| Period Ending: | 2021 28/02 | 2022 28/02 | 2023 28/02 | 2024 29/02 | 2025 28/02 | 2025 31/12 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | 1,946 | - | - | - | - | |||||||||
Total Revenues Growth | aa.aa | - | - | - | - | - | |||||||||
Cost of Revenue | aa.aa | - | - | - | - | - | |||||||||
Gross Profit | aa.aa | 1,946 | - | - | - | - | |||||||||
Gross Profit Growth | aa.aa | - | - | - | - | - | |||||||||
Gross Profit Margin % | aa.aa | 100% | - | - | - | - | |||||||||
Other Operating Expenses, Total | aa.aa | 810 | 520 | 943 | 907 | 863.11 | |||||||||
| |||||||||||||||
Operating Income | aa.aa | 1,136 | -520 | -943 | -907 | -863.11 | |||||||||
Operating Income Growth | aa.aa | +257.78% | -145.77% | -81.35% | +3.82% | +4.84% | |||||||||
EBIT Margin % | aa.aa | 58.38% | - | - | - | - | |||||||||
Net Interest Expenses | aa.aa | - | - | - | 342 | 227.98 | |||||||||
Net Interest Expenses Growth | aa.aa | - | - | - | - | -33.34% | |||||||||
Interest Expense, Total | aa.aa | - | - | - | - | - | |||||||||
Interest And Investment Income | aa.aa | - | - | - | 342 | 227.98 | |||||||||
Other Non Operating Expenses, Total | aa.aa | -59 | -340 | -2 | -69 | -63.25 | |||||||||
EBT, Excl. Unusual Items | aa.aa | 1,077 | -860 | -945 | -634 | -698.38 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | - | - | - | - | - | |||||||||
Other Unusual Items, Total | aa.aa | - | - | -15 | -26 | -3 | |||||||||
EBT, Incl. Unusual Items | aa.aa | 1,077 | -860 | -960 | -660 | -701.38 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | +249.17% | -179.85% | -11.63% | +31.25% | -6.27% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | 55.34% | - | - | - | - | |||||||||
Income Tax Expense | aa.aa | 1 | 0 | - | - | -0.47 | |||||||||
Net Income to Company | aa.aa | 1,076 | -860 | -960 | -660 | -700.9 | |||||||||
Minority Interest | aa.aa | - | - | - | - | - | |||||||||
Net Income | aa.aa | 1,076 | -860 | -960 | -660 | -700.9 | |||||||||
Net Income Growth | aa.aa | +249.03% | -179.93% | -11.63% | +31.25% | -6.2% | |||||||||
Net Income Margin % | aa.aa | 55.29% | - | - | - | - | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | 1,076 | -860 | -960 | -660 | -700.9 | |||||||||
Basic EPS - Continuing Operations | aa.aa | 53.32 | -25.25 | -26.02 | -16.37 | -15.99 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | +131.14% | -147.36% | -3.03% | +37.09% | +2.3% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | 53.32 | -25.25 | -26.02 | -16.37 | -15.99 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | +131.14% | -147.36% | -3.03% | +37.09% | +2.3% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | 20.18 | 34.05 | 36.9 | 40.32 | 43.83 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | 20.18 | 34.05 | 36.9 | 40.32 | 43.83 | |||||||||
Dividend Per Share | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | - | -514 | -937 | -904 | - | |||||||||
EBITDA Growth | aa.aa | - | - | -82.3% | +3.52% | - | |||||||||
EBITDA Margin % | aa.aa | - | - | - | - | - | |||||||||
EBIT | aa.aa | 1,136 | -520 | -943 | -907 | -863.11 | |||||||||