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 | 2,898.44 | 4,908.66 | 7,840.96 | 16,321.45 | 23,343.58 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,414.61 | 1,755.84 | 3,295.99 | 6,569.35 | 12,213.59 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 648.22 | 859.09 | 1,582.53 | 3,234.02 | 5,507.26 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 526.94 | 685.58 | 1,391.75 | 2,853.82 | 4,305.8 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 36,087.75 | 51,464.65 | 90,659.18 | 162,865.08 | 260,339.16 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 34,398.97 | 49,508.08 | 87,019.04 | 22,150.11 | 34,171.24 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,601.89 | 1,849.17 | 3,466.21 | 6,449.46 | 10,071.53 | |
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 | 1,126.33 | 2,056.83 | 2,934.48 | -125,359.65 | -72,136.26 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,432.89 | 1,678.68 | 2,550.51 | 3,000.87 | 5,064.37 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -857.7 | -1,461.56 | -1,328.61 | -2,002.36 | -3,067.98 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -287.44 | -368.34 | -449.49 | -518.18 | -1,119.31 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 287.75 | -151.22 | 772.41 | 480.33 | 902.46 | |