| Period Ending: | 2016 30/06  | 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 | 1,459.27 | 1,963.87 | 3,110.28 | 2,976.53 | 901.46 | |||||||||
Total Revenues Growth  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +2.36% | +34.58% | +58.38% | -4.3% | -69.71% | |||||||||
Cost Of Revenues  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 997.91 | 1,334.55 | 2,265.63 | 2,212.9 | 1,738.41 | |||||||||
Gross Profit  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 461.36 | 629.32 | 844.65 | 763.63 | -836.96 | |||||||||
Gross Profit Growth  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -3.75% | +36.41% | +34.22% | -9.59% | -209.6% | |||||||||
Gross Profit Margin %  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 31.62% | 32.04% | 27.16% | 25.65% | -92.84% | |||||||||
Other Operating Expenses, Total  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 322.23 | 419.97 | 559.39 | 632.44 | 572.74 | |||||||||
  | |||||||||||||||||||
Operating Income  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 139.13 | 209.35 | 285.26 | 131.19 | -1,409.69 | |||||||||
Operating Income Growth  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -36.94% | +50.47% | +36.26% | -54.01% | -1,174.58% | |||||||||
EBIT Margin %  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 9.53% | 10.66% | 9.17% | 4.41% | -156.38% | |||||||||
Net Interest Expenses  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1.07 | -5.52 | 2 | 19.19 | 14.43 | |||||||||
Net Interest Expenses Growth  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,050.54% | -415.7% | +136.23% | +859.98% | -24.79% | |||||||||
Interest Expense, Total  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -4.89 | -9.28 | -11.48 | -13.97 | -19.89 | |||||||||
Interest And Investment Income  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3.82 | 3.76 | 13.48 | 33.16 | 34.32 | |||||||||
Other Non Operating Expenses, Total  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 22.18 | -14.5 | 9.47 | 21.48 | -30.9 | |||||||||
EBT, Excl. Unusual Items  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 160.24 | 189.33 | 296.73 | 171.85 | -1,426.16 | |||||||||
Gain (Loss) On Sale Of Assets  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Other Unusual Items, Total  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3.43 | -2.21 | -29.04 | -30.79 | -230.61 | |||||||||
EBT, Incl. Unusual Items  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 163.67 | 187.22 | 177.16 | 80.75 | -1,710.21 | |||||||||
EBT, Incl. Unusual Items Growth  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -8.36% | +14.39% | -5.38% | -54.42% | -2,217.93% | |||||||||
EBT, Incl. Unusual Items Margin  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 11.22% | 9.53% | 5.7% | 2.71% | -189.72% | |||||||||
Income Tax Expense  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 23.34 | 18.05 | 83.38 | 46.42 | 96.15 | |||||||||
Net Income to Company  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 140.32 | 169.17 | 93.78 | 34.33 | -1,806.36 | |||||||||
Minority Interest  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 140.32 | 169.17 | 93.78 | 34.33 | -1,806.36 | |||||||||
Net Income Growth  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -4.25% | +20.56% | -44.57% | -63.39% | -5,361.9% | |||||||||
Net Income Margin %  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 9.62% | 8.61% | 3.02% | 1.15% | -200.38% | |||||||||
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 | 140.32 | 169.17 | 93.78 | 34.33 | -1,806.36 | |||||||||
Basic EPS - Continuing Operations  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2.79 | 3.24 | 1.7 | 0.61 | -31.64 | |||||||||
Basic EPS - Continuing Operations Growth  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -8.63% | +15.97% | -47.47% | -64.34% | -5,313.5% | |||||||||
Diluted EPS - Continuing Operations  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2.66 | 3.06 | 1.65 | 0.6 | -31.64 | |||||||||
Diluted EPS - Continuing Operations Growth  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -8.32% | +15.06% | -46.02% | -63.68% | -5,374.14% | |||||||||
Basic Weighted Average Shares Outstanding  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 50.22 | 52.2 | 55.09 | 56.56 | 57.08 | |||||||||
Diluted Weighted Average Shares Outstanding  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 52.8 | 55.97 | 58.1 | 57.24 | 57.08 | |||||||||
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 | 170.97 | 248.88 | 334.94 | 188.38 | -1,349.83 | |||||||||
EBITDA Growth  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -30.93% | +45.57% | +34.58% | -43.76% | -816.54% | |||||||||
EBITDA Margin %  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 11.72% | 12.67% | 10.77% | 6.33% | -149.74% | |||||||||
EBIT  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 139.13 | 209.35 | 285.26 | 131.19 | -1,409.69 | |||||||||