Asterisk Inc. 6522.T
Finances
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|
| Revenue | 1.578 B -10.31 % | 1.760 B -26.90 % | 2.407 B 34.27 % | 1.793 B 28.23 % | 1.398 B 22.22 % | 1.144 B |
| Net income | -389.744 M -129.17 % | -170.071 M -152.73 % | 322.542 M 85.52 % | 173.856 M 152.07 % | 68.970 M -2.86 % | 71.000 M |
| Income before tax | -280.986 M -58.26 % | -177.545 M -137.40 % | 474.706 M 78.18 % | 266.413 M 151.40 % | 105.970 M 55.84 % | 68.000 M |
| Income before tax ratio | -0.18 -76.45 % | -0.10 -151.16 % | 0.20 32.70 % | 0.15 96.05 % | 0.08 27.51 % | 0.06 |
| EBITDA | -210.923 M -65.23 % | -127.652 M -125.88 % | 493.299 M 58.27 % | 311.686 M 124.02 % | 139.131 M 70.30 % | 81.696 M |
| Net income ratio | -0.25 -155.50 % | -0.10 -172.13 % | 0.13 38.17 % | 0.10 96.57 % | 0.05 -20.52 % | 0.06 |
| Ratio EBITDA | -0.13 -84.22 % | -0.07 -135.40 % | 0.20 17.87 % | 0.17 74.70 % | 0.10 39.35 % | 0.07 |
| Gross profit ratio | 0.34 5.09 % | 0.32 -28.75 % | 0.45 -3.30 % | 0.47 0.38 % | 0.47 -4.62 % | 0.49 |
| Weighted average shs out dil | 7.110 M 0.37 % | 7.084 M -1.03 % | 7.158 M 39.81 % | 5.120 M -21.47 % | 6.520 M 27.34 % | 5.120 M |
| Weighted average shs out | 7.110 M 0.37 % | 7.084 M 2.83 % | 6.889 M 34.56 % | 5.120 M 0.00 % | 5.120 M 0.00 % | 5.120 M |
| EPS diluted | -54.81 -128.28 % | -24.01 -153.28 % | 45.06 32.69 % | 33.96 220.98 % | 10.58 -23.72 % | 13.87 |
| Earnings per share | -54.81 -128.28 % | -24.01 -151.28 % | 46.82 37.87 % | 33.96 152.12 % | 13.47 -2.88 % | 13.87 |
| Gross profit | 533.673 M -5.74 % | 566.160 M -47.92 % | 1.087 B 29.84 % | 837.235 M 28.72 % | 650.443 M 16.57 % | 558.000 M |
| Income tax expense | 108.757 M 1 555.33 % | -7.473 M -104.91 % | 152.164 M 64.40 % | 92.556 M 150.16 % | 36.999 M 1 133.30 % | 3.000 M |
| Cost of revenue | 1.045 B -12.47 % | 1.194 B -9.59 % | 1.320 B 38.16 % | 955.677 M 27.81 % | 747.712 M 27.60 % | 586.000 M |
| General and administrative expenses | 695.000 M -0.43 % | 698.000 M 12.22 % | 622.000 M 7.99 % | 576.000 M | 0.000 | 0.000 |
| Selling and marketing expenses | 66.000 M -4.35 % | 69.000 M 18.97 % | 58.000 M 75.76 % | 33.000 M | 0.000 | 0.000 |
| Other expenses | -35.000 K 99.83 % | -20.762 M 0.62 % | -20.892 M 22.61 % | -26.995 M -864.51 % | 3.531 M 109.44 % | -37.416 M |
| Operating expenses | 758.519 M 0.04 % | 758.238 M 10.40 % | 686.823 M 12.49 % | 610.585 M 13.45 % | 538.212 M 10.74 % | 486.000 M |
| Cost and expenses | 1.802 B -7.68 % | 1.952 B -2.75 % | 2.007 B 28.15 % | 1.566 B 21.80 % | 1.286 B 19.96 % | 1.072 B |
| Research and development expenses | 0.000 -100.00 % | 12.000 M -56.70 % | 27.715 M -3.03 % | 28.580 M 107.51 % | 13.773 M -56.16 % | 31.416 M |
| Selling general and administrative expenses | 758.554 M -1.10 % | 767.000 M 12.79 % | 680.000 M 11.66 % | 609.000 M 16.91 % | 520.908 M 5.88 % | 492.000 M |
| Interest income | 108.000 K -51.35 % | 222.000 K 81.97 % | 122.000 K 388.00 % | 25.000 K -69.51 % | 82.000 K 192.86 % | 28.000 K |
| Interest expense | 3.175 M 253.96 % | 897.000 K 3 800.00 % | 23.000 K -99.46 % | 4.261 M -18.43 % | 5.224 M 12.39 % | 4.648 M |
| Depreciation and amortization | 66.887 M 36.52 % | 48.996 M 163.84 % | 18.570 M -54.72 % | 41.013 M 46.81 % | 27.936 M 142.33 % | -66.000 M |
| Operating income | -224.846 M -17.06 % | -192.078 M -148.00 % | 400.204 M 76.57 % | 226.649 M 101.95 % | 112.230 M 70.05 % | 66.000 M |
| Operating income ratio | -0.14 -30.51 % | -0.11 -165.65 % | 0.17 31.50 % | 0.13 57.49 % | 0.08 39.13 % | 0.06 |
