| 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 | - | - | - | - | - | |||||||||
Total Revenues Growth | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Cost Of Revenues | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Gross Profit | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Gross Profit Growth | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | aa.aa | 11.59 | 14.43 | 17.88 | 22.22 | 17.98 | |||||||||
| |||||||||||||||||
Operating Income | aa.aa | aa.aa | aa.aa | -11.59 | -14.43 | -17.88 | -22.22 | -17.98 | |||||||||
Operating Income Growth | aa.aa | aa.aa | aa.aa | -96.19% | -24.51% | -23.87% | -24.27% | +19.08% | |||||||||
EBIT Margin % | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Interest Expenses | aa.aa | aa.aa | aa.aa | 0.07 | 0.2 | 0.77 | 0.74 | 0.44 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | aa.aa | - | +200.84% | +274.54% | -3.01% | -41.01% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Interest And Investment Income | aa.aa | aa.aa | aa.aa | 0.07 | 0.2 | 0.77 | 0.74 | 0.44 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | aa.aa | 0.05 | -0.03 | 1.15 | 0.54 | 0.38 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | -11.47 | -14.26 | -15.96 | -20.94 | -17.16 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | aa.aa | -0.89 | - | - | - | - | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | -12.36 | -14.26 | -15.96 | -20.78 | -17.12 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | -109.25% | -15.34% | -11.93% | -30.2% | +17.62% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Income Tax Expense | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Company | aa.aa | aa.aa | aa.aa | -12.36 | -14.26 | -15.96 | -20.78 | -17.12 | |||||||||
Minority Interest | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income | aa.aa | aa.aa | aa.aa | -12.36 | -14.26 | -15.96 | -20.78 | -17.12 | |||||||||
Net Income Growth | aa.aa | aa.aa | aa.aa | -109.25% | -15.34% | -11.93% | -30.2% | +17.62% | |||||||||
Net Income Margin % | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | aa.aa | -12.36 | -14.26 | -15.96 | -20.78 | -17.12 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | -1.13 | -1.31 | -1.47 | -1.93 | -1.57 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | +17.39% | -15.92% | -12.02% | -31.16% | +18.65% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | -1.13 | -1.31 | -1.47 | -1.93 | -1.57 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | +17.39% | -15.92% | -12.02% | -31.16% | +18.65% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | 10.9 | 10.85 | 10.84 | 10.76 | 10.9 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | 10.9 | 10.85 | 10.84 | 10.76 | 10.9 | |||||||||
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 | -11.58 | -14.42 | -17.86 | -22.2 | -17.96 | |||||||||
EBITDA Growth | aa.aa | aa.aa | aa.aa | -96.19% | -24.5% | -23.85% | -24.27% | +19.09% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | -11.59 | -14.43 | -17.88 | -22.22 | -17.98 | |||||||||