|
06/30/2026
|
03/31/2026
|
12/31/2025
|
09/30/2025
|
06/30/2025
|
|
Revenue
|
--
|
--
|
--
|
--
|
--
|
|
Total Other Revenue
|
--
|
--
|
--
|
--
|
--
|
|
Total Revenue
|
--
|
--
|
--
|
--
|
--
|
|
|
|
Cost of Revenue
|
455.12%
|
116.50%
|
38.81%
|
-59.22%
|
-54.86%
|
|
Gross Profit
|
-455.12%
|
-116.50%
|
-38.81%
|
59.22%
|
54.86%
|
|
|
|
SG&A Expenses
|
283.85%
|
418.86%
|
158.82%
|
76.87%
|
-11.99%
|
|
Depreciation & Amortization
|
--
|
--
|
--
|
--
|
--
|
|
Other Operating Expenses
|
--
|
--
|
--
|
--
|
--
|
|
Total Operating Expenses
|
380.36%
|
194.98%
|
90.50%
|
-28.81%
|
-42.67%
|
|
|
|
Operating Income
|
-380.36%
|
-194.98%
|
-90.50%
|
28.81%
|
42.67%
|
|
Income Before Tax
|
-196.79%
|
-201.64%
|
-312.41%
|
-2.15%
|
30.76%
|
|
Income Tax Expenses
|
--
|
--
|
--
|
--
|
--
|
|
|
|
Earnings from Continuing Operations
|
-196.79%
|
-201.64%
|
-312.41%
|
-2.15%
|
30.76%
|
|
Earnings from Discontinued Operations
|
--
|
--
|
--
|
--
|
--
|
|
Extraordinary Item & Accounting Change
|
--
|
--
|
--
|
--
|
--
|
|
Minority Interest in Earnings
|
--
|
--
|
--
|
--
|
--
|
|
Net Income
|
-196.79%
|
-201.64%
|
-312.41%
|
-2.15%
|
30.76%
|
|
|
|
EBIT
|
-380.36%
|
-194.98%
|
-90.50%
|
28.81%
|
42.67%
|
|
EBITDA
|
-384.25%
|
-197.88%
|
-92.06%
|
29.09%
|
42.91%
|
|
|
|
EPS Basic
|
-119.14%
|
-154.65%
|
-251.75%
|
9.77%
|
31.06%
|
|
Normalized Basic EPS
|
-119.80%
|
-156.07%
|
10.48%
|
7.46%
|
31.29%
|
|
EPS Diluted
|
-119.14%
|
-154.65%
|
-251.75%
|
9.77%
|
31.06%
|
|
Normalized Diluted EPS
|
-119.80%
|
-156.07%
|
10.48%
|
7.46%
|
31.29%
|
|
|
|
Average Basic Shares Outstanding
|
35.49%
|
18.43%
|
17.33%
|
13.34%
|
0.39%
|
|
Average Diluted Shares Outstanding
|
35.49%
|
18.43%
|
17.33%
|
13.34%
|
0.39%
|
|
Dividend Per Share
|
--
|
--
|
--
|
--
|
--
|
|
Payout Ratio
|
--
|
--
|
--
|
--
|
--
|