| 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 | 81.57 | 117.54 | 115.55 | 169.13 | 201.19 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -22.23 | 20.91 | 15.77 | 43.83 | 80.16 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -209.13 | -141.44 | -105.84 | -77.03 | -23.35 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -500.44 | -228.62 | -97.96 | 59.07 | -12.97 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,397.74 | 1,213.01 | 1,140.27 | 1,166.31 | 1,197.14 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 54.37 | 68.12 | 41.4 | 49.7 | 48.19 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,334.28 | 1,140.96 | 1,096.12 | 1,110.98 | 1,142.96 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -237.24 | -35.15 | -52.41 | -25.86 | -51.22 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -153.62 | -88.95 | -42.84 | 18.84 | 25.87 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -28.9 | -1.84 | -59.5 | 175.15 | -76.56 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -13.44 | -2.9 | -1.03 | -1.23 | -19.91 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -191.05 | -122.33 | -95.35 | 189.51 | -67.01 | |