Starpharma Holdings Limited
ASX:SPL.AX
0.1 (AUD) • At close November 5, 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 Q2 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 1.731 | 7.197 | 1.853 | 1.086 | 2.863 | 1.819 | 1.312 | 0.486 | 0.68 | 5.353 | 1.568 | 0.661 | 3.713 | 1.244 | 0.549 | 3.74 | 0.964 | 0.733 | 0.532 | 0.721 | 1.139 | 0.005 | 1.295 | 0.011 | 0.011 | 0.011 | 0.011 | 0.286 | 0.286 | 0.286 | 0.286 | 0.351 | 0.351 | 0.351 | 0.351 | 0.505 | 0.505 | 0.505 | 0.505 | 0.353 | 0.353 | 0.353 | 0.353 | 0.216 | 0.216 | 0.216 | 0.216 | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.004 | 0.004 | 0.004 | 0.228 | 0.228 | 0.228 | 0.228 | 0.096 | 0.096 | 0.096 | 0.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost of Revenue
| 5.221 | 0.77 | 0.868 | 1.155 | 1.86 | 1.434 | 0.505 | 0.736 | 0.695 | 1.106 | 0.394 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -3.49 | 6.427 | 0.985 | -0.069 | 1.003 | 0.385 | 0.807 | -0.25 | -0.015 | 4.247 | 1.174 | 0.661 | 3.713 | 1.244 | 0.549 | 3.74 | 0.964 | 0.733 | 0.532 | 0.721 | 1.139 | 0.005 | 1.295 | 0.011 | 0.011 | 0.011 | 0.011 | 0.286 | 0.286 | 0.286 | 0.286 | 0.351 | 0.351 | 0.351 | 0.351 | 0.505 | 0.505 | 0.505 | 0.505 | 0.353 | 0.353 | 0.353 | 0.353 | 0.216 | 0.216 | 0.216 | 0.216 | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 0.003 | 0.003 | 0.004 | 0.004 | 0.004 | 0.004 | 0.228 | 0.228 | 0.228 | 0.228 | 0.096 | 0.096 | 0.096 | 0.096 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit Ratio
| -2.016 | 0.893 | 0.532 | -0.064 | 0.35 | 0.212 | 0.615 | -0.514 | -0.022 | 0.793 | 0.749 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Reseach & Development Expenses
| 7.226 | 8.354 | 8.965 | 9.905 | 9.022 | 9.919 | 11.411 | 10.912 | 10.204 | 10.273 | 8.131 | 7.394 | 7.124 | 7.508 | 8.987 | 13.469 | 11.028 | 8.7 | 8.35 | 6.863 | 4.685 | 0.876 | 7.524 | 3.022 | 3.022 | 3.022 | 3.022 | 1.497 | 1.497 | 1.497 | 1.497 | 1.431 | 1.431 | 1.431 | 1.431 | 2.497 | 2.497 | 2.497 | 2.497 | 3.056 | 3.056 | 3.056 | 3.056 | 2.996 | 2.996 | 2.996 | 2.996 | 2.486 | 2.486 | 2.486 | 2.486 | 1.603 | 1.603 | 1.603 | 1.603 | 1.03 | 1.03 | 1.03 | 1.03 | 1.428 | 1.428 | 1.428 | 1.428 | 1.557 | 1.557 | 1.557 | 1.557 | 1.001 | 1.001 | 1.001 | 1.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 1.493 | 2.079 | 1.75 | 2.018 | 1.579 | 1.713 | 1.478 | 2.539 | 1.09 | 1.579 | 1.273 | 1.222 | 0.94 | 1.301 | 0.907 | 2.087 | 2.221 | 2.171 | 2.822 | 2.068 | 1.723 | 1.037 | 2.426 | 1.117 | 1.117 | 1.117 | 1.117 | 1.558 | 1.558 | 1.558 | 1.558 | 1.637 | 1.637 | 1.637 | 1.637 | 1.032 | 1.032 | 1.032 | 1.032 | 1.454 | 1.454 | 1.454 | 1.454 | 1.331 | 1.331 | 1.331 | 1.331 | 0.977 | 0.977 | 0.977 | 0.977 | 0.821 | 0.821 | 0.821 | 0.821 | 0.634 | 0.634 | 0.634 | 0.634 | 0.616 | 0.616 | 0.616 | 0.616 | 0.713 | 0.713 | 0.713 | 0.713 | 0.379 | 0.379 | 0.379 | 0.379 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling & Marketing Expenses
