Sichuan Kelun Pharmaceutical Co Ltd
SZSE:002422
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Sichuan Kelun Pharmaceutical Co Ltd
SZSE:002422
|
CN |
|
Urbi Desarrollos Urbanos SAB de CV
BMV:URBI
|
MX |
Income Statement
Earnings Waterfall
Sichuan Kelun Pharmaceutical Co Ltd
Income Statement
Sichuan Kelun Pharmaceutical Co Ltd
| Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
49
|
0
|
0
|
0
|
55
|
0
|
0
|
0
|
71
|
0
|
0
|
0
|
138
|
0
|
0
|
0
|
210
|
0
|
0
|
0
|
264
|
0
|
0
|
0
|
302
|
0
|
0
|
0
|
337
|
0
|
0
|
138
|
536
|
0
|
0
|
160
|
614
|
475
|
627
|
614
|
585
|
581
|
576
|
561
|
555
|
531
|
514
|
518
|
518
|
518
|
500
|
470
|
474
|
474
|
467
|
423
|
362
|
284
|
221
|
194
|
152
|
131
|
0
|
0
|
103
|
|
| Revenue |
3 246
N/A
|
3 400
+5%
|
3 560
+5%
|
3 747
+5%
|
4 026
+7%
|
4 289
+7%
|
4 552
+6%
|
4 825
+6%
|
5 148
+7%
|
5 308
+3%
|
5 612
+6%
|
5 854
+4%
|
5 885
+1%
|
6 111
+4%
|
6 291
+3%
|
6 461
+3%
|
6 831
+6%
|
7 310
+7%
|
7 617
+4%
|
7 888
+4%
|
8 023
+2%
|
7 976
-1%
|
7 892
-1%
|
7 856
0%
|
7 763
-1%
|
7 875
+1%
|
8 024
+2%
|
8 198
+2%
|
8 566
+4%
|
8 996
+5%
|
9 412
+5%
|
10 223
+9%
|
11 435
+12%
|
12 933
+13%
|
14 285
+10%
|
15 757
+10%
|
16 352
+4%
|
16 708
+2%
|
17 482
+5%
|
17 078
-2%
|
17 636
+3%
|
16 886
-4%
|
15 946
-6%
|
16 342
+2%
|
16 464
+1%
|
17 078
+4%
|
17 465
+2%
|
17 487
+0%
|
17 277
-1%
|
17 608
+2%
|
18 170
+3%
|
18 450
+2%
|
18 913
+3%
|
20 032
+6%
|
20 522
+2%
|
20 797
+1%
|
21 454
+3%
|
22 072
+3%
|
22 547
+2%
|
22 500
0%
|
21 812
-3%
|
19 983
-8%
|
19 069
-5%
|
18 300
-4%
|
18 513
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 017)
|
(2 097)
|
(2 168)
|
(2 280)
|
(2 405)
|
(2 535)
|
(2 624)
|
(2 739)
|
(2 948)
|
(3 129)
|
(3 368)
|
(3 505)
|
(3 377)
|
(3 495)
|
(3 517)
|
(3 568)
|
(3 719)
|
(4 125)
|
(4 339)
|
(4 560)
|
(4 632)
|
(4 612)
|
(4 642)
|
(4 658)
|
(4 554)
|
(4 634)
|
(4 715)
|
(4 818)
|
(4 934)
|
(5 195)
|
(5 359)
|
(5 537)
|
(5 644)
|
(6 063)
|
(6 281)
|
(6 645)
|
(6 678)
|
(6 973)
|
(7 189)
|
(6 945)
|
(7 064)
|
(7 179)
|
(6 979)
|
(7 289)
|
(7 581)
|
(7 877)
|
(8 025)
|
(8 184)
|
(7 705)
|
(8 115)
|
(8 460)
|
(8 635)
|
(9 003)
|
(9 647)
|
(10 087)
|
(10 335)
|
(10 291)
|
(10 729)
|
(10 936)
|
(11 048)
|
(10 613)
|
(10 309)
|
(9 901)
|
(9 737)
|
(9 767)
|
|
| Gross Profit |
1 229
N/A
|
1 303
+6%
|
1 392
+7%
|
1 467
+5%
|
1 622
+11%
|
1 754
+8%
|
1 928
+10%
|
2 086
+8%
|
