American Century International Value Fund Investor Class ACEVX
Finances
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 82.247 M 4.83 % | 78.460 M -5.98 % | 83.447 M -4.62 % | 87.488 M -1.53 % | 88.845 M -1.06 % | 89.800 M -3.31 % | 92.872 M -1.59 % | 94.377 M -2.08 % | 96.379 M -3.49 % | 99.865 M -1.37 % | 101.251 M -3.86 % | 105.318 M |
| Net income | 54.938 M 117.48 % | -314.332 M -408.14 % | 102.011 M 72.77 % | 59.046 M -74.18 % | 228.660 M 1 704.92 % | -14.247 M -123.46 % | 60.739 M -50.00 % | 121.481 M 50.59 % | 80.668 M -62.29 % | 213.916 M 505.17 % | -52.797 M -122.19 % | 237.969 M |
| Income before tax | 54.938 M 117.48 % | -314.332 M -408.14 % | 102.011 M 72.77 % | 59.046 M -74.18 % | 228.660 M 1 704.92 % | -14.247 M -123.46 % | 60.739 M -50.00 % | 121.481 M 50.59 % | 80.668 M -62.29 % | 213.916 M 505.17 % | -52.797 M -122.19 % | 237.969 M |
| Income before tax ratio | 0.67 116.67 % | -4.01 -427.72 % | 1.22 81.13 % | 0.67 -73.78 % | 2.57 1 722.17 % | -0.16 -124.26 % | 0.65 -49.19 % | 1.29 53.79 % | 0.84 -60.93 % | 2.14 510.79 % | -0.52 -123.08 % | 2.26 |
| EBITDA | -17.855 M 95.34 % | -383.011 M -1 418.11 % | 29.058 M 263.40 % | -17.784 M -111.81 % | 150.606 M 261.22 % | -93.416 M -339.79 % | -21.241 M -155.85 % | 38.035 M 893.48 % | -4.793 M -103.82 % | 125.344 M 187.82 % | -142.733 M -199.16 % | 143.938 M |
| Net income ratio | 0.67 116.67 % | -4.01 -427.72 % | 1.22 81.13 % | 0.67 -73.78 % | 2.57 1 722.17 % | -0.16 -124.26 % | 0.65 -49.19 % | 1.29 53.79 % | 0.84 -60.93 % | 2.14 510.79 % | -0.52 -123.08 % | 2.26 |
| Ratio EBITDA | -0.22 95.55 % | -4.88 -1 501.89 % | 0.35 271.31 % | -0.20 -111.99 % | 1.70 262.95 % | -1.04 -354.84 % | -0.23 -156.75 % | 0.40 910.31 % | -0.05 -103.96 % | 1.26 189.04 % | -1.41 -203.15 % | 1.37 |
| Gross profit ratio | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Weighted average shs out dil | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Weighted average shs out | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| EPS diluted | 0.26 117.22 % | -1.51 -408.16 % | 0.49 68.97 % | 0.29 -73.87 % | 1.11 1 711.03 % | -0.07 -123.76 % | 0.29 -50.85 % | 0.59 51.28 % | 0.39 -62.50 % | 1.04 500.00 % | -0.26 -122.22 % | 1.17 |
| Earnings per share | 0.26 117.22 % | -1.51 -408.16 % | 0.49 68.97 % | 0.29 -73.87 % | 1.11 1 711.03 % | -0.07 -123.76 % | 0.29 -50.85 % | 0.59 51.28 % | 0.39 -62.50 % | 1.04 500.00 % | -0.26 -122.22 % | 1.17 |
| Gross profit | 82.247 M 4.83 % | 78.460 M -5.98 % | 83.447 M -4.62 % | 87.488 M -1.53 % | 88.845 M -1.06 % | 89.800 M -3.31 % | 92.872 M -1.59 % | 94.377 M -2.08 % | 96.379 M -3.49 % | 99.865 M -1.37 % | 101.251 M -3.86 % | 105.318 M |
| Income tax expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cost of revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| General and administrative expenses | 9.453 M -3.35 % | 9.781 M -6.79 % | 10.494 M -1.54 % | 10.658 M -1.23 % | 10.791 M 1.50 % | 10.631 M -2.40 % | 10.892 M -0.37 % | 10.932 M 0.13 % | 10.918 M -3.33 % | 11.294 M -0.19 % | 11.315 M 0.26 % | 11.286 M |
| Selling and marketing expenses | 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 expenses | 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 expenses | 26.517 M -93.24 % | 392.495 M 1 994.43 % | 18.740 M -33.28 % | 28.086 M -80.02 % | 140.563 M 35.99 % | 103.359 M 223.20 % | 31.980 M 17.34 % | 27.254 M 74.35 % | 15.632 M -86.31 % | 114.156 M -25.85 % | 153.951 M 15.79 % | 132.957 M |
| Cost and expenses | 26.517 M -93.24 % | 392.495 M 1 994.43 % | 18.740 M -33.28 % | 28.086 M -80.02 % | 140.563 M 35.99 % | 103.359 M 223.20 % | 31.980 M 17.34 % | 27.254 M 74.35 % | 15.632 M -86.31 % | 114.156 M -25.85 % | 153.951 M 15.79 % | 132.957 M |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 9.453 M -3.35 % | 9.781 M -6.79 % | 10.494 M -1.54 % | 10.658 M -1.23 % | 10.791 M 1.50 % | 10.631 M -2.40 % | 10.892 M -0.37 % | 10.932 M 0.13 % | 10.918 M -3.33 % | 11.294 M -0.19 % | 11.315 M 0.26 % | 11.286 M |
| Interest income | 791.579 K 166.54 % | 296.978 K 68.55 % | 176.199 K -50.52 % | 356.071 K -52.40 % | 748.000 K 8.77 % | 687.693 K 348.05 % | 153.487 K 1.73 % | 150.871 K 89.68 % | 79.539 K -24.89 % | 105.893 K 9.36 % | 96.828 K -68.31 % | 305.550 K |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | 167.895 K 100.24 % | -68.679 M 5.86 % | -72.953 M 5.05 % | -76.830 M 1.57 % | -78.054 M 1.41 % | -79.169 M 3.43 % | -81.980 M 1.76 % | -83.445 M 2.36 % | -85.461 M 3.51 % | -88.571 M 1.52 % | -89.936 M 4.36 % | -94.031 M |
| Operating income | 72.794 M 5.99 % | 68.679 M -5.86 % | 72.953 M -5.05 % | 76.830 M -1.57 % | 78.054 M -1.41 % | 79.169 M -3.43 % | 81.980 M -1.76 % | 83.445 M -2.36 % | 85.461 M -3.51 % | 88.571 M -1.52 % | 89.936 M -4.36 % | 94.031 M |
| Operating income ratio | 0.89 1.11 % | 0.88 0.13 % | 0.87 -0.45 % | 0.88 -0.04 % | 0.88 -0.35 % | 0.88 -0.13 % | 0.88 -0.16 % | 0.88 -0.29 % | 0.89 -0.02 % | 0.89 -0.15 % | 0.89 -0.51 % | 0.89 |
| Total other income expenses net | -17.855 M 95.34 % | -383.011 M -1 418.11 % | 29.058 M 263.40 % | -17.784 M -111.81 % | 150.606 M 261.22 % | -93.416 M -339.79 % | -21.241 M -155.85 % | 38.035 M 893.48 % | -4.793 M -103.82 % | 125.344 M 187.82 % | -142.733 M -199.16 % | 143.938 M |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 9.234 M -56.20 % | 21.081 M -26.65 % | 28.740 M -4.15 % | 29.983 M -20.41 % | 37.670 M 2 716.90 % | -1.439 M 96.11 % | -37.048 M | 0.000 100.00 % | -11.651 M 29.32 % | -16.484 M | 0.000 100.00 % | -4.731 M |
| Total investments | 1.794 B -0.94 % | 1.811 B -15.75 % | 2.149 B 0.05 % | 2.148 B -0.79 % | 2.165 B 6.82 % | 2.027 B -3.45 % | 2.100 B -2.06 % | 2.144 B 3.32 % | 2.075 B -0.32 % | 2.082 B 7.68 % | 1.933 B -7.53 % | 2.091 B |
