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 | 21,335.93 | 20,434.71 | 22,753.3 | 30,639.07 | 36,539.83 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 16,164.35 | 14,607.79 | 15,406.01 | 23,500.25 | 29,250.18 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 9,567.53 | 7,695.05 | 9,007.8 | 15,643.79 | 19,435.36 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,500.45 | 3,673.33 | 5,922.78 | 5,593.57 | 10,499.67 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 156,526.57 | 165,516.92 | 194,804.17 | 209,687.4 | 227,943.54 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 16,526.95 | 19,935.82 | 24,084.59 | 37,623.92 | 29,856.36 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 60,163.46 | 68,325.16 | 73,453.26 | 70,119.44 | 77,335.03 | |
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 | 5,720.6 | 9,300.35 | 9,051.37 | 13,532.66 | 15,666.07 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -201.35 | -19.89 | -7,071.16 | 4,506.81 | 892.49 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,535.95 | -3,177.75 | -629.66 | -2,388.96 | 715.46 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 13,571.55 | -4,191.46 | 3,264.6 | -176.97 | -4,924.5 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 11,769.01 | -7,389.55 | -4,525.77 | 1,940.79 | -3,316 | |