2 200
+5%
|
2 179
-1%
|
2 244
+3%
|
2 349
+5%
|
2 508
+7%
|
2 616
+4%
|
2 775
+6%
|
2 893
+4%
|
3 112
+8%
|
3 185
+2%
|
3 278
+3%
|
3 329
+2%
|
3 392
+2%
|
3 364
-1%
|
3 250
-3%
|
3 198
-2%
|
3 209
+0%
|
3 241
+1%
|
3 310
+2%
|
3 380
+2%
|
3 632
+7%
|
3 801
+5%
|
4 053
+7%
|
4 687
+16%
|
5 791
+24%
|
6 870
+19%
|
8 004
+17%
|
9 111
+14%
|
9 674
+6%
|
9 734
+1%
|
10 292
+6%
|
10 133
-2%
|
10 572
+4%
|
9 707
-8%
|
8 966
-8%
|
9 052
+1%
|
8 884
-2%
|
9 201
+4%
|
9 441
+3%
|
9 302
-1%
|
9 572
+3%
|
9 493
-1%
|
9 710
+2%
|
9 815
+1%
|
9 910
+1%
|
10 385
+5%
|
10 435
+0%
|
10 462
+0%
|
11 163
+7%
|
11 343
+2%
|
11 611
+2%
|
11 452
-1%
|
11 200
-2%
|
9 674
-14%
|
9 168
-5%
|
8 564
-7%
|
8 746
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(679)
|
(722)
|
(752)
|
(779)
|
(861)
|
(942)
|
(1 021)
|
(1 066)
|
(1 132)
|
(1 085)
|
(1 111)
|
(1 181)
|
(1 289)
|
(1 325)
|
(1 412)
|
(1 486)
|
(1 682)
|
(1 832)
|
(1 922)
|
(1 997)
|
(2 063)
|
(2 073)
|
(2 106)
|
(2 175)
|
(2 220)
|
(2 235)
|
(2 311)
|
(2 413)
|
(2 709)
|
(2 825)
|
(3 054)
|
(3 570)
|
(4 123)
|
(5 754)
|
(6 582)
|
(7 583)
|
(7 841)
|
(7 877)
|
(8 468)
|
(8 390)
|
(8 910)
|
(8 327)
|
(7 803)
|
(7 709)
|
(7 378)
|
(7 622)
|
(7 722)
|
(7 677)
|
(7 968)
|
(7 739)
|
(7 612)
|
(7 364)
|
(7 500)
|
(7 231)
|
(7 360)
|
(7 522)
|
(7 631)
|
(7 427)
|
(7 248)
|
(6 913)
|
(7 040)
|
(6 352)
|
(6 369)
|
(6 377)
|
(6 404)
|
|
| Selling, General & Administrative |
(673)
|
(718)
|
(748)
|
(776)
|
(855)
|
(938)
|
(1 017)
|
(1 062)
|
(931)
|
(1 081)
|
(1 108)
|
(1 178)
|
(649)
|
(1 314)
|
(1 401)
|
(1 474)
|
(1 273)
|
(1 672)
|
(1 762)
|
(1 837)
|
(1 551)
|
(1 921)
|
(1 931)
|
(2 000)
|
(1 628)
|
(2 147)
|
(2 212)
|
(2 298)
|
(1 978)
|
(2 684)
|
(2 938)
|
(3 308)
|
(3 926)
|
(5 125)
|
(5 959)
|
(6 934)
|
(6 976)
|
(7 195)
|
(7 581)
|
(7 472)
|
(7 680)
|
(7 157)
|
(6 520)
|
(6 414)
|
(6 031)
|
(6 247)
|
(6 361)
|
(6 162)
|
(6 294)
|
(6 170)
|
(6 013)
|
(5 810)
|
(5 791)
|
(5 583)
|
(5 493)
|
(5 446)
|
(5 832)
|
(5 668)
|
(5 526)
|
(5 275)
|
(5 078)
|
(4 366)
|
(4 390)
|
(4 355)
|
(4 392)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(136)
|
0
|
0
|
0
|
(546)
|
0
|
0
|
0
|
(300)
|
0
|
0
|
0
|
(312)
|
0
|
0
|
0
|
(434)
|
0
|
0
|
0
|
(547)
|
0
|
0
|
(170)
|
(712)
|
0
|
0
|
(476)
|
(851)
|
(749)
|
(1 024)
|
(1 047)
|
(1 220)
|
(1 358)
|
(1 443)
|
(1 503)
|
(1 436)
|
(1 620)
|
(1 608)
|
(1 717)
|
