Lonkey Industrial Co.,Ltd.Guangzhou
Lonkey Industrial Co.,Ltd.Guangzhou manufactures and sells detergents in China. The company offers washing powders, liquid detergents, soaps, and personal care products, as well as fabric, kitchen, and household cleaning products. It offers its products …
Household & Personal Products
CN, Guangzhou [HQ]
000523.SZ/Financial Reporting
Income Statements
Profit & Loss · 75 Statements · From 2023 to 2009Configuration
In Million CNY. Margins, Growth Rates In %
| Metric | 2009 | 2009 | 2009 | 2009 | 2009 | 2010 | 2010 | 2010 | 2010 | 2010 | 2011 | 2011 | 2011 | 2011 | 2011 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 967.00 | 967.00 | 967.00 | 967.00 | 967.00 | 1,288.00 | 1,288.00 | 1,288.00 | 1,288.00 | 1,288.00 | 2,045.00 | 2,045.00 | 2,045.00 | 2,045.00 | 2,045.00 | 3,222.00 | 3,222.00 | 3,222.00 | 3,222.00 | 3,222.00 | 4,086.00 | 4,086.00 | 4,086.00 | 4,086.00 | 4,086.00 | 5,408.00 | 5,408.00 | 5,408.00 | 5,408.00 | 5,408.00 | 7,570.00 | 7,570.00 | 7,570.00 | 7,570.00 | 7,570.00 | 9,849.00 | 9,849.00 | 9,849.00 | 9,849.00 | 9,849.00 | 11,810.00 | 11,810.00 | 11,810.00 | 11,810.00 | 11,810.00 | 5,739.00 | 5,739.00 | 5,739.00 | 5,739.00 | 5,739.00 | 5,746.00 | 5,746.00 | 5,746.00 | 5,746.00 | 5,746.00 | 3,315.00 | 3,315.00 | 3,315.00 | 3,315.00 | 3,315.00 | 2,585.00 | 2,585.00 | 2,585.00 | 2,585.00 | 2,585.00 | 2,488.00 | 2,488.00 | 2,488.00 | 2,488.00 | 2,488.00 | 2,629.00 | 2,629.00 | 2,629.00 | 2,629.00 | 2,629.00 | |
|
EPS
|
0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | -0.29 | -0.29 | -0.29 | -0.29 | -0.29 | -0.18 | -0.18 | -0.18 | -0.18 | -0.18 | -7.56 | -7.56 | -7.56 | -7.56 | -7.56 | 0.91 | 0.91 | 0.91 | 0.91 | 0.91 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | |
| Diluted in mil. | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.07 | 0.07 | 0.07 | 0.07 | 0.07 | 0.08 | 0.08 | 0.08 | 0.08 | 0.08 | -0.29 | -0.29 | -0.29 | -0.29 | -0.29 | -0.18 | -0.18 | -0.18 | -0.18 | -0.18 | -7.56 | -7.56 | -7.56 | -7.56 | -7.56 | 0.91 | 0.91 | 0.91 | 0.91 | 0.91 | -0.04 | -0.04 | -0.04 | -0.04 | -0.04 | 0.04 | 0.04 | 0.04 | 0.04 | 0.04 | |
|
Profit
|
