| 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 | - | - | - | - | - | |||||||||
Total Revenues Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Cost Of Revenues | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Gross Profit | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Gross Profit Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | 27.11 | 68.3 | 84.77 | 97.74 | 93.61 | |||||||||
| ||||||||||||||||
Operating Income | aa.aa | aa.aa | -27.11 | -68.3 | -84.77 | -97.74 | -93.61 | |||||||||
Operating Income Growth | aa.aa | aa.aa | -1,344.27% | -151.95% | -24.11% | -15.3% | +4.22% | |||||||||
EBIT Margin % | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Interest Expenses | aa.aa | aa.aa | - | 2.79 | 6.4 | 7.14 | 4.02 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | - | - | +129.14% | +11.59% | -43.76% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Interest And Investment Income | aa.aa | aa.aa | - | 2.79 | 6.4 | 7.14 | 4.02 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | -0.17 | 0.11 | -0.19 | -0 | -0.01 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | -27.28 | -65.4 | -78.55 | -90.6 | -89.61 | |||||||||
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 | -27.28 | -65.4 | -78.55 | -90.6 | -89.61 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | -1,344.2% | -139.72% | -20.12% | -15.33% | +1.09% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Income Tax Expense | aa.aa | aa.aa | - | 3.71 | 0.07 | -0.62 | 0.05 | |||||||||
Net Income to Company | aa.aa | aa.aa | -27.28 | -69.1 | -78.63 | -89.98 | -89.66 | |||||||||
Minority Interest | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income | aa.aa | aa.aa | -27.28 | -69.1 | -78.63 | -89.98 | -89.66 | |||||||||
Net Income Growth | aa.aa | aa.aa | -1,344.2% | -153.3% | -13.78% | -14.44% | +0.36% | |||||||||
Net Income Margin % | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | -27.28 | -69.1 | -78.63 | -89.98 | -89.66 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | -30.27 | -4.42 | -3.3 | -2.85 | -2.12 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | -545.79% | +85.41% | +25.22% | +13.77% | +25.47% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | -30.27 | -4.42 | -3.3 | -2.85 | -2.12 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | -545.79% | +85.41% | +25.22% | +13.77% | +25.47% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | 0.9 | 15.64 | 23.8 | 31.58 | 42.22 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | 0.9 | 15.64 | 23.8 | 31.58 | 42.22 | |||||||||
Dividend Per Share | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | aa.aa | -26.93 | -67.81 | -83.58 | -96.23 | -92.22 | |||||||||
EBITDA Growth | aa.aa | aa.aa | -1,424.11% | -151.78% | -23.26% | -15.14% | +4.18% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBIT | aa.aa | aa.aa | -27.11 | -68.3 | -84.77 | -97.74 | -93.61 | |||||||||