| 2.148 | 0.947 | 1.735 | 1.216 | 1.955 | 1.095 | 1.93 | 0.956 | 0.982 | 1.533 | 2.045 | 1.729 | 1.659 | 0.766 | 0.575 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.173 | 0.173 | 0.173 | 0.173 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| SG&A
| 3.641 | 3.026 | 3.485 | 3.234 | 3.534 | 2.808 | 3.408 | 3.495 | 2.072 | 3.112 | 3.176 | 2.951 | 2.599 | 2.067 | 1.482 | 2.087 | 2.221 | 2.171 | 2.822 | 2.068 | 1.723 | 1.037 | 2.426 | 1.117 | 1.117 | 1.117 | 1.117 | 1.558 | 1.558 | 1.558 | 1.558 | 1.637 | 1.637 | 1.637 | 1.637 | 1.032 | 1.032 | 1.032 | 1.032 | 1.454 | 1.454 | 1.454 | 1.454 | 1.331 | 1.331 | 1.331 | 1.331 | 0.977 | 0.977 | 0.977 | 0.977 | 0.994 | 0.994 | 0.994 | 0.994 | 0.785 | 0.785 | 0.785 | 0.785 | 0.768 | 0.768 | 0.768 | 0.768 | 0.713 | 0.713 | 0.713 | 0.713 | 0.379 | 0.379 | 0.379 | 0.379 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.761 | -2.761 | -2.761 | -2.761 | -0.886 | -0.886 | -0.886 | -0.886 | -0.585 | -0.585 | -0.585 | -0.585 | -0.635 | -0.635 | -0.635 | -0.635 |
| Operating Expenses
| 10.867 | 11.38 | 12.45 | 13.139 | 12.556 | 12.727 | 14.819 | 14.407 | 12.276 | 13.385 | 11.307 | 7.927 | 7.769 | 7.473 | 8.884 | 13.772 | 11.374 | 9.268 | 9.59 | 6.291 | 4.532 | 1.914 | 3.122 | 4.139 | 4.139 | 4.139 | 4.139 | 3.054 | 3.054 | 3.054 | 3.054 | 3.068 | 3.068 | 3.068 | 3.068 | 3.529 | 3.529 | 3.529 | 3.529 | 4.51 | 4.51 | 4.51 | 4.51 | 4.327 | 4.327 | 4.327 | 4.327 | 3.463 | 3.463 | 3.463 | 3.463 | 2.597 | 2.597 | 2.597 | 2.597 | 1.815 | 1.815 | 1.815 | 1.815 | 2.196 | 2.196 | 2.196 | 2.196 | 2.27 | 2.27 | 2.27 | 2.27 | -1.38 | -1.38 | -1.38 | -1.38 | -0.886 | -0.886 | -0.886 | -0.886 | -0.585 | -0.585 | -0.585 | -0.585 | -0.635 | -0.635 | -0.635 | -0.635 |
| Operating Income
| -14.357 | -4.953 | -11.465 | -13.208 | -11.553 | -12.342 | -14.012 | -14.657 | -12.291 | -9.138 | -10.133 | -7.266 | -4.056 | -6.229 | -8.335 | -10.032 | -10.41 | -8.535 | -9.058 | -5.57 | -3.393 | -1.909 | -1.827 | -4.128 | -4.128 | -4.128 | -4.128 | -2.768 | -2.768 | -2.768 | -2.768 | -2.717 | -2.717 | -2.717 | -2.717 | -3.024 | -3.024 | -3.024 | -3.024 | -4.157 | -4.157 | -4.157 | -4.157 | -4.111 | -4.111 | -4.111 | -4.111 | -3.463 | -3.463 | -3.463 | -3.463 | -2.593 | -2.593 | -2.593 | -2.593 | -1.811 | -1.811 | -1.811 | -1.811 | -1.968 | -1.968 | -1.968 | -1.968 | -2.174 | -2.174 | -2.174 | -2.174 | -1.38 | -1.38 | -1.38 | -1.38 | -0.886 | -0.886 | -0.886 | -0.886 | -0.585 | -0.585 | -0.585 | -0.585 | -0.635 | -0.635 | -0.635 | -0.635 |
