| Period Ending: | 2014 31/12 | 2015 31/12 | 2016 31/12 | 2017 31/12 | 2018 31/12 | 2019 31/12 | 2020 31/12 | 2021 31/12 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | 0.84 | 1.79 | 18.34 | 26.93 | 25.6 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | aa.aa | -68.8% | +113.67% | +922.04% | +46.83% | -4.94% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | aa.aa | 0.38 | 0.55 | 7.58 | 10.28 | 9.68 | |||||||||
Gross Profit | aa.aa | aa.aa | aa.aa | 0.46 | 1.25 | 10.76 | 16.65 | 15.91 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | aa.aa | -72.43% | +173.65% | +762.55% | +54.75% | -4.41% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | aa.aa | 54.27% | 69.5% | 58.65% | 61.82% | 62.17% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | aa.aa | 5.44 | 12.52 | 27.14 | 46.36 | 54.67 | |||||||||
| |||||||||||||||||
Operating Income | aa.aa | aa.aa | aa.aa | -4.99 | -11.27 | -16.38 | -29.71 | -38.75 | |||||||||
Operating Income Growth | aa.aa | aa.aa | aa.aa | -1,046.01% | -126.06% | -45.35% | -81.4% | -30.42% | |||||||||
EBIT Margin % | aa.aa | aa.aa | aa.aa | -593.6% | -628.02% | -89.31% | -110.34% | -151.39% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | aa.aa | - | -0.09 | -3.22 | -6.03 | -7.06 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | aa.aa | - | - | -3,354.03% | -87.52% | -16.96% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | aa.aa | - | -0.18 | -3.22 | -6.03 | -7.06 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | aa.aa | - | 0.09 | - | - | - | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | aa.aa | -0.63 | 0.05 | -0.33 | -1.17 | -7.25 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | -5.61 | -11.32 | -19.92 | -36.91 | -53.05 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | aa.aa | - | - | -0.6 | 2.9 | 7.04 | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | -6.79 | -12.19 | -30.41 | -35.82 | -46.36 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | -1,460.66% | -79.53% | -149.47% | -17.82% | -29.42% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | aa.aa | -808.37% | -679.19% | -165.78% | -133.04% | -181.13% | |||||||||
Income Tax Expense | aa.aa | aa.aa | aa.aa | - | - | -2.51 | -0.96 | -1.66 | |||||||||
Net Income to Company | aa.aa | aa.aa | aa.aa | -6.79 | -12.19 | -27.89 | -34.86 | -44.7 | |||||||||
Minority Interest | aa.aa | aa.aa | aa.aa | - | - | -0.59 | -1.59 | -0.06 | |||||||||
Net Income | aa.aa | aa.aa | aa.aa | -6.79 | -12.19 | -28.48 | -36.45 | -44.76 | |||||||||
Net Income Growth | aa.aa | aa.aa | aa.aa | -1,460.66% | -79.53% | -133.72% | -27.95% | -22.81% | |||||||||
Net Income Margin % | aa.aa | aa.aa | aa.aa | -808.37% | -679.19% | -155.31% | -135.35% | -174.87% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | aa.aa | -6.79 | -12.19 | -28.48 | -36.45 | -44.76 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | -7.2 | -5.32 | -6.97 | -5.01 | -3.76 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | -423.82% | +26.03% | -30.99% | +28.12% | +24.93% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | -7.2 | -5.32 | -6.97 | -5.01 | -3.76 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | -423.82% | +26.03% | -30.99% | +28.12% | +24.93% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | 0.94 | 2.29 | 4.09 | 7.27 | 11.9 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | 0.94 | 2.29 | 4.09 | 7.27 | 11.9 | |||||||||
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 | -4.87 | -10.99 | -13.16 | -23.86 | -30.31 | |||||||||
EBITDA Growth | aa.aa | aa.aa | aa.aa | -1,078.52% | -125.56% | -19.79% | -81.26% | -27.02% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | aa.aa | -580.13% | -612.4% | -71.78% | -88.61% | -118.41% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | -4.99 | -11.27 | -16.38 | -29.71 | -38.75 | |||||||||