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 | 44,086.85 | 46,628.33 | 62,395.27 | 57,115.01 | 55,853.02 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 9,238.58 | 8,693.7 | 6,328.71 | 10,189.16 | 10,606.11 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7,199.74 | 7,020.76 | 4,471.98 | 7,903.7 | 8,049.29 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,174.76 | 2,275.7 | -1,244.08 | 1,889.29 | 1,556.87 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 130,695.88 | 149,197.56 | 170,650.72 | 177,045.58 | 180,900.72 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 26,993.15 | 12,723.62 | 19,623.8 | 17,483.25 | 31,514.23 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 39,304.08 | 40,815.51 | 42,167.67 | 52,714.57 | 51,671.51 | |
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 | -20,670.03 | -7,955.83 | -8,123.49 | -6,409.26 | 306.05 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6,780.3 | 9,828.23 | 7,908.38 | 13,753.73 | 7,443.43 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -16,638.84 | -15,326.37 | -18,053.96 | -12,519.51 | -15,677.5 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7,761.82 | 11,809.46 | 13,452.08 | -1,997.94 | -1,348.53 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2,050.85 | 6,596.21 | 3,200.04 | -467.27 | -9,654.36 | |