Wesdome Gold Mines Ltd.
TSX:WDO.TO
12.82 (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 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 Q3 | 1994 Q2 | 1994 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 127.799 | 100.922 | 102.221 | 69.696 | 84.555 | 76.701 | 75.035 | 61.823 | 61.931 | 66.694 | 85.505 | 67.548 | 63.881 | 45.973 | 48.362 | 55 | 54.772 | 57.332 | 43.223 | 45.94 | 42.276 | 32.535 | 29.462 | 28.92 | 31.443 | 26.217 | 31.544 | 21.165 | 23.248 | 20.1 | 22.166 | 30.134 | 18.447 | 13.284 | 23.622 | 18.199 | 17.202 | 14.442 | 20.922 | 22.342 | 16.044 | 23.133 | 19.928 | 16.669 | 21.709 | 21.42 | 21.207 | 23.108 | 25.948 | 22.045 | 17.206 | 19.623 | 19.22 | 23.594 | 26.318 | 20.869 | 22.408 | 19.713 | 28.218 | 21.489 | 30.209 | 23.62 | 21.83 | 22.18 | 20.714 | 16.237 | 14.499 | 16.38 | 11.504 | 12.878 | 11.033 | 9.891 | 6.206 | 4.168 | 6.944 | 7.18 | 8.38 | 7.859 | 10.543 | 11.66 | 5.976 | 8.679 | 9.055 | 7.942 | 11.424 | 9.004 | 9.299 | 8.168 | 10.617 | 10.372 | 8.865 | 10.914 | 10.554 | 7.863 | 9.997 | 8.286 | 8 | 9.1 | 10.1 | 9.3 | 7.5 | 9.2 | 8.1 | 9.9 | 13.1 | 7.5 | 10.4 | 8.9 | 8 | 7 | 8.9 | 6.2 | 9.1 | 9.9 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Cost of Revenue
| 76.008 | 80.71 | 78.506 | 71.45 | 84.048 | 61.418 | 61.997 | 56.294 | 51.374 | 44.706 | 45.945 | 39.636 | 29.774 | 30.264 | 32.32 | 29.206 | 26.27 | 37.59 | 22.804 | 25.246 | 26.571 | 20.185 | 22.162 | 20.599 | 20.414 | 19.045 | 24.096 | 15.594 | 18.736 | 16.118 | 17.165 | 17.431 | 15.925 | 15.839 | 18.23 | 14.979 | 16.118 | 14.464 | 17.404 | 17.976 | 11.233 | 15.79 | 16.708 | 16.009 | 21.182 | 19.378 | 85.844 | 18.608 | 0 | 0 | 0 | 0 | 0 | 0 | 16.985 | 16.09 | 16.913 | 12.796 | 14.855 | 13.258 | 17.64 | 12.266 | 21.843 | 12.827 | 12.512 | 9.991 | 26.213 | 11.934 | 8.126 | 14.481 | 15.898 | 8.007 | 3.362 | 3.083 | 4.323 | 5.094 | 7.089 | 2.398 | 6.961 | 6.429 | 5.688 | 6.043 | 7.43 | 4.761 | 7.427 | 8.378 | 6.239 | 5.889 | 5.455 | 5.167 | 4.524 | 5.729 | 5.515 | 5.75 | 5.655 | 5.386 | 5.8 | 5.6 | 4.5 | 4.3 | 4.8 | 5.2 | 8 | 3.6 | 3.5 | 3.9 | 7 | 3.9 | 3.9 | 3.8 | 6 | 2.8 | 2.9 | 4.