 | -0.48 | -0.56 | -0.96 | -0.007 | 0.15 | -0.96 | -4.8 | -4.48 | -1.3 | -11.27 | -6.22 | -5.44 | -0.48 | -0.54 | -0.76 | -1.09 | -1.07 | -15.06 | -0.88 | -0.88 | 0.66 | 0.36 | 0.24 | 0.2 | 0.14 | 0.24 | 0.16 | 0.04 | 0.17 | -0.2 | -0.021 | -0.042 | 0.086 | 0.08 | 0.04 | 0.24 | 0.5 | 0.4 | 0.2 | 0.32 | 0.4 | 0.36 | 0.16 | -0.026 | 0.33 | 0.24 | 0.16 | 0.04 | -0.077 | -0.11 | 0.04 | -0.062 | -0.071 | 0.16 | -0.12 | -0.14 | 0.029 | -0.2 | -0.94 | -0.4 | -0.24 | -0.22 | -0.16 | -0.17 | -0.26 | -0.95 | -0.2 | -0.2 | -0.2 | -0.16 | -0.2 | 0.04 | 0.04 | 0 | -0.12 | -0.32 | 0.16 | 0.12 | 0.32 | -1 | 0.92 | 0.36 | 0.24 | 0.24 | 0.2 | 0.16 | 0.16 | 0.16 |
EPS Diluted
| -0.54 | -0.66 | -3.28 | -0.74 | -0.61 | -0.73 | -0.89 | -1.14 | -1.05 | -0.15 | -1.03 | -0.59 | -2.76 | -0.79 | -0.59 | 0.11 | 0.03 | 0.24 | 0.4 | 0.7 | 0.72 | 0.8 | 0.004 | 0.79 | -0.31 | -0.8 | -1.25 | -0.09 | -0.93 | -1.56 | -1.47 | -2.09 | -2.83 | -2.23 | -2.57 | -0.41 | -0.53 | -0.85 | -0.007 | 0.15 | -0.89 | -4.73 | -4.38 | -1.3 | -11.27 | -6.22 | -5.38 | -0.46 | -0.54 | -0.76 | -1.09 | -1.07 | -15.06 | -0.88 | -0.88 | 0.66 | 0.36 | 0.2 | 0.2 | 0.14 | 0.24 | 0.16 | 0.04 | 0.17 | -0.2 | -0.021 | -0.042 | 0.086 | 0.08 | 0.04 | 0.24 | 0.5 | 0.36 | 0.16 | 0.28 | 0.4 | 0.32 | 0.12 | -0.026 | 0.33 | 0.24 | 0.16 | 0.04 | -0.076 | -0.11 | 0.04 | -0.062 | -0.071 | 0.16 | -0.12 | -0.14 | 0.029 | -0.2 | -0.94 | -0.4 | -0.24 | -0.22 | -0.16 | -0.17 | -0.25 | -0.95 | -0.2 | -0.2 | -0.2 | -0.16 | -0.2 | 0.04 | 0.04 | 0 | -0.12 | -0.32 | 0.16 | 0.12 | 0.32 | -1 | 0.92 | 0.36 | 0.24 | 0.24 | 0.2 | 0.16 | 0.16 | 0.16 |
EBITDA
| -4.932 | -5.433 | -5.543 | -3.481 | -2.097 | -1.648 | -5.235 | -5.355 | -3.04 | -6.902 | -5.334 | -3.145 | -2.206 | -2.226 | -0.74 | 0.894 | 1.21 | 2.395 | 2.609 | 4.015 | 3.835 | 3.303 | 0.487 | 0.844 | 0.382 | 0.326 | -1.814 | -0.998 | -0.857 | -1.068 | -1.952 | -2.896 | -4.24 | -3.556 | -3.252 | -0.09 | -0.291 | -0.75 | 0.497 | 0.773 | -0.445 | -2.442 | -4.262 | -0.605 | -6.387 | -6.202 | -5.028 | -3.446 | -4.923 | -5.798 | -8.947 | -8.326 | -10.829 | -9.97 | -10.276 | 8.798 | 5.862 | 3.682 | 2.906 | 6.794 | 4.138 | 5.322 | 0.389 | 4.996 | 2.049 | 0.454 | 0.228 | 2.076 | 3.114 | 0.434 | 2.723 | 4.968 | 2.513 | 1.304 | 2.1 | -3.047 | 1.763 | 0.629 | -0.228 | -1.764 | 1.085 | 0.644 | 0.112 | -0.254 | -0.396 | 0.258 | -0.104 | -0.128 | -0.245 | -0.321 | -0.425 | 0.393 | -0.681 | -3.183 | -1.229 | -0.738 | -0.661 | -0.513 | -0.491 | -0.9 | -2.327 | -0.4 | -0.8 | -1.1 | -0.9 | -1.2 | 0.4 | 0.2 | 0.1 | -0.9 | -1.8 | 1 | 0.5 | 1.6 | 2.6 | -7.2 | 5.1 | 1.1 | 4 | -5.2 | 2.6 | 2.6 | 2.6 |
EBITDA Ratio
| -1.061 | -1.057 | -0.956 | -0.356 | -0.053 | -0.122 | -0.695 | -0.576 | -0.669 | -0.519 | -0.391 | -0.243 | 0.648 | -0.14 | -0.065 | 0.015 | 0.097 | 0.185 | 0.196 | 0.33 | 0.329 | 0.228 | 0.032 | -0.184 | 0.172 | 0.326 | -0.344 | -0.334 | -0.143 | -0.221 | -0.407 | -0.411 | -0.757 | -0.612 | -0.51 | -0.055 | -0.08 | -0.131 | 0 | 0.021 | -0.121 | -0.095 | -0.504 | -0.127 | -0.09 | -0.691 | -0.526 | -0.379 | -0.559 | -0.578 | -0.885 | -0.545 | 8.159 | -0.81 | -0.578 | 0.249 | 0.262 | 0.117 | 0.097 | 0.229 | 0.149 | 0.103 | 0.122 | 0.189 | 0.205 | 0.019 | 0.01 | 0.104 | 0.153 | 0.028 | 0.154 | 0.288 | 0.17 | 0.104 | 0.212 | -0.707 | 0.316 | 0.189 | -0.112 | -0.425 | 0.318 | 0.222 | 0.059 | -0.163 | -0.25 | 0.113 | -0.056 | -0.072 | -0.133 | -0.199 | -0.225 | 0.1 | -0.171 | -2.625 | -0.379 | -0.181 | -0.196 | -0.159 | -0.16 | -0.321 | -1.333 | -0.188 | -0.345 | -0.48 | -0.571 | -0.824 | 0.121 | 0.061 | 0 | -0.423 | -0.741 | 0.18 | 0.079 | 0.217 | 1.027 | -1.469 | 1 | 0.275 | 1 | -2 | 1 | 1 | 1 |