Arena Minerals Inc. AN.V
Trading inactive
Finances
| 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| Net income | -3.823 M -851.52 % | 508.703 K 359.54 % | -196.000 K 93.43 % | -2.981 M 40.07 % | -4.974 M -337.99 % | 2.090 M 274.90 % | -1.195 M 76.84 % | -5.160 M -202.46 % | -1.706 M 28.68 % | -2.392 M -820.00 % | -260.000 K -9.24 % | -238.000 K -482.18 % | -40.881 K 2.17 % | -41.787 K |
| Income before tax | -5.527 M -10 191.60 % | -53.704 K 90.55 % | -568.000 K 70.42 % | -1.920 M 34.34 % | -2.924 M -239.90 % | 2.090 M 274.90 % | -1.195 M 77.59 % | -5.332 M -212.54 % | -1.706 M 28.68 % | -2.392 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Income before tax ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| EBITDA | -8.623 M -631.38 % | -1.179 M 9.79 % | -1.307 M -749.99 % | 201.080 K -77.37 % | 888.383 K 120.65 % | -4.302 M -192.65 % | -1.470 M -140.78 % | 3.605 M 466.36 % | -984.000 K 58.90 % | -2.394 M -824.32 % | -259.000 K -11.64 % | -232.000 K -467.50 % | -40.881 K 2.17 % | -41.787 K |
| Net income ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Ratio EBITDA | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Gross profit ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Weighted average shs out dil | 260.359 M 82.55 % | 142.621 M 0.00 % | 142.621 M 39.72 % | 102.079 M 20.05 % | 85.031 M 3.04 % | 82.526 M 13.34 % | 72.812 M 38.88 % | 52.428 M 9.73 % | 47.777 M 34.17 % | 35.608 M 69.09 % | 21.059 M 284.36 % | 5.479 M 102.79 % | 2.702 M 0.00 % | 2.702 M |
| Weighted average shs out | 260.359 M 82.55 % | 142.621 M 0.00 % | 142.621 M 39.72 % | 102.079 M 20.05 % | 85.031 M 6.13 % | 80.121 M 10.04 % | 72.812 M 38.88 % | 52.428 M 9.73 % | 47.777 M 34.17 % | 35.608 M 69.09 % | 21.059 M 284.36 % | 5.479 M 102.79 % | 2.702 M 0.00 % | 2.702 M |
| EPS diluted | -0.01 -508.33 % | 0.00 357.14 % | 0.00 95.21 % | -0.03 50.09 % | -0.06 -295.00 % | 0.03 282.93 % | -0.02 83.33 % | -0.10 -175.63 % | -0.04 46.88 % | -0.07 -446.34 % | -0.01 71.66 % | -0.04 -187.42 % | -0.02 2.58 % | -0.02 |
| Earnings per share | -0.01 -508.33 % | 0.00 357.14 % | 0.00 95.21 % | -0.03 50.09 % | -0.06 -295.00 % | 0.03 282.93 % | -0.02 83.33 % | -0.10 -175.63 % | -0.04 46.88 % | -0.07 -446.34 % | -0.01 71.66 % | -0.04 -187.42 % | -0.02 2.58 % | -0.02 |
| Gross profit | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Income tax expense | -1.704 M -203.20 % | -562.000 K -51.08 % | -372.000 K -135.06 % | 1.061 M -48.24 % | 2.050 M | 0.000 | 0.000 100.00 % | -172.000 K | 0.000 | 0.000 -100.00 % | 259.552 K 9.26 % | 237.546 K 481.07 % | 40.881 K -2.17 % | 41.787 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 |
| General and administrative expenses | 5.519 M 1 081.24 % | 467.222 K -50.26 % | 939.268 K 8.73 % | 863.848 K -0.41 % | 867.423 K -10.49 % | 969.119 K -19.77 % | 1.208 M 69.81 % | 711.378 K -37.65 % | 1.141 M -48.58 % | 2.219 M 755.64 % | 259.339 K 11.73 % | 232.108 K | 0.000 | 0.000 |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 267.426 K 94.63 % | 137.402 K 9.72 % | 125.228 K -18.54 % | 153.727 K -19.20 % | 190.263 K 19.34 % | 159.436 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 1.400 M 840.30 % | 148.889 K | 0.000 -100.00 % | 4.927 K -81.79 % | 27.056 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 6.920 M 1 023.17 % | 616.111 K -34.41 % | 939.268 K 8.73 % | 863.848 K -25.66 % | 1.162 M 4.97 % | 1.107 M -16.95 % | 1.333 M 54.09 % | 865.105 K -36.81 % | 1.369 M -42.98 % | 2.401 M 825.82 % | 259.339 K 11.73 % | 232.108 K 467.76 % | 40.881 K -2.17 % | 41.787 K |