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 51.791 | 20.212 | 23.715 | -1.754 | 0.507 | 15.283 | 13.038 | 5.529 | 10.557 | 21.988 | 39.56 | 27.912 | 34.107 | 15.709 | 16.042 | 25.794 | 28.502 | 19.742 | 20.419 | 20.694 | 15.705 | 12.35 | 7.3 | 8.321 | 11.029 | 7.172 | 7.448 | 5.571 | 4.512 | 3.982 | 5.001 | 12.703 | 2.522 | -2.555 | 5.392 | 3.22 | 1.084 | -0.022 | 3.518 | 4.366 | 4.811 | 7.343 | 3.22 | 0.66 | 0.527 | 2.042 | -64.637 | 4.5 | 25.948 | 22.045 | 17.206 | 19.623 | 19.22 | 23.594 | 9.333 | 4.779 | 5.495 | 6.917 | 13.363 | 8.231 | 12.569 | 11.354 | -0.013 | 9.353 | 8.202 | 6.246 | -11.714 | 4.446 | 3.379 | -1.604 | -4.865 | 1.885 | 2.844 | 1.085 | 2.621 | 2.086 | 1.29 | 5.461 | 3.581 | 5.23 | 0.288 | 2.636 | 1.625 | 3.181 | 3.997 | 0.626 | 3.06 | 2.279 | 5.162 | 5.205 | 4.341 | 5.185 | 5.038 | 2.114 | 4.342 | 2.9 | 2.2 | 3.5 | 5.6 | 5 | 2.7 | 4 | 0.1 | 6.3 | 9.6 | 3.6 | 3.4 | 5 | 4.1 | 3.2 | 2.9 | 3.4 | 6.2 | 5.5 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Gross Profit Ratio
| 0.405 | 0.2 | 0.232 | -0.025 | 0.006 | 0.199 | 0.174 | 0.089 | 0.17 | 0.33 | 0.463 | 0.413 | 0.534 | 0.342 | 0.332 | 0.469 | 0.52 | 0.344 | 0.472 | 0.45 | 0.371 | 0.38 | 0.248 | 0.288 | 0.351 | 0.274 | 0.236 | 0.263 | 0.194 | 0.198 | 0.226 | 0.422 | 0.137 | -0.192 | 0.228 | 0.177 | 0.063 | -0.002 | 0.168 | 0.195 | 0.3 | 0.317 | 0.162 | 0.04 | 0.024 | 0.095 | -3.048 | 0.195 | 1 | 1 | 1 | 1 | 1 | 1 | 0.355 | 0.229 | 0.245 | 0.351 | 0.474 | 0.383 | 0.416 | 0.481 | -0.001 | 0.422 | 0.396 | 0.385 | -0.808 | 0.271 | 0.294 | -0.125 | -0.441 | 0.191 | 0.458 | 0.26 | 0.377 | 0.291 | 0.154 | 0.695 | 0.34 | 0.449 | 0.048 | 0.304 | 0.179 | 0.401 | 0.35 | 0.07 | 0.329 | 0.279 | 0.486 | 0.502 | 0.49 | 0.475 | 0.477 | 0.269 | 0.434 | 0.35 | 0.275 | 0.385 | 0.554 | 0.538 | 0.36 | 0.435 | 0.012 | 0.636 | 0.733 | 0.48 | 0.327 | 0.562 | 0.513 | 0.457 | 0.326 | 0.548 | 0.681 | 0.556 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.31 | 4.775 | 6.395 | 5.035 | 5.558 | 6.626 | 3.167 | 3.741 | 4.775 | 3.451 | 3.35 | 3.123 | 4.044 | 2.701 | 2.755 | 1.889 | 3.145 | 2.375 | 2.091 | 1.903 | 2.554 | 3.107 | 1.686 | 1.863 | 2.38 | 1.944 | 1.768 | 1.481 | 2.177 | 2.295 | 2.059 | 2.262 | 1.691 | 1.185 | 2.1 | 0.843 | 0.858 | 0.803 | 1.079 | 0.724 | 0.708 | 0.717 | 0.801 | 1.446 | 0.744 | 0.794 | 0.297 | 0.921 | 1.001 | 1.085 | 0.882 | 0.996 | 1.328 | 0 | 1.114 | 1.003 | 0.847 | 1.037 | 1.179 | 0.816 | 0.883 | 0.825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.31 | 4.775 | 6.395 | 5.035 | 5.558 | 6.626 | 3.167 | 3.741 | 4.775 | 3.451 | 3.35 | 3.123 | 4.044 | 2.701 | 2.755 | 1.889 | 3.145 | 2.375 | 