Profitability | 2018 Y | 2019 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | |
---|---|---|---|---|---|---|---|
- - | - - | - - | - - | - - | - - | ||
- - | -62.33 | -36.07 | -25.08 | -27.85 | -25.82 | ||
- - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | ||
60.22 | 68.68 | 68.89 | 70.75 | 66.7 | 66.39 | ||
-23.22 | -19.86 | -22.05 | -21.14 | -26.16 | -16.49 | ||
-26.44 | -22.47 | -25.05 | -24.78 | -31.03 | -22.31 | ||
- - | - - | - - | - - | - - | - - | ||
-26.36 | -23.3 | -25.71 | -25.06 | -31.99 | -22.12 | ||
-26.38 | -23.32 | -25.74 | -25.09 | -32 | -22.13 | ||
-26.38 | -23.32 | -25.74 | -25.09 | -32 | -22.13 | ||
- - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - |
Credit | 2018 Y | 2019 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | |
---|---|---|---|---|---|---|---|
- - | 17 | 60 | 76 | 85 | 76 | ||
- - | 3 | 7 | 12 | 10 | 10 | ||
- - | 15 | 53 | 65 | 75 | 67 | ||
- - | -0.53 | -1.46 | -1.43 | -1.12 | -1.44 | ||
- - | 2.1 | 0.73 | 0.92 | 0.11 | 0.57 | ||
- - | -0.47 | -1.28 | -1.22 | -0.95 | -1.06 | ||
- - | 1.86 | 0.64 | 0.79 | 0.09 | 0.42 | ||
-68.84 | -22.78 | -31.42 | -23.4 | -93.73 | -23.72 | ||
-100.71 | -29.44 | -46.31 | -32.11 | -147.46 | -30.86 | ||
-78.39 | -25.78 | -35.7 | -27.42 | -111.16 | -32.08 | ||
- - | 1 | 1 | 2 | 1 | 2 | ||
- - | -166.23 | -176.44 | -87.39 | -135 | -191.57 | ||
- - | - - | 205.55 | 31.38 | 53.22 | 64.12 | ||
- - | -7.8 | -27.41 | -27 | -23.08 | -16.56 | ||
- - | 11.87 | 36.92 | 17.89 | 24.68 | 26.65 | ||
- - | -9.43 | 232.48 | 37.06 | 60.58 | 73.53 | ||
- - | -9.27 | -31 | -31.9 | -26.27 | -18.99 | ||
- - | 14.1 | 41.76 | 21.13 | 28.09 | 30.57 | ||
- - | 37.3 | -116.97 | -23.93 | -5.97 | -29.1 | ||
- - | 25.12 | 11.68 | 15.21 | 2.32 | 6.59 | ||
-30 | -33 | -41 | -53 | -75 | -53 | ||
-44 | -42 | -60 | -73 | -119 | -69 | ||
-34 | -37 | -47 | -62 | -89 | -72 |
Liquidity | 2018 Y | 2019 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | |
---|---|---|---|---|---|---|---|
- - | 1.99 | 1.03 | 2.3 | 1.24 | 0.84 | ||
- - | 2.19 | 1.2 | 2.55 | 1.59 | 1.22 | ||
- - | 2.05 | 1.07 | 2.35 | 1.3 | 0.94 | ||
- - | -0.47 | -0.36 | -0.46 | -0.6 | -0.28 | ||
- - | -166.23 | -176.44 | -87.39 | -135 | -191.57 | ||
- - | - - | 205.55 | 31.38 | 53.22 | 64.12 | ||
- - | -7.8 | -27.41 | -27 | -23.08 | -16.56 | ||
- - | 11.87 | 36.92 | 17.89 | 24.68 | 26.65 | ||
- - | -9.43 | 232.48 | 37.06 | 60.58 | 73.53 | ||
- - | -9.27 | -31 | -31.9 | -26.27 | -18.99 | ||
- - | 14.1 | 41.76 | 21.13 | 28.09 | 30.57 | ||
- - | -3.3 | -16.3 | -22.58 | -32.17 | -15.47 | ||
-1.61 | -1.06 | -0.98 | -1.77 | -1.2 | -1.41 | ||
- - | -1.48 | -2.14 | 4.39 | -1.4 | -1.4 |
Working Capital | 2018 Y | 2019 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | |
---|---|---|---|---|---|---|---|
- - | 159.66 | 96.01 | 84.51 | 65.5 | 51.6 | ||
- - | 2.29 | 3.8 | 4.32 | 5.57 | 7.07 | ||
- - | 26.36 | 15.61 | 11.04 | 7.02 | 6.52 | ||
- - | 13.85 | 23.38 | 33.06 | 51.96 | 56 | ||
- - | 7.79 | 3.08 | 2.88 | 3.68 | 3.87 | ||
- - | 46.88 | 118.37 | 126.83 | 99.27 | 94.21 | ||
- - | -30.75 | -91.19 | -89.45 | -41.74 | -31.14 | ||
- - | -11.56 | -19.57 | -28.74 | -46.39 | -48.93 | ||
- - | 4 | 4 | 10 | 18 | 16 | ||
- - | - - | - - | 1 | - - | - - | ||
- - | - - | - - | 1 | 3 | 3 | ||
- - | - - | 4 | 8 | 15 | 12 | ||
- - | 4 | - - | - - | - - | - - |
Enterprise Value | 2018 Y | 2019 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | |
---|---|---|---|---|---|---|---|
- - | - - | - - | 1,310 | 122 | 258 | ||
- - | 86 | 64 | 85 | 38 | 56 | ||
- - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | ||
- - | 17 | 60 | 76 | 85 | 76 | ||
- - | -68 | -5 | 1,181 | 102 | 270 | ||
- - | -186 | -192 | -239 | -323 | -402 | ||
- - | -9.27 | -31 | -31.9 | -26.27 | -18.99 | ||
- - | -0.25 | -12.41 | 0.06 | 0.83 | 0.28 | ||
- - | - - | - - | 4.69 | 0.35 | 0.84 | ||
- - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | ||
- - | - - | - - | - - | - - | - - | ||
- - | - - | - - | 1,026 | 120 | 249 | ||
- - | -68 | -5 | 1,018 | 167 | 269 | ||
- - | - - | - - | 11.99 | 1 | 2.48 | ||
130 | 164 | 186 | 252 | 288 | 322 | ||
-30 | -33 | -41 | -53 | -75 | -53 | ||
-34 | -37 | -47 | -62 | -89 | -72 | ||
-22 | -9 | -18 | -33 | -51 | -20 | ||
-8 | 1 | 2 | -13 | -8 | -4 |
Multiples | 2018 Y | 2019 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | |
---|---|---|---|---|---|---|---|
- - | - - | - - | - - | - - | - - | ||
- - | - - | - - | -25.43 | -4.86 | -3.85 | ||
- - | - - | - - | -34.12 | -13.55 | -5.87 | ||
- - | - - | - - | -15.57 | -0.83 | -1.74 | ||
- - | - - | - - | -4.15 | -0.3 | -0.54 | ||
- - | - - | - - | -6.5 | -1.12 | -0.59 | ||
- - | - - | - - | -8.73 | -3.12 | -0.91 | ||
- - | - - | - - | -3.98 | -0.19 | -0.27 | ||
- - | - - | - - | 7.29 | 1.03 | 3.08 | ||
- - | - - | - - | 11.42 | 3.87 | 3.39 | ||
- - | - - | - - | 15.32 | 10.79 | 5.18 | ||
- - | - - | - - | 6.99 | 0.66 | 1.53 | ||
- - | - - | - - | 4.08 | 0.42 | 0.77 | ||
- - | - - | - - | 6.38 | 1.56 | 0.85 | ||
- - | - - | - - | 8.56 | 4.34 | 1.3 | ||
- - | - - | - - | 3.91 | 0.27 | 0.38 | ||
- - | - - | - - | -29.3 | -2.3 | -11 | ||
- - | - - | - - | -45.87 | -8.61 | -12.14 | ||
- - | - - | - - | -61.55 | -24 | -18.52 | ||
- - | - - | - - | -28.09 | -1.48 | -5.48 | ||
- - | - - | - - | -67.55 | -13.53 | -37.62 | ||
- - | - - | - - | -105.74 | -50.66 | -41.5 | ||
- - | - - | - - | -141.89 | -141.26 | -63.33 | ||
- - | - - | - - | -64.76 | -8.68 | -18.73 | ||
- - | - - | - - | 4.69 | 0.35 | 0.84 | ||
- - | - - | - - | 8.11 | 1.74 | 0.95 | ||
- - | - - | - - | 10.9 | 4.57 | 1.41 | ||
- - | - - | - - | 4.96 | 0.43 | 0.46 | ||
- - | - - | - - | - - | - - | - - | ||
- - | 2.1 | 0.12 | -38.37 | -6.67 | -5.74 | ||
- - | 2.1 | 0.12 | -51.55 | -17.48 | -8.56 | ||
- - | 2.1 | 0.12 | -23.44 | -1.66 | -2.8 | ||
- - | - - | - - | - - | - - | - - | ||
- - | 1.86 | 0.1 | -32.74 | -5.62 | -4.24 | ||
- - | 1.86 | 0.1 | -43.98 | -14.74 | -6.33 | ||
- - | 1.86 | 0.1 | -20 | -1.4 | -2.07 | ||
- - | - - | - - | 13.31 | 1.2 | 2.37 | ||
- - | - - | - - | 27.96 | 12.53 | 3.99 | ||
- - | - - | - - | 12.76 | 0.77 | 1.18 | ||
- - | -68 | -5 | 1,181 | 102 | 270 | ||
- - | -68 | -5 | 2,043 | 503 | 305 | ||
- - | -68 | -5 | 2,744 | 1,319 | 454 | ||
- - | -68 | -5 | 1,248 | 125 | 149 |
Per Share Data Items | 2018 Y | 2019 Y | 2020 Y | 2021 Y | 2022 Y | 2023 Y | |
---|---|---|---|---|---|---|---|
78 | 78 | 91 | 98 | 102 | 109 | ||
78 | 78 | 91 | 77 | 100 | 105 | ||
78 | 78 | 91 | 77 | 100 | 105 | ||
1.67 | 2.11 | 2.05 | 3.27 | 2.89 | 3.07 | ||
-0.39 | -0.42 | -0.45 | -0.69 | -0.76 | -0.51 | ||
-0.44 | -0.47 | -0.51 | -0.81 | -0.9 | -0.68 | ||
-0.44 | -0.49 | -0.53 | -0.82 | -0.92 | -0.68 | ||
-0.44 | -0.49 | -0.53 | -0.82 | -0.92 | -0.68 | ||
-0.44 | -0.49 | -0.53 | -0.82 | -0.92 | -0.68 | ||
-0.44 | -0.49 | -0.53 | -0.82 | -0.92 | -0.68 | ||
- - | - - | - - | - - | - - | - - | ||
-0.29 | -0.13 | -0.21 | -0.45 | -0.52 | -0.22 | ||
-0.47 | -0.25 | -0.42 | -0.71 | -0.96 | -0.37 | ||
- - | 1.1 | 0.71 | 2.09 | 1.03 | 0.59 | ||
- - | -2.63 | -2.78 | -3.2 | -4.01 | -4.4 | ||
- - | -2.36 | 0.28 | 1.82 | 1.16 | 0.77 |