| 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 | 23.11 | 14.1 | 6.06 | 9.92 | 94.95 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | +276.43% | -38.99% | -57.03% | +63.73% | +857.26% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | -14.73 | -18.54 | 21.2 | 28.03 | 25.98 | |||||||||
Gross Profit | aa.aa | aa.aa | 37.84 | 32.63 | -15.14 | -18.11 | 68.97 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | +510.74% | -13.76% | -146.4% | -19.62% | +480.78% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | 163.76% | 231.48% | -249.95% | -182.61% | 72.64% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | 83.34 | 136.45 | 77.86 | 58.87 | 63.63 | |||||||||
| ||||||||||||||||
Operating Income | aa.aa | aa.aa | -45.5 | -103.82 | -93.01 | -76.98 | 5.34 | |||||||||
Operating Income Growth | aa.aa | aa.aa | -27.35% | -128.18% | +10.41% | +17.23% | +106.93% | |||||||||
EBIT Margin % | aa.aa | aa.aa | -196.92% | -736.44% | -1,535.24% | -776.07% | 5.62% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | 0.6 | -2.52 | -33.38 | -163.98 | -216.59 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | +158.26% | -517.25% | -1,226.55% | -391.32% | -32.08% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | -0.24 | -2.57 | -33.81 | -171.72 | -227.92 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | 0.84 | 0.05 | 0.43 | 7.74 | 11.33 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | -5.54 | -49.07 | -57.4 | -17.68 | -4.73 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | -50.43 | -155.41 | -183.78 | -258.64 | -215.98 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | -0.05 | - | - | - | - | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | -0.5 | -15.4 | -4.14 | - | -110.49 | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | -50.98 | -170.81 | -187.92 | -258.64 | -326.46 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | -38.01% | -235.04% | -10.02% | -37.64% | -26.22% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | -220.64% | -1,211.64% | -3,101.96% | -2,607.56% | -343.82% | |||||||||
Income Tax Expense | aa.aa | aa.aa | -0.12 | -0.47 | -0.43 | -0.4 | 0.66 | |||||||||
Net Income to Company | aa.aa | aa.aa | -50.86 | -170.34 | -187.49 | -258.25 | -327.12 | |||||||||
Minority Interest | aa.aa | aa.aa | 0.14 | 3.4 | 0.15 | 0.07 | 0.01 | |||||||||
Net Income | aa.aa | aa.aa | -50.73 | -166.93 | -187.33 | -258.18 | -327.11 | |||||||||
Net Income Growth | aa.aa | aa.aa | -37.32% | -229.09% | -12.22% | -37.82% | -26.7% | |||||||||
Net Income Margin % | aa.aa | aa.aa | -219.54% | -1,184.16% | -3,092.31% | -2,602.89% | -344.51% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | -50.73 | -166.93 | -187.33 | -258.18 | -327.11 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | -0.16 | -0.46 | -0.51 | -0.71 | -0.9 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | +16.08% | -185.25% | -12.22% | -37.82% | -26.7% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | -0.16 | -0.46 | -0.51 | -0.71 | -0.9 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | +16.08% | -185.25% | -12.22% | -37.82% | -26.7% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | 315.34 | 363.8 | 363.8 | 363.8 | 363.8 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | 315.34 | 363.8 | 363.8 | 363.8 | 363.8 | |||||||||
Dividend Per Share | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | aa.aa | -41.74 | -93.54 | -79.99 | -65.02 | 34.08 | |||||||||
EBITDA Growth | aa.aa | aa.aa | -17.02% | -124.13% | +14.49% | +18.72% | +152.41% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | -180.64% | -663.57% | -1,320.37% | -655.49% | 35.89% | |||||||||
EBIT | aa.aa | aa.aa | -45.5 | -103.82 | -93.01 | -76.98 | 5.34 | |||||||||