| 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 | - | - | - | - | - | |||||||||
Total Revenues Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Cost Of Revenues | aa.aa | aa.aa | 3.81 | 9 | 15.49 | 9.45 | 9.77 | |||||||||
Gross Profit | aa.aa | aa.aa | -3.81 | -9 | -15.49 | -9.45 | -9.77 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | +25.19% | -136.07% | -72.24% | +39.04% | -3.48% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | 4.17 | 8.51 | 7.27 | 6.2 | 10.16 | |||||||||
| ||||||||||||||||
Operating Income | aa.aa | aa.aa | -7.98 | -17.5 | -22.76 | -15.64 | -19.94 | |||||||||
Operating Income Growth | aa.aa | aa.aa | -12.65% | -119.34% | -30.04% | +31.26% | -27.44% | |||||||||
EBIT Margin % | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Interest Expenses | aa.aa | aa.aa | -0.03 | -0.17 | -0.78 | 0.1 | -1.36 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | +69.48% | -470.44% | -344.52% | +112.79% | -1,471.61% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | -0.03 | -0.17 | -0.83 | -0.06 | -1.73 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | - | - | 0.05 | 0.16 | 0.37 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | - | - | - | -1.01 | -1.15 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | -8.01 | -17.68 | -23.53 | -16.56 | -22.45 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | -12.7 | - | - | - | - | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | -20.71 | -17.68 | -23.53 | -16.56 | -22.45 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | -188.29% | +14.65% | -33.14% | +29.64% | -35.57% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Income Tax Expense | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Company | aa.aa | aa.aa | -20.71 | -17.68 | -23.53 | -16.56 | -22.45 | |||||||||
Minority Interest | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income | aa.aa | aa.aa | -20.71 | -17.68 | -23.53 | -16.56 | -22.45 | |||||||||
Net Income Growth | aa.aa | aa.aa | -188.29% | +14.65% | -33.14% | +29.64% | -35.57% | |||||||||
Net Income Margin % | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | -20.71 | -17.68 | -23.53 | -16.56 | -22.45 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | -670.44 | -352.15 | -311.99 | -10.86 | -4.44 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | - | +47.47% | +11.4% | +96.52% | +59.11% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | -670.44 | -352.15 | -311.99 | -10.86 | -4.44 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | - | +47.47% | +11.4% | +96.52% | +59.11% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | 0.03 | 0.05 | 0.08 | 1.52 | 5.06 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | 0.03 | 0.05 | 0.08 | 1.52 | 5.06 | |||||||||
Dividend Per Share | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | aa.aa | -7.27 | -17.11 | -22.18 | -14.99 | -19.4 | |||||||||
EBITDA Growth | aa.aa | aa.aa | -13.3% | -135.28% | -29.63% | +32.4% | -29.38% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBIT | aa.aa | aa.aa | -7.98 | -17.5 | -22.76 | -15.64 | -19.94 | |||||||||