| Period Ending: | 2020 31/03 | 2021 31/03 | 2022 31/03 | 2023 31/03 | 2024 31/03 | 2025 31/03 | 2026 31/03 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | 4,702.5 | 5,695.4 | 6,897.46 | 7,203.4 | 7,751.46 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | - | +21.11% | +21.11% | +4.44% | +7.61% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Gross Profit | aa.aa | aa.aa | - | - | 3,845.31 | - | - | |||||||||
Gross Profit Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | 58.07% | - | 55.75% | 55.87% | - | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | 2,164.63 | 2,531.6 | - | - | - | |||||||||
| ||||||||||||||||
Operating Income | aa.aa | aa.aa | 565.93 | 600.56 | 435.56 | 225.69 | 936.73 | |||||||||
Operating Income Growth | aa.aa | aa.aa | - | +6.12% | -27.47% | -48.18% | +315.05% | |||||||||
EBIT Margin % | aa.aa | aa.aa | 12.03% | 10.54% | 6.31% | 3.13% | 12.08% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | -4.11 | - | 14.22 | - | - | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | -134.83% | - | - | - | - | |||||||||
Interest Expense, Total | aa.aa | aa.aa | - | - | -39.88 | -55.03 | - | |||||||||
Interest And Investment Income | aa.aa | aa.aa | 29.42 | 0.18 | 54.1 | 84.16 | - | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | - | - | - | 46.86 | - | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | 592.91 | - | - | 301.68 | - | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | -0.5 | 2.59 | - | - | - | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | - | 3.34 | - | - | 35.09 | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | - | 607.15 | 510.48 | 298.39 | 1,059.77 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | - | - | -15.92% | -41.55% | +255.16% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | - | 10.66% | 7.4% | 4.14% | 13.67% | |||||||||
Income Tax Expense | aa.aa | aa.aa | - | - | 111.54 | - | - | |||||||||
Net Income to Company | aa.aa | aa.aa | 496.52 | - | - | 209.73 | - | |||||||||
Minority Interest | aa.aa | aa.aa | -25.88 | -28.7 | -2.33 | 14.26 | - | |||||||||
Net Income | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income Margin % | aa.aa | aa.aa | - | 8.22% | 5.75% | 3.11% | - | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | 470.64 | 468.17 | 396.61 | - | - | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | - | 12.84 | 10.64 | - | 21.21 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | - | - | -17.09% | - | - | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | - | 12.76 | - | - | 21.07 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | 36.46 | 36.46 | 37.26 | - | - | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | 36.51 | - | 37.62 | 38.34 | 38.7 | |||||||||
Dividend Per Share | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBITDA Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBITDA Margin % | aa.aa | aa.aa | - | 13.51% | - | 6.7% | - | |||||||||
EBIT | aa.aa | aa.aa | 565.93 | 600.56 | 435.56 | - | 936.73 | |||||||||