|
06/30/2026
|
03/31/2026
|
12/31/2025
|
09/30/2025
|
06/30/2025
|
|
Revenue
|
6.90%
|
8.37%
|
10.10%
|
12.95%
|
15.62%
|
|
Total Other Revenue
|
--
|
--
|
--
|
--
|
--
|
|
Total Revenue
|
6.90%
|
8.37%
|
10.10%
|
12.95%
|
15.62%
|
|
|
|
Cost of Revenue
|
3.38%
|
4.88%
|
4.62%
|
4.52%
|
7.49%
|
|
Gross Profit
|
19.67%
|
21.27%
|
34.03%
|
55.40%
|
59.31%
|
|
|
|
SG&A Expenses
|
-4.06%
|
-8.37%
|
-13.62%
|
-22.90%
|
-9.62%
|
|
Depreciation & Amortization
|
103.72%
|
95.59%
|
90.78%
|
86.10%
|
112.00%
|
|
Other Operating Expenses
|
-3.01%
|
-0.66%
|
5.85%
|
21.30%
|
23.12%
|
|
Total Operating Expenses
|
5.98%
|
6.30%
|
5.59%
|
5.15%
|
9.13%
|
|
|
|
Operating Income
|
36.22%
|
80.29%
|
889.54%
|
287.10%
|
230.10%
|
|
Income Before Tax
|
44.67%
|
93.17%
|
77.16%
|
90.91%
|
68.91%
|
|
Income Tax Expenses
|
800.00%
|
800.00%
|
800.00%
|
0.00%
|
0.00%
|
|
|
|
Earnings from Continuing Operations
|
44.26%
|
92.77%
|
77.00%
|
90.89%
|
68.90%
|
|
Earnings from Discontinued Operations
|
--
|
--
|
--
|
--
|
--
|
|
Extraordinary Item & Accounting Change
|
--
|
--
|
--
|
--
|
--
|
|
Minority Interest in Earnings
|
68.52%
|
58.61%
|
-397.70%
|
-101.28%
|
-106.64%
|
|
Net Income
|
46.72%
|
89.59%
|
73.40%
|
87.57%
|
65.98%
|
|
|
|
EBIT
|
36.22%
|
80.29%
|
889.54%
|
287.10%
|
230.10%
|
|
EBITDA
|
72.61%
|
86.37%
|
237.04%
|
1,422.54%
|
1,205.21%
|
|
|
|
EPS Basic
|
50.39%
|
89.66%
|
75.65%
|
88.45%
|
67.11%
|
|
Normalized Basic EPS
|
32.28%
|
88.39%
|
73.67%
|
86.58%
|
65.55%
|
|
EPS Diluted
|
49.94%
|
87.97%
|
75.68%
|
87.29%
|
66.30%
|
|
Normalized Diluted EPS
|
29.61%
|
84.32%
|
73.45%
|
86.32%
|
65.42%
|
|
|
|
Average Basic Shares Outstanding
|
5.89%
|
6.47%
|
6.18%
|
5.89%
|
5.75%
|
|
Average Diluted Shares Outstanding
|
1.91%
|
-1.08%
|
2.24%
|
1.93%
|
1.75%
|
|
Dividend Per Share
|
--
|
--
|
--
|
--
|
--
|
|
Payout Ratio
|
--
|
--
|
--
|
--
|
--
|