| Cost and expenses | 6.920 M 1 023.17 % | 616.111 K -34.41 % | 939.268 K 8.73 % | 863.848 K -25.66 % | 1.162 M 4.97 % | 1.107 M -16.95 % | 1.333 M 54.09 % | 865.105 K -36.81 % | 1.369 M -42.98 % | 2.401 M 825.82 % | 259.339 K 11.73 % | 232.108 K 467.76 % | 40.881 K -2.17 % | 41.787 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 |
| Selling general and administrative expenses | 5.519 M 1 081.24 % | 467.222 K -50.26 % | 939.268 K 8.73 % | 863.848 K -23.89 % | 1.135 M 2.53 % | 1.107 M -16.95 % | 1.333 M 54.09 % | 865.105 K -35.05 % | 1.332 M -44.01 % | 2.379 M 817.33 % | 259.339 K 11.73 % | 232.108 K 467.76 % | 40.881 K -2.17 % | 41.787 K |
| Interest income | 0.000 | 0.000 -100.00 % | 4.225 K 5.05 % | 4.022 K 1 107.81 % | 333.000 12.50 % | 296.000 -61.51 % | 769.000 -75.83 % | 3.181 K -93.38 % | 48.072 K 206.46 % | 15.686 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 213.000 -96.08 % | 5.438 K | 0.000 | 0.000 |
| Depreciation and amortization | 236.558 K 14.67 % | 206.297 K 20.04 % | 171.860 K 6.65 % | 161.141 K 206.84 % | 52.516 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating income | -8.623 M -631.38 % | -1.179 M 9.79 % | -1.307 M -749.99 % | 201.080 K -77.37 % | 888.383 K 120.65 % | -4.302 M -192.65 % | -1.470 M -140.78 % | 3.605 M 466.36 % | -984.000 K 58.90 % | -2.394 M -824.32 % | -259.000 K -11.64 % | -232.000 K -467.50 % | -40.881 K 2.17 % | -41.787 K |
| Operating income ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total other income expenses net | 3.333 M 150.41 % | 1.331 M 80.08 % | 739.135 K 137.71 % | -1.960 M 47.87 % | -3.760 M -158.82 % | 6.392 M 2 227.76 % | 274.599 K 106.14 % | -4.470 M -1 061.04 % | -385.000 K -20 710.28 % | 1.868 K | 0.000 | 0.000 | 0.000 | 0.000 |
| 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
| 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -6.610 M -11 328.76 % | -57.840 K 7.78 % | -62.717 K 94.92 % | -1.235 M -474.52 % | -214.973 K 44.25 % | -385.619 K 66.65 % | -1.156 M -123.23 % | -517.986 K 63.90 % | -1.435 M 79.13 % | -6.875 M -321.39 % | -1.632 M -519.73 % | -263.261 K | 0.000 | 0.000 |
| Total investments | 22.389 M 2 410.32 % | 891.872 K 21.22 % | 735.754 K -30.55 % | 1.059 M -62.93 % | 2.857 M -50.46 % | 5.767 M 3 191.91 % | 175.202 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total 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 |
| Accumulated other comprehensive income loss | 7.745 M 741.18 % | 920.712 K -20.26 % | 1.155 M -8.72 % | 1.265 M 77.89 % | 711.130 K -21.46 % | 905.431 K 13.03 % | 801.085 K -60.32 % | 2.019 M -33.25 % | 3.025 M 9.60 % | 2.760 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | -23.360 M -29.50 % | -18.038 M -54.88 % | -11.646 M -3.77 % | -11.223 M -19.26 % | -9.410 M -43.45 % | -6.560 M 25.21 % | -8.772 M 5.92 % | -9.323 M -76.27 % | -5.289 M -47.60 % | -3.583 M -192.74 % | -1.224 M -26.91 % | -964.478 K -32.68 % | -726.932 K -5.96 % | -686.051 K |
| Common stock | 43.822 M 149.99 % | 17.530 M 0.00 % | 17.530 M 0.00 % | 17.530 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total equity | 28.207 M 6 738.48 % | 412.480 K -94.14 % | 7.038 M -7.04 % | 7.571 M 21.68 % | 6.222 M -23.67 % | 8.152 M 39.68 % | 5.836 M 44.83 % | 4.029 M -40.98 % | 6.827 M -17.43 % | 8.268 M 422.00 % | 1.584 M 551.02 % | 243.285 K 179.59 % | -305.669 K -15.44 % | -264.788 K |
