| 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 | 101,611.06 | 147,964.65 | 179,203.59 | 275,910.48 | 345,232.2 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 17,412.24 | 20,892.9 | 27,164.89 | 45,438.85 | 57,301.44 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,840.95 | 1,081.24 | 2,506.14 | 6,979.84 | 11,472.89 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,847.45 | 5,260.35 | 5,308.41 | 16,811.88 | 16,852.23 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 134,341.4 | 157,826.33 | 192,597.68 | 271,073.91 | 290,410.09 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 60,350.56 | 68,953.21 | 96,823.93 | 162,918.75 | 179,459.53 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 70,220.97 | 76,195.82 | 85,151.5 | 93,991.25 | 93,615.21 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 14,069.25 | -437.73 | -7,426.05 | 35,610.06 | 27,209.61 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 15,348.34 | 16,018.4 | 22,342.37 | 36,866.83 | 47,274.24 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -7,159.17 | -12,130.35 | -16,144.65 | -14,531.92 | -23,370.38 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 916.02 | 1,325.08 | -2,763.78 | -21,643.08 | -1,839.07 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 9,037.15 | 5,327.34 | 3,433.95 | 737.66 | 22,261.54 | |