|
06/30/2026
|
03/31/2026
|
12/31/2025
|
09/30/2025
|
06/30/2025
|
|
Revenue
|
24.57%
|
26.03%
|
24.52%
|
--
|
--
|
|
Total Other Revenue
|
15.58%
|
14.10%
|
0.00%
|
--
|
--
|
|
Total Revenue
|
24.56%
|
26.01%
|
24.49%
|
--
|
--
|
|
|
|
Cost of Revenue
|
20.91%
|
22.24%
|
20.78%
|
--
|
--
|
|
Gross Profit
|
29.62%
|
31.34%
|
29.79%
|
--
|
--
|
|
|
|
SG&A Expenses
|
43.68%
|
44.63%
|
41.95%
|
--
|
--
|
|
Depreciation & Amortization
|
20.80%
|
17.72%
|
17.71%
|
--
|
--
|
|
Other Operating Expenses
|
--
|
--
|
--
|
--
|
--
|
|
Total Operating Expenses
|
28.39%
|
29.30%
|
27.52%
|
--
|
--
|
|
|
|
Operating Income
|
-69.32%
|
-74.89%
|
-80.12%
|
--
|
--
|
|
Income Before Tax
|
-39.64%
|
-100.28%
|
-132.24%
|
--
|
--
|
|
Income Tax Expenses
|
24.86%
|
75.44%
|
75.93%
|
--
|
--
|
|
|
|
Earnings from Continuing Operations
|
-38.86%
|
-99.27%
|
-130.12%
|
--
|
--
|
|
Earnings from Discontinued Operations
|
--
|
--
|
--
|
--
|
--
|
|
Extraordinary Item & Accounting Change
|
--
|
--
|
--
|
--
|
--
|
|
Minority Interest in Earnings
|
471.36%
|
1,521.74%
|
82,495.00%
|
--
|
--
|
|
Net Income
|
131.02%
|
105.23%
|
99.17%
|
--
|
--
|
|
|
|
EBIT
|
-69.32%
|
-74.89%
|
-80.12%
|
--
|
--
|
|
EBITDA
|
-13.64%
|
-12.60%
|
-12.06%
|
--
|
--
|
|
|
|
EPS Basic
|
--
|
--
|
--
|
--
|
--
|
|
Normalized Basic EPS
|
366.58%
|
--
|
--
|
--
|
--
|
|
EPS Diluted
|
--
|
--
|
--
|
--
|
--
|
|
Normalized Diluted EPS
|
366.58%
|
--
|
--
|
--
|
--
|
|
|
|
Average Basic Shares Outstanding
|
379.91%
|
--
|
--
|
--
|
--
|
|
Average Diluted Shares Outstanding
|
380.37%
|
--
|
--
|
--
|
--
|
|
Dividend Per Share
|
--
|
--
|
--
|
--
|
--
|
|
Payout Ratio
|
1.00%
|
36.40%
|
-114.50%
|
--
|
--
|