| Period Ending: | 2020 31/03 | 2021 31/03 | 2022 31/03 | 2023 31/03 | 2024 31/03 | 2025 31/03 | 2026 31/03 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | - | - | 8,671.68 | - | 16,032.05 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Cost Of Revenues | aa.aa | aa.aa | 5,600.96 | - | 5,618.42 | 7,188.11 | - | |||||||||
Gross Profit | aa.aa | aa.aa | 2,806.22 | - | - | - | 5,348.75 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | 33.38% | 35.89% | - | 34.54% | - | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | - | - | 2,656.42 | 2,929.95 | 3,951.43 | |||||||||
| ||||||||||||||||
Operating Income | aa.aa | aa.aa | 795.8 | 937.89 | - | - | - | |||||||||
Operating Income Growth | aa.aa | aa.aa | - | +17.85% | - | - | - | |||||||||
EBIT Margin % | aa.aa | aa.aa | - | 9.93% | 4.58% | 7.86% | 8.72% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | -208.83 | -308.97 | -130.92 | - | - | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | - | -47.95% | +57.63% | - | - | |||||||||
Interest Expense, Total | aa.aa | aa.aa | - | - | -145.87 | - | -124.12 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | 5.01 | - | 14.95 | 48.77 | - | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | 19.97 | -0.97 | - | - | - | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | 606.94 | 627.95 | - | 814.21 | - | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | - | -0.92 | - | -0.11 | 0.63 | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | - | - | 4.35 | - | 0.86 | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | 856.22 | - | - | - | 1,536.47 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | +197% | - | - | - | - | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | - | - | - | - | 9.58% | |||||||||
Income Tax Expense | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Company | aa.aa | aa.aa | - | - | 279.85 | 634.39 | - | |||||||||
Minority Interest | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income | aa.aa | aa.aa | 632.08 | - | 279.85 | 634.39 | - | |||||||||
Net Income Growth | aa.aa | aa.aa | +194.09% | - | - | +126.69% | - | |||||||||
Net Income Margin % | aa.aa | aa.aa | 7.52% | 5.56% | 3.23% | - | 7.05% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | 632.08 | 523.26 | - | 634.39 | 1,129.46 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | 11.31 | 9.27 | - | 9.62 | 16.95 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | - | -18.03% | - | - | +76.23% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | 11.31 | 9.08 | 4.19 | - | - | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | - | -19.72% | -53.85% | - | - | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | 55.88 | - | - | 65.97 | - | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | 55.88 | - | 66.75 | - | 67 | |||||||||
Dividend Per Share | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | aa.aa | 905.49 | 1,050.24 | 525.95 | - | 1,601.67 | |||||||||
EBITDA Growth | aa.aa | aa.aa | +43.93% | +15.99% | -49.92% | - | - | |||||||||
EBITDA Margin % | aa.aa | aa.aa | - | 11.12% | 6.07% | - | 9.99% | |||||||||
EBIT | aa.aa | aa.aa | 795.8 | 937.89 | - | - | 1,397.32 | |||||||||