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 | 392,927.18 | 380,704.25 | 459,701.51 | 377,629.88 | 357,809.98 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 19,300.04 | 32,644.24 | 44,562.73 | 39,311.6 | 43,539.23 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -11,382.27 | -12,652.32 | -22,005.68 | -25,291.22 | -39,624.45 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -7,116.91 | -2,780.32 | -27,249.95 | -26,374.47 | -46,890.78 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 317,776.32 | 407,989.34 | 410,426.15 | 354,942.47 | 383,084.84 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 143,813.94 | 173,448.19 | 192,223.92 | 185,340.35 | 150,431.16 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 133,351.96 | 186,601.03 | 164,326.66 | 140,342.17 | 139,413.06 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -26,238.02 | 13,854.49 | -2,378.99 | -3,749.74 | -38,150.26 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -8,795.51 | 9,516.25 | 26,303.16 | 958.2 | -39,255.01 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -16,010.82 | -27,236.58 | -40,590.97 | 2,215.98 | -8,659.58 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 29,472.64 | 36,105.39 | 8,023.76 | -3,985.32 | 67,440.68 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6,100.46 | 22,885.82 | -4,934.45 | 319.69 | 24,789.12 | |