|
06/30/2026
|
03/31/2026
|
12/31/2025
|
09/30/2025
|
06/30/2025
|
|
Revenue
|
34.96%
|
23.57%
|
18.07%
|
-5.88%
|
-7.72%
|
|
Total Other Revenue
|
--
|
--
|
--
|
--
|
--
|
|
Total Revenue
|
34.96%
|
23.57%
|
18.07%
|
-5.88%
|
-7.72%
|
|
|
|
Cost of Revenue
|
139.64%
|
132.71%
|
119.63%
|
56.96%
|
69.78%
|
|
Gross Profit
|
-18.50%
|
-24.51%
|
-26.79%
|
-21.26%
|
-25.16%
|
|
|
|
SG&A Expenses
|
58.51%
|
53.01%
|
49.06%
|
12.95%
|
5.82%
|
|
Depreciation & Amortization
|
59.19%
|
55.04%
|
36.23%
|
-17.29%
|
-44.14%
|
|
Other Operating Expenses
|
--
|
--
|
--
|
--
|
--
|
|
Total Operating Expenses
|
73.36%
|
67.25%
|
61.09%
|
13.94%
|
2.92%
|
|
|
|
Operating Income
|
-118.18%
|
-126.42%
|
-130.32%
|
-50.56%
|
-18.93%
|
|
Income Before Tax
|
-280.03%
|
-224.96%
|
-319.70%
|
86.67%
|
94.39%
|
|
Income Tax Expenses
|
796.32%
|
417.17%
|
6,593.33%
|
86.98%
|
101.12%
|
|
|
|
Earnings from Continuing Operations
|
-288.52%
|
-229.77%
|
-337.77%
|
86.64%
|
93.77%
|
|
Earnings from Discontinued Operations
|
--
|
--
|
--
|
--
|
--
|
|
Extraordinary Item & Accounting Change
|
--
|
--
|
--
|
--
|
--
|
|
Minority Interest in Earnings
|
--
|
--
|
--
|
--
|
--
|
|
Net Income
|
-288.52%
|
-229.77%
|
-337.77%
|
86.64%
|
93.77%
|
|
|
|
EBIT
|
-118.18%
|
-126.42%
|
-130.32%
|
-50.56%
|
-18.93%
|
|
EBITDA
|
-136.08%
|
-151.08%
|
-165.69%
|
-110.77%
|
-83.85%
|
|
|
|
EPS Basic
|
-206.45%
|
-161.11%
|
-250.00%
|
89.27%
|
94.49%
|
|
Normalized Basic EPS
|
-42.42%
|
-54.84%
|
-74.07%
|
25.71%
|
-13.79%
|
|
EPS Diluted
|
-206.45%
|
-161.11%
|
-250.00%
|
89.27%
|
94.49%
|
|
Normalized Diluted EPS
|
-42.42%
|
-54.84%
|
-74.07%
|
25.71%
|
-13.79%
|
|
|
|
Average Basic Shares Outstanding
|
28.99%
|
21.21%
|
13.77%
|
10.35%
|
7.97%
|
|
Average Diluted Shares Outstanding
|
28.99%
|
21.21%
|
13.77%
|
10.35%
|
7.97%
|
|
Dividend Per Share
|
--
|
--
|
--
|
--
|
--
|
|
Payout Ratio
|
--
|
--
|
--
|
--
|
--
|