SGC eTec E&C Co Ltd
KOSDAQ:016250
Income Statement
Earnings Waterfall
SGC eTec E&C Co Ltd
Income Statement
SGC eTec E&C Co Ltd
| Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
7 969
|
6 946
|
6 050
|
4 723
|
3 682
|
0
|
0
|
1 770
|
3 324
|
0
|
3 093
|
6 890
|
11 105
|
10 813
|
11 295
|
8 453
|
8 609
|
10 467
|
12 733
|
14 496
|
16 546
|
15 348
|
17 298
|
21 302
|
24 391
|
28 263
|
29 264
|
29 350
|
31 170
|
31 112
|
31 623
|
31 732
|
31 046
|
32 886
|
18 104
|
11 566
|
4 381
|
2 735
|
4 792
|
4 678
|
4 345
|
(2 676)
|
2 842
|
2 124
|
2 349
|
2 055
|
1 753
|
1 497
|
1 176
|
4 286
|
7 107
|
9 682
|
12 631
|
13 626
|
17 925
|
23 756
|
29 735
|
0
|
0
|
0
|
|
| Revenue |
666 755
N/A
|
740 360
+11%
|
787 638
+6%
|
687 801
-13%
|
699 060
+2%
|
652 470
-7%
|
677 780
+4%
|
718 410
+6%
|
785 542
+9%
|
840 583
+7%
|
767 816
-9%
|
686 778
-11%
|
667 502
-3%
|
691 345
+4%
|
747 173
+8%
|
830 467
+11%
|
877 234
+6%
|
926 965
+6%
|
1 030 454
+11%
|
1 082 513
+5%
|
1 100 688
+2%
|
1 116 037
+1%
|
1 128 480
+1%
|
1 129 563
+0%
|
1 191 570
+5%
|
1 267 881
+6%
|
1 290 173
+2%
|
1 382 945
+7%
|
1 465 751
+6%
|
1 451 121
-1%
|
1 462 330
+1%
|
1 460 848
0%
|
1 487 905
+2%
|
1 603 066
+8%
|
1 475 358
-8%
|
1 426 378
-3%
|
1 280 658
-10%
|
1 195 759
-7%
|
1 106 520
-7%
|
1 074 739
-3%
|
1 135 751
+6%
|
1 101 832
-3%
|
1 270 339
+15%
|
1 242 016
-2%
|
1 307 922
+5%
|
1 306 359
0%
|
1 359 764
+4%
|
1 505 503
+11%
|
1 523 333
+1%
|
1 655 992
+9%
|
1 830 880
+11%
|
1 937 872
+6%
|
1 863 680
-4%
|
1 714 783
-8%
|
1 477 383
-14%
|
1 222 830
-17%
|
1 205 587
-1%
|
1 261 101
+5%
|
1 295 301
+3%
|
1 370 046
+6%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(616 139)
|
(684 346)
|
(729 390)
|
(630 464)
|
(631 595)
|
(590 452)
|
(607 926)
|
(651 151)
|
(724 385)
|
(777 055)
|
(715 891)
|
(644 660)
|
(619 175)
|
(629 102)
|
(672 306)
|
(741 768)
|
(766 659)
|
(800 756)
|
(886 490)
|
(934 521)
|
(956 070)
|
(976 076)
|
(996 508)
|
(988 473)
|
(1 050 365)
|
(1 114 709)
|
(1 137 516)
|
(1 213 918)
|
(1 272 387)
|
(1 279 958)
|
(1 258 206)
|
(1 272 729)
|
(1 322 202)
|
(1 413 526)
|
(1 369 122)
|
(1 339 541)
|
(1 216 859)
|
(1 143 685)
|
(1 043 321)
|
(1 003 857)
|
(1 064 680)
|
(1 038 865)
|
(1 166 012)
