Period Ending: | 2001 31/12 | 2002 31/12 | 2005 31/12 | 2006 31/12 | 2007 31/12 | 2008 31/12 | 2009 31/12 | 2010 31/12 | 2011 31/12 | 2012 31/12 | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,098,492.58 | 1,270,219.43 | 1,345,417.35 | 667,453.61 | 420,011.24 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +2.94% | +15.63% | +5.92% | -50.39% | -37.07% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 982,868.78 | 1,155,650.63 | 1,286,666.77 | 611,353.49 | 419,732.72 | |||||||||
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 115,623.81 | 114,568.81 | 58,750.59 | 56,100.12 | 278.52 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -25.43% | -0.91% | -48.72% | -4.51% | -99.5% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 10.53% | 9.02% | 4.37% | 8.41% | 0.07% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 120,791.72 | 109,061.27 | 374,319.43 | 85,086.03 | 311,273.27 | |||||||||
| |||||||||||||||||||
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -5,167.91 | 5,507.54 | -315,568.84 | -28,985.91 | -310,994.75 | |||||||||
Operating Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -107.49% | +206.57% | -5,829.76% | +90.81% | -972.92% | |||||||||
EBIT Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -0.47% | 0.43% | -23.46% | -4.34% | -74.04% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -13,061.17 | -22,719.14 | -47,296.05 | -44,652.19 | -52,950.04 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +20.49% | -73.94% | -108.18% | +5.59% | -18.58% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -22,929.62 | -46,344.5 | -52,556.84 | -49,416.49 | -56,822.32 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 9,868.45 | 23,625.36 | 5,260.8 | 4,764.29 | 3,872.29 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,550.35 | -1,695.95 | 4,616.87 | 29,027 | 84,027.67 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -14,678.73 | -18,907.54 | -358,248.01 | -44,611.11 | -279,917.12 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 457.2 | 52,996.91 | 7,878.22 | -45,531.22 | -849.96 | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -11,092.95 | - | -21,391.35 | -2,297.56 | -23,610.38 | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -25,841.12 | 16,326.07 | -308,276.47 | -96,521.07 | -301,872.63 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -145.29% | +163.18% | -1,988.25% | +68.69% | -212.75% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2.35% | 1.29% | -22.91% | -14.46% | -71.87% | |||||||||
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,529.04 | -8,363.42 | -70,347.74 | -12,455.79 | 64,702.73 | |||||||||
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -24,312.08 | 24,689.48 | -237,928.74 | -84,065.28 | -366,575.37 | |||||||||
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | -57.06 | |||||||||
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -24,312.08 | 24,689.48 | -237,928.74 | -84,065.28 | -366,632.43 | |||||||||
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -271.05% | +201.55% | -1,063.68% | +64.67% | -336.13% | |||||||||
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2.21% | 1.94% | -17.68% | -12.59% | -87.29% | |||||||||
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 | -24,312.08 | 24,689.48 | -237,928.74 | -84,065.28 | -366,632.43 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -62,288.84 | 63,278.79 | -609,618.81 | -334,933.46 | -164,485.28 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -271.91% | +201.59% | -1,063.39% | +45.06% | +50.89% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -62,288.84 | 63,278.79 | -609,618.81 | -334,933.46 | -164,485.28 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -271.91% | +201.59% | -1,063.39% | +45.06% | +50.89% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0.39 | 0.39 | 0.39 | 0.25 | 2.23 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0.39 | 0.39 | 0.39 | 0.25 | 2.23 | |||||||||
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 | -3,045.27 | 7,358.41 | -311,231.93 | -26,072.92 | -309,791.18 | |||||||||
EBITDA Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -104.28% | +341.63% | -4,329.61% | +91.62% | -1,088.17% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -0.28% | 0.58% | -23.13% | -3.91% | -73.76% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -5,167.91 | 5,507.54 | -315,568.84 | -28,985.91 | -310,994.75 | |||||||||