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 | 459,584.15 | 438,484.97 | 643,454.18 | 609,611.52 | 459,980.8 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 97,474.65 | 195,049.17 | 258,609.99 | 229,052.39 | 197,152.5 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -189,752.08 | -73,640.93 | -61,741.04 | -147,164.9 | -82,358.06 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -177,761.03 | -51,207.97 | -105,916.57 | -190,287.19 | -147,966.3 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 775,324.94 | 652,742.24 | 724,073.96 | 585,739.83 | 405,661.09 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 248,721.91 | 197,108.65 | 358,835.56 | 389,560.82 | 385,636.27 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 477,944.18 | 426,925.49 | 319,767.63 | 131,350.05 | -15,926.89 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 303,803.69 | -2,281.18 | 74,514.41 | -7,620.14 | 121,311.39 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 149,455.42 | 533.38 | 46,508.92 | 21,641.17 | 16,075.49 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -12,857.2 | -11,627.04 | -21,772.52 | -9,575.69 | 55,819.87 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -85,715.99 | -44,682.97 | -25,048.27 | -7,039.56 | -25,776.38 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 50,882.22 | -55,776.62 | -311.88 | 5,025.93 | 46,118.98 | |