|
06/30/2026
|
03/31/2026
|
12/31/2025
|
09/30/2025
|
06/30/2025
|
|
Revenue
|
37.64%
|
32.11%
|
38.79%
|
29.86%
|
15.74%
|
|
Total Other Revenue
|
--
|
--
|
--
|
--
|
--
|
|
Total Revenue
|
37.64%
|
32.11%
|
38.79%
|
29.86%
|
15.74%
|
|
|
|
Cost of Revenue
|
44.22%
|
34.80%
|
39.63%
|
29.76%
|
12.87%
|
|
Gross Profit
|
25.56%
|
27.12%
|
37.26%
|
30.07%
|
21.39%
|
|
|
|
SG&A Expenses
|
17.70%
|
17.34%
|
36.82%
|
33.30%
|
27.75%
|
|
Depreciation & Amortization
|
109.97%
|
75.74%
|
84.23%
|
65.35%
|
22.47%
|
|
Other Operating Expenses
|
213.16%
|
-56.74%
|
-542.58%
|
-311.46%
|
-484.96%
|
|
Total Operating Expenses
|
38.99%
|
30.42%
|
39.19%
|
30.50%
|
16.17%
|
|
|
|
Operating Income
|
20.15%
|
57.04%
|
33.77%
|
21.81%
|
10.37%
|
|
Income Before Tax
|
-144.34%
|
-65.65%
|
368.29%
|
251.95%
|
257.82%
|
|
Income Tax Expenses
|
-127.54%
|
-64.07%
|
809.73%
|
198.61%
|
257.20%
|
|
|
|
Earnings from Continuing Operations
|
-152.23%
|
-66.34%
|
268.23%
|
283.09%
|
258.12%
|
|
Earnings from Discontinued Operations
|
--
|
--
|
--
|
--
|
--
|
|
Extraordinary Item & Accounting Change
|
--
|
--
|
--
|
--
|
--
|
|
Minority Interest in Earnings
|
-63.20%
|
-105.31%
|
-108.53%
|
30.47%
|
20.03%
|
|
Net Income
|
-158.35%
|
-71.18%
|
286.29%
|
333.78%
|
297.35%
|
|
|
|
EBIT
|
20.15%
|
57.04%
|
33.77%
|
21.81%
|
10.37%
|
|
EBITDA
|
38.04%
|
58.04%
|
43.68%
|
31.57%
|
14.70%
|
|
|
|
EPS Basic
|
-145.84%
|
-71.47%
|
284.20%
|
331.36%
|
294.83%
|
|
Normalized Basic EPS
|
-6.59%
|
115.28%
|
31.82%
|
2.53%
|
1.71%
|
|
EPS Diluted
|
-148.11%
|
-71.49%
|
279.06%
|
330.80%
|
300.00%
|
|
Normalized Diluted EPS
|
-4.83%
|
118.41%
|
33.12%
|
2.12%
|
0.43%
|
|
|
|
Average Basic Shares Outstanding
|
6.95%
|
1.49%
|
1.15%
|
0.79%
|
0.65%
|
|
Average Diluted Shares Outstanding
|
4.01%
|
-0.43%
|
0.61%
|
1.07%
|
1.97%
|
|
Dividend Per Share
|
--
|
--
|
--
|
--
|
--
|
|
Payout Ratio
|
--
|
--
|
--
|
--
|
--
|