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 | 200.74 | 399.44 | 496.37 | 413.69 | 460.25 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 25.28 | 41.99 | 73.02 | 61.81 | 53.96 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6.36 | 9.97 | 33.16 | 19.14 | 8.65 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6.27 | 5.04 | 24.88 | 10.23 | -24.01 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 138.76 | 233.67 | 281.14 | 356 | 299.93 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 35.88 | 96.38 | 79.45 | 98.69 | 100.66 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 47.07 | 73.71 | 98.22 | 104.55 | 79.91 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 14.05 | -15.11 | -17.3 | -42.2 | 17.42 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 15.84 | 11.07 | 43.47 | 37.23 | 25.7 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4.78 | -45.67 | -46.14 | -108.29 | 11.47 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -17.98 | 49.55 | 19.52 | 45.13 | -43.65 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2.65 | 14.96 | 16.85 | -25.56 | -5.02 | |