2.091 | 1.903 | 2.554 | 3.107 | 1.686 | 1.863 | 2.38 | 1.944 | 1.768 | 1.481 | 2.177 | 2.295 | 2.059 | 2.262 | 1.691 | 1.185 | 2.1 | 0.843 | 0.858 | 0.803 | 1.079 | 0.724 | 0.708 | 0.717 | 0.801 | 1.446 | 0.744 | 0.794 | 0.297 | 0.921 | 1.001 | 1.085 | 0.882 | 0.996 | 1.328 | 0.938 | 1.114 | 1.003 | 0.847 | 1.037 | 1.179 | 0.816 | 0.883 | 0.825 | -8.46 | 3.477 | 4.192 | 13.171 | -7.486 | 3.718 | 2.341 | 0.744 | -4.283 | 2.365 | 2.462 | 0.611 | 0.338 | 0.161 | 2.708 | 0.191 | -6.723 | 3.604 | 0.727 | 0.047 | -5.661 | 1.783 | 0.325 | 0.213 | 0.076 | 0.357 | 0.37 | 0.364 | -4.901 | 1.918 | 2.055 | 2.328 | 0.46 | 0.424 | 0.3 | 0.4 | 0.3 | 0.4 | 0.3 | 0.4 | 0 | 0.3 | 0.5 | 0.2 | 0.2 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.1 | 0 | 0.1 | 0.1 | 0 | 0 | 0 |
Other Expenses
| -0.189 | -0.082 | -0.194 | -0.116 | -0.045 | 1.204 | 2.169 | 5.512 | 4.421 | 3.127 | -0.01 | -0.089 | -0.047 | -0.016 | -0.096 | -0.118 | -0.054 | 0.01 | -2.534 | 0.064 | 0.122 | 2.867 | 0.664 | 0.458 | 0.425 | 0.56 | 0.343 | 0.146 | 0.424 | 0.393 | 0.617 | 0.543 | 2.62 | 0.396 | 0.967 | 6.013 | 0.679 | 0.514 | 0.296 | 0.741 | 0.4 | -0.024 | -0.175 | 0.021 | 0.022 | 0.021 | -64.825 | 20.691 | 23.286 | -0.014 | -0.018 | -0.016 | -0.017 | 16.769 | 3.66 | 3.828 | 3.921 | 2.64 | -0.113 | 3.406 | 3.514 | 0.122 | 2.214 | 3.317 | 2.916 | 2.372 | 1.375 | 3.213 | -0.013 | 2.73 | 2.874 | 2.496 | 1.184 | -0.101 | 3.847 | 2.621 | 1.969 | 7.156 | 11.83 | 2.279 | 0.971 | 3.767 | 8.79 | 1.439 | 1.713 | 1.551 | 4.503 | 4.724 | 4.626 | 4.499 | 8.2 | 1.921 | 1.783 | 1.63 | 3.846 | 3.539 | 3.3 | 3.7 | 3.4 | 3.9 | 3.2 | 3 | 0.5 | -0.2 | 3.1 | -0.1 | -0.3 | 3.1 | -0.1 | -0.1 | 0.8 | 3.2 | 4.3 | 1.9 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 7.31 | 4.775 | 9.259 | 8.239 | 7.071 | 7.83 | 5.336 | 9.253 | 9.196 | 6.578 | 3.967 | 3.299 | 4.168 | 2.811 | 2.844 | 1.977 | 3.197 | 2.5 | 2.162 | 1.967 | 2.676 | 3.222 | 2.35 | 2.321 | 2.805 | 2.504 | 2.111 | 1.627 | 2.601 | 2.688 | 2.676 | 2.805 | 2.36 | 1.581 | 3.067 | 6.856 | 1.537 | 1.317 | 1.375 | 1.465 | 1.108 | 0.741 | 0.626 | 1.467 | 0.766 | 0.815 | -64.528 | 21.612 | 24.287 | 21.987 | 16.712 | 21.34 | 20.158 | 17.707 | 4.774 | 4.831 | 4.768 | 3.677 | 4.749 | 4.222 | 4.397 | 3.221 | -6.245 | 6.794 | 7.108 | 15.543 | -6.111 | 6.931 | 4.459 | 3.473 | -1.408 | 4.861 | 3.646 | 1.999 | 4.185 | 2.782 | 4.677 | 7.347 | 5.107 | 5.882 | 1.699 | 3.814 | 3.129 | 3.222 | 2.039 | 1.763 | 4.579 | 5.082 | 4.996 | 4.863 | 3.299 | 3.838 | 3.838 | 3.959 | 4.305 | 3.963 | 3.6 | 4.1 | 3.7 | 4.3 | 3.5 | 3.4 | 0.5 | 4 | 3.6 | 2.5 | 2.1 | 3.4 | 2.9 | 2.6 | 1.2 | 3.6 | 4.6 | 2.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 |
