| 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 | - | - | - | 6.34 | 43.77 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | - | - | - | - | +589.88% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Gross Profit | aa.aa | aa.aa | - | - | - | 6.34 | 43.77 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | - | - | - | - | +589.88% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | - | - | - | 100% | 100% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | 75.04 | 89.15 | 79.13 | 65.99 | 85.75 | |||||||||
| ||||||||||||||||
Operating Income | aa.aa | aa.aa | -75.04 | -89.15 | -79.13 | -59.65 | -41.98 | |||||||||
Operating Income Growth | aa.aa | aa.aa | -37.54% | -18.8% | +11.24% | +24.63% | +29.61% | |||||||||
EBIT Margin % | aa.aa | aa.aa | - | - | - | -940.18% | -95.92% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | -0.6 | -0.8 | -0.7 | - | - | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | 0% | -33.33% | +12.5% | - | - | |||||||||
Interest Expense, Total | aa.aa | aa.aa | -0.6 | -0.8 | -0.7 | - | - | |||||||||
Interest And Investment Income | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | -0.16 | 1.73 | 3.43 | 2.34 | 6.95 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | -75.8 | -88.22 | -76.4 | -57.3 | -35.04 | |||||||||
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 | -75.8 | -88.22 | -76.4 | -58.24 | -35.04 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | -37.27% | -16.39% | +13.4% | +23.77% | +39.84% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | - | - | - | -918.05% | -80.05% | |||||||||
Income Tax Expense | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Company | aa.aa | aa.aa | -75.8 | -88.22 | -76.4 | -58.24 | -35.04 | |||||||||
Minority Interest | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income | aa.aa | aa.aa | -75.8 | -88.22 | -76.4 | -58.24 | -35.04 | |||||||||
Net Income Growth | aa.aa | aa.aa | -37.27% | -16.39% | +13.4% | +23.77% | +39.84% | |||||||||
Net Income Margin % | aa.aa | aa.aa | - | - | - | -918.05% | -80.05% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | -75.8 | -88.22 | -76.4 | -58.24 | -35.04 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | -189.29 | -45.09 | -38.9 | -15.24 | -7.73 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | +87.18% | +76.18% | +13.72% | +60.83% | +49.25% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | -189.29 | -45.09 | -38.9 | -15.24 | -7.73 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | +87.18% | +76.18% | +13.72% | +60.83% | +49.25% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | 0.4 | 1.96 | 1.96 | 3.82 | 4.53 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | 0.4 | 1.96 | 1.96 | 3.82 | 4.53 | |||||||||
Dividend Per Share | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | aa.aa | -73.55 | -87.3 | -77.23 | -58 | -40.44 | |||||||||
EBITDA Growth | aa.aa | aa.aa | -37.47% | -18.71% | +11.53% | +24.9% | +30.28% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | - | - | - | -914.27% | -92.4% | |||||||||
EBIT | aa.aa | aa.aa | -75.04 | -89.15 | -79.13 | -59.65 | -41.98 | |||||||||