|
06/30/2026
|
03/31/2026
|
12/31/2025
|
09/30/2025
|
06/30/2025
|
|
Revenue
|
--
|
--
|
--
|
--
|
--
|
|
Total Other Revenue
|
--
|
--
|
--
|
--
|
--
|
|
Total Revenue
|
--
|
--
|
--
|
--
|
--
|
|
|
|
Cost of Revenue
|
133.96%
|
-15.04%
|
-47.32%
|
-58.39%
|
-48.95%
|
|
Gross Profit
|
-133.96%
|
15.04%
|
47.32%
|
58.39%
|
48.95%
|
|
|
|
SG&A Expenses
|
239.48%
|
109.20%
|
30.02%
|
-26.38%
|
-44.69%
|
|
Depreciation & Amortization
|
--
|
--
|
--
|
--
|
--
|
|
Other Operating Expenses
|
--
|
--
|
--
|
--
|
--
|
|
Total Operating Expenses
|
169.06%
|
20.43%
|
-26.70%
|
-48.99%
|
-47.61%
|
|
|
|
Operating Income
|
-169.06%
|
-20.43%
|
26.70%
|
48.99%
|
47.61%
|
|
Income Before Tax
|
-157.84%
|
-87.49%
|
-53.66%
|
2.75%
|
-25.92%
|
|
Income Tax Expenses
|
--
|
--
|
--
|
--
|
--
|
|
|
|
Earnings from Continuing Operations
|
-157.84%
|
-87.49%
|
-53.66%
|
2.75%
|
-25.92%
|
|
Earnings from Discontinued Operations
|
--
|
--
|
--
|
--
|
--
|
|
Extraordinary Item & Accounting Change
|
--
|
--
|
--
|
--
|
--
|
|
Minority Interest in Earnings
|
--
|
--
|
--
|
--
|
--
|
|
Net Income
|
-157.84%
|
-87.49%
|
-53.66%
|
2.75%
|
-25.92%
|
|
|
|
EBIT
|
-169.06%
|
-20.43%
|
26.70%
|
48.99%
|
47.61%
|
|
EBITDA
|
-171.16%
|
-20.65%
|
26.91%
|
49.31%
|
47.91%
|
|
|
|
EPS Basic
|
-111.61%
|
-63.18%
|
-39.07%
|
9.45%
|
-17.35%
|
|
Normalized Basic EPS
|
-126.15%
|
-38.64%
|
12.16%
|
56.30%
|
43.52%
|
|
EPS Diluted
|
-111.61%
|
-63.18%
|
-39.07%
|
9.45%
|
-17.35%
|
|
Normalized Diluted EPS
|
-126.15%
|
-38.64%
|
12.16%
|
56.30%
|
43.52%
|
|
|
|
Average Basic Shares Outstanding
|
21.15%
|
12.38%
|
7.88%
|
7.14%
|
10.08%
|
|
Average Diluted Shares Outstanding
|
21.15%
|
12.38%
|
7.88%
|
7.14%
|
10.08%
|
|
Dividend Per Share
|
--
|
--
|
--
|
--
|
--
|
|
Payout Ratio
|
--
|
--
|
--
|
--
|
--
|