| Total debt | 21.480 M 0.00 % | 21.480 M -27.69 % | 29.705 M -0.93 % | 29.983 M -20.41 % | 37.670 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | -161.170 M -10.26 % | -146.167 M -161.44 % | 237.899 M 13.00 % | 210.521 M -7.86 % | 228.470 M 197.61 % | 76.768 M -55.26 % | 171.594 M -10.61 % | 191.968 M 26.92 % | 151.249 M -1.68 % | 153.840 M 413.34 % | 29.968 M -82.85 % | 174.693 M |
| Common stock | 2.075 M 0.00 % | 2.075 M 0.02 % | 2.075 M 0.21 % | 2.071 M 0.10 % | 2.069 M 0.00 % | 2.069 M 0.00 % | 2.069 M 0.00 % | 2.069 M 0.61 % | 2.056 M 0.00 % | 2.056 M 0.00 % | 2.056 M 0.69 % | 2.042 M |
| Total equity | 1.804 B -0.82 % | 1.819 B -17.42 % | 2.203 B 1.48 % | 2.171 B -0.72 % | 2.187 B 7.45 % | 2.035 B -4.45 % | 2.130 B -0.95 % | 2.150 B 2.57 % | 2.097 B -0.12 % | 2.099 B 6.27 % | 1.975 B -6.18 % | 2.105 B |
| Other non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current liabilities | 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 current liabilities | 7.123 M 1.83 % | 6.995 M -2.32 % | 7.162 M -3.36 % | 7.411 M 0.24 % | 7.393 M -86.97 % | 56.728 M 300.93 % | 14.149 M -45.78 % | 26.097 M 41.47 % | 18.448 M -32.88 % | 27.485 M -6.17 % | 29.291 M 30.14 % | 22.508 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 21.480 M 0.00 % | 21.480 M -27.69 % | 29.705 M -0.93 % | 29.983 M -20.41 % | 37.670 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 28.603 M -3.63 % | 29.680 M -32.38 % | 43.896 M 2.50 % | 42.825 M -13.62 % | 49.578 M -40.66 % | 83.546 M 89.11 % | 44.178 M 57.76 % | 28.003 M 51.80 % | 18.448 M -50.79 % | 37.485 M 1.31 % | 37.000 M 46.53 % | 25.251 M |
| Total liabilities | 28.603 M -3.63 % | 29.680 M -32.38 % | 43.896 M 2.50 % | 42.825 M -13.62 % | 49.578 M -40.66 % | 83.546 M 89.11 % | 44.178 M 57.76 % | 28.003 M 51.80 % | 18.448 M -50.79 % | 37.485 M 1.31 % | 37.000 M 46.53 % | 25.251 M |
| Other non current assets | 1.948 M -59.96 % | 4.866 M -90.07 % | 49.001 M 38.20 % | 35.455 M 14.00 % | 31.101 M 101.53 % | -2.027 B 3.45 % | -2.100 B 2.06 % | -2.144 B -3.32 % | -2.075 B 0.32 % | -2.082 B -7.68 % | -1.933 B 7.53 % | -2.091 B |
| Long term investments | 1.794 B -0.94 % | 1.811 B -15.75 % | 2.149 B 0.05 % | 2.148 B -0.79 % | 2.165 B 6.82 % | 2.027 B -3.45 % | 2.100 B -2.06 % | 2.144 B 3.32 % | 2.075 B -0.32 % | 2.082 B 7.68 % | 1.933 B -7.53 % | 2.091 B |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment 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 |
| Total non current assets | 1.796 B -1.10 % | 1.816 B -17.40 % | 2.198 B 0.67 % | 2.184 B -0.58 % | 2.196 B 8.35 % | 2.027 B -3.45 % | 2.100 B -2.06 % | 2.144 B 3.32 % | 2.075 B -0.32 % | 2.082 B 7.68 % | 1.933 B -7.53 % | 2.091 B |
| Other current assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term 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 |
| cash and cash equivalents | 12.246 M 2 971.85 % | 398.638 K -58.71 % | 965.494 K | 0.000 | 0.000 -100.00 % | 1.439 M -96.11 % | 37.048 M | 0.000 -100.00 % | 11.651 M -29.32 % | 16.484 M | 0.000 -100.00 % | 4.731 M |
| Cash and short term investments | 12.246 M 2 971.85 % | 398.638 K -58.71 % | 965.494 K | 0.000 | 0.000 -100.00 % | 1.439 M -96.11 % | 37.048 M | 0.000 -100.00 % | 11.651 M -29.32 % | 16.484 M | 0.000 -100.00 % | 4.731 M |
| Total current assets | 37.376 M 11.65 % | 33.477 M -31.42 % | 48.813 M 60.78 % | 30.360 M -24.29 % | 40.101 M -15.89 % | 47.678 M -35.83 % | 74.302 M 116.35 % | 34.344 M -13.53 % | 39.717 M -27.42 % | 54.718 M -30.50 % | 78.734 M 98.38 % | 39.688 M |
| 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 |
| Net receivables | 25.131 M -24.03 % | 33.079 M -30.87 % | 47.847 M 57.60 % | 30.360 M -24.29 % | 40.101 M -13.27 % | 46.239 M 24.12 % | 37.254 M 8.47 % | 34.344 M 22.37 % | 28.067 M -26.59 % | 38.234 M -51.44 % | 78.734 M 125.23 % | 34.957 M |
| Tax assets | 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 assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 44.043 M 12 696.29 % | 344.186 K 14.64 % | 300.229 K 3.02 % | 291.420 K 21.00 % | 240.852 K -2.07 % | 245.944 K 9.04 % | 225.544 K |
| Account payables | 0.000 -100.00 % | 1.205 M -82.85 % | 7.029 M 29.41 % | 5.432 M 20.30 % | 4.515 M -83.16 % | 26.818 M -10.69 % | 30.029 M 1 475.63 % | 1.906 M | 0.000 -100.00 % | 10.000 M 29.73 % | 7.708 M 181.02 % | 2.743 M |
| Tax 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 |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 1.964 B 0.00 % | 1.964 B 0.02 % | 1.963 B 0.24 % | 1.959 B 0.11 % | 1.956 B 0.00 % | 1.956 B 0.00 % | 1.956 B 0.00 % | 1.956 B 0.68 % | 1.943 B 0.00 % | 1.943 B 0.00 % | 1.943 B 0.76 % | 1.929 B |
| Deferred tax liabilities 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 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 1.833 B -0.87 % | 1.849 B -17.71 % | 2.247 B 1.50 % | 2.214 B -1.01 % | 2.237 B 5.56 % | 2.119 B -2.55 % | 2.174 B -0.19 % | 2.178 B 3.00 % | 2.115 B -1.01 % | 2.137 B 6.18 % | 2.012 B -5.55 % | 2.131 B |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | -54.938 M -117.48 % | 314.332 M 408.14 % | -102.011 M -72.77 % | -59.046 M 74.18 % | -228.660 M -1 704.92 % | 14.247 M 123.46 % | -60.739 M 50.00 % | -121.481 M -50.59 % | -80.668 M 62.29 % | -213.916 M -505.17 % | 52.797 M 122.19 % | -237.969 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 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20.658 M 0.00 % | 20.658 M 0.94 % | 20.465 M 0.00 % | 20.465 M 4.22 % | 19.637 M 0.00 % | 19.637 M 0.23 % | 19.593 M 0.00 % | 19.593 M -4.29 % | 20.472 M 0.00 % | 20.472 M -3.67 % | 21.252 M 0.00 % | 21.252 M -2.43 % | 21.782 M 0.00 % | 21.782 M -0.82 % | 21.962 M 0.00 % | 21.962 M -1.10 % | 22.207 M 0.00 % | 22.207 M -0.04 % | 22.215 M 0.00 % | 22.215 M -0.81 % | 22.398 M 0.00 % | 22.398 M -0.46 % | 22.502 M 0.00 % | 22.502 M -2.02 % | 22.965 M 0.00 % | 22.965 M -2.16 % | 23.471 M 0.00 % | 23.471 M -0.02 % | 23.475 M 0.00 % | 23.475 M -1.01 % | 23.714 M 0.00 % | 23.714 M 1.47 % | 23.370 M 0.00 % | 23.370 M -5.84 % | 24.819 M 0.00 % | 24.819 M 0.58 % | 24.677 M 0.00 % | 24.677 M -2.29 % | 25.255 M 0.00 % | 25.255 M 1.13 % | 24.974 M 0.00 % | 24.974 M -2.64 % | 25.652 M 0.00 % | 25.652 M -1.54 % | 26.053 M 0.00 % | 26.053 M |
