| Period Ending: |
LTM
(Last Twelve Months) |
2025 06-30 |
2024 06-30 |
2023 06-30 |
2022 06-30 |
2021 06-30 |
2020 06-30 |
2019 06-30 |
2018 06-30 |
2017 06-30 |
2016 06-30 |
2015 06-30 |
2014 06-30 |
2013 06-30 |
2012 06-30 |
2011 06-30 |
2010 06-30 |
2009 06-30 |
2008 06-30 |
2007 06-30 |
2006 06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Report Filing | 2026-02-13 | 2025-10-14 | 2024-10-15 | 2023-09-29 | 2023-03-06 | 2021-09-29 | 2020-10-13 | 2019-09-30 | 2018-09-28 | 2017-09-27 | 2016-09-19 | 2015-09-18 | 2014-09-15 | 2013-09-27 | 2012-10-12 | 2011-09-26 | 2010-09-28 | 2009-09-22 | 2008-09-29 | 2007-06-30 | 2006-06-30 |
| Revenue | 1.29 | 1.81 | 3.14 | 4.54 | 3.99 | 5.15 | 6.54 | 41.77 | 23.06 | 11.45 | 7.31 | 11.32 | 11.64 | 17.33 | 33.88 | 32.94 | 26.84 | 18.33 | 15.09 | 10.09 | 8.92 |
| Cost of Revenue | 0.991 | 1.76 | 3.61 | 3.99 | 4.14 | 4.97 | 3.68 | 36.01 | 15.59 | 4.98 | 3.74 | 5.94 | 7.61 | 15.4 | 31.18 | 29.62 | 23.67 | 15.77 | 12.37 | 7.51 | 6.39 |
| Gross Profit | 0.302 | 0.051 | -0.478 | 0.548 | -0.148 | 0.177 | 2.86 | 5.76 | 7.48 | 6.47 | 3.57 | 5.38 | 4.03 | 1.93 | 2.7 | 3.32 | 3.17 | 2.57 | 2.72 | 2.58 | 2.53 |
| Operating Expenses | 2.47 | 2.76 | 5.44 | 15.14 | 22.54 | 10.97 | 20.6 | 11.73 | 6.66 | 3.36 | 4.82 | 4.37 | 3.73 | 4.13 | 5.62 | 4.81 | 4.51 | 5.3 | 2.54 | 1.32 | 1.92 |
| Research & Development | 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 | 1.78 | 2.27 | 5.28 | 11.81 | 19.75 | 5.9 | 5.36 | 7.33 | 6.66 | 3.36 | 4.82 | 4.37 | 3.73 | 4.13 | 5.62 | 4.89 | 4.38 | 5.24 | 2.54 | 1.32 | 1.91 |
| Other Operating Expenses | 0.686 | 0.49 | 0.16 | 3.34 | 2.79 | 5.06 | 15.24 | 4.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.08 | 0.136 | 0.062 | 0.002 | 0.001 | 0.01 |
| Operating Income | -2.17 | -2.71 | -5.92 | -14.59 | -22.69 | -10.79 | -17.74 | -5.97 | 0.818 | 3.1 | -1.25 | 1.02 | 0.3 | -2.2 | -2.92 | -1.49 | -1.34 | -2.73 | 0.174 | 1.26 | 0.616 |
| Net Non-Operating Interest | -0.201 | -0.011 | 0.186 | 0 | -0.538 | 0 | 0 | -0.18 | 0.08 | 0.03 | -0.24 | 0.014 | -0.05 | -0.016 | -0.009 | 0.199 | 0.123 | 0.025 | 0 | -0.082 | -0.065 |
| Interest Income | 0.135 | 0.135 | 0.186 | 0 | 0.133 | 0 | 0 | 0 | 0.08 | 0.03 | 0 | 0.014 | 0 | 0 | 0 | 0.199 | 0.152 | 0.15 | 0 | 0 | 0 |
