| 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 | 140.03 | - | 1,616.4 | 2,905.03 | 2,299.12 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | aa.aa | - | - | - | +79.72% | -20.86% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | aa.aa | 4.17 | 4.92 | 5.4 | 13.59 | 8.12 | |||||||||
Gross Profit | aa.aa | aa.aa | aa.aa | 135.86 | -4.92 | 1,611 | 2,891.44 | 2,291 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | aa.aa | +2,254.55% | -103.62% | +32,868.01% | +79.48% | -20.77% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | aa.aa | 97.02% | - | 99.67% | 99.53% | 99.65% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | aa.aa | 5,213.68 | 9,456.27 | 19,000.53 | 12,681.65 | 12,591.41 | |||||||||
| |||||||||||||||||
Operating Income | aa.aa | aa.aa | aa.aa | -5,077.82 | -9,461.19 | -17,389.53 | -9,790.2 | -10,300.41 | |||||||||
Operating Income Growth | aa.aa | aa.aa | aa.aa | -9.87% | -86.32% | -83.8% | +43.7% | -5.21% | |||||||||
EBIT Margin % | aa.aa | aa.aa | aa.aa | -3,626.12% | - | -1,075.82% | -337.01% | -448.01% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | aa.aa | -241.85 | 802.32 | 611.49 | 260.1 | 508.87 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | aa.aa | +83.21% | +431.74% | -23.78% | -57.47% | +95.65% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | aa.aa | -675.48 | -3.07 | -61.08 | -314.74 | -258.18 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | aa.aa | 433.63 | 805.39 | 672.57 | 574.83 | 767.04 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | aa.aa | -2,023.49 | 9.42 | -29.18 | -395.59 | -526.97 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | -7,343.16 | -8,649.44 | -16,807.22 | -9,925.69 | -10,318.51 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | aa.aa | - | - | - | - | -0.02 | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | aa.aa | - | - | -31.58 | - | -282.12 | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | -7,331.49 | -8,666.77 | -16,775.34 | -9,912.85 | -10,603.47 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | +25.11% | -18.21% | -93.56% | +40.91% | -6.97% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | aa.aa | -5,235.49% | - | -1,037.82% | -341.23% | -461.2% | |||||||||
Income Tax Expense | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Company | aa.aa | aa.aa | aa.aa | -7,331.49 | -8,666.77 | -16,775.34 | -9,912.85 | -10,603.47 | |||||||||
Minority Interest | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income | aa.aa | aa.aa | aa.aa | -7,331.49 | -8,666.77 | -16,775.34 | -9,912.85 | -10,603.47 | |||||||||
Net Income Growth | aa.aa | aa.aa | aa.aa | +25.11% | -18.21% | -93.56% | +40.91% | -6.97% | |||||||||
Net Income Margin % | aa.aa | aa.aa | aa.aa | -5,235.49% | - | -1,037.82% | -341.23% | -461.2% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | aa.aa | -7,331.49 | -8,666.77 | -16,775.34 | -9,912.85 | -10,603.47 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | -654 | -668 | -1,293 | -756 | -744.02 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | +59.75% | -2.14% | -93.56% | +41.53% | +1.58% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | -654 | -668 | -1,293 | -756 | -744.02 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | +59.75% | -2.14% | -93.56% | +41.53% | +1.58% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | 11.21 | 12.97 | 12.97 | 13.11 | 14.25 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | 11.21 | 12.97 | 12.97 | 13.11 | 14.25 | |||||||||
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 | -4,431.75 | -8,685.12 | -16,546.7 | -9,105.42 | -9,525.74 | |||||||||
EBITDA Growth | aa.aa | aa.aa | aa.aa | -9.15% | -95.98% | -90.52% | +44.97% | -4.62% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | aa.aa | -3,164.75% | - | -1,023.67% | -313.44% | -414.32% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | -5,077.82 | -9,461.19 | -17,389.53 | -9,790.2 | -10,300.41 | |||||||||