| Total other income expenses net | -56.140 M -486.29 % | 14.533 M -80.49 % | 74.502 M 87.36 % | 39.764 M 735.21 % | -6.260 M -332.97 % | 2.687 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|
| Net debt | 289.379 M 38.93 % | 208.285 M 122.25 % | -936.086 M -728.62 % | 148.911 M -36.26 % | 233.627 M 30.63 % | 178.841 M |
| Total investments | 101.250 M -50.67 % | 205.250 M 97.36 % | 104.000 M 17 233.33 % | 600.000 K 0.00 % | 600.000 K -95.71 % | 14.000 M |
| Total debt | 756.670 M 64.49 % | 460.000 M | 0.000 -100.00 % | 498.232 M 3.47 % | 481.516 M 33.75 % | 360.000 M |
| Accumulated other comprehensive income loss | -4.650 M -193.00 % | 5.000 M 150.00 % | 2.000 M -47.71 % | 3.825 M 282.50 % | 1.000 M 0.00 % | 1.000 M |
| Retained earnings | -58.182 M -117.55 % | 331.562 M -33.90 % | 501.633 M 180.10 % | 179.091 M 3 321.69 % | 5.234 M 108.31 % | -63.000 M |
| Common stock | 806.087 M 0.14 % | 804.937 M 1.97 % | 789.412 M 426.27 % | 150.000 M 0.00 % | 150.000 M 0.00 % | 150.000 M |
| Total equity | 1.539 B -20.45 % | 1.935 B -6.63 % | 2.072 B 338.18 % | 472.916 M 59.38 % | 296.713 M 30.14 % | 228.000 M |
| Other non current liabilities | 3.984 M 142.19 % | 1.645 M -0.06 % | 1.646 M 0.06 % | 1.645 M 0.00 % | 1.645 M | 0.000 |
| Long term debt | 70.012 M | 0.000 | 0.000 -100.00 % | 80.477 M -33.84 % | 121.632 M 32.65 % | 91.697 M |
| Total non current liabilities | 85.813 M 5 116.60 % | 1.645 M -0.06 % | 1.646 M -98.00 % | 82.122 M -33.38 % | 123.277 M 34.44 % | 91.697 M |
| Other current liabilities | 153.970 M 10.44 % | 139.413 M 24.55 % | 111.937 M 644.36 % | 15.038 M 63.01 % | 9.225 M -90.81 % | 100.399 M |
| Deferred revenue | 33.735 M 3.88 % | 32.474 M -39.44 % | 53.619 M -74.46 % | 209.931 M 115.71 % | 97.320 M | 0.000 |
| Short term debt | 686.658 M 49.27 % | 460.000 M | 0.000 -100.00 % | 417.755 M 16.08 % | 359.884 M 33.15 % | 270.277 M |
| Total current liabilities | 1.032 B 31.86 % | 782.750 M 75.63 % | 445.689 M -51.80 % | 924.681 M 45.27 % | 636.525 M 52.64 % | 417.000 M |
| Total liabilities | 1.118 B 42.52 % | 784.395 M 75.35 % | 447.335 M -55.57 % | 1.007 B 32.51 % | 759.802 M 728.60 % | 91.697 M |
| Other non current assets | 37.365 M 11.10 % | 33.631 M 211.60 % | 10.793 M -11.04 % | 12.133 M -6.71 % | 13.006 M 647.39 % | -2.376 M |
| Long term investments | 101.250 M -50.67 % | 205.250 M 97.36 % | 104.000 M | 0.000 | 0.000 -100.00 % | 14.000 M |
| Intangible assets | 31.000 M -13.89 % | 36.000 M 111.76 % | 17.000 M 41.67 % | 12.000 M -42.86 % | 21.000 M 16.67 % | 18.000 M |
| GoodWill | 522.000 K -19.57 % | 649.000 K 9.44 % | 593.000 K -9.19 % | 653.000 K 284.12 % | 170.000 K | 0.000 |
| Goodwill and intangible assets | 31.000 M -15.41 % | 36.649 M 108.32 % | 17.593 M 39.04 % | 12.653 M -40.23 % | 21.170 M 17.61 % | 18.000 M |
| Property plant equipment net | 955.419 M -3.64 % | 991.490 M 44.71 % | 685.177 M 125.93 % | 303.274 M 830.80 % | 32.582 M 443.03 % | 6.000 M |
| Total non current assets | 1.125 B -15.68 % | 1.334 B 53.99 % | 866.477 M 125.79 % | 383.750 M 325.70 % | 90.145 M 30.64 % | 69.000 M |
| Other current assets | 65.583 M -65.42 % | 189.644 M 168.15 % | 70.724 M 79.22 % | 39.463 M -34.30 % | 60.062 M 113.29 % | -451.844 M |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.301 M |
| cash and cash equivalents | 467.291 M 85.64 % | 251.715 M -73.11 % | 936.086 M 167.97 % | 349.321 M 40.92 % | 247.889 M 36.84 % | 181.159 M |
| Cash and short term investments | 467.291 M 85.64 % | 251.715 M -73.11 % | 936.086 M 167.97 % | 349.321 M 40.92 % | 247.889 M 36.84 % | 181.159 M |