|
(1 128 265)
|
(1 170 549)
|
(1 169 838)
|
(1 233 661)
|
(1 386 836)
|
(1 445 078)
|
(1 588 425)
|
(1 782 095)
|
(1 894 068)
|
(1 825 567)
|
(1 675 994)
|
(1 428 255)
|
(1 176 190)
|
(1 129 968)
|
(1 174 789)
|
(1 198 169)
|
(1 262 186)
|
|
| Gross Profit |
50 617
N/A
|
56 015
+11%
|
58 249
+4%
|
57 338
-2%
|
67 465
+18%
|
62 019
-8%
|
69 855
+13%
|
67 260
-4%
|
61 157
-9%
|
63 528
+4%
|
51 925
-18%
|
42 118
-19%
|
48 327
+15%
|
62 244
+29%
|
74 868
+20%
|
88 700
+18%
|
110 575
+25%
|
126 209
+14%
|
143 964
+14%
|
147 991
+3%
|
144 619
-2%
|
139 960
-3%
|
131 971
-6%
|
141 091
+7%
|
141 205
+0%
|
153 174
+8%
|
152 659
0%
|
169 028
+11%
|
193 364
+14%
|
171 164
-11%
|
204 125
+19%
|
188 120
-8%
|
165 703
-12%
|
189 541
+14%
|
106 237
-44%
|
86 838
-18%
|
63 800
-27%
|
52 073
-18%
|
63 198
+21%
|
70 882
+12%
|
71 071
+0%
|
62 968
-11%
|
104 328
+66%
|
113 751
+9%
|
137 373
+21%
|
136 521
-1%
|
126 103
-8%
|
118 668
-6%
|
78 256
-34%
|
67 567
-14%
|
48 785
-28%
|
43 804
-10%
|
38 112
-13%
|
38 790
+2%
|
49 128
+27%
|
46 640
-5%
|
75 619
+62%
|
86 312
+14%
|
97 132
+13%
|
107 861
+11%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(41 061)
|
(43 639)
|
(39 989)
|
(41 686)
|
(39 591)
|
(40 419)
|
(43 543)
|
(44 493)
|
(46 433)
|
(47 908)
|
(48 536)
|
(49 348)
|
(47 027)
|
(45 053)
|
(42 377)
|
(41 270)
|
(52 303)
|
(54 578)
|
(55 748)
|
(57 525)
|
(64 670)
|
(63 508)
|
(63 165)
|
(62 068)
|
(51 247)
|
(50 200)
|
(51 434)
|
(50 898)
|
(48 385)
|
(50 703)
|
(51 799)
|
(51 779)
|
(52 677)
|
(52 696)
|
(48 783)
|
(50 656)
|
(50 838)
|
(52 893)
|
(56 674)
|
(59 318)
|
(107 458)
|
(107 676)
|
(108 940)
|
(109 145)
|
(68 296)
|
(57 123)
|
(56 332)
|
(53 311)
|
(45 051)
|
(52 607)
|
(53 494)
|
(53 236)
|
(59 700)
|
(62 986)
|
(63 713)
|
(64 563)
|
(65 061)
|
(83 779)
|
(80 578)
|
(62 484)
|
|
| Selling, General & Administrative |
(37 371)
|
(39 808)
|
(37 593)
|
(39 926)
|
(38 802)
|
(41 093)
|
(44 741)
|
(45 087)
|
(45 469)
|
(47 060)
|
(47 784)
|
(48 612)
|
(45 939)
|
(43 945)
|
(41 252)
|
(40 094)
|
(51 198)
|
(53 390)
|
(54 412)
|
(56 019)
|
(63 056)
|
(61 857)
|
(61 614)
|
(60 656)
|
(49 952)
|
(49 601)
|
(50 553)
|
(49 812)
|
(47 002)
|
(49 140)
|
(50 088)
|
(50 107)
|
(51 758)
