|
06/30/2026
|
03/31/2026
|
12/31/2025
|
09/30/2025
|
06/30/2025
|
|
Revenue
|
15.19%
|
22.20%
|
29.39%
|
37.68%
|
37.79%
|
|
Total Other Revenue
|
-42.71%
|
-49.77%
|
-66.00%
|
-69.58%
|
95.84%
|
|
Total Revenue
|
15.15%
|
22.15%
|
29.32%
|
37.58%
|
37.81%
|
|
|
|
Cost of Revenue
|
10.46%
|
16.89%
|
25.90%
|
34.17%
|
36.98%
|
|
Gross Profit
|
44.43%
|
57.36%
|
51.89%
|
60.93%
|
43.23%
|
|
|
|
SG&A Expenses
|
22.99%
|
9.53%
|
20.89%
|
30.27%
|
28.07%
|
|
Depreciation & Amortization
|
37.82%
|
34.44%
|
36.40%
|
51.24%
|
59.03%
|
|
Other Operating Expenses
|
--
|
--
|
--
|
--
|
--
|
|
Total Operating Expenses
|
11.83%
|
16.35%
|
25.53%
|
33.98%
|
36.37%
|
|
|
|
Operating Income
|
83.52%
|
260.22%
|
151.55%
|
152.47%
|
75.95%
|
|
Income Before Tax
|
77.01%
|
310.53%
|
180.10%
|
188.91%
|
159.45%
|
|
Income Tax Expenses
|
34.46%
|
196.46%
|
101.23%
|
150.61%
|
220.84%
|
|
|
|
Earnings from Continuing Operations
|
104.28%
|
398.41%
|
245.95%
|
215.01%
|
131.11%
|
|
Earnings from Discontinued Operations
|
--
|
--
|
--
|
--
|
--
|
|
Extraordinary Item & Accounting Change
|
--
|
--
|
--
|
--
|
--
|
|
Minority Interest in Earnings
|
-91.94%
|
-96.67%
|
-80.29%
|
296.82%
|
5,755.56%
|
|
Net Income
|
103.52%
|
393.30%
|
243.51%
|
220.81%
|
132.04%
|
|
|
|
EBIT
|
83.52%
|
260.22%
|
151.55%
|
152.47%
|
75.95%
|
|
EBITDA
|
75.26%
|
192.48%
|
122.88%
|
128.55%
|
72.63%
|
|
|
|
EPS Basic
|
101.22%
|
398.91%
|
207.27%
|
155.37%
|
78.35%
|
|
Normalized Basic EPS
|
84.70%
|
378.21%
|
211.84%
|
148.71%
|
106.13%
|
|
EPS Diluted
|
103.38%
|
409.41%
|
197.17%
|
146.22%
|
73.51%
|
|
Normalized Diluted EPS
|
88.19%
|
393.52%
|
205.53%
|
139.79%
|
97.12%
|
|
|
|
Average Basic Shares Outstanding
|
1.37%
|
2.22%
|
6.51%
|
11.30%
|
15.73%
|
|
Average Diluted Shares Outstanding
|
-0.31%
|
2.77%
|
10.02%
|
15.62%
|
20.87%
|
|
Dividend Per Share
|
--
|
--
|
--
|
-65.21%
|
-65.21%
|
|
Payout Ratio
|
--
|
--
|
--
|
-1.00%
|
-1.00%
|