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 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Income Statement | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 44,078.35 | 47,009.09 | 47,438.42 | 52,108.43 | 56,658.32 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 13,214.51 | 13,105.92 | 12,606.43 | 15,535.78 | 16,471.34 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,610.47 | 2,693.98 | 2,796.9 | 3,499.2 | 3,746.28 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -101.45 | -971.99 | 818.29 | -15,477.2 | -3,481.38 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 72,974 | 75,359.17 | 82,862.93 | 59,178.97 | 49,170.36 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 29,507.65 | 30,371.19 | 30,115.8 | 32,617.19 | 34,705.69 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 27,834.48 | 31,152.24 | 38,060.93 | 19,832.57 | 8,333.83 | |
Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2,401.55 | 25,422.09 | -15,689.51 | 15,924.92 | 8,269.22 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 8,227.03 | 7,258.77 | 2,063.16 | 11,928.78 | 12,402.74 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,815.89 | -2,564.91 | -1,132.41 | -2,643.25 | -2,037.99 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -6,154.94 | -4,541.05 | -1,035.51 | -9,167.96 | -9,638.25 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 256.2 | 152.81 | -104.76 | 117.57 | 726.5 | |