|
06/30/2026
|
03/31/2026
|
12/31/2025
|
09/30/2025
|
06/30/2025
|
|
Revenue
|
335.14%
|
333.47%
|
317.65%
|
264.21%
|
91.57%
|
|
Total Other Revenue
|
--
|
--
|
--
|
--
|
--
|
|
Total Revenue
|
335.14%
|
333.47%
|
317.65%
|
264.21%
|
91.57%
|
|
|
|
Cost of Revenue
|
311.55%
|
287.60%
|
284.99%
|
322.63%
|
139.67%
|
|
Gross Profit
|
367.16%
|
378.23%
|
349.59%
|
203.33%
|
50.55%
|
|
|
|
SG&A Expenses
|
356.63%
|
324.72%
|
364.81%
|
310.01%
|
121.22%
|
|
Depreciation & Amortization
|
454.55%
|
1,166.67%
|
5,357.36%
|
712.64%
|
334.78%
|
|
Other Operating Expenses
|
--
|
--
|
--
|
--
|
--
|
|
Total Operating Expenses
|
331.50%
|
315.49%
|
377.01%
|
322.46%
|
135.06%
|
|
|
|
Operating Income
|
396.30%
|
453.13%
|
-28.57%
|
-58.13%
|
-53.40%
|
|
Income Before Tax
|
240.59%
|
12.50%
|
-6.05%
|
-409.64%
|
-4,322.07%
|
|
Income Tax Expenses
|
197.92%
|
847.06%
|
91.73%
|
459.62%
|
990.91%
|
|
|
|
Earnings from Continuing Operations
|
99.33%
|
-212.31%
|
-29.75%
|
-433.84%
|
-2,129.20%
|
|
Earnings from Discontinued Operations
|
--
|
--
|
--
|
--
|
--
|
|
Extraordinary Item & Accounting Change
|
--
|
--
|
--
|
--
|
--
|
|
Minority Interest in Earnings
|
--
|
--
|
--
|
--
|
--
|
|
Net Income
|
99.33%
|
-212.31%
|
-29.75%
|
-433.84%
|
-2,129.20%
|
|
|
|
EBIT
|
396.30%
|
453.13%
|
-28.57%
|
-58.13%
|
-53.40%
|
|
EBITDA
|
413.16%
|
514.29%
|
315.58%
|
-10.04%
|
-37.16%
|
|
|
|
EPS Basic
|
99.72%
|
-6.04%
|
71.32%
|
-13.18%
|
-472.30%
|
|
Normalized Basic EPS
|
59.91%
|
107.62%
|
98.03%
|
67.68%
|
-1,880.70%
|
|
EPS Diluted
|
99.72%
|
-6.04%
|
71.32%
|
-13.18%
|
-472.30%
|
|
Normalized Diluted EPS
|
59.91%
|
107.62%
|
98.03%
|
67.68%
|
-1,880.70%
|
|
|
|
Average Basic Shares Outstanding
|
141.93%
|
194.56%
|
352.40%
|
371.66%
|
289.39%
|
|
Average Diluted Shares Outstanding
|
141.93%
|
194.56%
|
352.40%
|
371.66%
|
289.39%
|
|
Dividend Per Share
|
--
|
--
|
--
|
--
|
--
|
|
Payout Ratio
|
--
|
--
|
--
|
--
|
--
|