| 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 | 27.22 | 14.25 | 3.97 | 2.36 | 0.84 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | +5.7% | -47.63% | -72.17% | -40.46% | -64.6% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | 9.99 | 11.08 | 0.61 | 0.09 | 0 | |||||||||
Gross Profit | aa.aa | aa.aa | 17.22 | 3.18 | 3.35 | 2.27 | 0.84 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | -19.82% | -81.55% | +5.56% | -32.19% | -63.25% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | 63.28% | 22.29% | 84.54% | 96.28% | 99.96% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | 29.63 | 24.51 | 9.32 | 6.33 | 3.88 | |||||||||
| ||||||||||||||||
Operating Income | aa.aa | aa.aa | -12.41 | -21.33 | -5.97 | -4.06 | -3.05 | |||||||||
Operating Income Growth | aa.aa | aa.aa | -185.07% | -71.93% | +72.01% | +32.08% | +24.86% | |||||||||
EBIT Margin % | aa.aa | aa.aa | -45.59% | -149.67% | -150.5% | -171.71% | -364.49% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | -1.85 | -1 | -1.6 | -0.72 | -0.37 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | +43.99% | +45.74% | -59.42% | +54.77% | +49.06% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | -1.85 | -1 | -1.6 | -0.81 | -0.37 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | 0 | - | 0 | 0.09 | - | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | -0.72 | 0.06 | 1.03 | -0.17 | 0.61 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | -14.97 | -22.27 | -6.54 | -4.95 | -2.8 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | 15.1 | -1.94 | 0.98 | 0.04 | 0 | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | 1.51 | -17 | - | -0.4 | -0.06 | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | 1.64 | -41.21 | -5.56 | -5.3 | -2.88 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | +114.45% | -2,615.07% | +86.5% | +4.7% | +45.6% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | 6.02% | -289.13% | -140.26% | -224.52% | -345.08% | |||||||||
Income Tax Expense | aa.aa | aa.aa | -1.62 | -0.67 | 0.96 | -0.05 | 0.12 | |||||||||
Net Income to Company | aa.aa | aa.aa | 3.25 | -40.54 | -6.53 | -5.25 | -3 | |||||||||
Minority Interest | aa.aa | aa.aa | - | 0.33 | 0.3 | 0.67 | 0.21 | |||||||||
Net Income | aa.aa | aa.aa | 3.25 | -40.21 | -6.22 | -4.58 | -2.8 | |||||||||
Net Income Growth | aa.aa | aa.aa | +125.32% | -1,335.63% | +84.52% | +26.43% | +38.94% | |||||||||
Net Income Margin % | aa.aa | aa.aa | 11.96% | -282.09% | -156.87% | -193.85% | -334.42% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | 3.25 | -40.21 | -6.22 | -4.58 | -2.8 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | 0.06 | -0.67 | -0.1 | -0.06 | -0.04 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | +109.97% | -1,245.83% | +84.52% | +40.45% | +40.14% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | 0.06 | -0.67 | -0.1 | -0.07 | -0.04 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | +109.91% | -1,245.83% | +84.52% | +32.51% | +42.86% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | 55.64 | 60 | 60 | 74.13 | 75.62 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | 55.64 | 60 | 60 | 74.13 | 75.62 | |||||||||
Dividend Per Share | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | aa.aa | -2.04 | -20.96 | -5.65 | -3.84 | -2.97 | |||||||||
EBITDA Growth | aa.aa | aa.aa | +52.85% | -929.81% | +73.03% | +32.06% | +22.66% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | -7.48% | -147.07% | -142.51% | -162.63% | -355.35% | |||||||||
EBIT | aa.aa | aa.aa | -12.41 | -21.33 | -5.97 | -4.06 | -3.05 | |||||||||