 
					abrdn Japan Investment Trust plc AJIT.L
Trading inactive
Finances
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.574 M 64.49 % | -10.065 M -135.62 % | 28.257 M 765.98 % | 3.263 M 133.28 % | -9.805 M -182.67 % | 11.860 M -28.07 % | 16.489 M 424.78 % | -5.077 M -119.62 % | 25.880 M 757.02 % | -3.939 M -144.17 % | 8.917 M 180.76 % | 3.176 M -49.63 % | 6.305 M -70.39 % | 21.292 M 356.25 % | -8.309 M -524.14 % | 1.959 M 184.01 % | -2.332 M -114.18 % | 16.450 M 2 533.43 % | -676.000 K -103.40 % | 19.857 M | 
| Net income | -4.227 M 60.21 % | -10.624 M -138.44 % | 27.639 M 919.51 % | 2.711 M 126.24 % | -10.331 M -191.17 % | 11.331 M -28.91 % | 15.940 M 385.41 % | -5.585 M -121.94 % | 25.458 M 664.35 % | -4.511 M -152.42 % | 8.606 M 365.19 % | 1.850 M -63.21 % | 5.028 M -74.47 % | 19.693 M 318.54 % | -9.011 M -825.52 % | 1.242 M 139.39 % | -3.153 M -120.94 % | 15.054 M 1 046.20 % | -1.591 M -108.28 % | 19.214 M | 
| Income before tax | -4.047 M 61.18 % | -10.424 M -137.47 % | 27.820 M 856.34 % | 2.909 M 128.67 % | -10.147 M -188.09 % | 11.519 M -28.64 % | 16.141 M 397.97 % | -5.417 M -121.18 % | 25.580 M 678.21 % | -4.424 M -151.35 % | 8.615 M 346.84 % | 1.928 M -62.39 % | 5.126 M -74.04 % | 19.744 M 320.36 % | -8.960 M -790.82 % | 1.297 M 141.83 % | -3.101 M -120.51 % | 15.120 M 1 086.30 % | -1.533 M -108.06 % | 19.010 M | 
| Income before tax ratio | 1.13 9.33 % | 1.04 5.19 % | 0.98 10.43 % | 0.89 -13.85 % | 1.03 6.55 % | 0.97 -0.78 % | 0.98 -8.25 % | 1.07 7.95 % | 0.99 -12.00 % | 1.12 16.25 % | 0.97 59.15 % | 0.61 -25.33 % | 0.81 -12.33 % | 0.93 -14.01 % | 1.08 62.87 % | 0.66 -50.21 % | 1.33 44.67 % | 0.92 -59.47 % | 2.27 136.88 % | 0.96 | 
| EBITDA | -4.047 M 60.64 % | -10.282 M -136.81 % | 27.929 M 824.80 % | 3.020 M 130.09 % | -10.038 M -187.14 % | 11.519 M -28.64 % | 16.141 M 397.97 % | -5.417 M -121.18 % | 25.580 M 678.21 % | -4.424 M -151.35 % | 8.615 M 346.84 % | 1.928 M -62.39 % | 5.126 M -74.04 % | 19.744 M 320.36 % | -8.960 M -790.82 % | 1.297 M 141.83 % | -3.101 M -120.51 % | 15.120 M 1 086.30 % | -1.533 M -108.06 % | 19.010 M | 
| Net income ratio | 1.18 12.05 % | 1.06 7.91 % | 0.98 17.73 % | 0.83 -21.15 % | 1.05 10.28 % | 0.96 -1.17 % | 0.97 -12.12 % | 1.10 11.83 % | 0.98 -14.10 % | 1.15 18.66 % | 0.97 65.69 % | 0.58 -26.96 % | 0.80 -13.78 % | 0.92 -14.72 % | 1.08 71.06 % | 0.63 -53.11 % | 1.35 47.74 % | 0.92 -61.12 % | 2.35 143.23 % | 0.97 | 
| Ratio EBITDA | 1.13 10.84 % | 1.02 3.36 % | 0.99 6.79 % | 0.93 -9.60 % | 1.02 5.41 % | 0.97 -0.78 % | 0.98 -8.25 % | 1.07 7.95 % | 0.99 -12.00 % | 1.12 16.25 % | 0.97 59.15 % | 0.61 -25.33 % | 0.81 -12.33 % | 0.93 -14.01 % | 1.08 62.87 % | 0.66 -50.21 % | 1.33 44.67 % | 0.92 -59.47 % | 2.27 136.88 % | 0.96 | 
| 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 | 
| Weighted average shs out dil | 0.000 -100.00 % | 13.003 M -4.27 % | 13.583 M -4.62 % | 14.240 M -2.64 % | 14.626 M -2.12 % | 14.943 M -3.74 % | 15.523 M 0.57 % | 15.435 M 5.78 % | 14.592 M 0.00 % | 14.592 M 0.00 % | 14.592 M -4.94 % | 15.349 M -0.92 % | 15.492 M -1.38 % | 15.709 M -2.25 % | 16.071 M -3.14 % | 16.591 M -0.57 % | 16.687 M 0.00 % | 16.687 M 0.00 % | 16.687 M 0.00 % | 16.687 M | 
| Weighted average shs out | 0.000 -100.00 % | 13.003 M -4.27 % | 13.583 M -4.62 % | 14.240 M -2.64 % | 14.626 M -2.12 % | 14.943 M -3.74 % | 15.523 M 0.57 % | 15.435 M 5.78 % | 14.592 M 0.00 % | 14.592 M 0.00 % | 14.592 M -4.94 % | 15.349 M -0.92 % | 15.492 M -1.38 % | 15.709 M -2.25 % | 16.071 M -3.14 % | 16.591 M -0.57 % | 16.687 M 0.00 % | 16.687 M 0.00 % | 16.687 M 0.00 % | 16.687 M | 
| EPS diluted | 0.00 100.00 % | -0.82 -140.39 % | 2.03 968.42 % | 0.19 126.76 % | -0.71 -193.42 % | 0.76 -26.21 % | 1.03 386.11 % | -0.36 -120.69 % | 1.74 661.29 % | -0.31 -152.54 % | 0.59 391.67 % | 0.12 -62.50 % | 0.32 -74.40 % | 1.25 323.21 % | -0.56 -847.66 % | 0.07 139.42 % | -0.19 -121.11 % | 0.90 1 044.39 % | -0.10 -115.13 % | 0.63 | 
| Earnings per share | 0.00 100.00 % | -0.82 -140.39 % | 2.03 968.42 % | 0.19 126.76 % | -0.71 -193.42 % | 0.76 -26.21 % | 1.03 386.11 % | -0.36 -120.69 % | 1.74 661.29 % | -0.31 -152.54 % | 0.59 391.67 % | 0.12 -62.50 % | 0.32 -74.40 % | 1.25 323.21 % | -0.56 -847.66 % | 0.07 139.42 % | -0.19 -121.11 % | 0.90 1 044.39 % | -0.10 -115.13 % | 0.63 | 
| Gross profit | -3.574 M 64.49 % | -10.065 M -135.62 % | 28.257 M 765.98 % | 3.263 M 133.28 % | -9.805 M -182.67 % | 11.860 M -28.07 % | 16.489 M 424.78 % | -5.077 M -119.62 % | 25.880 M 757.02 % | -3.939 M -144.17 % | 8.917 M 180.76 % | 3.176 M -49.63 % | 6.305 M -70.39 % | 21.292 M 356.25 % | -8.309 M -524.14 % | 1.959 M 184.01 % | -2.332 M -114.18 % | 16.450 M 2 533.43 % | -676.000 K -103.40 % | 19.857 M | 
| Income tax expense | 180.000 K -10.00 % | 200.000 K 10.50 % | 181.000 K -8.59 % | 198.000 K 7.61 % | 184.000 K -2.13 % | 188.000 K -6.47 % | 201.000 K 19.64 % | 168.000 K 37.70 % | 122.000 K 40.23 % | 87.000 K 866.67 % | 9.000 K -88.46 % | 78.000 K -20.41 % | 98.000 K 92.16 % | 51.000 K 0.00 % | 51.000 K -7.27 % | 55.000 K 5.77 % | 52.000 K -21.21 % | 66.000 K 13.79 % | 58.000 K 128.43 % | -204.000 K | 
| 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 | 
| General and administrative expenses | 419.000 K 36.93 % | 306.000 K -20.73 % | 386.000 K 27.39 % | 303.000 K 5.94 % | 286.000 K 5.54 % | 271.000 K -5.90 % | 288.000 K 0.00 % | 288.000 K 13.39 % | 254.000 K -42.66 % | 443.000 K 69.08 % | 262.000 K -63.15 % | 711.000 K 4.10 % | 683.000 K -41.12 % | 1.160 M 349.61 % | 258.000 K 8.86 % | 237.000 K -38.28 % | 384.000 K -68.34 % | 1.213 M 71.57 % | 707.000 K 14.59 % | 617.000 K | 
| Selling and marketing expenses | 54.000 K 1.89 % | 53.000 K 3.92 % | 51.000 K 0.00 % | 51.000 K -8.93 % | 56.000 K -20.00 % | 70.000 K 16.67 % | 60.000 K 15.38 % | 52.000 K 13.04 % | 46.000 K 9.52 % | 42.000 K 5.00 % | 40.000 K | 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 | 
| Operating expenses | 473.000 K 31.75 % | 359.000 K -17.85 % | 437.000 K 23.45 % | 354.000 K 3.51 % | 342.000 K 0.29 % | 341.000 K -2.01 % | 348.000 K 2.35 % | 340.000 K 13.33 % | 300.000 K -38.14 % | 485.000 K 60.60 % | 302.000 K -75.80 % | 1.248 M 5.85 % | 1.179 M -23.84 % | 1.548 M 137.79 % | 651.000 K -1.66 % | 662.000 K -13.91 % | 769.000 K -42.18 % | 1.330 M 55.19 % | 857.000 K 1.18 % | 847.000 K | 
| Cost and expenses | 473.000 K 31.75 % | 359.000 K -17.85 % | 437.000 K 23.45 % | 354.000 K 3.51 % | 342.000 K 0.29 % | 341.000 K -2.01 % | 348.000 K 2.35 % | 340.000 K 13.33 % | 300.000 K -38.14 % | 485.000 K 60.60 % | 302.000 K -75.80 % | 1.248 M 5.85 % | 1.179 M -23.84 % | 1.548 M 137.79 % | 651.000 K -1.66 % | 662.000 K -13.91 % | 769.000 K -42.18 % | 1.330 M 55.19 % | 857.000 K 1.18 % | 847.000 K | 
| 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 | 