155.00 | 155.00 | 155.00 | 155.00 | 155.00 | 179.00 | 179.00 | 179.00 | 179.00 | 179.00 | 199.00 | 199.00 | 199.00 | 199.00 | 199.00 | 192.00 | 192.00 | 192.00 | 192.00 | 192.00 | 257.00 | 257.00 | 257.00 | 257.00 | 257.00 | 286.00 | 286.00 | 286.00 | 286.00 | 286.00 | 281.00 | 281.00 | 281.00 | 281.00 | 281.00 | 302.00 | 302.00 | 302.00 | 302.00 | 302.00 | 333.00 | 333.00 | 333.00 | 333.00 | 333.00 | 187.00 | 187.00 | 187.00 | 187.00 | 187.00 | 405.00 | 405.00 | 405.00 | 405.00 | 405.00 | 178.00 | 178.00 | 178.00 | 178.00 | 178.00 | 339.00 | 339.00 | 339.00 | 339.00 | 339.00 | 244.00 | 244.00 | 244.00 | 244.00 | 244.00 | 324.00 | 324.00 | 324.00 | 324.00 | 324.00 | |
| Gross Margin | 16.12 | 16.12 | 16.12 | 16.12 | 16.12 | 13.94 | 13.94 | 13.94 | 13.94 | 13.94 | 9.73 | 9.73 | 9.73 | 9.73 | 9.73 | 5.98 | 5.98 | 5.98 | 5.98 | 5.98 | 6.29 | 6.29 | 6.29 | 6.29 | 6.29 | 5.29 | 5.29 | 5.29 | 5.29 | 5.29 | 3.72 | 3.72 | 3.72 | 3.72 | 3.72 | 3.07 | 3.07 | 3.07 | 3.07 | 3.07 | 2.82 | 2.82 | 2.82 | 2.82 | 2.82 | 3.27 | 3.27 | 3.27 | 3.27 | 3.27 | 7.06 | 7.06 | 7.06 | 7.06 | 7.06 | 5.37 | 5.37 | 5.37 | 5.37 | 5.37 | 13.12 | 13.12 | 13.12 | 13.12 | 13.12 | 9.81 | 9.81 | 9.81 | 9.81 | 9.81 | 12.35 | 12.35 | 12.35 | 12.35 | 12.35 | |
| Pre Tax | 15.00 | 15.00 | 15.00 | 15.00 | 15.00 | 16.00 | 16.00 | 16.00 | 16.00 | 16.00 | 25.00 | 25.00 | 25.00 | 25.00 | 25.00 | 27.00 | 27.00 | 27.00 | 27.00 | 27.00 | 35.00 | 35.00 | 35.00 | 35.00 | 35.00 | 48.00 | 48.00 | 48.00 | 48.00 | 48.00 | 35.00 | 35.00 | 35.00 | 35.00 | 35.00 | 54.00 | 54.00 | 54.00 | 54.00 | 54.00 | 46.00 | 46.00 | 46.00 | 46.00 | 46.00 | -215.00 | -215.00 | -215.00 | -215.00 | -215.00 | -122.00 | -122.00 | -122.00 | -122.00 | -122.00 | -4,306.00 | -4,306.00 | -4,306.00 | -4,306.00 | -4,306.00 | 1,821.00 | 1,821.00 | 1,821.00 | 1,821.00 | 1,821.00 | -71.00 | -71.00 | -71.00 | -71.00 | -71.00 | 62.00 | 62.00 | 62.00 | 62.00 | 62.00 | |
| Profit Margin | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.28 | 1.28 | 1.28 | 1.28 | 1.28 | 1.25 | 1.25 | 1.25 | 1.25 | 1.25 | 0.84 | 0.84 | 0.84 | 0.84 | 0.84 | 0.88 | 0.88 | 0.88 | 0.88 | 0.88 | 0.89 | 0.89 | 0.89 | 0.89 | 0.89 | 0.47 | 0.47 | 0.47 | 0.47 | 0.47 | 0.55 | 0.55 | 0.55 | 0.55 | 0.55 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | -3.75 | -3.75 | -3.75 | -3.75 | -3.75 | -2.14 | -2.14 | -2.14 | -2.14 | -2.14 | -129.89 | -129.89 | -129.89 | -129.89 | -129.89 | 70.45 | 70.45 | 70.45 | 70.45 | 70.45 | -2.88 | -2.88 | -2.88 | -2.88 | -2.88 | 2.39 | 2.39 | 2.39 | 2.39 | 2.39 | |