|
(50 327)
|
(45 565)
|
(47 912)
|
(47 280)
|
(49 418)
|
(53 723)
|
(55 425)
|
(103 304)
|
(103 409)
|
(104 168)
|
(104 061)
|
(63 270)
|
(52 307)
|
(51 351)
|
(48 327)
|
(40 095)
|
(47 670)
|
(48 584)
|
(48 327)
|
(54 788)
|
(58 034)
|
(58 681)
|
(59 542)
|
(60 097)
|
(60 860)
|
(58 042)
|
(58 563)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(110)
|
0
|
(195)
|
(271)
|
(272)
|
0
|
(586)
|
0
|
0
|
0
|
(147)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(598)
|
0
|
0
|
0
|
(789)
|
0
|
0
|
(241)
|
(964)
|
0
|
(752)
|
(737)
|
(1 087)
|
(1 108)
|
(1 126)
|
(1 177)
|
(1 104)
|
(1 190)
|
(1 336)
|
(1 507)
|
(1 615)
|
(1 651)
|
(1 553)
|
(1 414)
|
(1 296)
|
(924)
|
(881)
|
(976)
|
(1 383)
|
(1 368)
|
(1 440)
|
(1 398)
|
(920)
|
(1 782)
|
(3 105)
|
(2 744)
|
(3 558)
|
(3 726)
|
(2 950)
|
(3 892)
|
(4 154)
|
(4 413)
|
(4 772)
|
(5 083)
|
(5 026)
|
(5 013)
|
(4 980)
|
(4 984)
|
(4 956)
|
(4 938)
|
(4 910)
|
(4 909)
|
(4 911)
|
(4 952)
|
(5 077)
|
(5 131)
|
(4 846)
|
(4 488)
|
(4 074)
|
(3 764)
|
|
| Other Operating Expenses |
(3 092)
|
(3 831)
|
(2 396)
|
(1 760)
|
0
|
674
|
1 198
|
835
|
0
|
(848)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
325
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(113)
|
0
|
0
|
398
|
0
|
0
|
0
|
146
|
0
|
0
|
0
|
196
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
44
|
110
|
(117)
|
(18 431)
|
(18 462)
|
(157)
|
|
| Operating Income |
9 555
N/A
|
12 376
+30%
|
18 259
+48%
|
15 651
-14%
|
27 873
+78%
|
21 599
-23%
|
26 311
+22%
|
22 767
-13%
|
14 724
-35%
|
15 621
+6%
|
3 390
-78%
|
(7 230)
N/A
|
1 301
N/A
|
17 191
+1 221%
|
32 491
+89%
|
47 429
+46%
|
58 272
+23%
|
71 630
+23%
|
88 215
+23%
|
90 466
+3%
|
79 948
-12%
|
76 452
-4%
|
68 806
-10%
|
79 022
+15%
|
89 958
+14%
|
102 972
+14%
|
101 222
-2%
|
118 128
+17%
|
144 979
+23%
|
120 460
-17%
|
152 326
+26%
|
136 341
-10%
|
113 025
-17%
|
136 845
+21%
|
57 455
-58%
|
36 182
-37%
|
12 961
-64%
|
(819)
N/A
|
6 525
N/A
|
11 565
+77%
|
(36 387)
N/A
|
(44 707)
-23%
|
(4 612)
+90%
|
4 607
N/A
|
69 077
+1 399%
|
79 398
+15%
|
69 771
-12%
|
65 357
-6%
|
33 205
-49%
|
14 959
-55%
|
(4 709)
N/A
|
(9 433)
-100%
|
(21 587)
-129%
|
(24 196)
-12%
|
(14 585)
+40%
|
(17 924)
-23%
|