| 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 |
| 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 |
| 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 |
| Other current liabilities | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 43.622 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 63.100 K | 0.000 | 0.000 | 0.000 |
| 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 |
| 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 |
| Total current liabilities | 995.149 K 76.66 % | 563.299 K 58.06 % | 356.394 K 16.19 % | 306.723 K 24.25 % | 246.856 K -53.68 % | 532.927 K -48.67 % | 1.038 M 189.96 % | 358.055 K 71.77 % | 208.451 K -64.42 % | 585.788 K 620.07 % | 81.352 K 272.30 % | 21.851 K -92.85 % | 305.669 K 15.44 % | 264.788 K |
| Total liabilities | 995.149 K 76.66 % | 563.299 K 58.06 % | 356.394 K 16.19 % | 306.723 K 24.25 % | 246.856 K -53.68 % | 532.927 K -48.67 % | 1.038 M 189.96 % | 358.055 K 71.77 % | 208.451 K -64.42 % | 585.788 K 620.07 % | 81.352 K 272.30 % | 21.851 K -92.85 % | 305.669 K 15.44 % | 264.788 K |
| Other non 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 |
| Long term investments | 20.643 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 |
| 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 |
| 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 |
| 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 |
| Property plant equipment net | 69.087 K | 0.000 -100.00 % | 6.572 M 18.53 % | 5.545 M 67.51 % | 3.310 M 34.61 % | 2.459 M -50.24 % | 4.942 M 29.27 % | 3.823 M -30.97 % | 5.538 M 219.71 % | 1.732 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current assets | 20.712 M | 0.000 -100.00 % | 6.572 M 18.53 % | 5.545 M 67.51 % | 3.310 M 34.61 % | 2.459 M -50.24 % | 4.942 M 29.27 % | 3.823 M -30.97 % | 5.538 M 219.71 % | 1.732 M | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| Short term investments | 1.746 M 95.80 % | 891.872 K 21.22 % | 735.754 K -30.55 % | 1.059 M -62.93 % | 2.857 M -50.46 % | 5.767 M 3 191.91 % | 175.202 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 6.610 M 11 328.76 % | 57.840 K -7.78 % | 62.717 K -94.92 % | 1.235 M 474.52 % | 214.973 K -44.25 % | 385.619 K -66.65 % | 1.156 M 123.23 % | 517.986 K -63.90 % | 1.435 M -79.13 % | 6.875 M 321.39 % | 1.632 M 519.73 % | 263.261 K | 0.000 | 0.000 |
| Cash and short term investments | 8.357 M 779.91 % | 949.712 K 18.94 % | 798.471 K -65.20 % | 2.294 M -25.32 % | 3.072 M -50.07 % | 6.153 M 362.12 % | 1.331 M 157.05 % | 517.986 K -63.90 % | 1.435 M -79.13 % | 6.875 M 321.39 % | 1.632 M 519.73 % | 263.261 K | 0.000 | 0.000 |
| Total current assets | 8.491 M 770.16 % | 975.779 K 18.62 % | 822.578 K -64.75 % | 2.334 M -26.13 % | 3.159 M -49.25 % | 6.225 M 222.25 % | 1.932 M 242.26 % | 564.456 K -62.29 % | 1.497 M -78.98 % | 7.121 M 327.64 % | 1.665 M 528.05 % | 265.136 K | 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 |
| Net receivables | 99.629 K 637.77 % | 13.504 K 0.00 % | 13.504 K -26.10 % | 18.273 K -76.45 % | 77.607 K 25.79 % | 61.695 K -89.57 % | 591.278 K 1 574.68 % | 35.307 K -30.40 % | 50.728 K -62.50 % | 135.290 K 2 793.28 % | 4.676 K 149.39 % | 1.875 K | 0.000 | 0.000 |
