Cellumed Co Ltd
KOSDAQ:049180
Income Statement
Earnings Waterfall
Cellumed Co Ltd
Income Statement
Cellumed Co Ltd
| Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | 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 |
518
|
390
|
137
|
168
|
225
|
0
|
0
|
0
|
1 562
|
575
|
867
|
1 181
|
1 465
|
1 620
|
1 496
|
1 456
|
2 321
|
2 186
|
2 561
|
3 071
|
2 793
|
3 208
|
3 108
|
2 668
|
1 955
|
1 529
|
1 523
|
1 694
|
1 820
|
1 921
|
1 867
|
1 763
|
1 602
|
1 539
|
1 581
|
1 744
|
1 994
|
1 731
|
1 482
|
988
|
441
|
377
|
434
|
883
|
1 510
|
2 004
|
2 449
|
2 547
|
2 496
|
2 174
|
1 874
|
1 652
|
1 673
|
1 937
|
1 865
|
1 715
|
1 344
|
1 009
|
916
|
919
|
|
| Revenue |
13 612
N/A
|
11 089
-19%
|
6 899
-38%
|
4 079
-41%
|
3 811
-7%
|
8 435
+121%
|
17 422
+107%
|
23 650
+36%
|
30 782
+30%
|
30 894
+0%
|
27 853
-10%
|
26 998
-3%
|
30 665
+14%
|
27 159
-11%
|
29 324
+8%
|
28 947
-1%
|
20 735
-28%
|
20 532
-1%
|
17 681
-14%
|
14 764
-16%
|
17 731
+20%
|
15 415
-13%
|
12 562
-19%
|
12 815
+2%
|
9 814
-23%
|
12 076
+23%
|
14 697
+22%
|
16 389
+12%
|
19 004
+16%
|
17 379
-9%
|
14 862
-14%
|
12 881
-13%
|
9 915
-23%
|
9 311
-6%
|
10 156
+9%
|
10 982
+8%
|
17 921
+63%
|
29 903
+67%
|
45 315
+52%
|
66 694
+47%
|
91 517
+37%
|
95 878
+5%
|
107 997
+13%
|
110 551
+2%
|
99 918
-10%
|
99 593
0%
|
103 466
+4%
|
108 120
+4%
|
122 085
+13%
|
112 943
-7%
|
101 425
-10%
|
95 474
-6%
|
95 553
+0%
|
102 157
+7%
|
111 867
+10%
|
119 645
+7%
|
129 140
+8%
|
142 118
+10%
|
144 540
+2%
|
148 549
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(14 511)
|
(11 649)
|
(7 157)
|
(3 577)
|
(2 384)
|
(3 770)
|
(8 070)
|
(10 660)
|
(14 306)
|
(15 454)
|
(14 153)
|
(13 848)
|
(18 108)
|
(15 925)
|
(16 835)
|
(16 443)
|
(14 139)
|
(14 025)
|
(13 125)
|
(12 385)
|
(13 057)
|
(12 188)
|
(11 273)
|
(11 337)
|
(9 207)
|
(10 630)
|
(11 149)
|
(12 103)
|
(11 489)
|
(10 165)
|
(9 431)
|
(8 225)
|
(9 369)
|
(9 007)
|
(10 075)
|
(11 026)
|
(15 904)
|
(26 922)
|
(39 870)
|
(57 758)
|
(76 581)
|
(79 979)
|
(92 119)
|
(95 894)
|
(85 556)
|
(85 081)
|
(88 237)
|
(92 240)
|
(108 454)
|
(104 050)
|
(95 758)
|
(90 451)
|
(89 921)
|
(91 903)
|
(100 206)
|
(108 904)
|
(119 650)
|
(134 037)
|
(140 437)
|
(142 275)
|
|
| Gross Profit |
(899)
N/A
|
(559)
+38%
|
(257)
+54%
|
502
N/A
|
1 426
+184%
|
4 665
+227%
|
9 352
+100%
|
12 990
+39%
|
16 476
+27%
|
15 440
-6%
|
13 700
-11%
|
13 150
-4%
|
12 557
-5%
|
11 234
-11%
|
12 489
+11%
|
12 504
+0%
|
6 596
-47%
|
6 507
-1%
|
4 556
-30%
|
2 379
-48%
|
4 674
+96%
