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 | 1,757 | 2,318 | 3,892 | 4,624 | 4,923 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 672 | 1,037 | 2,330 | 2,835 | 3,004 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 176 | 503 | 699 | 1,024 | 1,041 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -260 | 266 | 375 | 750 | 628 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,039 | 4,716 | 4,216 | 4,813 | 4,748 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,867 | 1,624 | 1,544 | 2,190 | 1,928 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,849 | -1,474 | -1,608 | -1,946 | -2,308 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 79.5 | 695.13 | 535.25 | 667.75 | 598 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 137 | 636 | 646 | 893 | 724 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -61 | -12 | -78 | -137 | -99 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,354 | -860 | -961 | -417 | -894 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,516 | -233 | -470 | 357 | -287 | |