| Operating Income Ratio
| -8.294 | -0.688 | -6.187 | -12.162 | -4.035 | -6.785 | -10.68 | -30.158 | -18.075 | -1.707 | -6.462 | -10.992 | -1.092 | -5.007 | -15.182 | -2.682 | -10.799 | -11.644 | -17.026 | -7.725 | -2.979 | -381.7 | -1.411 | -375.227 | -375.227 | -375.227 | -375.227 | -9.679 | -9.679 | -9.679 | -9.679 | -7.74 | -7.74 | -7.74 | -7.74 | -5.992 | -5.992 | -5.992 | -5.992 | -11.776 | -11.776 | -11.776 | -11.776 | -19.037 | -19.037 | -19.037 | -19.037 | -27,702.164 | -27,702.164 | -27,702.164 | -27,702.164 | -745.136 | -745.136 | -745.136 | -745.136 | -460.45 | -460.45 | -460.45 | -460.45 | -8.638 | -8.638 | -8.638 | -8.638 | -22.602 | -22.602 | -22.602 | -22.602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Other Income Expenses Net
| 7.226 | 0.828 | 0.779 | 0.625 | 0.255 | 0.225 | 0.877 | 0.812 | 0.764 | 0.318 | 0.492 | 0 | 0.002 | -0.002 | 0 | -0.002 | -0.002 | -0.003 | -0.003 | -0.004 | -0.004 | 0.601 | -0.005 | 0.713 | 0.713 | 0.713 | 0.713 | 0.536 | 0.536 | 0.536 | 0.536 | 1.122 | 1.122 | 1.122 | 1.122 | 1.942 | 1.942 | 1.942 | 1.942 | 2.102 | 2.102 | 2.102 | 2.102 | 2.12 | 2.12 | 2.12 | 2.12 | 1.582 | 1.582 | 1.582 | 1.582 | 0.697 | 0.697 | 0.697 | 0.697 | 0.436 | 0.436 | 0.436 | 0.436 | 0.082 | 0.082 | 0.082 | 0.082 | 0.184 | 0.184 | 0.184 | 0.184 | 0.404 | 0.404 | 0.404 | 0.404 | 0.443 | 0.443 | 0.443 | 0.443 | 0.292 | 0.292 | 0.292 | 0.292 | 0.318 | 0.318 | 0.318 | 0.318 |
| Income Before Tax
| -7.131 | -4.125 | -10.686 | -12.583 | -11.298 | -12.117 | -13.135 | -13.845 | -11.527 | -8.82 | -9.641 | -7.266 | -4.054 | -6.231 | -8.335 | -10.034 | -10.412 | -8.538 | -9.061 | -5.574 | -3.397 | -1.307 | -1.832 | -3.415 | -3.415 | -3.415 | -3.415 | -2.233 | -2.233 | -2.233 | -2.233 | -1.595 | -1.595 | -1.595 | -1.595 | -1.082 | -1.082 | -1.082 | -1.082 | -2.056 | -2.056 | -2.056 | -2.056 | -1.992 | -1.992 | -1.992 | -1.992 | -1.881 | -1.881 | -1.881 | -1.881 | -1.896 | -1.896 | -1.896 | -1.896 | -1.374 | -1.374 | -1.374 | -1.374 | -1.886 | -1.886 | -1.886 | -1.886 | -1.99 | -1.99 | -1.99 | -1.99 | -0.977 | -0.977 | -0.977 | -0.977 | -0.443 | -0.443 | -0.443 | -0.443 | -0.292 | -0.292 | -0.292 | -0.292 | -0.318 | -0.318 | -0.318 | -0.318 |
| Income Before Tax Ratio
| -4.12 | -0.573 | -5.767 | -11.587 | -3.946 | -6.661 | -10.011 | -28.488 | -16.951 | -1.648 | -6.149 | -10.992 | -1.092 | -5.009 | -15.182 | -2.683 | -10.801 | -11.648 | -17.032 | -7.731 | -2.982 | -261.45 | -1.415 | -310.409 | -310.409 | -310.409 | -310.409 | -7.806 | -7.806 | -7.806 | -7.806 | -4.545 | -4.545 | -4.545 | -4.545 | -2.144 | -2.144 | -2.144 | -2.144 | -5.823 | -5.823 | -5.823 | -5.823 | -9.222 | -9.222 | -9.222 | -9.222 | -15,045.578 | -15,045.578 | -15,045.578 | -15,045.578 | -544.892 | -544.892 | -544.892 | -544.892 | -349.514 | -349.514 | -349.514 | -349.514 | -8.279 | -8.279 | -8.279 | -8.279 | -20.689 | -20.69 | -20.689 | -20.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Tax Expense
