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 | 14,903,657.73 | 15,493,381.77 | 17,302,020.19 | 21,296,205.57 | 25,538,577.36 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 736,760.11 | -522,642.81 | 357,878.55 | 1,040,920.14 | 2,587,096.43 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 73,566.13 | -1,389,129.78 | -352,956.59 | 281,192.72 | 1,424,324.49 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -833,786.99 | -929,318.92 | -216,949.61 | 221,711 | 1,172,335.96 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 25,244,191.25 | 27,293,093.98 | 29,883,476.3 | 32,242,568.18 | 36,719,137.42 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 9,494,669.23 | 11,286,467.4 | 14,773,239.13 | 17,497,867.51 | 19,325,058.39 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 12,421,225.43 | 12,413,755.3 | 12,572,373.2 | 12,370,102.93 | 14,155,813.2 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -235,451.59 | 1,268,017.37 | 342,585.81 | 1,243,971.01 | 2,216,368.22 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -89,969.46 | 835,843.5 | 462,245.77 | 2,081,590.93 | 4,288,660.18 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 457,083.41 | 181,471.92 | -1,339,470.66 | -1,266,889.56 | -1,232,801.41 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,226,776.7 | -189,007.86 | -977,270.38 | -485,208.78 | -2,358,968.04 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,478,266.73 | 864,058.18 | -1,870,245.23 | 321,168.1 | 698,927.99 | |