| Selling general and administrative expenses | 473.000 K 31.75 % | 359.000 K -17.85 % | 437.000 K 23.45 % | 354.000 K 3.51 % | 342.000 K 0.29 % | 341.000 K -2.01 % | 348.000 K 2.35 % | 340.000 K 13.33 % | 300.000 K -38.14 % | 485.000 K 60.60 % | 302.000 K -57.52 % | 711.000 K 4.10 % | 683.000 K -41.12 % | 1.160 M 349.61 % | 258.000 K 8.86 % | 237.000 K -38.28 % | 384.000 K -68.34 % | 1.213 M 71.57 % | 707.000 K 14.59 % | 617.000 K | 
| Interest income | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 K 0.00 % | 1.000 K | 0.000 -100.00 % | 2.000 K | 0.000 -100.00 % | 6.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.000 K -37.50 % | 8.000 K -68.00 % | 25.000 K | 0.000 | 0.000 | 0.000 | 
| Interest expense | 140.000 K -1.41 % | 142.000 K 30.28 % | 109.000 K -1.80 % | 111.000 K 1.83 % | 109.000 K 3.81 % | 105.000 K -3.67 % | 109.000 K 32.93 % | 82.000 K 12.33 % | 73.000 K -10.98 % | 82.000 K -24.77 % | 109.000 K 6.86 % | 102.000 K 15.91 % | 88.000 K 33.33 % | 66.000 K -47.20 % | 125.000 K 4.17 % | 120.000 K 33.33 % | 90.000 K -23.08 % | 117.000 K -22.00 % | 150.000 K -34.78 % | 230.000 K | 
| Depreciation and amortization | 228.485 K -3.41 % | 236.558 K 14.67 % | 206.297 K 20.04 % | 171.860 K 6.65 % | 161.141 K 206.84 % | 52.516 K 130.17 % | 22.816 K | 0.000 | 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 income | -4.047 M 60.64 % | -10.282 M -136.81 % | 27.929 M 824.80 % | 3.020 M 130.09 % | -10.038 M -187.14 % | 11.519 M -28.64 % | 16.141 M 397.97 % | -5.417 M -121.18 % | 25.580 M 678.21 % | -4.424 M -151.35 % | 8.615 M 346.84 % | 1.928 M -62.39 % | 5.126 M -74.04 % | 19.744 M 320.36 % | -8.960 M -790.82 % | 1.297 M 141.83 % | -3.101 M -120.51 % | 15.120 M 1 086.30 % | -1.533 M -108.06 % | 19.010 M | 
| Operating income ratio | 1.13 10.84 % | 1.02 3.36 % | 0.99 6.79 % | 0.93 -9.60 % | 1.02 5.41 % | 0.97 -0.78 % | 0.98 -8.25 % | 1.07 7.95 % | 0.99 -12.00 % | 1.12 16.25 % | 0.97 59.15 % | 0.61 -25.33 % | 0.81 -12.33 % | 0.93 -14.01 % | 1.08 62.87 % | 0.66 -50.21 % | 1.33 44.67 % | 0.92 -59.47 % | 2.27 136.88 % | 0.96 | 
| Total other income expenses net | 0.000 | 0.000 100.00 % | -109.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 10.036 M -3.22 % | 10.370 M -2.34 % | 10.619 M -9.22 % | 11.698 M 13.92 % | 10.269 M -2.29 % | 10.510 M -6.11 % | 11.194 M 16.29 % | 9.626 M 41.31 % | 6.812 M 27.30 % | 5.351 M -4.14 % | 5.582 M 4.47 % | 5.343 M 7.83 % | 4.955 M 196.17 % | 1.673 M -43.86 % | 2.980 M -14.15 % | 3.471 M 1 729.58 % | -213.000 K 35.84 % | -332.000 K -56.60 % | -212.000 K 43.47 % | -375.000 K | 
| Total investments | 92.822 M -6.78 % | 99.576 M -15.41 % | 117.711 M 22.30 % | 96.247 M -1.50 % | 97.709 M -11.51 % | 110.414 M 7.41 % | 102.793 M 15.51 % | 88.988 M 3.10 % | 86.312 M 44.34 % | 59.796 M -9.12 % | 65.800 M 13.35 % | 58.048 M -1.68 % | 59.038 M 15.08 % | 51.302 M 53.71 % | 33.375 M -23.42 % | 43.583 M 5.26 % | 41.407 M -15.99 % | 49.287 M 59.43 % | 30.915 M -5.08 % | 32.568 M | 
| Total debt | 10.319 M -2.96 % | 10.634 M -4.60 % | 11.147 M -12.21 % | 12.698 M 7.75 % | 11.785 M 3.46 % | 11.391 M -6.64 % | 12.201 M 15.95 % | 10.523 M 44.11 % | 7.302 M 25.38 % | 5.824 M -4.45 % | 6.095 M -2.57 % | 6.256 M 9.16 % | 5.731 M 149.39 % | 2.298 M -52.34 % | 4.822 M 25.18 % | 3.852 M | 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 | 
| Retained earnings | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.434 M 41.70 % | 1.012 M 93.50 % | 523.000 K -4.56 % | 548.000 K 3 753.33 % | -15.000 K 97.11 % | -519.000 K | 0.000 | 0.000 | 0.000 | 
| Common stock | 1.243 M -21.43 % | 1.582 M 0.00 % | 1.582 M 14.55 % | 1.381 M -12.71 % | 1.582 M 0.00 % | 1.582 M 0.00 % | 1.582 M 0.00 % | 1.582 M 8.43 % | 1.459 M 0.00 % | 1.459 M 0.00 % | 1.459 M -4.58 % | 1.529 M -1.29 % | 1.549 M 0.00 % | 1.549 M -1.53 % | 1.573 M -3.32 % | 1.627 M -2.52 % | 1.669 M 0.00 % | 1.669 M 0.00 % | 1.669 M 0.00 % | 1.669 M | 
| Total equity | 82.954 M -7.76 % | 89.930 M -16.30 % | 107.438 M 26.09 % | 85.206 M -3.20 % | 88.025 M -12.39 % | 100.472 M 9.01 % | 92.168 M 15.61 % | 79.723 M -0.28 % | 79.949 M 44.97 % | 55.148 M -8.62 % | 60.352 M 15.09 % | 52.439 M -2.54 % | 53.805 M 9.79 % | 49.009 M 61.69 % | 30.311 M -24.84 % | 40.329 M 0.76 % | 40.026 M -7.30 % | 43.179 M 53.53 % | 28.125 M -5.51 % | 29.766 M | 
| Other non current liabilities | -10.319 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -11.391 M 6.64 % | -12.201 M -15.95 % | -10.523 M -44.11 % | -7.302 M -25.38 % | -5.824 M 4.45 % | -6.095 M 2.57 % | -6.256 M -9.16 % | -5.731 M -149.39 % | -2.298 M 52.34 % | -4.822 M -25.18 % | -3.852 M | 0.000 | 0.000 | 0.000 | 0.000 | 
| Long term debt | 10.319 M -2.96 % | 10.634 M -4.60 % | 11.147 M -12.21 % | 12.698 M 7.75 % | 11.785 M 3.46 % | 11.391 M -6.64 % | 12.201 M 15.95 % | 10.523 M 44.11 % | 7.302 M 25.38 % | 5.824 M -4.45 % | 6.095 M -2.57 % | 6.256 M 9.16 % | 5.731 M 149.39 % | 2.298 M -52.34 % | 4.822 M 25.18 % | 3.852 M | 0.000 | 0.000 | 0.000 | 0.000 | 
| Total non current liabilities | 10.319 M -2.96 % | 10.634 M -4.60 % | 11.147 M -12.21 % | 12.698 M 7.75 % | 11.785 M 3.46 % | 11.391 M -6.64 % | 12.201 M 15.95 % | 10.523 M 44.11 % | 7.302 M 25.38 % | 5.824 M -4.45 % | 6.095 M -2.57 % | 6.256 M 9.16 % | 5.731 M 149.39 % | 2.298 M -52.34 % | 4.822 M 25.18 % | 3.852 M | 0.000 | 0.000 | 0.000 | 0.000 | 
| Other current liabilities | 0.000 | 0.000 100.00 % | -356.000 K | 0.000 | 0.000 | 0.000 100.00 % | -133.000 K -35.71 % | -98.000 K -68.97 % | -58.000 K | 0.000 100.00 % | -43.000 K 92.79 % | -596.000 K -6.62 % | -559.000 K -4 981.82 % | -11.000 K 93.75 % | -176.000 K -70.87 % | -103.000 K 94.22 % | -1.781 M 76.58 % | -7.603 M -51.51 % | -5.018 M -49.52 % | -3.356 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 | 
| Short 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 | 
| Total current liabilities | 0.000 | 0.000 -100.00 % | 356.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 133.000 K 35.71 % | 98.000 K 68.97 % | 58.000 K | 0.000 -100.00 % | 43.000 K -92.79 % | 596.000 K 6.62 % | 559.000 K 4 981.82 % | 11.000 K -93.75 % | 176.000 K 70.87 % | 103.000 K -94.22 % | 1.781 M -76.58 % | 7.603 M 51.51 % | 5.018 M 49.52 % | 3.356 M | 
| Total liabilities | 10.319 M -6.73 % | 11.064 M -5.57 % | 11.717 M -10.03 % | 13.023 M 3.69 % | 12.559 M 10.25 % | 11.391 M -8.85 % | 12.497 M 15.85 % | 10.787 M 44.79 % | 7.450 M 27.92 % | 5.824 M -7.91 % | 6.324 M -7.71 % | 6.852 M 8.93 % | 6.290 M 91.89 % | 3.278 M -35.91 % | 5.115 M 29.33 % | 3.955 M 122.07 % | 1.781 M -76.58 % | 7.603 M 51.51 % | 5.018 M 49.52 % | 3.356 M | 
| Other non current assets | -92.822 M 6.78 % | -99.576 M 15.41 % | -117.711 M -22.30 % | -96.247 M 1.50 % | -97.709 M 11.51 % | -110.414 M -7.41 % | -102.793 M -15.51 % | -88.988 M -3.10 % | -86.312 M -44.34 % | -59.796 M 9.12 % | -65.800 M -13.35 % | -58.048 M 1.68 % | -59.038 M -15.08 % | -51.302 M -53.71 % | -33.375 M 23.42 % | -43.583 M -5.26 % | -41.407 M 15.99 % | -49.287 M -59.43 % | -30.915 M 5.08 % | -32.568 M | 
