| Period Ending: | 2015 31/12 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 20.22 | 70.63 | 110.17 | 98.47 | 65.44 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 10.44 | 32.98 | 48.76 | 30.08 | 11.52 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -0.37 | 9.66 | 11.4 | 0.03 | -24.08 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -11.57 | 1.51 | 12.7 | -17.16 | -18.57 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 326.27 | 696.55 | 958.01 | 786.61 | 762.57 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 29.88 | 193.59 | 312.72 | 225.87 | 226.75 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 292.11 | 469.41 | 521.48 | 457.06 | 397.67 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -12.92 | 7.05 | -75.91 | -72.02 | -31.19 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 7.9 | 30.14 | 51.27 | -53.63 | -66.93 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -22.76 | -65.21 | -142.5 | 4.77 | 17.69 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 25.2 | 197.94 | 120.45 | -82.89 | 26.46 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 10.55 | 158.33 | 36.37 | -131.45 | -22.82 | |