| Net income | -49.180 M 0.00 % | -49.180 M -164.16 % | 76.649 M 0.00 % | 76.649 M 231.21 % | -58.418 M 0.00 % | -58.418 M 40.84 % | -98.748 M 0.00 % | -98.748 M -1 333.29 % | 8.007 M 0.00 % | 8.007 M -81.38 % | 42.999 M 0.00 % | 42.999 M -34.96 % | 66.113 M 0.00 % | 66.113 M 280.69 % | -36.590 M 0.00 % | -36.590 M -175.59 % | 48.407 M 0.00 % | 48.407 M -26.57 % | 65.923 M 0.00 % | 65.923 M 5 720.27 % | 1.133 M 0.00 % | 1.133 M 113.72 % | -8.256 M 0.00 % | -8.256 M -122.81 % | 36.199 M 0.00 % | 36.199 M 720.93 % | -5.830 M 0.00 % | -5.830 M -151.14 % | 11.400 M 0.00 % | 11.400 M -76.90 % | 49.340 M 0.00 % | 49.340 M 155.43 % | 19.316 M 0.00 % | 19.316 M -8.09 % | 21.018 M 0.00 % | 21.018 M -56.75 % | 48.600 M 0.00 % | 48.600 M -16.72 % | 58.358 M 0.00 % | 58.358 M 198.72 % | -59.115 M 0.00 % | -59.115 M -280.69 % | 32.717 M 0.00 % | 32.717 M -33.69 % | 49.339 M 0.00 % | 49.339 M |
| Income before tax | -49.180 M 0.00 % | -49.180 M -164.16 % | 76.649 M 0.00 % | 76.649 M 231.21 % | -58.418 M 0.00 % | -58.418 M 40.84 % | -98.748 M 0.00 % | -98.748 M -1 333.29 % | 8.007 M 0.00 % | 8.007 M -81.38 % | 42.999 M 0.00 % | 42.999 M -34.96 % | 66.113 M 0.00 % | 66.113 M 280.69 % | -36.590 M 0.00 % | -36.590 M -175.59 % | 48.407 M 0.00 % | 48.407 M -26.57 % | 65.923 M 0.00 % | 65.923 M 5 720.27 % | 1.133 M 0.00 % | 1.133 M 113.72 % | -8.256 M 0.00 % | -8.256 M -122.81 % | 36.199 M 0.00 % | 36.199 M 720.93 % | -5.830 M 0.00 % | -5.830 M -151.14 % | 11.400 M 0.00 % | 11.400 M -76.90 % | 49.340 M 0.00 % | 49.340 M 155.43 % | 19.316 M 0.00 % | 19.316 M -8.09 % | 21.018 M 0.00 % | 21.018 M -56.75 % | 48.600 M 0.00 % | 48.600 M -16.72 % | 58.358 M 0.00 % | 58.358 M 198.72 % | -59.115 M 0.00 % | -59.115 M -280.69 % | 32.717 M 0.00 % | 32.717 M -33.69 % | 49.339 M 0.00 % | 49.339 M |
| Income before tax ratio | -2.38 0.00 % | -2.38 -163.56 % | 3.75 0.00 % | 3.75 225.90 % | -2.97 0.00 % | -2.97 40.97 % | -5.04 0.00 % | -5.04 -1 388.62 % | 0.39 0.00 % | 0.39 -80.67 % | 2.02 0.00 % | 2.02 -33.34 % | 3.04 0.00 % | 3.04 282.18 % | -1.67 0.00 % | -1.67 -176.43 % | 2.18 0.00 % | 2.18 -26.54 % | 2.97 0.00 % | 2.97 5 768.07 % | 0.05 0.00 % | 0.05 113.78 % | -0.37 0.00 % | -0.37 -123.28 % | 1.58 0.00 % | 1.58 734.61 % | -0.25 0.00 % | -0.25 -151.15 % | 0.49 0.00 % | 0.49 -76.66 % | 2.08 0.00 % | 2.08 151.73 % | 0.83 0.00 % | 0.83 -2.40 % | 0.85 0.00 % | 0.85 -57.00 % | 1.97 0.00 % | 1.97 -14.77 % | 2.31 0.00 % | 2.31 197.62 % | -2.37 0.00 % | -2.37 -285.60 % | 1.28 0.00 % | 1.28 -32.65 % | 1.89 0.00 % | 1.89 |
| EBITDA | -67.493 M 0.00 % | -67.493 M -215.24 % | 58.565 M 0.00 % | 58.565 M 177.43 % | -75.641 M 0.00 % | -75.641 M 34.72 % | -115.864 M 0.00 % | -115.864 M -1 076.51 % | -9.848 M 0.00 % | -9.848 M -140.40 % | 24.377 M 0.00 % | 24.377 M -48.11 % | 46.979 M 0.00 % | 46.979 M 184.09 % | -55.871 M 0.00 % | -55.871 M -293.27 % | 28.908 M 0.00 % | 28.908 M -37.69 % | 46.395 M 0.00 % | 46.395 M 348.43 % | -18.676 M 0.00 % | -18.676 M 33.38 % | -28.032 M 0.00 % | -28.032 M -275.44 % | 15.979 M 0.00 % | 15.979 M 160.07 % | -26.599 M 0.00 % | -26.599 M -184.73 % | -9.342 M 0.00 % | -9.342 M -132.94 % | 28.360 M 0.00 % | 28.360 M 2 256.36 % | -1.315 M 0.00 % | -1.315 M -21.60 % | -1.082 M 0.00 % | -1.082 M -104.04 % | 26.778 M 0.00 % | 26.778 M -25.40 % | 35.894 M 0.00 % | 35.894 M 144.16 % | -81.280 M 0.00 % | -81.280 M -919.89 % | 9.913 M 0.00 % | 9.913 M -62.24 % | 26.253 M 0.00 % | 26.253 M |
| Net income ratio | -2.38 0.00 % | -2.38 -163.56 % | 3.75 0.00 % | 3.75 225.90 % | -2.97 0.00 % | -2.97 40.97 % | -5.04 0.00 % | -5.04 -1 388.62 % | 0.39 0.00 % | 0.39 -80.67 % | 2.02 0.00 % | 2.02 -33.34 % | 3.04 0.00 % | 3.04 282.18 % | -1.67 0.00 % | -1.67 -176.43 % | 2.18 0.00 % | 2.18 -26.54 % | 2.97 0.00 % | 2.97 5 768.07 % | 0.05 0.00 % | 0.05 113.78 % | -0.37 0.00 % | -0.37 -123.28 % | 1.58 0.00 % | 1.58 734.61 % | -0.25 0.00 % | -0.25 -151.15 % | 0.49 0.00 % | 0.49 -76.66 % | 2.08 0.00 % | 2.08 151.73 % | 0.83 0.00 % | 0.83 -2.40 % | 0.85 0.00 % | 0.85 -57.00 % | 1.97 0.00 % | 1.97 -14.77 % | 2.31 0.00 % | 2.31 197.62 % | -2.37 0.00 % | -2.37 -285.60 % | 1.28 0.00 % | 1.28 -32.65 % | 1.89 0.00 % | 1.89 |
| Ratio EBITDA | -3.27 0.00 % | -3.27 -214.17 % | 2.86 0.00 % | 2.86 174.29 % | -3.85 0.00 % | -3.85 34.86 % | -5.91 0.00 % | -5.91 -1 129.28 % | -0.48 0.00 % | -0.48 -141.94 % | 1.15 0.00 % | 1.15 -46.82 % | 2.16 0.00 % | 2.16 184.78 % | -2.54 0.00 % | -2.54 -295.43 % | 1.30 0.00 % | 1.30 -37.67 % | 2.09 0.00 % | 2.09 350.47 % | -0.83 0.00 % | -0.83 33.07 % | -1.25 0.00 % | -1.25 -279.05 % | 0.70 0.00 % | 0.70 161.40 % | -1.13 0.00 % | -1.13 -184.78 % | -0.40 0.00 % | -0.40 -133.28 % | 1.20 0.00 % | 1.20 2 225.14 % | -0.06 0.00 % | -0.06 -29.14 % | -0.04 0.00 % | -0.04 -104.02 % | 1.09 0.00 % | 1.09 -23.65 % | 1.42 0.00 % | 1.42 143.67 % | -3.25 0.00 % | -3.25 -942.16 % | 0.39 0.00 % | 0.39 -61.65 % | 1.01 0.00 % | 1.01 |