| Long term investments | 92.822 M -6.78 % | 99.576 M -15.41 % | 117.711 M 22.30 % | 96.247 M -1.50 % | 97.709 M -11.51 % | 110.414 M 7.41 % | 102.793 M 15.51 % | 88.988 M 3.10 % | 86.312 M 44.34 % | 59.796 M -9.12 % | 65.800 M 13.35 % | 58.048 M -1.68 % | 59.038 M 15.08 % | 51.302 M 53.71 % | 33.375 M -23.42 % | 43.583 M 5.26 % | 41.407 M -15.99 % | 49.287 M 59.43 % | 30.915 M -5.08 % | 32.568 M | 
| 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 | 
| 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 | 
| 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 | 
| 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 | 
| Total non current assets | 92.822 M -6.78 % | 99.576 M -15.41 % | 117.711 M 22.30 % | 96.247 M -1.50 % | 97.709 M -11.51 % | 110.414 M 7.41 % | 102.793 M 15.51 % | 88.988 M 3.10 % | 86.312 M 44.34 % | 59.796 M -9.12 % | 65.800 M 13.35 % | 58.048 M -1.68 % | 59.038 M 15.08 % | 51.302 M 53.71 % | 33.375 M -23.42 % | 43.583 M 5.26 % | 41.407 M -15.99 % | 49.287 M 59.43 % | 30.915 M -5.08 % | 32.568 M | 
| 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 | 
| 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 | 
| cash and cash equivalents | 283.000 K 7.20 % | 264.000 K -50.00 % | 528.000 K -47.20 % | 1.000 M -34.04 % | 1.516 M 72.08 % | 881.000 K -12.51 % | 1.007 M 12.26 % | 897.000 K 83.06 % | 490.000 K 3.59 % | 473.000 K -7.80 % | 513.000 K -43.81 % | 913.000 K 17.65 % | 776.000 K 24.16 % | 625.000 K -66.07 % | 1.842 M 383.46 % | 381.000 K 78.87 % | 213.000 K -35.84 % | 332.000 K 56.60 % | 212.000 K -43.47 % | 375.000 K | 
| Cash and short term investments | 283.000 K 7.20 % | 264.000 K -50.00 % | 528.000 K -47.20 % | 1.000 M -34.04 % | 1.516 M 72.08 % | 881.000 K -12.51 % | 1.007 M 12.26 % | 897.000 K 83.06 % | 490.000 K 3.59 % | 473.000 K -7.80 % | 513.000 K -43.81 % | 913.000 K 17.65 % | 776.000 K 24.16 % | 625.000 K -66.07 % | 1.842 M 383.46 % | 381.000 K 78.87 % | 213.000 K -35.84 % | 332.000 K 56.60 % | 212.000 K -43.47 % | 375.000 K | 
| Total current assets | 369.000 K -39.61 % | 611.000 K -7.00 % | 657.000 K -46.45 % | 1.227 M -43.84 % | 2.185 M 147.73 % | 882.000 K -22.29 % | 1.135 M 25.83 % | 902.000 K 59.08 % | 567.000 K -31.77 % | 831.000 K 61.36 % | 515.000 K -45.04 % | 937.000 K 20.44 % | 778.000 K -0.89 % | 785.000 K -57.52 % | 1.848 M 295.72 % | 467.000 K 117.21 % | 215.000 K -85.62 % | 1.495 M -32.90 % | 2.228 M 302.17 % | 554.000 K | 
| 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 | 
| Net receivables | 86.000 K -75.22 % | 347.000 K 168.99 % | 129.000 K -43.17 % | 227.000 K -66.07 % | 669.000 K 66 800.00 % | 1.000 K -99.22 % | 128.000 K 2 460.00 % | 5.000 K -93.51 % | 77.000 K -78.49 % | 358.000 K 17 800.00 % | 2.000 K -91.67 % | 24.000 K 1 100.00 % | 2.000 K -98.75 % | 160.000 K 2 566.67 % | 6.000 K -93.02 % | 86.000 K 4 200.00 % | 2.000 K -99.83 % | 1.163 M -42.31 % | 2.016 M 1 026.26 % | 179.000 K | 
| 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 | 
| Other assets | 681.000 K -15.61 % | 807.000 K 2.54 % | 787.000 K 4.24 % | 755.000 K 9.42 % | 690.000 K -7.01 % | 742.000 K 0.68 % | 737.000 K 18.87 % | 620.000 K 19.23 % | 520.000 K 7.88 % | 482.000 K 33.52 % | 361.000 K 17.97 % | 306.000 K 9.68 % | 279.000 K 39.50 % | 200.000 K -1.48 % | 203.000 K -13.25 % | 234.000 K 26.49 % | 185.000 K | 0.000 | 0.000 | 0.000 | 
| Account payables | 0.000 | 0.000 -100.00 % | 356.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 133.000 K 35.71 % | 98.000 K 68.97 % | 58.000 K | 0.000 -100.00 % | 43.000 K -92.79 % | 596.000 K 6.62 % | 559.000 K 4 981.82 % | 11.000 K -93.75 % | 176.000 K 70.87 % | 103.000 K -94.22 % | 1.781 M -76.58 % | 7.603 M 51.51 % | 5.018 M 49.52 % | 3.356 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 | 
| 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 | 
| 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 | 
| 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 | 
| 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 | 
| Other total stockholders equity | 81.711 M -7.51 % | 88.348 M -16.54 % | 105.856 M 26.28 % | 83.825 M -3.03 % | 86.443 M -12.59 % | 98.890 M 9.17 % | 90.586 M 15.93 % | 78.141 M -0.44 % | 78.490 M 46.19 % | 53.689 M -8.84 % | 58.893 M 19.03 % | 49.476 M -3.45 % | 51.244 M 9.18 % | 46.937 M 66.50 % | 28.190 M -27.19 % | 38.717 M -0.41 % | 38.876 M -6.35 % | 41.510 M 56.90 % | 26.456 M -5.84 % | 28.097 M | 
| 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 | 
| Other liabilities | 0.000 -100.00 % | 430.000 K 100.93 % | 214.000 K -34.15 % | 325.000 K -58.01 % | 774.000 K | 0.000 -100.00 % | 163.000 K -1.81 % | 166.000 K 84.44 % | 90.000 K | 0.000 -100.00 % | 186.000 K | 0.000 | 0.000 -100.00 % | 969.000 K 728.21 % | 117.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 
| Total assets | 93.872 M -7.05 % | 100.994 M -15.24 % | 119.155 M 21.30 % | 98.229 M -2.34 % | 100.584 M -10.22 % | 112.038 M 7.04 % | 104.665 M 15.64 % | 90.510 M 3.56 % | 87.399 M 43.02 % | 61.109 M -8.35 % | 66.676 M 12.46 % | 59.291 M -1.34 % | 60.095 M 14.93 % | 52.287 M 47.59 % | 35.426 M -20.00 % | 44.284 M 5.92 % | 41.807 M -17.67 % | 50.782 M 53.22 % | 33.143 M 0.06 % | 33.122 M | 
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 
| 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 | 211.000 K 257.46 % | -134.000 K -215.52 % | 116.000 K 564.00 % | -25.000 K -160.98 % | 41.000 K 156.25 % | 16.000 K 111.68 % | -137.000 K -255.68 % | 88.000 K 403.45 % | -29.000 K 86.38 % | -213.000 K 37.35 % | -340.000 K -466.67 % | -60.000 K | 
| 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 | 4.675 M -58.18 % | 11.178 M 140.95 % | -27.296 M -1 202.91 % | -2.095 M -120.45 % | 10.245 M 233.19 % | -7.692 M 63.95 % | -21.336 M -3 022.74 % | 730.000 K 102.86 % | -25.512 M -610.55 % | 4.997 M 162.31 % | -8.019 M -361.66 % | -1.737 M | 
| Net cash provided by operating activities | 839.000 K 35.32 % | 620.000 K -3.13 % | 640.000 K -18.88 % | 789.000 K 467.63 % | 139.000 K -96.48 % | 3.948 M 175.59 % | -5.223 M -15.63 % | -4.517 M -4 133.04 % | 112.000 K -74.66 % | 442.000 K 21.10 % | 365.000 K 56.65 % | 233.000 K | 
| 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 | -44.744 M -71.40 % | -26.105 M 55.96 % | -59.281 M -22.97 % | -48.208 M -65.78 % | -29.080 M 2.80 % | -29.919 M -111.43 % | -14.151 M 26.51 % | -19.256 M -102.84 % | -9.493 M 81.35 % | -50.910 M -1 333.28 % | -3.552 M 34.22 % | -5.400 M | 
| Sales maturities of investments | 46.829 M 45.72 % | 32.137 M -49.59 % | 63.755 M 21.45 % | 52.495 M 65.31 % | 31.755 M 9.52 % | 28.994 M 25.86 % | 23.036 M 46.87 % | 15.685 M 125.39 % | 6.959 M -85.52 % | 48.055 M 1 163.28 % | 3.804 M -52.67 % | 8.038 M | 
| Other investing activites | -10.000 K -66.67 % | -6.000 K 57.14 % | -14.000 K 30.00 % | -20.000 K -81.82 % | -11.000 K 26.67 % | -15.000 K -36.36 % | -11.000 K -266.67 % | -3.000 K -200.00 % | -1.000 K 80.00 % | -5.000 K -150.00 % | -2.000 K 66.67 % | -6.000 K | 
