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 | 920,888 | 1,035,165 | 1,067,355 | 973,038 | 990,586 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 682,487 | 772,206 | 744,164 | 713,364 | 753,192 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 14,964 | 41,587 | 24,550 | 17,916 | -9,584 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -11,660 | 42,439 | 34,202 | 21,749 | -10,813 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,204,229 | 1,179,360 | 1,307,661 | 1,255,497 | 1,331,848 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 352,977 | 384,031 | 388,021 | 368,345 | 398,562 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 506,592 | 567,432 | 625,753 | 640,392 | 654,643 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 17,705.75 | 97,379.63 | -52,855.63 | 27,135.38 | -23,646.5 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 64,045 | 122,887 | 46,735 | 89,026 | 48,403 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -70,084 | 63,739 | -41,308 | -35,536 | -83,738 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 46,880 | -176,222 | -52,418 | -75,642 | 23,357 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 38,881 | 20,155 | -37,467 | -14,351 | -6,206 | |