| Gross profit ratio | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Weighted average shs out dil | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Weighted average shs out | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| EPS diluted | -0.24 0.00 % | -0.24 -164.86 % | 0.37 0.00 % | 0.37 232.14 % | -0.28 0.00 % | -0.28 41.67 % | -0.48 0.00 % | -0.48 -1 343.52 % | 0.04 0.00 % | 0.04 -81.62 % | 0.21 0.00 % | 0.21 -34.38 % | 0.32 0.00 % | 0.32 277.78 % | -0.18 0.00 % | -0.18 -178.26 % | 0.23 0.00 % | 0.23 -28.13 % | 0.32 0.00 % | 0.32 5 718.18 % | 0.01 0.00 % | 0.01 113.78 % | -0.04 0.00 % | -0.04 -123.47 % | 0.17 0.00 % | 0.17 702.84 % | -0.03 0.00 % | -0.03 -151.18 % | 0.06 0.00 % | 0.06 -77.04 % | 0.24 0.00 % | 0.24 155.59 % | 0.09 0.00 % | 0.09 -6.10 % | 0.10 0.00 % | 0.10 -58.33 % | 0.24 0.00 % | 0.24 -14.29 % | 0.28 0.00 % | 0.28 196.55 % | -0.29 0.00 % | -0.29 -281.25 % | 0.16 0.00 % | 0.16 -33.33 % | 0.24 0.00 % | 0.24 |
| Earnings per share | -0.24 0.00 % | -0.24 -164.86 % | 0.37 0.00 % | 0.37 232.14 % | -0.28 0.00 % | -0.28 41.67 % | -0.48 0.00 % | -0.48 -1 343.52 % | 0.04 0.00 % | 0.04 -81.62 % | 0.21 0.00 % | 0.21 -34.38 % | 0.32 0.00 % | 0.32 277.78 % | -0.18 0.00 % | -0.18 -178.26 % | 0.23 0.00 % | 0.23 -28.13 % | 0.32 0.00 % | 0.32 5 718.18 % | 0.01 0.00 % | 0.01 113.78 % | -0.04 0.00 % | -0.04 -123.47 % | 0.17 0.00 % | 0.17 702.84 % | -0.03 0.00 % | -0.03 -151.18 % | 0.06 0.00 % | 0.06 -77.04 % | 0.24 0.00 % | 0.24 155.59 % | 0.09 0.00 % | 0.09 -6.10 % | 0.10 0.00 % | 0.10 -58.33 % | 0.24 0.00 % | 0.24 -14.29 % | 0.28 0.00 % | 0.28 196.55 % | -0.29 0.00 % | -0.29 -281.25 % | 0.16 0.00 % | 0.16 -33.33 % | 0.24 0.00 % | 0.24 |
| Gross profit | 20.658 M 0.00 % | 20.658 M 0.94 % | 20.465 M 0.00 % | 20.465 M 4.22 % | 19.637 M 0.00 % | 19.637 M 0.23 % | 19.593 M 0.00 % | 19.593 M -4.29 % | 20.472 M 0.00 % | 20.472 M -3.67 % | 21.252 M 0.00 % | 21.252 M -2.43 % | 21.782 M 0.00 % | 21.782 M -0.82 % | 21.962 M 0.00 % | 21.962 M -1.10 % | 22.207 M 0.00 % | 22.207 M -0.04 % | 22.215 M 0.00 % | 22.215 M -0.81 % | 22.398 M 0.00 % | 22.398 M -0.46 % | 22.502 M 0.00 % | 22.502 M -2.02 % | 22.965 M 0.00 % | 22.965 M -2.16 % | 23.471 M 0.00 % | 23.471 M -0.02 % | 23.475 M 0.00 % | 23.475 M -1.01 % | 23.714 M 0.00 % | 23.714 M 1.47 % | 23.370 M 0.00 % | 23.370 M -5.84 % | 24.819 M 0.00 % | 24.819 M 0.58 % | 24.677 M 0.00 % | 24.677 M -2.29 % | 25.255 M 0.00 % | 25.255 M 1.13 % | 24.974 M 0.00 % | 24.974 M -2.64 % | 25.652 M 0.00 % | 25.652 M -1.54 % | 26.053 M 0.00 % | 26.053 M |
| Income tax expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cost of revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| General and administrative expenses | 2.345 M 0.00 % | 2.345 M -1.52 % | 2.381 M 0.00 % | 2.381 M -1.35 % | 2.414 M 0.00 % | 2.414 M -2.52 % | 2.476 M 0.00 % | 2.476 M -5.36 % | 2.617 M 0.00 % | 2.617 M -0.51 % | 2.630 M 0.00 % | 2.630 M -0.69 % | 2.648 M 0.00 % | 2.648 M -1.20 % | 2.681 M 0.00 % | 2.681 M -1.01 % | 2.708 M 0.00 % | 2.708 M 0.77 % | 2.687 M 0.00 % | 2.687 M 3.78 % | 2.589 M 0.00 % | 2.589 M -5.02 % | 2.726 M 0.00 % | 2.726 M -0.67 % | 2.744 M 0.00 % | 2.744 M 1.59 % | 2.702 M 0.00 % | 2.702 M -1.15 % | 2.733 M 0.00 % | 2.733 M 0.00 % | 2.733 M 0.00 % | 2.733 M -0.20 % | 2.739 M 0.00 % | 2.739 M 0.68 % | 2.720 M 0.00 % | 2.720 M -4.74 % | 2.855 M 0.00 % | 2.855 M 2.29 % | 2.792 M 0.00 % | 2.792 M -0.61 % | 2.809 M 0.00 % | 2.809 M -1.41 % | 2.849 M 0.00 % | 2.849 M -3.99 % | 2.967 M 0.00 % | 2.967 M |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 expenses | 69.639 M 0.00 % | 69.639 M 23.52 % | 56.380 M 0.00 % | 56.380 M -27.67 % | 77.953 M 0.00 % | 77.953 M -34.10 % | 118.294 M 0.00 % | 118.294 M 852.76 % | 12.416 M 0.00 % | 12.416 M -43.01 % | 21.786 M 0.00 % | 21.786 M -50.91 % | 44.377 M 0.00 % | 44.377 M -24.04 % | 58.420 M 0.00 % | 58.420 M 121.75 % | 26.345 M 0.00 % | 26.345 M -40.04 % | 43.937 M 0.00 % | 43.937 M 108.91 % | 21.032 M 0.00 % | 21.032 M -31.38 % | 30.648 M 0.00 % | 30.648 M 131.05 % | 13.265 M 0.00 % | 13.265 M -54.66 % | 29.254 M 0.00 % | 29.254 M 143.42 % | 12.018 M 0.00 % | 12.018 M -53.14 % | 25.645 M 0.00 % | 25.645 M 535.03 % | 4.038 M 0.00 % | 4.038 M 6.90 % | 3.778 M 0.00 % | 3.778 M -84.23 % | 23.951 M 0.00 % | 23.951 M -27.70 % | 33.127 M 0.00 % | 33.127 M -60.59 % | 84.065 M 0.00 % | 84.065 M 1 085.76 % | 7.090 M 0.00 % | 7.090 M -69.57 % | 23.299 M 0.00 % | 23.299 M |
| Cost and expenses | 69.639 M 0.00 % | 69.639 M 23.52 % | 56.380 M 0.00 % | 56.380 M -27.67 % | 77.953 M 0.00 % | 77.953 M -34.10 % | 118.294 M 0.00 % | 118.294 M 852.76 % | 12.416 M 0.00 % | 12.416 M -43.01 % | 21.786 M 0.00 % | 21.786 M -50.91 % | 44.377 M 0.00 % | 44.377 M -24.04 % | 58.420 M 0.00 % | 58.420 M 121.75 % | 26.345 M 0.00 % | 26.345 M -40.04 % | 43.937 M 0.00 % | 43.937 M 108.91 % | 21.032 M 0.00 % | 21.032 M -31.38 % | 30.648 M 0.00 % | 30.648 M 131.05 % | 13.265 M 0.00 % | 13.265 M -54.66 % | 29.254 M 0.00 % | 29.254 M 143.42 % | 12.018 M 0.00 % | 12.018 M -53.14 % | 25.645 M 0.00 % | 25.645 M 535.03 % | 4.038 M 0.00 % | 4.038 M 6.90 % | 3.778 M 0.00 % | 3.778 M -84.23 % | 23.951 M 0.00 % | 23.951 M -27.70 % | 33.127 M 0.00 % | 33.127 M -60.59 % | 84.065 M 0.00 % | 84.065 M 1 085.76 % | 7.090 M 0.00 % | 7.090 M -69.57 % | 23.299 M 0.00 % | 23.299 M |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 2.345 M 0.00 % | 2.345 M -1.52 % | 2.381 M 0.00 % | 2.381 M -1.35 % | 2.414 M 0.00 % | 2.414 M -2.52 % | 2.476 M 0.00 % | 2.476 M -5.36 % | 2.617 M 0.00 % | 2.617 M -0.51 % | 2.630 M 0.00 % | 2.630 M -0.69 % | 2.648 M 0.00 % | 2.648 M -1.20 % | 2.681 M 0.00 % | 2.681 M -1.01 % | 2.708 M 0.00 % | 2.708 M 0.77 % | 2.687 M 0.00 % | 2.687 M 3.78 % | 2.589 M 0.00 % | 2.589 M -5.02 % | 2.726 M 0.00 % | 2.726 M -0.67 % | 2.744 M 0.00 % | 2.744 M 1.59 % | 2.702 M 0.00 % | 2.702 M -1.15 % | 2.733 M 0.00 % | 2.733 M 0.00 % | 2.733 M 0.00 % | 2.733 M -0.20 % | 2.739 M 0.00 % | 2.739 M 0.68 % | 2.720 M 0.00 % | 2.720 M -4.74 % | 2.855 M 0.00 % | 2.855 M 2.29 % | 2.792 M 0.00 % | 2.792 M -0.61 % | 2.809 M 0.00 % | 2.809 M -1.41 % | 2.849 M 0.00 % | 2.849 M -3.99 % | 2.967 M 0.00 % | 2.967 M |