| Net cash used for investing activites | 2.075 M -65.57 % | 6.026 M 35.11 % | 4.460 M 4.52 % | 4.267 M 60.17 % | 2.664 M 383.40 % | -940.000 K -110.59 % | 8.874 M 348.29 % | -3.574 M -40.99 % | -2.535 M 11.36 % | -2.860 M -1 244.00 % | 250.000 K -90.50 % | 2.632 M | 
| 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 -100.00 % | 6.779 M | 0.000 | 0.000 | 0.000 | 0.000 | 
| Common stock repurchased | -991.000 K 79.32 % | -4.791 M -42.42 % | -3.364 M 13.77 % | -3.901 M -188.32 % | -1.353 M 36.39 % | -2.127 M 25.11 % | -2.840 M -172.81 % | -1.041 M | 0.000 | 0.000 | 0.000 100.00 % | -2.712 M | 
| Dividends paid | -1.758 M 10.35 % | -1.961 M 4.01 % | -2.043 M -25.41 % | -1.629 M -113.50 % | -763.000 K 15.22 % | -900.000 K -37.40 % | -655.000 K -72.82 % | -379.000 K 42.31 % | -657.000 K 5.19 % | -693.000 K 0.00 % | -693.000 K -37.50 % | -504.000 K | 
| Other financing activites | -1.126 M 77.19 % | -4.937 M -42.24 % | -3.471 M 13.48 % | -4.012 M -174.42 % | -1.462 M 34.50 % | -2.232 M 24.31 % | -2.949 M -133.22 % | 8.877 M 425.27 % | 1.690 M 395.97 % | -571.000 K -89.07 % | -302.000 K 86.49 % | -2.235 M | 
| Net cash used provided by financing activities | -2.884 M 58.19 % | -6.898 M -25.10 % | -5.514 M 2.25 % | -5.641 M -153.53 % | -2.225 M 28.96 % | -3.132 M 13.10 % | -3.604 M -142.41 % | 8.498 M 722.65 % | 1.033 M 181.72 % | -1.264 M -27.04 % | -995.000 K 63.67 % | -2.739 M | 
| Effect of forex changes on cash | -11.000 K 8.33 % | -12.000 K 79.31 % | -58.000 K -184.06 % | 69.000 K 21.05 % | 57.000 K 2 950.00 % | -2.000 K -103.17 % | 63.000 K | 0.000 -100.00 % | 1.407 M -61.37 % | 3.642 M 18 310.00 % | -20.000 K -281.82 % | 11.000 K | 
| Net change in cash | 19.000 K 107.20 % | -264.000 K 44.07 % | -472.000 K 8.53 % | -516.000 K -181.26 % | 635.000 K 603.97 % | -126.000 K -214.55 % | 110.000 K -72.97 % | 407.000 K 2 294.12 % | 17.000 K 142.50 % | -40.000 K 90.00 % | -400.000 K -391.97 % | 137.000 K | 
| Cash at beginning of period | 264.000 K -50.00 % | 528.000 K -47.20 % | 1.000 M -34.04 % | 1.516 M 72.08 % | 881.000 K -12.51 % | 1.007 M 12.26 % | 897.000 K 83.06 % | 490.000 K 3.59 % | 473.000 K -7.80 % | 513.000 K -43.81 % | 913.000 K 17.65 % | 776.000 K | 
| Cash at end of period | 283.000 K 7.20 % | 264.000 K -50.00 % | 528.000 K -47.20 % | 1.000 M -34.04 % | 1.516 M 72.08 % | 881.000 K -12.51 % | 1.007 M 12.26 % | 897.000 K 83.06 % | 490.000 K 3.59 % | 473.000 K -7.80 % | 513.000 K -43.81 % | 913.000 K | 
| Operating cash flow | 839.000 K 35.32 % | 620.000 K -3.13 % | 640.000 K -18.88 % | 789.000 K 467.63 % | 139.000 K -96.48 % | 3.948 M 175.59 % | -5.223 M -15.63 % | -4.517 M -4 133.04 % | 112.000 K -74.66 % | 442.000 K 21.10 % | 365.000 K 56.65 % | 233.000 K | 
| 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 | 839.000 K 35.32 % | 620.000 K -3.13 % | 640.000 K -18.88 % | 789.000 K 467.63 % | 139.000 K -96.48 % | 3.948 M 175.59 % | -5.223 M -15.63 % | -4.517 M -4 133.04 % | 112.000 K -74.66 % | 442.000 K 21.10 % | 365.000 K 56.65 % | 233.000 K | 
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 
| Revenue | 
| Net income | 
| Income before tax | 
| Income before tax ratio | 
| EBITDA | 
| Net income ratio | 
| Ratio EBITDA | 
| Gross profit ratio | 
| Weighted average shs out dil | 
| Weighted average shs out | 
| EPS diluted | 
| Earnings per share | 
| Gross profit | 
| Income tax expense | 
| Cost of revenue | 
| General and administrative expenses | 
| Selling and marketing expenses | 
| Other expenses | 
| Operating expenses | 
| Cost and expenses | 
| Research and development expenses | 
| Selling general and administrative expenses | 
| Interest income | 
| Interest expense | 
| Depreciation and amortization | 
| Operating income | 
| Operating income ratio | 
| Total other income expenses net | 
| 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 | 2017-03-31 | 2016-09-30 | 2016-03-31 | 2015-09-30 | 2015-03-31 | 2014-09-30 | 2014-03-31 | 2013-09-30 | 2013-03-31 | 2012-09-30 | 2012-03-31 | 2011-09-30 | 2011-03-31 | 2010-09-30 | 2010-03-31 | 2009-09-30 | 2009-03-31 | 2008-09-30 | 2008-03-31 | 2007-09-30 | 2007-03-31 | 2006-09-30 | 2006-03-31 | 2005-09-30 | 2005-03-31 | 2004-09-30 | 2004-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 10.036 M -0.66 % | 10.103 M -2.57 % | 10.370 M -5.66 % | 10.992 M 3.51 % | 10.619 M -11.44 % | 11.991 M 2.50 % | 11.698 M -5.10 % | 12.327 M 20.04 % | 10.269 M 0.71 % | 10.197 M -2.98 % | 10.510 M 30.80 % | 8.035 M -28.22 % | 11.194 M -2.34 % | 11.462 M 19.07 % | 9.626 M 4.03 % | 9.253 M 35.83 % | 6.812 M 28.36 % | 5.307 M -0.82 % | 5.351 M 4.82 % | 5.105 M -8.55 % | 5.582 M 5.02 % | 5.315 M -0.52 % | 5.343 M -12.09 % | 6.078 M 22.66 % | 4.955 M 205.86 % | 1.620 M -3.17 % | 1.673 M -18.80 % | 2.060 M -30.86 % | 2.980 M -3.18 % | 3.078 M -11.32 % | 3.471 M 68.41 % | 2.061 M 1 067.61 % | -213.000 K 71.83 % | -756.000 K -127.71 % | -332.000 K 73.33 % | -1.245 M -487.26 % | -212.000 K -5.47 % | -201.000 K 46.40 % | -375.000 K | 
| Total investments | 92.822 M 1.54 % | 91.417 M -8.19 % | 99.576 M -20.47 % | 125.206 M 6.37 % | 117.711 M 0.97 % | 116.576 M 21.12 % | 96.247 M -11.98 % | 109.344 M 11.91 % | 97.709 M -12.39 % | 111.528 M 1.01 % | 110.414 M 4.68 % | 105.482 M 2.62 % | 102.793 M 2.66 % | 100.133 M 12.52 % | 88.988 M 9.80 % | 81.047 M -6.10 % | 86.312 M 28.04 % | 67.410 M 12.73 % | 59.796 M 0.94 % | 59.241 M -9.97 % | 65.800 M 15.16 % | 57.139 M -1.57 % | 58.048 M 8.02 % | 53.739 M -8.98 % | 59.038 M 9.16 % | 54.082 M 5.42 % | 51.302 M 12.17 % | 45.736 M 37.04 % | 33.375 M -11.40 % | 37.670 M -13.57 % | 43.583 M -6.89 % | 46.807 M 13.04 % | 41.407 M 6.00 % | 39.064 M -20.74 % | 49.287 M 29.81 % | 37.968 M 22.81 % | 30.915 M 5.63 % | 29.268 M -10.13 % | 32.568 M | 
| Total debt | 10.319 M -1.90 % | 10.519 M -1.08 % | 10.634 M -5.89 % | 11.299 M 1.36 % | 11.147 M -10.54 % | 12.460 M -1.87 % | 12.698 M -0.52 % | 12.764 M 8.31 % | 11.785 M 2.71 % | 11.474 M 0.73 % | 11.391 M 1.19 % | 11.257 M -7.74 % | 12.201 M -5.59 % | 12.924 M 22.82 % | 10.523 M 12.29 % | 9.371 M 28.33 % | 7.302 M 29.86 % | 5.623 M -3.45 % | 5.824 M 2.50 % | 5.682 M -6.78 % | 6.095 M 2.18 % | 5.965 M -4.65 % | 6.256 M -11.16 % | 7.042 M 22.88 % | 5.731 M 152.69 % | 2.268 M -1.31 % | 2.298 M -30.54 % | 3.308 M -31.39 % | 4.822 M 14.08 % | 4.227 M 9.74 % | 3.852 M 60.17 % | 2.405 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.397 M -2.58 % | 1.434 M | 0.000 -100.00 % | 1.012 M | 0.000 -100.00 % | 523.000 K | 0.000 -100.00 % | 548.000 K | 0.000 100.00 % | -15.000 K | 0.000 100.00 % | -519.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 
