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 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,819 | 5,471 | 7,053 | 8,968 | 8,555 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,360 | 2,668 | 3,294 | 4,281 | 4,295 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 358 | 414.1 | 489 | 819 | 842.4 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 315 | 366 | 410 | 632 | 665 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,864 | 4,699 | 5,704 | 5,960 | 6,567 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,166 | 1,342 | 1,551 | 1,565 | 1,458 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,190 | 2,628 | 3,180 | 3,761 | 4,410 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 438.5 | -193.44 | -300 | 498.75 | 689.25 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 609 | 238 | 208 | 980 | 1,197 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -137 | -391 | -283 | -252 | -265 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -169 | -26 | 12 | -528 | -448 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 291 | -169 | -52 | 195 | 493 | |