(1 633)
|
(1 735)
|
(1 805)
|
(1 752)
|
(1 661)
|
(1 870)
|
(2 037)
|
(2 256)
|
(1 808)
|
(1 955)
|
(1 946)
|
(1 862)
|
(2 024)
|
(2 152)
|
(2 141)
|
(2 219)
|
(2 047)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(78)
|
0
|
0
|
0
|
(85)
|
0
|
0
|
0
|
(103)
|
0
|
0
|
0
|
(110)
|
0
|
0
|
0
|
(110)
|
0
|
0
|
0
|
(115)
|
0
|
0
|
0
|
(150)
|
0
|
0
|
0
|
(186)
|
0
|
0
|
0
|
(204)
|
0
|
0
|
0
|
(242)
|
0
|
0
|
0
|
(267)
|
0
|
0
|
0
|
(244)
|
0
|
0
|
0
|
(255)
|
0
|
0
|
0
|
(293)
|
|
| Other Operating Expenses |
(7)
|
(5)
|
(4)
|
(3)
|
(6)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(16)
|
(11)
|
(11)
|
(12)
|
(24)
|
(160)
|
(161)
|
(160)
|
(97)
|
(152)
|
(175)
|
(176)
|
(47)
|
(88)
|
(98)
|
(115)
|
(73)
|
(142)
|
(116)
|
(92)
|
630
|
(630)
|
(623)
|
(173)
|
136
|
67
|
137
|
129
|
177
|
188
|
160
|
208
|
293
|
247
|
248
|
203
|
201
|
166
|
205
|
198
|
220
|
221
|
170
|
180
|
253
|
195
|
223
|
225
|
317
|
165
|
161
|
197
|
328
|
|
| Operating Income |
550
N/A
|
581
+6%
|
640
+10%
|
688
+7%
|
760
+11%
|
812
+7%
|
907
+12%
|
1 020
+12%
|
1 068
+5%
|
1 094
+2%
|
1 133
+4%
|
1 169
+3%
|
1 219
+4%
|
1 291
+6%
|
1 362
+5%
|
1 406
+3%
|
1 431
+2%
|
1 353
-5%
|
1 356
+0%
|
1 332
-2%
|
1 329
0%
|
1 291
-3%
|
1 144
-11%
|
1 022
-11%
|
990
-3%
|
1 006
+2%
|
999
-1%
|
968
-3%
|
923
-5%
|
975
+6%
|
999
+2%
|
1 117
+12%
|
1 668
+49%
|
1 116
-33%
|
1 423
+28%
|
1 528
+7%
|
1 833
+20%
|
1 857
+1%
|
1 824
-2%
|
1 743
-4%
|
1 662
-5%
|
1 379
-17%
|
1 163
-16%
|
1 344
+15%
|
1 506
+12%
|
1 579
+5%
|
1 719
+9%
|
1 626
-5%
|
1 604
-1%
|
1 754
+9%
|
2 098
+20%
|
2 450
+17%
|
2 410
-2%
|
3 154
+31%
|
3 074
-3%
|
2 940
-4%
|
3 532
+20%
|
3 916
+11%
|
4 362
+11%
|
4 539
+4%
|
4 160
-8%
|
3 321
-20%
|
2 799
-16%
|
2 187
-22%
|
2 341
+7%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(44)
|
(47)
|
(50)
|
(29)
|
(6)
|
2
|
14
|
(1)
|
(8)
|
(30)
|
(37)
|
(61)
|
(84)
|
(104)
|
(131)
|
(145)
|
(147)
|
(175)
|
(188)
|
(196)
|
(185)
|
(220)
|
(221)
|
(344)
|
(416)
|
(438)
|
(442)
|
(335)
|
(255)
|
(298)
|
(375)
|
(460)
|
(490)
|
212
|
231
|
239
|
(466)
|
(478)
|
(465)
|
(428)
|
(374)
|
(447)
|
(443)
|
(488)
|
(475)
|
(419)
|
(447)
|
(334)
|
(352)
|
(276)
|
(208)
|
(217)
|
(225)
|
(166)
|
(98)
|
(0)
|
164
|
243
|
324
|
326
|
320
|
266
|
223
|
204
|
177
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(135)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(16)