10 558
N/A
|
2 533
-76%
|
16 554
+554%
|
45 376
+174%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
8 892
|
11 126
|
11 629
|
13 053
|
10 234
|
13 583
|
13 800
|
12 565
|
10 227
|
2 361
|
(4 168)
|
(11 728)
|
(13 240)
|
(13 391)
|
(11 742)
|
(7 930)
|
(8 047)
|
(9 883)
|
(14 588)
|
(18 301)
|
(20 282)
|
(20 103)
|
(20 162)
|
(23 109)
|
(25 027)
|
(29 097)
|
(33 193)
|
(31 194)
|
(34 162)
|
(32 079)
|
(28 111)
|
(28 220)
|
(27 308)
|
(28 231)
|
(15 763)
|
(8 125)
|
441
|
2 429
|
1 197
|
(580)
|
(4 699)
|
2 177
|
(2 778)
|
(675)
|
3 139
|
11 427
|
13 556
|
17 407
|
19 003
|
15 839
|
15 918
|
11 933
|
8 614
|
4 229
|
(2 697)
|
(13 157)
|
(17 285)
|
(28 166)
|
(39 498)
|
(37 744)
|
|
| Non-Reccuring Items |
135
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(465)
|
0
|
(401)
|
(413)
|
(195)
|
(221)
|
(218)
|
(220)
|
(190)
|
(232)
|
(202)
|
(194)
|
(1 011)
|
(947)
|
(940)
|
(958)
|
324
|
0
|
(23)
|
(2 207)
|
(3 704)
|
(4 861)
|
(4 804)
|
(2 300)
|
(1 184)
|
(163)
|
141
|
(152)
|
34
|
10
|
37
|
21
|
33
|
59
|
5
|
34
|
239
|
0
|
203
|
165
|
(2 537)
|
(2 496)
|
(2 812)
|
(2 790)
|
(804)
|
(1 098)
|
(784)
|
(1 013)
|
(18 637)
|
0
|
0
|
(23 375)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
6
|
18
|
0
|
(58)
|
(47)
|
(76)
|
(57)
|
0
|
(17)
|
(1)
|
(10)
|
(85)
|
(44)
|
(3 018)
|
(5 827)
|
(5 697)
|
(5 737)
|
(2 690)
|
122
|
104
|
86
|
13
|
10
|
59
|
76
|
77
|
99
|
66
|
78
|
73
|
58
|
35
|
23
|
2 802
|
2 793
|
2 771
|
2 771
|
15 121
|
15 116
|
0
|
0
|
(14)
|
(383)
|
(124)
|
(122)
|
(128)
|
234
|
(2 236)
|
(3 070)
|
(7 016)
|
(6 862)
|
(4 648)
|
(3 815)
|
|
| Total Other Income |
0
|
(1)
|
(1)
|
0
|
(2 798)
|
(4 672)
|
(4 777)
|
(4 112)
|
569
|
811
|
1 206
|
775
|
4 580
|
4 372
|
4 396
|
7 177
|
7 471
|
7 538
|
7 314
|
4 721
|
976
|
963
|
1 039
|
838
|
(3 868)
|
(3 690)
|
(3 341)
|
(2 505)
|
(13 431)
|
(13 636)
|
(16 129)
|
(16 940)
|
(6 466)
|
(5 696)
|
(3 175)
|
(2 861)
|
(656)
|
(419)
|
717
|
1 779
|
(6 595)
|
(6 722)
|
(7 027)
|
(7 590)
|
4 368
|
5 931
|
21 459
|
21 925
|
21 251
|
16 823
|
9 678
|
8 277
|
(17 311)
|
(18 895)
|
(17 166)
|
(19 950)
|
(27 785)
|
(25 724)
|
(30 786)
|
(46 897)
|
|
| Pre-Tax Income |
18 582
N/A
|
23 501
+26%
|
29 887
+27%
|
28 704
-4%
|
