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 | 12,659,547.24 | 14,236,423.26 | 15,447,381.02 | 16,454,238.75 | 17,276,635.82 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,938,070.34 | 2,233,289.68 | 2,467,517.94 | 2,576,771.92 | 2,774,929.6 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 358,941.68 | 541,931.78 | 653,249.56 | 592,426.71 | 613,777.23 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 60,477.74 | 211,514.22 | 239,115.41 | 182,447.09 | 184,832.59 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7,616,266.1 | 8,505,127.56 | 9,645,596.02 | 11,315,578.95 | 12,291,206.93 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,060,960.93 | 4,466,558.05 | 5,271,647.81 | 5,727,564.83 | 6,374,915.93 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,053,552.23 | 2,265,186.95 | 2,496,047.54 | 3,501,696.14 | 3,661,437.17 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -24,559.67 | -459,859.82 | -122,871.11 | -684,367.92 | -504,619.77 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 585,773.39 | 83,211.6 | 274,148.16 | 485,547.32 | 203,258.87 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -584,124.67 | -413,333.53 | -424,997.58 | -1,172,246.14 | -643,333.33 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 38,697.72 | 286,941.35 | 227,512.81 | 708,479.37 | 428,707.81 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 40,346.44 | -43,180.58 | 76,663.39 | 21,780.56 | -11,366.66 | |