| Common stock | 1.243 M -21.43 % | 1.582 M 0.00 % | 1.582 M 0.00 % | 1.582 M 0.00 % | 1.582 M 0.00 % | 1.582 M 14.55 % | 1.381 M -12.71 % | 1.582 M 0.00 % | 1.582 M 0.00 % | 1.582 M 0.00 % | 1.582 M 0.00 % | 1.582 M 0.00 % | 1.582 M 0.00 % | 1.582 M 0.00 % | 1.582 M 0.00 % | 1.582 M 8.43 % | 1.459 M 0.00 % | 1.459 M 0.00 % | 1.459 M 0.00 % | 1.459 M 0.00 % | 1.459 M 0.00 % | 1.459 M -4.58 % | 1.529 M -1.29 % | 1.549 M 0.00 % | 1.549 M 0.00 % | 1.549 M 0.00 % | 1.549 M -1.53 % | 1.573 M 0.00 % | 1.573 M -2.05 % | 1.606 M -1.29 % | 1.627 M -2.52 % | 1.669 M 0.00 % | 1.669 M 0.00 % | 1.669 M 0.00 % | 1.669 M 0.00 % | 1.669 M 0.00 % | 1.669 M | 0.000 -100.00 % | 1.669 M | 
| Total equity | 82.954 M 1.52 % | 81.715 M -9.13 % | 89.930 M -21.61 % | 114.721 M 6.78 % | 107.438 M 2.48 % | 104.838 M 23.04 % | 85.206 M -12.37 % | 97.233 M 10.46 % | 88.025 M -13.41 % | 101.656 M 1.18 % | 100.472 M 4.15 % | 96.466 M 4.66 % | 92.168 M 3.16 % | 89.344 M 12.07 % | 79.723 M 10.43 % | 72.194 M -9.70 % | 79.949 M 25.78 % | 63.561 M 15.26 % | 55.148 M 1.76 % | 54.196 M -10.20 % | 60.352 M 16.23 % | 51.924 M -0.98 % | 52.439 M 9.69 % | 47.805 M -11.15 % | 53.805 M 2.69 % | 52.397 M 6.91 % | 49.009 M 12.96 % | 43.385 M 43.13 % | 30.311 M -12.34 % | 34.579 M -14.26 % | 40.329 M -9.10 % | 44.367 M 10.85 % | 40.026 M 6.24 % | 37.675 M -12.75 % | 43.179 M 24.86 % | 34.582 M 22.96 % | 28.125 M 7.14 % | 26.250 M -11.81 % | 29.766 M | 
| Other non current liabilities | -10.319 M 1.90 % | -10.519 M | 0.000 | 0.000 | 0.000 100.00 % | -12.460 M 1.87 % | -12.698 M 0.52 % | -12.764 M -8.31 % | -11.785 M -2.71 % | -11.474 M -0.73 % | -11.391 M -1.19 % | -11.257 M 7.74 % | -12.201 M 5.59 % | -12.924 M -22.82 % | -10.523 M -12.29 % | -9.371 M -28.33 % | -7.302 M -29.86 % | -5.623 M 3.45 % | -5.824 M -2.50 % | -5.682 M 6.78 % | -6.095 M -2.18 % | -5.965 M 4.65 % | -6.256 M 11.16 % | -7.042 M -22.88 % | -5.731 M -152.69 % | -2.268 M 1.31 % | -2.298 M 30.54 % | -3.308 M 31.39 % | -4.822 M -14.08 % | -4.227 M -9.74 % | -3.852 M -60.17 % | -2.405 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 
| Long term debt | 10.319 M -1.90 % | 10.519 M -1.08 % | 10.634 M -5.89 % | 11.299 M 1.36 % | 11.147 M -10.54 % | 12.460 M -1.87 % | 12.698 M -0.52 % | 12.764 M 8.31 % | 11.785 M 2.71 % | 11.474 M 0.73 % | 11.391 M 1.19 % | 11.257 M -7.74 % | 12.201 M -5.59 % | 12.924 M 22.82 % | 10.523 M 12.29 % | 9.371 M 28.33 % | 7.302 M 29.86 % | 5.623 M -3.45 % | 5.824 M 2.50 % | 5.682 M -6.78 % | 6.095 M 2.18 % | 5.965 M -4.65 % | 6.256 M -11.16 % | 7.042 M 22.88 % | 5.731 M 152.69 % | 2.268 M -1.31 % | 2.298 M -30.54 % | 3.308 M -31.39 % | 4.822 M 14.08 % | 4.227 M 9.74 % | 3.852 M 60.17 % | 2.405 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 
| Total non current liabilities | 10.319 M -6.33 % | 11.016 M 3.59 % | 10.634 M -5.89 % | 11.299 M 1.36 % | 11.147 M -10.54 % | 12.460 M -1.87 % | 12.698 M -0.52 % | 12.764 M 8.31 % | 11.785 M 2.71 % | 11.474 M 0.73 % | 11.391 M 1.19 % | 11.257 M -7.74 % | 12.201 M -5.59 % | 12.924 M 22.82 % | 10.523 M 12.29 % | 9.371 M 28.33 % | 7.302 M 29.86 % | 5.623 M -3.45 % | 5.824 M 2.50 % | 5.682 M -6.78 % | 6.095 M 2.18 % | 5.965 M -4.65 % | 6.256 M -11.16 % | 7.042 M 22.88 % | 5.731 M 152.69 % | 2.268 M -1.31 % | 2.298 M -30.54 % | 3.308 M -31.39 % | 4.822 M 14.08 % | 4.227 M 9.74 % | 3.852 M 60.17 % | 2.405 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 
| Other current liabilities | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -356.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -133.000 K | 0.000 100.00 % | -98.000 K | 0.000 100.00 % | -58.000 K | 0.000 | 0.000 | 0.000 100.00 % | -43.000 K 66.67 % | -129.000 K 78.36 % | -596.000 K -183.81 % | -210.000 K 62.43 % | -559.000 K -101.08 % | -278.000 K -2 427.27 % | -11.000 K 97.57 % | -453.000 K -157.39 % | -176.000 K 16.98 % | -212.000 K -105.83 % | -103.000 K 81.74 % | -564.000 K 68.33 % | -1.781 M 23.92 % | -2.341 M 69.21 % | -7.603 M -3.36 % | -7.356 M -46.59 % | -5.018 M -19.25 % | -4.208 M -25.39 % | -3.356 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 | 
| Short 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 | 
| Total current liabilities | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 356.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 133.000 K | 0.000 -100.00 % | 98.000 K | 0.000 -100.00 % | 58.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 43.000 K -66.67 % | 129.000 K -78.36 % | 596.000 K 183.81 % | 210.000 K -62.43 % | 559.000 K 101.08 % | 278.000 K 2 427.27 % | 11.000 K -97.57 % | 453.000 K 157.39 % | 176.000 K -16.98 % | 212.000 K 105.83 % | 103.000 K -81.74 % | 564.000 K -68.33 % | 1.781 M -23.92 % | 2.341 M -69.21 % | 7.603 M 3.36 % | 7.356 M 46.59 % | 5.018 M 19.25 % | 4.208 M 25.39 % | 3.356 M | 
| Total liabilities | 10.319 M -6.33 % | 11.016 M -0.43 % | 11.064 M -4.02 % | 11.528 M -1.61 % | 11.717 M -5.96 % | 12.460 M -1.87 % | 12.698 M -0.52 % | 12.764 M 8.31 % | 11.785 M 2.71 % | 11.474 M 0.73 % | 11.391 M 1.19 % | 11.257 M -9.92 % | 12.497 M -3.30 % | 12.924 M 19.81 % | 10.787 M 15.11 % | 9.371 M 25.79 % | 7.450 M 32.49 % | 5.623 M -3.45 % | 5.824 M 2.50 % | 5.682 M -10.15 % | 6.324 M 3.77 % | 6.094 M -11.06 % | 6.852 M -5.52 % | 7.252 M 15.29 % | 6.290 M 147.05 % | 2.546 M -22.33 % | 3.278 M -12.85 % | 3.761 M -26.47 % | 5.115 M 15.23 % | 4.439 M 12.24 % | 3.955 M 33.21 % | 2.969 M 66.70 % | 1.781 M -23.92 % | 2.341 M -69.21 % | 7.603 M 3.36 % | 7.356 M 46.59 % | 5.018 M 19.25 % | 4.208 M 25.39 % | 3.356 M | 
| Other non current assets | -92.822 M -1.54 % | -91.417 M 8.19 % | -99.576 M 20.47 % | -125.206 M -6.37 % | -117.711 M -0.97 % | -116.576 M -21.12 % | -96.247 M 11.98 % | -109.344 M -11.91 % | -97.709 M 12.39 % | -111.528 M -1.01 % | -110.414 M -4.68 % | -105.482 M -2.62 % | -102.793 M -2.66 % | -100.133 M -12.52 % | -88.988 M -9.80 % | -81.047 M 6.10 % | -86.312 M -28.04 % | -67.410 M -12.73 % | -59.796 M -0.94 % | -59.241 M 9.97 % | -65.800 M -15.16 % | -57.139 M 1.57 % | -58.048 M -8.02 % | -53.739 M 8.98 % | -59.038 M -9.16 % | -54.082 M -5.42 % | -51.302 M -12.17 % | -45.736 M -37.04 % | -33.375 M 11.40 % | -37.670 M 13.57 % | -43.583 M 6.89 % | -46.807 M -13.04 % | -41.407 M -6.00 % | -39.064 M 20.74 % | -49.287 M -29.81 % | -37.968 M -22.81 % | -30.915 M -5.63 % | -29.268 M 10.13 % | -32.568 M | 
| Long term investments | 92.822 M 1.54 % | 91.417 M -8.19 % | 99.576 M -20.47 % | 125.206 M 6.37 % | 117.711 M 0.97 % | 116.576 M 21.12 % | 96.247 M -11.98 % | 109.344 M 11.91 % | 97.709 M -12.39 % | 111.528 M 1.01 % | 110.414 M 4.68 % | 105.482 M 2.62 % | 102.793 M 2.66 % | 100.133 M 12.52 % | 88.988 M 9.80 % | 81.047 M -6.10 % | 86.312 M 28.04 % | 67.410 M 12.73 % | 59.796 M 0.94 % | 59.241 M -9.97 % | 65.800 M 15.16 % | 57.139 M -1.57 % | 58.048 M 8.02 % | 53.739 M -8.98 % | 59.038 M 9.16 % | 54.082 M 5.42 % | 51.302 M 12.17 % | 45.736 M 37.04 % | 33.375 M -11.40 % | 37.670 M -13.57 % | 43.583 M -6.89 % | 46.807 M 13.04 % | 41.407 M 6.00 % | 39.064 M -20.74 % | 49.287 M 29.81 % | 37.968 M 22.81 % | 30.915 M 5.63 % | 29.268 M -10.13 % | 32.568 M | 