| Total current assets | 1.532 B 10.63 % | 1.385 B -16.21 % | 1.653 B 50.83 % | 1.096 B 13.41 % | 966.370 M 433.44 % | 181.159 M |
| Inventory | 613.734 M -9.70 % | 679.675 M 112.07 % | 320.495 M -41.06 % | 543.801 M 70.43 % | 319.070 M 45.69 % | 219.000 M |
| Net receivables | 385.594 M 46.06 % | 264.000 M -18.96 % | 325.770 M 99.39 % | 163.384 M -51.85 % | 339.349 M 45.74 % | 232.844 M |
| Tax assets | 0.000 -100.00 % | 67.243 M 37.47 % | 48.914 M -12.17 % | 55.690 M 138.12 % | 23.387 M -29.93 % | 33.376 M |
| Other assets | 0.000 -100.00 % | 1.000 K 0.00 % | 1.000 K | 0.000 | 0.000 -100.00 % | 488.841 M |
| Account payables | 99.828 M -22.89 % | 129.468 M -20.70 % | 163.265 M 0.24 % | 162.873 M 13.90 % | 143.002 M 216.94 % | 45.120 M |
| Tax payables | 57.933 M 170.78 % | 21.395 M -81.69 % | 116.868 M -1.86 % | 119.084 M 339.52 % | 27.094 M 2 150.33 % | 1.204 M |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 100.00 % | -3.729 M 44.69 % | -6.742 M -107.65 % | 88.176 M |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 4.650 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 791.393 M -0.45 % | 794.937 M 1.99 % | 779.412 M 456.72 % | 140.000 M 0.00 % | 140.001 M 0.00 % | 140.000 M |
| Deferred tax liabilities non current | 11.817 M 127.60 % | 5.192 M 38.31 % | 3.754 M 0.67 % | 3.729 M -44.69 % | 6.742 M 91.48 % | 3.521 M |
| Other liabilities | 1.001 K | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -417.000 M |
| Total assets | 2.657 B -2.28 % | 2.719 B 7.93 % | 2.520 B 70.27 % | 1.480 B 40.06 % | 1.057 B 42.97 % | 739.000 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | |
|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | -28.560 M 92.82 % | -397.998 M -1 229.54 % | -29.935 M -137.42 % | 80.000 M 168.42 % | -116.917 M -596.89 % | -16.777 M |
| Accounts receivables | -115.358 M -281.48 % | 63.566 M 139.98 % | -159.000 M -188.83 % | 179.000 M 266.34 % | -107.611 M -7 142.60 % | 1.528 M |
| Inventory | 71.615 M 120.01 % | -357.834 M -220.25 % | 297.585 M 233.07 % | -223.638 M -123.80 % | -99.928 M -311.07 % | 47.343 M |
| Accounts payables | -46.243 M -4.89 % | -44.088 M 43.92 % | -78.623 M | 0.000 -100.00 % | 98.615 M 302.25 % | -48.759 M |
| Other working capital | 61.426 M 202.99 % | -59.642 M 33.20 % | -89.279 M -172.00 % | 124.000 M 1 604.12 % | -8.244 M 51.19 % | -16.889 M |
| Other non cash items | 276.524 M 271.81 % | -160.951 M -1 419.98 % | -10.589 M -112.26 % | 86.366 M 1 487.41 % | -6.225 M 86.53 % | -46.218 M |
| Net cash provided by operating activities | -74.149 M 89.21 % | -687.498 M -329.13 % | 300.046 M -21.12 % | 380.379 M 3 433.81 % | 10.764 M -34.23 % | 16.365 M |
| Investments in property plant and equipment | -28.231 M 92.48 % | -375.218 M 7.22 % | -404.418 M -33.22 % | -303.580 M -384.39 % | -62.673 M -113.26 % | -29.388 M |
| Acquisitions net | 500.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 100.00 % | -101.250 M 2.64 % | -104.000 M | 0.000 100.00 % | -2.000 M 20.00 % | -2.500 M |
| Sales maturities of investments | 0.000 | 0.000 -100.00 % | 600.000 K | 0.000 -100.00 % | 7.701 M 220.88 % | 2.400 M |
| Other investing activites | 63.000 K 100.43 % | -14.575 M -34.33 % | -10.850 M -20 765.38 % | -52.000 K -115.76 % | 330.000 K 105.30 % | -6.224 M |
| Net cash used for investing activites | -27.668 M 94.37 % | -491.043 M 5.33 % | -518.668 M -70.82 % | -303.632 M -436.05 % | -56.642 M -58.61 % | -35.712 M |
| Debt repayment | 296.670 M -35.51 % | 460.000 M 192.33 % | -498.232 M -3 080.57 % | 16.716 M -86.02 % | 119.542 M 203.18 % | 39.430 M |
