| Period Ending: | 2020 30/09 | 2021 30/09 | 2022 30/09 | 2023 30/09 | 2024 30/09 | 2025 30/09 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | 1.47 | 2.12 | 5.32 | 10.28 | 11.95 | |||||||||
Total Revenues Growth | aa.aa | +161.95% | +44.32% | +151.08% | +93.11% | +16.29% | |||||||||
Cost Of Revenues | aa.aa | 0.27 | 0.41 | 0.92 | 4.51 | 5.39 | |||||||||
Gross Profit | aa.aa | 1.2 | 1.71 | 4.4 | 5.77 | 6.56 | |||||||||
Gross Profit Growth | aa.aa | +137.74% | +41.93% | +157.85% | +31.26% | +13.68% | |||||||||
Gross Profit Margin % | aa.aa | 81.82% | 80.47% | 82.64% | 56.17% | 54.92% | |||||||||
Other Operating Expenses, Total | aa.aa | 2.94 | 3.27 | 6.49 | 8.65 | 9.22 | |||||||||
| |||||||||||||||
Operating Income | aa.aa | -1.74 | -1.57 | -2.09 | -2.88 | -2.66 | |||||||||
Operating Income Growth | aa.aa | -424.7% | +10.16% | -33.42% | -37.84% | +7.71% | |||||||||
EBIT Margin % | aa.aa | -118.58% | -73.82% | -39.23% | -28% | -22.22% | |||||||||
Net Interest Expenses | aa.aa | -0.01 | -0.03 | -0.04 | -0.18 | -0.38 | |||||||||
Net Interest Expenses Growth | aa.aa | -337.5% | -342.86% | -38.71% | -320.93% | -112.15% | |||||||||
Interest Expense, Total | aa.aa | -0.01 | -0.03 | -0.04 | -0.18 | -0.38 | |||||||||
Interest And Investment Income | aa.aa | - | - | - | - | - | |||||||||
Other Non Operating Expenses, Total | aa.aa | -0 | 0.01 | 0.01 | 0.01 | 0.01 | |||||||||
EBT, Excl. Unusual Items | aa.aa | -1.75 | -1.59 | -2.12 | -3.05 | -3.03 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | - | - | - | - | - | |||||||||
Other Unusual Items, Total | aa.aa | - | - | 1.68 | 0.73 | - | |||||||||
EBT, Incl. Unusual Items | aa.aa | -1.75 | -1.59 | -0.44 | -2.92 | -3.03 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | -368.68% | +9.31% | +72.1% | -559.37% | -3.83% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | -119.2% | -74.91% | -8.32% | -28.42% | -25.37% | |||||||||
Income Tax Expense | aa.aa | -0.05 | -0.06 | 0 | -0.01 | 0.2 | |||||||||
Net Income to Company | aa.aa | -1.71 | -1.52 | -0.45 | -2.91 | -3.23 | |||||||||
Minority Interest | aa.aa | - | - | - | - | - | |||||||||
Net Income | aa.aa | -1.71 | -1.52 | -0.45 | -2.91 | -3.23 | |||||||||
Net Income Growth | aa.aa | -361.58% | +10.67% | +70.8% | -553.26% | -11.11% | |||||||||
Net Income Margin % | aa.aa | -116.13% | -71.89% | -8.36% | -28.28% | -27.02% | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | -1.71 | -1.52 | -0.45 | -2.91 | -3.23 | |||||||||
Basic EPS - Continuing Operations | aa.aa | -0.15 | -0.08 | -0.02 | -0.09 | -0.06 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | +97.66% | +48.1% | +74.37% | -325.44% | +31.79% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | -0.15 | -0.08 | -0.02 | -0.09 | -0.06 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | +97.66% | +48.1% | +74.37% | -325.44% | +31.79% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | 11.21 | 19.29 | 21.98 | 33.74 | 54.97 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | 11.21 | 19.29 | 21.98 | 33.74 | 54.97 | |||||||||
Dividend Per Share | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | -1.54 | -1.01 | -1.06 | -1.85 | -1.64 | |||||||||
EBITDA Growth | aa.aa | -536.59% | +34.66% | -5.77% | -73.75% | +11.42% | |||||||||
EBITDA Margin % | aa.aa | -104.7% | -47.41% | -19.97% | -17.97% | -13.69% | |||||||||
EBIT | aa.aa | -1.74 | -1.57 | -2.09 | -2.88 | -2.66 | |||||||||