| Period Ending: | 2018 31/08 | 2019 31/08 | 2020 31/08 | 2021 31/08 | 2022 31/08 | 2023 31/08 | 2025 31/08 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | 5,659 | 5,078 | 5,059 | 4,216 | 1,774 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | -9.62% | -10.27% | -0.37% | -16.66% | -57.92% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | 2,399 | 2,242 | 2,305 | 1,972 | 890 | |||||||||
Gross Profit | aa.aa | aa.aa | 3,260 | 2,836 | 2,754 | 2,244 | 884 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | -12.29% | -13.01% | -2.89% | -18.52% | -60.61% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | 57.61% | 55.85% | 54.44% | 53.23% | 49.83% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | 3,590 | 3,480 | 3,179 | 2,984 | 2,341 | |||||||||
| ||||||||||||||||
Operating Income | aa.aa | aa.aa | -330 | -644 | -425 | -740 | -1,457 | |||||||||
Operating Income Growth | aa.aa | aa.aa | -470.79% | -95.15% | +34.01% | -74.12% | -96.89% | |||||||||
EBIT Margin % | aa.aa | aa.aa | -5.83% | -12.68% | -8.4% | -17.55% | -82.13% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | -2 | -3 | -5 | -10 | -42 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | -100% | -50% | -66.67% | -100% | -320% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | -2 | -3 | -5 | -10 | -42 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | 47 | 12 | -18 | -51 | -36 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | -285 | -635 | -448 | -801 | -1,535 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | - | - | - | - | 2 | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | -81 | -100 | -10 | -370 | -1,024 | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | -366 | -735 | -505 | -1,172 | -2,557 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | -515.91% | -100.82% | +31.29% | -132.08% | -118.17% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | -6.47% | -14.47% | -9.98% | -27.8% | -144.14% | |||||||||
Income Tax Expense | aa.aa | aa.aa | 5 | 56 | 20 | -8 | 103 | |||||||||
Net Income to Company | aa.aa | aa.aa | -371 | -791 | -525 | -1,164 | -2,660 | |||||||||
Minority Interest | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income | aa.aa | aa.aa | -371 | -791 | -525 | -1,164 | -2,660 | |||||||||
Net Income Growth | aa.aa | aa.aa | -698.39% | -113.21% | +33.63% | -121.71% | -128.52% | |||||||||
Net Income Margin % | aa.aa | aa.aa | -6.56% | -15.58% | -10.38% | -27.61% | -149.94% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | -371 | -791 | -525 | -1,164 | -2,660 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | -85.36 | -175.48 | -114.62 | -230.69 | -153.95 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | -695.35% | -105.58% | +34.68% | -101.27% | +33.27% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | -85.36 | -175.48 | -114.62 | -230.69 | -153.95 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | -706.23% | -105.58% | +34.68% | -101.27% | +33.27% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | 4.35 | 4.51 | 4.58 | 5.05 | 17.28 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | 4.35 | 4.51 | 4.58 | 5.05 | 17.28 | |||||||||
Dividend Per Share | aa.aa | aa.aa | 3 | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | -50% | - | - | - | - | |||||||||
EBITDA | aa.aa | aa.aa | -267 | -584 | -354 | -672 | - | |||||||||
EBITDA Growth | aa.aa | aa.aa | -281.63% | -118.73% | +39.38% | -89.83% | - | |||||||||
EBITDA Margin % | aa.aa | aa.aa | -4.72% | -11.5% | -7% | -15.94% | - | |||||||||
EBIT | aa.aa | aa.aa | -330 | -644 | -425 | -740 | -1,457 | |||||||||