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 | 2,929.13 | 5,003.41 | 7,464.99 | 15,110.47 | 23,900.91 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,907.72 | 2,093.89 | 3,420.03 | 6,067.77 | 13,076.43 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,011.09 | 719.33 | 1,044.1 | 1,081.46 | 3,364.33 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 294.95 | 451.81 | 874.58 | 1,390.04 | 2,871.35 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 34,169.27 | 50,236.2 | 87,632.57 | 165,281.14 | 268,785.84 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 680.85 | 914.06 | 1,761.01 | 4,150.13 | 10,210.44 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 689.05 | 893.03 | 1,726.35 | 3,099.77 | 5,448.91 | |
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 | -29,436.29 | -12,872.25 | -32,411.36 | -65,219.58 | -83,710.03 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 545.26 | 1,140.46 | 2,348.73 | 3,996.65 | 7,558.04 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -23.76 | -915.64 | -2,012.53 | -2,958.51 | -3,599.8 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -108.66 | -214.11 | -12.62 | -170.73 | -453.49 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 422.72 | 52.06 | 323.21 | 919.96 | 3,501.17 | |