Sierra Metals Inc.
TSX:SMT.TO
0.69 (CAD) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CAD.
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 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 57.524 | 63.14 | 60.632 | 56.963 | 62.665 | 58.526 | 46.15 | 38.787 | 49.941 | 57.241 | 62.24 | 60.701 | 79.449 | 69.624 | 76.218 | 73.211 | 41.901 | 55.558 | 64.634 | 64.551 | 50.673 | 49.18 | 55.019 | 52.956 | 62.721 | 61.675 | 51.17 | 50.859 | 48.571 | 54.518 | 41.825 | 40.757 | 36.858 | 23.74 | 25.024 | 28.421 | 45.867 | 34.74 | 40.857 | 44.505 | 45.578 | 41.674 | 37.256 | 29.697 | 35.268 | 41.176 | 42.106 | 46.864 | 43.216 | 46.394 | 33.41 | 14.273 | 18.933 | 4.286 | 5.278 | 10.878 | 6.255 | 5.84 | 5.77 | 4.332 | 3.202 | 2.278 | 17.368 | 0.021 | 0.123 | 1.504 | 0.078 | 0.112 | 1.455 | 0.191 | 0.331 | 0.291 | 0.071 | 0.147 | 0 | 0 | 0.031 | 0.096 | 0.033 | 0.048 | 0 | 0 | 0 | 0 | 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
| 42.247 | 46.051 | 48.199 | 48.614 | 50.603 | 42.636 | 39.624 | 46.487 | 53.937 | 46.599 | 46.553 | 49.603 | 46.274 | 48.365 | 47.567 | 40.19 | 30.205 | 47.341 | 46.992 | 46.231 | 39.136 | 38.917 | 38.962 | 36.828 | 34.946 | 35.853 | 34.939 | 42.73 | 41.29 | 40.195 | 35.515 | 29.778 | 35.819 | 25.288 | 32.901 | 32.049 | 32.893 | 28.878 | 27.796 | 30.77 | 33.508 | 31.521 | 32.817 | 33.992 | 40.459 | 39.154 | 40.095 | 43.263 | 40.792 | 40.049 | 45.502 | 9.687 | 12.568 | 3.933 | 3.652 | 8.19 | 5.053 | 2.942 | 1.722 | 2.501 | 1.914 | 1.849 | 3.514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.277 | 17.089 | 12.433 | 8.349 | 12.062 | 15.89 | 6.526 | -7.7 | -3.996 | 10.642 | 15.687 | 11.098 | 33.175 | 21.259 | 28.651 | 33.021 | 11.696 | 8.217 | 17.642 | 18.32 | 11.537 | 10.263 | 16.057 | 16.128 | 27.775 | 25.822 | 16.231 | 8.129 | 7.281 | 14.323 | 6.31 | 10.979 | 1.039 | -1.548 | -7.877 | -3.628 | 12.974 | 5.862 | 13.061 | 13.735 | 12.07 | 10.153 | 4.439 | -4.294 | -5.19 | 2.023 | 2.01 | 3.601 | 2.424 | 6.346 | -12.092 | 4.586 | 6.365 | 0.353 | 1.626 | 2.689 | 1.202 | 2.899 | 4.048 | 1.832 | 1.288 | 0.428 | 13.854 | 0.021 | 0.123 | 1.504 | 0.078 | 0.112 | 1.455 | 0.191 | 0.331 | 0.291 | 0.071 | 0.147 | 0 | 0 | 0.031 | 0.096 | 0.033 | 0.048 | 0 | 0 | 0 | 0 | 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
