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 | 3,686,350.35 | 4,826,618.39 | 6,607,355.09 | 8,933,057.02 | 8,863,142.44 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 667,523.72 | 891,365.15 | 1,088,501.81 | 1,236,213.07 | 1,024,145.29 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 241,856.44 | 446,153.06 | 501,200.93 | 442,248.57 | 317,326.24 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 43,194.91 | 74,404.41 | 325,293.99 | 95,763.36 | 61,855.88 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,323,538.35 | 4,884,892.28 | 7,076,647.39 | 7,818,802.67 | 8,160,948.25 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,434,199.97 | 1,815,854.56 | 2,303,485.76 | 2,429,768.5 | 3,563,805.57 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,507,680.81 | 1,787,513.12 | 3,315,226.75 | 3,636,315.42 | 3,774,481.75 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 176,270.99 | -31,259.51 | 466,345.05 | -272,936.33 | -122,788.56 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 310,297.84 | 147,350.43 | 277,814.36 | 282,785.7 | 377,484.08 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -182,941.32 | -146,413.66 | 160,663.83 | -582,670.69 | -396,381.59 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -217,231.09 | 124,795.02 | -405,747.98 | 195,459.13 | 93,771.23 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -90,187.8 | 126,579.86 | 25,241.16 | -98,057.5 | 77,045.44 | |