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 | 680,448.18 | 612,676.62 | 643,354.46 | 642,054.1 | 421,050.05 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 62,788.22 | 89,813.51 | 78,370.4 | 45,361.4 | -3,192.34 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -47,546.33 | 24,348.53 | 1,566.91 | -17,200.85 | -117,627.37 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -36,987.17 | 2,707.51 | -3,031.94 | -22,502.26 | 36,385.32 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 776,133.69 | 906,605.62 | 792,860.68 | 916,578.4 | 289,342.4 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 341,084.85 | 465,205.03 | 430,198.03 | 431,926.25 | 74,161.68 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 230,049.39 | 259,966.46 | 257,987.84 | 215,147.01 | 173,018.23 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -117,652.93 | 99,345.7 | -108,174.44 | -113,578.7 | 66,808.76 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -58,475.62 | 102,679.68 | -111,079.9 | -85,409.93 | -24,247.93 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -58,555.88 | -23,850.31 | -60,135.91 | -37,900.39 | 108,335.96 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 65,443.31 | -1,274.86 | 74,488.96 | 107,711.29 | -111,251.78 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -52,159.07 | 79,219.27 | -93,093.53 | -21,872.88 | -30,027.74 | |