| Period Ending: | 2021 30/06 | 2022 30/06 | 2023 30/06 | 2024 30/06 | 2025 30/06 | 2026 30/06 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | - | - | - | - | - | |||||||||
Total Revenues Growth | aa.aa | - | - | - | - | - | |||||||||
Cost of Revenue | aa.aa | 0.05 | 0.06 | 0.2 | 0.02 | 0.48 | |||||||||
Gross Profit | aa.aa | -0.05 | -0.06 | -0.2 | -0.02 | -0.48 | |||||||||
Gross Profit Growth | aa.aa | -35.71% | -31.74% | -213.17% | +88.93% | -2,119.61% | |||||||||
Gross Profit Margin % | aa.aa | - | - | - | - | - | |||||||||
Other Operating Expenses, Total | aa.aa | 1.3 | 2.12 | 2 | 1.85 | 0.96 | |||||||||
| |||||||||||||||
Operating Income | aa.aa | -1.35 | -2.18 | -2.2 | -1.87 | -1.44 | |||||||||
Operating Income Growth | aa.aa | -81.69% | -61.85% | -0.71% | +14.9% | +22.94% | |||||||||
EBIT Margin % | aa.aa | - | - | - | - | - | |||||||||
Net Interest Expenses | aa.aa | 0 | 0.07 | 0.09 | 0.07 | 0.03 | |||||||||
Net Interest Expenses Growth | aa.aa | +694.7% | +6,379.79% | +27.89% | -19.09% | -63.27% | |||||||||
Interest Expense, Total | aa.aa | - | - | - | - | - | |||||||||
Interest And Investment Income | aa.aa | 0 | 0.07 | 0.09 | 0.07 | 0.03 | |||||||||
Other Non Operating Expenses, Total | aa.aa | - | - | - | - | - | |||||||||
EBT, Excl. Unusual Items | aa.aa | -1.35 | -2.12 | -2.11 | -1.8 | -1.42 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | - | - | - | -0 | -0 | |||||||||
Other Unusual Items, Total | aa.aa | - | - | - | - | - | |||||||||
EBT, Incl. Unusual Items | aa.aa | -1.35 | -2.12 | -2.11 | -1.81 | -1.42 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | -81.59% | -56.93% | +0.16% | +14.56% | +21.31% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | - | - | - | - | - | |||||||||
Income Tax Expense | aa.aa | - | - | - | - | - | |||||||||
Net Income to Company | aa.aa | -1.35 | -2.12 | -2.11 | -2.34 | -1.42 | |||||||||
Minority Interest | aa.aa | - | - | - | - | - | |||||||||
Net Income | aa.aa | -1.35 | -2.12 | -2.11 | -2.34 | -1.42 | |||||||||
Net Income Growth | aa.aa | -81.59% | -56.93% | +0.16% | -10.89% | +39.37% | |||||||||
Net Income Margin % | aa.aa | - | - | - | - | - | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | -1.35 | -2.12 | -2.11 | -1.81 | -1.42 | |||||||||
Basic EPS - Continuing Operations | aa.aa | -0.04 | -0.05 | -0.04 | -0.02 | -0.01 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | +72.21% | -28.22% | +15.72% | +46.93% | +60.65% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | -0.04 | -0.05 | -0.04 | -0.02 | -0.01 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | +72.21% | -28.22% | +15.72% | +46.93% | +60.65% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | 35.29 | 43.19 | 51.16 | 82.36 | 164.7 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | 35.29 | 43.19 | 51.16 | 82.36 | 164.7 | |||||||||
Dividend Per Share | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | -1.34 | -2.17 | -2.19 | -1.86 | -1.42 | |||||||||
EBITDA Growth | aa.aa | - | -62.02% | -0.69% | +15.05% | +23.35% | |||||||||
EBITDA Margin % | aa.aa | - | - | - | - | - | |||||||||
EBIT | aa.aa | -1.35 | -2.18 | -2.2 | -1.87 | -1.44 | |||||||||