|
06/30/2026
|
03/31/2026
|
12/31/2025
|
09/30/2025
|
06/30/2025
|
|
Revenue
|
--
|
--
|
--
|
--
|
--
|
|
Total Other Revenue
|
--
|
--
|
--
|
--
|
--
|
|
Total Revenue
|
--
|
--
|
--
|
--
|
--
|
|
|
|
Cost of Revenue
|
69.57%
|
-68.29%
|
-56.54%
|
-72.80%
|
-87.65%
|
|
Gross Profit
|
-69.57%
|
68.29%
|
56.54%
|
72.80%
|
87.65%
|
|
|
|
SG&A Expenses
|
277.33%
|
270.68%
|
268.25%
|
62.37%
|
29.09%
|
|
Depreciation & Amortization
|
588.02%
|
521.08%
|
106.58%
|
28.00%
|
70.41%
|
|
Other Operating Expenses
|
--
|
--
|
--
|
--
|
--
|
|
Total Operating Expenses
|
262.41%
|
267.57%
|
290.96%
|
77.39%
|
37.25%
|
|
|
|
Operating Income
|
-262.41%
|
-267.57%
|
-290.96%
|
-77.39%
|
-37.25%
|
|
Income Before Tax
|
-266.08%
|
-143.22%
|
-113.94%
|
16.24%
|
0.23%
|
|
Income Tax Expenses
|
--
|
--
|
--
|
--
|
--
|
|
|
|
Earnings from Continuing Operations
|
-266.08%
|
-143.22%
|
-113.94%
|
16.24%
|
0.23%
|
|
Earnings from Discontinued Operations
|
--
|
--
|
--
|
--
|
--
|
|
Extraordinary Item & Accounting Change
|
--
|
--
|
--
|
--
|
--
|
|
Minority Interest in Earnings
|
--
|
--
|
--
|
--
|
--
|
|
Net Income
|
-266.08%
|
-143.22%
|
-113.94%
|
16.24%
|
0.23%
|
|
|
|
EBIT
|
-262.41%
|
-267.57%
|
-290.96%
|
-77.39%
|
-37.25%
|
|
EBITDA
|
-260.16%
|
-266.49%
|
-291.57%
|
-77.42%
|
-37.07%
|
|
|
|
EPS Basic
|
-110.71%
|
-64.97%
|
-58.63%
|
31.43%
|
11.40%
|
|
Normalized Basic EPS
|
-81.72%
|
-63.04%
|
-58.80%
|
31.30%
|
11.25%
|
|
EPS Diluted
|
-110.71%
|
-64.97%
|
-58.63%
|
31.43%
|
11.40%
|
|
Normalized Diluted EPS
|
-81.72%
|
-63.04%
|
-58.80%
|
31.30%
|
11.25%
|
|
|
|
Average Basic Shares Outstanding
|
80.28%
|
54.76%
|
26.01%
|
20.89%
|
13.58%
|
|
Average Diluted Shares Outstanding
|
80.28%
|
54.76%
|
26.01%
|
20.89%
|
13.58%
|
|
Dividend Per Share
|
--
|
--
|
--
|
--
|
--
|
|
Payout Ratio
|
--
|
--
|
--
|
--
|
--
|