| Period Ending: | 2007 31/12 | 2008 31/12 | 2009 31/12 | 2010 31/12 | 2011 31/12 | 2012 31/12 | 2013 31/12 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | 189.06 | 252.59 | 13.48 | - | - | |||||||||
Total Revenues Growth | aa.aa | aa.aa | +134.53% | +33.61% | -94.66% | - | - | |||||||||
Cost Of Revenues | aa.aa | aa.aa | 177.65 | 224.88 | 11.19 | - | - | |||||||||
Gross Profit | aa.aa | aa.aa | 11.4 | 27.7 | 2.29 | - | - | |||||||||
Gross Profit Growth | aa.aa | aa.aa | +39.03% | +142.98% | -91.73% | - | - | |||||||||
Gross Profit Margin % | aa.aa | aa.aa | 6.03% | 10.97% | 17% | - | - | |||||||||
Other Operating Expenses, Total | aa.aa | aa.aa | 3.11 | 9.8 | 7.2 | 10.29 | 2.88 | |||||||||
| ||||||||||||||||
Operating Income | aa.aa | aa.aa | 8.3 | 17.91 | -4.91 | -10.29 | -2.88 | |||||||||
Operating Income Growth | aa.aa | aa.aa | +54.3% | +115.85% | -127.41% | -109.64% | +71.99% | |||||||||
EBIT Margin % | aa.aa | aa.aa | 4.39% | 7.09% | -36.42% | - | - | |||||||||
Net Interest Expenses | aa.aa | aa.aa | -1.04 | -1.13 | -0.12 | -0.12 | -0.15 | |||||||||
Net Interest Expenses Growth | aa.aa | aa.aa | +26.88% | -9.07% | +89.63% | -2.63% | -26.62% | |||||||||
Interest Expense, Total | aa.aa | aa.aa | -1.33 | -1.39 | -0.12 | -0.12 | -0.15 | |||||||||
Interest And Investment Income | aa.aa | aa.aa | 0.29 | 0.26 | 0 | - | 0 | |||||||||
Other Non Operating Expenses, Total | aa.aa | aa.aa | 0.4 | 0.01 | -0.05 | 0.84 | -0.93 | |||||||||
EBT, Excl. Unusual Items | aa.aa | aa.aa | 7.65 | 16.78 | -5.07 | -9.57 | -3.96 | |||||||||
Gain (Loss) On Sale Of Assets | aa.aa | aa.aa | - | -0.06 | - | - | - | |||||||||
Other Unusual Items, Total | aa.aa | aa.aa | - | 0.12 | 4.53 | - | - | |||||||||
EBT, Incl. Unusual Items | aa.aa | aa.aa | 7.65 | 16.84 | -0.55 | -9.57 | -3.96 | |||||||||
EBT, Incl. Unusual Items Growth | aa.aa | aa.aa | +90.93% | +120.02% | -103.25% | -1,647.46% | +58.63% | |||||||||
EBT, Incl. Unusual Items Margin | aa.aa | aa.aa | 4.05% | 6.67% | -4.07% | - | - | |||||||||
Income Tax Expense | aa.aa | aa.aa | 1.23 | 3.83 | - | 0.19 | 0.19 | |||||||||
Net Income to Company | aa.aa | aa.aa | 6.42 | 13.01 | 6.69 | -32.8 | -43.66 | |||||||||
Minority Interest | aa.aa | aa.aa | -0.18 | -0.18 | -0.31 | 0.35 | 4.79 | |||||||||
Net Income | aa.aa | aa.aa | 6.24 | 12.83 | 6.38 | -32.45 | -38.86 | |||||||||
Net Income Growth | aa.aa | aa.aa | +121.37% | +105.43% | -50.27% | -608.83% | -19.75% | |||||||||
Net Income Margin % | aa.aa | aa.aa | 3.3% | 5.08% | 47.33% | - | - | |||||||||
Preferred Dividend and Other Adjustments | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Net Income to Common Excl. Extra Items | aa.aa | aa.aa | 6.24 | 12.83 | -0.86 | -9.41 | 0.64 | |||||||||
Basic EPS - Continuing Operations | aa.aa | aa.aa | 12.22 | 10.66 | -0.5 | -3.47 | 0.22 | |||||||||
Basic EPS - Continuing Operations Growth | aa.aa | aa.aa | +68.31% | -12.77% | -104.71% | -591.18% | +106.22% | |||||||||
Diluted EPS - Continuing Operations | aa.aa | aa.aa | 12.2 | 9.7 | -0.5 | -3.47 | 0.22 | |||||||||
Diluted EPS - Continuing Operations Growth | aa.aa | aa.aa | +68.08% | -20.49% | -105.17% | -592.1% | +106.21% | |||||||||
Basic Weighted Average Shares Outstanding | aa.aa | aa.aa | 0.51 | 1.2 | 1.72 | 2.71 | 2.98 | |||||||||
Diluted Weighted Average Shares Outstanding | aa.aa | aa.aa | 0.51 | 1.32 | 2.01 | 2.71 | 2.98 | |||||||||
Dividend Per Share | aa.aa | aa.aa | - | - | - | - | - | |||||||||
Dividend Per Share Growth | aa.aa | aa.aa | - | - | - | - | - | |||||||||
EBITDA | aa.aa | aa.aa | 9.87 | 19.53 | -4.8 | -7.02 | -2.67 | |||||||||
EBITDA Growth | aa.aa | aa.aa | +49.29% | +98% | -124.57% | -46.31% | +62.01% | |||||||||
EBITDA Margin % | aa.aa | aa.aa | 5.22% | 7.73% | -35.62% | - | - | |||||||||
EBIT | aa.aa | aa.aa | 8.3 | 17.91 | -4.91 | -10.29 | -2.88 | |||||||||