Westport Fuel Systems Inc.
NASDAQ:WPRT
4 (USD) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 83.369 | 77.227 | 89.555 | 77.391 | 85.022 | 82.24 | 78.008 | 71.182 | 79.964 | 76.544 | 82.618 | 74.343 | 84.701 | 76.443 | 83.903 | 65.407 | 35.964 | 67.223 | 74.325 | 75.403 | 82.419 | 73.191 | 60.438 | 65.524 | 80.489 | 67.596 | 64.204 | 60.759 | 62.077 | 60.023 | 80.399 | 76.127 | 44.357 | 24.011 | 25.109 | 22.327 | 27.846 | 28.022 | 27.395 | 25.301 | 40.036 | 41.923 | 52.595 | 46.528 | 34.856 | 30.053 | -115.221 | 76.143 | 106.095 | 88.609 | 0 | 81.041 | 44.866 | 38.138 | 39.529 | 44.904 | 25.491 | 37.487 | 36.67 | 29.63 | 21.485 | 17.956 | 25.517 | 36.852 | 25.063 | 12.74 | 19.499 | 21.323 | 14.777 | 17.111 | 14.427 | 12.294 | 9.533 | 10.361 | 7.416 | 10.518 | 8.582 | 8.463 | 7.688 | 4.742 | 6.619 | 9.949 | 6.09 | 5.115 | 3.235 | 8.224 | 2.223 | 4.373 | 2.445 | 6.097 | 9.18 | 3.551 | 2.058 | -0.003 | 0.02 | 0 | 0.068 | -0.001 | 0.069 | 0.068 | 0.068 | 0.069 | 0.065 | 0.066 | 0.068 | 0.001 | 0.07 | 0.072 | 0.072 |
| Cost of Revenue
| 66.97 | 66.595 | 82.528 | 64.163 | 70.653 | 68.879 | 73.51 | 59.91 | 69.457 | 66.619 | 73.355 | 64.214 | 68.958 | 63.426 | 70.862 | 55.368 | 23.775 | 62.948 | 60.465 | 57.494 | 63.091 | 56.036 | 48.2 | 49.918 | 58.758 | 52.278 | 48.203 | 45.93 | 46.271 | 42.512 | 61.722 | 62.841 | 34.356 | 17.248 | 21.581 | 21.026 | 18.109 | 22.598 | 28.591 | 17.332 | 26.435 | 29.651 | 69.662 | 30.471 | 26.599 | 21.958 | -78.191 | 54.98 | 65.583 | 60.114 | 0 | 55.236 | 29.663 | 20.499 | 26.663 | 27.082 | 16.738 | 25.06 | 22.265 | 22.153 | 15.976 | 13.178 | 20.323 | 28.136 | 16.87 | 8.989 | 12.881 | 15.226 | 9.762 | 10.146 | 9.796 | 8.016 | 5.91 | 6.77 | 4.247 | 6.824 | 6.371 | 5.982 | 4.736 | 3.334 | 4.894 | 7.219 | 4.085 | 3.553 | 2.083 | 4.579 | 1.745 | 3.271 | 1.767 | 3.287 | 7.407 | 2.7 | 1.705 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | -0.001 | 0.066 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit
| 16.399 | 10.632 | 7.027 | 13.228 | 14.369 | 13.361 | 4.498 | 11.272 | 10.507 | 9.925 | 9.263 | 10.129 | 15.743 | 13.017 | 13.041 | 10.039 | 12.189 | 4.275 | 13.86 | 17.909 | 19.328 | 17.155 | 12.238 | 15.606 | 21.731 | 15.318 | 16.001 | 14.829 | 15.806 | 17.511 | 18.677 | 13.286 | 10.001 | 6.763 | 3.528 | 1.301 | 9.737 | 5.424 | -1.196 | 7.969 | 13.601 | 12.272 | -17.067 | 16.057 | 8.257 | 8.095 | -37.03 | 21.163 | 40.512 | 28.495 | 0 | 25.805 | 15.203 | 17.639 | 12.866 | 17.822 | 8.753 | 12.428 | 14.405 | 7.477 | 5.509 | 4.778 | 5.194 | 8.716 | 8.193 | 3.751 | 6.618 | 6.097 | 5.015 | 6.965 | 4.631 | 4.278 | 3.623 | 3.59 | 3.168 | 3.694 | 2.212 | 2.481 | 2.952 | 1.408 | 1.725 | 2.73 | 2.006 | 1.561 | 1.152 | 3.645 | 0.479 | 1.102 | 0.678 | 2.81 | 1.773 | 0.851 | 0.353 | -0.003 | 0.02 | 0 | 0.068 | -0.001 | 0.069 | 0.068 | 0.068 | 0.068 | 0.066 | 0 | 0.068 | 0.001 | 0.07 | 0.072 | 0.072 |
| Gross Profit Ratio
| 0.197 | 0.138 | 0.078 | 0.171 | 0.169 | 0.162 | 0.058 | 0.158 | 0.131 | 0.13 | 0.112 | 0.136 | 0.186 | 0.17 | 0.155 | 0.153 | 0.339 | 0.064 | 0.186 | 0.238 | 0.235 | 0.234 | 0.202 | 0.238 | 0.27 | 0.227 | 0.249 | 0.244 | 0.255 | 0.292 | 0.232 | 0.175 | 0.225 | 0.282 | 0.141 | 0.058 | 0.35 | 0.194 | -0.044 | 0.315 | 0.34 | 0.293 | -0.324 | 0.345 | 0.237 | 0.269 | 0.321 | 0.278 | 0.382 | 0.322 | 0 | 0.318 | 0.339 | 0.463 | 0.325 | 0.397 | 0.343 | 0.332 | 0.393 | 0.252 | 0.256 | 0.266 | 0.204 | 0.237 | 0.327 | 0.294 | 0.339 | 0.286 | 0.339 | 0.407 | 0.321 | 0.348 | 0.38 | 0.347 | 0.427 | 0.351 | 0.258 | 0.293 | 0.384 | 0.297 | 0.261 | 0.274 | 0.329 | 0.305 | 0.356 | 0.443 | 0.215 | 0.252 | 0.277 | 0.461 | 0.193 | 0.24 | 0.172 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.981 | 1.008 | 0 | 1 | 1 | 1 | 1 | 1 |
| Reseach & Development Expenses
| 6.56 | 7.659 | 7.406 | 5.748 | 5.785 | 7.263 | 5.836 | 6.473 | 5.254 | 5.934 | 4.775 | 6.207 | 7.5 | 6.712 | 6.365 | 4.721 | 4.09 | 5.8 | 5.831 | 5.633 | 6.91 | 6.798 | 6.778 | 7.817 | 7.433 | 8.863 | 11.747 | 13.006 | 14.223 | 12.081 | 16.536 | 15.812 | 15.432 | 11.633 | 13.838 | 12.702 | 12.761 | 13.476 | 19.277 | 17.602 | 18.698 | 21.004 | 23.316 | 23.485 | 23.894 | 20.437 | 16.448 | 20.042 | 20.543 | 16.165 | 0 | 13.887 | 11.35 | 9.954 | 9.621 | 8.341 | 6.747 | 8.416 | 6.256 | 6.609 | 5.819 | 6.441 | 6.371 | 6.712 | 7.038 | 5.75 | 5.998 | 5.115 | 5.111 | 3.476 | 5.435 | 5.135 | 5.383 | 3.558 | 3.218 | 3.507 | 4.022 | 3.605 | 4.024 | 3.254 | 3.776 | 3.256 | 6.027 | 5.281 | 4.918 | 6.439 | 7.257 | 6.1 | 5.769 | 5.472 | 5.583 | 7.019 | 6.542 | 4.701 | 3.857 | 2.416 | 2.363 | 1.917 | 1.588 | 1.09 | 0.95 | 1.164 | 0.975 | 0.524 | 0.408 | 0.502 | 0.489 | 0.434 | 0.217 |
| General & Administrative Expenses