| Interest Expense | 0.336 | 0.146 | 0 | 0 | 0.671 | 0 | 0 | 0.18 | 0 | 0 | 0.24 | 0 | 0.05 | 0.016 | 0.009 | 0 | 0.028 | 0.125 | 0 | 0.082 | 0.065 |
| Equity & Other Income/(Expense) | -9.73 | -0.561 | 0.265 | -8.37 | -5.7 | -0.509 | -0.005 | 0.059 | 0.575 | 0 | 0 | 0.04 | 0.264 | 0.052 | 0 | -0.04 | -0.002 | 0 | 0.23 | 0.104 | 0.027 |
| Income Before Tax | -12.1 | -3.28 | -5.47 | -22.96 | -28.93 | -11.3 | -17.74 | -6.09 | 1.47 | 3.13 | -1.49 | 1.07 | 0.514 | -2.17 | -2.93 | -1.33 | -1.22 | -2.71 | 0.404 | 1.28 | 0.578 |
| Income Tax Expense | 0.022 | 0.03 | 0 | 0.136 | 0 | 0.003 | 0.186 | 0.921 | 0.95 | -0.472 | 0.813 | 0.427 | 0.08 | 0.41 | -0.12 | -0.077 | 0.087 | -0.233 | 0.247 | 0.138 | 0.021 |
| Income Attributable to Non-Controlling Interest | 0.64 | 0.598 | -0.363 | -0.101 | -0.671 | -0.403 | -1.48 | -0.478 | 0.064 | -0.021 | -0.336 | -0.073 | -1.15 | -0.777 | -1.04 | -0.39 | -0.767 | -0.801 | 0.024 | 0.104 | 0.027 |
| Net Income | -12.76 | -3.91 | -5.11 | -23 | -28.26 | -10.9 | -16.45 | -6.53 | 0.459 | 3.62 | -1.97 | 0.717 | 1.59 | -1.8 | -1.77 | -0.863 | -0.537 | -1.68 | 0.134 | 1.04 | 0.53 |
| Depreciation and Amortization | 0.012 | 0.049 | 0.132 | 0.164 | 0.534 | 0.433 | 0.402 | 0.131 | 0.095 | 0.049 | 0.06 | 0.165 | 0.156 | 0.199 | 0.244 | 0.248 | 0.217 | 0.25 | 0.17 | 0.091 | 0.032 |
| EBITDA | -2.15 | -2.66 | -5.79 | -14.43 | -22.16 | -10.36 | -17.34 | -5.84 | 0.913 | 3.15 | -1.19 | 1.18 | 0.456 | -2 | -2.68 | -1.24 | -1.12 | -2.48 | 0.344 | 1.35 | 0.648 |
| Earnings Per Share (EPS) | -3.06 | -1.06 | -2.05 | -7.88 | -9.69 | -2.32 | -5.05 | -2.24 | 0.2 | 2.05 | -1.15 | 0.55 | 1.7 | -1.91 | -3.04 | -1.49 | -0.92 | -2.8 | 0.35 | 2.9 | 1.45 |
| Diluted Earnings Per Share | -3.06 | -1.06 | -2.05 | -10.89 | -9.69 | -2.32 | -5.05 | -2.23 | 0.19 | 2.05 | -1.14 | 0.55 | 1.7 | -1.91 | -3.04 | -1.49 | -0.92 | -2.8 | 0.35 | 2.9 | 1.45 |
| Weighted Average Shares Outstanding | 5.43 | 3.71 | 2.49 | 2.92 | 2.92 | 2.92 | 3.55 | 3.13 | 2.3 | 1.78 | 1.71 | 1.29 | 0.944 | 0.941 | 0.581 | 0.581 | 0.583 | 0.597 | 0.388 | 0.36 | 0.36 |
| Diluted Weighted Average Shares Outstanding | 5.43 | 3.71 | 2.49 | 2.92 | 2.92 | 2.92 | 3.55 | 3.15 | 2.4 | 1.79 | 1.73 | 1.29 | 0.944 | 0.941 | 0.581 | 0.581 | 0.583 | 0.597 | 0.395 | 0.36 | 0.36 |
