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 | 5,967,362 | 6,616,642 | 7,656,252 | 8,302,741 | 8,874,202 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,214,639 | 2,343,640 | 2,446,880 | 2,690,439 | 3,020,493 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,322,465 | 1,624,372 | 1,230,087 | 1,496,256 | 1,438,605 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,099,696 | 1,271,638 | 960,786 | 1,169,212 | 1,136,624 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 8,754,116 | 7,406,856 | 7,376,375 | 7,523,956 | 8,461,365 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,327,339 | 1,556,539 | 1,456,898 | 713,393 | 902,814 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,781,737 | 5,138,126 | 5,822,679 | 6,686,968 | 7,426,918 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 676,666.25 | 829,892.88 | -432,002.75 | 831,431 | 462,241.75 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,217,063 | 1,414,447 | 259,846 | 1,396,298 | 1,261,583 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2,632,522 | 1,024,322 | 551,903 | 481,946 | -557,522 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,024,537 | -2,489,537 | -1,162,008 | -952,562 | -444,063 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -390,922 | -50,768 | -350,259 | 925,682 | 259,998 | |