| Financial Year End | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.60M | 3.46M | 1.47M | 1.82M | 1.50M | 1.62M | 852.77K | 736.28K | 290.90K | 185.95K | 48.95K | 248.08K | 162.33K |
| Cost of Revenue | N/A | N/A | N/A | N/A | -3.81M | 1.39M | 13.98M | -5.75M | 18.90M | 10.76M | 19.04M | 6.80M | 1.17M |
| Gross Profit | 6.60M | 3.46M | 1.47M | 1.82M | 5.31M | 225.92K | -13.13M | 6.48M | -18.61M | -10.58M | -18.99M | -6.56M | -1.01M |
| Operating Expenses | 3.95M | 130.71M | 146.30M | 75.80M | 24.86M | 4.30M | 21.46M | 71.00M | 35.99M | 5.55M | 23.45M | 20.08M | 1.02M |
| Selling, General & Admin | 5.07M | 13.24M | 10.70M | 14.05M | 8.54M | 9.22M | 16.98M | 2.73M | 21.14M | 17.07M | 20.71M | 8.53M | 968.06K |
| Research & Development | N/A | 53.00 | 0 | 4.00 | 1.00 | 0 | 8.00 | 40.00 | N/A | N/A | N/A | N/A | N/A |
| Other Operating Expenses | 15.17M | -124.80M | -72.43M | 59.36M | 987.72K | -4.55M | -4.70M | -4.73M | -15.66M | -7.40M | 21.21T | N/A | 55.04K |
| Operating Income | 10.55M | -9.78M | -9.23M | -12.22M | -7.04M | -7.61M | -16.13M | 3.47M | -20.85M | -16.88M | -20.66M | -8.28M | -2.03M |
| Other Expenses / Income | -4.86M | -122.31M | 156.31M | -2.25M | -2.37M | -2.66M | 30.99M | -78.46M | 35.76M | 6.01M | 42.88M | -11.55M | -1.58M |
| Before Tax Income | 5.69M | -132.09M | 147.08M | 75.38M | 23.99M | 1.37M | 17.62M | -74.99M | 31.32M | -10.87M | 22.22M | -19.83M | -3.61M |
| Income Tax Expenses | 624.05K | 82.24K | 9.35K | 43.57K | 33.83K | 482.99K | 52.90K | -72.38M | 22.85M | 8.81M | 13.16M | -11.55M | N/A |
| Net Income | 5.07M | -132.18M | 147.07M | 75.34M | 23.95M | 891.74K | 17.57M | -74.99M | 8.47M | -2.06M | 35.38M | -19.83M | -3.61M |
| Interest Expenses | 4.86M | 4.85M | 693.53K | 2.25M | 2.37M | 4.55M | 4.70M | 4.73M | 4.96M | 5.50M | 1.28M | N/A | N/A |
| Basic Shares Outstanding | 26.22M | 30.02M | 26.67M | 21.16M | 21.07M | 22.29M | 21.96M | 22.18M | 19.33M | 18.75M | 19.83M | 16.10M | 3.38M |
| Diluted Shares Outstanding | 26.22M | 30.02M | 26.76M | 21.79M | 23.07M | 20.62M | 21.92M | 22.18M | 19.33M | 19.32M | 20.54M | 16.10M | 3.38M |
| EBITDA | N/A | N/A | 156.31M | N/A | 20.68M | N/A | 6.46M | N/A | 40.72M | N/A | 43.70M | N/A | -3.61M |
| EBITDA Margin | 0.00% | 0.00% | 10,627.18% | 0.00% | 1,382.28% | 0.00% | 757.95% | 0.00% | 13,999.16% | 0.00% | 89,281.53% | 0.00% | -2,226.15% |
| EBIT | 10.55M | -127.25M | 147.77M | 77.63M | 26.36M | 5.92M | 22.32M | -142.64M | 36.28M | 12.25M | 49.82M | -31.39M | -3.61M |
| EBIT Margin | 159.91% | -3,681.78% | 10,046.94% | 4,255.67% | 1,762.36% | 365.93% | 2,617.08% | -19,373.49% | 12,470.94% | 6,588.57% | 101,779.14% | -12,651.56% | -2,226.15% |
| Financial Year End | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 |