|
12/31/2025
|
09/30/2025
|
06/30/2025
|
03/31/2025
|
12/31/2024
|
|
Revenue
|
9.36%
|
7.79%
|
-8.81%
|
-10.12%
|
96.76%
|
|
Total Other Revenue
|
--
|
--
|
--
|
--
|
--
|
|
Total Revenue
|
9.36%
|
7.79%
|
-8.81%
|
-10.12%
|
96.76%
|
|
|
|
Cost of Revenue
|
9.95%
|
8.37%
|
-18.03%
|
-19.21%
|
69.01%
|
|
Gross Profit
|
8.03%
|
6.48%
|
17.63%
|
15.93%
|
214.56%
|
|
|
|
SG&A Expenses
|
226.56%
|
221.88%
|
-60.24%
|
-60.81%
|
-67.19%
|
|
Depreciation & Amortization
|
--
|
--
|
--
|
--
|
--
|
|
Other Operating Expenses
|
--
|
--
|
--
|
--
|
--
|
|
Total Operating Expenses
|
109.90%
|
106.89%
|
-34.37%
|
-35.32%
|
-41.85%
|
|
|
|
Operating Income
|
-455.68%
|
-447.72%
|
156.28%
|
155.48%
|
83.01%
|
|
Income Before Tax
|
-217.08%
|
-212.54%
|
230.79%
|
228.91%
|
59.62%
|
|
Income Tax Expenses
|
197.40%
|
193.03%
|
38.16%
|
36.20%
|
152.64%
|
|
|
|
Earnings from Continuing Operations
|
-216.58%
|
-212.04%
|
201.20%
|
199.74%
|
58.72%
|
|
Earnings from Discontinued Operations
|
--
|
--
|
--
|
--
|
--
|
|
Extraordinary Item & Accounting Change
|
--
|
--
|
--
|
--
|
--
|
|
Minority Interest in Earnings
|
--
|
104.09%
|
-104.44%
|
-101.43%
|
--
|
|
Net Income
|
-208.99%
|
-216.14%
|
168.49%
|
167.50%
|
58.72%
|
|
|
|
EBIT
|
-455.68%
|
-447.72%
|
156.28%
|
155.48%
|
83.01%
|
|
EBITDA
|
-484.78%
|
-464.30%
|
169.98%
|
168.98%
|
83.81%
|
|
|
|
EPS Basic
|
62.11%
|
44.66%
|
113.66%
|
125.60%
|
68.65%
|
|
Normalized Basic EPS
|
8.18%
|
-54.15%
|
114.23%
|
126.67%
|
84.51%
|
|
EPS Diluted
|
62.11%
|
44.66%
|
113.66%
|
125.60%
|
68.65%
|
|
Normalized Diluted EPS
|
8.18%
|
-54.15%
|
114.23%
|
126.67%
|
84.51%
|
|
|
|
Average Basic Shares Outstanding
|
715.55%
|
471.28%
|
401.28%
|
163.69%
|
17.21%
|
|
Average Diluted Shares Outstanding
|
715.55%
|
471.28%
|
401.28%
|
163.69%
|
17.21%
|
|
Dividend Per Share
|
--
|
--
|
--
|
--
|
--
|
|
Payout Ratio
|
--
|
--
|
--
|
--
|
--
|