Period Ending: | 2005 31/12 | 2006 31/12 | 2007 31/12 | 2008 31/12 | 2009 31/12 | 2010 31/12 | 2011 31/12 | 2012 31/12 | 2013 31/12 | |
---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7,217.36 | 10,282.42 | 11,111.8 | 33,405.39 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 993.69 | -1,660.67 | 1,257.39 | 8,676.66 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -10,477.07 | -15,379.02 | -14,249.71 | -7,848.03 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -11,859 | -18,172.65 | -17,642.75 | -25,700.63 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 29,744.66 | 101,152.99 | 136,426.64 | 99,368.85 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 19,169.65 | 16,479.11 | 31,175.91 | 12,831.31 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 9,904.94 | 82,820.05 | 101,582.03 | 82,420.81 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -6,773.34 | -12,001.95 | -13,976.26 | -4,199.74 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -8,414.72 | -16,166.41 | -11,868.35 | -2,687.73 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -6,548.78 | -890.53 | -7,198.7 | 9,044.46 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 15,138.74 | 12,453.95 | 26,489.64 | -15,738.59 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 175.24 | -4,602.98 | 7,422.58 | -9,381.86 | |