| 11.603 | 10.353 | 10.927 | 12.993 | 10.546 | 9.768 | 10.189 | 8.649 | 9.013 | 9.191 | 8.709 | 9.058 | 9.233 | 9.29 | 8.269 | 5.619 | 6.109 | 6.632 | 9.465 | 7.191 | 12.718 | 11.965 | 11.771 | 14.767 | 14.365 | 10.42 | 13.565 | 11.424 | 11.819 | 10.82 | 11.301 | 13.694 | 13.13 | 10.079 | 8.252 | 9.948 | 8.61 | 8.391 | 9.404 | 10.203 | 9.536 | 11.177 | 9.67 | 12.252 | 12.866 | 11.687 | 14.834 | 9.011 | 9.073 | 11.893 | 0 | 6.912 | 6.492 | 9.266 | 5.029 | 3.838 | 2.521 | 6.089 | 1.955 | 2.589 | 2.258 | 0 | 2.009 | 2.084 | 0 | 0 | 0 | 1.184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.44 | 3.287 | 3.721 | 4.088 | 4.82 | 3.649 | 4.159 | 3.351 | 3.914 | 3.649 | 3.667 | 3.176 | 3.721 | 2.931 | 2.72 | 3.087 | 2.378 | 3.325 | 4.417 | 3.862 | 4.284 | 3.817 | 4.409 | 3.605 | 3.951 | 4.189 | 3.457 | 4.797 | 4.186 | 4.336 | 6.048 | 5.563 | 5.641 | 3.697 | 4.62 | 4.003 | 4.416 | 4.457 | 6.446 | 5.38 | 6.587 | 7.076 | 6.144 | 7.14 | 8.024 | 7.399 | 1.047 | 10.028 | 10.353 | 8.684 | 0 | 7.74 | 7.267 | 6.864 | 6.395 | 4.71 | 3.691 | 5.082 | 5.457 | 3.529 | 3.262 | 0 | 3.279 | 3.946 | 0 | 0 | 0 | 2.323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.043 | 13.579 | 15.053 | 17.081 | 15.366 | 13.417 | 14.348 | 12 | 12.927 | 12.84 | 12.376 | 12.234 | 12.954 | 12.221 | 10.989 | 8.706 | 8.487 | 9.957 | 13.882 | 11.053 | 17.002 | 15.782 | 16.18 | 18.372 | 18.316 | 14.609 | 17.022 | 16.221 | 16.005 | 15.156 | 17.349 | 19.257 | 18.771 | 13.776 | 12.872 | 13.951 | 13.026 | 12.848 | 15.85 | 15.583 | 16.123 | 18.253 | 15.814 | 19.392 | 20.89 | 19.086 | 15.881 | 19.039 | 19.426 | 20.577 | 0 | 14.652 | 13.759 | 16.13 | 11.424 | 8.548 | 6.212 | 11.171 | 7.412 | 6.118 | 5.52 | 4.87 | 5.278 | 6.03 | 3.986 | 5.499 | 4.179 | 3.506 | 2.715 | 3.979 | 3.104 | 3.07 | 2.172 | 2.299 | 2.377 | 2.068 | 2.318 | 2.429 | 1.446 | 1.844 | 1.851 | 2.903 | 2.247 | 2.231 | 1.936 | 2.629 | 1.411 | 1.699 | 1.533 | 2.606 | 1.113 | 2.529 | 1.077 | 1.218 | 0.898 | 1.163 | 0.54 | 0.134 | 0.414 | 0.545 | 0.339 | 0.351 | 0.325 | 0.328 | 0.34 | 0.216 | 0.14 | 0.217 | 0.145 |
| Other Expenses
| 0.777 | 0 | 0 | 0 | 0 | 1.037 | 1.074 | 1.074 | 1.085 | 1.183 | 1.202 | 1.224 | 1.454 | 1.51 | 1.692 | 1.54 | 1.511 | 1.496 | 1.617 | 1.707 | 2 | 2.454 | 2.117 | 0.442 | 0.543 | -0.242 | 2.504 | 2.572 | 2.379 | 2.371 | 2.398 | 3.397 | 2.788 | 3.108 | 3.259 | 3.313 | 3.535 | 3.547 | 9.205 | 4.651 | 4.585 | 4.331 | 4.62 | 4.281 | 3.791 | 3.596 | 3.146 | 2.964 | 2.766 | 2.519 | 0 | 2.683 | 0.853 | 1.043 | 1.289 | 0.804 | -0.106 | 0.595 | 0.501 | 0.401 | 0.197 | 0.95 | 0.426 | 0.484 | 0.369 | 0.389 | 0.384 | 0.362 | 0.345 | 0.338 | 0.321 | 0.297 | 0.292 | 0.429 | 0.509 | 0.497 | 0.877 | 1.232 | 1.313 | 1.242 | 1.244 | 1.299 | 1.334 | 1.267 | 1.231 | 1.462 | 1.063 | 1.032 | 1.026 | 0.928 | 0.975 | 0.915 | 0.808 | 1.332 | 0.532 | 0.269 | 0.27 | 0.274 | 0.207 | 0.136 | 0.136 | 0.135 | 0.065 | 0.066 | 0.068 | 0.001 | 0.07 | 0 | 0 |
