Period Ending: | 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 | 2018 31/12 | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,998,602 | 1,849,293 | 1,068,181 | 395,828 | 349,783 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +1.94% | -38.33% | -42.24% | -62.94% | -11.63% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,217,942 | 1,972,706 | 1,217,685 | 489,580 | 412,571 | |||||||||
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -219,340 | -123,413 | -149,504 | -93,752 | -62,788 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +84.54% | +43.73% | -21.14% | +37.29% | +33.03% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -7.31% | -6.67% | -14% | -23.69% | -17.95% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 139,501 | 90,535 | 104,424 | -1,805 | 722,928 | |||||||||
| |||||||||||||||||||
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -358,841 | -213,948 | -253,928 | -91,947 | -785,716 | |||||||||
Operating Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +85.37% | +40.38% | -18.69% | +63.79% | -754.53% | |||||||||
EBIT Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -11.97% | -11.57% | -23.77% | -23.23% | -224.63% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -385,724 | -549,855 | -499,975 | -97,649 | -49,120 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -40.03% | -42.55% | +9.07% | +80.47% | +49.7% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -408,655 | -557,966 | -507,179 | -100,071 | -51,660 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 22,931 | 8,111 | 7,204 | 2,422 | 2,540 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,426,375 | 20,441 | 4,661,786 | 206,828 | 6,194 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,681,810 | -743,362 | 3,907,883 | 17,232 | -828,642 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -10,791 | -106 | -23,986 | 283 | 8,827 | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -124,849 | -66,753 | -252,330 | -131,304 | - | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,511,562 | -826,529 | 3,624,892 | -113,789 | -819,831 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +153.49% | -154.68% | +538.57% | -103.14% | -620.48% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 50.41% | -44.69% | 339.35% | -28.75% | -234.38% | |||||||||
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 24,463 | 50,946 | -153,039 | 11,187 | -10,160 | |||||||||
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 716,374 | -1,058,587 | 3,337,064 | -114,601 | -43,369 | |||||||||
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 148,124 | 74,664 | 142,380 | -13,063 | 2,891 | |||||||||
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 864,498 | -983,923 | 3,479,444 | -127,664 | -40,478 | |||||||||
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +127.47% | -213.81% | +453.63% | -103.67% | +68.29% | |||||||||
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 28.83% | -53.21% | 325.74% | -32.25% | -11.57% | |||||||||
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 | 1,635,223 | -802,811 | 3,920,311 | -138,039 | -806,780 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,523.3 | -1,037.05 | 712.38 | -3,741.19 | -21,206.93 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +101.76% | -141.1% | +168.69% | -625.17% | -466.85% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,523.3 | -1,037.05 | 712.38 | -3,741.19 | -21,206.93 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +101.76% | -141.1% | +168.69% | -625.17% | -466.85% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 648.05 | 774.13 | 5,503.1 | 36.9 | 38.04 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 648.05 | 774.13 | 5,503.1 | 36.9 | 38.04 | |||||||||
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 | -250,698 | -125,548 | -206,606 | -70,326 | -771,245 | |||||||||
EBITDA Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +89.05% | +49.92% | -64.56% | +65.96% | -996.67% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -8.36% | -6.79% | -19.34% | -17.77% | -220.49% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -358,841 | -213,948 | -253,928 | -91,947 | -785,716 | |||||||||