|
3 227
-31%
|
1 289
-60%
|
1 478
+15%
|
607
-59%
|
1 446
+138%
|
3 548
+145%
|
4 286
+21%
|
7 515
+75%
|
7 214
-4%
|
5 431
-25%
|
4 656
-14%
|
547
-88%
|
304
-44%
|
81
-73%
|
(43)
N/A
|
2 017
N/A
|
2 981
+48%
|
5 445
+83%
|
8 934
+64%
|
14 936
+67%
|
15 897
+6%
|
15 875
0%
|
14 656
-8%
|
14 362
-2%
|
14 512
+1%
|
15 228
+5%
|
15 880
+4%
|
13 631
-14%
|
8 893
-35%
|
5 667
-36%
|
5 023
-11%
|
5 632
+12%
|
10 254
+82%
|
11 661
+14%
|
10 741
-8%
|
9 489
-12%
|
8 081
-15%
|
4 102
-49%
|
6 274
+53%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4 792)
|
(5 159)
|
(6 156)
|
(6 749)
|
(2 356)
|
(4 150)
|
(8 346)
|
(11 639)
|
(20 403)
|
(15 964)
|
(15 787)
|
(15 830)
|
(15 537)
|
(10 229)
|
(9 694)
|
(10 743)
|
(17 380)
|
(16 965)
|
(16 952)
|
(17 880)
|
(11 849)
|
(12 183)
|
(12 264)
|
(11 703)
|
(15 782)
|
(15 977)
|
(14 798)
|
(15 542)
|
(8 449)
|
(9 317)
|
(11 757)
|
(9 729)
|
(11 467)
|
(11 358)
|
(9 289)
|
(10 866)
|
(10 066)
|
(10 474)
|
(10 499)
|
(11 224)
|
(12 559)
|
(12 423)
|
(12 979)
|
(9 982)
|
(9 616)
|
(10 754)
|
(11 477)
|
(14 971)
|
(16 359)
|
(16 207)
|
(17 206)
|
(17 474)
|
(16 090)
|
(16 016)
|
(15 073)
|
(14 512)
|
(16 321)
|
(16 123)
|
(14 708)
|
(14 203)
|
|
| Selling, General & Administrative |
(3 771)
|
(3 967)
|
(4 870)
|
(5 233)
|
(2 228)
|
(4 150)
|
(8 346)
|
(11 639)
|
(18 702)
|
(15 164)
|
(14 574)
|
(14 158)
|
(13 801)
|
(11 198)
|
(9 561)
|
(8 931)
|
(15 389)
|
(14 289)
|
(14 018)
|
(15 083)
|
(9 568)
|
(9 922)
|
(9 884)
|
(8 764)
|
(13 959)
|
(13 773)
|
(13 499)
|
(14 042)
|
(6 784)
|
(7 434)
|
(9 950)
|
(7 981)
|
(10 285)
|
(10 307)
|
(8 011)
|
(9 479)
|
(8 447)
|
(8 528)
|
(8 702)
|
(9 278)
|
(10 922)
|
(10 743)
|
(11 484)
|
(8 500)
|
(7 415)
|
(8 361)
|
(8 998)
|
(12 371)
|
(13 514)
|
(13 727)
|
(14 652)
|
(14 776)
|
(13 004)
|
(13 646)
|
(12 841)
|
(12 562)
|
(14 271)
|
(14 431)
|
(13 123)
|
(12 691)
|
|
| Research & Development |
0
|
0
|
(117)
|
(226)
|
0
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
(188)
|
(5)
|
(153)
|
0
|
(315)
|
(153)
|
(78)
|
(118)
|
218
|
(164)
|
(655)
|
(677)
|
(725)
|
(716)
|
(205)
|
(192)
|
(341)
|
(491)
|
(642)
|
(909)
|
(893)
|
(985)
|
(783)
|
(777)
|
(629)
|
(614)
|
(1 170)
|
(1 366)
|
(1 358)
|
(1 430)
|
(1 523)
|
(1 215)
|
(1 190)
|
(1 197)
|
(1 506)
|
(939)
|
(937)
|
(880)
|
(1 225)
|
(968)
|
(970)
|
(997)
|
|
| Depreciation & Amortization |
(1 021)
|
(1 191)
|
(1 168)
|
(1 274)
|
(128)
|
0
|
0
|
0
|
(1 676)
|
(788)
|
(1 201)
|
(1 660)
|
(1 735)
|
(1 719)
|
(1 763)
|
(1 808)
|
(1 985)