Operating Income
| 44.481 | 15.437 | 14.754 | -9.719 | -6.417 | 7.479 | 7.703 | -3.591 | 1.207 | 15.583 | 35.739 | 20.398 | 85.513 | 13.008 | 12.663 | 22.624 | 25.357 | 17.367 | 18.081 | 18.791 | 13.151 | 9.243 | 5.049 | 6.105 | 8.328 | 4.772 | 5.351 | 1.731 | 1.989 | 1.466 | 2.247 | 9.952 | 0.216 | -4.186 | 2.662 | 1.442 | -0.432 | -1.318 | 2.139 | 2.925 | 3.726 | 6.159 | 0.328 | -2.132 | -0.217 | 0.615 | -61.953 | 1.496 | 1.661 | 0.058 | 0.494 | -1.717 | -0.938 | 5.887 | 5.753 | -0.457 | 0.309 | 2.869 | 8.221 | 3.597 | 7.773 | 7.741 | 6.232 | 2.559 | 1.095 | -9.298 | -5.62 | -2.485 | -1.062 | -5.077 | -4.416 | -2.976 | -0.801 | -1.904 | -1.564 | -22.017 | -3.387 | -1.887 | -1.525 | -0.652 | -1.41 | -1.178 | -1.504 | -0.041 | 1.958 | -1.137 | -1.519 | -2.802 | 0.166 | 0.343 | 1.042 | 1.346 | 1.2 | -1.845 | -3.783 | -1.063 | -1.5 | -0.6 | 1.9 | 0.7 | -0.8 | 0.6 | -0.2 | 2.2 | 6 | 1 | 1.5 | 1.6 | 1.3 | 0.7 | 1.8 | -0.2 | 1.6 | 3.3 | -0.2 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
Operating Income Ratio
| 0.348 | 0.153 | 0.144 | -0.139 | -0.076 | 0.098 | 0.103 | -0.058 | 0.019 | 0.234 | 0.418 | 0.302 | 1.339 | 0.283 | 0.262 | 0.411 | 0.463 | 0.303 | 0.418 | 0.409 | 0.311 | 0.284 | 0.171 | 0.211 | 0.265 | 0.182 | 0.17 | 0.082 | 0.086 | 0.073 | 0.101 | 0.33 | 0.012 | -0.315 | 0.113 | 0.079 | -0.025 | -0.091 | 0.102 | 0.131 | 0.232 | 0.266 | 0.016 | -0.128 | -0.01 | 0.029 | -2.921 | 0.065 | 0.064 | 0.003 | 0.029 | -0.087 | -0.049 | 0.25 | 0.219 | -0.022 | 0.014 | 0.146 | 0.291 | 0.167 | 0.257 | 0.328 | 0.285 | 0.115 | 0.053 | -0.573 | -0.388 | -0.152 | -0.092 | -0.394 | -0.4 | -0.301 | -0.129 | -0.457 | -0.225 | -3.067 | -0.404 | -0.24 | -0.145 | -0.056 | -0.236 | -0.136 | -0.166 | -0.005 | 0.171 | -0.126 | -0.163 | -0.343 | 0.016 | 0.033 | 0.118 | 0.123 | 0.114 | -0.235 | -0.378 | -0.128 | -0.188 | -0.066 | 0.188 | 0.075 | -0.107 | 0.065 | -0.025 | 0.222 | 0.458 | 0.133 | 0.144 | 0.18 | 0.163 | 0.1 | 0.202 | -0.032 | 0.176 | 0.333 | 0 | 3 | 1 | 1 | 1 | 1 | 1 |
Total Other Income Expenses Net