| Interest income | 199.338 K 0.00 % | 199.338 K 1.47 % | 196.452 K 0.00 % | 196.452 K 93.12 % | 101.725 K 0.00 % | 101.725 K 117.53 % | 46.764 K 0.00 % | 46.764 K -4.64 % | 49.042 K 0.00 % | 49.042 K 25.56 % | 39.058 K 0.00 % | 39.058 K -15.55 % | 46.250 K 0.00 % | 46.250 K -64.91 % | 131.786 K 0.00 % | 131.786 K -9.08 % | 144.946 K 0.00 % | 144.946 K -36.72 % | 229.054 K 0.00 % | 229.054 K -1.79 % | 233.232 K 0.00 % | 233.232 K 110.85 % | 110.615 K 0.00 % | 110.615 K 264.75 % | 30.326 K 0.00 % | 30.326 K -34.67 % | 46.418 K 0.00 % | 46.418 K -18.56 % | 57.000 K 0.00 % | 57.000 K 209.18 % | 18.436 K 0.00 % | 18.436 K 18.54 % | 15.552 K 0.00 % | 15.552 K -35.78 % | 24.218 K 0.00 % | 24.218 K -15.53 % | 28.672 K 0.00 % | 28.672 K 18.11 % | 24.275 K 0.00 % | 24.275 K 3.54 % | 23.446 K 0.00 % | 23.446 K -6.10 % | 24.968 K 0.00 % | 24.968 K 81.12 % | 13.785 K 0.00 % | 13.785 K |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | 43.812 K 210.68 % | -39.586 K -132.42 % | 122.085 K 100.68 % | -18.084 M 0.00 % | -18.084 M -5.00 % | -17.223 M 0.00 % | -17.223 M -0.62 % | -17.116 M 0.00 % | -17.116 M 4.14 % | -17.855 M 0.00 % | -17.855 M 4.12 % | -18.622 M 0.00 % | -18.622 M 2.67 % | -19.133 M 0.00 % | -19.133 M 0.77 % | -19.282 M 0.00 % | -19.282 M 1.12 % | -19.499 M 0.00 % | -19.499 M 0.15 % | -19.528 M 1.42 % | -19.808 M 0.00 % | -19.808 M -0.16 % | -19.776 M 0.00 % | -19.776 M 2.20 % | -20.221 M 0.00 % | -20.221 M 2.64 % | -20.769 M 0.00 % | -20.769 M -0.13 % | -20.742 M 0.00 % | -20.742 M 1.14 % | -20.981 M 0.00 % | -20.981 M -1.69 % | -20.632 M 0.00 % | -20.632 M 6.64 % | -22.099 M 0.00 % | -22.099 M -1.27 % | -21.822 M 0.00 % | -21.822 M 2.86 % | -22.464 M 0.00 % | -22.464 M -1.35 % | -22.165 M 0.00 % | -22.165 M 2.80 % | -22.803 M 0.00 % | -22.803 M 1.23 % | -23.086 M 0.00 % | -23.086 M |
| Operating income | 18.313 M 0.00 % | 18.313 M 1.27 % | 18.084 M 0.00 % | 18.084 M 5.00 % | 17.223 M 0.00 % | 17.223 M 0.62 % | 17.116 M 0.00 % | 17.116 M -4.14 % | 17.855 M 0.00 % | 17.855 M -4.12 % | 18.622 M 0.00 % | 18.622 M -2.67 % | 19.133 M 0.00 % | 19.133 M -0.77 % | 19.282 M 0.00 % | 19.282 M -1.12 % | 19.499 M 0.00 % | 19.499 M -0.15 % | 19.528 M 0.00 % | 19.528 M -1.42 % | 19.808 M 0.00 % | 19.808 M 0.16 % | 19.776 M 0.00 % | 19.776 M -2.20 % | 20.221 M 0.00 % | 20.221 M -2.64 % | 20.769 M 0.00 % | 20.769 M 0.13 % | 20.742 M 0.00 % | 20.742 M -1.14 % | 20.981 M 0.00 % | 20.981 M 1.69 % | 20.632 M 0.00 % | 20.632 M -6.64 % | 22.099 M 0.00 % | 22.099 M 1.27 % | 21.822 M 0.00 % | 21.822 M -2.86 % | 22.464 M 0.00 % | 22.464 M 1.35 % | 22.165 M 0.00 % | 22.165 M -2.80 % | 22.803 M 0.00 % | 22.803 M -1.23 % | 23.086 M 0.00 % | 23.086 M |
| Operating income ratio | 0.89 0.00 % | 0.89 0.32 % | 0.88 0.00 % | 0.88 0.75 % | 0.88 0.00 % | 0.88 0.40 % | 0.87 0.00 % | 0.87 0.16 % | 0.87 0.00 % | 0.87 -0.46 % | 0.88 0.00 % | 0.88 -0.25 % | 0.88 0.00 % | 0.88 0.05 % | 0.88 0.00 % | 0.88 -0.01 % | 0.88 0.00 % | 0.88 -0.11 % | 0.88 0.00 % | 0.88 -0.61 % | 0.88 0.00 % | 0.88 0.63 % | 0.88 0.00 % | 0.88 -0.19 % | 0.88 0.00 % | 0.88 -0.50 % | 0.88 0.00 % | 0.88 0.15 % | 0.88 0.00 % | 0.88 -0.13 % | 0.88 0.00 % | 0.88 0.22 % | 0.88 0.00 % | 0.88 -0.85 % | 0.89 0.00 % | 0.89 0.69 % | 0.88 0.00 % | 0.88 -0.58 % | 0.89 0.00 % | 0.89 0.22 % | 0.89 0.00 % | 0.89 -0.16 % | 0.89 0.00 % | 0.89 0.32 % | 0.89 0.00 % | 0.89 |
| Total other income expenses net | -67.493 M 0.00 % | -67.493 M -215.24 % | 58.565 M 0.00 % | 58.565 M 177.43 % | -75.641 M 0.00 % | -75.641 M 34.72 % | -115.864 M 0.00 % | -115.864 M -1 076.51 % | -9.848 M 0.00 % | -9.848 M -140.40 % | 24.377 M 0.00 % | 24.377 M -48.11 % | 46.979 M 0.00 % | 46.979 M 184.09 % | -55.871 M 0.00 % | -55.871 M -293.27 % | 28.908 M 0.00 % | 28.908 M -37.69 % | 46.395 M 0.00 % | 46.395 M 348.43 % | -18.676 M 0.00 % | -18.676 M 33.38 % | -28.032 M 0.00 % | -28.032 M -275.44 % | 15.979 M 0.00 % | 15.979 M 160.07 % | -26.599 M 0.00 % | -26.599 M -184.73 % | -9.342 M 0.00 % | -9.342 M -132.94 % | 28.360 M 0.00 % | 28.360 M 2 256.36 % | -1.315 M 0.00 % | -1.315 M -21.60 % | -1.082 M 0.00 % | -1.082 M -104.04 % | 26.778 M 0.00 % | 26.778 M -25.40 % | 35.894 M 0.00 % | 35.894 M 144.16 % | -81.280 M 0.00 % | -81.280 M -919.89 % | 9.913 M 0.00 % | 9.913 M -62.24 % | 26.253 M 0.00 % | 26.253 M |
| 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 |
| 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 9.234 M 0.00 % | 9.234 M -52.39 % | 19.394 M 0.00 % | 19.394 M -8.00 % | 21.081 M 0.00 % | 21.081 M -0.13 % | 21.108 M 5 774.72 % | -371.966 K 61.47 % | -965.494 K 0.00 % | -965.494 K | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -347.757 K 0.00 % | -347.757 K | 0.000 | 0.000 100.00 % | -588.442 K 0.00 % | -588.442 K 59.12 % | -1.439 M 0.00 % | -1.439 M | 0.000 | 0.000 100.00 % | -37.048 M 0.00 % | -37.048 M -90.65 % | -19.432 M 0.00 % | -19.432 M | 0.000 | 0.000 100.00 % | -11.459 M 0.00 % | -11.459 M 1.64 % | -11.651 M 0.00 % | -11.651 M | 0.000 | 0.000 100.00 % | -16.484 M 0.00 % | -16.484 M -870.86 % | -1.698 M 0.00 % | -1.698 M | 0.000 | 0.000 100.00 % | -244.435 K 0.00 % | -244.435 K 94.83 % | -4.731 M 0.00 % | -4.731 M |