| Common stock issued | 2.300 M -92.59 % | 31.050 M -97.57 % | 1.279 B | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | -44.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | -1.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used provided by financing activities | 298.925 M -39.13 % | 491.050 M -37.09 % | 780.593 M 4 569.74 % | 16.716 M -86.02 % | 119.542 M 203.18 % | 39.430 M |
| Effect of forex changes on cash | 18.468 M 491.73 % | 3.121 M -87.71 % | 25.394 M 218.66 % | 7.969 M 997.41 % | -888.000 K | 0.000 |
| Net change in cash | 215.576 M 131.50 % | -684.371 M -216.52 % | 587.365 M 479.07 % | 101.432 M 39.38 % | 72.775 M 262.37 % | 20.083 M |
| Cash at beginning of period | 251.715 M -73.11 % | 936.086 M 168.43 % | 348.721 M 41.02 % | 247.289 M 41.70 % | 174.514 M 13.00 % | 154.431 M |
| Cash at end of period | 467.291 M 85.64 % | 251.715 M -73.11 % | 936.086 M 168.43 % | 348.721 M 41.02 % | 247.289 M 41.70 % | 174.514 M |
| Operating cash flow | -74.149 M 89.21 % | -687.498 M -329.13 % | 300.046 M -21.12 % | 380.379 M 3 433.81 % | 10.764 M -34.23 % | 16.365 M |
| Capital expenditure | -25.429 M 93.22 % | -375.218 M 7.22 % | -404.418 M -33.22 % | -303.580 M -384.39 % | -62.673 M -113.26 % | -29.388 M |
| Free CashFlow | -99.578 M 90.63 % | -1.063 B -918.20 % | -104.372 M -235.90 % | 76.799 M 247.95 % | -51.909 M -298.59 % | -13.023 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
| 2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 | 2024-02-29 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 429.768 M -11.22 % | 484.088 M 23.81 % | 391.000 M -16.94 % | 470.731 M 4.85 % | 448.939 M 22.85 % | 365.442 M 24.58 % | 293.346 M -44.88 % | 532.205 M 48.46 % | 358.488 M -35.10 % | 552.392 M 74.81 % | 316.000 M -45.98 % | 585.000 M |
| Net income | -43.653 M -221.30 % | 35.989 M 161.00 % | -59.000 M -231.33 % | -17.807 M 89.80 % | -174.601 M -46.64 % | -119.070 M -52.14 % | -78.266 M -198.58 % | -26.213 M 80.07 % | -131.509 M -675.81 % | 22.839 M 165.25 % | -35.000 M -128.23 % | 124.000 M |
| Income before tax | -43.668 M -222.26 % | 35.718 M 164.94 % | -55.000 M -445.11 % | 15.937 M 109.06 % | -175.811 M -498.95 % | -29.353 M 68.01 % | -91.759 M -73.38 % | -52.925 M 48.70 % | -103.159 M -719.31 % | 16.657 M 145.02 % | -37.000 M -124.34 % | 152.000 M |
| Income before tax ratio | -0.10 -237.71 % | 0.07 152.45 % | -0.14 -515.48 % | 0.03 108.65 % | -0.39 -387.56 % | -0.08 74.32 % | -0.31 -214.55 % | -0.10 65.44 % | -0.29 -1 054.30 % | 0.03 125.75 % | -0.12 -145.06 % | 0.26 |
| EBITDA | 0.000 -100.00 % | 50.837 M 284.86 % | -27.500 M -186.28 % | 31.873 M 120.21 % | -157.712 M -919.67 % | -15.467 M 83.02 % | -91.070 M -172.29 % | -33.446 M 61.60 % | -87.098 M -388.26 % | 30.215 M 188.39 % | -34.184 M -121.77 % | 157.012 M |
| Net income ratio | -0.10 -236.63 % | 0.07 149.27 % | -0.15 -298.89 % | -0.04 90.27 % | -0.39 -19.36 % | -0.33 -22.12 % | -0.27 -441.70 % | -0.05 86.57 % | -0.37 -987.26 % | 0.04 137.33 % | -0.11 -152.25 % | 0.21 |
| Ratio EBITDA | 0.00 -100.00 % | 0.11 249.31 % | -0.07 -203.87 % | 0.07 119.27 % | -0.35 -730.02 % | -0.04 86.37 % | -0.31 -394.00 % | -0.06 74.13 % | -0.24 -544.18 % | 0.05 150.56 % | -0.11 -140.30 % | 0.27 |
| Gross profit ratio | 0.37 -15.58 % | 0.44 25.35 % | 0.35 -24.01 % | 0.46 72.58 % | 0.27 -31.44 % | 0.39 110.52 % | 0.19 -39.45 % | 0.31 15.60 % | 0.26 -30.31 % | 0.38 22.35 % | 0.31 -41.10 % | 0.53 |
| Weighted average shs out dil | 7.615 M 0.81 % | 7.553 M 6.19 % | 7.113 M 0.00 % | 7.113 M 0.05 % | 7.109 M 0.00 % | 7.109 M 0.00 % | 7.109 M 0.07 % | 7.104 M 0.05 % | 7.101 M 0.35 % | 7.076 M 0.29 % | 7.055 M -3.22 % | 7.290 M |
