| Period Ending: | 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 | 2025 31/12 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 18,372.55 | 14,564.68 | 10,782.83 | 10,770 | 9,901.86 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,536.79 | 2,596.29 | 1,288.75 | 1,480.55 | 715.64 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,192.5 | 1,201.55 | -50.82 | 58.84 | -713.01 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,159.32 | 1,223.55 | 233.08 | 209.56 | 736.55 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 48,017.84 | 48,148.45 | 46,900.7 | 47,837.84 | 49,070.64 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 13,626.71 | 11,080.12 | 11,649.47 | 11,013.41 | 8,836.46 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 31,477.16 | 32,228.29 | 31,623.25 | 32,382.56 | 32,476.72 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -3,087.61 | 67.21 | -883.3 | -281.99 | 279.84 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 313.81 | 1,427.34 | 119.71 | 610.24 | 337.64 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2,565.27 | 3,314.59 | -970.08 | 289.46 | 513.45 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,606.12 | -1,633.73 | -1,814.16 | -812.68 | 316.34 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 3,352.57 | 3,121.2 | -2,672.68 | 84.45 | 1,164.9 | |