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 | 1,622,319.76 | 1,831,956.81 | 2,086,058.73 | 2,125,542.96 | 2,311,035.38 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 194,926.35 | 367,310.51 | 563,760.25 | 503,353.09 | 568,165.38 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 17,610.11 | 185,769.46 | 380,682.57 | 288,992.23 | 365,642.05 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -30,689.67 | 156,736.39 | 313,410.76 | 242,417.75 | 314,633.43 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,107,410.11 | 3,236,330.92 | 3,304,972.19 | 3,333,890.8 | 3,451,053.9 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 311,318.2 | 407,181.22 | 427,991.22 | 400,851.03 | 448,729.78 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,923,562.93 | 2,127,840.9 | 2,302,761.45 | 2,351,397.32 | 2,461,847.73 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 263,017.8 | 73,507.96 | 169,869.37 | 213,385.94 | 171,362.09 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 309,307.6 | 113,881 | 326,550.9 | 301,068.01 | 295,238.84 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -9,210.56 | -35,251.92 | -78,115.77 | -166,031.7 | -40,655.15 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -55,701.09 | -182,077.91 | -213,774.23 | -215,279.45 | -244,161.15 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 244,395.95 | -103,448.83 | 34,660.91 | -80,243.14 | 10,422.53 | |