AVJennings Limited
ASX:AVJ.AX
0.72 (AUD) • At close January 24, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
2020-09-30 | 2020-06-30 | 2020-03-31 | 2020-01-31 | 2019-06-30 | 2019-03-31 | 2019-01-31 | 2018-06-30 | 2018-03-31 | 2018-01-31 | 2017-06-30 | 2017-03-31 | 2017-01-31 | 2016-06-30 | 2016-03-31 | 2016-01-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2015-01-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2014-01-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2013-01-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2012-01-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2011-01-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2010-01-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2009-01-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2008-01-31 | 2007-09-30 | 2006-03-31 | 2006-01-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2005-01-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2004-01-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2003-01-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2002-01-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2001-01-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 2000-01-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1999-01-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1998-01-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1997-01-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1996-01-31 | 1995-09-30 | 1995-06-30 | 1995-03-31 | 1995-01-31 | 1994-09-30 | 1994-06-30 | 1994-03-31 | 1994-01-31 | 1993-09-30 | 1993-06-30 | 1993-03-31 | 1993-01-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 66 | 66 | 66 | 66 | 74 | 74 | 74 | 93 | 93 | 93 | 100 | 100 | 100 | 105 | 105 | 105 | 77 | 77 | 77 | 77 | 61 | 61 | 61 | 61 | 38 | 38 | 38 | 38 | 46 | 46 | 46 | 46 | 51 | 51 | 51 | 51 | 64 | 64 | 64 | 64 | 125 | 125 | 125 | 125 | 129 | 129 | 129 | 129 | 46 | 115 | 115 | 109 | 109 | 109 | 109 | 138 | 138 | 138 | 138 | 131 | 131 | 131 | 131 | 115 | 115 | 115 | 115 | 136 | 136 | 136 | 136 | 161 | 161 | 161 | 161 | 136 | 136 | 136 | 136 | 0 | 0 | 0 | 0 | 88 | 88 | 88 | 88 | 61 | 61 | 61 | 61 | 33 | 33 | 33 | 33 | 28 | 28 | 28 | 28 | 32 | 32 | 32 | 32 |
Cost of Revenue
| 51 | 51 | 51 | 51 | 53 | 53 | 53 | 71 | 71 | 71 | 76 | 76 | 76 | 79 | 79 | 79 | 58 | 58 | 58 | 58 | 49 | 49 | 49 | 49 | 31 | 31 | 31 | 31 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 38 | 53 | 53 | 53 | 53 | 108 | 108 | 108 | 108 | 104 | 104 | 104 | 104 | 128 | 88 | 88 | 78 | 78 | 78 | 78 | 0 | 0 | 0 | 0 | 58 | 58 | 58 | 58 | 60 | 60 | 60 | 60 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 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 | 15 | 15 | 15 | 21 | 21 | 21 | 22 | 22 | 22 | 24 | 24 | 24 | 26 | 26 | 26 | 19 | 19 | 19 | 19 | 12 | 12 | 12 | 12 | 6 | 6 | 6 | 6 | 8 | 8 | 8 | 8 | 13 | 13 | 13 | 13 | 11 | 11 | 11 | 11 | 17 | 17 | 17 | 17 | 24 | 24 | 24 | 24 | -82 | 27 | 27 | 32 | 32 | 32 | 32 | 138 | 138 | 138 | 138 | 73 | 73 | 73 | 73 | 55 | 55 | 55 | 55 | 136 | 136 | 136 | 136 | 160 | 160 | 160 | 160 | 136 | 136 | 136 | 136 | 0 | 0 | 0 | 0 | 88 | 88 | 88 | 88 | 61 | 61 | 61 | 61 | 33 | 33 | 33 | 33 | 28 | 28 | 28 | 28 | 32 | 32 | 32 | 32 |
Gross Profit Ratio