| Total investments | 1.794 B 0.00 % | 1.794 B -6.59 % | 1.920 B 0.00 % | 1.920 B 6.04 % | 1.811 B 0.00 % | 1.811 B -7.87 % | 1.965 B 0.00 % | 1.965 B -8.55 % | 2.149 B 0.00 % | 2.149 B -1.66 % | 2.186 B 0.00 % | 2.186 B 1.74 % | 2.148 B 0.00 % | 2.148 B 4.48 % | 2.056 B 0.00 % | 2.056 B -5.05 % | 2.165 B 0.00 % | 2.165 B 1.72 % | 2.129 B 0.00 % | 2.129 B 5.02 % | 2.027 B 0.00 % | 2.027 B -3.86 % | 2.108 B 0.00 % | 2.108 B 0.42 % | 2.100 B 0.00 % | 2.100 B 0.77 % | 2.084 B 0.00 % | 2.084 B -2.81 % | 2.144 B 0.00 % | 2.144 B 0.44 % | 2.134 B 0.00 % | 2.134 B 2.87 % | 2.075 B 0.00 % | 2.075 B -0.77 % | 2.091 B 0.00 % | 2.091 B 0.46 % | 2.082 B 0.00 % | 2.082 B 2.18 % | 2.037 B 0.00 % | 2.037 B 5.38 % | 1.933 B 0.00 % | 1.933 B -7.93 % | 2.100 B 0.00 % | 2.100 B 0.43 % | 2.091 B 0.00 % | 2.091 B |
| Total debt | 21.480 M 0.00 % | 21.480 M 0.00 % | 21.480 M 0.00 % | 21.480 M 0.00 % | 21.480 M 0.00 % | 21.480 M 0.00 % | 21.480 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | -161.170 M 0.00 % | -161.170 M -481.10 % | -27.735 M 0.00 % | -27.735 M 81.02 % | -146.167 M 0.00 % | -146.167 M -2 740.14 % | 5.536 M 0.00 % | 5.536 M -97.67 % | 237.899 M 0.00 % | 237.899 M -7.78 % | 257.978 M 0.00 % | 257.978 M 22.54 % | 210.521 M 0.00 % | 210.521 M 80.24 % | 116.801 M 0.00 % | 116.801 M -48.88 % | 228.470 M 0.00 % | 228.470 M 34.29 % | 170.135 M 0.00 % | 170.135 M 121.62 % | 76.768 M 0.00 % | 76.768 M -32.05 % | 112.982 M 0.00 % | 112.982 M -34.16 % | 171.594 M 0.00 % | 171.594 M 22.99 % | 139.515 M 0.00 % | 139.515 M -27.32 % | 191.968 M 0.00 % | 191.968 M -8.34 % | 209.440 M 0.00 % | 209.440 M 38.47 % | 151.249 M 0.00 % | 151.249 M -1.23 % | 153.125 M 0.00 % | 153.125 M -0.46 % | 153.840 M 0.00 % | 153.840 M 53.17 % | 100.439 M 0.00 % | 100.439 M 235.15 % | 29.968 M 0.00 % | 29.968 M -84.54 % | 193.855 M 0.00 % | 193.855 M 10.97 % | 174.693 M 0.00 % | 174.693 M |
| Common stock | 2.075 M 0.00 % | 2.075 M 0.00 % | 2.075 M 0.00 % | 2.075 M 0.00 % | 2.075 M 0.00 % | 2.075 M 0.00 % | 2.075 M 0.00 % | 2.075 M 0.02 % | 2.075 M 0.00 % | 2.075 M 0.10 % | 2.073 M 0.00 % | 2.073 M 0.11 % | 2.071 M 0.00 % | 2.071 M 0.04 % | 2.070 M 0.00 % | 2.070 M 0.06 % | 2.069 M 0.00 % | 2.069 M 0.00 % | 2.069 M 0.00 % | 2.069 M 0.00 % | 2.069 M 0.00 % | 2.069 M 0.00 % | 2.069 M 0.00 % | 2.069 M 0.00 % | 2.069 M 0.00 % | 2.069 M 0.00 % | 2.069 M 0.00 % | 2.069 M 0.00 % | 2.069 M 0.00 % | 2.069 M 0.40 % | 2.061 M 0.00 % | 2.061 M 0.21 % | 2.056 M 0.00 % | 2.056 M 0.00 % | 2.056 M 0.00 % | 2.056 M 0.00 % | 2.056 M 0.00 % | 2.056 M 0.00 % | 2.056 M 0.00 % | 2.056 M 0.00 % | 2.056 M 0.00 % | 2.056 M 0.03 % | 2.056 M 0.00 % | 2.056 M 0.66 % | 2.042 M 0.00 % | 2.042 M |
| Total equity | 1.804 B 0.00 % | 1.804 B -6.89 % | 1.938 B 0.00 % | 1.938 B 6.51 % | 1.819 B 0.00 % | 1.819 B -7.70 % | 1.971 B 0.00 % | 1.971 B -10.53 % | 2.203 B 0.00 % | 2.203 B -0.80 % | 2.221 B 0.00 % | 2.221 B 2.30 % | 2.171 B 0.00 % | 2.171 B 4.55 % | 2.077 B 0.00 % | 2.077 B -5.05 % | 2.187 B 0.00 % | 2.187 B 2.74 % | 2.129 B 0.00 % | 2.129 B 4.59 % | 2.035 B 0.00 % | 2.035 B -1.75 % | 2.071 B 0.00 % | 2.071 B -2.75 % | 2.130 B 0.00 % | 2.130 B 1.53 % | 2.098 B 0.00 % | 2.098 B -2.44 % | 2.150 B 0.00 % | 2.150 B -0.40 % | 2.159 B 0.00 % | 2.159 B 2.99 % | 2.097 B 0.00 % | 2.097 B -0.09 % | 2.098 B 0.00 % | 2.098 B -0.03 % | 2.099 B 0.00 % | 2.099 B 2.61 % | 2.046 B 0.00 % | 2.046 B 3.57 % | 1.975 B 0.00 % | 1.975 B -7.63 % | 2.138 B 0.00 % | 2.138 B 1.57 % | 2.105 B 0.00 % | 2.105 B |
| Other non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 current liabilities | 7.123 M 0.00 % | 7.123 M 1.40 % | 7.025 M 0.00 % | 7.025 M 0.43 % | 6.995 M 0.00 % | 6.995 M -0.32 % | 7.018 M -75.37 % | 28.498 M -22.70 % | 36.867 M 0.00 % | 36.867 M -6.90 % | 39.600 M 0.00 % | 39.600 M 5.90 % | 37.393 M 0.00 % | 37.393 M 0.42 % | 37.237 M 0.00 % | 37.237 M -17.37 % | 45.063 M 0.00 % | 45.063 M 0.13 % | 45.006 M 0.00 % | 45.006 M -20.66 % | 56.728 M 0.00 % | 56.728 M -1.22 % | 57.427 M 0.00 % | 57.427 M 305.88 % | 14.149 M 0.00 % | 14.149 M -34.39 % | 21.566 M 0.00 % | 21.566 M -17.36 % | 26.097 M 0.00 % | 26.097 M 86.26 % | 14.011 M 0.00 % | 14.011 M -24.05 % | 18.448 M 0.00 % | 18.448 M -37.90 % | 29.707 M 0.00 % | 29.707 M 8.08 % | 27.485 M 0.00 % | 27.485 M 2.13 % | 26.912 M 0.00 % | 26.912 M -8.12 % | 29.291 M 0.00 % | 29.291 M 29.50 % | 22.619 M 0.00 % | 22.619 M 0.50 % | 22.508 M 0.00 % | 22.508 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 21.480 M 0.00 % | 21.480 M 0.00 % | 21.480 M 0.00 % | 21.480 M 0.00 % | 21.480 M 0.00 % | 21.480 M 0.00 % | 21.480 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 28.603 M 0.00 % | 28.603 M -9.81 % | 31.716 M 0.00 % | 31.716 M 6.86 % | 29.680 M 0.00 % | 29.680 M 4.15 % | 28.498 M 0.00 % | 28.498 M -35.08 % | 43.896 M 0.00 % | 43.896 M -16.19 % | 52.377 M 0.00 % | 52.377 M 22.31 % | 42.825 M 0.00 % | 42.825 M 0.45 % | 42.631 M 0.00 % | 42.631 M -14.01 % | 49.578 M 0.00 % | 49.578 M 5.13 % | 47.161 M 0.00 % | 47.161 M -43.55 % | 83.546 M 0.00 % | 83.546 M 24.08 % | 67.332 M 0.00 % | 67.332 M 52.41 % | 44.178 M 0.00 % | 44.178 M 1.84 % | 43.380 M 0.00 % | 43.380 M 54.91 % | 28.003 M 0.00 % | 28.003 M 12.33 % | 24.929 M 0.00 % | 24.929 M 35.13 % | 18.448 M 0.00 % | 18.448 M -42.42 % | 32.039 M 0.00 % | 32.039 M -14.53 % | 37.485 M 0.00 % | 37.485 M 24.55 % | 30.096 M 0.00 % | 30.096 M -18.66 % | 37.000 M 0.00 % | 37.000 M 3.71 % | 35.675 M 0.00 % | 35.675 M 41.28 % | 25.251 M 0.00 % | 25.251 M |