|
(2 088)
|
(2 165)
|
(2 212)
|
(2 128)
|
(2 109)
|
(2 065)
|
(1 983)
|
(1 744)
|
(1 641)
|
(1 517)
|
(1 336)
|
(1 011)
|
(917)
|
(792)
|
(741)
|
(976)
|
(857)
|
(935)
|
(896)
|
(976)
|
(1 038)
|
(905)
|
(961)
|
(853)
|
(902)
|
(865)
|
(867)
|
(1 030)
|
(1 028)
|
(1 121)
|
(1 169)
|
(1 322)
|
(1 268)
|
(1 368)
|
(1 505)
|
(1 580)
|
(1 430)
|
(1 295)
|
(1 071)
|
(825)
|
(724)
|
(615)
|
(515)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(12)
|
(12)
|
0
|
2 688
|
1 630
|
(4)
|
0
|
(588)
|
(581)
|
(580)
|
0
|
(152)
|
0
|
(803)
|
0
|
(445)
|
0
|
0
|
0
|
(289)
|
(290)
|
(291)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
(5 691)
N/A
|
(5 718)
0%
|
(6 413)
-12%
|
(6 246)
+3%
|
(929)
+85%
|
514
N/A
|
1 005
+96%
|
1 350
+34%
|
(3 927)
N/A
|
(525)
+87%
|
(2 088)
-298%
|
(2 681)
-28%
|
(2 980)
-11%
|
1 005
N/A
|
2 796
+178%
|
1 762
-37%
|
(10 784)
N/A
|
(10 458)
+3%
|
(12 397)
-19%
|
(15 502)
-25%
|
(7 175)
+54%
|
(8 956)
-25%
|
(10 975)
-23%
|
(10 225)
+7%
|
(15 175)
-48%
|
(14 531)
+4%
|
(11 250)
+23%
|
(11 256)
0%
|
(934)
+92%
|
(2 103)
-125%
|
(6 325)
-201%
|
(5 072)
+20%
|
(10 920)
-115%
|
(11 053)
-1%
|
(9 207)
+17%
|
(10 909)
-18%
|
(8 048)
+26%
|
(7 492)
+7%
|
(5 054)
+33%
|
(2 288)
+55%
|
2 377
N/A
|
3 476
+46%
|
2 899
-17%
|
4 675
+61%
|
4 746
+2%
|
3 758
-21%
|
3 751
0%
|
909
-76%
|
(2 728)
N/A
|
(7 314)
-168%
|
(11 539)
-58%
|
(12 451)
-8%
|
(10 458)
+16%
|
(5 762)
+45%
|
(3 412)
+41%
|
(3 771)
-11%
|
(6 832)
-81%
|
(8 042)
-18%
|
(10 606)
-32%
|
(7 929)
+25%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 607)
|
(1 447)
|
(3 136)
|
(4 288)
|
(1 578)
|
(561)
|
(929)
|
(1 338)
|
(1 781)
|
(1 371)
|
(1 136)
|
(1 326)
|
(1 518)
|
(1 773)
|
(1 922)
|
(1 500)
|
(2 299)
|
(2 188)
|
(2 417)
|
(3 061)
|
(2 785)
|
(3 303)
|
(25 855)
|
(25 073)
|
(21 291)
|
(20 566)
|
2 391
|
1 961
|
(4 649)
|
(5 985)
|
(4 712)
|
(4 325)
|
(2 050)
|
(934)
|
(715)
|
(1 270)
|
1 445
|
1 317
|
(80)
|
550
|
(175)
|
162
|
409
|
387
|
713
|
552
|
1 072
|
21
|
(1 918)
|
(2 206)
|
(3 301)
|
(2 630)
|
426
|
480
|
129
|
256
|
(3 231)
|
(1 998)
|
794
|
(863)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 542
|
1 795
|
2 852
|
4 002
|
3 622
|
0
|
0
|
483
|
(582)
|
0
|
0
|
0
|
(681)
|
(666)
|
(803)
|
0
|
(429)
|
0
|
(2 026)
|
(2 017)
|
(2 000)
|
(1 710)
|
9 129
|
9 120
|
4 544
|
4 543
|
(6 131)
|
(6 131)
|
(28 600)
|
(28 600)
|
(27 951)
|
(27 995)
|
(231)
|
(172)
|
689
|
1 150
|
3 394
|
6 434
|
7 025
|
7 325
|
1 378
|
(1 688)
|
(2 726)
|
(3 478)
|
(15 113)
|
(15 886)
|