| 0.012 | -0.179 | -0.235 | -2.36 | 0.206 | -6.591 | -1.101 | -3.647 | -15.795 | -3.55 | -3.731 | -3.566 | 94.136 | -0.26 | -1.487 | -1.606 | -0.758 | 0.258 | 0.086 | -0.045 | -0.205 | 3.122 | 0.002 | -0.094 | 0.929 | -0.111 | -0.078 | -2.159 | -0.296 | -0.172 | -0.22 | -0.054 | 2.62 | 0.05 | 4.617 | -5.078 | -0.021 | -0.021 | -0.28 | -0.024 | -0.023 | -0.467 | -2.091 | -1.346 | -0.022 | -0.633 | -60.908 | -0.013 | -0.963 | -0.014 | -0.018 | -0.016 | -0.017 | -1.483 | 0.355 | -0.209 | 0 | 0 | -0.113 | 0 | 0 | 0.122 | -0.931 | -0.017 | -0.017 | 9.512 | 0.556 | -0.067 | 0.005 | -0.013 | -0.94 | -0.009 | -0.015 | -1.092 | -0.028 | -21.321 | -0.107 | 0 | 0.053 | 0 | -0.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.086 | -0.208 | -0.36 | 0.028 | -3.841 | 0.055 | -0.1 | 0 | 0.1 | -0.2 | 0.2 | -0.2 | -0.1 | -0.3 | -0.2 | -0.2 | -0.1 | -0.2 | 0 | 0 | -0.3 | 0.2 | -0.2 | -0.1 | 0 | 0.3 | 0.2 | 0.2 | 0 | 0 | 0 |
Income Before Tax
| 44.493 | 15.258 | 13.181 | -13.068 | -7.37 | 0.888 | 6.602 | -7.238 | -14.588 | 12.033 | 31.511 | 20.714 | 123.764 | 12.336 | 11.378 | 21.979 | 24.261 | 17.282 | 17.564 | 18.746 | 12.946 | 12.177 | 5.051 | 6.011 | 9.257 | 4.661 | 5.273 | 1.697 | 1.693 | 1.135 | 2.027 | 9.743 | 2.551 | -4.465 | 1.514 | -3.87 | -0.68 | -1.555 | 1.859 | 2.96 | 3.662 | 5.928 | 0.34 | -2.368 | -0.347 | 0.414 | -61.221 | 1.216 | 0.434 | -0.258 | 0.274 | -2.089 | -1.256 | 4.404 | 4.51 | -0.666 | 0.309 | 2.869 | 8.108 | 3.597 | 7.773 | 7.863 | 4.896 | 2.145 | 1.078 | -0.151 | -5.451 | -3.032 | -1.316 | -5.121 | -5.356 | -2.985 | -0.816 | -2.996 | -1.663 | -22.046 | -3.521 | 0 | -1.472 | 0 | -1.449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.128 | 1.138 | 0.84 | -1.817 | -7.623 | -1.008 | -1.6 | 0 | 2 | 0.5 | -0.6 | 0.4 | -0.3 | 1.9 | 5.8 | 0.8 | 1.4 | 1.4 | 0 | 0 | 1.5 | 0 | 1.4 | 3.2 | 0 | 0.6 | 0.3 | 0.3 | 0 | 0 | 0 |
Income Before Tax Ratio
| 0.348 | 0.151 | 0.129 | -0.188 | -0.087 | 0.012 | 0.088 | -0.117 | -0.236 | 0.18 | 0.369 | 0.307 | 1.937 | 0.268 | 0.235 | 0.4 | 0.443 | 0.301 | 0.406 | 0.408 | 0.306 | 0.374 | 0.171 | 0.208 | 0.294 | 0.178 | 0.167 | 0.08 | 0.073 | 0.056 | 0.091 | 0.323 | 0.138 | -0.336 | 0.064 | -0.213 | -0.04 | -0.108 | 0.089 | 0.132 | 0.228 | 0.256 | 0.017 | -0.142 | -0.016 | 0.019 | -2.887 | 0.053 | 0.017 | -0.012 | 0.016 | -0.106 | -0.065 | 0.187 | 0.171 | -0.032 | 0.014 | 0.146 | 0.287 | 0.167 | 0.257 | 0.333 | 0.224 | 0.097 | 0.052 | -0.009 | -0.376 | -0.185 | -0.114 | -0.398 | -0.485 | -0.302 | -0.131 | -0.719 | -0.239 | -3.071 | -0.42 | 0 | -0.14 | 0 | -0.