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 | 646,135.59 | 813,875.93 | 933,284.6 | 890,054.56 | 867,180.22 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 370,121.13 | 421,331.45 | 464,506.82 | 442,022.24 | 435,856.77 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 12,913.23 | 26,788.94 | 25,780.13 | 4,552.96 | 7,375.56 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 953.48 | 43,328.43 | 3,027.71 | -30,905.7 | -19,457.83 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 666,079.01 | 771,639.51 | 790,792.23 | 739,376.28 | 679,055.39 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 275,489.68 | 357,782.47 | 365,415.93 | 372,678.08 | 343,449.46 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 385,289.98 | 385,890.58 | 379,350.19 | 321,062.63 | 302,598.67 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -165,801.74 | 67,444.92 | 12,597.73 | 24,703.12 | 42,776.96 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 49,898.18 | 94,724.07 | 94,571.6 | 73,351.48 | 63,411.07 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,486,737.81 | -53,226.5 | -65,181.61 | -30,056.03 | -20,252.3 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,648,543.09 | -78,118.9 | -44,542.46 | -40,747.48 | -36,028.1 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -111,828.26 | -36,529.64 | -15,127.39 | 2,543.89 | 7,153.86 | |