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 | 721,202 | 905,000 | 956,269.66 | 970,518.79 | 1,010,621.05 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 359,766 | 400,140 | 543,230.32 | 549,064.51 | 534,641.43 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 268,369 | 294,710 | 325,384.06 | 337,913.51 | 326,411.93 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 56,628 | 70,222 | 73,489.56 | 63,325.18 | 61,936.24 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 9,740,828 | 10,685,521 | 11,931,589.69 | 12,458,459.85 | 12,850,184.27 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,124,859 | 5,624,886 | 5,770,198.27 | 5,973,359.65 | 6,069,180.1 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,008,642 | 1,165,590 | 1,397,419.78 | 1,469,805.18 | 1,514,314.58 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -121,346.13 | -352,081.38 | -630,440.02 | -417,102.14 | -223,841.93 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 193,225 | -40,694 | 188,098.9 | -25,066.63 | -69,935.53 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -256,167 | -269,388 | 54,717.35 | -42,089.24 | -112,987.19 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 36,018 | 208,155 | -106,168.31 | -12,158.38 | 206,257.62 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -10,336 | -97,022 | 149,385.34 | -75,235.07 | 27,685.19 | |