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 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Income Statement | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,317,677.03 | 1,660,324.2 | 2,893,910.06 | 1,954,822 | 3,412,673 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 889,402.1 | 1,239,699.33 | 2,410,220.95 | 1,553,419 | 3,003,363 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -172,060.47 | 950,756.75 | 1,493,102.88 | -761,211 | 1,146,749 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 35,909,774.52 | 43,669,902.32 | 62,424,983.1 | 57,254,666 | 57,669,637 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7,212,818.18 | 14,021,662.94 | 30,634,566.49 | 22,566,372 | 21,266,507 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,444,920.77 | 6,435,461.96 | 7,699,916.08 | 6,877,683 | 7,777,515 | |
Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,925,790.38 | -2,360,498.13 | -9,559,183.14 | - | -568,597.75 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,251,022.96 | -2,070,539.82 | -14,580,918.44 | 5,885,554 | 3,629,763 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -971,875.63 | -1,170,273.29 | -973,794.07 | -1,334,013 | -1,746,796 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2,189,950.6 | 3,475,631.04 | 15,802,111.86 | -4,587,069 | -1,837,047 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 74,660.02 | 232,762.46 | 248,751.5 | -32,687 | 152,623 | |