| 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 | 8.98 | 37.38 | 43.53 | 33.7 | 24.61 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | aa.aa | +116.82% | +316.03% | +16.47% | -22.59% | -26.98% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | aa.aa | 8.87 | 33.23 | 37.84 | 26.89 | 20.55 | |||||||||
Gross Profit | aa.aa | aa.aa | aa.aa | 0.11 | 4.14 | 5.69 | 6.81 | 4.06 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | aa.aa | -83.44% | +3,510.78% | +37.32% | +19.61% | -40.39% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | aa.aa | 1.28% | 11.09% | 13.07% | 20.2% | 16.49% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | aa.aa | 2.05 | 7.99 | 9.52 | 8.05 | 6.08 | |||||||||
| |||||||||||||||||
Operating Income | aa.aa | aa.aa | aa.aa | -1.93 | -3.84 | -3.83 | -1.24 | -2.03 | |||||||||
Operating Income Growth | aa.aa | aa.aa | aa.aa | -8,622.95% | -98.87% | +0.32% | +67.58% | -63.16% | |||||||||
EBIT Margin % | aa.aa | aa.aa | aa.aa | -21.5% | -10.28% | -8.8% | -3.68% | -8.23% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | aa.aa | -0.05 | -0.15 | -0.22 | -0.36 | -0.2 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | aa.aa | -406.5% | -215.53% | -45.27% | -63.1% | +43.01% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | aa.aa | -0.05 | -0.16 | -0.25 | -0.39 | -0.23 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | aa.aa | 0.01 | 0.01 | 0.03 | 0.03 | 0.02 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | aa.aa | -0.04 | -0.05 | -0.23 | -0.08 | -0.18 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | -2.02 | -4.04 | -4.28 | -1.68 | -2.41 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | aa.aa | - | - | -8.55 | -0.26 | -0.09 | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | -2.01 | -4.12 | -12.21 | -1.94 | -2.85 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | -15,084.2% | -105.03% | -196.39% | +84.15% | -47.49% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | aa.aa | -22.37% | -11.02% | -28.05% | -5.74% | -11.6% | |||||||||
Income Tax Expense | aa.aa | aa.aa | aa.aa | -0.62 | -0.89 | -0.1 | 0.27 | 0.15 | |||||||||
Net Income to Company | aa.aa | aa.aa | aa.aa | -1.39 | -3.23 | -12.11 | -2.21 | -3 | |||||||||
Minority Interest | aa.aa | aa.aa | aa.aa | -0 | 0.13 | 0.17 | 0.07 | - | |||||||||
Net Income | aa.aa | aa.aa | aa.aa | -1.39 | -3.1 | -11.94 | -2.14 | -3 | |||||||||
Net Income Growth | aa.aa | aa.aa | aa.aa | -16,159.12% | -123.07% | -285.39% | +82.04% | -39.99% | |||||||||
Net Income Margin % | aa.aa | aa.aa | aa.aa | -15.46% | -8.29% | -27.43% | -6.36% | -12.2% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | aa.aa | -1.39 | -3.1 | -11.94 | -2.14 | -3 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | -0.28 | -0.62 | -2.37 | -0.15 | -0.1 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | - | -123.07% | -285.39% | +93.67% | +32.8% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | -0.28 | -0.62 | -2.37 | -0.15 | -0.1 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | - | -123.07% | -285.39% | +93.67% | +32.8% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | 5.04 | 5.04 | 5.04 | 14.29 | 29.76 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | 5.04 | 5.04 | 5.04 | 14.29 | 29.76 | |||||||||
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 | -1.83 | -2.17 | -2.05 | 0.08 | -1.4 | |||||||||
EBITDA Growth | aa.aa | aa.aa | aa.aa | -1,624.35% | -18.13% | +5.49% | +104.05% | -1,786.79% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | aa.aa | -20.42% | -5.8% | -4.7% | 0.25% | -5.69% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | -1.93 | -3.84 | -3.83 | -1.24 | -2.03 | |||||||||