| 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 |
| Other 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 |
| Account payables | 0.000 | 0.000 | 0.000 -100.00 % | 306.723 K 50.92 % | 203.234 K -61.86 % | 532.927 K -48.67 % | 1.038 M 189.96 % | 358.055 K 71.77 % | 208.451 K -64.42 % | 585.788 K 3 109.45 % | 18.252 K | 0.000 | 0.000 | 0.000 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| Other total stockholders equity | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 14.922 M 8.08 % | 13.806 M 0.00 % | 13.806 M 21.82 % | 11.334 M 24.66 % | 9.091 M 0.00 % | 9.091 M 223.78 % | 2.808 M 132.48 % | 1.208 M 186.70 % | 421.263 K 0.00 % | 421.263 K |
| 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 |
| 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 |
| Total assets | 29.203 M 2 892.74 % | 975.779 K -86.80 % | 7.395 M -6.14 % | 7.878 M 21.78 % | 6.469 M -25.51 % | 8.684 M 26.34 % | 6.874 M 56.68 % | 4.387 M -37.64 % | 7.035 M -20.54 % | 8.853 M 431.67 % | 1.665 M 528.05 % | 265.136 K | 0.000 | 0.000 |
| 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
| 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -172.024 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 3.103 M | 0.000 -100.00 % | 34.483 K -84.98 % | 229.600 K 1 048.00 % | 20.000 K -91.16 % | 226.136 K -31.14 % | 328.384 K 130.61 % | 142.400 K -46.26 % | 265.000 K -78.70 % | 1.244 M 1 143.02 % | 100.099 K 28.33 % | 78.000 K | 0.000 | 0.000 |
| Change in working capital | 323.769 K 57.98 % | 204.946 K 305.10 % | -99.927 K -194.41 % | 105.842 K 257.81 % | -67.071 K -178.45 % | 85.497 K 194.31 % | -90.653 K -402.08 % | 30.010 K -66.29 % | 89.011 K 174.82 % | -118.965 K -529.48 % | 27.700 K 109.70 % | -285.693 K -798.84 % | 40.881 K -2.17 % | 41.787 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 |
| 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 |
| 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 |
| 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 |
| Other non cash items | -1.296 M -170.87 % | -478.602 K -84.51 % | -259.390 K -121.01 % | 1.235 M -34.61 % | 1.888 M 161.24 % | -3.083 M -8 584.74 % | 36.335 K -99.19 % | 4.468 M 1 157.85 % | 355.194 K 84 671.84 % | 419.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash provided by operating activities | -3.396 M -937.39 % | -327.360 K 63.32 % | -892.422 K -155.08 % | -349.855 K 67.71 % | -1.083 M -58.93 % | -681.649 K 26.01 % | -921.258 K -33.09 % | -692.185 K 30.54 % | -996.569 K 21.29 % | -1.266 M -861.00 % | -131.753 K 70.41 % | -445.239 K | 0.000 | 0.000 |
| Investments in property plant and equipment | -69.087 K | 0.000 100.00 % | -867.225 K 45.57 % | -1.593 M -47.53 % | -1.080 M 21.61 % | -1.378 M 31.50 % | -2.011 M 22.12 % | -2.583 M 41.87 % | -4.443 M -302.32 % | -1.104 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Acquisitions net | -10.174 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 |
| 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 |
| Sales maturities of investments | 752.570 K 133.37 % | 322.483 K -45.19 % | 588.345 K -13.38 % | 679.237 K -33.34 % | 1.019 M 37.25 % | 742.377 K | 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 -100.00 % | 528.505 K -40.73 % | 891.621 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | -9.490 M -3 042.93 % | 322.483 K 215.64 % | -278.880 K 69.49 % | -914.120 K -1 395.13 % | -61.140 K 42.79 % | -106.871 K 90.46 % | -1.120 M 56.65 % | -2.583 M 41.87 % | -4.443 M -302.32 % | -1.104 M | 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 |
