Period Ending: | 2015 31/12 | 2016 31/12 | 2017 31/12 | 2018 31/12 | 2019 31/12 | 2020 31/12 | 2021 31/12 | 2022 31/12 | 2023 31/12 | 2024 31/12 | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 30,223.48 | 42,376.29 | 4,321.33 | 4,878.66 | 7,253.27 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +115.78% | +40.21% | -89.8% | +12.9% | +48.67% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 17,312.24 | 20,668.99 | 3,065.78 | 3,421.66 | 7,772.32 | |||||||||
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 12,911.24 | 21,707.31 | 1,255.55 | 1,457.01 | -519.05 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +168.64% | +68.13% | -94.22% | +16.05% | -135.62% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 42.72% | 51.23% | 29.05% | 29.86% | -7.16% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 23,121.7 | 28,553.43 | 24,347.84 | 33,576.44 | 38,658.72 | |||||||||
| |||||||||||||||||||
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -10,210.46 | -6,846.12 | -23,092.29 | -32,119.43 | -39,177.77 | |||||||||
Operating Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +3.31% | +32.95% | -237.3% | -39.09% | -21.98% | |||||||||
EBIT Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -33.78% | -16.16% | -534.38% | -658.37% | -540.14% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -4,172.84 | 256.07 | 732.11 | 326.27 | -2,283.66 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -20.55% | +106.14% | +185.91% | -55.43% | -799.92% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -5,741.78 | -2,434.9 | -1,067.63 | -2,094.58 | -3,477.57 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,568.94 | 2,690.97 | 1,799.74 | 2,420.85 | 1,193.91 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7,318.79 | -13,486.11 | 1,801.02 | -19,931.19 | 1,440.66 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -7,064.52 | -20,076.17 | -20,559.16 | -51,724.35 | -40,020.77 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1.32 | 344.23 | - | 6,003.32 | 3.9 | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -5,770.25 | -464 | -230.75 | 15,281.57 | -14,158.28 | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -14,010.56 | -15,617.15 | -22,742.62 | -51,151.91 | -50,062.31 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +62.86% | -11.47% | -45.63% | -124.92% | +2.13% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -46.36% | -36.85% | -526.29% | -1,048.48% | -690.2% | |||||||||
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,048.28 | 2,723.3 | 614.64 | -2,940.74 | 1,747.11 | |||||||||
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -12,011.96 | -18,340.45 | -25,568.28 | -50,041.78 | -51,809.41 | |||||||||
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,173.99 | 2,439.71 | 1,699.33 | 1,118.15 | 265.31 | |||||||||
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -9,837.98 | -15,900.73 | -23,868.95 | -48,923.63 | -51,544.11 | |||||||||
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +73.83% | -61.63% | -50.11% | -104.97% | -5.36% | |||||||||
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -32.55% | -37.52% | -552.35% | -1,002.81% | -710.63% | |||||||||
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 | -12,884.86 | -15,900.73 | -21,657.94 | -47,093.02 | -51,544.11 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -198.51 | -232.2 | -312.9 | -636.56 | -671.17 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +67.92% | -16.97% | -34.75% | -103.44% | -5.44% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -198.51 | -232.2 | -313.06 | -636.56 | -671.17 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +67.92% | -16.97% | -34.82% | -103.34% | -5.44% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 64.91 | 68.48 | 69.22 | 73.98 | 76.8 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 64.91 | 68.48 | 69.22 | 73.98 | 76.8 | |||||||||
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 | -5,294.44 | -3,850.8 | -19,612.52 | -28,920.46 | -34,927.65 | |||||||||
EBITDA Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +39.24% | +27.27% | -409.31% | -47.46% | -20.77% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -17.52% | -9.09% | -453.85% | -592.79% | -481.54% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -10,210.46 | -6,846.12 | -23,092.29 | -32,119.43 | -39,177.77 | |||||||||