Period Ending: | 2015 31/12 | 2017 01/01 | 2018 01/01 | 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 | 33,690.25 | 39,304.36 | 48,132.02 | 56,737.05 | 59,950.75 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 33,521.66 | 39,174.65 | 47,962.72 | 56,512.67 | 59,747.75 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 12,911.52 | 15,906.42 | 17,342.44 | 13,068.98 | 16,311.19 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 11,553.43 | 12,525.38 | 12,600.75 | 9,072.22 | 11,929.97 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 774,459.24 | 831,095.46 | 1,092,886.17 | 1,145,143.35 | 1,145,441.04 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 603,541.66 | 673,183.03 | 891,492.95 | 908,432.54 | 880,661.25 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 105,152.4 | 112,213.23 | 148,213.82 | 175,625.42 | 196,067.62 | |
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 | 23,454.79 | 2,712.19 | -55,577.16 | -38,072.31 | 7,760.16 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 24,481.16 | 3,217.8 | -55,025.57 | -35,789 | 9,407.16 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -20,441.17 | -34,764.25 | -145,154.01 | -20,993.94 | -8,579.31 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,947.52 | 41,241.01 | 166,947.92 | 28,484.62 | -18,571.38 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6,842.12 | 9,649.59 | -33,188.93 | -28,538.54 | -17,697.36 | |