| Operating Expenses
| 21.599 | 21.238 | 22.459 | 23.929 | 22.172 | 21.717 | 21.258 | 19.547 | 19.266 | 19.957 | 18.353 | 19.665 | 21.908 | 20.443 | 19.046 | 14.967 | 14.088 | 17.253 | 21.33 | 18.393 | 25.912 | 25.034 | 25.075 | 28.322 | 27.995 | 25.8 | 31.273 | 31.799 | 32.607 | 29.608 | 36.283 | 38.466 | 36.991 | 28.517 | 29.969 | 29.966 | 29.322 | 29.871 | 44.332 | 37.836 | 39.406 | 43.588 | 43.75 | 47.158 | 48.575 | 43.119 | 35.475 | 42.045 | 42.735 | 39.261 | 0 | 31.222 | 25.962 | 27.127 | 22.334 | 17.693 | 12.853 | 20.181 | 14.17 | 13.128 | 11.536 | 12.262 | 12.076 | 13.225 | 11.393 | 11.638 | 10.56 | 8.983 | 8.171 | 7.793 | 8.86 | 8.503 | 7.847 | 6.286 | 6.104 | 6.072 | 7.217 | 7.266 | 6.782 | 6.339 | 6.871 | 7.458 | 9.608 | 8.779 | 8.085 | 10.529 | 9.731 | 8.83 | 8.329 | 9.006 | 7.671 | 10.463 | 8.427 | 7.251 | 5.287 | 3.847 | 3.173 | 2.325 | 2.209 | 1.77 | 1.425 | 1.649 | 1.365 | 0.917 | 0.817 | 0.718 | 0.699 | 0.652 | 0.362 |
| Operating Income
| -5.258 | -10.605 | -15.432 | -12.131 | -10.223 | -8.356 | -16.76 | -8.275 | -8.759 | -10.032 | -10.06 | -8.643 | -3.686 | -8.157 | -0.727 | -3.116 | 1.727 | -19.873 | -5.48 | -1.271 | -5.879 | -8.763 | -15.013 | -14.975 | -11.693 | -11.118 | -16.579 | -20.062 | -16.26 | -12.033 | -29.662 | -31.617 | -37.4 | -23.238 | -27.557 | -39.487 | -21.953 | -21.64 | -74.298 | -27.788 | -34.487 | -22.817 | -56.76 | -27.325 | -35.575 | -33.138 | -59.487 | -28.405 | 2.39 | -11.509 | 0 | -3.731 | -11.24 | -9.016 | -9.635 | -0.025 | -4.251 | -7.867 | 0.092 | -5.75 | -6.103 | -7.855 | -6.882 | -4.509 | -3.2 | -7.887 | -3.942 | -2.886 | -3.156 | -0.829 | -4.229 | -4.224 | -4.224 | -2.696 | -2.936 | -2.378 | -5.006 | -4.785 | -3.83 | -4.931 | -5.146 | -4.375 | -7.955 | -7.218 | -6.933 | -7.87 | -9.252 | -7.729 | -7.65 | -6.196 | -5.898 | -9.612 | -8.074 | -7.254 | -5.267 | -3.847 | -3.106 | -2.326 | -2.14 | -1.702 | -1.357 | -1.582 | -1.3 | -0.917 | -0.749 | -0.717 | -0.629 | -0.579 | -0.29 |
| Operating Income Ratio