| 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 | 
| 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 | 
| 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 | 
| 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 | 
| Total non current assets | 92.822 M 1.54 % | 91.417 M -8.19 % | 99.576 M -20.47 % | 125.206 M 6.37 % | 117.711 M 0.97 % | 116.576 M 21.12 % | 96.247 M -11.98 % | 109.344 M 11.91 % | 97.709 M -12.39 % | 111.528 M 1.01 % | 110.414 M 4.68 % | 105.482 M 2.62 % | 102.793 M 2.66 % | 100.133 M 12.52 % | 88.988 M 9.80 % | 81.047 M -6.10 % | 86.312 M 28.04 % | 67.410 M 12.73 % | 59.796 M 0.94 % | 59.241 M -9.97 % | 65.800 M 15.16 % | 57.139 M -1.57 % | 58.048 M 8.02 % | 53.739 M -8.98 % | 59.038 M 9.16 % | 54.082 M 5.42 % | 51.302 M 12.17 % | 45.736 M 37.04 % | 33.375 M -11.40 % | 37.670 M -13.57 % | 43.583 M -6.89 % | 46.807 M 13.04 % | 41.407 M 6.00 % | 39.064 M -20.74 % | 49.287 M 29.81 % | 37.968 M 22.81 % | 30.915 M 5.63 % | 29.268 M -10.13 % | 32.568 M | 
| 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 | 
| 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 | 
| cash and cash equivalents | 283.000 K -31.97 % | 416.000 K 57.58 % | 264.000 K -14.01 % | 307.000 K -41.86 % | 528.000 K 12.58 % | 469.000 K -53.10 % | 1.000 M 128.83 % | 437.000 K -71.17 % | 1.516 M 18.72 % | 1.277 M 44.95 % | 881.000 K -72.66 % | 3.222 M 219.96 % | 1.007 M -31.12 % | 1.462 M 62.99 % | 897.000 K 660.17 % | 118.000 K -75.92 % | 490.000 K 55.06 % | 316.000 K -33.19 % | 473.000 K -18.02 % | 577.000 K 12.48 % | 513.000 K -21.08 % | 650.000 K -28.81 % | 913.000 K -5.29 % | 964.000 K 24.23 % | 776.000 K 19.75 % | 648.000 K 3.68 % | 625.000 K -49.92 % | 1.248 M -32.25 % | 1.842 M 60.31 % | 1.149 M 201.57 % | 381.000 K 10.76 % | 344.000 K 61.50 % | 213.000 K -71.83 % | 756.000 K 127.71 % | 332.000 K -73.33 % | 1.245 M 487.26 % | 212.000 K 5.47 % | 201.000 K -46.40 % | 375.000 K | 
| Cash and short term investments | 283.000 K -31.97 % | 416.000 K 57.58 % | 264.000 K -14.01 % | 307.000 K -41.86 % | 528.000 K 12.58 % | 469.000 K -53.10 % | 1.000 M 128.83 % | 437.000 K -71.17 % | 1.516 M 18.72 % | 1.277 M 44.95 % | 881.000 K -72.66 % | 3.222 M 219.96 % | 1.007 M -31.12 % | 1.462 M 62.99 % | 897.000 K 660.17 % | 118.000 K -75.92 % | 490.000 K 55.06 % | 316.000 K -33.19 % | 473.000 K -18.02 % | 577.000 K 12.48 % | 513.000 K -21.08 % | 650.000 K -28.81 % | 913.000 K -5.29 % | 964.000 K 24.23 % | 776.000 K 19.75 % | 648.000 K 3.68 % | 625.000 K -49.92 % | 1.248 M -32.25 % | 1.842 M 60.31 % | 1.149 M 201.57 % | 381.000 K 10.76 % | 344.000 K 61.50 % | 213.000 K -71.83 % | 756.000 K 127.71 % | 332.000 K -73.33 % | 1.245 M 487.26 % | 212.000 K 5.47 % | 201.000 K -46.40 % | 375.000 K | 
| Total current assets | 369.000 K -71.92 % | 1.314 M 115.06 % | 611.000 K -41.42 % | 1.043 M 58.75 % | 657.000 K -38.94 % | 1.076 M -12.31 % | 1.227 M 11.95 % | 1.096 M -49.84 % | 2.185 M 19.66 % | 1.826 M 107.03 % | 882.000 K -77.01 % | 3.837 M 238.06 % | 1.135 M -50.61 % | 2.298 M 154.77 % | 902.000 K -5.94 % | 959.000 K 69.14 % | 567.000 K -70.17 % | 1.901 M 128.76 % | 831.000 K -2.12 % | 849.000 K 64.85 % | 515.000 K -41.41 % | 879.000 K -6.19 % | 937.000 K -28.91 % | 1.318 M 69.41 % | 778.000 K -9.64 % | 861.000 K 9.68 % | 785.000 K -44.33 % | 1.410 M -23.70 % | 1.848 M 37.09 % | 1.348 M 188.65 % | 467.000 K -11.72 % | 529.000 K 146.05 % | 215.000 K -77.42 % | 952.000 K -36.32 % | 1.495 M -62.34 % | 3.970 M 78.19 % | 2.228 M 87.23 % | 1.190 M 114.80 % | 554.000 K | 
| 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 | 
| Net receivables | 86.000 K -90.42 % | 898.000 K 158.79 % | 347.000 K -52.85 % | 736.000 K 470.54 % | 129.000 K -78.75 % | 607.000 K 167.40 % | 227.000 K -65.55 % | 659.000 K -1.49 % | 669.000 K 21.86 % | 549.000 K 54 800.00 % | 1.000 K -99.84 % | 615.000 K 380.47 % | 128.000 K -84.69 % | 836.000 K 16 620.00 % | 5.000 K -99.41 % | 841.000 K 992.21 % | 77.000 K -95.14 % | 1.585 M 342.74 % | 358.000 K 31.62 % | 272.000 K 13 500.00 % | 2.000 K -99.13 % | 229.000 K 854.17 % | 24.000 K -93.22 % | 354.000 K 17 600.00 % | 2.000 K -99.06 % | 213.000 K 33.13 % | 160.000 K -1.23 % | 162.000 K 2 600.00 % | 6.000 K -96.98 % | 199.000 K 131.40 % | 86.000 K -53.51 % | 185.000 K 9 150.00 % | 2.000 K -98.98 % | 196.000 K -83.15 % | 1.163 M -57.32 % | 2.725 M 35.17 % | 2.016 M 103.84 % | 989.000 K 452.51 % | 179.000 K | 
| 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 | 
| Other assets | 681.000 K | 0.000 -100.00 % | 807.000 K | 0.000 -100.00 % | 787.000 K | 0.000 -100.00 % | 755.000 K | 0.000 -100.00 % | 690.000 K | 0.000 -100.00 % | 742.000 K | 0.000 -100.00 % | 737.000 K | 0.000 -100.00 % | 620.000 K | 0.000 -100.00 % | 520.000 K | 0.000 -100.00 % | 482.000 K | 0.000 -100.00 % | 361.000 K | 0.000 -100.00 % | 306.000 K | 0.000 -100.00 % | 279.000 K | 0.000 -100.00 % | 200.000 K | 0.000 -100.00 % | 203.000 K | 0.000 -100.00 % | 234.000 K | 0.000 -100.00 % | 185.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 
| Account payables | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 356.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 133.000 K | 0.000 -100.00 % | 98.000 K | 0.000 -100.00 % | 58.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 43.000 K -66.67 % | 129.000 K -78.36 % | 596.000 K 183.81 % | 210.000 K -62.43 % | 559.000 K 101.08 % | 278.000 K 2 427.27 % | 11.000 K -97.57 % | 453.000 K 157.39 % | 176.000 K -16.98 % | 212.000 K 105.83 % | 103.000 K -81.74 % | 564.000 K -68.33 % | 1.781 M -23.92 % | 2.341 M -69.21 % | 7.603 M 3.36 % | 7.356 M 46.59 % | 5.018 M 19.25 % | 4.208 M 25.39 % | 3.356 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 | 
| 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 | 
| 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 | 
| 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 | 
| 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 | 
| Other total stockholders equity | 81.711 M 1.97 % | 80.133 M -9.30 % | 88.348 M -21.91 % | 113.139 M 6.88 % | 105.856 M 2.52 % | 103.256 M 23.18 % | 83.825 M -12.36 % | 95.651 M 10.65 % | 86.443 M -13.62 % | 100.074 M 1.20 % | 98.890 M 4.22 % | 94.884 M 4.74 % | 90.586 M 3.22 % | 87.762 M 12.31 % | 78.141 M 10.66 % | 70.612 M -10.04 % | 78.490 M 26.39 % | 62.102 M 15.67 % | 53.689 M 1.81 % | 52.737 M -10.45 % | 58.893 M 20.02 % | 49.068 M -0.82 % | 49.476 M 6.96 % | 46.256 M -9.73 % | 51.244 M 0.78 % | 50.848 M 8.33 % | 46.937 M 12.26 % | 41.812 M 48.32 % | 28.190 M -14.51 % | 32.973 M -14.84 % | 38.717 M -9.32 % | 42.698 M 9.83 % | 38.876 M 7.97 % | 36.006 M -13.26 % | 41.510 M 26.12 % | 32.913 M 24.41 % | 26.456 M | 0.000 -100.00 % | 28.097 M | 
| 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 | 
