| Period Ending: |
LTM
(Last Twelve Months) |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2018 12-31 |
2017 12-31 |
2016 12-31 |
2015 09-30 |
2014 09-30 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2025-11-28 | 2025-11-19 | 2024-04-15 | 2023-03-31 | 2022-04-01 | 2021-03-25 | 2020-03-30 | 2019-04-15 | 2018-06-04 | 2017-07-03 | 2016-02-29 | 2016-02-29 | 2015-01-07 | 2013-04-02 | 2012-04-16 | 2011-04-15 | 2010-04-15 | 2009-03-30 | 2007-12-31 | 2006-12-31 |
| Revenue | -0.001 | 0.676 | 2.35 | 2.99 | 0.593 | 0.558 | 0.967 | 74.65 | 53.79 | 1.03 | 0.005 | 0.005 | 0 | 3.73 | 0.01 | 0.064 | 0 | 0 | 0 | 0.002 |
| Cost of Revenue | -0.196 | 0.565 | 2.73 | 2.51 | 0.469 | 0.697 | 0.808 | 74.18 | 51.4 | 1.06 | 0.015 | 0.01 | 0 | 2.97 | 0.006 | 0.004 | 0 | 0 | 0 | 0 |
| Gross Profit | 0.195 | 0.111 | -0.387 | 0.486 | 0.124 | -0.139 | 0.159 | 0.473 | 2.39 | -0.031 | -0.01 | -0.005 | 0 | 0.755 | 0.004 | 0.059 | 0 | 0 | 0 | 0.002 |
| Operating Expenses | 0.848 | 1.9 | 6.02 | 11.24 | 10.79 | 7.64 | 2.31 | 3.77 | 3.96 | 7.85 | 0.469 | 0.699 | 0.482 | 1.06 | 0.019 | 0.058 | 0.064 | 0.073 | 0.069 | 0.062 |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General and Administrative | 1.26 | 1.9 | 5.59 | 9.43 | 8.98 | 5.84 | 2.31 | 3.77 | 3.96 | 5.17 | 0.469 | 0.699 | 0.482 | 1.05 | 0.019 | 0.058 | 0.063 | 0.072 | 0.069 | 0.001 |
| Other Operating Expenses | -0.408 | 0 | 0.431 | 1.81 | 1.81 | 1.8 | 0 | 0 | 0 | 2.67 | 0 | 0 | 0 | 0.001 | 0 | 0.001 | 0.001 | 0.001 | 0 | 0.061 |
| Operating Income | -0.653 | -1.79 | -6.41 | -10.76 | -10.66 | -7.78 | -2.15 | -3.3 | -1.56 | -7.88 | -0.479 | -0.704 | -0.482 | -0.3 | -0.015 | 0.001 | -0.064 | -0.073 | -0.069 | -0.061 |
| Net Non-Operating Interest | 0.102 | 0.118 | 0 | 0.006 | -0.172 | -0.108 | -1.09 | -0.978 | -1.05 | -1.55 | -0.242 | -0.032 | -0.034 | -0.075 | -0.103 | -1.24 | 0 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 0 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | -0.102 | -0.118 | 0 | 0 | 0.172 | 0.108 | 1.09 | 0.978 | 1.05 | 1.55 | 0.242 | 0.032 | 0.034 | 0.075 | 0.103 | 1.24 | 0 | 0 | 0 | 0 |
| Equity & Other Income/(Expense) | -0.159 | -1.64 | 4.21 | -3.73 | 0.111 | 0.404 | 1.95 | 0.689 | 0.803 | -0.609 | -1.1 | 0.162 | -2.13 | 0.015 | 0.184 | 1.24 | 0 | 0 | 0 | 0 |
| Income Before Tax | -0.71 | -3.31 | -2.2 | -14.48 | -10.73 | -7.48 | -1.29 | -3.58 | -1.81 | -10.04 | -1.83 | -0.574 | -2.65 | -0.359 | 0.065 | 0.001 | -0.064 | -0.073 | -0.069 | -0.061 |
| Income Tax Expense | 0 | 0 | 0 | 0.052 | 0.002 | 0 | 0 | 0 | -1.09 | 2.68 | 0 | -0.162 | 0 | -0.015 | -0.161 | 0 | 0 | 0 | 0 | 0 |
| Income Attributable to Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0.618 | 0 | -0.023 | -0.016 | -4.91 | 0 | 0.162 | 0 | 0.015 | 0.161 | 0 | 0 | 0 | 0 | 0 |
| Net Income | -0.71 | -3.31 | -2.2 | -14.53 | -10.73 | -8.1 | -1.29 | -3.56 | -0.708 | -7.81 | -1.83 | -0.574 | -2.65 | -0.359 | 0.065 | 0.001 | -0.064 | -0.073 | -0.069 | -0.061 |
| Depreciation and Amortization | 0 | 0 | 0.015 | 1.81 | 1.81 | 1.8 | 0.001 | 0.465 | 0.155 | 0.218 | 0.005 | 0 | 0 | 0.002 | 0.008 | 0.001 | 0 | 0 | 0 | 0.002 |
| EBITDA | -0.653 | -1.79 | -6.39 | -8.94 | -8.85 | -5.98 | -2.15 | -2.83 | -1.41 | -7.66 | -0.474 | -0.704 | -0.482 | -0.298 | -0.007 | 0.002 | -0.064 | -0.073 | -0.069 | -0.059 |
| Earnings Per Share (EPS) | -0.26 | -1.22 | -0.95 | -11.81 | -10.02 | -15.11 | -61.65 | -94.27 | -25.5 | -324.9 | -81.15 | -803.6 | -240,777 | -35,936 | -12,541 | 125.8 | -7,117 | -8,115 | -7,677 | -6,726 |
| Diluted Earnings Per Share | -0.26 | -1.22 | -0.95 | -11.81 | -10.02 | -15.11 | -61.65 | -94.27 | -25.5 | -324.8 | -81.15 | -803.6 | -240,777 | -35,936 | -12,541 | 125.8 | -7,117 | -8,115 | -7,677 | -6,726 |
| Weighted Average Shares Outstanding | 2.72 | 2.72 | 2.32 | 1.23 | 1.07 | 0.536 | 0.07 | 0.038 | 0.028 | 0.024 | 0.022 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Diluted Weighted Average Shares Outstanding | 2.72 | 2.72 | 2.32 | 1.23 | 1.07 | 0.536 | 0.07 | 0.038 | 0.028 | 0.024 | 0.022 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