|
(17)
|
(21)
|
(21)
|
(23)
|
(24)
|
(28)
|
(11)
|
(9)
|
(7)
|
(5)
|
(11)
|
(5)
|
(12)
|
(11)
|
(22)
|
(21)
|
(22)
|
(20)
|
(16)
|
(1)
|
7
|
9
|
(31)
|
0
|
3
|
3
|
(55)
|
4
|
2
|
2
|
(64)
|
1
|
6
|
6
|
65
|
|
| Gain/Loss on Disposition of Assets |
(10)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
44
|
(3)
|
0
|
(4)
|
(15)
|
(1)
|
0
|
(3)
|
(4)
|
(2)
|
(13)
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
(130)
|
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
|
|
| Total Other Income |
26
|
18
|
30
|
39
|
31
|
20
|
26
|
26
|
60
|
81
|
81
|
99
|
138
|
129
|
125
|
112
|
90
|
128
|
123
|
134
|
75
|
60
|
75
|
99
|
112
|
119
|
118
|
100
|
63
|
58
|
22
|
(9)
|
(16)
|
35
|
146
|
9
|
(23)
|
(86)
|
(49)
|
(40)
|
(21)
|
(37)
|
(59)
|
(65)
|
(54)
|
(45)
|
(32)
|
(34)
|
(58)
|
(146)
|
(159)
|
(211)
|
(82)
|
(130)
|
(119)
|
(82)
|
(60)
|
(70)
|
(96)
|
(126)
|
(130)
|
(154)
|
(190)
|
(168)
|
(180)
|
|
| Pre-Tax Income |
522
N/A
|
552
+6%
|
620
+12%
|
698
+13%
|
775
+11%
|
834
+8%
|
946
+13%
|
1 045
+10%
|
1 118
+7%
|
1 145
+2%
|
1 177
+3%
|
1 207
+3%
|
1 269
+5%
|
1 316
+4%
|
1 357
+3%
|
1 373
+1%
|
1 283
-7%
|
1 303
+2%
|
1 291
-1%
|
1 266
-2%
|
1 149
-9%
|
1 130
-2%
|
996
-12%
|
775
-22%
|
681
-12%
|
685
+1%
|
664
-3%
|
719
+8%
|
716
0%
|
719
+0%
|
629
-13%
|
627
0%
|
1 141
+82%
|
1 340
+17%
|
1 646
+23%
|
1 748
+6%
|
1 333
-24%
|
1 283
-4%
|
1 304
+2%
|
1 271
-3%
|
1 256
-1%
|
889
-29%
|
649
-27%
|
780
+20%
|
955
+23%
|
1 094
+15%
|
1 218
+11%
|
1 238
+2%
|
1 178
-5%
|
1 330
+13%
|
1 737
+31%
|
2 031
+17%
|
2 071
+2%
|
2 859
+38%
|
2 861
+0%
|
2 861
+0%
|
3 580
+25%
|
4 094
+14%
|
4 592
+12%
|
4 740
+3%
|
4 285
-10%
|
3 434
-20%
|
2 838
-17%
|
2 229
-21%
|
2 404
+8%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(88)
|
(91)
|
(97)
|
(104)
|
(113)
|
(120)
|
(137)
|
(151)
|
(157)
|
(161)
|
(162)
|
(164)
|
(175)
|
(181)
|
(183)
|
(187)
|
(191)
|
(192)
|
(199)
|
(202)
|
(164)
|
(171)
|
(148)
|
(128)
|
(139)
|
(129)
|
(117)
|
(97)
|
(92)
|
(87)
|
(114)
|
(136)
|
(330)
|
(338)
|
(322)
|
(306)
|
(66)
|
(69)
|
(77)
|
(99)
|
(235)
|
(198)
|
(190)
|
(206)
|
(164)
|
(179)
|
(191)
|
(229)
|
(309)
|
(345)
|
(433)
|
(445)
|
(364)
|
(466)
|
(458)
|
(475)
|
(934)
|
(1 117)
|
(1 308)
|
(1 316)
|
(923)
|
(698)
|
(578)
|
(543)
|
(527)
|
|
| Income from Continuing Operations |
434
|
460
|
523
|
594
|
662
|
714
|
809
|
894
|
961