| Other liabilities | 0.000 | 0.000 -100.00 % | 430.000 K 87.77 % | 229.000 K 7.01 % | 214.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 163.000 K | 0.000 -100.00 % | 166.000 K | 0.000 -100.00 % | 90.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 186.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 969.000 K | 0.000 -100.00 % | 117.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 
| Total assets | 93.872 M 1.23 % | 92.731 M -8.18 % | 100.994 M -20.00 % | 126.249 M 5.95 % | 119.155 M 1.28 % | 117.652 M 19.77 % | 98.229 M -11.06 % | 110.440 M 9.80 % | 100.584 M -11.27 % | 113.354 M 1.17 % | 112.038 M 2.49 % | 109.319 M 4.45 % | 104.665 M 2.18 % | 102.431 M 13.17 % | 90.510 M 10.37 % | 82.006 M -6.17 % | 87.399 M 26.10 % | 69.311 M 13.42 % | 61.109 M 1.70 % | 60.090 M -9.88 % | 66.676 M 14.92 % | 58.018 M -2.15 % | 59.291 M 7.69 % | 55.057 M -8.38 % | 60.095 M 9.38 % | 54.943 M 5.08 % | 52.287 M 10.90 % | 47.146 M 33.08 % | 35.426 M -9.21 % | 39.018 M -11.89 % | 44.284 M -6.45 % | 47.336 M 13.23 % | 41.807 M 4.48 % | 40.016 M -21.20 % | 50.782 M 21.09 % | 41.938 M 26.54 % | 33.143 M 8.82 % | 30.458 M -8.04 % | 33.122 M | 
| 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 | 2017-03-31 | 2016-09-30 | 2016-03-31 | 2015-09-30 | 2015-03-31 | 2014-09-30 | 2014-03-31 | 2013-09-30 | 2013-03-31 | 2012-09-30 | 2012-03-31 | 2011-09-30 | 2011-03-31 | 2010-09-30 | 2010-03-31 | 2009-09-30 | 2009-03-31 | 2008-09-30 | 2008-03-31 | 2007-09-30 | 2007-03-31 | 2006-09-30 | 2006-03-31 | 2005-09-30 | 2005-03-31 | 2004-09-30 | 2004-03-31 | 
| 2020-09-30 | 2020-06-30 | 2020-03-31 | 2020-01-31 | 2019-06-30 | 2019-03-31 | 2019-01-31 | 2018-06-30 | 2018-03-31 | 2018-01-31 | 2017-06-30 | 2017-03-31 | 2017-01-31 | 2016-06-30 | 2016-03-31 | 2016-01-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2015-01-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2014-01-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2013-01-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2012-01-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 
| 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 | 
| Change in working capital | -6.250 K 0.00 % | -6.250 K 0.00 % | -6.250 K 0.00 % | -6.250 K -160.98 % | 10.250 K 0.00 % | 10.250 K 0.00 % | 10.250 K 156.25 % | 4.000 K 0.00 % | 4.000 K 0.00 % | 4.000 K 111.68 % | -34.250 K 0.00 % | -34.250 K 0.00 % | -34.250 K -255.68 % | 22.000 K 0.00 % | 22.000 K 0.00 % | 22.000 K 403.45 % | -7.250 K 0.00 % | -7.250 K 0.00 % | -7.250 K 0.00 % | -7.250 K 86.38 % | -53.250 K 0.00 % | -53.250 K 0.00 % | -53.250 K 0.00 % | -53.250 K 37.35 % | -85.000 K 0.00 % | -85.000 K 0.00 % | -85.000 K 0.00 % | -85.000 K -466.67 % | -15.000 K 0.00 % | -15.000 K 0.00 % | -15.000 K 0.00 % | -15.000 K | 
| 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 | 
| 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 | 
| 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 | 
| 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 | 
| Other non cash items | -523.750 K 0.00 % | -523.750 K 0.00 % | -523.750 K 0.00 % | -523.750 K -120.45 % | 2.561 M 0.00 % | 2.561 M 0.00 % | 2.561 M 233.19 % | -1.923 M 0.00 % | -1.923 M 0.00 % | -1.923 M 63.95 % | -5.334 M 0.00 % | -5.334 M 0.00 % | -5.334 M -3 022.74 % | 182.500 K 0.00 % | 182.500 K 0.00 % | 182.500 K 417.73 % | 35.250 K 100.55 % | -6.378 M 0.00 % | -6.378 M 0.00 % | -6.378 M -3 994.96 % | 163.750 K -86.89 % | 1.249 M 0.00 % | 1.249 M 0.00 % | 1.249 M 608.79 % | 176.250 K 108.79 % | -2.005 M 0.00 % | -2.005 M 0.00 % | -2.005 M -2 836.86 % | 73.250 K 116.87 % | -434.250 K 0.00 % | -434.250 K 0.00 % | -434.250 K | 
| Net cash provided by operating activities | 197.250 K 0.00 % | 197.250 K 0.00 % | 197.250 K 0.00 % | 197.250 K 467.63 % | 34.750 K 0.00 % | 34.750 K 0.00 % | 34.750 K -96.48 % | 987.000 K 0.00 % | 987.000 K 0.00 % | 987.000 K 175.59 % | -1.306 M 0.00 % | -1.306 M 0.00 % | -1.306 M -15.63 % | -1.129 M 0.00 % | -1.129 M 0.00 % | -1.129 M -4 133.04 % | 28.000 K 0.00 % | 28.000 K 0.00 % | 28.000 K 0.00 % | 28.000 K -74.66 % | 110.500 K 0.00 % | 110.500 K 0.00 % | 110.500 K 0.00 % | 110.500 K 21.10 % | 91.250 K 0.00 % | 91.250 K 0.00 % | 91.250 K 0.00 % | 91.250 K 56.65 % | 58.250 K 0.00 % | 58.250 K 0.00 % | 58.250 K 0.00 % | 58.250 K | 
| 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 | 
| 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 | 
| Purchases of investments | -12.052 M 0.00 % | -12.052 M 0.00 % | -12.052 M 0.00 % | -12.052 M -65.78 % | -7.270 M 0.00 % | -7.270 M 0.00 % | -7.270 M 2.80 % | -7.480 M 0.00 % | -7.480 M 0.00 % | -7.480 M -111.43 % | -3.538 M 0.00 % | -3.538 M 0.00 % | -3.538 M 26.51 % | -4.814 M 0.00 % | -4.814 M 0.00 % | -4.814 M -102.84 % | -2.373 M 0.00 % | -2.373 M 0.00 % | -2.373 M 0.00 % | -2.373 M 81.35 % | -12.728 M 0.00 % | -12.728 M 0.00 % | -12.728 M 0.00 % | -12.728 M -1 333.28 % | -888.000 K 0.00 % | -888.000 K 0.00 % | -888.000 K 0.00 % | -888.000 K 34.22 % | -1.350 M 0.00 % | -1.350 M 0.00 % | -1.350 M 0.00 % | -1.350 M | 
| Sales maturities of investments | 13.124 M 0.00 % | 13.124 M 0.00 % | 13.124 M 0.00 % | 13.124 M 65.31 % | 7.939 M 0.00 % | 7.939 M 0.00 % | 7.939 M 9.52 % | 7.249 M 0.00 % | 7.249 M 0.00 % | 7.249 M 25.86 % | 5.759 M 0.00 % | 5.759 M 0.00 % | 5.759 M 46.87 % | 3.921 M 0.00 % | 3.921 M 0.00 % | 3.921 M 125.39 % | 1.740 M 0.00 % | 1.740 M 0.00 % | 1.740 M 0.00 % | 1.740 M -85.52 % | 12.014 M 0.00 % | 12.014 M 0.00 % | 12.014 M 0.00 % | 12.014 M 1 163.28 % | 951.000 K 0.00 % | 951.000 K 0.00 % | 951.000 K 0.00 % | 951.000 K -52.67 % | 2.010 M 0.00 % | 2.010 M 0.00 % | 2.010 M 0.00 % | 2.010 M | 
| Other investing activites | -1.072 M 0.00 % | -1.072 M 0.00 % | -1.072 M 0.00 % | -1.072 M -60.26 % | -668.750 K 0.00 % | -668.750 K 0.00 % | -668.750 K -389.19 % | 231.250 K 0.00 % | 231.250 K 0.00 % | 231.250 K 110.41 % | -2.221 M 0.00 % | -2.221 M 0.00 % | -2.221 M -348.81 % | 892.750 K 0.00 % | 892.750 K 0.00 % | 892.750 K 40.92 % | 633.500 K 0.00 % | 633.500 K 0.00 % | 633.500 K 0.00 % | 633.500 K -11.24 % | 713.750 K 0.00 % | 713.750 K 0.00 % | 713.750 K 0.00 % | 713.750 K 1 232.94 % | -63.000 K 0.00 % | -63.000 K 0.00 % | -63.000 K 0.00 % | -63.000 K 90.45 % | -659.500 K 0.00 % | -659.500 K 0.00 % | -659.500 K 0.00 % | -659.500 K | 
| Net cash used for investing activites | 1.067 M 0.00 % | 1.067 M 0.00 % | 1.067 M 0.00 % | 1.067 M 60.17 % | 666.000 K 0.00 % | 666.000 K 0.00 % | 666.000 K 383.40 % | -235.000 K 0.00 % | -235.000 K 0.00 % | -235.000 K -110.59 % | 2.219 M 0.00 % | 2.219 M 0.00 % | 2.219 M 348.29 % | -893.500 K 0.00 % | -893.500 K 0.00 % | -893.500 K -40.99 % | -633.750 K 0.00 % | -633.750 K 0.00 % | -633.750 K 0.00 % | -633.750 K 11.36 % | -715.000 K 0.00 % | -715.000 K 0.00 % | -715.000 K 0.00 % | -715.000 K -1 244.00 % | 62.500 K 0.00 % | 62.500 K 0.00 % | 62.500 K 0.00 % | 62.500 K -90.50 % | 658.000 K 0.00 % | 658.000 K 0.00 % | 658.000 K 0.00 % | 658.000 K | 