| -0.063 | -0.137 | -0.172 | -0.157 | -0.12 | -0.102 | -0.215 | -0.116 | -0.11 | -0.131 | -0.122 | -0.116 | -0.044 | -0.107 | -0.009 | -0.048 | 0.048 | -0.296 | -0.074 | -0.017 | -0.071 | -0.12 | -0.248 | -0.229 | -0.145 | -0.164 | -0.258 | -0.33 | -0.262 | -0.2 | -0.369 | -0.415 | -0.843 | -0.968 | -1.097 | -1.769 | -0.788 | -0.772 | -2.712 | -1.098 | -0.861 | -0.544 | -1.079 | -0.587 | -1.021 | -1.103 | 0.516 | -0.373 | 0.023 | -0.13 | 0 | -0.046 | -0.251 | -0.236 | -0.244 | -0.001 | -0.167 | -0.21 | 0.003 | -0.194 | -0.284 | -0.437 | -0.27 | -0.122 | -0.128 | -0.619 | -0.202 | -0.135 | -0.214 | -0.048 | -0.293 | -0.344 | -0.443 | -0.26 | -0.396 | -0.226 | -0.583 | -0.565 | -0.498 | -1.04 | -0.777 | -0.44 | -1.306 | -1.411 | -2.143 | -0.957 | -4.161 | -1.767 | -3.129 | -1.016 | -0.642 | -2.707 | -3.923 | 2,797.319 | -269.327 | -5,779,866.429 | -46 | 3,873.576 | -31 | -25 | -20 | -22.982 | -20 | -14 | -11 | -1,267.348 | -9 | -8 | -4 |
| Total Other Income Expenses Net
| 12.034 | -2.308 | 0.064 | -1.312 | -2.763 | -1.328 | 0.358 | -2.687 | -2.75 | 17.622 | 14.704 | 3.2 | 12.794 | 5.375 | 5.992 | 3.341 | 6.454 | -2.995 | 5.238 | 6.996 | 4.448 | 6.859 | 0.998 | 5.441 | 0.692 | -0.678 | -3.045 | 4.28 | -1.06 | -1.582 | -22.211 | -8.242 | 31.324 | -1.586 | 3.707 | -8.543 | -0.606 | 4.909 | -22.006 | 3.646 | -9.241 | 7.473 | -29.136 | 1.172 | 6.684 | 3.51 | 0.388 | -1.215 | 0.295 | -0.151 | 0 | 0.286 | -0.204 | -0.86 | -0.259 | -0.19 | -0.581 | 1.767 | -0.82 | -0.564 | -0.747 | -0.238 | -0.102 | 8.66 | 3.953 | 0.317 | 9.795 | -0.533 | -0.395 | 0.018 | -0.36 | 2.928 | -0.613 | -0.382 | -0.173 | -0.545 | -0.121 | -2.875 | 0.291 | 0.308 | -0.05 | -0.11 | -2.209 | -0.053 | 0.673 | -1.916 | 1.294 | -1.046 | -0.14 | -0.142 | 0.112 | 0.23 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.07 | 0.579 | 0 |
| Income Before Tax
| 6.776 | -12.855 | -14.421 | -12.013 | -12.986 | -9.684 | -16.402 | -10.962 | -11.509 | 7.59 | 4.644 | -5.443 | 9.108 | -2.782 | 5.265 | 0.225 | 4.555 | -15.973 | -0.242 | 5.725 | -1.431 | -1.904 | -11.839 | -9.534 | -5.572 | -11.796 | -19.341 | -15.267 | -17.307 | -13.615 | -41.219 | -32.159 | 4.246 | -23.431 | -23.85 | -37.208 | -19.868 | -16.731 | -65.09 | -26.221 | -35.046 | -23.843 | -89.46 | -29.929 | -33.634 | -31.514 | -59.099 | -28.962 | 2.685 | -11.66 | 0 | -3.445 | -11.444 | -9.876 | -9.894 | -0.249 | -4.832 | -6.1 | -0.721 | -6.331 | -6.854 | -8.093 | -6.984 | 4.152 | 0.753 | -7.57 | 5.853 | -4.633 | -3.551 | -0.81 | -4.589 | -1.297 | -4.837 | -3.078 | -3.109 | -2.923 | -5.126 | -7.66 | -3.538 | -4.624 | -5.196 | -4.485 | -10.164 | -7.271 | -6.26 | -9.786 | -7.958 | -8.774 | -7.791 | -6.339 | -5.786 | -9.382 | -8.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.717 | -0.559 | 0 | 0 |
| Income Before Tax Ratio