| Total liabilities | 28.603 M 0.00 % | 28.603 M -9.81 % | 31.716 M 0.00 % | 31.716 M 6.86 % | 29.680 M 0.00 % | 29.680 M 4.15 % | 28.498 M 0.00 % | 28.498 M -35.08 % | 43.896 M 0.00 % | 43.896 M -16.19 % | 52.377 M 0.00 % | 52.377 M 22.31 % | 42.825 M 0.00 % | 42.825 M 0.45 % | 42.631 M 0.00 % | 42.631 M -14.01 % | 49.578 M 0.00 % | 49.578 M 5.13 % | 47.161 M 0.00 % | 47.161 M -43.55 % | 83.546 M 0.00 % | 83.546 M 24.08 % | 67.332 M 0.00 % | 67.332 M 52.41 % | 44.178 M 0.00 % | 44.178 M 1.84 % | 43.380 M 0.00 % | 43.380 M 54.91 % | 28.003 M 0.00 % | 28.003 M 12.33 % | 24.929 M 0.00 % | 24.929 M 35.13 % | 18.448 M 0.00 % | 18.448 M -42.42 % | 32.039 M 0.00 % | 32.039 M -14.53 % | 37.485 M 0.00 % | 37.485 M 24.55 % | 30.096 M 0.00 % | 30.096 M -18.66 % | 37.000 M 0.00 % | 37.000 M 3.71 % | 35.675 M 0.00 % | 35.675 M 41.28 % | 25.251 M 0.00 % | 25.251 M |
| Other non current assets | 1.948 M 0.00 % | 1.948 M -1.58 % | 1.980 M 0.00 % | 1.980 M -59.32 % | 4.866 M 0.00 % | 4.866 M 78.78 % | 2.722 M 100.14 % | -1.965 B 8.55 % | -2.149 B 0.00 % | -2.149 B 1.66 % | -2.186 B 0.00 % | -2.186 B -1.74 % | -2.148 B 0.00 % | -2.148 B -4.48 % | -2.056 B 0.00 % | -2.056 B 5.05 % | -2.165 B 0.00 % | -2.165 B -1.72 % | -2.129 B 0.00 % | -2.129 B -5.02 % | -2.027 B 0.00 % | -2.027 B 3.86 % | -2.108 B 0.00 % | -2.108 B -0.42 % | -2.100 B 0.00 % | -2.100 B -0.77 % | -2.084 B 0.00 % | -2.084 B 2.81 % | -2.144 B 0.00 % | -2.144 B -0.44 % | -2.134 B 0.00 % | -2.134 B -2.87 % | -2.075 B 0.00 % | -2.075 B 0.77 % | -2.091 B 0.00 % | -2.091 B -0.46 % | -2.082 B 0.00 % | -2.082 B -2.18 % | -2.037 B 0.00 % | -2.037 B -5.38 % | -1.933 B 0.00 % | -1.933 B 7.93 % | -2.100 B 0.00 % | -2.100 B -0.43 % | -2.091 B 0.00 % | -2.091 B |
| Long term investments | 1.794 B 0.00 % | 1.794 B -6.59 % | 1.920 B 0.00 % | 1.920 B 6.04 % | 1.811 B 0.00 % | 1.811 B -7.87 % | 1.965 B 0.00 % | 1.965 B -8.55 % | 2.149 B 0.00 % | 2.149 B -1.66 % | 2.186 B 0.00 % | 2.186 B 1.74 % | 2.148 B 0.00 % | 2.148 B 4.48 % | 2.056 B 0.00 % | 2.056 B -5.05 % | 2.165 B 0.00 % | 2.165 B 1.72 % | 2.129 B 0.00 % | 2.129 B 5.02 % | 2.027 B 0.00 % | 2.027 B -3.86 % | 2.108 B 0.00 % | 2.108 B 0.42 % | 2.100 B 0.00 % | 2.100 B 0.77 % | 2.084 B 0.00 % | 2.084 B -2.81 % | 2.144 B 0.00 % | 2.144 B 0.44 % | 2.134 B 0.00 % | 2.134 B 2.87 % | 2.075 B 0.00 % | 2.075 B -0.77 % | 2.091 B 0.00 % | 2.091 B 0.46 % | 2.082 B 0.00 % | 2.082 B 2.18 % | 2.037 B 0.00 % | 2.037 B 5.38 % | 1.933 B 0.00 % | 1.933 B -7.93 % | 2.100 B 0.00 % | 2.100 B 0.43 % | 2.091 B 0.00 % | 2.091 B |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current assets | 1.796 B 0.00 % | 1.796 B -6.58 % | 1.922 B 0.00 % | 1.922 B 5.87 % | 1.816 B 0.00 % | 1.816 B -7.75 % | 1.968 B 0.14 % | 1.965 B -8.55 % | 2.149 B 0.00 % | 2.149 B -1.66 % | 2.186 B 0.00 % | 2.186 B 1.74 % | 2.148 B 0.00 % | 2.148 B 4.48 % | 2.056 B 0.00 % | 2.056 B -5.05 % | 2.165 B 0.00 % | 2.165 B 1.72 % | 2.129 B 0.00 % | 2.129 B 5.02 % | 2.027 B 0.00 % | 2.027 B -3.86 % | 2.108 B 0.00 % | 2.108 B 0.42 % | 2.100 B 0.00 % | 2.100 B 0.77 % | 2.084 B 0.00 % | 2.084 B -2.81 % | 2.144 B 0.00 % | 2.144 B 0.44 % | 2.134 B 0.00 % | 2.134 B 2.87 % | 2.075 B 0.00 % | 2.075 B -0.77 % | 2.091 B 0.00 % | 2.091 B 0.46 % | 2.082 B 0.00 % | 2.082 B 2.18 % | 2.037 B 0.00 % | 2.037 B 5.38 % | 1.933 B 0.00 % | 1.933 B -7.93 % | 2.100 B 0.00 % | 2.100 B 0.43 % | 2.091 B 0.00 % | 2.091 B |
| Other current assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 and cash equivalents | 12.246 M 0.00 % | 12.246 M 487.06 % | 2.086 M 0.00 % | 2.086 M 423.26 % | 398.638 K 0.00 % | 398.638 K 7.17 % | 371.966 K 0.00 % | 371.966 K -61.47 % | 965.494 K 0.00 % | 965.494 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 347.757 K 0.00 % | 347.757 K | 0.000 | 0.000 -100.00 % | 588.442 K 0.00 % | 588.442 K -59.12 % | 1.439 M 0.00 % | 1.439 M | 0.000 | 0.000 -100.00 % | 37.048 M 0.00 % | 37.048 M 90.65 % | 19.432 M 0.00 % | 19.432 M | 0.000 | 0.000 -100.00 % | 11.459 M 0.00 % | 11.459 M -1.64 % | 11.651 M 0.00 % | 11.651 M | 0.000 | 0.000 -100.00 % | 16.484 M 0.00 % | 16.484 M 870.86 % | 1.698 M 0.00 % | 1.698 M | 0.000 | 0.000 -100.00 % | 244.435 K 0.00 % | 244.435 K -94.83 % | 4.731 M 0.00 % | 4.731 M |
| Cash and short term investments | 12.246 M 0.00 % | 12.246 M 487.06 % | 2.086 M 0.00 % | 2.086 M 423.26 % | 398.638 K 0.00 % | 398.638 K 7.17 % | 371.966 K 0.00 % | 371.966 K -61.47 % | 965.494 K 0.00 % | 965.494 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 347.757 K 0.00 % | 347.757 K | 0.000 | 0.000 -100.00 % | 588.442 K 0.00 % | 588.442 K -59.12 % | 1.439 M 0.00 % | 1.439 M | 0.000 | 0.000 -100.00 % | 37.048 M 0.00 % | 37.048 M 90.65 % | 19.432 M 0.00 % | 19.432 M | 0.000 | 0.000 -100.00 % | 11.459 M 0.00 % | 11.459 M -1.64 % | 11.651 M 0.00 % | 11.651 M | 0.000 | 0.000 -100.00 % | 16.484 M 0.00 % | 16.484 M 870.86 % | 1.698 M 0.00 % | 1.698 M | 0.000 | 0.000 -100.00 % | 244.435 K 0.00 % | 244.435 K -94.83 % | 4.731 M 0.00 % | 4.731 M |
