| 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 | 10.18 | 39.84 | 44.58 | 58.84 | 74.68 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | +156.89% | +291.46% | +11.88% | +32% | +26.92% | |||||||||
Cost of Revenue | aa.aa | aa.aa | 135.27 | 203.97 | 283.81 | 359.66 | 546.22 | |||||||||
Gross Profit | aa.aa | aa.aa | -125.09 | -164.13 | -239.24 | -300.82 | -471.54 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | -110.75% | -31.2% | -45.76% | -25.74% | -56.75% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | -1,229.05% | -411.94% | -536.71% | -511.26% | -631.41% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | 57.68 | 81.6 | 110.82 | 178.18 | 176.59 | |||||||||
| ||||||||||||||||
Operating Income | aa.aa | aa.aa | -182.78 | -245.73 | -350.06 | -479 | -648.13 | |||||||||
Operating Income Growth | aa.aa | aa.aa | -116.01% | -34.44% | -42.46% | -36.83% | -35.31% | |||||||||
EBIT Margin % | aa.aa | aa.aa | -1,795.79% | -616.74% | -785.33% | -814.09% | -867.87% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | -2.88 | 6.2 | 19.02 | 14.19 | 20.98 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | -181.15% | +315.32% | +206.81% | -25.41% | +47.88% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | -2.95 | -0.06 | -0.1 | -1.57 | -1.81 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | 0.07 | 6.25 | 19.12 | 15.76 | 22.79 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | 0 | 0.05 | -1.09 | 0.03 | -17.74 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | -185.65 | -239.48 | -332.13 | -464.79 | -644.9 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | -0.83 | - | - | - | - | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | -186.48 | -239.48 | -332.13 | -464.79 | -644.9 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | -114.33% | -28.42% | -38.69% | -39.94% | -38.75% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | -1,832.18% | -601.05% | -745.1% | -789.93% | -863.53% | |||||||||
Income Tax Expense | aa.aa | aa.aa | - | - | -4.06 | -1.13 | -0.14 | |||||||||
Net Income to Company | aa.aa | aa.aa | -186.48 | -239.48 | -328.07 | -463.66 | -644.76 | |||||||||
Minority Interest | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income | aa.aa | aa.aa | -186.48 | -239.48 | -328.07 | -463.66 | -644.76 | |||||||||
Net Income Growth | aa.aa | aa.aa | -114.33% | -28.42% | -36.99% | -41.33% | -39.06% | |||||||||
Net Income Margin % | aa.aa | aa.aa | -1,832.18% | -601.05% | -735.99% | -788.02% | -863.35% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | -186.48 | -239.48 | -328.07 | -463.66 | -644.76 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | -1.49 | -1.36 | -1.58 | -1.69 | -1.44 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | +62.76% | +8.3% | -15.69% | -7.13% | +14.78% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | -1.49 | -1.36 | -1.58 | -1.69 | -1.44 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | +62.76% | +8.3% | -15.69% | -7.13% | +14.78% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | 125.35 | 175.54 | 207.85 | 274.21 | 447.45 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | 125.35 | 175.54 | 207.85 | 274.21 | 447.45 | |||||||||
Dividend Per Share | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | aa.aa | -174.37 | -233.97 | -325.66 | -442.51 | -564.43 | |||||||||
EBITDA Growth | aa.aa | aa.aa | -116.15% | -34.18% | -39.19% | -35.88% | -27.55% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | -1,713.2% | -587.23% | -730.58% | -752.07% | -755.79% | |||||||||
EBIT | aa.aa | aa.aa | -182.78 | -245.73 | -350.06 | -479 | -648.13 | |||||||||