| 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 | 
| 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 -100.00 % | 1.695 M 0.00 % | 1.695 M 0.00 % | 1.695 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 | 
| Common stock repurchased | -975.250 K 0.00 % | -975.250 K 0.00 % | -975.250 K 0.00 % | -975.250 K -188.32 % | -338.250 K 0.00 % | -338.250 K 0.00 % | -338.250 K 36.39 % | -531.750 K 0.00 % | -531.750 K 0.00 % | -531.750 K 25.11 % | -710.000 K 0.00 % | -710.000 K 0.00 % | -710.000 K -172.81 % | -260.250 K 0.00 % | -260.250 K 0.00 % | -260.250 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -678.000 K 0.00 % | -678.000 K 0.00 % | -678.000 K 0.00 % | -678.000 K | 
| Dividends paid | -407.250 K 0.00 % | -407.250 K 0.00 % | -407.250 K 0.00 % | -407.250 K -113.50 % | -190.750 K 0.00 % | -190.750 K 0.00 % | -190.750 K 15.22 % | -225.000 K 0.00 % | -225.000 K 0.00 % | -225.000 K -37.40 % | -163.750 K 0.00 % | -163.750 K 0.00 % | -163.750 K -72.82 % | -94.750 K 0.00 % | -94.750 K 0.00 % | -94.750 K 42.31 % | -164.250 K 0.00 % | -164.250 K 0.00 % | -164.250 K 0.00 % | -164.250 K 5.19 % | -173.250 K 0.00 % | -173.250 K 0.00 % | -173.250 K 0.00 % | -173.250 K 0.00 % | -173.250 K 0.00 % | -173.250 K 0.00 % | -173.250 K 0.00 % | -173.250 K -37.50 % | -126.000 K 0.00 % | -126.000 K 0.00 % | -126.000 K 0.00 % | -126.000 K | 
| Other financing activites | -975.250 K 0.00 % | -975.250 K 0.00 % | -975.250 K 0.00 % | -975.250 K -188.32 % | -338.250 K 0.00 % | -338.250 K 0.00 % | -338.250 K 36.39 % | -531.750 K 0.00 % | -531.750 K 0.00 % | -531.750 K 25.11 % | -710.000 K 0.00 % | -710.000 K 0.00 % | -710.000 K -149.49 % | 1.435 M 0.00 % | 1.435 M 0.00 % | 1.435 M 201.83 % | -1.409 M 0.00 % | -1.409 M 0.00 % | -1.409 M 0.00 % | -1.409 M -886.87 % | -142.750 K 0.00 % | -142.750 K 0.00 % | -142.750 K 0.00 % | -142.750 K | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -678.000 K 0.00 % | -678.000 K 0.00 % | -678.000 K 0.00 % | -678.000 K | 
| Net cash used provided by financing activities | -1.383 M 0.00 % | -1.383 M 0.00 % | -1.383 M 0.00 % | -1.383 M -161.34 % | -529.000 K 0.00 % | -529.000 K 0.00 % | -529.000 K 30.10 % | -756.750 K 0.00 % | -756.750 K 0.00 % | -756.750 K 13.39 % | -873.750 K 0.00 % | -873.750 K 0.00 % | -873.750 K -165.22 % | 1.340 M 0.00 % | 1.340 M 0.00 % | 1.340 M 185.17 % | -1.573 M 0.00 % | -1.573 M 0.00 % | -1.573 M 0.00 % | -1.573 M -397.78 % | -316.000 K 0.00 % | -316.000 K 0.00 % | -316.000 K 0.00 % | -316.000 K -82.40 % | -173.250 K 0.00 % | -173.250 K 0.00 % | -173.250 K 0.00 % | -173.250 K 78.45 % | -804.000 K 0.00 % | -804.000 K 0.00 % | -804.000 K 0.00 % | -804.000 K | 
| Effect of forex changes on cash | 211.000 K 0.00 % | 211.000 K 0.00 % | 211.000 K 0.00 % | 211.000 K 150.45 % | 84.250 K 0.00 % | 84.250 K 0.00 % | 84.250 K 148.84 % | -172.500 K 0.00 % | -172.500 K 0.00 % | -172.500 K -148.90 % | 352.750 K 0.00 % | 352.750 K 0.00 % | 352.750 K -55.05 % | 784.750 K 0.00 % | 784.750 K 0.00 % | 784.750 K 334.60 % | -334.500 K 0.00 % | -334.500 K 0.00 % | -334.500 K 0.00 % | -334.500 K 63.82 % | -924.500 K 0.00 % | -924.500 K 0.00 % | -924.500 K 0.00 % | -924.500 K -2 396.89 % | 40.250 K 0.00 % | 40.250 K 0.00 % | 40.250 K 0.00 % | 40.250 K 335.14 % | 9.250 K 0.00 % | 9.250 K 0.00 % | 9.250 K 0.00 % | 9.250 K | 
| Net change in cash | -129.000 K 0.00 % | -129.000 K 0.00 % | -129.000 K 0.00 % | -129.000 K -181.26 % | 158.750 K 0.00 % | 158.750 K 0.00 % | 158.750 K 603.97 % | -31.500 K 0.00 % | -31.500 K 0.00 % | -31.500 K -214.55 % | 27.500 K 0.00 % | 27.500 K 0.00 % | 27.500 K -72.97 % | 101.750 K 0.00 % | 101.750 K 0.00 % | 101.750 K 2 294.12 % | 4.250 K 0.00 % | 4.250 K 0.00 % | 4.250 K 0.00 % | 4.250 K 142.50 % | -10.000 K 0.00 % | -10.000 K 0.00 % | -10.000 K 0.00 % | -10.000 K 90.00 % | -100.000 K 0.00 % | -100.000 K 0.00 % | -100.000 K 0.00 % | -100.000 K -391.97 % | 34.250 K 0.00 % | 34.250 K 0.00 % | 34.250 K 0.00 % | 34.250 K | 
| Cash at beginning of period | 379.000 K 0.00 % | 379.000 K 0.00 % | 379.000 K 0.00 % | 379.000 K 72.08 % | 220.250 K 0.00 % | 220.250 K 0.00 % | 220.250 K -12.51 % | 251.750 K 0.00 % | 251.750 K 0.00 % | 251.750 K 12.26 % | 224.250 K 0.00 % | 224.250 K 0.00 % | 224.250 K 83.06 % | 122.500 K 0.00 % | 122.500 K 0.00 % | 122.500 K 3.59 % | 118.250 K 0.00 % | 118.250 K 0.00 % | 118.250 K 0.00 % | 118.250 K -7.80 % | 128.250 K 0.00 % | 128.250 K 0.00 % | 128.250 K 0.00 % | 128.250 K -43.81 % | 228.250 K 0.00 % | 228.250 K 0.00 % | 228.250 K 0.00 % | 228.250 K 17.65 % | 194.000 K 0.00 % | 194.000 K 0.00 % | 194.000 K 0.00 % | 194.000 K | 
| Cash at end of period | 250.000 K 0.00 % | 250.000 K 0.00 % | 250.000 K 0.00 % | 250.000 K -34.04 % | 379.000 K 0.00 % | 379.000 K 0.00 % | 379.000 K 72.08 % | 220.250 K 0.00 % | 220.250 K 0.00 % | 220.250 K -12.51 % | 251.750 K 0.00 % | 251.750 K 0.00 % | 251.750 K 12.26 % | 224.250 K 0.00 % | 224.250 K 0.00 % | 224.250 K 83.06 % | 122.500 K 0.00 % | 122.500 K 0.00 % | 122.500 K 0.00 % | 122.500 K 3.59 % | 118.250 K 0.00 % | 118.250 K 0.00 % | 118.250 K 0.00 % | 118.250 K -7.80 % | 128.250 K 0.00 % | 128.250 K 0.00 % | 128.250 K 0.00 % | 128.250 K -43.81 % | 228.250 K 0.00 % | 228.250 K 0.00 % | 228.250 K 0.00 % | 228.250 K | 
| Operating cash flow | 197.250 K 0.00 % | 197.250 K 0.00 % | 197.250 K 0.00 % | 197.250 K 467.63 % | 34.750 K 0.00 % | 34.750 K 0.00 % | 34.750 K -96.48 % | 987.000 K 0.00 % | 987.000 K 0.00 % | 987.000 K 175.59 % | -1.306 M 0.00 % | -1.306 M 0.00 % | -1.306 M -15.63 % | -1.129 M 0.00 % | -1.129 M 0.00 % | -1.129 M -4 133.04 % | 28.000 K 0.00 % | 28.000 K 0.00 % | 28.000 K 0.00 % | 28.000 K -74.66 % | 110.500 K 0.00 % | 110.500 K 0.00 % | 110.500 K 0.00 % | 110.500 K 21.10 % | 91.250 K 0.00 % | 91.250 K 0.00 % | 91.250 K 0.00 % | 91.250 K 56.65 % | 58.250 K 0.00 % | 58.250 K 0.00 % | 58.250 K 0.00 % | 58.250 K | 
| 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 | 
| Free CashFlow | 197.250 K 0.00 % | 197.250 K 0.00 % | 197.250 K 0.00 % | 197.250 K 467.63 % | 34.750 K 0.00 % | 34.750 K 0.00 % | 34.750 K -96.48 % | 987.000 K 0.00 % | 987.000 K 0.00 % | 987.000 K 175.59 % | -1.306 M 0.00 % | -1.306 M 0.00 % | -1.306 M -15.63 % | -1.129 M 0.00 % | -1.129 M 0.00 % | -1.129 M -4 133.04 % | 28.000 K 0.00 % | 28.000 K 0.00 % | 28.000 K 0.00 % | 28.000 K -74.66 % | 110.500 K 0.00 % | 110.500 K 0.00 % | 110.500 K 0.00 % | 110.500 K 21.10 % | 91.250 K 0.00 % | 91.250 K 0.00 % | 91.250 K 0.00 % | 91.250 K 56.65 % | 58.250 K 0.00 % | 58.250 K 0.00 % | 58.250 K 0.00 % | 58.250 K | 
| 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2018 | 2018 | 2018 | 2017 | 2017 | 2017 | 2016 | 2016 | 2016 | 2015 | 2015 | 2015 | 2015 | 2014 | 2014 | 2014 | 2014 | 2013 | 2013 | 2013 | 2013 | 2012 | 2012 | 2012 | 2012 |