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.127 | 0.104 | 0.08 | -0.231 | -0.763 | -0.122 | -0.2 | 0 | 0.198 | 0.054 | -0.08 | 0.043 | -0.037 | 0.192 | 0.443 | 0.107 | 0.135 | 0.157 | 0 | 0 | 0.169 | 0 | 0.154 | 0.323 | 0 | 6 | 3 | 3 | 0 | 0 | 0 |
Income Tax Expense
| 15.358 | 4.55 | 10.761 | -9.82 | -2.356 | 1.233 | 10.129 | -3.339 | -0.257 | 4.982 | 10.477 | 5.37 | 35.957 | 5.233 | 2.887 | 7.365 | 8.164 | 5.769 | 5.487 | 6.297 | 4.619 | 4.085 | 2.408 | 2.38 | 3.532 | 1.802 | 5.84 | 1.401 | 0.83 | 0.44 | -0.325 | 2.846 | 0.714 | -1.165 | 0.404 | 0.424 | 0.066 | -0.784 | -0.73 | 0.722 | 0.784 | 1.757 | 2.122 | -0.273 | -0.39 | 0.448 | -14.757 | 0.397 | -0.266 | 0.05 | -0.222 | -0.473 | -0.162 | 1.95 | 2.799 | 0.323 | 0.407 | 0.6 | -5.04 | 0.399 | 0.355 | 0.273 | -0.99 | 0.391 | 0.315 | 0.421 | -1.043 | 0.472 | 0.219 | -0.7 | -0.511 | -0.101 | -0.103 | 0.99 | 0.071 | 21.35 | 0.028 | 0.035 | 0 | 0.061 | -1.18 | 0.037 | 0.035 | 0.05 | 0.033 | 0.015 | 0.018 | 0.03 | 0.06 | 0.072 | 0.066 | 0.097 | 0.101 | 0.097 | 0.167 | 0.099 | 0.2 | 0 | 0.2 | 0.3 | 0.2 | 0.1 | 0.3 | 0.1 | 0.2 | 0.3 | 0.1 | 0.1 | 0.2 | -0.1 | 0.1 | 0 | -0.1 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0 | 0 | 0 |
Net Income
| 29.135 | 10.708 | 2.42 | -3.248 | -5.014 | -0.345 | -3.527 | -3.899 | -14.331 | 7.051 | 21.034 | 15.344 | 87.807 | 7.103 | 8.491 | 14.614 | 16.097 | 11.513 | 12.077 | 12.449 | 8.327 | 8.092 | 2.643 | 3.631 | 5.725 | 2.859 | -0.567 | 0.296 | 0.863 | 0.695 | 2.352 | 6.897 | 1.837 | -3.3 | 1.11 | -4.294 | -0.746 | -0.771 | 2.589 | 2.238 | 2.878 | 4.197 | -1.729 | -2.041 | 0.054 | 0.008 | -46.423 | 0.897 | 0.737 | -0.269 | 0.53 | -1.565 | -1.014 | 2.497 | 1.715 | -0.584 | 0.32 | 2.284 | 13.162 | 3.61 | 7.817 | 7.576 | 6.291 | 2.151 | 0.763 | -0.156 | -4.411 | -3.021 | -1.312 | -4.401 | -3.886 | -2.879 | -0.713 | -2.005 | -1.663 | -22.046 | -3.521 | -1.922 | -1.472 | -0.713 | -0.269 | -1.215 | -1.538 | -0.091 | 1.925 | -1.152 | -1.537 | -2.833 | 0.106 | 0.27 | 1.063 | 1.041 | 0.739 | -1.914 | -3.971 | -1.077 | -1.6 | -0.6 | 1.8 | 0.3 | -0.8 | 0.3 | -0.8 | 2 | 5.6 | 0.7 | 0.9 | 1.3 | 1 | 0.6 | 1.3 | 0 | 1.5 | 3 | -0.3 | 0.3 | 0.1 | 0.1 | 0 | 0 | 0 |
Net Income Ratio