(15 682)
|
(16 079)
|
(21 905)
|
(21 516)
|
(21 575)
|
(21 287)
|
|
| Gain/Loss on Disposition of Assets |
939
|
1 059
|
(179)
|
0
|
7
|
0
|
0
|
0
|
600
|
66
|
50
|
36
|
289
|
0
|
0
|
0
|
0
|
0
|
0
|
(510)
|
74
|
35
|
33
|
(37)
|
(102)
|
(41)
|
(84)
|
(40)
|
22
|
(123)
|
(79)
|
(125)
|
(31)
|
0
|
0
|
0
|
0
|
317
|
316
|
309
|
310
|
(9)
|
(8)
|
(1)
|
(1)
|
0
|
5
|
8
|
8
|
20
|
14
|
14
|
9
|
(7)
|
(7)
|
(16)
|
(17)
|
(12)
|
(19)
|
(5)
|
|
| Total Other Income |
(12 037)
|
(11 635)
|
(6 028)
|
(6 410)
|
15
|
(48)
|
(99)
|
69
|
(437)
|
96
|
235
|
16
|
(1 848)
|
(2 734)
|
(3 016)
|
(3 133)
|
(1 710)
|
(1 563)
|
(1 605)
|
(901)
|
(1 414)
|
(1 348)
|
(1 079)
|
(1 021)
|
(496)
|
(499)
|
(590)
|
(621)
|
(237)
|
(131)
|
(38)
|
(16)
|
(11)
|
(59)
|
(90)
|
(57)
|
(1 253)
|
(1 190)
|
(1 058)
|
(1 059)
|
467
|
374
|
(79)
|
(192)
|
223
|
825
|
534
|
184
|
(1 541)
|
(1 981)
|
(2 503)
|
(2 032)
|
(13 444)
|
(13 465)
|
(12 341)
|
(12 371)
|
(100)
|
(263)
|
(206)
|
8 410
|
|
| Pre-Tax Income |
(18 396)
N/A
|
(17 743)
+4%
|
(15 758)
+11%
|
(16 944)
-8%
|
(2 485)
+85%
|
(95)
+96%
|
(23)
+76%
|
81
N/A
|
(2)
N/A
|
61
N/A
|
(88)
N/A
|
45
N/A
|
(2 435)
N/A
|
(3 502)
-44%
|
(2 142)
+39%
|
(2 388)
-11%
|
(15 375)
-544%
|
(14 209)
+8%
|
(16 419)
-16%
|
(19 972)
-22%
|
(11 981)
+40%
|
(14 237)
-19%
|
(38 679)
-172%
|
(36 356)
+6%
|
(37 493)
-3%
|
(35 638)
+5%
|
(11 560)
+68%
|
(11 973)
-4%
|
(7 797)
+35%
|
(10 052)
-29%
|
(2 025)
+80%
|
(418)
+79%
|
(8 468)
-1 926%
|
(7 503)
+11%
|
(16 143)
-115%
|
(18 367)
-14%
|
(36 456)
-98%
|
(35 649)
+2%
|
(33 827)
+5%
|
(30 483)
+10%
|
2 748
N/A
|
3 832
+39%
|
3 909
+2%
|
6 019
+54%
|
9 076
+51%
|
11 570
+27%
|
12 388
+7%
|
8 447
-32%
|
(4 800)
N/A
|
(13 169)
-174%
|
(20 054)
-52%
|
(20 578)
-3%
|
(38 581)
-87%
|
(34 640)
+10%
|
(31 313)
+10%
|
(31 981)
-2%
|
(32 085)
0%
|
(31 831)
+1%
|
(31 612)
+1%
|
(21 674)
+31%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
308
|
308
|
308
|
308
|
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
|
(111)
|
(241)
|
(597)
|
(967)
|
(985)
|
(1 071)
|
(868)
|
(817)
|
(826)
|
(732)
|
(713)
|
(384)
|
(243)
|
(29)
|
104
|
654
|
654
|
586
|
586
|
267
|
266
|
242
|
242
|
|
| Income from Continuing Operations |
(18 396)
|
(17 743)
|
(15 758)
|
(16 944)
|
(2 485)
|
(95)
|
284
|
388
|
305
|
368
|
(88)
|
45
|
(2 435)
|
(3 502)
|
(2 142)
|
(2 388)
|
(15 375)
|
(14 209)
|
(16 419)
|
(19 972)
|
(11 981)
|
(14 237)
|
(38 679)
|
(36 356)
|
(37 493)
|
(35 638)
|
(11 560)
|
(11 973)
|
(7 797)
|
(10 052)
|
(2 025)
|
