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 | 95,062.75 | 152,307.54 | 166,847.73 | 181,471.81 | 184,144.85 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +28.93% | +60.22% | +9.55% | +8.76% | +1.47% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 70,383.28 | 97,634.32 | 91,976.53 | 113,933.55 | 124,104.81 | |||||||||
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 24,679.47 | 54,673.23 | 74,871.2 | 67,538.26 | 60,040.03 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -13.94% | +121.53% | +36.94% | -9.79% | -11.1% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 25.96% | 35.9% | 44.87% | 37.22% | 32.6% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 9,450.81 | 16,379.49 | 19,609.07 | 21,143.35 | 18,811.55 | |||||||||
| |||||||||||||||||||
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 15,228.66 | 38,293.73 | 55,262.13 | 46,394.92 | 41,228.48 | |||||||||
Operating Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -15.61% | +151.46% | +44.31% | -16.05% | -11.14% | |||||||||
EBIT Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 16.02% | 25.14% | 33.12% | 25.57% | 22.39% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6,226.9 | 2,919.62 | 15,002.73 | 3,484.51 | 3,210.39 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +432.66% | -53.11% | +413.86% | -76.77% | -7.87% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -523.22 | -620.77 | -600.41 | -1,035.49 | -860.3 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6,750.12 | 3,540.38 | 15,603.13 | 4,520 | 4,070.7 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 53.25 | -53.37 | -147.3 | -285.31 | -14.15 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 21,508.81 | 41,159.98 | 70,117.56 | 49,594.12 | 44,424.72 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 14.49 | -649.24 | -360.18 | -116.49 | -322.13 | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -296.19 | -756.53 | -725.43 | 123.73 | -14.4 | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 23,956.69 | 41,122.75 | 63,856.01 | 44,999.94 | 43,835.61 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +23.56% | +71.65% | +55.28% | -29.53% | -2.59% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 25.2% | 27% | 38.27% | 24.8% | 23.8% | |||||||||
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,243.82 | 7,099.55 | 10,646.59 | 6,657.12 | 7,278.36 | |||||||||
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 19,712.87 | 34,023.2 | 53,209.42 | 38,342.81 | 36,557.25 | |||||||||
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -4,852.76 | -12,603.86 | -18,007 | -15,242.64 | -14,197.47 | |||||||||
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 14,860.11 | 21,419.34 | 35,202.43 | 23,100.17 | 22,359.79 | |||||||||
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +27.66% | +44.14% | +64.35% | -34.38% | -3.21% | |||||||||
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 15.63% | 14.06% | 21.1% | 12.73% | 12.14% | |||||||||
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 | 14,860.11 | 21,419.34 | 35,202.43 | 23,100.17 | 22,359.79 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1.53 | 2.21 | 3.63 | 2.38 | 2.31 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +27.5% | +44.44% | +64.25% | -34.44% | -2.94% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1.53 | 2.21 | 3.63 | 2.38 | 2.31 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +27.5% | +44.44% | +64.25% | -34.44% | -2.94% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 9,712.49 | 9,692.01 | 9,697.64 | 9,705.95 | 9,679.56 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 9,712.49 | 9,692.01 | 9,697.64 | 9,705.95 | 9,679.56 | |||||||||
Dividend Per Share | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 0.8 | 1.35 | 2.18 | 1.32 | 1.35 | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +122.22% | +68.75% | +61.48% | -39.68% | +2.51% | |||||||||
EBITDA | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 21,734.09 | 47,583.72 | 65,872.12 | 59,486.32 | 54,548.99 | |||||||||
EBITDA Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -9.17% | +118.94% | +38.43% | -9.69% | -8.3% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 22.86% | 31.24% | 39.48% | 32.78% | 29.62% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 15,228.66 | 38,293.73 | 55,262.13 | 46,394.92 | 41,228.48 | |||||||||