| Common stock issued | 12.801 M | 0.000 | 0.000 -100.00 % | 2.300 M | 0.000 | 0.000 -100.00 % | 2.635 M 8.63 % | 2.426 M | 0.000 -100.00 % | 7.500 M 400.00 % | 1.500 M 111.71 % | 708.500 K | 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 |
| 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 |
| Other financing activites | 19.439 M | 0.000 | 0.000 -100.00 % | 2.289 M 134.81 % | 975.000 K | 0.000 -100.00 % | 2.633 M 11.36 % | 2.364 M | 0.000 -100.00 % | 7.614 M 407.62 % | 1.500 M 111.71 % | 708.500 K | 0.000 | 0.000 |
| Net cash used provided by financing activities | 19.439 M | 0.000 | 0.000 -100.00 % | 2.289 M 134.81 % | 975.000 K | 0.000 -100.00 % | 2.633 M 11.36 % | 2.364 M | 0.000 -100.00 % | 7.614 M 407.62 % | 1.500 M 111.71 % | 708.500 K | 0.000 | 0.000 |
| Effect of forex changes on cash | 0.000 | 0.000 100.00 % | -1.037 K 80.48 % | -5.312 K -351.32 % | -1.177 K -106.59 % | 17.847 K -61.88 % | 46.815 K 902.45 % | -5.834 K -831.95 % | -626.000 -49.40 % | -419.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | 6.553 M 134 456.31 % | -4.877 K 99.58 % | -1.172 M -214.93 % | 1.020 M 697.78 % | -170.646 K 77.86 % | -770.673 K -220.74 % | 638.306 K 169.62 % | -916.838 K 83.15 % | -5.440 M -203.75 % | 5.243 M 283.22 % | 1.368 M 419.73 % | 263.261 K | 0.000 | 0.000 |
| Cash at beginning of period | 57.840 K -7.78 % | 62.717 K -94.92 % | 1.235 M 474.52 % | 214.973 K -44.25 % | 385.619 K -66.65 % | 1.156 M 123.23 % | 517.986 K -63.90 % | 1.435 M -79.13 % | 6.875 M 321.39 % | 1.632 M 519.73 % | 263.261 K | 0.000 | 0.000 | 0.000 |
| Cash at end of period | 6.610 M 11 328.76 % | 57.840 K -7.78 % | 62.717 K -94.92 % | 1.235 M 474.52 % | 214.973 K -44.25 % | 385.619 K -66.65 % | 1.156 M 123.23 % | 517.986 K -63.90 % | 1.435 M -79.13 % | 6.875 M 321.39 % | 1.632 M 519.73 % | 263.261 K | 0.000 | 0.000 |
| Operating cash flow | -3.396 M -937.39 % | -327.360 K 63.32 % | -892.422 K -155.08 % | -349.855 K 67.71 % | -1.083 M -58.93 % | -681.649 K 26.01 % | -921.258 K -33.09 % | -692.185 K 30.54 % | -996.569 K 21.29 % | -1.266 M -861.00 % | -131.753 K 70.41 % | -445.239 K | 0.000 | 0.000 |
| Capital expenditure | -69.087 K | 0.000 100.00 % | -867.225 K 45.57 % | -1.593 M -47.53 % | -1.080 M 21.61 % | -1.378 M 31.50 % | -2.011 M 22.12 % | -2.583 M 41.87 % | -4.443 M -302.32 % | -1.104 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | -3.465 M -958.49 % | -327.360 K 81.40 % | -1.760 M 9.45 % | -1.943 M 10.18 % | -2.163 M -5.05 % | -2.059 M 29.78 % | -2.933 M 10.45 % | -3.275 M 39.79 % | -5.440 M -129.47 % | -2.370 M -1 699.19 % | -131.753 K 70.41 % | -445.239 K | 0.000 | 0.000 |
| 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
