Period Ending: | 2015 31/12 | 2016 31/12 | 2017 31/12 | 2018 31/12 | 2020 01/01 | 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 | 20,474.2 | 26,069.72 | 35,234.92 | 36,499.13 | 36,784.44 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7,043.44 | 4,603.83 | 2,992.83 | 5,962.68 | 11,517.31 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,523.52 | 2,139.23 | -1,524.96 | 294.82 | 3,578.1 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,288.1 | 5,250.97 | 13,055.12 | 7,396.14 | 9,360.01 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 141,815.82 | 171,161.39 | 232,772.56 | 284,933.5 | 329,542.23 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 12,481.53 | 7,828.77 | 17,696.54 | 20,043.7 | 29,670.25 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 104,279.34 | 117,968.76 | 149,593.44 | 173,375.86 | 157,443.2 | |
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 | -10,722.81 | -22,035.3 | -10,886.65 | -17,183.11 | -29,809.11 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,123.74 | 3,424.13 | 2,295.91 | 3,187.03 | 11,729.62 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -22,307.94 | -23,068.65 | -24,338.07 | -24,898.59 | -45,998.27 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 9,069.74 | 16,623.14 | 31,508.05 | 26,899.45 | 20,279.9 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -11,553.13 | -1,631.74 | 8,184.58 | 5,066.65 | -14,538.3 | |