| Period Ending: | 2009 31/12 | 2010 31/12 | 2011 31/12 | 2012 31/12 | 2013 31/12 | 2014 31/12 | 2015 31/12 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | 5.11 | 14.64 | 22.52 | 5.97 | 6.46 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | +25.57% | +186.65% | +53.8% | -73.5% | +8.24% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | 8.38 | 10.03 | 9.02 | 4.99 | 2.65 | |||||||||
Gross Profit | aa.aa | aa.aa | -3.27 | 4.61 | 13.49 | 0.97 | 3.81 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | -180.45% | +240.83% | +192.81% | -92.78% | +291.07% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | -64.07% | 31.48% | 59.92% | 16.33% | 58.99% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | 9.32 | 8.58 | 5.81 | 6.79 | 6.58 | |||||||||
| ||||||||||||||||
Operating Income | aa.aa | aa.aa | -12.59 | -3.97 | 7.69 | -5.82 | -2.77 | |||||||||
Operating Income Growth | aa.aa | aa.aa | +20.07% | +68.5% | +293.82% | -175.69% | +52.45% | |||||||||
EBIT Margin % | aa.aa | aa.aa | -246.55% | -27.09% | 34.14% | -97.53% | -42.85% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | - | - | - | -3.89 | - | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Interest Expense, Total | aa.aa | aa.aa | - | - | - | -3.89 | - | |||||||||
Interest And Investment Income | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | -1.13 | 1.95 | 1.9 | -1.86 | - | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | -13.72 | -2.01 | 9.59 | -11.57 | -2.77 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | - | - | - | -4.69 | - | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | -13.72 | -2.01 | 9.59 | -16.26 | -2.77 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | +7.21% | +85.32% | +576.11% | -269.52% | +82.98% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | -268.7% | -13.76% | 42.6% | -272.54% | -42.85% | |||||||||
Income Tax Expense | aa.aa | aa.aa | - | - | 0.12 | - | - | |||||||||
Net Income to Company | aa.aa | aa.aa | -13.72 | -2.01 | 9.48 | -16.26 | -2.77 | |||||||||
Minority Interest | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income | aa.aa | aa.aa | -13.72 | -2.01 | 9.48 | -16.26 | -2.77 | |||||||||
Net Income Growth | aa.aa | aa.aa | +7.21% | +85.32% | +570.37% | -271.59% | +82.98% | |||||||||
Net Income Margin % | aa.aa | aa.aa | -268.7% | -13.76% | 42.08% | -272.54% | -42.85% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | 11.32 | 12.1 | 12.89 | 7.17 | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | -25.04 | -14.12 | -3.41 | -23.43 | -2.77 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | -285.04 | -157.97 | -36.84 | -8.04 | -0.48 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | +3.67% | +44.58% | +76.68% | +78.17% | +94.02% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | -285.04 | -157.97 | -36.84 | -8.04 | -0.48 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | +3.67% | +44.58% | +76.68% | +78.17% | +94.02% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | 0.09 | 0.09 | 0.09 | 2.91 | 5.75 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | 0.09 | 0.09 | 0.09 | 2.91 | 5.75 | |||||||||
Dividend Per Share | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | aa.aa | -11.64 | -3.04 | 8.46 | -5.52 | -2.58 | |||||||||
EBITDA Growth | aa.aa | aa.aa | +19.29% | +73.88% | +378.16% | -165.3% | +53.3% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | -227.91% | -20.77% | 37.56% | -92.58% | -39.95% | |||||||||
EBIT | aa.aa | aa.aa | -12.59 | -3.97 | 7.69 | -5.82 | -2.77 | |||||||||