Period Ending: | 2015 31/12 | 2016 31/12 | 2017 31/12 | 2018 31/12 | 2019 31/12 | 2020 31/12 | 2022 01/01 | 2023 01/01 | 2023 31/12 | 2024 31/12 | |
---|---|---|---|---|---|---|---|---|---|---|---|
Total Revenues | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 756.86 | 1,297.75 | 1,475.06 | 1,475.14 | 1,658.43 | |
Gross Profit | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 161.72 | 200.56 | 198.57 | 201.03 | 207.71 | |
Operating Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 100.11 | 100.78 | 76.77 | 69.17 | 56.88 | |
Net Income | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 102.03 | 119.15 | 111.28 | 87.86 | 77.59 | |
Total Assets | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 1,038.38 | 1,688 | 1,915.08 | 3,354.95 | 3,849.89 | |
Total Current Liabilities | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 243.28 | 711.29 | 652.04 | 1,099.99 | 1,139.18 | |
Total Equity | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 783.03 | 964.02 | 1,199.38 | 1,500.8 | 1,539.47 | |
Levered Free Cash Flow | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -86.09 | 153.42 | -396.83 | -517.5 | -1,087.67 | |
Cash from Operations | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 126.51 | 161.03 | 5.95 | 230.23 | -131.65 | |
Cash from Investing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | -513.36 | -152.73 | -29.9 | -661.2 | -674.02 | |
Cash from Financing | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 448.73 | 161.81 | 224.47 | 778.26 | 486.69 | |
Net Change in Cash | aa.aa | aa.aa | aa.aa | aa.aa | aa.aa | 60.9 | 169.81 | 201.93 | 348.04 | -317.85 | |