| 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 | 16,038.19 | 17,664.58 | 21,273.82 | 23,759.16 | 22,840.85 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 4,486.76 | 4,350.89 | 6,173.96 | 7,198.24 | 6,800.14 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,255.6 | 1,804.02 | 2,714.48 | 2,391.2 | 1,840.72 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,128.97 | 947.68 | 831.27 | 279.55 | -308.83 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 30,146.09 | 32,011.03 | 42,796.59 | 53,859.99 | 59,393.29 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7,173.14 | 7,434.53 | 18,473.68 | 30,533.01 | 25,361.76 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 9,972.57 | 11,142.67 | 9,659.86 | 15,822.99 | 16,707.95 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -833.06 | -1,576.29 | -6,098.39 | -4,779.48 | -5,550.84 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 929.82 | -1,289.7 | -33.36 | -1,955.54 | 232 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -3,102.6 | -906.67 | -3,183.25 | -5,204.2 | -3,753.78 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 2,923.6 | 1,832.54 | 2,696.37 | 7,327.44 | 3,630.89 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 807.05 | -274.34 | -515.67 | 190.64 | 98 | |