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 | 124,108.66 | 165,641.95 | 249,321.68 | 284,991.65 | 273,751.34 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 18,348.65 | 55,308.83 | 87,181.76 | 109,743.67 | 93,604.65 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -18,816.96 | 5,577.59 | 17,851.42 | 33,511.66 | 27,692.53 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -12,147.16 | 3,312.12 | 18,000.02 | 19,581.19 | 34,711.73 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 445,570.13 | 498,565.21 | 570,652.27 | 675,436.09 | 721,875.71 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 18,610.43 | 52,574.82 | 179,223.99 | 83,744.63 | 133,281.22 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 296,753.2 | 326,032.58 | 341,102.99 | 386,906.42 | 502,991.19 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -29,471.02 | -73,917.9 | -68,609.08 | -58,932 | 10,547.76 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -20,934.77 | 7,269.87 | 7,030.98 | 1,298.38 | 109,451.36 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -69,074.26 | -8,033.54 | -5,724.24 | -82,388.09 | -86,542.78 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 115,926.58 | -115.59 | 10,808.14 | 81,401.26 | -10,953.9 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 25,802.25 | 578.18 | 10,997.83 | -103.91 | 13,308.01 | |