| Period Ending: |
LTM
(Last Twelve Months) |
2025 03-31 |
2024 03-31 |
2023 03-31 |
2022 03-31 |
2021 03-31 |
2020 03-31 |
2019 03-31 |
2017 12-31 |
2016 12-31 |
2015 12-31 |
2014 12-31 |
2013 12-31 |
2012 12-31 |
2011 12-31 |
2010 12-31 |
2009 12-31 |
2008 12-31 |
2007 12-31 |
2006 12-31 |
2005 12-31 |
2000 12-31 |
1999 12-31 |
1998 12-31 |
1997 12-31 |
1996 12-31 |
1995 12-31 |
1994 12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2026-02-09 | 2025-06-16 | 2024-06-13 | 2023-06-14 | 2022-06-29 | 2021-06-29 | 2020-08-19 | 2019-07-01 | 2018-04-11 | 2017-03-16 | 2016-03-30 | 2015-03-31 | 2014-02-26 | 2013-04-01 | 2012-04-16 | 2011-04-14 | 2010-04-15 | 2009-04-15 | 2008-04-11 | 2008-02-13 | 2005-12-31 | 2000-12-31 | 2000-04-13 | 1998-12-31 | 1998-03-25 | 1996-12-31 | 1995-12-31 | 1994-12-31 |
| Revenue | -4.92 | 49.4 | 53.94 | 63.15 | 240.3 | 62.48 | 14.78 | 4.57 | 1.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.44 | 20.21 | 27.54 | 19.73 | 12.9 | 11.38 | 5.52 |
| Cost of Revenue | -51.87 | 6.47 | 7.66 | 9.12 | 151.6 | 51.1 | 18.46 | 4.79 | 1.17 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.89 | 17.52 | 23.99 | 16.93 | 11 | 9.98 | 4.83 |
| Gross Profit | 46.95 | 42.93 | 46.28 | 54.03 | 88.72 | 11.39 | -3.68 | -0.23 | -0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.69 | 2.69 | 3.54 | 2.7 | 1.9 | 1.4 | 0.69 |
| Operating Expenses | 60.48 | 102.6 | 52.72 | 51.67 | 60.19 | 16.77 | 10.16 | 8.75 | 5.09 | 0.011 | 0.003 | 0.005 | 0.007 | 0.016 | 0.013 | 0.021 | 0.017 | 0.027 | 0.044 | 0.026 | 0.001 | 4.2 | 2.44 | 2.1 | 0.809 | 0.7 | 0.58 | 0.6 |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling, General and Administrative | 44.4 | 89.06 | 39.69 | 38.97 | 46.47 | 14.11 | 8.56 | 8.65 | 3.96 | 0.136 | 0.003 | 0.005 | 0.007 | 0.016 | 0.013 | 0.021 | 0.017 | 0.027 | 0.044 | 0.026 | 0.001 | 3.7 | 2.44 | 2.1 | 0.9 | 0.7 | 0.55 | 0.6 |
| Other Operating Expenses | 16.09 | 13.59 | 13.03 | 12.7 | 13.73 | 2.66 | 1.6 | 0.096 | 1.13 | -0.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.5 | -0.001 | 0 | -0.091 | 0 | 0.03 | 0 |
| Operating Income | -13.54 | -59.71 | -6.44 | 2.37 | 28.53 | -5.38 | -13.84 | -8.98 | -5.09 | -0.011 | -0.003 | -0.005 | -0.007 | -0.016 | -0.013 | -0.021 | -0.017 | -0.027 | -0.044 | -0.026 | -0.001 | -3.51 | 0.241 | 1.44 | 1.89 | 1.2 | 0.82 | 0.09 |
| Net Non-Operating Interest | -1.07 | -0.082 | -0.127 | None | None | -3.01 | None | -0.611 | -0.533 | -0.014 | -0.016 | -0.016 | -0.015 | -0.014 | -0.013 | -0.011 | -0.011 | -0.009 | 0 | 0 | 0 | -0.404 | 0 | 0 | 0 | 0 | 0.02 | 0 |
| Interest Income | 0 | 0 | 0.319 | None | None | 0 | None | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 1.07 | 0.082 | 0.446 | 0.632 | 0.638 | 3.01 | 0.719 | 0.611 | 0.533 | 0.014 | 0.016 | 0.016 | 0.015 | 0.014 | 0.013 | 0.011 | 0.011 | 0.009 | 0 | 0 | 0 | 0.404 | 0 | 0 | 0 | 0 | -0.02 | 0 |
