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 | 494,469.69 | 475,954.53 | 596,059.53 | 754,649.49 | 836,123.35 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 27,888.48 | 50,090.31 | 48,340.31 | 58,860.32 | 60,549.74 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -57,795.6 | -23,595.03 | -20,024.07 | -20,139.47 | -25,485.97 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -272,134 | -148,591.45 | 411,994.7 | -112,669.41 | -121,790.98 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 111,295.5 | 97,103.95 | 86,257.22 | 104,761.11 | 88,707.95 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 972,203.82 | 1,298,284.82 | 1,672,916.97 | 1,876,567.14 | 2,112,371.17 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -3,972,774.89 | -4,124,096.23 | -3,717,457.17 | -3,838,257.95 | -3,969,441.79 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 69,224.07 | 125,809.88 | 53,924.44 | 38,342.31 | 112,996.55 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7,761.74 | 20,535.47 | 5,091.58 | 19,215.01 | 56,899.53 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -82.12 | 7,479.32 | 18.4 | -363.11 | -106.6 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2,850 | -22,004.75 | -11,165.9 | -22,865.11 | -58,443.76 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,829.62 | 6,010.04 | -6,055.92 | -4,013.21 | -1,650.83 | |