Period Ending: | 2009 31/12 | 2010 31/12 | 2011 31/12 | 2012 31/12 | 2013 31/12 | 2014 31/12 | 2015 31/12 | 2016 31/12 | 2017 31/12 | 2018 31/12 | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,056,922.2 | 999,900.65 | 1,800,150.55 | 3,280,269.68 | 758,499.59 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -70.98% | -5.4% | +80.03% | +82.22% | -76.88% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,609,586.43 | 3,784,031.62 | 590,214.23 | 2,050,040.91 | 1,382,614.31 | |||||||||
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -3,552,664.22 | -2,784,130.97 | 1,209,936.31 | 1,230,228.78 | -624,114.72 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -69.88% | +21.63% | +143.46% | +1.68% | -150.73% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -336.13% | -278.44% | 67.21% | 37.5% | -82.28% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 691,428.8 | 324,234.45 | -1,344,426.57 | 419,405.67 | 209,019.01 | |||||||||
| |||||||||||||||||||
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -4,244,093.03 | -3,108,365.42 | 2,554,362.88 | 810,823.11 | -833,133.73 | |||||||||
Operating Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -47.2% | +26.76% | +182.18% | -68.26% | -202.75% | |||||||||
EBIT Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -401.55% | -310.87% | 141.9% | 24.72% | -109.84% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -507,577.24 | -614,651.64 | -80,835 | -27,135 | -28,760 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +56.38% | -21.1% | +86.85% | +66.43% | -5.99% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,017,646.41 | -614,847.37 | -80,835 | -27,135 | -28,760 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 510,069.17 | 195.73 | - | - | - | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -247,194.47 | -260,162.09 | -861.01 | -56,576 | -4,561.64 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -4,998,864.74 | -3,983,179.15 | 2,472,666.87 | 727,112.11 | -866,455.37 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -48,138.87 | -13,858.68 | 7,099.17 | - | - | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -7,177,743 | -4,514,088.14 | 2,479,766.04 | 727,112.11 | -866,455.37 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -0.79% | +37.11% | +154.93% | -70.68% | -219.16% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -679.12% | -451.45% | 137.75% | 22.17% | -114.23% | |||||||||
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,129,141.43 | -1,025,508.87 | 338,511.91 | 261,427.21 | -193,359.92 | |||||||||
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -6,048,601.57 | -3,488,579.26 | 2,141,254.13 | 465,684.9 | -673,095.45 | |||||||||
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 47.04 | 46.49 | -30.21 | -19.78 | 40.51 | |||||||||
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -6,048,554.53 | -3,488,532.77 | 2,141,223.93 | 465,665.12 | -673,054.94 | |||||||||
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +7.61% | +42.32% | +161.38% | -78.25% | -244.54% | |||||||||
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -572.28% | -348.89% | 118.95% | 14.2% | -88.74% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -6,048,554.53 | -3,488,532.77 | 2,141,223.93 | 465,665.12 | -673,054.94 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -341.85 | -197.16 | 121.01 | 26.31 | -38.04 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +7.62% | +42.33% | +161.38% | -78.26% | -244.58% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -341.85 | -197.16 | 121.01 | 26.31 | -38.04 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +7.62% | +42.33% | +161.38% | -78.26% | -244.58% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 219,127,805 | 243,942,237.5 | 238,368,942.5 | 240,049,777.5 | 254,425,340 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 219,127,805 | 243,942,237.5 | 238,368,942.5 | 240,049,777.5 | 254,425,340 | |||||||||
Dividend Per Share | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2,975,935.08 | -1,697,190.79 | 3,011,781.58 | 1,296,382.72 | -346,243.98 | |||||||||
EBITDA Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -100.38% | +42.97% | +277.46% | -56.96% | -126.71% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -281.57% | -169.74% | 167.31% | 39.52% | -45.65% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -4,244,093.03 | -3,108,365.42 | 2,554,362.88 | 810,823.11 | -833,133.73 | |||||||||