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 | 15,667.65 | 10,084.9 | 6,907.59 | 4,390.13 | 16,947.3 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -40.25% | -35.63% | -31.51% | -36.44% | +286.03% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 16,623.65 | 12,541.94 | 9,595.98 | 8,534.76 | 10,951.84 | |||||||||
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -956 | -2,457.03 | -2,688.4 | -4,144.63 | 5,995.46 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -131.16% | -157.01% | -9.42% | -54.17% | +244.66% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -6.1% | -24.36% | -38.92% | -94.41% | 35.38% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7,904.81 | 5,961.32 | 5,317.96 | 4,979.79 | 17,675.06 | |||||||||
| |||||||||||||||||||
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -8,860.81 | -8,418.35 | -8,006.35 | -9,124.42 | -11,679.6 | |||||||||
Operating Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -0.45% | +4.99% | +4.89% | -13.96% | -28% | |||||||||
EBIT Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -56.55% | -83.47% | -115.91% | -207.84% | -68.92% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -53.27 | 240.96 | -1,348.08 | -608.21 | -1,877.79 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -95.92% | +552.36% | -659.46% | +54.88% | -208.74% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -526.76 | -1,004.64 | -1,497.26 | -696.72 | -2,137.95 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 473.49 | 1,245.6 | 149.18 | 88.51 | 260.17 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -3,484.81 | -25,162.89 | -49,515.83 | -4,397.57 | -7,936.89 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -12,398.89 | -33,340.28 | -58,870.26 | -14,130.21 | -21,494.28 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -3,875.94 | -93.08 | -196.5 | -15.84 | 315.78 | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2,009.79 | -3,061.9 | -1,178.95 | -1,867.54 | -7,026.39 | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 10,089.65 | -40,181.24 | -60,914.65 | -16,223.72 | -36,683.48 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +130.09% | -498.24% | -51.6% | +73.37% | -126.11% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 64.4% | -398.43% | -881.85% | -369.55% | -216.46% | |||||||||
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,110.96 | 1,356.23 | -180.03 | 380.23 | -421.71 | |||||||||
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7,978.69 | -41,537.47 | -60,734.62 | -23,918.96 | -36,737.8 | |||||||||
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,854.97 | 2,019.25 | 1,231.71 | 690.82 | 136.59 | |||||||||
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 10,833.66 | -39,518.22 | -59,502.91 | -23,228.14 | -36,601.21 | |||||||||
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +136.83% | -464.77% | -50.57% | +60.96% | -57.57% | |||||||||
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 69.15% | -391.86% | -861.41% | -529.1% | -215.97% | |||||||||
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 | 10,833.66 | -39,518.22 | -59,502.91 | -15,913.12 | -36,125.18 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,733.67 | -5,062.69 | -7,069.37 | -1,605.15 | -1,579.57 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +132.86% | -392.02% | -39.64% | +77.29% | +1.59% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,705.66 | -5,062.69 | -7,070 | -1,605.15 | -1,579.57 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +132.33% | -396.82% | -39.65% | +77.3% | +1.59% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6.25 | 7.81 | 8.42 | 9.91 | 22.87 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6.45 | 7.81 | 8.42 | 9.91 | 22.87 | |||||||||
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 | -7,017.18 | -6,731.01 | -6,806.16 | -8,091.63 | -9,382.63 | |||||||||
EBITDA Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -7.43% | +4.08% | -1.12% | -18.89% | -15.95% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -44.79% | -66.74% | -98.53% | -184.31% | -55.36% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -8,860.81 | -8,418.35 | -8,006.35 | -9,124.42 | -11,679.6 | |||||||||