|
06/30/2026
|
03/31/2026
|
12/31/2025
|
09/30/2025
|
06/30/2025
|
|
Revenue
|
93.84%
|
78.04%
|
56.01%
|
146.61%
|
208.00%
|
|
Total Other Revenue
|
--
|
--
|
--
|
--
|
--
|
|
Total Revenue
|
93.84%
|
78.04%
|
56.01%
|
146.61%
|
208.00%
|
|
|
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
|
Gross Profit
|
93.84%
|
78.04%
|
56.01%
|
146.61%
|
208.00%
|
|
|
|
SG&A Expenses
|
27.41%
|
61.04%
|
67.71%
|
0.96%
|
17.52%
|
|
Depreciation & Amortization
|
-15.77%
|
-26.76%
|
-18.24%
|
13.49%
|
7.10%
|
|
Other Operating Expenses
|
--
|
--
|
--
|
--
|
--
|
|
Total Operating Expenses
|
17.65%
|
38.57%
|
50.47%
|
3.93%
|
14.99%
|
|
|
|
Operating Income
|
930.22%
|
268.78%
|
-39.67%
|
277.62%
|
117.67%
|
|
Income Before Tax
|
221.21%
|
142.07%
|
-89.78%
|
197.28%
|
-8.53%
|
|
Income Tax Expenses
|
441.35%
|
644.00%
|
224.55%
|
171.01%
|
850.00%
|
|
|
|
Earnings from Continuing Operations
|
170.45%
|
115.18%
|
-121.68%
|
153.81%
|
-16.43%
|
|
Earnings from Discontinued Operations
|
--
|
--
|
--
|
--
|
--
|
|
Extraordinary Item & Accounting Change
|
--
|
--
|
--
|
--
|
--
|
|
Minority Interest in Earnings
|
--
|
--
|
--
|
--
|
--
|
|
Net Income
|
170.45%
|
115.18%
|
-121.68%
|
153.81%
|
-16.43%
|
|
|
|
EBIT
|
930.22%
|
268.78%
|
-39.67%
|
277.62%
|
117.67%
|
|
EBITDA
|
256.07%
|
167.03%
|
-123.49%
|
967.21%
|
204.12%
|
|
|
|
EPS Basic
|
169.68%
|
115.19%
|
-116.95%
|
153.13%
|
-15.34%
|
|
Normalized Basic EPS
|
318.03%
|
141.67%
|
-88.16%
|
187.67%
|
40.78%
|
|
EPS Diluted
|
150.00%
|
110.00%
|
-368.64%
|
153.13%
|
-22.70%
|
|
Normalized Diluted EPS
|
311.48%
|
139.58%
|
-88.16%
|
186.30%
|
40.78%
|
|
|
|
Average Basic Shares Outstanding
|
1.00%
|
0.94%
|
2.05%
|
0.98%
|
1.13%
|
|
Average Diluted Shares Outstanding
|
3.62%
|
3.61%
|
2.05%
|
3.32%
|
1.13%
|
|
Dividend Per Share
|
--
|
--
|
--
|
--
|
--
|
|
Payout Ratio
|
--
|
--
|
--
|
--
|
--
|