35 301
+23%
|
30 510
-14%
|
35 334
+16%
|
31 224
-12%
|
25 073
-20%
|
18 793
-25%
|
(31)
N/A
|
(18 641)
-60 032%
|
(7 631)
+59%
|
7 895
N/A
|
24 928
+216%
|
46 440
+86%
|
57 505
+24%
|
69 044
+20%
|
80 655
+17%
|
76 648
-5%
|
56 613
-26%
|
50 538
-11%
|
43 045
-15%
|
50 056
+16%
|
58 697
+17%
|
70 307
+20%
|
64 770
-8%
|
82 308
+27%
|
93 695
+14%
|
69 894
-25%
|
103 341
+48%
|
88 958
-14%
|
78 145
-12%
|
102 855
+32%
|
38 725
-62%
|
25 122
-35%
|
12 854
-49%
|
1 260
-90%
|
8 511
+575%
|
12 809
+50%
|
(44 846)
N/A
|
(46 399)
-3%
|
(11 640)
+75%
|
(853)
+93%
|
91 945
N/A
|
111 873
+22%
|
104 989
-6%
|
104 855
0%
|
70 907
-32%
|
44 743
-37%
|
17 952
-60%
|
7 866
-56%
|
(31 216)
N/A
|
(39 726)
-27%
|
(37 468)
+6%
|
(55 114)
-47%
|
(60 166)
-9%
|
(58 219)
+3%
|
(58 378)
0%
|
(66 455)
-14%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(8 161)
|
(2 845)
|
(4 423)
|
(3 361)
|
(7 164)
|
(6 466)
|
(7 453)
|
(6 304)
|
(5 253)
|
(5 845)
|
(1 525)
|
1 350
|
(3 875)
|
(8 627)
|
(8 372)
|
(11 484)
|
(12 898)
|
(13 768)
|
(20 480)
|
(20 990)
|
(14 861)
|
(12 032)
|
(9 927)
|
(9 489)
|
2 008
|
(851)
|
(966)
|
(7 211)
|
(28 484)
|
(23 617)
|
(29 632)
|
(26 951)
|
(7 018)
|
(13 399)
|
1 779
|
6 247
|
(3 598)
|
(387)
|
(3 784)
|
(4 140)
|
(8 671)
|
(7 558)
|
(14 124)
|
(17 061)
|
(22 368)
|
(26 417)
|
(25 501)
|
(25 457)
|
(18 911)
|
(12 794)
|
(11 369)
|
(8 878)
|
(2 874)
|
(1 547)
|
2 331
|
5 895
|
11 120
|
10 314
|
9 374
|
14 986
|
|
| Income from Continuing Operations |
10 421
|
20 656
|
25 464
|
25 342
|
28 137
|
24 043
|
27 880
|
24 920
|
19 819
|
12 947
|
(1 556)
|
(17 291)
|
(11 505)
|
(731)
|
16 556
|
34 956
|
44 607
|
55 276
|
60 175
|
55 658
|
41 752
|
38 506
|
33 118
|
40 567
|
60 705
|
69 455
|
63 803
|
75 096
|
65 211
|
46 277
|
73 709
|
62 007
|
71 127
|
89 456
|
40 504
|
31 369
|
9 255
|
873
|
4 728
|
8 670
|
(53 517)
|
(53 957)
|
(25 764)
|
(17 915)
|
69 577
|
85 456
|
79 488
|
79 397
|
51 996
|
31 949
|
6 582
|
(1 013)
|
(34 090)
|
(41 272)
|
(35 137)
|
(49 219)
|
(49 046)
|
(47 906)
|
(49 003)
|
(51 469)
|
|
| Income to Minority Interest |
67
|
77
|
77
|
111
|
92
|
110
|
140
|
192
|
1 008
|
(3 567)
|
(7 850)
|
(9 837)
|
(15 202)
|
(14 295)
|
(16 174)
|
(21 167)
|
(25 834)