| 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net income | -6.861 M -197.53 % | -2.306 M 13.76 % | -2.674 M -27.09 % | -2.104 M -5.25 % | -1.999 M -1 338.13 % | -139.000 K 81.04 % | -733.000 K -189.72 % | -253.000 K -2.04 % | -247.935 K -136.37 % | 681.616 K 390.05 % | -235.000 K -937.55 % | 28.058 K 109.48 % | -296.000 K -1 294.25 % | -21.230 K 92.39 % | -279.000 K -457.36 % | 78.072 K 109.18 % | -850.000 K -105.31 % | -414.000 K 43.60 % | -734.000 K 59.31 % | -1.804 M -771.50 % | -207.000 K -138.81 % | 533.380 K 136.89 % | -1.446 M 60.72 % | -3.681 M -159.66 % | 6.170 M 2 071.25 % | -313.000 K -262.79 % | -86.275 K 71.62 % | -304.000 K -82.04 % | -167.000 K 68.61 % | -532.000 K -177.08 % | -192.000 K 95.65 % | -4.410 M -1 042.49 % | -386.000 K -138.27 % | -162.000 K 20.20 % | -203.000 K 13.98 % | -236.000 K 36.73 % | -373.000 K 35.69 % | -580.000 K -12.19 % | -517.000 K 68.70 % | -1.652 M -248.52 % | -474.000 K -107.89 % | -228.000 K -504.90 % | -37.692 K 76.44 % | -160.000 K -195.91 % | -54.071 K -102.66 % | -26.681 K -43.00 % | -18.658 K -170.31 % | 26.535 K 112.23 % | -217.000 K -1 797.02 % | -11.439 K 67.87 % | -35.598 K -169.95 % | -13.187 K -67.45 % | -7.875 K 14.29 % | -9.188 K 13.57 % | -10.631 K |
| Income before tax | -4.012 M -149.35 % | -1.609 M 8.58 % | -1.760 M -8.04 % | -1.629 M 46.17 % | -3.026 M -2 076.98 % | -139.000 K 81.04 % | -733.000 K -189.72 % | -253.000 K -2.04 % | -247.935 K -136.37 % | 681.616 K 390.05 % | -235.000 K -937.55 % | 28.058 K 109.48 % | -296.000 K -1 294.25 % | -21.230 K 92.39 % | -279.000 K -457.36 % | 78.072 K 109.18 % | -850.000 K -105.31 % | -414.000 K 43.60 % | -734.000 K 59.31 % | -1.804 M -771.50 % | -207.000 K -138.81 % | 533.380 K 136.89 % | -1.446 M 65.98 % | -4.250 M -163.07 % | 6.739 M 2 253.04 % | -313.000 K -262.79 % | -86.275 K 71.62 % | -304.000 K -82.04 % | -167.000 K 68.61 % | -532.000 K -177.08 % | -192.000 K 95.81 % | -4.582 M -1 087.05 % | -386.000 K -138.27 % | -162.000 K 20.20 % | -203.000 K 13.98 % | -236.000 K 36.73 % | -373.000 K 35.69 % | -580.000 K -12.19 % | -517.000 K 68.70 % | -1.652 M -248.52 % | -474.000 K -107.89 % | -228.000 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 |
| Income before tax ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| EBITDA | 1.686 M 281.49 % | -929.000 K -300.43 % | -232.000 K 36.96 % | -368.000 K 92.08 % | -4.648 M -54.78 % | -3.003 M -1 635.84 % | -173.000 K 44.55 % | -312.000 K -339.71 % | 130.159 K 113.77 % | -945.000 K -1 698.70 % | -52.538 K 90.18 % | -535.033 K -1 397.69 % | -35.724 K 90.82 % | -389.000 K -12.10 % | -347.000 K 45.74 % | -639.530 K -425.37 % | 196.557 K -5.35 % | 207.662 K -52.41 % | 436.391 K -71.31 % | 1.521 M 949.72 % | -179.000 K 82.55 % | -1.026 M -279.41 % | 571.884 K -84.81 % | 3.765 M 152.95 % | -7.110 M -1 021.45 % | -634.000 K -96.28 % | -323.000 K 34.75 % | -495.000 K -106.25 % | -240.000 K 54.97 % | -533.000 K -163.86 % | -202.000 K -104.68 % | 4.314 M 1 339.66 % | -348.000 K -120.25 % | -158.000 K 21.78 % | -202.000 K -18.13 % | -171.000 K 58.80 % | -415.000 K -420.10 % | 129.647 K 124.60 % | -527.000 K 68.20 % | -1.657 M -251.06 % | -472.000 K -103.45 % | -232.000 K -517.07 % | -37.597 K 76.50 % | -160.000 K -196.08 % | -54.039 K -102.73 % | -26.655 K -43.45 % | -18.582 K -168.43 % | 27.156 K 112.63 % | -215.000 K -2 032.94 % | -10.080 K 70.69 % | -34.387 K -160.76 % | -13.187 K -67.45 % | -7.875 K 14.29 % | -9.188 K 13.57 % | -10.631 K |