| ETR | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Net | 9.00 | 9.00 | 9.00 | 9.00 | 9.00 | 15.00 | 15.00 | 15.00 | 15.00 | 15.00 | 22.00 | 22.00 | 22.00 | 22.00 | 22.00 | 23.00 | 23.00 | 23.00 | 23.00 | 23.00 | 31.00 | 31.00 | 31.00 | 31.00 | 31.00 | 43.00 | 43.00 | 43.00 | 43.00 | 43.00 | 31.00 | 31.00 | 31.00 | 31.00 | 31.00 | 39.00 | 39.00 | 39.00 | 39.00 | 39.00 | 39.00 | 39.00 | 39.00 | 39.00 | 39.00 | -176.00 | -176.00 | -176.00 | -176.00 | -176.00 | -110.00 | -110.00 | -110.00 | -110.00 | -110.00 | -4,742.00 | -4,742.00 | -4,742.00 | -4,742.00 | -4,742.00 | 1,455.00 | 1,455.00 | 1,455.00 | 1,455.00 | 1,455.00 | -71.00 | -71.00 | -71.00 | -71.00 | -71.00 | 74.00 | 74.00 | 74.00 | 74.00 | 74.00 | |
| Profit Margin | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 1.17 | 1.17 | 1.17 | 1.17 | 1.17 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 | 0.73 | 0.73 | 0.73 | 0.73 | 0.73 | 0.78 | 0.78 | 0.78 | 0.78 | 0.78 | 0.81 | 0.81 | 0.81 | 0.81 | 0.81 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.40 | 0.40 | 0.40 | 0.40 | 0.40 | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | -3.07 | -3.07 | -3.07 | -3.07 | -3.07 | -1.92 | -1.92 | -1.92 | -1.92 | -1.92 | -143.06 | -143.06 | -143.06 | -143.06 | -143.06 | 56.29 | 56.29 | 56.29 | 56.29 | 56.29 | -2.88 | -2.88 | -2.88 | -2.88 | -2.88 | 2.85 | 2.85 | 2.85 | 2.85 | 2.85 | |
| EBITDA | 35.00 | 35.00 | 35.00 | 35.00 | 35.00 | 37.00 | 37.00 | 37.00 | 37.00 | 37.00 | 48.00 | 48.00 | 48.00 | 48.00 | 48.00 | 55.00 | 55.00 | 55.00 | 55.00 | 55.00 | 97.00 | 97.00 | 97.00 | 97.00 | 97.00 | 120.00 | 120.00 | 120.00 | 120.00 | 120.00 | 117.00 | 117.00 | 117.00 | 117.00 | 117.00 | 130.00 | 130.00 | 130.00 | 130.00 | 130.00 | 136.00 | 136.00 | 136.00 | 136.00 | 136.00 | -62.00 | -62.00 | -62.00 | -62.00 | -62.00 | 55.00 | 55.00 | 55.00 | 55.00 | 55.00 | -257.00 | -257.00 | -257.00 | -257.00 | -257.00 | 2,208.00 | 2,208.00 | 2,208.00 | 2,208.00 | 2,208.00 | 153.00 | 153.00 | 153.00 | 153.00 | 153.00 | 160.00 | 160.00 | 160.00 | 160.00 | 160.00 | |
| EBITDA Margin | 3.65 | 3.65 | 3.65 | 3.65 | 3.65 | 2.89 | 2.89 | 2.89 | 2.89 | 2.89 | 2.37 | 2.37 | 2.37 | 2.37 | 2.37 | 1.71 | 1.71 | 1.71 | 1.71 | 1.71 | 2.38 | 2.38 | 2.38 | 2.38 | 2.38 | 2.23 | 2.23 | 2.23 | 2.23 | 2.23 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.32 | 1.32 | 1.32 | 1.32 | 1.32 | 1.16 | 1.16 | 1.16 | 1.16 | 1.16 | -1.08 | -1.08 | -1.08 | -1.08 | -1.08 | 0.96 | 0.96 | 0.96 | 0.96 | 0.96 | -7.77 | -7.77 | -7.77 | -7.77 | -7.77 | 85.42 | 85.42 | 85.42 | 85.42 | 85.42 | 6.17 | 6.17 | 6.17 | 6.17 | 6.17 | 6.11 | 6.11 | 6.11 | 6.11 | 6.11 | |
