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 | 3,614.53 | 4,911.13 | 8,802.85 | 6,395.35 | 8,044.12 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -84.7% | +35.87% | +79.24% | -27.35% | +25.78% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,923.97 | 5,658.35 | 8,934.2 | 6,671.57 | 7,954.78 | |||||||||
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,309.43 | -747.22 | -131.35 | -276.22 | 89.34 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -143.75% | +42.94% | +82.42% | -110.29% | +132.34% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -36.23% | -15.21% | -1.49% | -4.32% | 1.11% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,824.95 | 1,430.92 | 1,023.17 | 1,038.04 | 2,343.17 | |||||||||
| |||||||||||||||||||
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -3,134.38 | -2,178.14 | -1,154.52 | -1,314.26 | -2,253.83 | |||||||||
Operating Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -15,897.35% | +30.51% | +47% | -13.84% | -71.49% | |||||||||
EBIT Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -86.72% | -44.35% | -13.12% | -20.55% | -28.02% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,473.27 | -1,662.61 | -2,374.12 | -2,292.19 | -4,123.66 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -370.4% | -12.85% | -42.79% | +3.45% | -79.9% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,525.25 | -1,865.42 | -2,381.29 | -2,296.13 | -4,128.1 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 51.98 | 202.81 | 7.17 | 3.94 | 4.45 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -52.92 | 148.74 | -1,512.55 | -420.72 | -610.66 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -4,660.57 | -3,692.01 | -5,041.18 | -4,027.17 | -6,988.15 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2.08 | 1.88 | 2.1 | 3.19 | 5.69 | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -227.16 | -221.24 | -9.53 | -380.61 | -4,881.49 | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -5,093.07 | -3,473.02 | -5,580.72 | -5,576.35 | -21,866.28 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -10,176.8% | +31.81% | -60.69% | +0.08% | -292.13% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -140.91% | -70.72% | -63.4% | -87.19% | -271.83% | |||||||||
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 13.46 | 578.93 | -10.65 | 552.65 | 313.15 | |||||||||
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -5,106.53 | -4,051.95 | -5,570.06 | -6,129 | -22,179.43 | |||||||||
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 107.09 | 38.83 | 196.12 | 57.14 | 870.81 | |||||||||
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -4,999.44 | -4,013.12 | -5,373.94 | -6,071.86 | -21,308.62 | |||||||||
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,171.83% | +19.73% | -33.91% | -12.99% | -250.94% | |||||||||
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -138.31% | -81.71% | -61.05% | -94.94% | -264.9% | |||||||||
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 | -4,999.44 | -4,013.12 | -5,373.94 | -6,071.86 | -21,308.62 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2.01 | -1.61 | -2.16 | -2.44 | -8.56 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,171.88% | +19.73% | -33.96% | -12.96% | -250.82% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2.01 | -1.61 | -2.16 | -2.44 | -8.56 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,171.88% | +19.73% | -33.96% | -12.96% | -250.82% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,488.89 | 2,488.91 | 2,487.94 | 2,488.47 | 2,489.32 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,488.89 | 2,488.91 | 2,487.94 | 2,488.47 | 2,489.32 | |||||||||
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 | -2,972.68 | -2,002.56 | -987.88 | -1,169.24 | -2,108.81 | |||||||||
EBITDA Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,814.73% | +32.63% | +50.67% | -18.36% | -80.36% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -82.24% | -40.78% | -11.22% | -18.28% | -26.22% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -3,134.38 | -2,178.14 | -1,154.52 | -1,314.26 | -2,253.83 | |||||||||