Period Ending: | 2015 31/12 | 2016 31/12 | 2017 31/12 | 2018 31/12 | 2019 31/12 | 2020 31/12 | 2022 01/01 | 2023 01/01 | 2023 31/12 | 2024 31/12 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 774.91 | 1,120.15 | 1,122.11 | 1,066.55 | 1,190.64 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 239.27 | 319.35 | 263.33 | 248.43 | 250.09 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 134.49 | 180.34 | 111.12 | 91.08 | 62.45 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 111.16 | 144.71 | 106.28 | 75.28 | 53.33 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,306.06 | 1,666.56 | 1,895.14 | 2,759.95 | 2,934.72 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 391.17 | 515.33 | 629.33 | 629.94 | 759.02 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 772.36 | 1,023.54 | 1,105.22 | 1,206.31 | 1,534.75 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 8.27 | -119.61 | -58.74 | -313.09 | -219.66 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 108.77 | 21.81 | 228.07 | 226.45 | 233.92 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -105.47 | -106.38 | -281.86 | -490.64 | -491.96 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 13.3 | 101.47 | 141.91 | 596.39 | -117.27 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 15.24 | 16.06 | 90.45 | 333.59 | -373.09 | |