| 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 | 106,873.39 | 80,838.53 | 74,018.94 | 78,383.38 | 89,699.51 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 27,931.53 | 19,534.51 | 20,004.69 | 21,086.47 | 24,950.95 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 13,121.68 | 3,900.19 | 5,090.36 | 6,527.34 | 9,976.66 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 12,033.36 | 4,290.39 | 4,527.45 | 5,955.57 | 8,408.06 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 138,556.54 | 158,921.28 | 151,203.36 | 152,145.08 | 173,299.14 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 61,432.36 | 67,711.91 | 54,427.01 | 63,669.23 | 71,856.39 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 65,095.13 | 66,093.64 | 69,162.03 | 73,001.6 | 89,431.4 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -2,823.62 | -5,146.69 | -4,522.54 | 8,569.83 | 11,929.27 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 11,904.23 | 4,100.86 | 5,708.22 | 14,814.28 | 19,975.26 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -9,288.21 | -1,840.34 | -2,693.82 | -1,157.85 | -17,909.3 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -1,315.37 | 4,826.44 | -7,529.79 | -10,279.15 | 1,576 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,284.05 | 7,001.52 | -4,553.91 | 3,434.61 | 3,328.38 | |