|
06/30/2026
|
03/31/2026
|
12/31/2025
|
09/30/2025
|
06/30/2025
|
|
Revenue
|
20,418.37%
|
--
|
--
|
--
|
--
|
|
Total Other Revenue
|
--
|
--
|
--
|
--
|
--
|
|
Total Revenue
|
20,418.37%
|
--
|
--
|
--
|
--
|
|
|
|
Cost of Revenue
|
17,542.86%
|
--
|
--
|
--
|
--
|
|
Gross Profit
|
27,607.14%
|
--
|
--
|
--
|
--
|
|
|
|
SG&A Expenses
|
79.57%
|
52.02%
|
36.52%
|
-13.11%
|
-19.78%
|
|
Depreciation & Amortization
|
--
|
--
|
--
|
--
|
--
|
|
Other Operating Expenses
|
--
|
--
|
--
|
--
|
--
|
|
Total Operating Expenses
|
225.96%
|
121.11%
|
61.51%
|
-5.93%
|
-19.12%
|
|
|
|
Operating Income
|
9.00%
|
-7.72%
|
-24.03%
|
15.37%
|
20.05%
|
|
Income Before Tax
|
-90.28%
|
-1,382.47%
|
-213.87%
|
12.37%
|
-28.18%
|
|
Income Tax Expenses
|
--
|
--
|
--
|
--
|
--
|
|
|
|
Earnings from Continuing Operations
|
-93.09%
|
-1,382.47%
|
-213.87%
|
12.37%
|
-28.18%
|
|
Earnings from Discontinued Operations
|
--
|
--
|
--
|
--
|
--
|
|
Extraordinary Item & Accounting Change
|
--
|
--
|
--
|
--
|
--
|
|
Minority Interest in Earnings
|
--
|
--
|
--
|
723.53%
|
-121.93%
|
|
Net Income
|
-92.80%
|
-1,408.12%
|
-216.71%
|
12.93%
|
-29.52%
|
|
|
|
EBIT
|
9.00%
|
-7.72%
|
-24.03%
|
15.37%
|
20.05%
|
|
EBITDA
|
7.00%
|
-9.72%
|
-27.48%
|
14.67%
|
18.86%
|
|
|
|
EPS Basic
|
-18.63%
|
-1,375.80%
|
-70.18%
|
51.18%
|
2.43%
|
|
Normalized Basic EPS
|
10.75%
|
-773.09%
|
-46.29%
|
45.93%
|
-10.19%
|
|
EPS Diluted
|
-18.63%
|
-1,375.80%
|
-70.18%
|
51.18%
|
2.43%
|
|
Normalized Diluted EPS
|
10.75%
|
-773.09%
|
-46.29%
|
45.93%
|
-10.19%
|
|
|
|
Average Basic Shares Outstanding
|
75.96%
|
69.89%
|
62.79%
|
59.03%
|
43.11%
|
|
Average Diluted Shares Outstanding
|
75.96%
|
69.89%
|
62.79%
|
59.03%
|
43.11%
|
|
Dividend Per Share
|
--
|
--
|
--
|
--
|
--
|
|
Payout Ratio
|
--
|
--
|
--
|
--
|
--
|