| Period Ending: | 2018 31/12 | 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 | aa.aa | 0.72 | 0.47 | 0.65 | 0.34 | 0.2 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | aa.aa | +250.97% | -34.58% | +38.27% | -47.71% | -41.52% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | aa.aa | 0.29 | 0.03 | 0.12 | 0.07 | 0.04 | |||||||||
Gross Profit | aa.aa | aa.aa | aa.aa | 0.43 | 0.45 | 0.53 | 0.27 | 0.16 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | aa.aa | +207.8% | +3% | +19.24% | -48.97% | -42.28% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | aa.aa | 60.03% | 94.5% | 81.5% | 79.53% | 78.5% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | aa.aa | 50.41 | 48.86 | 41.07 | 33.37 | 23.24 | |||||||||
| |||||||||||||||||
Operating Income | aa.aa | aa.aa | aa.aa | -49.98 | -48.41 | -40.54 | -33.09 | -23.08 | |||||||||
Operating Income Growth | aa.aa | aa.aa | aa.aa | -147.24% | +3.14% | +16.26% | +18.37% | +30.25% | |||||||||
EBIT Margin % | aa.aa | aa.aa | aa.aa | -6,912.59% | -10,234.46% | -6,198.78% | -9,676.32% | -11,541.5% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | aa.aa | -0.87 | -3.07 | -3.17 | -3.2 | -2.46 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | aa.aa | +8.42% | -252.99% | -3.19% | -0.95% | +23.13% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | aa.aa | -0.87 | -3.3 | -4.56 | -4.06 | -2.68 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | aa.aa | - | 0.23 | 1.39 | 0.87 | 0.22 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | aa.aa | 2.49 | 3.28 | -8.27 | -2.98 | -0.63 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | -48.36 | -48.2 | -51.97 | -39.27 | -26.17 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | aa.aa | 38.19 | 18.28 | 2.47 | -0.13 | - | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | -10.17 | -29.92 | -49.5 | -39.4 | -26.17 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | +46.12% | -194.24% | -65.47% | +20.41% | +33.57% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | aa.aa | -1,406.36% | -6,325.16% | -7,569.42% | -11,520.47% | -13,086.5% | |||||||||
Income Tax Expense | aa.aa | aa.aa | aa.aa | -0.43 | - | - | - | - | |||||||||
Net Income to Company | aa.aa | aa.aa | aa.aa | -9.74 | -29.92 | -49.5 | -39.4 | -26.17 | |||||||||
Minority Interest | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income | aa.aa | aa.aa | aa.aa | -9.74 | -29.92 | -49.5 | -39.4 | -26.17 | |||||||||
Net Income Growth | aa.aa | aa.aa | aa.aa | +49.47% | -207.17% | -65.47% | +20.41% | +33.57% | |||||||||
Net Income Margin % | aa.aa | aa.aa | aa.aa | -1,347.16% | -6,325.16% | -7,569.42% | -11,520.47% | -13,086.5% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | aa.aa | -9.74 | -29.92 | -49.5 | -39.4 | -26.17 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | -3.16 | -9.18 | -9.43 | -5.67 | -2.65 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | +85.63% | -189.99% | -2.81% | +39.95% | +53.14% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | -3.16 | -9.18 | -9.43 | -5.67 | -2.65 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | +85.63% | -189.99% | -2.81% | +39.95% | +53.14% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | 3.08 | 3.26 | 5.25 | 6.95 | 9.86 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | 3.08 | 3.26 | 5.25 | 6.95 | 9.86 | |||||||||
Dividend Per Share | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | aa.aa | aa.aa | -49.02 | -47.39 | -38.84 | -31.45 | -21.59 | |||||||||
EBITDA Growth | aa.aa | aa.aa | aa.aa | -154.65% | +3.33% | +18.05% | +19.02% | +31.35% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | aa.aa | -6,780.5% | -10,019.03% | -5,938.07% | -9,195.32% | -10,794% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | -49.98 | -48.41 | -40.54 | -33.09 | -23.08 | |||||||||