| 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 | 69,554.22 | 63,880.42 | 59,144.54 | 53,951.22 | 75,381.66 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 63,063.2 | 35,751.68 | 30,921.42 | 24,811.53 | 43,540.17 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 33,912.96 | 27,295.39 | 24,877.81 | 23,211.17 | 41,527.88 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 23,099.63 | 21,317.42 | 19,720.55 | 21,703.7 | 30,076.1 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,278,664.78 | 1,308,603.36 | 1,453,359.13 | 1,710,710.83 | 2,081,902.59 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 913,534.45 | 883,591.71 | 974,268.88 | 1,215,172.47 | 1,560,136.75 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 213,807.79 | 258,372.04 | 274,199.21 | 298,766.67 | 325,822.38 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,516.79 | 78,522.71 | -40,836.96 | 172,563 | 74,104.32 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -6,915.72 | -791.74 | -18,198.02 | -74,263.8 | -6,988.8 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 9,713.44 | -41,859.59 | 48,281.43 | -15,362.3 | 55,082.64 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 6,725.45 | 36,428.01 | -10,354.78 | 83,182 | 121,580.68 | |