| Net income ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Ratio EBITDA | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Gross profit ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Weighted average shs out dil | 388.613 M 1.15 % | 384.202 M 0.00 % | 384.202 M 52.39 % | 252.126 M 3.38 % | 243.892 M 15.32 % | 211.483 M 48.28 % | 142.621 M 0.00 % | 142.621 M 0.00 % | 142.621 M 0.00 % | 142.621 M 0.00 % | 142.621 M 0.00 % | 142.621 M 0.00 % | 142.621 M 0.00 % | 142.621 M 0.00 % | 142.621 M 41.77 % | 100.600 M 1.49 % | 99.121 M 14.43 % | 86.621 M 0.00 % | 86.621 M 0.93 % | 85.826 M -0.92 % | 86.621 M 0.02 % | 86.608 M 8.01 % | 80.187 M -0.60 % | 80.672 M 2.35 % | 78.817 M -1.63 % | 80.121 M 0.00 % | 80.121 M 7.81 % | 74.315 M -1.98 % | 75.817 M 0.00 % | 75.817 M 24.66 % | 60.817 M 12.25 % | 54.179 M -3.13 % | 55.930 M 17.06 % | 47.777 M 0.00 % | 47.777 M 0.00 % | 47.777 M 0.00 % | 47.777 M 0.00 % | 47.777 M 0.00 % | 47.777 M 40.12 % | 34.098 M 4.64 % | 32.587 M 1.75 % | 32.025 M 0.43 % | 31.887 M 20.45 % | 26.473 M 50.54 % | 17.585 M -0.40 % | 17.656 M 2.18 % | 17.280 M 369.18 % | 3.683 M 95.18 % | 1.887 M -23.57 % | 2.469 M -8.62 % | 2.702 M 0.00 % | 2.702 M 0.00 % | 2.702 M 0.00 % | 2.702 M 0.00 % | 2.702 M |
| Weighted average shs out | 388.613 M 1.15 % | 384.202 M 0.00 % | 384.202 M 52.39 % | 252.126 M 3.38 % | 243.892 M 15.32 % | 211.483 M 48.28 % | 142.621 M 0.00 % | 142.621 M 0.00 % | 142.621 M 0.00 % | 142.621 M 0.00 % | 142.621 M 0.00 % | 142.621 M 0.00 % | 142.621 M 0.00 % | 142.621 M 0.00 % | 142.621 M 41.77 % | 100.600 M 1.49 % | 99.121 M 14.43 % | 86.621 M 0.00 % | 86.621 M 0.93 % | 85.826 M -0.92 % | 86.621 M 0.02 % | 86.608 M 8.01 % | 80.187 M 0.90 % | 79.469 M 0.83 % | 78.817 M -1.63 % | 80.121 M 0.00 % | 80.121 M 7.81 % | 74.315 M -1.98 % | 75.817 M 0.00 % | 75.817 M 24.66 % | 60.817 M 12.25 % | 54.179 M -3.13 % | 55.930 M 17.06 % | 47.777 M 0.00 % | 47.777 M 0.00 % | 47.777 M 0.00 % | 47.777 M 0.00 % | 47.777 M 0.00 % | 47.777 M 40.12 % | 34.098 M 4.64 % | 32.587 M 1.75 % | 32.025 M 0.43 % | 31.887 M 20.45 % | 26.473 M 50.54 % | 17.585 M -0.40 % | 17.656 M 2.18 % | 17.280 M 369.18 % | 3.683 M 95.18 % | 1.887 M -23.57 % | 2.469 M -8.62 % | 2.702 M 0.00 % | 2.702 M 0.00 % | 2.702 M 0.00 % | 2.702 M 0.00 % | 2.702 M |
| EPS diluted | -0.02 -195.00 % | -0.01 14.29 % | -0.01 15.66 % | -0.01 -1.22 % | -0.01 -1 071.43 % | 0.00 86.27 % | -0.01 -183.33 % | 0.00 -5.88 % | 0.00 -135.42 % | 0.00 400.00 % | 0.00 -900.00 % | 0.00 109.52 % | 0.00 -2 000.00 % | 0.00 95.00 % | 0.00 -350.00 % | 0.00 109.30 % | -0.01 -79.17 % | 0.00 43.53 % | -0.01 59.52 % | -0.02 -775.00 % | 0.00 -124.00 % | 0.01 155.56 % | -0.02 60.53 % | -0.05 -157.00 % | 0.08 2 151.28 % | 0.00 -254.55 % | 0.00 73.17 % | 0.00 -86.36 % | 0.00 78.00 % | -0.01 -212.50 % | 0.00 96.07 % | -0.08 -1 079.71 % | -0.01 -102.94 % | 0.00 19.05 % | 0.00 14.29 % | 0.00 37.18 % | -0.01 35.54 % | -0.01 -12.04 % | -0.01 77.69 % | -0.05 -231.51 % | -0.01 -105.63 % | -0.01 -491.67 % | 0.00 80.00 % | -0.01 -93.55 % | 0.00 -106.67 % | 0.00 -36.36 % | 0.00 -115.28 % | 0.01 106.00 % | -0.12 -2 508.70 % | 0.00 65.15 % | -0.01 -169.39 % | 0.00 -68.97 % | 0.00 14.71 % | 0.00 12.82 % | 0.00 |
| Earnings per share | -0.02 -195.00 % | -0.01 14.29 % | -0.01 15.66 % | -0.01 -1.22 % | -0.01 -1 071.43 % | 0.00 86.27 % | -0.01 -183.33 % | 0.00 -5.88 % | 0.00 -135.42 % | 0.00 400.00 % | 0.00 -900.00 % | 0.00 109.52 % | 0.00 -2 000.00 % | 0.00 95.00 % | 0.00 -350.00 % | 0.00 109.30 % | -0.01 -79.17 % | 0.00 43.53 % | -0.01 59.52 % | -0.02 -775.00 % | 0.00 -124.00 % | 0.01 155.56 % | -0.02 61.12 % | -0.05 -157.88 % | 0.08 2 151.28 % | 0.00 -254.55 % | 0.00 73.17 % | 0.00 -86.36 % | 0.00 78.00 % | -0.01 -212.50 % | 0.00 96.07 % | -0.08 -1 079.71 % | -0.01 -102.94 % | 0.00 19.05 % | 0.00 14.29 % | 0.00 37.18 % | -0.01 35.54 % | -0.01 -12.04 % | -0.01 77.69 % | -0.05 -231.51 % | -0.01 -105.63 % | -0.01 -491.67 % | 0.00 80.00 % | -0.01 -93.55 % | 0.00 -106.67 % | 0.00 -36.36 % | 0.00 -115.28 % | 0.01 106.00 % | -0.12 -2 508.70 % | 0.00 65.15 % | -0.01 -169.39 % | 0.00 -68.97 % | 0.00 14.71 % | 0.00 12.82 % | 0.00 |