| 0.23 | 0.23 | 0.23 | 0.23 | 0.29 | 0.29 | 0.29 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0.25 | 0.25 | 0.25 | 0.24 | 0.24 | 0.24 | 0.24 | 0.19 | 0.19 | 0.19 | 0.19 | 0.17 | 0.17 | 0.17 | 0.17 | 0.18 | 0.18 | 0.18 | 0.18 | 0.25 | 0.25 | 0.25 | 0.25 | 0.17 | 0.17 | 0.17 | 0.17 | 0.14 | 0.14 | 0.14 | 0.14 | 0.19 | 0.19 | 0.19 | 0.19 | -1.8 | 0.24 | 0.24 | 0.29 | 0.29 | 0.29 | 0.29 | 1 | 1 | 1 | 1 | 0.56 | 0.56 | 0.56 | 0.56 | 0.48 | 0.48 | 0.48 | 0.48 | 1 | 1 | 1 | 1 | 0.99 | 0.99 | 0.99 | 0.99 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 13 | 13 | 13 | 13 | 11 | 11 | 11 | 11 | 13 | 11 | 11 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 9 | 9 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 6 | 6 | 6 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | -1 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9 | 9 | 9 | 9 | 10 | 10 | 10 | 10 | 10 | 10 | 11 | 11 | 11 | 11 | 11 | 11 | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 7 | 7 | 7 | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 14 | 18 | 17 | 17 | 17 | 17 | 17 | 17 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| -7 | -7 | -7 | -7 | -8 | -8 | -8 | -8 | -8 | -8 | -9 | -9 | -9 | -10 | -10 | -10 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | -8 | 0 | 0 | 0 | 0 | 11 | 11 | 11 | 11 | -3 | -3 | -3 | -3 | -5 | -5 | -5 | -5 | -9 | -9 | -9 | -9 | -7 | -7 | -7 | -7 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | 81 | 81 | 81 | 81 | 22 | 22 | 22 | 22 | 74 | 74 | 74 | 74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 6 | 6 | 6 | -82 | -82 | -82 | -82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 7 | 7 | 7 | 7 | 16 | 16 | 16 | 16 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 6 | 6 | 6 | 6 | 7 | 7 | 7 | 7 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 97 | 97 | 97 | 97 | 38 | 38 | 38 | 38 | 90 | 90 | 90 | 90 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 6 | 6 | 6 | 6 | -82 | -82 | -82 | -82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Income
| 3 | 3 | 3 | 3 | 9 | 9 | 9 | 10 | 10 | 10 | 11 | 11 | 11 | 14 | 14 | 14 | 8 | 8 | 8 | 8 | 4 | 4 | 4 | 4 | -8 | -8 | -8 | -8 | -14 | -14 | -14 | -14 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | -4 | -4 | -4 | -4 | 3 | 3 | 3 | 3 | -108 | 5 | 5 | 9 | 9 | 9 | 9 | 24 | 24 | 24 | 24 | 19 | 19 | 19 | 19 | 10 | 10 | 10 | 10 | 135 | 135 | 135 | 135 | 161 | 161 | 161 | 161 | 136 | 136 | 136 | 136 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 61 | 61 | 61 | 61 | 33 | 33 | 33 | 33 | 28 | 28 | 28 | 28 | 32 | 32 | 32 | 32 |
Operating Income Ratio
| 0.05 | 0.05 | 0.05 | 0.05 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.11 | 0.13 | 0.13 | 0.13 | 0.11 | 0.11 | 0.11 | 0.11 | 0.07 | 0.07 | 0.07 | 0.07 | -0.21 | -0.21 | -0.21 | -0.21 | -0.3 | -0.3 | -0.3 | -0.3 | 0.06 | 0.06 | 0.06 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 | -0.03 | -0.03 | -0.03 | -0.03 | 0.02 | 0.02 | 0.02 | 0.02 | -2.35 | 0.05 | 0.05 | 0.08 | 0.08 | 0.08 | 0.08 | 0.17 | 0.17 | 0.17 | 0.17 | 0.15 | 0.15 | 0.15 | 0.15 | 0.08 | 0.08 | 0.08 | 0.08 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0.06 | 0.06 | 0.06 | 0.06 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Other Income Expenses Net
| 0 | 0 | 0 | 0 | -3 | -3 | -3 | 1 | 1 | 1 | 2 | 2 | 2 | 1 | 1 | 1 | 4 | 4 | 4 | 4 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 112 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -126 | -126 | -126 | -126 | -155 | -155 | -155 | -155 | -130 | -130 | -130 | -130 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -2 | -58 | -58 | -58 | -58 | -31 | -31 | -31 | -31 | -27 | -27 | -27 | -27 | -31 | -31 | -31 | -31 |
Income Before Tax
| 3 | 3 | 3 | 3 | 6 | 6 | 6 | 11 | 11 | 11 | 13 | 13 | 13 | 15 | 15 | 15 | 12 | 12 | 12 | 12 | 7 | 7 | 7 | 7 | -6 | -6 | -6 | -6 | -11 | -11 | -11 | -11 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | -4 | -4 | -4 | -4 | 4 | 4 | 4 | 4 | 4 | 6 | 6 | 10 | 10 | 10 | 10 | 24 | 24 | 24 | 24 | 20 | 20 | 20 | 20 | 11 | 11 | 11 | 11 | 9 | 9 | 9 | 9 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 |
Income Before Tax Ratio
