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 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Income Statement | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 15,014.81 | 21,414.73 | 30,061.56 | 30,928.62 | 28,348.12 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,829.73 | 4,062.7 | 4,195.88 | 4,705.01 | 4,799.62 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,762.83 | 1,857.76 | 1,708.85 | 1,909.05 | 2,056.04 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,321.4 | 1,353.97 | 1,222.31 | 1,439.94 | 1,457.07 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 25,514.24 | 34,096.21 | 38,200.72 | 44,269.9 | 45,220.84 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 10,195.4 | 16,381.6 | 21,160.93 | 21,420.96 | 19,808.02 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 12,452.15 | 14,067.67 | 15,394.22 | 17,271.98 | 18,364.99 | |
Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,778.73 | -1,928.22 | -1,106.16 | -1,635.2 | -1,016.57 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,027.64 | 1,337.47 | 1,636.94 | 2,542.67 | 3,697.38 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -810.26 | -4,030.02 | -2,906.79 | -4,056.56 | -3,107.21 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,301.43 | 1,779.71 | 1,602.56 | 4,028.38 | -710.41 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 910.68 | -917.78 | 301.15 | 2,502.31 | -113.44 | |