Period Ending: | 2008 31/12 | 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 | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,006,353.5 | 1,153,213.96 | 570,927.36 | 400,450.24 | 253,507.09 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -22.79% | +14.59% | -50.49% | -29.86% | -36.69% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,180,466.39 | 1,365,710.46 | 697,076.74 | 389,775.64 | 279,316.15 | |||||||||
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -174,112.89 | -212,496.49 | -126,149.38 | 10,674.6 | -25,809.06 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -305.32% | -22.05% | +40.63% | +108.46% | -341.78% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -17.3% | -18.43% | -22.1% | 2.67% | -10.18% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 74,316.41 | 92,446.7 | 338,145.17 | 12,315.94 | 40,910.81 | |||||||||
| |||||||||||||||||||
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -248,429.3 | -304,943.2 | -464,294.55 | -1,641.33 | -66,719.87 | |||||||||
Operating Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -511.09% | -22.75% | -52.26% | +99.65% | -3,964.98% | |||||||||
EBIT Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -24.69% | -26.44% | -81.32% | -0.41% | -26.32% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -104,013.94 | -125,705.64 | -71,169.76 | -7,792.15 | -4,446.58 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -18.83% | -20.85% | +43.38% | +89.05% | +42.94% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -117,142.62 | -136,892.88 | -79,816.94 | -9,722.87 | -6,548.77 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 13,128.68 | 11,187.24 | 8,647.18 | 1,930.72 | 2,102.19 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -19,349.79 | 80,930.17 | -143,299.34 | -87,847.94 | -161,434.7 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -371,793.03 | -349,718.67 | -678,763.65 | -97,281.43 | -232,601.14 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -89.93 | -2,334.55 | 3,355.58 | 2,595.47 | 4,172.64 | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -33,112.44 | -2,403.13 | -5,344.85 | 909.3 | 13.5 | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -380,949.23 | -345,187.97 | -691,096.17 | -86,962.08 | -228,663.54 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -569.2% | +9.39% | -100.21% | +87.42% | -162.95% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -37.85% | -29.93% | -121.05% | -21.72% | -90.2% | |||||||||
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -70,026.96 | 63,258.51 | 821.33 | -48.31 | -5,042.97 | |||||||||
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -310,922.27 | -408,446.48 | -696,451.81 | -92,737.03 | -223,620.57 | |||||||||
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,922.65 | 2,939.59 | 1,201.12 | 1,746.98 | - | |||||||||
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -306,999.62 | -405,506.89 | -695,250.69 | -90,990.05 | -223,620.57 | |||||||||
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -516.28% | -32.09% | -71.45% | +86.91% | -145.76% | |||||||||
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -30.51% | -35.16% | -121.78% | -22.72% | -88.21% | |||||||||
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 | -306,999.62 | -405,506.89 | -690,716.38 | -85,166.79 | -223,620.57 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -19,617 | -12,879 | -784,116.41 | -2,505,421.27 | -179,703.11 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -516.23% | +34.35% | -5,988.33% | -219.52% | +92.83% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -19,617 | -12,879 | -784,116.41 | -2,505,421.27 | -179,703.11 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -516.23% | +34.35% | -5,988.33% | -219.52% | +92.83% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 15.65 | 31.49 | 0.88 | 0.03 | 1.24 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 15.65 | 31.49 | 0.88 | 0.03 | 1.24 | |||||||||
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 | -224,631.9 | -282,705.47 | -452,788.04 | 8,636.97 | -62,895.02 | |||||||||
EBITDA Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,370.71% | -25.85% | -60.16% | +101.91% | -828.21% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -22.32% | -24.51% | -79.31% | 2.16% | -24.81% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -248,429.3 | -304,943.2 | -464,294.55 | -1,641.33 | -66,719.87 | |||||||||