| Weighted average shs out | 7.615 M 0.81 % | 7.553 M 6.19 % | 7.113 M 0.00 % | 7.113 M 0.05 % | 7.109 M 0.00 % | 7.109 M 0.00 % | 7.109 M 0.07 % | 7.104 M 0.05 % | 7.101 M 0.35 % | 7.076 M 0.29 % | 7.055 M -3.34 % | 7.299 M |
| EPS diluted | -5.73 -220.38 % | 4.76 157.42 % | -8.29 -231.60 % | -2.50 89.82 % | -24.56 -46.63 % | -16.75 -52.13 % | -11.01 -198.37 % | -3.69 80.08 % | -18.52 -669.85 % | 3.25 165.52 % | -4.96 -129.16 % | 17.01 |
| Earnings per share | -5.73 -220.38 % | 4.76 157.42 % | -8.29 -231.60 % | -2.50 89.82 % | -24.56 -46.63 % | -16.75 -52.13 % | -11.01 -198.37 % | -3.69 80.08 % | -18.52 -669.85 % | 3.25 165.52 % | -4.96 -129.19 % | 16.99 |
| Gross profit | 159.334 M -25.06 % | 212.606 M 55.19 % | 137.000 M -36.88 % | 217.044 M 80.96 % | 119.939 M -15.77 % | 142.395 M 162.26 % | 54.295 M -66.63 % | 162.690 M 71.62 % | 94.796 M -54.77 % | 209.608 M 113.89 % | 98.000 M -68.18 % | 308.000 M |
| Income tax expense | 15.000 K 105.54 % | -271.000 K -106.78 % | 4.000 M -88.15 % | 33.744 M 2 886.46 % | -1.211 M -101.35 % | 89.717 M 764.92 % | -13.493 M 49.49 % | -26.711 M -194.22 % | 28.350 M 558.52 % | -6.183 M -409.15 % | 2.000 M -92.86 % | 28.000 M |
| Cost of revenue | 270.434 M -0.39 % | 271.482 M 6.88 % | 254.000 M 0.12 % | 253.687 M -22.89 % | 329.000 M 47.50 % | 223.047 M -6.69 % | 239.051 M -35.31 % | 369.515 M 40.13 % | 263.692 M -23.07 % | 342.784 M 57.24 % | 218.000 M -21.30 % | 277.000 M |
| General and administrative expenses | 0.000 | 0.000 | 0.000 -100.00 % | 141.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 142.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 111.000 M |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 -100.00 % | 66.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 69.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 58.000 M |
| Other expenses | 0.000 | 0.000 | 0.000 100.00 % | -4.000 M -432.62 % | -751.000 K -155.30 % | 1.358 M 180.69 % | -1.683 M 87.98 % | -13.998 M -11 480.49 % | 123.000 K | 0.000 -100.00 % | 12.553 M 308.87 % | -6.010 M |
| Operating expenses | 190.013 M 3.05 % | 184.398 M 1.88 % | 181.000 M -10.84 % | 203.000 M 2.83 % | 197.408 M 7.45 % | 183.715 M 5.68 % | 173.848 M -13.81 % | 201.694 M -3.88 % | 209.827 M 7.02 % | 196.055 M 45.23 % | 135.000 M -13.46 % | 156.000 M |
| Cost and expenses | 460.447 M 1.00 % | 455.880 M 4.80 % | 435.000 M -4.73 % | 456.617 M -13.26 % | 526.408 M 29.41 % | 406.762 M -1.49 % | 412.899 M -27.71 % | 571.209 M 20.63 % | 473.519 M -12.12 % | 538.839 M 52.65 % | 353.000 M -18.48 % | 433.000 M |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.159 M -1.53 % | 1.177 M -53.50 % | 2.531 M -46.06 % | 4.692 M 60.91 % | 2.916 M 49.16 % | 1.955 M -42.30 % | 3.388 M -87.45 % | 27.000 M |
| Selling general and administrative expenses | 190.013 M 3.05 % | 184.398 M 1.88 % | 181.000 M -12.56 % | 207.000 M 5.08 % | 197.000 M 8.73 % | 181.180 M 4.73 % | 173.000 M -18.01 % | 211.000 M 0.48 % | 210.000 M 7.14 % | 196.000 M 30.67 % | 150.000 M -11.24 % | 169.000 M |
| Interest income | 45.000 K -76.80 % | 194.000 K 6 366.67 % | 3.000 K -85.71 % | 21.000 K 110.00 % | 10.000 K -70.59 % | 34.000 K -20.93 % | 43.000 K 4.88 % | 41.000 K 5.13 % | 39.000 K -71.11 % | 135.000 K 1 828.57 % | 7.000 K -69.57 % | 23.000 K |
| Interest expense | 1.414 M -13.94 % | 1.643 M -3.86 % | 1.709 M 116.33 % | 790.000 K -23.30 % | 1.030 M 54.65 % | 666.000 K -3.34 % | 689.000 K 79.90 % | 383.000 K -11.75 % | 434.000 K 442.50 % | 80.000 K | 0.000 | 0.000 |
