| Period Ending: | 2008 31/12 | 2009 31/12 | 2010 31/12 | 2011 31/12 | 2012 31/12 | 2013 31/12 | 2014 31/12 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | 3.43 | 6.16 | 13.61 | 11.88 | 11.35 | |||||||||
Total Revenues Growth | aa.aa | aa.aa | +9.06% | +79.57% | +121% | -12.71% | -4.44% | |||||||||
Cost Of Revenues | aa.aa | aa.aa | 0.45 | 1.44 | 2.43 | 2.38 | 2.39 | |||||||||
Gross Profit | aa.aa | aa.aa | 2.98 | 4.71 | 11.18 | 9.5 | 8.96 | |||||||||
Gross Profit Growth | aa.aa | aa.aa | +15.28% | +58.23% | +137.3% | -15.06% | -5.67% | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | 86.86% | 76.54% | 82.18% | 79.97% | 78.94% | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | 2.28 | 5.92 | 12.78 | 6.37 | 10.04 | |||||||||
| ||||||||||||||||
Operating Income | aa.aa | aa.aa | 0.7 | -1.2 | -1.59 | 3.13 | -1.08 | |||||||||
Operating Income Growth | aa.aa | aa.aa | +214.81% | -270.96% | -32.29% | +297.04% | -134.37% | |||||||||
EBIT Margin % | aa.aa | aa.aa | 20.51% | -19.52% | -11.69% | 26.38% | -9.49% | |||||||||
Net Interest Expenses | aa.aa | aa.aa | -0.46 | -0.51 | -0.77 | -0.64 | -0.49 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | +2.33% | -10.12% | -49.94% | +16.47% | +23.94% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | -0.46 | -0.51 | -0.77 | -0.64 | -0.49 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | 0.04 | 0.25 | -0 | - | - | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | 0.28 | -1.46 | -2.36 | 2.49 | -1.56 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | - | 0.6 | - | - | - | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | - | - | - | 0.86 | -0.9 | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | 0.28 | -0.86 | -2.36 | 3.35 | -2.46 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | +126.02% | -404.37% | -173.91% | +242.11% | -173.48% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | 8.25% | -13.99% | -17.33% | 28.22% | -21.7% | |||||||||
Income Tax Expense | aa.aa | aa.aa | 0 | 0 | - | - | - | |||||||||
Net Income to Company | aa.aa | aa.aa | 0.28 | -0.86 | -2.36 | 3.35 | -2.46 | |||||||||
Minority Interest | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income | aa.aa | aa.aa | 0.28 | -0.86 | -2.36 | 3.35 | -2.46 | |||||||||
Net Income Growth | aa.aa | aa.aa | +127.18% | -404.37% | -173.91% | +242.11% | -173.48% | |||||||||
Net Income Margin % | aa.aa | aa.aa | 8.25% | -13.99% | -17.33% | 28.22% | -21.7% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | 0.28 | -0.86 | -2.36 | 3.35 | -2.46 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | 0.03 | -0.06 | -0.15 | 0.2 | -0.14 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | - | -298.33% | -153.12% | +233.87% | -172.77% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | 0.03 | -0.06 | -0.15 | 0.16 | -0.14 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | - | -298.33% | -160.28% | +206.67% | -188.82% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | 9.74 | 14.95 | 16.17 | 17.17 | 17.34 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | 9.74 | 14.95 | 16.17 | 20.86 | 17.34 | |||||||||
Dividend Per Share | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | aa.aa | 1.96 | 0.99 | 6.81 | 8.22 | 8.26 | |||||||||
EBITDA Growth | aa.aa | aa.aa | +15.87% | -49.64% | +589.16% | +20.78% | +0.48% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | 57.21% | 16.04% | 50.03% | 69.23% | 72.78% | |||||||||
EBIT | aa.aa | aa.aa | 0.7 | -1.2 | -1.59 | 3.13 | -1.08 | |||||||||