| Period Ending: | 2019 31/12 | 2020 31/12 | 2021 31/12 | 2022 31/12 | 2023 31/12 | 2024 31/12 | 2025 31/12 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | - | - | - | - | 10.22 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Cost Of Revenues | aa.aa | aa.aa | 0.04 | - | - | - | 1.92 | |||||||||
Gross Profit | aa.aa | aa.aa | -0.04 | - | - | - | 8.3 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | +41.3% | - | - | - | - | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | - | - | - | - | 81.26% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | 11.09 | 13.56 | 9.94 | 12.01 | 30.97 | |||||||||
| ||||||||||||||||
Operating Income | aa.aa | aa.aa | -11.12 | -13.56 | -9.94 | -12.01 | -22.66 | |||||||||
Operating Income Growth | aa.aa | aa.aa | -92.81% | -21.91% | +26.71% | -20.87% | -88.64% | |||||||||
EBIT Margin % | aa.aa | aa.aa | - | - | - | - | -221.72% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | -0.53 | -0.04 | -0.01 | 0.16 | 1.9 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | +29.65% | +93.29% | +69.66% | +1,609.19% | +1,074.89% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | -0.53 | -0.04 | -0.02 | - | - | |||||||||
Interest And Investment Income | aa.aa | aa.aa | 0 | 0 | 0.01 | 0.16 | 1.9 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | -6.49 | 1.53 | -3.81 | -2.94 | 0.09 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | -18.14 | -12.07 | -13.76 | -14.79 | -20.67 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | -1.4 | -0.01 | - | - | - | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | -19.55 | -12.07 | -13.76 | -14.79 | -20.67 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | -237.9% | +38.23% | -14% | -7.45% | -39.77% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | - | - | - | - | -202.24% | |||||||||
Income Tax Expense | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Company | aa.aa | aa.aa | -19.55 | -12.07 | -13.76 | -14.79 | -20.67 | |||||||||
Minority Interest | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income | aa.aa | aa.aa | -19.55 | -12.07 | -13.76 | -14.79 | -20.67 | |||||||||
Net Income Growth | aa.aa | aa.aa | -237.9% | +38.23% | -14% | -7.45% | -39.77% | |||||||||
Net Income Margin % | aa.aa | aa.aa | - | - | - | - | -202.24% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | -19.55 | -12.07 | -13.76 | -14.79 | -20.67 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | -9.16 | -4.44 | -3.84 | -2.04 | -1.17 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | -172.1% | +51.53% | +13.55% | +46.85% | +42.7% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | -9.16 | -4.44 | -3.84 | -2.04 | -1.18 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | -172.1% | +51.53% | +13.55% | +46.85% | +42.22% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | 2.13 | 2.72 | 3.59 | 7.25 | 17.68 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | 2.13 | 2.72 | 3.59 | 7.25 | 17.68 | |||||||||
Dividend Per Share | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | aa.aa | -11.03 | -13.47 | -9.85 | -11.93 | -22.6 | |||||||||
EBITDA Growth | aa.aa | aa.aa | -93.99% | -22.07% | +26.84% | -21.09% | -89.44% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | - | - | - | - | -221.15% | |||||||||
EBIT | aa.aa | aa.aa | -11.12 | -13.56 | -9.94 | -12.01 | -22.66 | |||||||||