|
06/30/2026
|
03/31/2026
|
12/31/2025
|
09/30/2025
|
06/30/2025
|
|
Revenue
|
91.12%
|
106.08%
|
99.57%
|
108.91%
|
70.70%
|
|
Total Other Revenue
|
--
|
--
|
--
|
--
|
--
|
|
Total Revenue
|
91.12%
|
106.08%
|
99.57%
|
108.91%
|
70.70%
|
|
|
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
|
Gross Profit
|
91.12%
|
106.08%
|
99.57%
|
108.91%
|
70.70%
|
|
|
|
SG&A Expenses
|
40.63%
|
38.99%
|
21.84%
|
5.72%
|
11.08%
|
|
Depreciation & Amortization
|
-11.45%
|
-6.06%
|
-10.72%
|
-7.57%
|
-17.39%
|
|
Other Operating Expenses
|
--
|
--
|
--
|
--
|
--
|
|
Total Operating Expenses
|
28.85%
|
28.63%
|
13.95%
|
2.31%
|
3.05%
|
|
|
|
Operating Income
|
237.19%
|
115.54%
|
98.57%
|
107.55%
|
61.74%
|
|
Income Before Tax
|
121.55%
|
41.72%
|
34.14%
|
58.37%
|
35.92%
|
|
Income Tax Expenses
|
661.83%
|
1,138.81%
|
1,186.54%
|
66.80%
|
30.99%
|
|
|
|
Earnings from Continuing Operations
|
90.68%
|
24.04%
|
22.55%
|
53.32%
|
34.60%
|
|
Earnings from Discontinued Operations
|
--
|
--
|
--
|
--
|
--
|
|
Extraordinary Item & Accounting Change
|
--
|
--
|
--
|
--
|
--
|
|
Minority Interest in Earnings
|
--
|
--
|
--
|
--
|
--
|
|
Net Income
|
90.68%
|
24.04%
|
22.55%
|
53.32%
|
34.60%
|
|
|
|
EBIT
|
237.19%
|
115.54%
|
98.57%
|
107.55%
|
61.74%
|
|
EBITDA
|
1,161.41%
|
325.96%
|
210.63%
|
216.23%
|
116.45%
|
|
|
|
EPS Basic
|
91.23%
|
25.41%
|
24.04%
|
58.67%
|
50.77%
|
|
Normalized Basic EPS
|
128.68%
|
60.00%
|
49.19%
|
72.62%
|
47.98%
|
|
EPS Diluted
|
31.32%
|
-32.61%
|
-31.05%
|
54.37%
|
47.60%
|
|
Normalized Diluted EPS
|
126.36%
|
59.33%
|
48.92%
|
72.40%
|
47.98%
|
|
|
|
Average Basic Shares Outstanding
|
1.24%
|
1.28%
|
1.40%
|
8.79%
|
22.53%
|
|
Average Diluted Shares Outstanding
|
3.15%
|
2.53%
|
1.99%
|
9.41%
|
22.53%
|
|
Dividend Per Share
|
--
|
--
|
--
|
--
|
--
|
|
Payout Ratio
|
--
|
--
|
--
|
--
|
--
|