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 | 57,521.08 | 111,186.66 | 315,744.64 | 682,837.41 | 738,169.74 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 31,877.63 | 53,531.8 | 148,471.77 | 224,342.06 | 291,622.82 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 27,597.04 | 45,896.41 | 126,178.58 | 146,544.24 | 190,079.48 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 10,402.78 | -1,445.51 | 59,293.55 | 322,385.65 | 49,598.14 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 239,075.86 | 391,454.21 | 1,189,401.13 | 3,055,850.07 | 2,662,055.98 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 42,896.37 | 33,110.06 | 132,353.52 | 321,977.03 | 374,723.41 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 127,562.81 | 246,992.72 | 813,880.71 | 1,865,301.28 | 1,863,106.98 | |
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 | -7,605.27 | 23,221.07 | 60,907.27 | 88,895.49 | 165,492.8 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 29,122.1 | 50,716.19 | 173,261.57 | 273,543.29 | 258,223.04 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -26,095.03 | -13,487.84 | -97,256.7 | -134,834.3 | -164,908.03 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -5,559.73 | -37,335.8 | -50,869.34 | -177,289.56 | -109,805.32 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2,649.12 | -270.65 | 27,076.84 | -33,351.19 | -25,491.43 | |