| Depreciation and amortization | 30.679 M 127.62 % | 13.478 M -18.32 % | 16.500 M -11.40 % | 18.624 M 9.10 % | 17.070 M 29.13 % | 13.219 M | 0.000 -100.00 % | 19.096 M 53.22 % | 12.463 M -25.08 % | 16.635 M 269.67 % | 4.500 M 0.00 % | 4.500 M |
| Operating income | -30.679 M -208.76 % | 28.208 M 164.11 % | -44.000 M -411.75 % | 14.114 M 118.22 % | -77.469 M -87.49 % | -41.319 M 65.44 % | -119.553 M -206.51 % | -39.004 M 66.09 % | -115.030 M -948.80 % | 13.552 M 126.06 % | -52.000 M -139.10 % | 133.000 M |
| Operating income ratio | -0.07 -222.51 % | 0.06 151.78 % | -0.11 -475.32 % | 0.03 117.38 % | -0.17 -52.62 % | -0.11 72.26 % | -0.41 -456.10 % | -0.07 77.16 % | -0.32 -1 407.92 % | 0.02 114.91 % | -0.16 -172.38 % | 0.23 |
| Total other income expenses net | -12.989 M -272.96 % | 7.510 M 168.27 % | -11.000 M -703.40 % | 1.823 M 101.85 % | -98.342 M -921.85 % | 11.966 M -56.95 % | 27.794 M 299.66 % | -13.921 M -217.27 % | 11.871 M 282.32 % | 3.105 M -78.73 % | 14.596 M -21.96 % | 18.703 M |
| 2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 | 2024-02-29 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 |
| 2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 | 2024-02-29 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -257.500 M -621.89 % | 49.340 M -77.26 % | 217.000 M -25.01 % | 289.379 M -21.33 % | 367.830 M 5.63 % | 348.240 M -18.36 % | 426.539 M 104.79 % | 208.285 M 2.87 % | 202.469 M 207.67 % | -188.046 M 70.81 % | -644.256 M 31.17 % | -936.000 M |
| Total investments | 101.250 M 0.00 % | 101.250 M -25.00 % | 135.000 M 33.33 % | 101.250 M 0.00 % | 101.250 M -50.67 % | 205.250 M 0.00 % | 205.250 M 0.00 % | 205.250 M 0.00 % | 205.250 M 0.00 % | 205.250 M 0.00 % | 205.250 M 78.48 % | 115.000 M |
| Total debt | 726.676 M -0.46 % | 730.008 M -2.80 % | 751.000 M -0.75 % | 756.670 M -0.44 % | 760.002 M 14.29 % | 665.000 M 0.76 % | 660.000 M 43.48 % | 460.000 M -8.00 % | 500.000 M 2 400.00 % | 20.000 M | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | 25.425 M 34.31 % | 18.930 M -17.70 % | 23.000 M 594.62 % | -4.650 M -172.95 % | 6.374 M -53.31 % | 13.652 M 51.69 % | 9.000 M 80.00 % | 5.000 M 0.00 % | 5.000 M 66.67 % | 3.000 M -50.84 % | 6.103 M 205.15 % | 2.000 M |
| Retained earnings | -125.023 M -53.65 % | -81.370 M 30.45 % | -117.000 M -101.09 % | -58.182 M -44.10 % | -40.375 M -130.08 % | 134.225 M -47.01 % | 253.295 M -23.61 % | 331.562 M -7.33 % | 357.775 M -26.88 % | 489.284 M 4.90 % | 466.445 M -6.90 % | 501.000 M |
| Common stock | 983.510 M 6.02 % | 927.692 M 15.10 % | 806.000 M -0.01 % | 806.087 M 0.14 % | 804.937 M 0.00 % | 804.937 M 0.00 % | 804.937 M 0.00 % | 804.937 M 0.14 % | 803.787 M 0.50 % | 799.762 M 1.31 % | 789.412 M 0.05 % | 789.000 M |
| Total equity | 1.857 B 4.18 % | 1.783 B 18.23 % | 1.508 B -2.03 % | 1.539 B -1.69 % | 1.566 B -10.41 % | 1.748 B -6.09 % | 1.861 B -3.81 % | 1.935 B -1.20 % | 1.958 B -5.89 % | 2.081 B 1.95 % | 2.041 B -1.43 % | 2.071 B |
| Other non current liabilities | 15.628 M 296.65 % | 3.940 M -76.82 % | 17.000 M 326.71 % | 3.984 M 142.48 % | 1.643 M -0.12 % | 1.645 M -0.06 % | 1.646 M 0.06 % | 1.645 M 0.00 % | 1.645 M -0.06 % | 1.646 M 0.18 % | 1.643 M 143.77 % | -3.754 M |
| Long term debt | 55.018 M -8.33 % | 60.016 M -7.67 % | 65.000 M -7.16 % | 70.012 M -6.66 % | 75.010 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current liabilities | 70.646 M -6.77 % | 75.773 M -7.59 % | 82.000 M -4.44 % | 85.813 M 11.95 % | 76.653 M 4 559.76 % | 1.645 M -0.06 % | 1.646 M 0.06 % | 1.645 M 0.00 % | 1.645 M -0.06 % | 1.646 M 0.18 % | 1.643 M -69.56 % | 5.397 M |