| 0.266 | 0.271 | 0.205 | 0.147 | 0.192 | 0.272 | 0.141 | -0.199 | -0.08 | 0.186 | 0.252 | 0.183 | 0.418 | 0.305 | 0.376 | 0.451 | 0.279 | 0.148 | 0.273 | 0.284 | 0.228 | 0.209 | 0.292 | 0.305 | 0.443 | 0.419 | 0.317 | 0.16 | 0.15 | 0.263 | 0.151 | 0.269 | 0.028 | -0.065 | -0.315 | -0.128 | 0.283 | 0.169 | 0.32 | 0.309 | 0.265 | 0.244 | 0.119 | -0.145 | -0.147 | 0.049 | 0.048 | 0.077 | 0.056 | 0.137 | -0.362 | 0.321 | 0.336 | 0.082 | 0.308 | 0.247 | 0.192 | 0.496 | 0.702 | 0.423 | 0.402 | 0.188 | 0.798 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
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 | 0.558 | 0 | 0 | 0 | 0 | 0 | 0.104 | 0 | 0 | 0 | 0.031 | 0.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.579 | 0.556 | 0.626 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.603 | 6.574 | 8.55 | 7.158 | 5.514 | 5.944 | 5.576 | 5.644 | 5.553 | 5.263 | 4.969 | 6.881 | 5.187 | 5.996 | 4.861 | 4.516 | 4.588 | 5.49 | 4.454 | 4.858 | 5.491 | 3.905 | 4.151 | 4.486 | 4.338 | 5.139 | 7.73 | 3.654 | 4.408 | 3.622 | 4.223 | 3.818 | 3.369 | 2.981 | 2.508 | 3.119 | 4.956 | 2.468 | 5.317 | 4.181 | 3.085 | 3.631 | 4.2 | 2.717 | 4.299 | 4.165 | 5.94 | 2.511 | 3.855 | 4.331 | 4.718 | 3.276 | 3.231 | 1.021 | 1.604 | 2.933 | 1.834 | 0.957 | 3.523 | 1.445 | 1.217 | 1.021 | 4.841 | 0.44 | 0.57 | 0.59 | 0.974 | 0.511 | 1.123 | 0.485 | 0.236 | 0.763 | 0.436 | 0.508 | 0 | 0 | 0 | 0 | 0 | 0 | 0.392 | 0.417 | 0.092 | 0.016 | 0.04 | 0.019 | 0.016 | 0.009 | 0.025 | 0.029 | 0.017 | 0.01 | 0.008 | 0.027 | 0.023 | 0.049 | 0.038 | 0.02 | 0.03 | 0.012 | 0.038 | 0.004 | 0.001 | 0.002 | 0.015 | 0.006 | 0.004 | 0.016 |
Selling & Marketing Expenses
| 2.686 | 3.279 | 3.245 | 2.884 | 3.389 | 2.396 | 2.84 | 1.83 | 2.156 | 2.053 | 2.899 | 2.209 | 2.858 | 2.72 | 3.833 | 2.6 | 1.979 | 2.598 | 3.756 | 2.689 | 1.975 | 2.128 | 3.116 | 2.297 | 2.115 | 1.828 | 2.868 | 1.707 | 1.889 | 2.004 | 2.197 | 1.819 | 1.957 | 1.47 | 2.488 | 1.715 | 2.114 | 1.847 | 3.022 | 2.115 | 2.01 | 1.938 | 2.614 | 1.324 | 1.546 | 1.549 | 1.951 | 1.751 | 1.804 | 1.562 | 1.4 | 1.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.289 | 9.853 | 11.795 | 10.042 | 8.903 | 8.34 | 8.416 | 7.474 | 7.709 | 7.316 | 7.868 | 9.09 | 8.045 | 8.716 | 8.694 | 7.116 | 6.567 | 8.088 | 8.21 | 7.547 | 7.466 | 6.033 | 7.267 | 6.783 | 6.453 | 6.967 | 10.598 | 5.361 | 6.297 | 5.626 | 6.42 | 5.637 | 5.326 | 4.451 | 4.996 | 4.834 | 7.07 | 4.315 | 8.339 | 6.296 | 5.095 | 5.569 | 6.814 | 4.041 | 5.845 | 5.714 | 7.891 | 4.261 | 5.659 | 5.892 | 6.118 | 4.54 | 3.231 | 1.021 | 1.604 | 2.933 | 1.834 | 0.957 | 3.523 | 1.445 | 1.217 | 1.021 | 4.841 | 0.44 | 0.57 | 0.59 | 0.974 | 0.511 | 1.123 | 0.485 | 0.236 | 0.763 | 0.436 | 0.508 | 0.371 | 0.186 | 0.267 | 0.743 | 0.224 | 0.155 | 0.392 | 0.417 | 0.092 | 0.016 | 0.04 | 0.019 | 0.016 | 0.009 | 0.025 | 0.029 | 0.017 | 0.01 | 0.008 | 0.027 | 0.023 | 0.049 | 0.038 | 0.02 | 0.03 | 0.012 | 0.038 | 0.004 | 0.001 | 0.002 | 0.015 | 0.006 | 0.004 | 0.016 |
