| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
Income Statement | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | -44,665.69 | 2,146,702 | 20,182,210 | - | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | -67,871.53 | -112,315,555 | - | - | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | -251,480 | 3,201,684 | 723,971 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 5,587.91 | -593,576.04 | -617,850 | 81,911 | 141,935 | |
Balance Sheet | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | 17,155,285.51 | 133,181,895 | 751,512,090 | 778,747,121 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 15,686,387.52 | 15,352,477.97 | - | 677,331,763 | 703,788,550 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,183,104.05 | 487,674.49 | -876,495 | 2,080,687 | 2,617,476 | |
Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | - | - | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -13,061.35 | 2,383,144.3 | -40,091 | -449,268 | - | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | 2,399,016.14 | - | - | - | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 36,980.53 | - | -39,095 | -449,265 | 270,653 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | -413,620.73 | - | - | - | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | - | - | - | 205,138,625 | - | |