| Equity & Other Income/(Expense) | 2.36 | 0.86 | 0.272 | None | None | 0.577 | None | -2.12 | 3.83 | -0.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.136 | 0 | 0 | -0 | -0.099 | -0.043 | 0.022 | 0 | 0 | 0 |
| Income Before Tax | -12.25 | -58.94 | -6.3 | 2.28 | 27.91 | -7.81 | -14.56 | -11.71 | -1.8 | -0.155 | -0.019 | -0.021 | -0.022 | -0.03 | -0.025 | -0.033 | -0.029 | -0.036 | 0.093 | -0.026 | -0.001 | -3.92 | 0.142 | 1.4 | 1.91 | 1.2 | 0.84 | 0.09 |
| Income Tax Expense | 1.88 | 6.29 | -0.948 | -1.35 | 2.04 | 0 | 0 | 0 | 1.81 | 0.308 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | -0.836 | 0.046 | 0.629 | 0.8 | 0.5 | 0.17 | -0.18 |
| Income Attributable to Non-Controlling Interest | 66.21 | 65.61 | 11.24 | 12.39 | 0 | 0 | 0 | 0 | 1.46 | -0.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.029 | 0.013 | 0 | 0 | 0 |
| Net Income | -80.34 | -130.8 | -16.59 | -8.77 | 25.87 | -7.81 | -14.56 | -11.71 | -5.07 | -0.333 | -0.02 | -0.022 | -0.023 | -0.031 | -0.026 | -0.034 | -0.029 | -0.036 | 0.092 | -0.026 | -0.002 | -3.08 | 0.096 | 0.8 | 1.1 | 0.7 | 0.67 | 0.27 |
| Depreciation and Amortization | 14.14 | 13.59 | 13.03 | 12.7 | 17.41 | 4.88 | 4.46 | 0.602 | 0.072 | 0.545 | 0.023 | 0 | 0 | 0 | 0 | 0 | 0 | -0.009 | 0.136 | 0 | 0 | 0.144 | 0.137 | 0.028 | 0.021 | 0 | 0.02 | 0.01 |
| EBITDA | 0.602 | -46.12 | 6.59 | 15.07 | 45.94 | -0.503 | -9.38 | -8.38 | -5.02 | 0.534 | 0.019 | -0.005 | -0.007 | -0.016 | -0.013 | -0.021 | -0.017 | -0.036 | 0.093 | -0.026 | -0.001 | -3.37 | 0.377 | 1.47 | 1.91 | 1.2 | 0.84 | 0.1 |
| Earnings Per Share (EPS) | -0.714 | -1.14 | -0.16 | -0.1 | 0.27 | -0.14 | -0.32 | -0.35 | -0.3 | -0.58 | -0.035 | -0.038 | -0.039 | -0.054 | -0.045 | -0.059 | -0.051 | -0.063 | 0.44 | -0.19 | -0.011 | -23.75 | 0.75 | 7 | 13.75 | 9.25 | 9.57 | 3.86 |
| Diluted Earnings Per Share | -0.714 | -1.14 | -0.16 | -0.1 | 0.27 | -0.14 | -0.32 | -0.35 | -0.3 | -0.58 | -0.035 | -0.038 | -0.039 | -0.054 | -0.045 | -0.059 | -0.051 | -0.063 | 0.44 | -0.19 | -0.011 | -23.75 | 0.75 | 5.5 | 12.5 | 9.25 | 9.57 | 3.86 |
| Weighted Average Shares Outstanding | 117.2 | 117.6 | 118.2 | 117.2 | 112.3 | 55.04 | 45.61 | 33.6 | 19.28 | 0.577 | 0.577 | 0.577 | 0.577 | 0.577 | 0.577 | 0.577 | 0.577 | 0.577 | 0.21 | 0.139 | 0.139 | 0.13 | 0.124 | 0.114 | 0.057 | 0.076 | 0.07 | 0.07 |
| Diluted Weighted Average Shares Outstanding | 122.9 | 117.6 | 118.2 | 117.2 | 114.2 | 55.04 | 45.61 | 33.6 | 19.28 | 0.577 | 0.577 | 0.577 | 0.577 | 0.577 | 0.577 | 0.577 | 0.577 | 0.577 | 0.21 | 0.139 | 0.139 | 0.13 | 0.146 | 0.145 | 0.088 | 0.076 | 0.07 | 0.07 |
