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 | 1,201,710.26 | 1,366,128.53 | 1,710,417.17 | 1,092,958.28 | 1,302,111.61 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 194,493.14 | 286,462.74 | 448,654.27 | -64,738.42 | 6,014.69 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 88,375.48 | 170,757.57 | 299,860.38 | -206,296.67 | -131,518.2 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 23,416.22 | 27,391.85 | 33,122.42 | -98,709.31 | -78,223.49 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 808,143.94 | 977,698.72 | 1,416,383.74 | 1,310,605.72 | 1,469,299.01 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 344,353.47 | 354,719.36 | 544,825.33 | 639,265.29 | 950,277.69 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 319,755.46 | 463,598.88 | 633,029.08 | 418,902.84 | 278,656.34 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 74,824.11 | 108,468.43 | 37,633.51 | -247,257.81 | -140,112 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 212,192.68 | 84,334.27 | 421,088.34 | -122,509.98 | -106,971.62 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -45,381.12 | -65,794.61 | -370,250.39 | -101,612.67 | -114,088.79 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -160,828.01 | 33,935.74 | 19,179.74 | 110,349.94 | 331,332.1 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,568.84 | 52,557.28 | 69,187.29 | -113,738.84 | 110,970.78 | |