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 | 536,916.98 | 688,892.61 | 729,362.92 | 809,006.06 | 902,252.02 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 86,395.99 | 112,657.97 | 129,583.09 | 69,407.82 | 11,459.1 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 50,717.84 | 69,868.52 | 84,727.55 | 11,478.64 | -64,436.35 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 42,734.54 | 62,774.87 | 43,826.76 | -32,544.1 | 6,299.15 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,081,009.99 | 1,753,565.09 | 2,430,279.8 | 2,392,246.61 | 2,282,023.06 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 108,570.61 | 148,562.45 | 176,543.82 | 332,800.2 | 117,640.88 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 853,628.4 | 1,349,280.17 | 1,990,086.44 | 1,965,832.68 | 1,901,956.21 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -83,218.05 | -217,258.69 | -349,470.3 | -234,831.33 | -56,021.38 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 49,478.84 | 29,896.4 | 28,859.41 | -89,764.84 | 87,004.02 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -217,671.56 | -457,455.29 | -685,185.4 | 472,159.64 | 96,656.94 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -10,619.62 | 525,761.02 | 611,811.96 | -29,368.23 | -344,811.17 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -196,316.58 | 97,899.67 | -33,968.49 | 351,375.83 | -133,364.96 | |