Other Expenses
| -0.033 | 0.409 | 0.36 | 0.103 | -0.065 | -0.466 | -5.432 | -1.115 | 0.584 | -0.548 | 3.732 | -1.46 | -0.464 | -0.239 | -1.155 | -0.027 | 0.501 | 0.316 | 0.035 | 0.335 | 0.035 | -0.715 | -0.164 | 0.398 | -0.492 | 0.588 | 0.947 | -0.712 | 0.47 | 0.019 | -0.034 | 0.204 | 0.336 | 0.216 | -0.096 | 0.113 | 0.095 | 0.214 | 0.241 | 0.132 | -0.203 | -0.229 | -0.011 | -0.551 | 0.641 | 0.22 | 0.682 | 0 | 1.589 | 0.6 | 2.569 | 1.143 | 1.084 | 1.36 | 1.646 | 3.91 | 2.526 | 0.731 | 0.038 | -0.43 | -0.073 | 0.213 | 2.964 | -2.695 | 0.019 | 0.018 | -2.733 | 0.018 | 0.013 | 0.006 | 0 | 0 | 0 | 0 | 0.011 | 0.007 | 0.006 | -0.036 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 11.289 | 9.853 | 12.742 | 10.042 | 8.903 | 8.34 | 8.662 | 7.474 | 7.709 | 7.316 | 11.6 | 9.09 | 8.045 | 8.716 | 8.994 | 7.116 | 6.567 | 8.088 | 8.61 | 7.547 | 7.466 | 6.033 | 8.921 | 6.6 | 6.609 | 6.994 | 9.289 | 5.841 | 6.633 | 6.061 | 6.731 | 5.684 | 5.499 | 4.964 | 5.74 | 5.277 | 7.564 | 5.016 | 9.447 | 7.033 | 6.026 | 6.661 | 9.121 | 4.145 | 5.908 | 5.882 | 8.573 | 4.293 | 6.112 | 6.493 | 8.687 | 5.683 | 4.315 | 2.381 | 3.25 | 6.843 | 4.36 | 1.688 | 2.465 | 2.737 | 1.701 | 2.096 | 11.248 | 0.458 | 0.589 | 0.608 | 0.993 | 0.53 | 1.136 | 0.491 | 0.236 | 0.763 | 0.436 | 0.508 | 0.382 | 0.193 | 0.274 | 0.749 | 0.235 | 0.155 | 0.392 | 0.417 | 0.092 | 0.016 | 0.04 | 0.019 | 0.016 | 0.009 | 0.025 | 0.029 | 0.017 | 0.01 | 0.008 | 0.027 | 0.023 | 0.049 | 0.038 | 0.02 | 0.03 | 0.012 | 0.038 | 0.004 | 0.001 | 0.002 | 0.015 | 0.006 | 0.004 | 0.016 |
Operating Income
| 3.988 | 7.236 | 0.638 | -1.693 | 3.159 | 7.55 | -20.271 | -47.174 | -11.705 | 3.326 | 3.389 | 0.548 | 25.13 | 12.543 | 19.957 | 25.905 | 5.129 | 0.129 | 9.432 | 10.773 | 4.071 | 4.23 | 8.79 | 9.528 | 21.166 | 18.828 | 6.884 | 2.288 | 0.648 | 8.262 | -0.48 | 5.295 | -4.46 | -6.512 | -32.827 | -8.905 | 5.41 | 0.846 | 3.595 | 6.702 | 6.044 | 3.492 | -10.443 | -8.439 | -11.098 | -3.86 | -7.074 | -0.692 | -3.689 | -0.147 | -20.779 | -1.097 | 2.051 | -2.028 | -1.769 | -4.155 | -3.158 | 1.21 | 1.542 | -0.491 | -0.413 | -1.036 | -18.638 | -0.591 | -0.466 | 0.896 | -0.918 | -0.418 | 0.319 | -0.3 | -0.145 | -0.472 | -0.366 | -0.361 | -0.382 | -0.193 | -0.009 | -0.887 | -0.202 | -0.107 | -0.368 | -0.417 | -0.092 | -0.016 | -0.234 | -0.209 | -0.016 | -0.009 | -0.05 | -0.825 | -0.017 | -0.01 | -0.106 | -0.027 | -0.023 | -0.049 | -0.24 | -0.02 | -0.03 | -0.012 | -0.131 | -0.004 | -0.001 | -0.002 | -0.015 | -0.006 | -0.004 | -0.016 |