| 0.081 | -0.166 | -0.161 | -0.155 | -0.153 | -0.118 | -0.21 | -0.154 | -0.144 | 0.099 | 0.056 | -0.073 | 0.108 | -0.036 | 0.063 | 0.003 | 0.127 | -0.238 | -0.003 | 0.076 | -0.017 | -0.026 | -0.196 | -0.146 | -0.069 | -0.175 | -0.301 | -0.251 | -0.279 | -0.227 | -0.513 | -0.422 | 0.096 | -0.976 | -0.95 | -1.667 | -0.713 | -0.597 | -2.376 | -1.036 | -0.875 | -0.569 | -1.701 | -0.643 | -0.965 | -1.049 | 0.513 | -0.38 | 0.025 | -0.132 | 0 | -0.043 | -0.255 | -0.259 | -0.25 | -0.006 | -0.19 | -0.163 | -0.02 | -0.214 | -0.319 | -0.451 | -0.274 | 0.113 | 0.03 | -0.594 | 0.3 | -0.217 | -0.24 | -0.047 | -0.318 | -0.105 | -0.507 | -0.297 | -0.419 | -0.278 | -0.597 | -0.905 | -0.46 | -0.975 | -0.785 | -0.451 | -1.669 | -1.422 | -1.935 | -1.19 | -3.579 | -2.007 | -3.186 | -1.04 | -0.63 | -2.642 | -3.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,266.348 | -8 | 0 | 0 |
| Income Tax Expense
| 0.96 | 0.732 | -0.089 | -0.076 | 0.221 | 0.944 | 0.497 | 0.965 | 0.07 | -0.12 | -0.693 | 0.325 | -8.121 | 0.358 | 1.147 | -0.597 | 1.565 | -0.684 | -0.882 | 0.82 | 0.887 | 1.135 | -1.457 | 2.566 | 0.099 | 0.904 | -0.132 | 0.459 | -3.961 | -0.79 | 3.541 | 1.096 | 0.524 | -0.152 | -0.539 | 0.176 | 0.621 | 0.473 | -0.17 | -0.745 | 0.312 | 0.023 | -0.009 | 0.296 | 0.301 | 0.285 | -9.507 | -0.054 | 5.1 | 6.199 | 0 | 5.02 | 3.733 | 2.307 | 2.109 | 3.421 | 1.81 | 3.57 | 3.397 | 1.11 | 0.564 | 1.099 | -0.034 | 2.194 | 2.619 | 0.931 | -5.913 | 0.269 | 0.342 | -5.882 | 0.196 | -6.644 | 0.475 | 0.746 | 0.253 | 1.03 | 0.091 | 5.653 | -0.727 | -0.611 | 0.033 | -0.231 | 4.945 | -0.003 | -1.421 | 5.427 | -2.842 | 1.877 | -0.054 | 1.133 | -0.392 | -0.739 | -0.443 | -0.377 | -0.549 | -0.248 | -0.27 | 0.001 | -0.069 | -0.136 | -0 | -0.069 | -0.064 | 0.003 | 0 | -0.001 | 0.14 | 0.579 | 0.072 |
| Net Income
| 5.817 | -13.587 | -14.331 | -11.937 | -13.207 | -10.628 | -16.899 | -11.927 | -11.579 | 7.71 | 5.337 | -5.768 | 17.229 | -3.14 | 4.118 | 0.822 | 2.99 | -15.289 | 0.651 | 4.987 | -2.558 | -3.039 | -9.204 | -3.129 | -4.91 | -14.249 | -14.09 | -15.639 | 32.274 | -12.524 | -44.76 | -33.255 | 3.713 | -23.279 | -23.311 | -37.384 | -20.489 | -17.204 | -64.92 | -25.476 | -35.358 | -23.866 | -89.451 | -30.225 | -33.935 | -31.799 | -37.603 | -32.487 | -6.057 | -22.627 | 0 | -13.162 | -18.113 | -14.413 | -13.53 | -3.67 | -8.086 | -12.613 | -6.952 | -8.405 | -7.915 | -9.717 | -7.335 | 0.639 | -3.403 | -7.81 | 7.473 | -4.902 | -4.438 | 1.383 | -4.957 | -1.648 | -4.864 | -3.141 | -3.106 | -2.863 | -5.071 | -7.606 | -3.457 | -4.628 | -5.182 | -4.784 | -10.042 | -7.211 | -6.184 | -9.409 | -7.753 | -8.589 | -7.505 | -7.282 | -5.669 | -9.097 | -7.694 | -6.895 | -4.753 | -3.6 | -2.836 | -2.326 | -2.071 | -1.634 | -1.357 | -1.514 | -1.3 | -0.852 | -0.749 | -0.717 | -0.699 | -0.579 | -0.362 |
