| Period Ending: | 2020 31/03 | 2021 31/03 | 2022 31/03 | 2023 31/03 | 2024 31/03 | 2025 31/03 | 2026 31/03 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | 169.39 | 212.75 | 1,035.08 | 3,277.44 | 4,083.02 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | +325.81% | +25.59% | +386.53% | +216.64% | +24.58% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | 132.55 | 149.17 | 860.41 | 2,765.33 | 3,457.9 | |||||||||
Gross Profit | aa.aa | aa.aa | 36.85 | 63.57 | 174.66 | 512.12 | 625.12 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | +86.82% | +72.53% | +174.75% | +193.2% | +22.07% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | 21.75% | 29.88% | 16.87% | 15.63% | 15.31% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | 6.44 | 18.63 | 8.38 | 87.34 | 123.69 | |||||||||
| ||||||||||||||||
Operating Income | aa.aa | aa.aa | 30.41 | 44.94 | 166.28 | 424.78 | 501.43 | |||||||||
Operating Income Growth | aa.aa | aa.aa | +743.29% | +47.8% | +269.99% | +155.45% | +18.04% | |||||||||
EBIT Margin % | aa.aa | aa.aa | 17.95% | 21.13% | 16.06% | 12.96% | 12.28% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | -0.17 | -1.44 | -2.14 | -1.71 | -6.45 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | -150.72% | -732.37% | -48.82% | +20.21% | -277.31% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | -0.17 | -1.44 | -2.28 | -2.43 | -6.45 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | - | - | 0.13 | 0.72 | - | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | -0.01 | -0.35 | -1.12 | -1.25 | -0.03 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | 30.23 | 43.15 | 163.03 | 421.82 | 494.95 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | - | - | - | - | 2.9 | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | 30.23 | 43.15 | 163.03 | 421.82 | 497.85 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | +754.57% | +42.76% | +277.79% | +158.74% | +18.02% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | 17.84% | 20.28% | 15.75% | 12.87% | 12.19% | |||||||||
Income Tax Expense | aa.aa | aa.aa | 8.43 | 10.93 | 48.1 | 100.3 | 128.75 | |||||||||
Net Income to Company | aa.aa | aa.aa | 21.8 | 32.22 | 114.93 | 321.52 | 369.1 | |||||||||
Minority Interest | aa.aa | aa.aa | - | - | - | -4.51 | -9.7 | |||||||||
Net Income | aa.aa | aa.aa | 21.8 | 32.22 | 114.93 | 317.01 | 359.4 | |||||||||
Net Income Growth | aa.aa | aa.aa | +740.61% | +47.81% | +256.72% | +175.83% | +13.37% | |||||||||
Net Income Margin % | aa.aa | aa.aa | 12.87% | 15.14% | 11.1% | 9.67% | 8.8% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | 21.8 | 32.22 | 114.93 | 317.01 | 359.4 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | 2.88 | 4.26 | 11.5 | 26.37 | 29.89 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | - | +47.81% | +169.96% | +129.17% | +13.37% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | 2.88 | 4.26 | 11.5 | 26.37 | 29.89 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | - | +47.75% | +169.95% | +129.26% | +13.37% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | 7.56 | 7.56 | 9.99 | 12.02 | 12.02 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | 7.56 | 7.56 | 9.99 | 12.02 | 12.02 | |||||||||
Dividend Per Share | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | aa.aa | 31.25 | 47.46 | 170.64 | 474.76 | 569.96 | |||||||||
EBITDA Growth | aa.aa | aa.aa | +663.95% | +51.85% | +259.56% | +178.22% | +20.05% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | 18.45% | 22.31% | 16.49% | 14.49% | 13.96% | |||||||||
EBIT | aa.aa | aa.aa | 30.41 | 44.94 | 166.28 | 424.78 | 501.43 | |||||||||