| Other current liabilities | 232.292 M 8.88 % | 213.350 M 1.71 % | 209.760 M 36.23 % | 153.970 M 8.61 % | 141.763 M 178.18 % | 50.960 M -50.87 % | 103.726 M -25.60 % | 139.413 M -11.02 % | 156.680 M -5.54 % | 165.864 M 5.77 % | 156.818 M 40.96 % | 111.248 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 -100.00 % | 33.735 M -8.23 % | 36.759 M -63.46 % | 100.596 M 97.08 % | 51.044 M 57.18 % | 32.474 M -68.98 % | 104.697 M 44.32 % | 72.547 M | 0.000 -100.00 % | 53.619 M |
| Short term debt | 671.658 M 0.25 % | 669.992 M -2.33 % | 686.000 M -0.10 % | 686.658 M 0.24 % | 684.992 M 3.01 % | 665.000 M 0.76 % | 660.000 M 43.48 % | 460.000 M -8.00 % | 500.000 M 2 400.00 % | 20.000 M | 0.000 | 0.000 |
| Total current liabilities | 960.122 M -1.99 % | 979.638 M -4.33 % | 1.024 B -0.79 % | 1.032 B 0.98 % | 1.022 B 8.84 % | 939.092 M 2.43 % | 916.840 M 17.13 % | 782.750 M -4.69 % | 821.226 M 124.66 % | 365.535 M 34.11 % | 272.558 M -38.75 % | 445.000 M |
| Total liabilities | 1.031 B -2.33 % | 1.055 B -4.57 % | 1.106 B -1.07 % | 1.118 B 1.74 % | 1.099 B 16.80 % | 940.737 M 2.42 % | 918.486 M 17.09 % | 784.395 M -4.68 % | 822.871 M 124.11 % | 367.181 M 33.91 % | 274.201 M -38.38 % | 445.000 M |
| Other non current assets | 33.348 M -0.94 % | 33.664 M 1 022.13 % | 3.000 M -91.63 % | 35.828 M 19.40 % | 30.007 M -88.77 % | 267.262 M -32.76 % | 397.471 M 1 081.86 % | 33.631 M -87.75 % | 274.493 M -3.05 % | 283.126 M 368.15 % | 60.478 M 1 748.80 % | -3.668 M |
| Long term investments | 101.250 M 0.00 % | 101.250 M -25.00 % | 135.000 M 33.33 % | 101.250 M 0.00 % | 101.250 M -50.67 % | 205.250 M 0.00 % | 205.250 M 0.00 % | 205.250 M -25.09 % | 274.000 M -3.18 % | 283.000 M 37.88 % | 205.250 M 78.48 % | 115.000 M |
| Intangible assets | 28.400 M 4.25 % | 27.243 M -6.06 % | 29.000 M -6.45 % | 31.000 M 3.33 % | 30.000 M -26.83 % | 41.000 M 2.50 % | 40.000 M 11.11 % | 36.000 M -2.70 % | 37.000 M 8.82 % | 34.000 M 21.43 % | 28.000 M 64.71 % | 17.000 M |
| GoodWill | 0.000 | 0.000 | 0.000 -100.00 % | 522.000 K 89.82 % | 275.000 K -22.32 % | 354.000 K -56.88 % | 821.000 K 26.50 % | 649.000 K 536.27 % | 102.000 K -84.71 % | 667.000 K | 0.000 | 0.000 |
| Goodwill and intangible assets | 28.400 M 4.25 % | 27.243 M -6.06 % | 29.000 M -8.00 % | 31.522 M 4.12 % | 30.275 M -26.79 % | 41.354 M 1.31 % | 40.821 M 11.38 % | 36.649 M -1.22 % | 37.102 M 7.02 % | 34.667 M 23.81 % | 28.000 M 64.71 % | 17.000 M |
| Property plant equipment net | 936.230 M -0.53 % | 941.215 M -0.40 % | 945.000 M -1.09 % | 955.419 M -0.86 % | 963.665 M -0.64 % | 969.899 M -1.33 % | 982.944 M -0.86 % | 991.490 M 2.51 % | 967.254 M 1.13 % | 956.431 M 39.27 % | 686.760 M 0.26 % | 685.000 M |
| Total non current assets | 1.099 B -0.47 % | 1.104 B -0.68 % | 1.112 B -1.16 % | 1.125 B -0.04 % | 1.125 B -9.80 % | 1.248 B -5.86 % | 1.325 B -0.66 % | 1.334 B 4.33 % | 1.279 B 0.36 % | 1.274 B 29.90 % | 980.920 M 13.27 % | 866.000 M |
| Other current assets | 85.382 M 0.78 % | 84.721 M 26.45 % | 67.000 M 2.16 % | 65.583 M -14.05 % | 76.302 M 9.72 % | 69.544 M -62.96 % | 187.732 M -1.01 % | 189.644 M -26.13 % | 256.729 M 248.55 % | 73.656 M 24.24 % | 59.287 M -16.77 % | 71.230 M |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -68.750 M 11.58 % | -77.750 M | 0.000 | 0.000 |
| cash and cash equivalents | 984.176 M 44.59 % | 680.668 M 27.47 % | 534.000 M 14.28 % | 467.291 M 19.15 % | 392.172 M 23.81 % | 316.760 M 35.68 % | 233.461 M -7.25 % | 251.715 M -15.40 % | 297.531 M 43.01 % | 208.046 M -67.71 % | 644.256 M -31.17 % | 936.000 M |