Operating Income Ratio
| 0.069 | 0.115 | 0.011 | -0.03 | 0.05 | 0.129 | -0.439 | -1.216 | -0.234 | 0.058 | 0.054 | 0.009 | 0.316 | 0.18 | 0.262 | 0.354 | 0.122 | 0.002 | 0.146 | 0.167 | 0.08 | 0.086 | 0.16 | 0.18 | 0.337 | 0.305 | 0.135 | 0.045 | 0.013 | 0.152 | -0.011 | 0.13 | -0.121 | -0.274 | -1.312 | -0.313 | 0.118 | 0.024 | 0.088 | 0.151 | 0.133 | 0.084 | -0.28 | -0.284 | -0.315 | -0.094 | -0.168 | -0.015 | -0.085 | -0.003 | -0.622 | -0.077 | 0.108 | -0.473 | -0.335 | -0.382 | -0.505 | 0.207 | 0.267 | -0.113 | -0.129 | -0.455 | -1.073 | -28.582 | -3.8 | 0.596 | -11.833 | -3.735 | 0.219 | -1.57 | -0.437 | -1.621 | -5.183 | -2.451 | 0 | 0 | -0.303 | -9.279 | -6.196 | -2.228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26,622.017 | -15,874.004 | 3,260,606 | -40,217.998 | -34,329.985 | -72,335.007 | 119,958,660 | -29,044.016 | -44,580.028 | -17,625.995 | -10,236,299.927 | -5,778.002 | -2,247.001 | -3,184.999 | -2,613,762.512 | -8,867 | -5,734.002 | -22,309.993 |
Total Other Income Expenses Net
| 1.276 | -1.755 | -2.285 | 1.075 | -0.754 | -1.838 | -24.63 | -2.349 | -0.065 | -3.178 | -35.907 | -0.216 | -1.693 | 0.944 | -0.041 | 1.279 | -1.548 | 3.76 | -0.024 | -0.003 | 0.107 | -1.366 | -1.123 | -0.005 | -0.028 | 0.276 | 2.184 | -5.508 | -0.204 | -1.897 | 1.19 | 0.408 | 0.674 | 0.449 | -19.815 | 1.48 | -0.207 | 1.381 | -0.047 | -0.813 | -0.643 | 0.453 | -7.395 | -0.201 | -1.486 | 0.705 | -0.164 | -0.837 | 1.981 | -1.638 | 7.301 | -0.159 | -3.19 | 0.575 | 0.268 | 1.409 | 0.3 | -0.047 | 0.042 | -0.422 | -0.009 | -0.214 | 4.758 | -2.848 | -1.218 | 1.392 | -2.736 | -1.622 | -0.421 | -1.142 | -0.231 | 0.211 | -0.251 | 0.071 | -0.026 | -0.095 | -0.16 | -0.269 | 0.022 | 0.018 | 0 | 0 | 0 | 0 | -0.193 | -0.19 | 0 | 0 | -0.025 | -0.796 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax
| 2.522 | 3.076 | -4.79 | -3.242 | -0.383 | 3.513 | -28.631 | -49.523 | -11.77 | 0.148 | -32.518 | 0.332 | 22.574 | 12.607 | 18.734 | 26.159 | 2.627 | 2.457 | 7.843 | 9.353 | 3.06 | 1.689 | 4.994 | 8.504 | 20.37 | 18.312 | 8.678 | -4.094 | -0.415 | 5.319 | 1.132 | 4.368 | -5.076 | -7.388 | -34.923 | -8.514 | 4.649 | 0.652 | 2.426 | 4.607 | 4.129 | 2.917 | -12.515 | -9.961 | -13.824 | -4.698 | -7.872 | -3.831 | -3.184 | -4.518 | -16.87 | -1.304 | -4.366 | -1.459 | -1.343 | -2.909 | -2.289 | 1.137 | 1.529 | -0.551 | -0.422 | -1.523 | -14.373 | -3.331 | -1.794 | 0.823 | -3.664 | -2.051 | -1.358 | -1.551 | -0.413 | -0.471 | -0.637 | -0.29 | -0.408 | -0.288 | -0.169 | -1.156 | -0.181 | -0.089 | 0 | 0 | 0 | 0 | -0.427 | -0.398 | 0 | 0 | -0.074 | -1.