Period Ending: | 2003 31/12 | 2004 31/12 | 2005 31/12 | 2006 31/12 | 2007 31/12 | 2008 31/12 | 2009 31/12 | 2010 31/12 | 2011 31/12 | 2012 31/12 | |||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 183,759.4 | 179,726.75 | 24,678.09 | 35,917.38 | 71,086.68 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -28.02% | -2.19% | -86.27% | +45.54% | +97.92% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 169,985.85 | 164,401.46 | 22,914.78 | 27,630.1 | 119,857.27 | |||||||||
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 13,773.55 | 15,325.28 | 1,763.31 | 8,287.28 | -48,770.59 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +184.84% | +11.27% | -88.49% | +369.98% | -688.5% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7.5% | 8.53% | 7.15% | 23.07% | -68.61% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 31,397.02 | 58,786.9 | 12,293.41 | 19,830.97 | 38,972.62 | |||||||||
| |||||||||||||||||||
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -17,623.47 | -43,461.62 | -10,530.1 | -11,543.7 | -87,743.21 | |||||||||
Operating Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -925.68% | -146.61% | +75.77% | -9.63% | -660.1% | |||||||||
EBIT Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -9.59% | -24.18% | -42.67% | -32.14% | -123.43% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -13,659.24 | -15,544.01 | -4,516.68 | -6,042.37 | -8,853.84 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | +3.33% | -13.8% | +70.94% | -33.78% | -46.53% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -16,378.22 | -21,846.55 | -5,283.99 | -6,558.66 | -10,273.13 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,718.97 | 6,302.53 | 767.31 | 516.29 | 1,419.29 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -330.42 | -1,775.17 | 3,173.12 | 16,972.41 | -1,531.12 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -31,613.13 | -60,780.8 | -11,873.66 | -613.66 | -98,128.17 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -253.76 | 686.79 | 1,450.63 | 3,177.07 | -407.41 | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -27,272.83 | -8,184.71 | -519.55 | -1,460.38 | -1,628.93 | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -59,442.9 | -76,631.44 | -5,603.08 | -12,805.85 | -117,805.14 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -7,388.04% | -28.92% | +92.69% | -128.55% | -819.93% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -32.35% | -42.64% | -22.7% | -35.65% | -165.72% | |||||||||
Income Tax Expense | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 117.5 | 26.8 | -75.81 | 460.24 | 530.28 | |||||||||
Net Income to Company | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -58,146.86 | -76,658.24 | -5,527.27 | -13,266.09 | -118,335.42 | |||||||||
Minority Interest | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 24,191.44 | 37,499.83 | 3,090.71 | 10,435.85 | 38,666.92 | |||||||||
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -33,955.42 | -39,158.41 | -2,436.56 | -2,830.24 | -79,668.5 | |||||||||
Net Income Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -163.86% | -15.32% | +93.78% | -16.16% | -2,714.9% | |||||||||
Net Income Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -18.48% | -21.79% | -9.87% | -7.88% | -112.07% | |||||||||
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 | -35,368.95 | -39,158.41 | -2,436.56 | -2,830.24 | -79,668.5 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -13,334.42 | -15,975.69 | -90 | -730 | -15,548.02 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -5,700.92% | -19.81% | +99.44% | -711.11% | -2,029.86% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -13,334.42 | -15,975.69 | -90 | -730 | -15,548.02 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -5,700.92% | -19.81% | +99.44% | -711.11% | -2,029.86% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2.65 | 2.45 | 27.07 | 3.88 | 5.12 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2.65 | 2.45 | 27.07 | 3.88 | 5.13 | |||||||||
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 | -7,400.37 | -36,598.02 | -9,715.07 | -11,123.67 | -86,594.29 | |||||||||
EBITDA Growth | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -308.18% | -394.54% | +73.45% | -14.5% | -678.47% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -4.03% | -20.36% | -39.37% | -30.97% | -121.82% | |||||||||
EBIT | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -17,623.47 | -43,461.62 | -10,530.1 | -11,543.7 | -87,743.21 | |||||||||