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 | 100,721.89 | 136,412.5 | 150,404.31 | 191,094.72 | 186,615.51 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 34,525.86 | 49,845.75 | 56,428.93 | 80,370.43 | 80,417.92 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -8,475 | 8,077.36 | 9,180.25 | 16,777 | 4,874.25 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -9,413.1 | 7,031.4 | 45,897.42 | 62,638.25 | -38,559.81 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 166,036.07 | 207,258.71 | 310,172.46 | 374,790.99 | 377,882.06 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 31,033.33 | 41,944.68 | 101,987.54 | 66,418.11 | 112,426.73 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 92,448.31 | 106,276.73 | 169,669.94 | 246,197.06 | 201,741.8 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -23,395.92 | -33,650.41 | -65,642.71 | -38,704.47 | -33,792.6 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -15,370.94 | 12,735.08 | -7,325.83 | 7,828.91 | 5,747.82 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -23,716.74 | -25,755.21 | -63,376.46 | -28,816.02 | -42,219.44 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 33,668.51 | 27,521.7 | 63,028.14 | 25,051.2 | 50,043.43 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -5,423.97 | 14,521.18 | -7,746.94 | 4,030.81 | 13,848.95 | |