Period Ending: | 2011 31/12 | 2012 31/12 | 2013 31/12 | 2014 31/12 | 2015 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 | 257,967.34 | 132,326.88 | 193,893.07 | 355,846.88 | 80,488.36 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 190,362.43 | 47,617.25 | 98,033.14 | 221,107.61 | 25,570.25 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 160,680.48 | -7,106.3 | 49,255.27 | 142,339.45 | -24,565.62 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 124,996.26 | 1,460.43 | 40,646.92 | 116,435.78 | -11,364.44 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 244,715.67 | 189,374.87 | 249,183.57 | 320,546.71 | 295,000.2 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 46,625.83 | 10,626.59 | 49,150.51 | 26,878.55 | 8,360.18 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 198,089.83 | 178,479.28 | 199,892.51 | 293,290.67 | 286,017.98 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | 7,542.27 | 34,689.14 | 93,873.62 | -69,284.15 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 101,161.76 | 10,807.35 | 42,353.5 | 152,595.52 | -38,767.36 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -23,811.88 | -6,078.87 | -27,495.33 | -55,526.4 | -56,191.97 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -12,998.95 | -26,541.42 | -22,949.77 | -25,227.17 | -7,472.79 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 63,508.64 | -21,794.92 | -8,966.35 | 71,475.66 | -100,252.54 | |