| 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 | 2.08 | 0.32 | - | - | - | |||||||||
Total Revenues Growth | aa.aa | aa.aa | -10.02% | -84.76% | - | - | - | |||||||||
Cost Of Revenues | aa.aa | aa.aa | 1.15 | 0.16 | - | - | - | |||||||||
Gross Profit | aa.aa | aa.aa | 0.93 | 0.16 | - | - | - | |||||||||
Gross Profit Growth | aa.aa | aa.aa | -10.12% | -82.86% | - | - | - | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | 44.56% | 50.11% | - | - | - | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | 34.81 | 51.9 | 58.41 | 64.07 | 59.38 | |||||||||
| ||||||||||||||||
Operating Income | aa.aa | aa.aa | -33.89 | -51.74 | -58.41 | -64.07 | -59.38 | |||||||||
Operating Income Growth | aa.aa | aa.aa | -98.37% | -52.7% | -12.89% | -9.69% | +7.33% | |||||||||
EBIT Margin % | aa.aa | aa.aa | -1,629.17% | -16,325.77% | - | - | - | |||||||||
Net Interest Expenses | aa.aa | aa.aa | 0.17 | 1.01 | 3.61 | 2.59 | 3.04 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | +298.3% | +497.09% | +255.56% | -28.1% | +17.2% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Interest And Investment Income | aa.aa | aa.aa | 0.17 | 1.01 | 3.61 | 2.59 | 3.04 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | 0 | 0.05 | 0.32 | 0.18 | 0.16 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | -33.71 | -50.68 | -54.49 | -61.3 | -56.18 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | -33.84 | -50.51 | -53.47 | -61.04 | -56.02 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | -98.61% | -49.26% | -5.86% | -14.15% | +8.21% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | -1,627.11% | -15,937.29% | - | - | - | |||||||||
Income Tax Expense | aa.aa | aa.aa | -0.31 | - | - | - | - | |||||||||
Net Income to Company | aa.aa | aa.aa | -33.54 | -50.51 | -53.47 | -61.04 | -56.02 | |||||||||
Minority Interest | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income | aa.aa | aa.aa | -33.54 | -50.51 | -53.47 | -61.04 | -56.02 | |||||||||
Net Income Growth | aa.aa | aa.aa | -96.81% | -50.63% | -5.86% | -14.15% | +8.21% | |||||||||
Net Income Margin % | aa.aa | aa.aa | -1,612.33% | -15,937.29% | - | - | - | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | -33.54 | -50.51 | -53.47 | -61.04 | -56.02 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | -2.46 | -1.91 | -1.88 | -2.04 | -1.27 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | +28.43% | +22.29% | +1.7% | -8.19% | +37.47% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | -2.46 | -1.91 | -1.88 | -2.04 | -1.27 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | +28.43% | +22.29% | +1.7% | -8.19% | +37.47% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | 13.61 | 26.39 | 28.42 | 29.98 | 44.01 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | 13.61 | 26.39 | 28.42 | 29.98 | 44.01 | |||||||||
Dividend Per Share | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | aa.aa | -33.84 | -51.47 | -58.06 | -63.69 | -59.02 | |||||||||
EBITDA Growth | aa.aa | aa.aa | -98.38% | -52.09% | -12.81% | -9.69% | +7.32% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | -1,626.98% | -16,238.3% | - | - | - | |||||||||
EBIT | aa.aa | aa.aa | -33.89 | -51.74 | -58.41 | -64.07 | -59.38 | |||||||||