|
(29 754)
|
(29 223)
|
(24 351)
|
(17 902)
|
(15 513)
|
(13 611)
|
(15 280)
|
(24 701)
|
(28 884)
|
(28 738)
|
(36 460)
|
(36 248)
|
(26 188)
|
(35 435)
|
(29 089)
|
(35 393)
|
(45 687)
|
(35 244)
|
(29 994)
|
1 978
|
6 990
|
(4 425)
|
(2 760)
|
862
|
5 487
|
19 289
|
17 483
|
361
|
351
|
357
|
350
|
277
|
279
|
288
|
312
|
316
|
2 266
|
4 277
|
5 766
|
7 264
|
6 587
|
7 001
|
7 244
|
|
| Net Income (Common) |
10 489
N/A
|
20 733
+98%
|
25 541
+23%
|
25 454
0%
|
28 229
+11%
|
24 155
-14%
|
28 022
+16%
|
25 113
-10%
|
20 827
-17%
|
9 379
-55%
|
(9 407)
N/A
|
(27 129)
-188%
|
(26 708)
+2%
|
(15 026)
+44%
|
381
N/A
|
13 788
+3 519%
|
18 773
+36%
|
25 522
+36%
|
30 953
+21%
|
31 308
+1%
|
23 849
-24%
|
22 993
-4%
|
19 507
-15%
|
25 287
+30%
|
36 004
+42%
|
40 571
+13%
|
35 065
-14%
|
38 636
+10%
|
28 963
-25%
|
20 089
-31%
|
38 274
+91%
|
32 917
-14%
|
35 734
+9%
|
43 769
+22%
|
30 427
-30%
|
27 080
-11%
|
19 385
-28%
|
16 015
-17%
|
16 827
+5%
|
16 613
-1%
|
174 783
+952%
|
(53 957)
N/A
|
176 550
N/A
|
187 877
+6%
|
69 938
-63%
|
85 806
+23%
|
79 846
-7%
|
79 748
0%
|
52 273
-34%
|
32 228
-38%
|
6 871
-79%
|
(701)
N/A
|
(33 774)
-4 721%
|
(40 086)
-19%
|
(34 505)
+14%
|
(49 573)
-44%
|
(50 515)
-2%
|
(52 271)
-3%
|
(54 461)
-4%
|
(58 764)
-8%
|
|
| EPS (Diluted) |
5 244.5
N/A
|
10 366.5
+98%
|
12 770.5
+23%
|
12 727
0%
|
14 114.5
+11%
|
12 077.5
-14%
|
14 011
+16%
|
12 556.5
-10%
|
10 413.5
-17%
|
4 689.5
-55%
|
-4 703.5
N/A
|
-13 564.5
-188%
|
-13 354
+2%
|
-7 513
+44%
|
190.5
N/A
|
6 894
+3 519%
|
9 386.5
+36%
|
12 761
+36%
|
15 476.5
+21%
|
15 654
+1%
|
11 924.5
-24%
|
11 496.5
-4%
|
9 753.5
-15%
|
12 643.5
+30%
|
18 002
+42%
|
20 285.5
+13%
|
17 532.5
-14%
|
19 318
+10%
|
14 481.5
-25%
|
10 044.5
-31%
|
19 137
+91%
|
16 458.5
-14%
|
17 867
+9%
|
21 884.5
+22%
|
15 213.5
-30%
|
13 540
-11%
|
9 692.5
-28%
|
8 007.5
-17%
|
8 413.5
+5%
|
8 306.5
-1%
|
87 391.5
+952%
|
-21 669.32
N/A
|
54 485.71
N/A
|
57 981.48
+6%
|
21 584.01
-63%
|
26 501.92
+23%
|
24 660.98
-7%
|
24 630.68
0%
|
16 144.89
-34%
|
9 963.07
-38%
|
2 124.06
-79%
|
-216.55
N/A
|
-10 388.77
-4 697%
|
-11 123.21
-7%
|
-10 666.8
+4%
|
-15 324.9
-44%
|
-15 616.25
-2%
|
-16 159
-3%
|
-14 382.53
+11%
|
-11 686.98
+19%
|
|