| Net Income Ratio
| 0.07 | -0.176 | -0.16 | -0.154 | -0.155 | -0.129 | -0.217 | -0.168 | -0.145 | 0.101 | 0.065 | -0.078 | 0.203 | -0.041 | 0.049 | 0.013 | 0.083 | -0.227 | 0.009 | 0.066 | -0.031 | -0.042 | -0.152 | -0.048 | -0.061 | -0.211 | -0.219 | -0.257 | 0.52 | -0.209 | -0.557 | -0.437 | 0.084 | -0.97 | -0.928 | -1.674 | -0.736 | -0.614 | -2.37 | -1.007 | -0.883 | -0.569 | -1.701 | -0.65 | -0.974 | -1.058 | 0.326 | -0.427 | -0.057 | -0.255 | 0 | -0.162 | -0.404 | -0.378 | -0.342 | -0.082 | -0.317 | -0.336 | -0.19 | -0.284 | -0.368 | -0.541 | -0.287 | 0.017 | -0.136 | -0.613 | 0.383 | -0.23 | -0.3 | 0.081 | -0.344 | -0.134 | -0.51 | -0.303 | -0.419 | -0.272 | -0.591 | -0.899 | -0.45 | -0.976 | -0.783 | -0.481 | -1.649 | -1.41 | -1.912 | -1.144 | -3.487 | -1.964 | -3.07 | -1.194 | -0.618 | -2.562 | -3.738 | 2,658.977 | -243.015 | -5,408,221.594 | -42 | 3,874.242 | -30 | -24 | -20 | -22 | -20 | -13 | -11 | -1,267.348 | -10 | -8 | -5 |
| EPS
| 0.33 | -0.79 | -0.83 | -0.68 | -0.77 | -0.62 | -0.99 | -0.7 | -0.68 | 0.45 | 0.31 | -0.34 | 1.12 | -0.21 | 0.3 | 0.06 | 0.22 | -1.12 | 0.047 | 0.37 | -0.22 | -0.23 | -0.71 | -0.24 | -0.37 | -1.08 | -0.96 | -1.42 | -1.21 | -1.14 | -4.06 | -3.07 | 0.43 | -3.61 | -3.63 | -5.82 | -3.2 | -2.69 | -10.25 | -4.03 | -5.6 | -3.79 | -14.22 | -5.32 | -6.1 | -5.75 | -6.83 | -5.9 | -1.1 | -4.45 | -0.3 | -2.73 | -3.84 | -0.31 | -3.11 | -0.93 | -2.06 | -0.32 | -2.05 | -2.6 | -2.47 | -0.3 | -2.29 | 0.19 | -4.34 | -0.28 | 2.83 | -1.94 | -2.05 | 0.23 | -8.07 | -0.77 | -2.28 | -0.15 | -1.46 | -1.35 | -8.39 | -0.36 | -1.64 | -8.71 | -2.8 | -0.26 | -5.5 | -4.45 | -4.22 | -0.64 | -5.34 | -5.92 | -5.18 | -0.5 | -4.58 | -7.38 | -6.43 | -0.58 | -4.24 | -3.46 | -2.84 | -0.23 | -2.17 | -1.91 | -5.82 | -0.19 | -2.05 | -1.38 | -1.19 | -0.11 | -1.71 | -1.52 | -0.76 |
| EPS Diluted