| Operating Income | 11.00 | 11.00 | 11.00 | 11.00 | 11.00 | 12.00 | 12.00 | 12.00 | 12.00 | 12.00 | 21.00 | 21.00 | 21.00 | 21.00 | 21.00 | 21.00 | 21.00 | 21.00 | 21.00 | 21.00 | 28.00 | 28.00 | 28.00 | 28.00 | 28.00 | 45.00 | 45.00 | 45.00 | 45.00 | 45.00 | 29.00 | 29.00 | 29.00 | 29.00 | 29.00 | 41.00 | 41.00 | 41.00 | 41.00 | 41.00 | 45.00 | 45.00 | 45.00 | 45.00 | 45.00 | -216.00 | -216.00 | -216.00 | -216.00 | -216.00 | 11.00 | 11.00 | 11.00 | 11.00 | 11.00 | -188.00 | -188.00 | -188.00 | -188.00 | -188.00 | 2,014.00 | 2,014.00 | 2,014.00 | 2,014.00 | 2,014.00 | 84.00 | 84.00 | 84.00 | 84.00 | 84.00 | 169.00 | 169.00 | 169.00 | 169.00 | 169.00 | |
| Operating Margin | 1.22 | 1.22 | 1.22 | 1.22 | 1.22 | 0.99 | 0.99 | 0.99 | 0.99 | 0.99 | 1.03 | 1.03 | 1.03 | 1.03 | 1.03 | 0.66 | 0.66 | 0.66 | 0.66 | 0.66 | 0.71 | 0.71 | 0.71 | 0.71 | 0.71 | 0.83 | 0.83 | 0.83 | 0.83 | 0.83 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | 0.42 | 0.42 | 0.42 | 0.42 | 0.42 | 0.39 | 0.39 | 0.39 | 0.39 | 0.39 | -3.78 | -3.78 | -3.78 | -3.78 | -3.78 | 0.20 | 0.20 | 0.20 | 0.20 | 0.20 | -5.68 | -5.68 | -5.68 | -5.68 | -5.68 | 77.92 | 77.92 | 77.92 | 77.92 | 77.92 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 6.45 | 6.45 | 6.45 | 6.45 | 6.45 | |
| Interest Income | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | - - | - - | - - | - - | - - | 3.00 | 3.00 | 3.00 | 3.00 | 3.00 | 9.00 | 9.00 | 9.00 | 9.00 | 9.00 | 4.00 | 4.00 | 4.00 | 4.00 | 4.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 2.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 9.00 | 9.00 | 9.00 | 9.00 | 9.00 | 11.00 | 11.00 | 11.00 | 11.00 | 11.00 | 17.00 | 17.00 | 17.00 | 17.00 | 17.00 | |
| Loss | -950.00 | -950.00 | -950.00 | -950.00 | -950.00 | -1,272.00 | -1,272.00 | -1,272.00 | -1,272.00 | -1,272.00 | -2,018.00 | -2,018.00 | -2,018.00 | -2,018.00 | -2,018.00 | -3,189.00 | -3,189.00 | -3,189.00 | -3,189.00 | -3,189.00 | -4,027.00 | -4,027.00 | -4,027.00 | -4,027.00 | -4,027.00 | -5,319.00 | -5,319.00 | -5,319.00 | -5,319.00 | -5,319.00 | -7,488.00 | -7,488.00 | -7,488.00 | -7,488.00 | -7,488.00 | -9,763.00 | -9,763.00 | -9,763.00 | -9,763.00 | -9,763.00 | -11,698.00 | -11,698.00 | -11,698.00 | -11,698.00 | -11,698.00 | -5,831.00 | -5,831.00 | -5,831.00 | -5,831.00 | -5,831.00 | -5,752.00 | -5,752.00 | -5,752.00 | -5,752.00 | -5,752.00 | -3,503.00 | -3,503.00 | -3,503.00 | -3,503.00 | -3,503.00 | -2,679.00 | -2,679.00 | -2,679.00 | -2,679.00 | -2,679.00 | -2,534.00 | -2,534.00 | -2,534.00 | -2,534.00 | -2,534.00 | -2,515.00 | -2,515.00 | -2,515.00 | -2,515.00 | -2,515.00 | |