(418)
|
(8 468)
|
(7 503)
|
(16 143)
|
(18 367)
|
(36 456)
|
(35 760)
|
(34 068)
|
(31 081)
|
1 781
|
2 846
|
2 837
|
5 150
|
8 259
|
10 744
|
11 655
|
7 734
|
(5 184)
|
(13 412)
|
(20 083)
|
(20 473)
|
(37 927)
|
(33 986)
|
(30 726)
|
(31 395)
|
(31 817)
|
(31 565)
|
(31 370)
|
(21 432)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
115
|
189
|
174
|
318
|
246
|
154
|
123
|
184
|
147
|
160
|
195
|
462
|
485
|
479
|
480
|
636
|
607
|
633
|
740
|
643
|
643
|
674
|
661
|
775
|
781
|
751
|
667
|
578
|
492
|
487
|
487
|
34
|
(2)
|
(329)
|
(871)
|
(1 695)
|
(1 686)
|
(1 447)
|
(953)
|
(204)
|
(478)
|
(379)
|
(336)
|
(184)
|
242
|
383
|
392
|
647
|
635
|
488
|
479
|
272
|
182
|
162
|
135
|
|
| Net Income (Common) |
(18 396)
N/A
|
(17 743)
+4%
|
(15 758)
+11%
|
(16 944)
-8%
|
(7 106)
+58%
|
(250)
+96%
|
228
N/A
|
229
+0%
|
160
-30%
|
858
+436%
|
308
-64%
|
498
+62%
|
(1 790)
N/A
|
(3 332)
-86%
|
(1 982)
+41%
|
(2 193)
-11%
|
(14 913)
-580%
|
(13 724)
+8%
|
(15 940)
-16%
|
(19 492)
-22%
|
(11 345)
+42%
|
(13 629)
-20%
|
(38 045)
-179%
|
(35 615)
+6%
|
(36 850)
-3%
|
(34 995)
+5%
|
(10 886)
+69%
|
(11 312)
-4%
|
(7 109)
+37%
|
(9 553)
-34%
|
(1 355)
+86%
|
168
N/A
|
(9 269)
N/A
|
(7 999)
+14%
|
(17 879)
-124%
|
(20 103)
-12%
|
(37 259)
-85%
|
(36 796)
+1%
|
(34 397)
+7%
|
(31 951)
+7%
|
86
N/A
|
1 212
+1 309%
|
1 442
+19%
|
4 195
+191%
|
8 181
+95%
|
10 316
+26%
|
11 268
+9%
|
7 331
-35%
|
(5 571)
N/A
|
(13 349)
-140%
|
(19 826)
-49%
|
(20 099)
-1%
|
(37 298)
-86%
|
(33 365)
+11%
|
(30 247)
+9%
|
(30 920)
-2%
|
(31 545)
-2%
|
(31 383)
+1%
|
(31 208)
+1%
|
(21 297)
+32%
|
|
| EPS (Diluted) |
-81 705.11
N/A
|
-82 508.72
-1%
|
-67 235.61
+19%
|
-16 944
+75%
|
-2 368.66
+86%
|
-22.72
+99%
|
20.72
N/A
|
19.08
-8%
|
13.33
-30%
|
71.5
+436%
|
25.66
-64%
|
38.3
+49%
|
-137.69
N/A
|
-256.3
-86%
|
-152.46
+41%
|
-156.64
-3%
|
-1 147.15
-632%
|
-980.28
+15%
|
-1 138.57
-16%
|
-1 299.46
-14%
|
-756.33
+42%
|
-851.81
-13%
|
-2 237.94
-163%
|
-1 978.61
+12%
|
-2 167.64
-10%
|
-1 944.16
+10%
|
-604.77
+69%
|
-628.44
-4%
|
-394.94
+37%
|
-502.78
-27%
|
-67.75
+87%
|
8.4
N/A
|
-463.45
N/A
|
-380.9
+18%
|
-851.38
-124%
|
-957.28
-12%
|
-1 774.23
-85%
|
-1 533.16
+14%
|
-1 322.96
+14%
|
-1 030.67
+22%
|
2.96
N/A
|
32.42
+995%
|
36.49
+13%
|
105.94
+190%
|
209.59
+98%
|
260.51
+24%
|
223.85
-14%
|
183.75
-18%
|
-139.33
N/A
|
-318.07
-128%
|
-464.59
-46%
|
-469.65
-1%
|
-876.32
-87%
|
-753.7
+14%
|
-616.06
+18%
|
-621.26
-1%
|
-648.25
-4%
|
-604.35
+7%
|
-567.94
+6%
|
-387.58
+32%
|
|