| 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 | 142.84 | 169.5 | 150.69 | 139.24 | 142.1 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | +62.18% | +18.66% | -11.1% | -7.6% | +2.06% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | 53.69 | 62.67 | 66.89 | 64.24 | 70.57 | |||||||||
Gross Profit | aa.aa | aa.aa | 89.14 | 106.83 | 83.8 | 75 | 71.53 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | +60.16% | +19.84% | -21.56% | -10.5% | -4.63% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | 62.41% | 63.03% | 55.61% | 53.86% | 50.34% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | 99.39 | 122.06 | 116.95 | 75.82 | 92.35 | |||||||||
| ||||||||||||||||
Operating Income | aa.aa | aa.aa | -10.25 | -15.23 | -33.15 | -0.82 | -20.82 | |||||||||
Operating Income Growth | aa.aa | aa.aa | -280.81% | -48.58% | -117.63% | +97.53% | -2,438.9% | |||||||||
EBIT Margin % | aa.aa | aa.aa | -7.18% | -8.99% | -22% | -0.59% | -14.65% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | -3.48 | -5.41 | -5.33 | 0 | 1.8 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | -28.04% | -55.49% | +1.55% | +100% | - | |||||||||
Interest Expense, Total | aa.aa | aa.aa | -3.48 | -5.41 | -5.33 | -1.1 | -0.1 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | - | - | - | 1.1 | 1.9 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | - | - | - | -1.57 | -0.07 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | -13.73 | -20.64 | -38.48 | -2.39 | -19.09 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | - | - | - | - | 2.8 | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | -13.73 | -20.64 | -38.48 | -2.39 | -16.29 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | -565.18% | -50.33% | -86.39% | +93.78% | -581.15% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | -9.61% | -12.18% | -25.53% | -1.72% | -11.47% | |||||||||
Income Tax Expense | aa.aa | aa.aa | -0.17 | 6.37 | 2.98 | 7.66 | 5.1 | |||||||||
Net Income to Company | aa.aa | aa.aa | -13.56 | -27.01 | -41.46 | -10.06 | -21.39 | |||||||||
Minority Interest | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income | aa.aa | aa.aa | -13.56 | -27.01 | -41.46 | -10.06 | -21.39 | |||||||||
Net Income Growth | aa.aa | aa.aa | -692.87% | -99.21% | -53.49% | +75.75% | -112.72% | |||||||||
Net Income Margin % | aa.aa | aa.aa | -9.49% | -15.93% | -27.51% | -7.22% | -15.05% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | -13.56 | -27.01 | -41.46 | -10.06 | -21.39 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | -0.36 | -0.33 | -0.5 | -0.12 | -0.23 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | -471.62% | +6.2% | -50.31% | +77.1% | -101.42% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | -0.36 | -0.33 | -0.5 | -0.12 | -0.23 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | -471.62% | +6.2% | -50.31% | +77.1% | -101.42% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | 38.04 | 80.79 | 82.49 | 87.38 | 92.28 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | 38.04 | 80.79 | 82.49 | 87.38 | 92.28 | |||||||||
Dividend Per Share | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | aa.aa | -7.36 | -12.44 | -31.29 | 0.09 | -20.06 | |||||||||
EBITDA Growth | aa.aa | aa.aa | -192.89% | -69.19% | -151.41% | +100.3% | -21,439.36% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | -5.15% | -7.34% | -20.76% | 0.07% | -14.12% | |||||||||
EBIT | aa.aa | aa.aa | -10.25 | -15.23 | -33.15 | -0.82 | -20.82 | |||||||||