| Cost of Revenue | -811.00 | -811.00 | -811.00 | -811.00 | -811.00 | -1,108.00 | -1,108.00 | -1,108.00 | -1,108.00 | -1,108.00 | -1,846.00 | -1,846.00 | -1,846.00 | -1,846.00 | -1,846.00 | -3,029.00 | -3,029.00 | -3,029.00 | -3,029.00 | -3,029.00 | -3,829.00 | -3,829.00 | -3,829.00 | -3,829.00 | -3,829.00 | -5,122.00 | -5,122.00 | -5,122.00 | -5,122.00 | -5,122.00 | -7,288.00 | -7,288.00 | -7,288.00 | -7,288.00 | -7,288.00 | -9,546.00 | -9,546.00 | -9,546.00 | -9,546.00 | -9,546.00 | -11,477.00 | -11,477.00 | -11,477.00 | -11,477.00 | -11,477.00 | -5,552.00 | -5,552.00 | -5,552.00 | -5,552.00 | -5,552.00 | -5,340.00 | -5,340.00 | -5,340.00 | -5,340.00 | -5,340.00 | -3,137.00 | -3,137.00 | -3,137.00 | -3,137.00 | -3,137.00 | -2,246.00 | -2,246.00 | -2,246.00 | -2,246.00 | -2,246.00 | -2,244.00 | -2,244.00 | -2,244.00 | -2,244.00 | -2,244.00 | -2,304.00 | -2,304.00 | -2,304.00 | -2,304.00 | -2,304.00 | |
|
Operating Expenses
|
-138.00 | -138.00 | -138.00 | -138.00 | -138.00 | -163.00 | -163.00 | -163.00 | -163.00 | -163.00 | -172.00 | -172.00 | -172.00 | -172.00 | -172.00 | -160.00 | -160.00 | -160.00 | -160.00 | -160.00 | -197.00 | -197.00 | -197.00 | -197.00 | -197.00 | -197.00 | -197.00 | -197.00 | -197.00 | -197.00 | -199.00 | -199.00 | -199.00 | -199.00 | -199.00 | -217.00 | -217.00 | -217.00 | -217.00 | -217.00 | -220.00 | -220.00 | -220.00 | -220.00 | -220.00 | -279.00 | -279.00 | -279.00 | -279.00 | -279.00 | -411.00 | -411.00 | -411.00 | -411.00 | -411.00 | -366.00 | -366.00 | -366.00 | -366.00 | -366.00 | -433.00 | -433.00 | -433.00 | -433.00 | -433.00 | -290.00 | -290.00 | -290.00 | -290.00 | -290.00 | -211.00 | -211.00 | -211.00 | -211.00 | -211.00 | |
| R&D | - - | - - | - - | - - | - - | -1.00 | -1.00 | -1.00 | -1.00 | -1.00 | -1.00 | -1.00 | -1.00 | -1.00 | -1.00 | -1.00 | -1.00 | -1.00 | -1.00 | -1.00 | - - | - - | - - | - - | - - | -118.00 | -118.00 | -118.00 | -118.00 | -118.00 | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | -2.00 | -2.00 | -2.00 | -2.00 | -2.00 | -22.00 | -22.00 | -22.00 | -22.00 | -22.00 | -40.00 | -40.00 | -40.00 | -40.00 | -40.00 | -26.00 | -26.00 | -26.00 | -26.00 | -26.00 | -54.00 | -54.00 | -54.00 | -54.00 | -54.00 | -39.00 | -39.00 | -39.00 | -39.00 | -39.00 | -20.00 | -20.00 | -20.00 | -20.00 | -20.00 | |