| 0.05 | 0.05 | 0.05 | 0.05 | 0.08 | 0.08 | 0.08 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.16 | 0.16 | 0.16 | 0.16 | 0.11 | 0.11 | 0.11 | 0.11 | -0.15 | -0.15 | -0.15 | -0.15 | -0.25 | -0.25 | -0.25 | -0.25 | 0.1 | 0.1 | 0.1 | 0.1 | 0.07 | 0.07 | 0.07 | 0.07 | -0.04 | -0.04 | -0.04 | -0.04 | 0.03 | 0.03 | 0.03 | 0.03 | 0.1 | 0.05 | 0.05 | 0.09 | 0.09 | 0.09 | 0.09 | 0.18 | 0.18 | 0.18 | 0.18 | 0.15 | 0.15 | 0.15 | 0.15 | 0.09 | 0.09 | 0.09 | 0.09 | 0.07 | 0.07 | 0.07 | 0.07 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0 | 0 | 0 | 0 | 0.04 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 |
Income Tax Expense
| 1 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | -2 | -2 | -2 | -2 | -4 | -4 | -4 | -4 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | -1 | -1 | -1 | -1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 10 | 10 | 10 | 10 | 24 | 24 | 24 | 24 | 20 | 20 | 20 | 20 | 11 | 11 | 11 | 11 | 9 | 9 | 9 | 9 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 |
Net Income
| 2 | 2 | 2 | 2 | 4 | 4 | 4 | 8 | 8 | 8 | 9 | 9 | 9 | 10 | 10 | 10 | 9 | 9 | 9 | 9 | 5 | 5 | 5 | 5 | -4 | -4 | -4 | -4 | -7 | -7 | -7 | -7 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | -3 | -3 | -3 | -3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 7 | 7 | 7 | 7 | 17 | 17 | 17 | 17 | 14 | 14 | 14 | 14 | 7 | 7 | 7 | 7 | 9 | 9 | 9 | 9 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4 | -4 | -4 | -4 | 0 | 0 | 0 | 0 |
Net Income Ratio
| 0.03 | 0.03 | 0.03 | 0.03 | 0.06 | 0.06 | 0.06 | 0.08 | 0.08 | 0.08 | 0.09 | 0.09 | 0.09 | 0.1 | 0.1 | 0.1 | 0.11 | 0.11 | 0.11 | 0.11 | 0.08 | 0.08 | 0.08 | 0.08 | -0.1 | -0.1 | -0.1 | -0.1 | -0.16 | -0.16 | -0.16 | -0.16 | 0.06 | 0.06 | 0.06 | 0.06 | 0.04 | 0.04 | 0.04 | 0.04 | -0.03 | -0.03 | -0.03 | -0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.07 | 0.04 | 0.04 | 0.06 | 0.06 | 0.06 | 0.06 | 0.12 | 0.12 | 0.12 | 0.12 | 0.11 | 0.11 | 0.11 | 0.11 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.14 | -0.14 | -0.14 | -0.14 | 0 | 0 | 0 | 0 |
EPS
| 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.03 | -0.03 | -0.03 | -0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.08 | 0.08 | 0.08 | 0.08 | 0.06 | 0.06 | 0.06 | 0.06 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -0.05 | -0.05 | -0.05 | 0 | 0 | 0 | 0 |
EPS Diluted
| 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.03 | -0.03 | -0.03 | -0.03 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | -0.01 | -0.01 | -0.01 | -0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0.08 | 0.08 | 0.08 | 0.08 | 0.06 | 0.06 | 0.06 | 0.06 | 0.03 | 0.03 | 0.03 | 0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.03 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.05 | -0.05 | -0.05 | -0.05 | 0 | 0 | 0 | 0 |
EBITDA
| 4 | 4 | 4 | 4 | 6 | 6 | 6 | 11 | 11 | 11 | 13 | 13 | 13 | 15 | 15 | 15 | 12 | 12 | 12 | 12 | 7 | 7 | 7 | 7 | -6 | -6 | -6 | -6 | -11 | -11 | -11 | -11 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | -4 | -4 | -4 | -4 | 5 | 5 | 5 | 5 | 5 | 7 | 7 | 17 | 17 | 17 | 17 | 42 | 42 | 42 | 42 | 34 | 34 | 34 | 34 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 18 | 12 | 12 | 12 | 12 | 13 | 13 | 13 | 13 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 3 | 3 | 3 | 3 | -1 | -1 | -1 | -1 | 2 | 2 | 2 | 2 |
EBITDA Ratio
| 0.06 | 0.06 | 0.06 | 0.06 | 0.08 | 0.08 | 0.08 | 0.12 | 0.12 | 0.12 | 0.13 | 0.13 | 0.13 | 0.14 | 0.14 | 0.14 | 0.16 | 0.16 | 0.16 | 0.16 | 0.11 | 0.11 | 0.11 | 0.11 | -0.15 | -0.15 | -0.15 | -0.15 | -0.24 | -0.24 | -0.24 | -0.24 | 0.1 | 0.1 | 0.1 | 0.1 | 0.06 | 0.06 | 0.06 | 0.06 | -0.03 | -0.03 | -0.03 | -0.03 | 0.04 | 0.04 | 0.04 | 0.04 | 0.12 | 0.06 | 0.06 | 0.15 | 0.15 | 0.15 | 0.15 | 0.3 | 0.3 | 0.3 | 0.3 | 0.26 | 0.26 | 0.26 | 0.26 | 0.16 | 0.16 | 0.16 | 0.16 | 0.14 | 0.14 | 0.14 | 0.14 | 0.07 | 0.07 | 0.07 | 0.07 | 0.1 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0.06 | 0.06 | 0.06 | 0.06 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | -0.05 | -0.05 | -0.05 | -0.05 | 0.06 | 0.06 | 0.06 | 0.06 |