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 | 42,929.78 | 43,586.41 | 42,402.74 | 52,590.56 | 54,931.94 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6,465.76 | 5,007.35 | 8,721.14 | 7,184.12 | 9,978.88 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -11,266.69 | -11,086.95 | -7,506.56 | -8,868.67 | -7,624.37 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -16,902.4 | -17,197.22 | -11,353.69 | -2,302.16 | -22,792.98 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 121,938.31 | 189,711.21 | 187,643.26 | 200,794.85 | 219,793.07 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 18,335.11 | 56,716.8 | 58,627.73 | 26,790.66 | 31,904.45 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 100,306.03 | 130,039.32 | 128,115.55 | 171,518.86 | 181,868.12 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -18,100.82 | -12,654.33 | -14,457.57 | 7,272.21 | -9,511.11 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -11,650.88 | -11,267.9 | -8,808.56 | 3,326.88 | 1,287.76 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -17,580.06 | 14,352.56 | -41,930.36 | -20,159.92 | -35,457.25 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -32.43 | 82,854.19 | -3,317.88 | -5,280.91 | 28,394.44 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -29,267.67 | 85,942.71 | -54,051.82 | -22,112.35 | -5,774.76 | |