| -2.436 | -3.091 | -3.325 | -4.306 | -3.593 | -3.668 | -3.833 | -3.415 | -2.712 | -2.957 | -2.653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.604 | 0.604 | 0.604 | 0.715 | 0.715 | 0.715 | 0.715 | 0.54 | 0.54 | 0.54 | 0.54 | -0.001 | -0.001 | -0.001 | -0.001 | -0.051 | -0.051 | -0.051 | -0.051 | -0.183 | -0.183 | -0.183 | -0.183 | -0.18 | -0.18 | -0.18 | -0.18 | 1.588 | 1.588 | 1.588 | 1.588 | -1.896 | -1.896 | -1.896 | -1.896 | -1.374 | -1.374 | -1.374 | -1.374 | -1.886 | -1.886 | -1.886 | -1.886 | -1.99 | -1.99 | -1.99 | -1.99 | -0.977 | -0.977 | -0.977 | -0.977 | -0.443 | -0.443 | -0.443 | -0.443 | -0.292 | -0.292 | -0.292 | -0.292 | -0.318 | -0.318 | -0.318 | -0.318 |
| Net Income
| -7.131 | -1.034 | -7.361 | -8.277 | -7.705 | -8.449 | -9.302 | -10.43 | -8.815 | -5.863 | -6.988 | -7.266 | -4.054 | -6.231 | -8.335 | -10.034 | -10.412 | -8.538 | -9.061 | -5.574 | -3.397 | -1.307 | -1.832 | -3.415 | -3.415 | -3.415 | -3.415 | -2.233 | -2.233 | -2.233 | -2.233 | -1.595 | -1.595 | -1.595 | -1.595 | -1.032 | -1.032 | -1.032 | -1.032 | -1.873 | -1.873 | -1.873 | -1.873 | -1.811 | -1.811 | -1.811 | -1.811 | -1.881 | -1.881 | -1.881 | -1.881 | -1.896 | -1.896 | -1.896 | -1.896 | 0 | 0 | 0 | 0 | -0.044 | -0.044 | -0.044 | -0.044 | 0.013 | 0.013 | 0.013 | 0.013 | -0.977 | -0.977 | -0.977 | -0.977 | -0.443 | -0.443 | -0.443 | -0.443 | -0.292 | -0.292 | -0.292 | -0.292 | -0.318 | -0.318 | -0.318 | -0.318 |
| Net Income Ratio
| -4.12 | -0.144 | -3.972 | -7.622 | -2.691 | -4.645 | -7.09 | -21.461 | -12.963 | -1.095 | -4.457 | -10.992 | -1.092 | -5.009 | -15.182 | -2.683 | -10.801 | -11.648 | -17.032 | -7.731 | -2.982 | -261.45 | -1.415 | -310.409 | -310.409 | -310.409 | -310.409 | -7.806 | -7.806 | -7.806 | -7.806 | -4.543 | -4.543 | -4.543 | -4.543 | -2.044 | -2.044 | -2.044 | -2.044 | -5.305 | -5.305 | -5.305 | -5.305 | -8.387 | -8.387 | -8.387 | -8.387 | -15,045.578 | -15,045.578 | -15,045.578 | -15,045.578 | -544.892 | -544.892 | -544.892 | -544.892 | 0 | 0 | 0 | 0 | -0.192 | -0.192 | -0.192 | -0.192 | 0.138 | 0.138 | 0.138 | 0.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS
| -0.018 | -0.003 | -0.018 | -0.02 | -0.019 | -0.021 | -0.023 | -0.027 | -0.024 | -0.016 | -0.019 | -0.02 | -0.013 | -0.017 | -0.023 | -0.031 | -0.033 | -0.028 | -0.032 | -0.02 | -0.014 | -0.005 | -0.007 | -0.013 | -0.013 | -0.013 | -0.013 | -0.009 | -0.009 | -0.009 | -0.009 | -0.007 | -0.007 | -0.007 | -0.007 | -0.006 | -0.006 | -0.006 | -0.006 | -0.011 | -0.011 | -0.011 | -0.011 | -0.011 | -0.011 | -0.011 | -0.011 | -0.014 | -0.014 | -0.014 | -0.014 | -0.017 | -0.017 | -0.017 | -0.017 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | -0.012 | -0.012 | -0.012 | -0.012 | -0.005 | -0.005 | -0.005 | -0.005 | -0.003 | -0.003 | -0.003 | -0.003 | -0.004 | -0.004 | -0.004 | -0.004 |
| EPS Diluted
| -0.017 | -0.003 | -0.018 | -0.02 | -0.019 | -0.021 | -0.023 | -0.027 | -0.024 | -0.016 | -0.019 | -0.02 | -0.011 | -0.017 | -0.023 | -0.031 | -0.033 | -0.028 | -0.032 | -0.02 | -0.012 | -0.005 | -0.007 | -0.013 | -0.013 | -0.013 | -0.013 | -0.009 | -0.009 | -0.009 | -0.009 | -0.007 | -0.007 | -0.007 | -0.007 | -0.006 | -0.006 | -0.006 | -0.006 | -0.011 | -0.011 | -0.011 | -0.011 | -0.011 | -0.011 | -0.011 | -0.011 | -0.014 | -0.014 | -0.014 | -0.014 | -0.017 | -0.017 | -0.017 | -0.017 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | -0.012 | -0.012 | -0.012 | -0.012 | -0.005 | -0.005 | -0.005 | -0.005 | -0.003 | -0.003 | -0.003 | -0.003 | -0.004 | -0.004 | -0.004 | -0.004 |
| EBITDA
| -6.983 | -4.384 | -10.885 | -12.595 | -10.992 | -11.824 | -13.527 | -14.207 | -11.836 | -8.682 | -9.99 | -7.111 | -3.899 | -6.075 | -7.885 | -9.565 | -9.764 | -7.96 | -8.503 | -5.029 | -2.873 | -1.043 | -1.297 | -3.127 | -3.127 | -3.127 | -3.127 | -1.846 | -1.846 | -1.846 | -1.846 | -1.167 | -1.167 | -1.167 | -1.167 | -0.569 | -0.569 | -0.569 | -0.569 | -1.524 | -1.524 | -1.524 | -1.524 | -1.479 | -1.479 | -1.479 | -1.479 | -1.634 | -1.634 | -1.634 | -1.634 | -3.617 | -3.617 | -3.617 | -3.617 | -1.66 | -1.66 | -1.66 | -1.66 | -1.775 | -1.775 | -1.775 | -1.775 | -1.933 | -1.933 | -1.933 | -1.933 | -1.938 | -1.938 | -1.938 | -1.938 | -0.886 | -0.886 | -0.886 | -0.886 | -0.585 | -0.585 | -0.585 | -0.585 | -0.635 | -0.635 | -0.635 | -0.635 |
| EBITDA Ratio
| -4.034 | -0.609 | -5.874 | -11.598 | -3.839 | -6.5 | -10.31 | -29.233 | -17.406 | -1.622 | -6.371 | -10.758 | -1.05 | -4.883 | -14.362 | -2.557 | -10.129 | -10.859 | -15.983 | -6.975 | -2.522 | -208.5 | -1.002 | -284.273 | -284.273 | -284.273 | -284.273 | -6.453 | -6.453 | -6.453 | -6.453 | -3.323 | -3.323 | -3.323 | -3.323 | -1.126 | -1.126 | -1.126 | -1.126 | -4.317 | -4.317 | -4.317 | -4.317 | -6.847 | -6.847 | -6.847 | -6.847 | -13,068.342 | -13,068.342 | -13,068.342 | -13,068.342 | -1,039.35 | -1,039.35 | -1,039.35 | -1,039.35 | -422.11 | -422.11 | -422.11 | -422.11 | -7.79 | -7.79 | -7.79 | -7.79 | -20.102 | -20.102 | -20.102 | -20.102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |