| 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 | 20,941 | 22,551 | 29,875 | 33,748 | 32,125 | |
Gross Profit  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 8,317 | 9,106 | 11,690 | 14,646 | 13,972 | |
Operating Income  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,459 | 1,581 | 1,482 | 1,602 | 1,376 | |
Net Income  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 693 | 2,637 | 548 | 1,218 | 249 | |
Total Assets  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 28,638 | 28,385 | 37,175 | 36,129 | 34,536 | |
Total Current Liabilities  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 9,952 | 6,477 | 9,555 | 9,751 | 10,388 | |
Total Equity  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 11,281 | 13,327 | 13,788 | 14,451 | 14,752 | |
Levered Free Cash Flow  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2,255 | 3,487.75 | 691.5 | 2,314.25 | 1,281.38 | |
Cash from Operations  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,201 | 1,448 | 1,431 | 4,275 | 3,445 | |
Cash from Investing  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -694 | -258 | -4,257 | -542 | -972 | |
Cash from Financing  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2,467 | -2,227 | 2,991 | -3,798 | -2,618 | |
Net Change in Cash  | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -37 | -952 | 302 | -172 | -174 | |