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.044 | 0.049 | -0.079 | -0.057 | -0.006 | 0.06 | -0.62 | -1.277 | -0.236 | 0.003 | -0.522 | 0.005 | 0.284 | 0.181 | 0.246 | 0.357 | 0.063 | 0.044 | 0.121 | 0.145 | 0.06 | 0.034 | 0.091 | 0.161 | 0.325 | 0.297 | 0.17 | -0.08 | -0.009 | 0.098 | 0.027 | 0.107 | -0.138 | -0.311 | -1.396 | -0.3 | 0.101 | 0.019 | 0.059 | 0.104 | 0.091 | 0.07 | -0.336 | -0.335 | -0.392 | -0.114 | -0.187 | -0.082 | -0.074 | -0.097 | -0.505 | -0.091 | -0.231 | -0.34 | -0.255 | -0.267 | -0.366 | 0.195 | 0.265 | -0.127 | -0.132 | -0.668 | -0.828 | -161.216 | -14.615 | 0.547 | -47.224 | -18.328 | -0.933 | -8.118 | -1.247 | -1.62 | -9.03 | -1.967 | 0 | 0 | -5.498 | -12.094 | -5.535 | -1.85 | 0 | 0 | 0 | 0 | 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
| -2.39 | 1.446 | 6.476 | -0.484 | -1.456 | 1.374 | -1.049 | -2.409 | 3.97 | -1.982 | 0.702 | 4.059 | 11.495 | 8.847 | 9.386 | 6.669 | 2.326 | 4.205 | 1.827 | 6.121 | 2.335 | 2.245 | 6.61 | 5.107 | 7.444 | 7.179 | 4.959 | 1.916 | 1.768 | 1.705 | 6.342 | 2.32 | -1.477 | -1.428 | -6.381 | -0.982 | 3.066 | 1.474 | -2.196 | 2.668 | 1.575 | 0.676 | 2.832 | -2.408 | -2.452 | -1.062 | 2.802 | 6.54 | 0.053 | -1.89 | -2.168 | 0.072 | 0.957 | 0.035 | 0.019 | 0.045 | 0.035 | 0.007 | -0.24 | 0.008 | 0.027 | 0.005 | 0.006 | -0 | -0.011 | 0.066 | 0.065 | -0.152 | 0.705 | -0.317 | -0.112 | -0.107 | 0.271 | 0.06 | 0.024 | 0.082 | 0.159 | 0.579 | 0.022 | 0.018 | 0.368 | 0.417 | 0.092 | 0.016 | -0.193 | -0.19 | 0.016 | 0.009 | -0.025 | -0.796 | 0 | 0 | 0.002 | -0.002 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Income
| 4.115 | 1.159 | -13.724 | -9.301 | 1.638 | 2.053 | -26.456 | -47.114 | -15.74 | 2.13 | -33.22 | -3.727 | 9.084 | 3.084 | 7.603 | 17.531 | 0.154 | -1.869 | 4.534 | 1.779 | -0.158 | -1.724 | -2.654 | 1.922 | 10.843 | 8.703 | 2.118 | -6.523 | -2.798 | 2.558 | -5.076 | 1.367 | -3.44 | -5.116 | -27.083 | -6.761 | 1.209 | -0.667 | 3.366 | 1.465 | 2.382 | 2.087 | -14.328 | -6.565 | -9.635 | -3.297 | -10.54 | -10.294 | -3.907 | -0.773 | -8.388 | -1.376 | -6.498 | -1.494 | -1.362 | -2.954 | -2.324 | 1.13 | 1.769 | -0.559 | -0.449 | -1.527 | -14.379 | -3.33 | -1.782 | 0.758 | -3.729 | -1.899 | -2.063 | -1.234 | -0.301 | -0.364 | -0.637 | -0.421 | -0.406 | -0.275 | -0.402 | -1 | -0.202 | -0.107 | -0.368 | -0.417 | -0.092 | -0.016 | -0.234 | -0.209 | -0.016 | -0.009 | -0.05 | -0.825 | -0.017 | -0.01 | -0.107 | -0.025 | -0.023 | -0.049 | -0.24 | -0.02 | -0.03 | -0.012 | -0.131 | -0.004 | -0.001 | -0.002 | -0.015 | -0.006 | -0.004 | -0.016 |
