| Period Ending: |
LTM
(Last Twelve Months) |
2025 12-31 |
2024 12-31 |
2023 12-31 |
2022 12-31 |
2021 12-31 |
2020 12-31 |
2019 12-31 |
2011 07-31 |
2010 07-31 |
2009 07-31 |
2008 07-31 |
2007 07-31 |
2006 07-31 |
2005 07-31 |
2004 07-31 |
2003 07-31 |
2002 07-31 |
2001 07-31 |
2000 07-31 |
1999 07-31 |
1998 07-31 |
1997 07-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2026-03-06 | 2025-12-31 | 2025-04-29 | 2024-04-12 | 2023-04-03 | 2022-03-29 | 2020-12-31 | 2019-12-31 | 2011-07-31 | 2010-07-31 | 2009-07-31 | 2008-07-31 | 2007-07-31 | 2006-07-31 | 2005-07-31 | 2004-07-31 | 2003-07-31 | 2002-07-31 | 2001-07-31 | 2000-07-31 | 1999-07-31 | 1998-07-31 | 1997-07-31 |
| Revenue | 161 | 161 | 147.5 | 183.7 | 97.02 | 17.36 | 20.3 | 13.33 | 110 | 5.66 | 1.07 | 1.85 | 1.14 | 3.44 | 2.96 | 1.93 | 0.094 | 0 | 0 | 0 | 0.115 | 0.06 | 0.016 |
| Cost of Revenue | 114.8 | 114.8 | 97.08 | 110.4 | 64.38 | 19.71 | 19.93 | 13.01 | 96.79 | 5.13 | 0.986 | 1.49 | 0.744 | 1.29 | 1.43 | 0.794 | 0 | 0 | 0 | 0 | 0.111 | 0.069 | 0.032 |
| Gross Profit | 46.21 | 46.21 | 50.4 | 73.37 | 32.64 | -2.34 | 0.368 | 0.322 | 13.18 | 0.531 | 0.084 | 0.366 | 0.399 | 2.14 | 1.53 | 1.14 | 0.094 | 0 | 0 | 0 | -0.057 | -0.009 | -0.016 |
| Operating Expenses | 7.19 | 7.19 | 6.26 | 7.35 | 2.82 | 1.14 | 0.723 | 0.697 | 5.17 | 17.61 | 0.521 | 1.03 | 2.06 | 1.77 | 1.46 | 0.634 | 1.34 | 0.856 | 0.285 | 0.578 | 2.19 | 0.561 | 0.1 |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0 | 0 | 0 |
| Selling, General and Administrative | 5.38 | 7.19 | 6.57 | 6.54 | 1.77 | 0.615 | 0.723 | 0.697 | 4.3 | 1.14 | 0.383 | 0.758 | 1.91 | 0.99 | 0.578 | 0.4 | 1.11 | 0.467 | 0.285 | 0.57 | 0.839 | 0.561 | 0.093 |
| Other Operating Expenses | 1.81 | 0 | -0.311 | 0.813 | 1.05 | 0.527 | -0 | 0 | 0.879 | 16.47 | 0.138 | 0.277 | 0.15 | 0.782 | 0.883 | 0.234 | 0.231 | 0.389 | -0 | 0.001 | 1.35 | -0 | 0.007 |
| Operating Income | 39.02 | 39.02 | 44.14 | 66.02 | 29.82 | -3.49 | -0.355 | -0.375 | 8.01 | -17.08 | -0.437 | -0.669 | -1.66 | 0.373 | 0.074 | 0.504 | -1.25 | -0.856 | -0.285 | -0.578 | -2.25 | -0.57 | -0.116 |
| Net Non-Operating Interest | 4.93 | 4.93 | 7.91 | 4.01 | -0.32 | -0.144 | -0.01 | -0 | -1.65 | -0.437 | -1.6 | -1.89 | -1.59 | -3.8 | -2.77 | -1.68 | -0.073 | 0.035 | -0.091 | -0.06 | 0 | 0 | 0 |
