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 | 11,862,658 | 15,564,505 | 11,103,680 | 7,596,468 | 6,769,371 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,150,026 | 2,423,999 | 2,176,306 | 2,165,019 | 2,377,958 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,258,754 | 1,475,208 | 1,170,875 | 1,314,810 | 1,207,053 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 62,874 | 19,405 | 28,010 | 82,591 | 110,672 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 33,838,539 | 38,129,561 | 34,937,618 | 30,807,448 | 31,214,159 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 13,796,080 | 922,433 | 12,160,947 | 15,942,225 | 16,261,059 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7,805,735 | 8,288,059 | 8,887,733 | 8,621,965 | 9,139,517 | |
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 | -2,420,451 | -15,045,479.75 | 11,134,895.75 | 4,083,923.25 | 2,262,115.5 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 712,031 | 2,417,579 | -8,119,839 | -2,596,504 | -3,278,430 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -949,487 | 587,134 | 4,901,818 | 972,742 | 4,012,839 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3 | 997,759 | -200,000 | - | -250,000 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -237,453 | 4,002,472 | -3,418,021 | -1,623,762 | 484,409 | |