Net Income Ratio
| 0.072 | 0.018 | -0.226 | -0.163 | 0.026 | 0.035 | -0.573 | -1.215 | -0.315 | 0.037 | -0.534 | -0.061 | 0.114 | 0.044 | 0.1 | 0.239 | 0.004 | -0.034 | 0.07 | 0.028 | -0.003 | -0.035 | -0.048 | 0.036 | 0.173 | 0.141 | 0.041 | -0.128 | -0.058 | 0.047 | -0.121 | 0.034 | -0.093 | -0.216 | -1.082 | -0.238 | 0.026 | -0.019 | 0.082 | 0.033 | 0.052 | 0.05 | -0.385 | -0.221 | -0.273 | -0.08 | -0.25 | -0.22 | -0.09 | -0.017 | -0.251 | -0.096 | -0.343 | -0.349 | -0.258 | -0.272 | -0.372 | 0.194 | 0.307 | -0.129 | -0.14 | -0.671 | -0.828 | -161.201 | -14.521 | 0.504 | -48.06 | -16.966 | -1.418 | -6.458 | -0.91 | -1.251 | -9.03 | -2.857 | 0 | 0 | -13.067 | -10.457 | -6.196 | -2.228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26,623.017 | -15,875.004 | 3,314,601 | -37,597.998 | -34,330.985 | -72,336.007 | 119,958,659 | -29,045.016 | -44,581.028 | -17,626.995 | -10,236,300.927 | -5,779.002 | -2,248.001 | -3,185.999 | -2,613,763.512 | -8,868 | -5,735.002 | -22,310.993 |
EPS
| 0.027 | 0.01 | -0.079 | -0.057 | 0.01 | 0.01 | -0.16 | -0.29 | -0.096 | 0.013 | -0.2 | -0.023 | 0.06 | 0.02 | 0.047 | 0.11 | 0.001 | -0.012 | 0.028 | 0.01 | -0.001 | -0.011 | -0.016 | 0.01 | 0.07 | 0.05 | 0.023 | -0.04 | -0.017 | 0.02 | -0.031 | 0.01 | -0.021 | -0.032 | -0.17 | -0.042 | 0.008 | -0.004 | 0.028 | 0.01 | 0.01 | 0.01 | -0.091 | -0.042 | -0.061 | -0.021 | -0.067 | -0.066 | -0.027 | -0.005 | -0.052 | -0.01 | -0.066 | -0.018 | -0.008 | -0.042 | -0.045 | 0.01 | 0.011 | -0.014 | -0.015 | -0.067 | -0.088 | -0.21 | -0.11 | 0.068 | -0.23 | -0.12 | -0.13 | -0.078 | -0.023 | -0.028 | -0.054 | -0.077 | -0.053 | -0.037 | -0.062 | -0.15 | -0.037 | -0.021 | -0.002 | -0.11 | -0.051 | -0.01 | -0.001 | -0.15 | -0.011 | -0.008 | -0 | -0.83 | -0.017 | -0.011 | -0.001 | -0.028 | -0.026 | -0.054 | -0.002 | -0.041 | -0.061 | -0.024 | -0.001 | -0.011 | -0.004 | -0.006 | -0 | -0.018 | -0.012 | -0.046 |
EPS Diluted
