| Period Ending: | 2020 31/12 | 2021 31/12 | 2022 31/12 | 2023 31/12 | 2024 31/12 | 2025 31/12 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | - | - | - | - | - | |||||||||
Total Revenues Growth | aa.aa | - | - | - | - | - | |||||||||
Cost of Revenue | aa.aa | - | - | - | - | - | |||||||||
Gross Profit | aa.aa | - | - | - | - | - | |||||||||
Gross Profit Growth | aa.aa | - | - | - | - | - | |||||||||
Gross Profit Margin % | aa.aa | - | - | - | - | - | |||||||||
Other Operating Expenses, Total | aa.aa | 30.93 | 47.48 | 91.13 | 129.72 | 235.17 | |||||||||
| |||||||||||||||
Operating Income | aa.aa | -30.93 | -47.48 | -91.13 | -129.72 | -235.17 | |||||||||
Operating Income Growth | aa.aa | -47.47% | -53.48% | -91.94% | -42.35% | -81.29% | |||||||||
EBIT Margin % | aa.aa | - | - | - | - | - | |||||||||
Net Interest Expenses | aa.aa | 0.01 | 0.71 | 14.8 | 20.72 | 24.15 | |||||||||
Net Interest Expenses Growth | aa.aa | -65% | +4,964.29% | +1,987.02% | +40.03% | +16.57% | |||||||||
Interest Expense, Total | aa.aa | - | - | - | -0.57 | -3.61 | |||||||||
Interest And Investment Income | aa.aa | 0.01 | 0.71 | 14.8 | 21.29 | 27.76 | |||||||||
Other Non Operating Expenses, Total | aa.aa | -5.05 | -0.06 | -0 | -0 | 0.05 | |||||||||
EBT, Excl. Unusual Items | aa.aa | -35.97 | -46.83 | -76.33 | -109 | -210.97 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | - | - | - | - | - | |||||||||
Other Unusual Items, Total | aa.aa | - | - | - | - | -0.85 | |||||||||
EBT, Incl. Unusual Items | aa.aa | -35.97 | -46.83 | -76.33 | -109 | -211.82 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | -71.8% | -30.19% | -63% | -42.8% | -94.33% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | - | - | - | - | - | |||||||||
Income Tax Expense | aa.aa | - | - | 0.1 | 0.36 | 0.36 | |||||||||
Net Income to Company | aa.aa | -35.97 | -46.83 | -76.43 | -109.36 | -212.18 | |||||||||
Minority Interest | aa.aa | - | - | - | - | - | |||||||||
Net Income | aa.aa | -35.97 | -46.83 | -76.43 | -109.36 | -212.18 | |||||||||
Net Income Growth | aa.aa | -71.8% | -30.19% | -63.22% | -43.08% | -94.03% | |||||||||
Net Income Margin % | aa.aa | - | - | - | - | - | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | -35.97 | -46.83 | -76.43 | -109.36 | -212.18 | |||||||||
Basic EPS - Continuing Operations | aa.aa | -40.95 | -45.05 | -3.42 | -3.96 | -6.01 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | -1,255.5% | -10.01% | +92.4% | -15.66% | -51.76% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | -40.95 | -45.05 | -3.42 | -3.96 | -6.01 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | -1,255.5% | -10.01% | +92.4% | -15.66% | -51.76% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | 0.88 | 1.04 | 22.32 | 27.61 | 35.3 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | 0.88 | 1.04 | 22.32 | 27.61 | 35.3 | |||||||||
Dividend Per Share | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | -30.9 | -47.39 | -91.03 | -129.56 | -234.89 | |||||||||
EBITDA Growth | aa.aa | -47.46% | -53.35% | -92.09% | -42.34% | -81.29% | |||||||||
EBITDA Margin % | aa.aa | - | - | - | - | - | |||||||||
EBIT | aa.aa | -30.93 | -47.48 | -91.13 | -129.72 | -235.17 | |||||||||