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 | 6,501.1 | 7,253.14 | 12,706.26 | 13,184.17 | 10,563.58 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,814.85 | 970.24 | 1,517.74 | 3,054.54 | 2,911.15 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 428.88 | -610.53 | -129.98 | 1,181.71 | 754.53 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 387.54 | -552.88 | -240.35 | 772.22 | 389.58 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 8,061.82 | 7,883.14 | 10,671.76 | 12,771.9 | 13,939.4 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,528.84 | 2,454.86 | 5,172.16 | 6,278.61 | 6,043.01 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,760.27 | 4,953.58 | 4,567.94 | 5,359.96 | 5,700.95 | |
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 | -445.95 | -110.62 | -1,602.54 | -719.14 | -741.55 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 667.87 | -194.35 | -1,180.6 | 168.27 | 700.64 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -568.94 | -203.18 | -554.9 | -885.91 | -1,255.06 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 50.15 | -414 | 1,848.55 | 759.97 | 631.66 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 149.08 | -811.54 | 740.46 | 42.33 | 77.24 | |