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 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Income Statement | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 145,794.36 | 201,242.66 | 143,343.55 | 144,648.79 | 160,229.96 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -29,932.39 | 66,105.52 | 1,258.08 | 12,428.22 | 24,296.86 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -67,624.95 | 21,605.45 | -9,964.57 | 23,636.69 | 29,039.6 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,564,088.97 | 1,423,002.54 | 1,491,393.8 | 1,358,039.48 | 1,213,830.24 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 539,974.31 | 422,155.97 | 670,344.42 | 532,979.98 | 403,064.26 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 497,649.57 | 507,097.94 | 489,900.44 | 473,404.19 | 446,517.92 | |
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 | -121,009.23 | 209,793.14 | -10,910.79 | 85,831.06 | 29,114.17 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -31,724.15 | 64,822.82 | 41,552.65 | 174,507.73 | -72,067.97 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 20,518.39 | 51,528.08 | -47,270.01 | -32,270.28 | 47,181.8 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 44,611.85 | -147,429.09 | -69,026.96 | -160,152.6 | -22,485.7 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 33,507.79 | -29,647.58 | -71,612.32 | -18,965.87 | -45,075.31 | |