| Period Ending: | 2020 31/12 | 2021 31/12 | 2022 31/12 | 2023 31/12 | 2024 31/12 | 2025 31/12 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | 1.09 | 1.15 | 1.02 | 0.64 | 1.36 | |||||||||
Total Revenues Growth | aa.aa | +32.49% | +5.58% | -11.43% | -37.02% | +111.35% | |||||||||
Cost Of Revenues | aa.aa | 1.21 | 1.51 | 1.15 | 0.92 | 1.86 | |||||||||
Gross Profit | aa.aa | -0.11 | -0.36 | -0.13 | -0.28 | -0.5 | |||||||||
Gross Profit Growth | aa.aa | -153.4% | -218.05% | +64.24% | -117.83% | -79% | |||||||||
Gross Profit Margin % | aa.aa | -10.39% | -31.29% | -12.63% | -43.7% | -37.01% | |||||||||
Other Operating Expenses, Total | aa.aa | 2.6 | 11.06 | 6.72 | 9.32 | 9.16 | |||||||||
| |||||||||||||||
Operating Income | aa.aa | -2.71 | -11.43 | -6.85 | -9.61 | -9.67 | |||||||||
Operating Income Growth | aa.aa | +7.56% | -321.51% | +40.02% | -40.16% | -0.65% | |||||||||
EBIT Margin % | aa.aa | -248.27% | -991.16% | -671.2% | -1,493.78% | -711.33% | |||||||||
Net Interest Expenses | aa.aa | -0.2 | -0.4 | -0.01 | -0.15 | -0.07 | |||||||||
Net Interest Expenses Growth | aa.aa | -200.95% | -106.42% | +97.27% | -1,236.36% | +54.42% | |||||||||
Interest Expense, Total | aa.aa | -0.2 | -0.4 | -0.01 | -0.15 | -0.07 | |||||||||
Interest And Investment Income | aa.aa | - | - | - | - | - | |||||||||
Other Non Operating Expenses, Total | aa.aa | -0.03 | 4.44 | -26.9 | -0.38 | 1.41 | |||||||||
EBT, Excl. Unusual Items | aa.aa | -2.94 | -7.39 | -33.76 | -10.13 | -8.33 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | - | - | - | - | - | |||||||||
Other Unusual Items, Total | aa.aa | - | - | - | - | 5.53 | |||||||||
EBT, Incl. Unusual Items | aa.aa | -2.94 | -6.01 | -33.76 | -10.13 | -2.8 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | -4.23% | -104.52% | -461.32% | +70% | +72.35% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | -269.37% | -521.78% | -3,306.76% | -1,574.96% | -206.03% | |||||||||
Income Tax Expense | aa.aa | - | 0.21 | 0.02 | 0 | 0 | |||||||||
Net Income to Company | aa.aa | -2.94 | -6.23 | -33.78 | -10.13 | -2.8 | |||||||||
Minority Interest | aa.aa | - | - | - | - | - | |||||||||
Net Income | aa.aa | -2.94 | -6.23 | -33.78 | -10.13 | -2.8 | |||||||||
Net Income Growth | aa.aa | -4.23% | -111.83% | -442.25% | +70.01% | +72.35% | |||||||||
Net Income Margin % | aa.aa | -269.37% | -540.42% | -3,308.52% | -1,575.27% | -206.11% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | -2.94 | -6.23 | -33.78 | -10.13 | -2.8 | |||||||||
Basic EPS - Continuing Operations | aa.aa | -0.68 | -1.37 | -4.65 | -0.36 | -0.06 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | - | -100.91% | -240.06% | +92.23% | +82.57% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | -0.68 | -1.37 | -4.65 | -0.36 | -0.06 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | - | -100.91% | -240.06% | +92.23% | +82.57% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | 4.32 | 4.56 | 7.27 | 28.08 | 44.55 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | 4.32 | 4.56 | 7.27 | 28.08 | 44.55 | |||||||||
Dividend Per Share | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | -2.7 | -11.4 | -6.83 | -9.55 | -9.6 | |||||||||
EBITDA Growth | aa.aa | +7.61% | -322.86% | +40.14% | -39.9% | -0.57% | |||||||||
EBITDA Margin % | aa.aa | -246.95% | -989.01% | -668.46% | -1,484.91% | -706.55% | |||||||||
EBIT | aa.aa | -2.71 | -11.43 | -6.85 | -9.61 | -9.67 | |||||||||