Period Ending: | 2015 31/12 | 2016 31/12 | 2017 31/12 | 2018 31/12 | 2019 31/12 | 2020 31/12 | 2021 31/12 | 2022 31/12 | 2023 31/12 | 2024 31/12 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Income Statement | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 478,773.56 | 506,459.63 | 580,468.05 | 640,855.85 | 662,701.29 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 426,710.89 | 443,462.07 | 487,345.88 | 538,087.92 | 560,919.93 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 168,545.4 | 220,152.94 | 220,220.97 | 244,412.48 | 243,740.33 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 98,691.67 | 100,644.53 | 85,248.73 | 133,390.42 | 124,339.65 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,144,436.49 | 2,229,221.61 | 2,379,349.56 | 2,423,347.73 | 3,018,159.34 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 244,032.59 | 248,642.21 | 265,797.15 | 361,668.13 | 351,513.49 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 840,748.81 | 842,547.71 | 838,891.1 | 886,139.3 | 1,292,115.47 | |
Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -32,820.65 | 40,998.08 | 7,518.74 | 36,554.14 | 39,787.91 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 185,293.28 | 231,199.22 | 242,903.24 | 234,194.15 | 282,203.77 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -78,371.57 | -157,685.84 | -165,900.71 | -150,000.48 | -176,341.95 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -4,038.88 | -84,945.65 | -61,180.51 | -154,372.32 | -106,260.07 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 102,882.83 | -11,432.27 | 15,822.03 | -70,178.66 | -398.25 | |