| G&A | -56.00 | -56.00 | -56.00 | -56.00 | -56.00 | -18.00 | -18.00 | -18.00 | -18.00 | -18.00 | -26.00 | -26.00 | -26.00 | -26.00 | -26.00 | -23.00 | -23.00 | -23.00 | -23.00 | -23.00 | -26.00 | -26.00 | -26.00 | -26.00 | -26.00 | -24.00 | -24.00 | -24.00 | -24.00 | -24.00 | -24.00 | -24.00 | -24.00 | -24.00 | -24.00 | -24.00 | -24.00 | -24.00 | -24.00 | -24.00 | -25.00 | -25.00 | -25.00 | -25.00 | -25.00 | -31.00 | -31.00 | -31.00 | -31.00 | -31.00 | -35.00 | -35.00 | -35.00 | -35.00 | -35.00 | -68.00 | -68.00 | -68.00 | -68.00 | -68.00 | -85.00 | -85.00 | -85.00 | -85.00 | -85.00 | -42.00 | -42.00 | -42.00 | -42.00 | -42.00 | -24.00 | -24.00 | -24.00 | -24.00 | -24.00 | |
| SG&A | -133.00 | -133.00 | -133.00 | -133.00 | -133.00 | -117.00 | -117.00 | -117.00 | -117.00 | -117.00 | -120.00 | -120.00 | -120.00 | -120.00 | -120.00 | -109.00 | -109.00 | -109.00 | -109.00 | -109.00 | -124.00 | -124.00 | -124.00 | -124.00 | -124.00 | -125.00 | -125.00 | -125.00 | -125.00 | -125.00 | -133.00 | -133.00 | -133.00 | -133.00 | -133.00 | -143.00 | -143.00 | -143.00 | -143.00 | -143.00 | -155.00 | -155.00 | -155.00 | -155.00 | -155.00 | -130.00 | -130.00 | -130.00 | -130.00 | -130.00 | -196.00 | -196.00 | -196.00 | -196.00 | -196.00 | -131.00 | -131.00 | -131.00 | -131.00 | -131.00 | -272.00 | -272.00 | -272.00 | -272.00 | -272.00 | -175.00 | -175.00 | -175.00 | -175.00 | -175.00 | -130.00 | -130.00 | -130.00 | -130.00 | -130.00 | |
| S&M | -77.00 | -77.00 | -77.00 | -77.00 | -77.00 | -98.00 | -98.00 | -98.00 | -98.00 | -98.00 | -94.00 | -94.00 | -94.00 | -94.00 | -94.00 | -85.00 | -85.00 | -85.00 | -85.00 | -85.00 | -98.00 | -98.00 | -98.00 | -98.00 | -98.00 | -101.00 | -101.00 | -101.00 | -101.00 | -101.00 | -108.00 | -108.00 | -108.00 | -108.00 | -108.00 | -119.00 | -119.00 | -119.00 | -119.00 | -119.00 | -130.00 | -130.00 | -130.00 | -130.00 | -130.00 | -161.00 | -161.00 | -161.00 | -161.00 | -161.00 | -231.00 | -231.00 | -231.00 | -231.00 | -231.00 | -200.00 | -200.00 | -200.00 | -200.00 | -200.00 | -186.00 | -186.00 | -186.00 | -186.00 | -186.00 | -133.00 | -133.00 | -133.00 | -133.00 | -133.00 | -106.00 | -106.00 | -106.00 | -106.00 | -106.00 | |
| Depreciation and Amortization | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | - - | |
| Interest Expenses | -5.00 | -5.00 | -5.00 | -5.00 | -5.00 | -4.00 | -4.00 | -4.00 | -4.00 | -4.00 | -5.00 | -5.00 | -5.00 | -5.00 | -5.00 | -13.00 | -13.00 | -13.00 | -13.00 | -13.00 | -26.00 | -26.00 | -26.00 | -26.00 | -26.00 | -32.00 | -32.00 | -32.00 | -32.00 | -32.00 | -35.00 | -35.00 | -35.00 | -35.00 | -35.00 | -26.00 | -26.00 | -26.00 | -26.00 | -26.00 | -47.00 | -47.00 | -47.00 | -47.00 | -47.00 | -77.00 | -77.00 | -77.00 | -77.00 | -77.00 | -127.00 | -127.00 | -127.00 | -127.00 | -127.00 | -178.00 | -178.00 | -178.00 | -178.00 | -178.00 | -136.00 | -136.00 | -136.00 | -136.00 | -136.00 | -15.00 | -15.00 | -15.00 | -15.00 | -15.00 | -35.00 | -35.00 | -35.00 | -35.00 | -35.00 | |
