Period Ending: | 2016 01/01 | 2017 01/01 | 2018 01/01 | 2019 01/01 | 2020 01/01 | 2021 01/01 | 2022 01/01 | 2022 31/12 | 2023 31/12 | 2024 31/12 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 903,544.78 | 409,277.27 | 1,011,062.24 | 984,684.86 | 1,006,899.16 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 378,592.11 | -1,744.03 | 475,259.22 | 456,306.46 | 477,797.82 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -19,673.58 | -368,752.23 | 120,955.77 | 136,633.59 | 206,251.83 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 111,310.41 | -75,970.04 | 40,438.62 | 94,080.44 | 119,297.83 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,760,343.37 | 2,932,844.23 | 2,986,913.52 | 4,767,834.48 | 4,508,611.1 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,290,182.1 | 764,392.13 | 782,045.88 | 712,586.43 | 723,732.91 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,234,896.28 | 1,013,949.9 | 1,099,620.34 | 1,557,098.83 | 1,734,998.78 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -292,336.76 | -155,489.31 | 311,531.69 | 107,452.68 | 4,917.84 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 41,858.75 | -109,945 | 370,395.95 | 107,450.74 | 253,214.64 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 30,086.66 | -28,910.25 | 216,701.27 | -2,485,464.64 | -164,349.72 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -6,964.7 | 20,000 | -22,070.42 | 1,841,379.11 | -96,089.36 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 64,861.03 | -118,875.43 | 564,963.03 | -536,624.46 | -7,215.85 | |