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 | 529,195.14 | 732,650.58 | 908,453.62 | 1,145,464.86 | 1,305,018.91 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 223,866.65 | 335,156.08 | 429,287.22 | 535,226.62 | 613,299.12 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 11,582.02 | 129,494.92 | 172,714.51 | 317,236.14 | 318,357.8 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 57,560.93 | -58,918.91 | -168,615.83 | -70,254.76 | -194,702.81 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 10,608,390.52 | 11,691,071.6 | 12,930,967.69 | 13,584,895.89 | 14,519,184.21 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,236,406.02 | 895,623.5 | 2,047,123.05 | 1,576,075.62 | 1,512,458.88 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6,589,326.2 | 6,427,221.92 | 6,088,948.51 | 5,806,884.58 | 5,298,168.74 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -189,466.84 | -479,510.55 | 772,398.11 | 365,396.27 | -291,801.53 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -301,475.87 | -295,679.47 | 33,117.79 | 39,723.88 | -170,136.2 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2,199,095.12 | -1,511,624.61 | -1,194,524.39 | -1,241,236.56 | -1,052,340.64 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,666,818.74 | 1,149,565.43 | 1,199,740.82 | 906,084.89 | 1,264,175.28 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -722,051.13 | -670,444.6 | 97,048.63 | -300,254.73 | 35,661.13 | |