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 | 212.45 | 126.01 | 329.71 | 535.49 | 1,304.5 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 111.77 | 38.09 | 185.11 | 343.51 | 563.23 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -0.78 | -91.74 | 134.04 | 278.6 | 396.39 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 98.77 | -117.29 | 139.57 | 109.16 | 333.72 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,926.72 | 3,938.47 | 4,346.77 | 9,525.68 | 9,850.01 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 213.15 | 283.74 | 401.95 | 1,085.7 | 1,235.82 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,697.66 | 3,641.21 | 3,656.63 | 6,666.92 | 6,929.29 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -60.38 | 36.03 | 106.11 | 519.67 | 515.59 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -14.91 | -50.25 | 207.92 | 318.43 | 643.36 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -89.99 | 1,041.33 | -772.68 | -278.59 | -385.55 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -149.12 | -713.09 | 350.38 | 161.03 | -401.49 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -254.02 | 277.98 | -214.38 | 200.87 | -143.68 | |