|
984
|
1 015
|
1 044
|
1 094
|
1 135
|
1 173
|
1 186
|
1 091
|
1 111
|
1 092
|
1 064
|
985
|
959
|
849
|
647
|
542
|
556
|
547
|
622
|
624
|
632
|
515
|
491
|
811
|
1 001
|
1 324
|
1 442
|
1 267
|
1 215
|
1 227
|
1 172
|
1 022
|
691
|
459
|
573
|
791
|
915
|
1 027
|
1 009
|
868
|
985
|
1 305
|
1 586
|
1 707
|
2 392
|
2 403
|
2 387
|
2 647
|
2 976
|
3 285
|
3 425
|
3 362
|
2 736
|
2 260
|
1 686
|
1 877
|
|
| Income to Minority Interest |
(6)
|
(5)
|
(4)
|
(2)
|
0
|
2
|
2
|
3
|
5
|
4
|
3
|
2
|
(6)
|
(11)
|
(13)
|
(17)
|
(12)
|
(10)
|
(10)
|
(8)
|
17
|
21
|
26
|
80
|
103
|
92
|
75
|
10
|
(40)
|
(63)
|
(60)
|
(57)
|
(63)
|
(62)
|
(58)
|
(57)
|
(55)
|
(49)
|
(60)
|
(68)
|
(84)
|
(67)
|
(47)
|
(48)
|
38
|
68
|
93
|
167
|
234
|
234
|
173
|
79
|
1
|
(165)
|
(160)
|
(126)
|
(191)
|
(305)
|
(431)
|
(461)
|
(426)
|
(242)
|
(124)
|
(20)
|
(175)
|
|
| Net Income (Common) |
428
N/A
|
455
+6%
|
520
+14%
|
592
+14%
|
661
+12%
|
716
+8%
|
811
+13%
|
897
+11%
|
966
+8%
|
988
+2%
|
1 018
+3%
|
1 045
+3%
|
1 088
+4%
|
1 125
+3%
|
1 160
+3%
|
1 170
+1%
|
1 080
-8%
|
1 101
+2%
|
1 082
-2%
|
1 057
-2%
|
1 002
-5%
|
980
-2%
|
874
-11%
|
727
-17%
|
645
-11%
|
648
+0%
|
622
-4%
|
632
+2%
|
585
-7%
|
569
-3%
|
455
-20%
|
434
-5%
|
749
+73%
|
939
+25%
|
1 266
+35%
|
1 386
+9%
|
1 213
-12%
|
1 166
-4%
|
1 167
+0%
|
1 104
-5%
|
938
-15%
|
624
-33%
|
413
-34%
|
525
+27%
|
829
+58%
|
983
+19%
|
1 119
+14%
|
1 176
+5%
|
1 103
-6%
|
1 218
+11%
|
1 478
+21%
|
1 665
+13%
|
1 709
+3%
|
2 228
+30%
|
2 243
+1%
|
2 261
+1%
|
2 456
+9%
|
2 672
+9%
|
2 854
+7%
|
2 964
+4%
|
2 936
-1%
|
2 494
-15%
|
2 136
-14%
|
1 666
-22%
|
1 702
+2%
|
|
| EPS (Diluted) |
0.4
N/A
|
0.43
+7%
|
0.43
N/A
|
0.41
-5%
|
0.51
+24%
|
0.49
-4%
|
0.56
+14%
|
0.62
+11%
|
0.67
+8%
|
0.68
+1%
|
0.7
+3%
|
0.72
+3%
|
0.76
+6%
|
0.77
+1%
|
0.8
+4%
|
0.81
+1%
|
0.75
-7%
|
0.77
+3%
|
0.75
-3%
|
0.73
-3%
|
0.7
-4%
|
0.67
-4%
|
0.6
-10%
|
0.5
-17%
|
0.45
-10%
|
0.46
+2%
|
0.44
-4%
|
0.45
+2%
|
0.41
-9%
|
0.39
-5%
|
0.31
-21%
|
0.29
-6%
|
0.52
+79%
|
0.65
+25%
|
0.88
+35%
|
0.96
+9%
|
0.84
-13%
|
0.8
-5%
|
0.8
N/A
|
0.76
-5%
|
0.65
-14%
|
0.44
-32%
|
0.3
-32%
|
0.38
+27%
|
0.58
+53%
|
0.69
+19%
|
0.78
+13%
|
0.83
+6%
|
0.78
-6%
|
0.86
+10%
|
1
+16%
|
1.06
+6%
|
1.15
+8%
|
1.42
+23%
|
1.57
+11%
|
1.45
-8%
|
1.59
+10%
|
1.74
+9%
|
1.78
+2%
|
1.86
+4%
|
1.86
N/A
|
1.57
-16%
|
1.34
-15%
|
1.02
-24%
|
1.07
+5%
|
|