| Interest Income | 7.26 | 7.26 | 8.31 | 5.83 | 1.29 | 0.001 | 0 | 0.007 | 0.037 | 0.001 | 0.003 | 0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 2.32 | 2.32 | 0.398 | 1.82 | 1.61 | 0.145 | 0.01 | 0.008 | 1.69 | 0.437 | 1.6 | 1.92 | 1.59 | 3.8 | 2.77 | 1.68 | 0.073 | -0.035 | 0.091 | 0.06 | 0 | 0 | 0 |
| Equity & Other Income/(Expense) | 6.03 | 6.03 | -1.89 | 1.1 | 0.012 | -0.01 | -0.029 | 0 | 0.073 | -0.3 | 12.82 | -0.032 | 0 | 0 | 0 | 0 | -0.001 | 0.001 | -0 | -0.001 | 1.24 | 0.073 | 0.11 |
| Income Before Tax | 49.98 | 49.98 | 50.16 | 71.13 | 29.51 | -3.64 | -0.394 | -0.375 | 6.43 | -17.82 | 10.79 | -2.59 | -3.24 | -3.43 | -2.7 | -1.17 | -1.32 | -0.82 | -0.376 | -0.639 | -1.01 | -0.497 | -0.007 |
| Income Tax Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Attributable to Non-Controlling Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.01 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | 49.98 | 49.98 | 50.16 | 71.13 | 29.51 | -3.64 | -0.394 | -0.375 | 6.08 | -17.82 | 10.79 | -2.59 | -3.24 | -3.43 | -2.7 | -1.17 | -0.312 | -0.82 | -0.376 | -0.639 | -1.01 | -0.497 | -0.007 |
| Depreciation and Amortization | 25.93 | 25.93 | 16.99 | 15.63 | 12.29 | 8.68 | 8.64 | 8.61 | 0.88 | 0.193 | 0.383 | 0.624 | 0.985 | 1.79 | 1.47 | 0.468 | 0.936 | 0.035 | -0.091 | 0.001 | 0.01 | 0 | 0.007 |
| EBITDA | 64.95 | 64.95 | 61.13 | 81.65 | 42.11 | 5.19 | 8.29 | 8.24 | 8.89 | -16.89 | -0.054 | -0.045 | -0.671 | 2.16 | 1.54 | 0.972 | -0.312 | -0.821 | -0.376 | -0.577 | -2.24 | -0.57 | -0.109 |
| Earnings Per Share (EPS) | 1.4 | 1.45 | 1.54 | 3.22 | 2.89 | -11.89 | -1.24 | -1.2 | 3.44 | -14.85 | 9.6 | -2.38 | -4.24 | -4.7 | -3.86 | -0.49 | -0.19 | -0.74 | -0.43 | -0.69 | -1.57 | -1.21 | -0.008 |
| Diluted Earnings Per Share | 1.31 | 1.29 | 1.4 | 2.93 | 2.88 | -11.89 | -1.24 | -1.2 | 3.21 | -14.85 | 9.6 | -2.38 | -4.24 | -4.7 | -3.86 | -0.49 | -0.19 | -0.74 | -0.43 | -0.69 | -1.57 | -1.21 | -0.008 |
| Weighted Average Shares Outstanding | 38.08 | 34.5 | 29.93 | 18.6 | 8.56 | 0.318 | 0.318 | 0.318 | 1.77 | 1.2 | 1.11 | 1.09 | 0.766 | 0.73 | 0.698 | 2.38 | 1.65 | 1.11 | 0.876 | 0.922 | 0.642 | 0.409 | 0.89 |
| Diluted Weighted Average Shares Outstanding | 41.1 | 36.23 | 33.01 | 22.93 | 8.59 | 0.318 | 0.318 | 2.63 | 1.89 | 1.2 | 1.22 | 1.09 | 0.766 | 0.73 | 0.698 | 2.38 | 1.65 | 1.11 | 0.876 | 0.922 | 0.642 | 0.409 | 0.89 |
