Period Ending: | 2013 31/12 | 2014 31/12 | 2015 31/12 | 2016 31/12 | 2017 31/12 | 2018 31/12 | 2019 31/12 | 2020 31/12 | 2021 31/12 | 2022 31/12 | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 23,910.71 | 224,066.85 | 467.39 | 3,715.59 | 48,306.83 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -53.73% | +837.1% | -99.79% | +694.96% | +1,200.11% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 36,505.7 | 260,758.69 | 28,062.72 | 31,182.47 | 74,718.65 | |||||||||
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -12,595 | -36,691.85 | -27,595.33 | -27,466.87 | -26,411.82 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +60.18% | -191.32% | +24.79% | +0.47% | +3.84% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -52.68% | -16.38% | -5,904.12% | -739.23% | -54.68% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 16,406.51 | 19,966.65 | 6,673.48 | 15,533.6 | 17,781.87 | |||||||||
| |||||||||||||||||||
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -29,001.5 | -56,658.5 | -34,268.81 | -43,000.47 | -44,193.69 | |||||||||
Operating Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +38.77% | -95.36% | +39.52% | -25.48% | -2.77% | |||||||||
EBIT Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -121.29% | -25.29% | -7,331.93% | -1,157.3% | -91.49% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -74,904.96 | -64,348.77 | -8,294.97 | -69,142.83 | -72,647.48 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +14% | +14.09% | +87.11% | -733.55% | -5.07% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -74,930.55 | -64,366.61 | -8,299.27 | -69,148.26 | -72,654.37 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 25.59 | 17.84 | 4.3 | 5.43 | 6.9 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -30,821.86 | 17,438.98 | -9,081 | -3,223.49 | -38,284.23 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -134,728.33 | -103,568.29 | -51,644.78 | -115,366.78 | -155,125.4 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 568.69 | -116.87 | -1,607.01 | - | - | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,547.6 | -4,757.28 | 135,413.19 | - | -123,572.01 | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -129,612.04 | -108,442.44 | 82,161.4 | -115,366.78 | -278,697.4 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +7.75% | +16.33% | +175.76% | -240.41% | -141.58% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -542.07% | -48.4% | 17,578.72% | -3,104.93% | -576.93% | |||||||||
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 9,092.79 | -18,686.37 | 9,508.62 | 9,246.58 | 4,077.21 | |||||||||
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -138,704.83 | -89,756.07 | 72,652.78 | -124,613.36 | -282,774.62 | |||||||||
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 370.57 | -9.31 | -254.97 | 234.11 | 711.17 | |||||||||
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -138,334.26 | -89,765.38 | 72,397.81 | -124,379.25 | -282,063.44 | |||||||||
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -8.64% | +35.11% | +180.65% | -271.8% | -126.78% | |||||||||
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -578.55% | -40.06% | 15,489.76% | -3,347.49% | -583.9% | |||||||||
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 | -138,334.26 | -89,765.38 | 72,397.81 | -124,379.25 | -282,063.44 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -142.86 | -92.7 | 74.77 | -97.43 | -60.42 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -8.64% | +35.11% | +180.65% | -230.3% | +37.99% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -142.86 | -92.7 | 74.77 | -97.43 | -60.42 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -8.64% | +35.11% | +180.65% | -230.3% | +37.99% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 968.3 | 968.3 | 968.3 | 1,276.66 | 4,668.67 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 968.3 | 968.3 | 968.3 | 1,276.66 | 4,668.67 | |||||||||
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 | -15,638.93 | -28,297.27 | -9,120.85 | -18,082.16 | -21,352.47 | |||||||||
EBITDA Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +30.15% | -80.94% | +67.77% | -98.25% | -18.09% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -65.41% | -12.63% | -1,951.44% | -486.66% | -44.2% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -29,001.5 | -56,658.5 | -34,268.81 | -43,000.47 | -44,193.69 | |||||||||