| 0.026 | 0.01 | -0.069 | -0.057 | 0.01 | 0.01 | -0.16 | -0.29 | -0.096 | 0.013 | -0.2 | -0.023 | 0.06 | 0.02 | 0.047 | 0.11 | 0.001 | -0.012 | 0.028 | 0.01 | -0.001 | -0.011 | -0.016 | 0.01 | 0.07 | 0.05 | 0.023 | -0.04 | -0.017 | 0.02 | -0.031 | 0.01 | -0.021 | -0.032 | -0.17 | -0.042 | 0.008 | -0.004 | 0.028 | 0.01 | 0.01 | 0.01 | -0.088 | -0.042 | -0.061 | -0.021 | -0.065 | -0.066 | -0.027 | -0.005 | -0.052 | -0.01 | -0.066 | -0.018 | -0.008 | -0.042 | -0.045 | 0.01 | 0.011 | -0.014 | -0.015 | -0.067 | -0.088 | -0.21 | -0.11 | 0.068 | -0.23 | -0.12 | -0.13 | -0.078 | -0.023 | -0.028 | -0.054 | -0.077 | -0.053 | -0.037 | -0.062 | -0.15 | -0.037 | -0.021 | -0.002 | -0.11 | -0.051 | -0.01 | -0.001 | -0.15 | -0.011 | -0.008 | -0 | -0.83 | -0.017 | -0.011 | -0.001 | -0.028 | -0.026 | -0.054 | -0.002 | -0.041 | -0.061 | -0.024 | -0.001 | -0.011 | -0.004 | -0.006 | -0 | -0.018 | -0.012 | -0.046 |
EBITDA
| 12.149 | 17.279 | 12.61 | 7.99 | 12.361 | 14.627 | -0.431 | -6.524 | -1.668 | 11.941 | 13.915 | 12.287 | 36.693 | 24.086 | 31.454 | 36.843 | 14.227 | 10.147 | 18.447 | 21.701 | 12.29 | 11.645 | 14.93 | 17.827 | 28.594 | 26.985 | 15.785 | 18.688 | 17.662 | 24.955 | 14.606 | 16.037 | 5.191 | 4.261 | -2.708 | 1.83 | 17.68 | 13.632 | 12.493 | 20.263 | 20.736 | 16.901 | 9.823 | 10.612 | 12.28 | 17.984 | 12.655 | 25.599 | 20.292 | 22.367 | 12.654 | 18.084 | 6.925 | -1.158 | -0.991 | -2.235 | -1.333 | 1.7 | 2.394 | 0.299 | 0.189 | -0.59 | -15.99 | -0.266 | -0.448 | 0.914 | -0.893 | -0.4 | 0.332 | -0.294 | 0.096 | -0.472 | -0.366 | -0.361 | -0.371 | -0.186 | -0.236 | -0.413 | -0.191 | -0.107 | -0.368 | -0.417 | -0.092 | -0.016 | 0.153 | 0.171 | -0.016 | -0.009 | 0 | 0.766 | -0.017 | -0.01 | -0.008 | -0.027 | -0.023 | -0.049 | -0.038 | -0.02 | -0.03 | -0.012 | -0.038 | -0.004 | -0.001 | -0.002 | -0.015 | -0.006 | -0.004 | -0.016 |
EBITDA Ratio
| 0.211 | 0.274 | 0.208 | 0.14 | 0.197 | 0.25 | -0.009 | -0.168 | -0.033 | 0.209 | 0.224 | 0.202 | 0.462 | 0.346 | 0.413 | 0.503 | 0.34 | 0.183 | 0.285 | 0.336 | 0.243 | 0.237 | 0.271 | 0.337 | 0.456 | 0.438 | 0.308 | 0.367 | 0.364 | 0.458 | 0.349 | 0.393 | 0.141 | 0.179 | -0.108 | 0.064 | 0.385 | 0.392 | 0.306 | 0.455 | 0.455 | 0.406 | 0.264 | 0.357 | 0.348 | 0.437 | 0.301 | 0.546 | 0.47 | 0.482 | 0.379 | 1.267 | 0.366 | -0.27 | -0.188 | -0.205 | -0.213 | 0.291 | 0.415 | 0.069 | 0.059 | -0.259 | -0.921 | -12.873 | -3.648 | 0.608 | -11.511 | -3.57 | 0.228 | -1.538 | 0.289 | -1.621 | -5.183 | -2.451 | 0 | 0 | -7.678 | -4.32 | -5.867 | -2.228 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26,622.017 | -15,874.004 | 250,454 | -40,217.998 | -34,329.985 | -72,335.007 | 19,141,622 | -29,044.016 | -44,580.028 | -17,625.995 | -2,965,038.876 | -5,778.002 | -2,247.001 | -3,184.999 | -2,613,762.512 | -8,867 | -5,734.002 | -22,309.993 |