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 | 574.88 | 1,241.18 | 1,648.49 | 1,455.44 | 1,972.19 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 328.32 | 957.58 | 1,340.4 | 1,065.81 | 1,406.15 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -56.31 | 0.32 | 504.49 | 252.2 | 98.23 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -465.61 | -182.95 | 381.92 | 187.33 | -76.39 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,834.55 | 2,766.82 | 3,058.63 | 4,816.31 | 6,191.8 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 447.53 | 600.53 | 607.06 | 578.62 | 723.06 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 926.6 | 760.65 | 1,165.58 | 2,155.15 | 2,759.71 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 35.68 | 186.9 | 384.27 | 124.68 | 612.03 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 301.92 | 411.39 | 709.74 | 519.07 | 962.59 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -678.9 | -293.75 | -311.98 | -512.63 | -1,320.28 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 324.19 | -82.02 | -423.47 | 85.41 | 436.12 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -52.79 | 35.62 | -25.71 | 91.85 | 78.43 | |