|
06/30/2026
|
03/31/2026
|
12/31/2025
|
09/30/2025
|
06/30/2025
|
|
Revenue
|
316.70%
|
251.18%
|
170.43%
|
92.09%
|
25.24%
|
|
Total Other Revenue
|
--
|
--
|
--
|
--
|
--
|
|
Total Revenue
|
316.70%
|
251.18%
|
170.43%
|
92.09%
|
25.24%
|
|
|
|
Cost of Revenue
|
304.23%
|
261.16%
|
191.49%
|
120.11%
|
38.34%
|
|
Gross Profit
|
330.74%
|
241.60%
|
150.27%
|
65.09%
|
13.18%
|
|
|
|
SG&A Expenses
|
342.60%
|
285.83%
|
214.95%
|
131.42%
|
50.65%
|
|
Depreciation & Amortization
|
1,244.29%
|
1,847.15%
|
1,590.81%
|
260.38%
|
79.92%
|
|
Other Operating Expenses
|
--
|
--
|
--
|
--
|
--
|
|
Total Operating Expenses
|
335.51%
|
291.21%
|
218.06%
|
126.17%
|
43.47%
|
|
|
|
Operating Income
|
163.37%
|
49.19%
|
-43.94%
|
-43.52%
|
-38.49%
|
|
Income Before Tax
|
47.93%
|
-107.61%
|
-136.15%
|
-329.42%
|
-245.38%
|
|
Income Tax Expenses
|
293.66%
|
380.09%
|
153.52%
|
211.80%
|
49.42%
|
|
|
|
Earnings from Continuing Operations
|
-59.59%
|
-194.54%
|
-143.05%
|
-275.39%
|
-144.47%
|
|
Earnings from Discontinued Operations
|
--
|
--
|
--
|
--
|
--
|
|
Extraordinary Item & Accounting Change
|
--
|
--
|
--
|
--
|
--
|
|
Minority Interest in Earnings
|
--
|
--
|
--
|
--
|
--
|
|
Net Income
|
-59.59%
|
-194.54%
|
-143.05%
|
-275.39%
|
-144.47%
|
|
|
|
EBIT
|
163.37%
|
49.19%
|
-43.94%
|
-43.52%
|
-38.49%
|
|
EBITDA
|
297.87%
|
157.61%
|
42.84%
|
-28.40%
|
-33.00%
|
|
|
|
EPS Basic
|
51.65%
|
19.11%
|
36.30%
|
-29.19%
|
-13.09%
|
|
Normalized Basic EPS
|
84.99%
|
63.68%
|
39.19%
|
-25.01%
|
3.87%
|
|
EPS Diluted
|
51.65%
|
19.11%
|
36.30%
|
-29.19%
|
-13.09%
|
|
Normalized Diluted EPS
|
84.99%
|
63.68%
|
39.19%
|
-25.01%
|
3.87%
|
|
|
|
Average Basic Shares Outstanding
|
226.15%
|
285.62%
|
306.28%
|
233.97%
|
138.06%
|
|
Average Diluted Shares Outstanding
|
226.15%
|
285.62%
|
306.28%
|
233.97%
|
138.06%
|
|
Dividend Per Share
|
--
|
--
|
--
|
--
|
--
|
|
Payout Ratio
|
--
|
--
|
--
|
--
|
--
|