| 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 | 1.16 | 2.52 | 4.93 | 0.65 | 0.58 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | aa.aa | +8.46% | +117.78% | +95.79% | -58.67% | -11.27% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | aa.aa | 0.1 | 0.62 | 0.39 | 1.64 | 0.02 | |||||||||
Gross Profit | aa.aa | aa.aa | aa.aa | 1.06 | 1.9 | 4.54 | -0.99 | 0.56 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | aa.aa | +51.91% | +79.12% | +139.35% | -183.98% | +156.31% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | aa.aa | 91.62% | 75.36% | 92.12% | -152.93% | 97.04% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | aa.aa | 4.12 | 6.42 | 9.67 | 6.72 | 8.65 | |||||||||
| |||||||||||||||||
Operating Income | aa.aa | aa.aa | aa.aa | -3.06 | -4.52 | -5.14 | -7.71 | -8.09 | |||||||||
Operating Income Growth | aa.aa | aa.aa | aa.aa | -27.08% | -47.59% | -13.61% | -50.13% | -4.97% | |||||||||
EBIT Margin % | aa.aa | aa.aa | aa.aa | -265.09% | -179.65% | -104.24% | -1,189.66% | -1,407.3% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | aa.aa | -0.14 | -0.08 | -0.04 | -0.17 | -0.17 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | aa.aa | +19.72% | +43.56% | +48.72% | -312.5% | -5.45% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | aa.aa | -0.14 | -0.08 | -0.04 | -0.17 | -0.18 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | aa.aa | - | - | - | - | 0 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | -3.2 | -4.6 | -5.18 | -7.87 | -8.27 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | -3.2 | -4.6 | -5.18 | -7.87 | -8.27 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | -24.68% | -43.65% | -12.55% | -52.15% | -4.98% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | aa.aa | -277.05% | -182.75% | -105.05% | -1,215.12% | -1,437.57% | |||||||||
Income Tax Expense | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Company | aa.aa | aa.aa | aa.aa | -3.2 | -4.6 | -5.18 | -7.87 | -8.27 | |||||||||
Minority Interest | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income | aa.aa | aa.aa | aa.aa | -3.2 | -4.6 | -5.18 | -7.87 | -8.27 | |||||||||
Net Income Growth | aa.aa | aa.aa | aa.aa | -24.68% | -43.65% | -12.55% | -52.15% | -4.98% | |||||||||
Net Income Margin % | aa.aa | aa.aa | aa.aa | -277.05% | -182.75% | -105.05% | -1,215.12% | -1,437.57% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | aa.aa | -3.2 | -4.6 | -5.18 | -7.87 | -8.27 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | -227.15 | - | -2.78 | -1.96 | -0.99 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | - | - | - | +29.6% | +49.71% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | -227.15 | - | -2.78 | -1.96 | -0.99 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | - | - | - | +29.6% | +49.71% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | 0.01 | - | 1.86 | 4.02 | 8.39 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | 0.01 | - | 1.86 | 4.02 | 8.39 | |||||||||
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 | -2.04 | -3.68 | -4.31 | -7.01 | -7.41 | |||||||||
EBITDA Growth | aa.aa | aa.aa | aa.aa | -20.2% | -80.61% | -17.16% | -62.59% | -5.62% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | aa.aa | -176.46% | -146.34% | -87.58% | -1,082.41% | -1,288.35% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | -3.06 | -4.52 | -5.14 | -7.71 | -8.09 | |||||||||