| Total current assets | 37.376 M 0.00 % | 37.376 M -21.15 % | 47.404 M 0.00 % | 47.404 M 41.60 % | 33.477 M 0.00 % | 33.477 M 6.30 % | 31.492 M 0.00 % | 31.492 M -35.48 % | 48.813 M 0.00 % | 48.813 M -6.53 % | 52.226 M 0.00 % | 52.226 M 72.02 % | 30.360 M 0.00 % | 30.360 M -4.13 % | 31.669 M 0.00 % | 31.669 M -21.03 % | 40.101 M 0.00 % | 40.101 M -14.01 % | 46.633 M 0.00 % | 46.633 M -2.19 % | 47.678 M 0.00 % | 47.678 M 58.69 % | 30.046 M 0.00 % | 30.046 M -59.56 % | 74.302 M 0.00 % | 74.302 M 29.40 % | 57.419 M 0.00 % | 57.419 M 67.19 % | 34.344 M 0.00 % | 34.344 M -30.38 % | 49.333 M 0.00 % | 49.333 M 24.21 % | 39.717 M 0.00 % | 39.717 M 1.99 % | 38.943 M 0.00 % | 38.943 M -28.83 % | 54.718 M 0.00 % | 54.718 M 42.84 % | 38.307 M 0.00 % | 38.307 M -51.35 % | 78.734 M 0.00 % | 78.734 M 6.20 % | 74.136 M 0.00 % | 74.136 M 86.80 % | 39.688 M 0.00 % | 39.688 M |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 receivables | 25.131 M 0.00 % | 25.131 M -44.55 % | 45.318 M 0.00 % | 45.318 M 37.00 % | 33.079 M 0.00 % | 33.079 M 6.29 % | 31.120 M 0.00 % | 31.120 M -34.96 % | 47.847 M 0.00 % | 47.847 M -8.38 % | 52.226 M 0.00 % | 52.226 M 72.02 % | 30.360 M 0.00 % | 30.360 M -3.07 % | 31.321 M 0.00 % | 31.321 M -21.90 % | 40.101 M 0.00 % | 40.101 M -12.91 % | 46.044 M 0.00 % | 46.044 M -0.42 % | 46.239 M 0.00 % | 46.239 M 53.89 % | 30.046 M 0.00 % | 30.046 M -19.35 % | 37.254 M 0.00 % | 37.254 M -1.93 % | 37.986 M 0.00 % | 37.986 M 10.61 % | 34.344 M 0.00 % | 34.344 M -9.32 % | 37.874 M 0.00 % | 37.874 M 34.94 % | 28.067 M 0.00 % | 28.067 M -27.93 % | 38.943 M 0.00 % | 38.943 M 1.85 % | 38.234 M 0.00 % | 38.234 M 4.44 % | 36.609 M 0.00 % | 36.609 M -53.50 % | 78.734 M 0.00 % | 78.734 M 6.55 % | 73.892 M 0.00 % | 73.892 M 111.38 % | 34.957 M 0.00 % | 34.957 M |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.722 M -94.45 % | 49.001 M 0.00 % | 49.001 M 37.57 % | 35.620 M 0.00 % | 35.620 M 0.46 % | 35.455 M 0.00 % | 35.455 M 12.61 % | 31.486 M 0.00 % | 31.486 M 1.24 % | 31.101 M 0.00 % | 31.101 M 8 045.58 % | 381.815 K 0.00 % | 381.815 K -99.13 % | 44.043 M 0.00 % | 44.043 M 12 341.54 % | 354.000 K 0.00 % | 354.000 K 2.85 % | 344.186 K 0.00 % | 344.186 K 5.89 % | 325.053 K 0.00 % | 325.053 K 8.27 % | 300.229 K 0.00 % | 300.229 K -8.44 % | 327.915 K 0.00 % | 327.915 K 12.52 % | 291.420 K 0.00 % | 291.420 K -13.35 % | 336.306 K 0.00 % | 336.306 K 39.63 % | 240.852 K 0.00 % | 240.852 K -10.04 % | 267.721 K 0.00 % | 267.721 K 8.85 % | 245.944 K 0.00 % | 245.944 K -13.23 % | 283.445 K 0.00 % | 283.445 K 25.67 % | 225.544 K 0.00 % | 225.544 K |
| Account payables | 0.000 | 0.000 -100.00 % | 3.211 M 0.00 % | 3.211 M 166.39 % | 1.205 M 0.00 % | 1.205 M | 0.000 | 0.000 -100.00 % | 7.029 M 0.00 % | 7.029 M -44.99 % | 12.777 M 0.00 % | 12.777 M 135.24 % | 5.432 M 0.00 % | 5.432 M 0.70 % | 5.394 M 0.00 % | 5.394 M 19.45 % | 4.515 M 0.00 % | 4.515 M 109.52 % | 2.155 M 0.00 % | 2.155 M -91.96 % | 26.818 M 0.00 % | 26.818 M 170.74 % | 9.905 M 0.00 % | 9.905 M -67.01 % | 30.029 M 0.00 % | 30.029 M 37.66 % | 21.813 M 0.00 % | 21.813 M 1 044.55 % | 1.906 M 0.00 % | 1.906 M -82.54 % | 10.918 M 0.00 % | 10.918 M | 0.000 | 0.000 -100.00 % | 2.332 M 0.00 % | 2.332 M -76.68 % | 10.000 M 0.00 % | 10.000 M 214.01 % | 3.185 M 0.00 % | 3.185 M -58.69 % | 7.708 M 0.00 % | 7.708 M -40.96 % | 13.055 M 0.00 % | 13.055 M 375.95 % | 2.743 M 0.00 % | 2.743 M |
| Tax 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 total stockholders equity | 1.964 B 0.00 % | 1.964 B 0.00 % | 1.964 B 0.00 % | 1.964 B 0.00 % | 1.964 B 0.00 % | 1.964 B 0.00 % | 1.964 B 0.00 % | 1.964 B 0.02 % | 1.963 B 0.00 % | 1.963 B 0.11 % | 1.961 B 0.00 % | 1.961 B 0.12 % | 1.959 B 0.00 % | 1.959 B 0.04 % | 1.958 B 0.00 % | 1.958 B 0.07 % | 1.956 B 0.00 % | 1.956 B 0.00 % | 1.956 B 0.00 % | 1.956 B 0.00 % | 1.956 B 0.00 % | 1.956 B 0.00 % | 1.956 B 0.00 % | 1.956 B 0.00 % | 1.956 B 0.00 % | 1.956 B 0.00 % | 1.956 B 0.00 % | 1.956 B 0.00 % | 1.956 B 0.00 % | 1.956 B 0.45 % | 1.948 B 0.00 % | 1.948 B 0.23 % | 1.943 B 0.00 % | 1.943 B 0.00 % | 1.943 B 0.00 % | 1.943 B 0.00 % | 1.943 B 0.00 % | 1.943 B 0.00 % | 1.943 B 0.00 % | 1.943 B 0.00 % | 1.943 B 0.00 % | 1.943 B 0.03 % | 1.943 B 0.00 % | 1.943 B 0.72 % | 1.929 B 0.00 % | 1.929 B |
| Deferred tax liabilities 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 1.833 B 0.00 % | 1.833 B -6.93 % | 1.970 B 0.00 % | 1.970 B 6.52 % | 1.849 B 0.00 % | 1.849 B -7.53 % | 2.000 B 0.00 % | 2.000 B -11.01 % | 2.247 B 0.00 % | 2.247 B -1.16 % | 2.273 B 0.00 % | 2.273 B 2.69 % | 2.214 B 0.00 % | 2.214 B 4.47 % | 2.119 B 0.00 % | 2.119 B -5.25 % | 2.237 B 0.00 % | 2.237 B 2.79 % | 2.176 B 0.00 % | 2.176 B 2.69 % | 2.119 B 0.00 % | 2.119 B -0.94 % | 2.139 B 0.00 % | 2.139 B -1.63 % | 2.174 B 0.00 % | 2.174 B 1.53 % | 2.141 B 0.00 % | 2.141 B -1.70 % | 2.178 B 0.00 % | 2.178 B -0.26 % | 2.184 B 0.00 % | 2.184 B 3.27 % | 2.115 B 0.00 % | 2.115 B -0.73 % | 2.130 B 0.00 % | 2.130 B -0.29 % | 2.137 B 0.00 % | 2.137 B 2.93 % | 2.076 B 0.00 % | 2.076 B 3.16 % | 2.012 B 0.00 % | 2.012 B -7.45 % | 2.174 B 0.00 % | 2.174 B 2.04 % | 2.131 B 0.00 % | 2.131 B |
| 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 |
| 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | 2012-07-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 49.180 M 0.00 % | 49.180 M 164.16 % | -76.649 M 0.00 % | -76.649 M -231.21 % | 58.418 M 0.00 % | 58.418 M -40.84 % | 98.748 M 0.00 % | 98.748 M 1 333.29 % | -8.007 M 0.00 % | -8.007 M 81.38 % | -42.999 M 0.00 % | -42.999 M 34.96 % | -66.113 M 0.00 % | -66.113 M -280.69 % | 36.590 M 0.00 % | 36.590 M 175.59 % | -48.407 M 0.00 % | -48.407 M 26.57 % | -65.923 M 0.00 % | -65.923 M -5 720.27 % | -1.133 M 0.00 % | -1.133 M -113.72 % | 8.256 M 0.00 % | 8.256 M 122.81 % | -36.199 M 0.00 % | -36.199 M -720.93 % | 5.830 M 0.00 % | 5.830 M 151.14 % | -11.400 M 0.00 % | -11.400 M 76.90 % | -49.340 M 0.00 % | -49.340 M -155.43 % | -19.316 M 0.00 % | -19.316 M 8.09 % | -21.018 M 0.00 % | -21.018 M 56.75 % | -48.600 M 0.00 % | -48.600 M 16.72 % | -58.358 M 0.00 % | -58.358 M -198.72 % | 59.115 M 0.00 % | 59.115 M 280.69 % | -32.717 M 0.00 % | -32.717 M 33.69 % | -49.339 M 0.00 % | -49.339 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | 2018 | 2018 | 2018 | 2018 | 2017 | 2017 | 2017 | 2017 | 2016 | 2016 | 2016 | 2016 | 2015 | 2015 | 2015 | 2015 | 2014 | 2014 | 2014 | 2014 | 2013 | 2013 | 2013 | 2013 | 2012 | 2012 |