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 | 113.43 | 220.15 | 293.01 | 400.24 | 637.1 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 33.96 | 60.06 | 79.65 | 156.58 | 207.06 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 22.89 | 34.3 | 35.98 | 86.56 | 111.76 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 15.23 | 16.31 | 10.3 | 51.07 | 59.82 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 258.2 | 604.81 | 886.98 | 1,266.34 | 1,875.21 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 65.85 | 159.72 | 221.27 | 338.01 | 618.85 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 48.84 | 158.71 | 244.82 | 343.73 | 473.55 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -86.96 | -172.65 | -145.23 | -470.21 | -410.82 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -8.33 | 13.73 | 38.4 | 33.23 | 350.72 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -79.66 | -200.63 | -199.24 | -268.71 | -301.29 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 75.23 | 235.32 | 199.74 | 254.28 | 219.07 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -8.2 | 48.1 | 37 | 15.78 | 252.55 | |