| Other Expenses | -2.00 | -2.00 | -2.00 | -2.00 | -2.00 | - - | - - | - - | - - | - - | -1.00 | -1.00 | -1.00 | -1.00 | -1.00 | -5.00 | -5.00 | -5.00 | -5.00 | -5.00 | -23.00 | -23.00 | -23.00 | -23.00 | -23.00 | -40.00 | -40.00 | -40.00 | -40.00 | -40.00 | -46.00 | -46.00 | -46.00 | -46.00 | -46.00 | -31.00 | -31.00 | -31.00 | -31.00 | -31.00 | -65.00 | -65.00 | -65.00 | -65.00 | -65.00 | -97.00 | -97.00 | -97.00 | -97.00 | -97.00 | -134.00 | -134.00 | -134.00 | -134.00 | -134.00 | -4,117.00 | -4,117.00 | -4,117.00 | -4,117.00 | -4,117.00 | -193.00 | -193.00 | -193.00 | -193.00 | -193.00 | -156.00 | -156.00 | -156.00 | -156.00 | -156.00 | -106.00 | -106.00 | -106.00 | -106.00 | -106.00 | |
|
WA Shares Outstanding
|
416.00 | 416.00 | 416.00 | 416.00 | 416.00 | 273.00 | 273.00 | 273.00 | 273.00 | 273.00 | 486.00 | 486.00 | 486.00 | 486.00 | 486.00 | 534.00 | 534.00 | 534.00 | 534.00 | 534.00 | 532.00 | 532.00 | 532.00 | 532.00 | 532.00 | 527.00 | 527.00 | 527.00 | 527.00 | 527.00 | 535.00 | 535.00 | 535.00 | 535.00 | 535.00 | 588.00 | 588.00 | 588.00 | 588.00 | 588.00 | 499.00 | 499.00 | 499.00 | 499.00 | 499.00 | 617.00 | 617.00 | 617.00 | 617.00 | 617.00 | 627.00 | 627.00 | 627.00 | 627.00 | 627.00 | 627.00 | 627.00 | 627.00 | 627.00 | 627.00 | 1,599.00 | 1,599.00 | 1,599.00 | 1,599.00 | 1,599.00 | 1,612.00 | 1,612.00 | 1,612.00 | 1,612.00 | 1,612.00 | 1,870.00 | 1,870.00 | 1,870.00 | 1,870.00 | 1,870.00 | |
| Diluted | 416.00 | 416.00 | 416.00 | 416.00 | 416.00 | 273.00 | 273.00 | 273.00 | 273.00 | 273.00 | 486.00 | 486.00 | 486.00 | 486.00 | 486.00 | 540.00 | 540.00 | 540.00 | 540.00 | 540.00 | 532.00 | 532.00 | 532.00 | 532.00 | 532.00 | 527.00 | 527.00 | 527.00 | 527.00 | 527.00 | 545.00 | 545.00 | 545.00 | 545.00 | 545.00 | 589.00 | 589.00 | 589.00 | 589.00 | 589.00 | 499.00 | 499.00 | 499.00 | 499.00 | 499.00 | 617.00 | 617.00 | 617.00 | 617.00 | 617.00 | 627.00 | 627.00 | 627.00 | 627.00 | 627.00 | 627.00 | 627.00 | 627.00 | 627.00 | 627.00 | 1,599.00 | 1,599.00 | 1,599.00 | 1,599.00 | 1,599.00 | 1,612.00 | 1,612.00 | 1,612.00 | 1,612.00 | 1,612.00 | 1,870.00 | 1,870.00 | 1,870.00 | 1,870.00 | 1,870.00 |