| 0.33 | -0.79 | -0.83 | -0.68 | -0.77 | -0.62 | -0.99 | -0.7 | -0.68 | 0.44 | 0.29 | -0.34 | 1.1 | -0.21 | 0.28 | 0.06 | 0.2 | -1.12 | 0.037 | 0.37 | -0.19 | -0.23 | -0.71 | -0.24 | -0.37 | -1.08 | -0.96 | -1.42 | -1.21 | -1.14 | -4.06 | -3.03 | 0.4 | -3.61 | -3.5 | -5.82 | -3.2 | -2.69 | -10.2 | -4.03 | -5.6 | -3.79 | -14.19 | -5.32 | -6.1 | -5.75 | -6.8 | -5.89 | -1.1 | -4.45 | -0.3 | -2.73 | -3.84 | -0.31 | -3.11 | -0.93 | -2.06 | -0.32 | -2.05 | -2.6 | -2.47 | -0.3 | -2.29 | 0.19 | -4.34 | -0.28 | 2.47 | -1.94 | -2.05 | 0.23 | -8.07 | -0.77 | -2.28 | -0.15 | -1.46 | -1.35 | -8.39 | -0.36 | -1.64 | -8.71 | -2.8 | -0.26 | -5.5 | -4.45 | -4.22 | -0.64 | -5.34 | -5.92 | -5.18 | -0.5 | -4.58 | -7.38 | -6.43 | -0.58 | -4.24 | -3.46 | -2.84 | -0.23 | -2.17 | -1.91 | -1.63 | -0.19 | -2.05 | -1.38 | -1.19 | -0.11 | -1.71 | -1.52 | -0.76 |
| EBITDA
| 9.036 | -8.814 | -10.163 | -8.091 | -9.473 | -5.81 | -13.006 | -7.048 | -8.008 | 11.587 | -6.288 | -4.819 | 6.005 | -4.168 | 7.732 | 3.552 | 5.798 | -10.296 | 3.444 | 11.659 | 4.317 | 4.343 | -5.45 | -2.659 | 0.643 | -5.558 | -13.909 | -10.408 | -7.605 | -6.598 | -35.105 | -23.62 | -21.92 | -19.244 | -23.182 | -32.495 | -15.727 | -18.905 | -57.614 | -21.999 | -28.745 | -18.304 | -52.14 | -24.37 | -31.784 | -29.542 | -54.648 | -24.837 | 2.204 | -7.501 | 0 | 0.133 | -9.2 | -7.734 | -7.495 | 1.533 | -3.501 | -7.053 | 0.599 | -4.958 | -5.677 | -11.745 | -5.951 | 5.342 | -2.831 | -7.498 | -3.557 | -2.038 | -2.812 | -0.491 | -3.908 | -3.927 | -3.932 | -2.267 | -2.425 | -1.834 | -4.128 | -3.553 | -2.391 | -3.619 | -3.902 | -3.429 | -6.162 | -5.95 | -5.702 | -5.422 | -8.173 | -6.697 | -6.624 | -5.268 | -4.923 | -8.697 | -7.266 | -5.922 | -4.734 | -3.578 | -2.836 | -2.052 | -1.929 | -1.566 | -1.221 | -1.447 | -1.235 | -0.852 | -0.681 | -0.717 | -0.559 | -0.579 | -0.29 |
| EBITDA Ratio
| 0.108 | -0.095 | -0.135 | -0.086 | -0.048 | -0.082 | -0.161 | -0.065 | -0.063 | -0.086 | 0.117 | -0.022 | 0.068 | 0.041 | 0.092 | 0.054 | 0.161 | -0.062 | 0.046 | 0.165 | 0.044 | 0.071 | -0.056 | -0.006 | 0.076 | -0.074 | -0.196 | -0.097 | -0.113 | -0.112 | -0.171 | -0.228 | -0.494 | -0.69 | -0.729 | -0.971 | -0.448 | -0.518 | -1.067 | -0.869 | -0.504 | -0.642 | -0.991 | -0.495 | -0.912 | -0.983 | 0.489 | -0.225 | 0.021 | -0.08 | 0 | -0.029 | -0.214 | -0.203 | -0.196 | 0.024 | -0.131 | -0.188 | 0.022 | -0.17 | -0.268 | -0.654 | -0.244 | -0.096 | -0.266 | -0.578 | -0.671 | -0.096 | -0.202 | -0.243 | -0.27 | -0.608 | -0.42 | -0.182 | -0.304 | -0.123 | -0.473 | -0.08 | -0.349 | -0.828 | -0.582 | -0.369 | -0.591 | -1.153 | -1.97 | -0.306 | -4.258 | -1.292 | -2.652 | -0.841 | -0.549 | -2.514 | -3.548 | 2,283.828 | -242.081 | -5,375,892.609 | -42 | 3,417.214 | -27.945 | -22.993 | -18 | -21.019 | -19 | -13 | -10 | -1,267.348 | -9 | -8 | -4 |