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 | 10,670.75 | 18,919.61 | 18,876.65 | 18,844.35 | 18,150.83 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -138.94 | 4,799.2 | 3,831.53 | 3,388.31 | 3,368.38 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -345.23 | 3,588.97 | 2,685.54 | 2,338.48 | 2,231.1 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,106.59 | -923.9 | -1,015.65 | -90.98 | 165.52 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 22,723.96 | 35,077.19 | 33,007.76 | 29,114.26 | 30,000.65 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 10,201.79 | 16,167.55 | 12,909.03 | 11,539.63 | 13,691.53 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 810.81 | 5,260.95 | 6,740.06 | 6,231.21 | 6,032.88 | |
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 | -495.15 | 4,077.94 | 1,120.73 | 1,700.28 | 942.21 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,307.15 | 5,260.29 | 4,453.53 | 3,424.71 | 2,980.15 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -474.1 | -1,736.84 | -686.28 | -569.92 | -2,436.17 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -800.62 | -607.68 | -4,036.74 | -5,262.91 | -569.79 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 32.43 | 2,915.76 | -269.5 | -2,408.12 | -25.81 | |