|
06/30/2026
|
03/31/2026
|
12/31/2025
|
09/30/2025
|
06/30/2025
|
|
Revenue
|
44.84M
|
36.15M
|
35.62M
|
28.92M
|
23.07M
|
|
Total Other Revenue
|
--
|
--
|
--
|
--
|
--
|
|
Total Revenue
|
44.84M
|
36.15M
|
35.62M
|
28.92M
|
23.07M
|
|
|
|
Cost of Revenue
|
17.91M
|
12.46M
|
9.90M
|
6.89M
|
5.34M
|
|
Gross Profit
|
26.93M
|
23.69M
|
25.72M
|
22.03M
|
17.73M
|
|
|
|
SG&A Expenses
|
173.45M
|
155.74M
|
136.71M
|
102.94M
|
93.39M
|
|
Depreciation & Amortization
|
--
|
--
|
--
|
--
|
--
|
|
Other Operating Expenses
|
--
|
--
|
--
|
--
|
--
|
|
Total Operating Expenses
|
551.25M
|
463.76M
|
408.28M
|
342.86M
|
329.43M
|
|
|
|
Operating Income
|
-506.41M
|
-427.61M
|
-372.67M
|
-313.94M
|
-306.36M
|
|
Income Before Tax
|
-857.32M
|
-789.02M
|
-745.11M
|
-671.50M
|
-309.41M
|
|
Income Tax Expenses
|
912.00K
|
874.00K
|
756.00K
|
848.00K
|
786.00K
|
|
|
|
Earnings from Continuing Operations
|
-858.24
|
-789.90
|
-745.87
|
-672.35
|
-310.20
|
|
Earnings from Discontinued Operations
|
--
|
--
|
--
|
--
|
--
|
|
Extraordinary Item & Accounting Change
|
--
|
--
|
--
|
--
|
--
|
|
Minority Interest in Earnings
|
--
|
--
|
--
|
--
|
--
|
|
Net Income
|
-858.24M
|
-789.90M
|
-745.87M
|
-672.35M
|
-310.20M
|
|
|
|
EBIT
|
-506.41M
|
-427.61M
|
-372.67M
|
-313.94M
|
-306.36M
|
|
EBITDA
|
-482.43M
|
-404.55M
|
-350.64M
|
-292.47M
|
-286.80M
|
|
|
|
EPS Basic
|
-13.03
|
-14.41
|
-15.86
|
-15.76
|
-7.74
|
|
Normalized Basic EPS
|
-7.25
|
-7.95
|
-8.68
|
-9.16
|
-4.25
|
|
EPS Diluted
|
-13.03
|
-14.41
|
-15.86
|
-15.76
|
-7.74
|
|
Normalized Diluted EPS
|
-7.25
|
-7.95
|
-8.68
|
-9.16
|
-4.25
|
|
|
|
Average Basic Shares Outstanding
|
670.03M
|
483.89M
|
299.88M
|
182.85M
|
182.17M
|
|
Average Diluted Shares Outstanding
|
670.03M
|
483.89M
|
299.88M
|
182.85M
|
182.17M
|
|
Dividend Per Share
|
--
|
--
|
--
|
--
|
--
|
|
Payout Ratio
|
--
|
--
|
--
|
--
|
--
|