| 0.228 | 0.106 | 0.024 | -0.047 | -0.059 | -0.004 | -0.047 | -0.063 | -0.231 | 0.106 | 0.246 | 0.227 | 1.375 | 0.155 | 0.176 | 0.266 | 0.294 | 0.201 | 0.279 | 0.271 | 0.197 | 0.249 | 0.09 | 0.126 | 0.182 | 0.109 | -0.018 | 0.014 | 0.037 | 0.035 | 0.106 | 0.229 | 0.1 | -0.248 | 0.047 | -0.236 | -0.043 | -0.053 | 0.124 | 0.1 | 0.179 | 0.181 | -0.087 | -0.122 | 0.002 | 0 | -2.189 | 0.039 | 0.028 | -0.012 | 0.031 | -0.08 | -0.053 | 0.106 | 0.065 | -0.028 | 0.014 | 0.116 | 0.466 | 0.168 | 0.259 | 0.321 | 0.288 | 0.097 | 0.037 | -0.01 | -0.304 | -0.184 | -0.114 | -0.342 | -0.352 | -0.291 | -0.115 | -0.481 | -0.239 | -3.071 | -0.42 | -0.245 | -0.14 | -0.061 | -0.045 | -0.14 | -0.17 | -0.012 | 0.169 | -0.128 | -0.165 | -0.347 | 0.01 | 0.026 | 0.12 | 0.095 | 0.07 | -0.243 | -0.397 | -0.13 | -0.2 | -0.066 | 0.178 | 0.032 | -0.107 | 0.033 | -0.099 | 0.202 | 0.427 | 0.093 | 0.087 | 0.146 | 0.125 | 0.086 | 0.146 | 0 | 0.165 | 0.303 | 0 | 3 | 1 | 1 | 0 | 0 | 0 |
EPS
| 0.19 | 0.072 | 0.016 | -0.022 | -0.034 | -0.002 | -0.025 | -0.027 | -0.1 | 0.05 | 0.15 | 0.1 | 0.61 | 0.05 | 0.061 | 0.1 | 0.12 | 0.08 | 0.087 | 0.09 | 0.06 | 0.06 | 0.019 | 0.03 | 0.04 | 0.02 | -0.004 | 0.002 | 0.01 | 0.01 | 0.018 | 0.06 | 0.01 | -0.028 | 0.009 | -0.04 | -0.007 | -0.007 | 0.023 | 0.02 | 0.03 | 0.04 | -0.016 | -0.02 | 0.001 | 0 | -0.46 | 0.01 | 0.01 | -0.003 | 0.005 | -0.015 | -0.01 | 0.02 | 0.017 | -0.006 | 0.003 | 0.02 | 0.13 | 0.04 | 0.08 | 0.08 | 0.063 | 0.02 | 0.01 | -0.002 | -0.044 | -0.032 | -0.015 | -0.049 | -0.043 | -0.032 | -0.008 | -0.03 | -0.025 | -0.82 | -0.13 | -0.069 | -0.053 | -0.025 | -0.01 | -0.045 | -0.058 | -0.003 | 0.077 | -0.044 | -0.058 | -0.12 | 0.004 | 0.015 | 0.044 | 0.046 | 0.031 | -0.094 | -0.2 | -0.053 | -0.077 | -0.031 | 0.092 | 0.015 | -0.046 | 0.015 | -0.041 | 0.092 | 0.28 | 0.031 | 0.04 | 0.077 | 0.046 | 0.031 | 0.067 | 0 | 0.077 | 0.15 | -0.015 | 0.015 | 0.015 | 0.005 | 0 | 0 | 0 |
EPS Diluted
| 0.19 | 0.071 | 0.016 | -0.022 | -0.034 | -0.002 | -0.025 | -0.027 | -0.1 | 0.049 | 0.15 | 0.1 | 0.6 | 0.05 | 0.06 | 0.1 | 0.11 | 0.08 | 0.085 | 0.09 | 0.06 | 0.06 | 0.019 | 0.03 | 0.04 | 0.02 | -0.004 | 0.002 | 0.01 | 0.01 | 0.018 | 0.06 | 0.01 | -0.028 | 0.009 | -0.039 | -0.007 | -0.007 | 0.023 | 0.02 | 0.03 | 0.04 | -0.016 | -0.02 | 0.001 | 0 | -0.46 | 0.01 | 0.01 | -0.003 | 0.005 | -0.015 | -0.01 | 0.02 | 0.017 | -0.006 | 0.003 | 0.02 | 0.13 | 0.04 | 0.08 | 0.08 | 0.063 | 0.02 | 0.01 | -0.002 | -0.044 | -0.032 | -0.015 | -0.049 | -0.043 | -0.032 | -0.008 | -0.03 | -0.025 | -0.82 | -0.13 | -0.069 | -0.053 | -0.025 | -0.01 | -0.045 | -0.056 | -0.003 | 0.077 | -0.043 | -0.058 | -0.12 | 0.004 | 0.015 | 0.044 | 0.046 | 0.031 | -0.094 | -0.2 | -0.053 | -0.077 | -0.031 | 0.092 | 0.015 | -0.046 | 0.015 | -0.041 | 0.092 | 0.28 | 0.031 | 0.04 | 0.077 | 0.046 | 0.031 | 0.067 | 0 | 0.077 | 0.15 | -0.015 | 0.015 | 0.015 | 0.005 | 0 | 0 | 0 |
EBITDA
| 67.257 | 40.079 | 38.135 | 13.949 | 21.459 | 26.292 | 19.848 | 7.873 | 12.523 | 23.317 | 43.299 | 31.896 | 36.246 | 18.906 | 19.408 | 30.052 | 31.051 | 25.235 | 20.656 | 24.96 | 19.41 | 15.943 | 10.329 | 11.656 | 13.248 | 7.989 | 9.179 | 6.294 | 4.182 | 3.439 | 4.123 | 12.228 | 4.47 | -2.884 | 3.81 | -1.892 | 1.28 | -0.022 | 3.817 | 5.463 | 4.966 | 8.635 | 4.971 | 0.583 | 2.623 | 2.585 | 1.471 | 3.817 | 4.249 | 2.012 | 2.319 | -0.051 | 0.757 | 7.843 | 8.574 | 3.776 | 4.648 | 5.88 | 12.122 | 7.396 | 11.667 | 10.623 | 8.446 | 5.877 | 4.011 | -6.925 | -4.225 | 0.728 | 1.021 | -2.347 | -0.582 | -0.48 | 0.383 | 1.464 | 0.773 | 21.722 | -1.418 | -0.29 | 0.741 | 1.604 | -0.461 | 0.14 | 0.034 | 1.378 | 3.652 | 0.394 | 1.275 | 0.361 | 3.304 | 3.226 | 2.58 | 3.267 | 2.983 | -0.215 | 2.054 | 0.813 | 0.6 | 1.2 | 4 | 3.3 | 1 | 2 | -0.2 | 5 | 7.4 | 2.6 | 2.4 | 3.9 | 2.6 | 1.6 | 3.6 | 0.9 | 3.5 | 5.2 | -0.2 | -0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
EBITDA Ratio
| 0.526 | 0.397 | 0.373 | 0.2 | 0.254 | 0.343 | 0.265 | 0.127 | 0.202 | 0.35 | 0.506 | 0.472 | 0.567 | 0.411 | 0.401 | 0.546 | 0.567 | 0.44 | 0.478 | 0.543 | 0.459 | 0.49 | 0.351 | 0.403 | 0.421 | 0.305 | 0.291 | 0.297 | 0.18 | 0.171 | 0.186 | 0.406 | 0.242 | -0.217 | 0.161 | -0.104 | 0.074 | -0.002 | 0.182 | 0.245 | 0.31 | 0.373 | 0.249 | 0.035 | 0.121 | 0.121 | 0.069 | 0.165 | 0.164 | 0.091 | 0.135 | -0.003 | 0.039 | 0.332 | 0.326 | 0.181 | 0.207 | 0.298 | 0.43 | 0.344 | 0.386 | 0.45 | 0.387 | 0.265 | 0.194 | -0.427 | -0.291 | 0.044 | 0.089 | -0.182 | -0.053 | -0.049 | 0.062 | 0.351 | 0.111 | 3.025 | -0.169 | -0.037 | 0.07 | 0.138 | -0.077 | 0.016 | 0.004 | 0.174 | 0.32 | 0.044 | 0.137 | 0.044 | 0.311 | 0.311 | 0.291 | 0.299 | 0.283 | -0.027 | 0.205 | 0.098 | 0.075 | 0.132 | 0.396 | 0.355 | 0.133 | 0.217 | -0.025 | 0.505 | 0.565 | 0.347 | 0.231 | 0.438 | 0.325 | 0.229 | 0.404 | 0.145 | 0.385 | 0.525 | 0 | -1 | 1 | 1 | 1 | 1 | 1 |