| Cash and short term investments | 984.176 M 44.59 % | 680.668 M 27.47 % | 534.000 M 14.28 % | 467.291 M 19.15 % | 392.172 M 23.81 % | 316.760 M 35.68 % | 233.461 M -7.25 % | 251.715 M -15.40 % | 297.531 M 43.01 % | 208.046 M -67.71 % | 644.256 M -31.17 % | 936.000 M |
| Total current assets | 1.789 B 3.17 % | 1.734 B 15.44 % | 1.502 B -1.97 % | 1.532 B -0.45 % | 1.539 B 6.83 % | 1.441 B -0.92 % | 1.454 B 4.99 % | 1.385 B -7.82 % | 1.502 B 27.97 % | 1.174 B -12.03 % | 1.335 B -19.26 % | 1.653 B |
| Inventory | 533.569 M -17.31 % | 645.260 M -2.08 % | 659.000 M 7.38 % | 613.734 M -13.06 % | 705.914 M -10.35 % | 787.419 M -4.43 % | 823.953 M 21.23 % | 679.675 M 1.11 % | 672.195 M 46.95 % | 457.436 M 17.83 % | 388.204 M 21.31 % | 320.000 M |
| Net receivables | 185.791 M -42.53 % | 323.278 M 33.59 % | 242.000 M -37.24 % | 385.594 M 5.72 % | 364.739 M 36.61 % | 267.000 M 27.75 % | 209.000 M -20.83 % | 264.000 M -4.35 % | 276.001 M -36.54 % | 434.910 M 79.04 % | 242.908 M -25.44 % | 325.770 M |
| Tax assets | 0.000 -100.00 % | 1.015 M | 0.000 -100.00 % | 1.015 M 266.43 % | 277.000 K 100.12 % | -236.000 M 21.59 % | -301.000 M -547.63 % | 67.243 M 124.54 % | -274.000 M 3.18 % | -283.000 M -65 609.26 % | 432.000 K -99.18 % | 52.668 M |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 K | 0.000 -100.00 % | 1.000 K | 0.000 | 0.000 |
| Account payables | 56.172 M -41.67 % | 96.296 M -24.91 % | 128.240 M 28.46 % | 99.828 M -18.07 % | 121.845 M 36.49 % | 89.268 M -7.98 % | 97.006 M -25.07 % | 129.468 M -2.63 % | 132.968 M -19.73 % | 165.647 M 70.38 % | 97.220 M -40.45 % | 163.265 M |
| Tax payables | 0.000 | 0.000 | 0.000 -100.00 % | 57.933 M 57.60 % | 36.759 M 10.49 % | 33.268 M 556.95 % | 5.064 M -76.33 % | 21.395 M -32.25 % | 31.578 M 125.17 % | 14.024 M -24.28 % | 18.520 M -84.15 % | 116.868 M |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 -100.00 % | 4.650 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 973.466 M 6.08 % | 917.648 M 15.28 % | 796.000 M 0.58 % | 791.393 M -0.44 % | 794.893 M -0.01 % | 794.937 M 0.00 % | 794.937 M 0.00 % | 794.937 M -0.24 % | 796.872 M 0.61 % | 792.046 M 1.62 % | 779.414 M -0.07 % | 779.955 M |
| Deferred tax liabilities non current | 0.000 -100.00 % | 11.817 M | 0.000 -100.00 % | 11.817 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.754 M |
| Other liabilities | 0.000 | 0.000 | 0.000 -100.00 % | 1.001 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -5.397 M |
| Total assets | 2.888 B 1.76 % | 2.838 B 8.58 % | 2.614 B -1.63 % | 2.657 B -0.28 % | 2.665 B -0.89 % | 2.688 B -3.28 % | 2.780 B 2.22 % | 2.719 B -2.23 % | 2.781 B 13.60 % | 2.448 B 5.73 % | 2.316 B -8.08 % | 2.519 B |
| 2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 | 2024-02-29 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 |
| 2025-05-31 | 2025-02-28 | 2024-11-30 | 2024-08-31 | 2024-05-31 | 2024-02-29 | 2023-11-30 | 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | 43.653 M 221.26 % | -36.000 M -161.02 % | 59.000 M 227.78 % | 18.000 M -89.66 % | 174.000 M 46.22 % | 119.000 M 52.56 % | 78.000 M 188.89 % | 27.000 M -79.39 % | 131.000 M 669.57 % | -23.000 M -165.71 % | 35.000 M 128.23 % | -124.000 M |
| Net cash provided by operating activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used provided by financing activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash at beginning of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash at end of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating cash flow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 |