Period Ending: | 2015 31/12 | 2016 31/12 | 2017 31/12 | 2018 31/12 | 2019 31/12 | 2020 31/12 | 2022 01/01 | 2023 01/01 | 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 | 8,680.91 | 11,940.6 | 13,097.5 | 11,984.49 | 12,155.48 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,185.08 | -1,484.51 | -1,499.04 | 312.25 | 865.4 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 916.33 | -1,814.01 | -1,783.41 | 92.66 | 527.79 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 291.5 | -2,000.19 | -2,140.5 | -553.54 | -121.4 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 22,366.89 | 28,780.07 | 30,806.97 | 31,650.73 | 31,617.2 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6,419.67 | 9,748.98 | 11,379.59 | 12,650.15 | 12,126.73 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6,869.17 | 5,596.43 | 4,037.67 | 3,571.47 | 3,472.42 | |
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 | -869.04 | -1,496.48 | -2,341.85 | -1,868.92 | -862.67 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,202.12 | -228.96 | -33.44 | 753.35 | 2,369.35 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,343.06 | -1,429.97 | -1,965.02 | -2,747.35 | -2,195.18 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 772.62 | 1,950.4 | 3,211.8 | 294.29 | -32.29 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 631.68 | 291.47 | 1,213.35 | -1,699.72 | 141.87 | |