| Period Ending: | 2019 31/12 | 2020 31/12 | 2021 31/12 | 2022 31/12 | 2023 31/12 | 2024 31/12 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | 25.08 | 550.66 | 828.46 | 2,730.33 | 5,772.1 | |||||||||
Total Revenues Growth | aa.aa | -17.12% | +2,095.26% | +50.45% | +229.57% | +111.41% | |||||||||
Cost Of Revenues | aa.aa | - | - | - | - | - | |||||||||
Gross Profit | aa.aa | 25.08 | 550.66 | 828.46 | 2,730.33 | 5,772.1 | |||||||||
Gross Profit Growth | aa.aa | -17.12% | +2,095.26% | +50.45% | +229.57% | +111.41% | |||||||||
Gross Profit Margin % | aa.aa | 100% | 100% | 100% | 100% | 100% | |||||||||
Other Operating Expenses, Total | aa.aa | 3,992.23 | 7,248.74 | 9,052.46 | 11,082.6 | 13,191.19 | |||||||||
| |||||||||||||||
Operating Income | aa.aa | -3,967.15 | -6,698.09 | -8,224 | -8,352.27 | -7,419.09 | |||||||||
Operating Income Growth | aa.aa | -208.18% | -68.84% | -22.78% | -1.56% | +11.17% | |||||||||
EBIT Margin % | aa.aa | -15,815.45% | -1,216.38% | -992.68% | -305.91% | -128.53% | |||||||||
Net Interest Expenses | aa.aa | 17.08 | 97.64 | 365.45 | 559.32 | 326.3 | |||||||||
Net Interest Expenses Growth | aa.aa | -35% | +471.6% | +274.3% | +53.05% | -41.66% | |||||||||
Interest Expense, Total | aa.aa | -21.07 | -30.61 | -25.94 | -63.41 | -24.59 | |||||||||
Interest And Investment Income | aa.aa | 38.15 | 128.25 | 391.38 | 622.73 | 350.88 | |||||||||
Other Non Operating Expenses, Total | aa.aa | -14,544.18 | -52,504.34 | 4,713.74 | 2,700.94 | 61.28 | |||||||||
EBT, Excl. Unusual Items | aa.aa | -18,494.24 | -59,104.79 | -3,144.81 | -5,092.01 | -7,031.51 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | - | - | - | - | 459.86 | |||||||||
Other Unusual Items, Total | aa.aa | - | - | - | - | - | |||||||||
EBT, Incl. Unusual Items | aa.aa | -18,494.24 | -59,104.79 | -3,144.81 | -5,092.01 | -6,571.65 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | -411.71% | -219.58% | +94.68% | -61.92% | -29.06% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | -73,729.25% | -10,733.47% | -379.6% | -186.5% | -113.85% | |||||||||
Income Tax Expense | aa.aa | - | - | - | - | - | |||||||||
Net Income to Company | aa.aa | -18,494.24 | -59,104.79 | -3,144.81 | -5,092.01 | -6,571.65 | |||||||||
Minority Interest | aa.aa | - | - | - | - | - | |||||||||
Net Income | aa.aa | -18,494.24 | -59,104.79 | -3,144.81 | -5,092.01 | -6,571.65 | |||||||||
Net Income Growth | aa.aa | -411.71% | -219.58% | +94.68% | -61.92% | -29.06% | |||||||||
Net Income Margin % | aa.aa | -73,729.25% | -10,733.47% | -379.6% | -186.5% | -113.85% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | -18,494.24 | -59,104.79 | -3,144.81 | -5,092.01 | -6,571.65 | |||||||||
Basic EPS - Continuing Operations | aa.aa | - | - | - | -201 | -234.02 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | - | - | - | - | -16.43% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | - | - | - | -201 | -234.02 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | - | - | - | - | -16.43% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | - | - | - | 25.33 | 28.08 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | - | - | - | 25.33 | 28.08 | |||||||||
Dividend Per Share | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | -3,482.65 | -5,937.55 | -7,273.6 | -6,926.31 | -5,735.27 | |||||||||
EBITDA Growth | aa.aa | -173.04% | -70.49% | -22.5% | +4.77% | +17.2% | |||||||||
EBITDA Margin % | aa.aa | -13,883.96% | -1,078.26% | -877.97% | -253.68% | -99.36% | |||||||||
EBIT | aa.aa | -3,967.15 | -6,698.09 | -8,224 | -8,352.27 | -7,419.09 | |||||||||