| Gross profit | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Income tax expense | 2.849 M 308.63 % | 697.201 K -23.74 % | 914.223 K 92.45 % | 475.045 K 146.26 % | -1.027 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 | 0.000 100.00 % | -569.000 K -200.03 % | 568.801 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -172.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 37.692 K -76.46 % | 160.142 K 196.17 % | 54.071 K 102.66 % | 26.681 K 43.00 % | 18.658 K 170.31 % | -26.535 K -112.23 % | 217.044 K 1 797.40 % | 11.439 K -67.87 % | 35.598 K 169.95 % | 13.187 K 67.45 % | 7.875 K -14.29 % | 9.188 K -13.57 % | 10.631 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 1.126 M 217.88 % | 354.226 K -40.03 % | 590.710 K -49.43 % | 1.168 M -70.12 % | 3.909 M 1 103.00 % | 324.938 K 176.98 % | 117.313 K -11.98 % | 133.273 K 126.32 % | 58.888 K -55.20 % | 131.454 K -8.46 % | 143.607 K -43.49 % | 254.146 K 53.02 % | 166.082 K -18.98 % | 204.978 K -14.62 % | 240.069 K -15.09 % | 282.740 K -13.52 % | 326.941 K 217.42 % | 102.998 K -30.10 % | 147.352 K -46.77 % | 276.814 K 58.06 % | 175.132 K -24.59 % | 232.252 K 26.76 % | 183.225 K -5.98 % | 194.876 K 12.20 % | 173.686 K -58.99 % | 423.485 K 139.16 % | 177.072 K -48.32 % | 342.642 K 87.81 % | 182.439 K -65.17 % | 523.792 K 229.62 % | 158.907 K 129.32 % | 69.296 K -78.65 % | 324.525 K 113.55 % | 151.968 K -8.23 % | 165.589 K -2.32 % | 169.515 K -53.27 % | 362.779 K 134.83 % | 154.486 K -66.02 % | 454.696 K -71.09 % | 1.573 M 266.67 % | 428.995 K 131.54 % | 185.281 K | 0.000 -100.00 % | 160.064 K 196.20 % | 54.039 K | 0.000 | 0.000 100.00 % | -27.156 K -112.64 % | 214.798 K | 0.000 | 0.000 | 0.000 -100.00 % | 7.875 K | 0.000 | 0.000 |
| 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 -100.00 % | 73.993 K | 0.000 | 0.000 | 0.000 -100.00 % | 3.817 K -55.45 % | 8.567 K -52.08 % | 17.877 K 42.22 % | 12.570 K -94.50 % | 228.412 K 377.59 % | 47.826 K 306.17 % | 11.775 K -76.54 % | 50.184 K 81.71 % | 27.617 K -51.39 % | 56.810 K 167.78 % | 21.215 K 139.91 % | 8.843 K -76.95 % | 38.360 K -40.71 % | 64.695 K 51.51 % | 42.699 K 413.15 % | 8.321 K -78.11 % | 38.012 K 2.14 % | 37.215 K 3.73 % | 35.876 K -28.29 % | 50.028 K -25.49 % | 67.144 K -13.72 % | 77.818 K 150.52 % | 31.063 K -36.29 % | 48.757 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 |
| Other expenses | 36.737 K -93.41 % | 557.368 K 118.50 % | 255.083 K 178.49 % | -325.000 K -326.61 % | 143.417 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 1.163 M 27.58 % | 911.594 K 7.78 % | 845.793 K 0.34 % | 842.958 K -79.20 % | 4.052 M 157.92 % | 1.571 M 246.57 % | 453.294 K 60.65 % | 282.162 K 379.15 % | 58.888 K -55.20 % | 131.454 K -8.46 % | 143.607 K -43.49 % | 254.146 K 53.02 % | 166.082 K -18.98 % | 204.978 K -34.73 % | 314.062 K 11.08 % | 282.740 K -13.52 % | 326.941 K 217.42 % | 102.998 K -31.87 % | 151.169 K -47.03 % | 285.381 K 47.86 % | 193.009 K -21.64 % | 246.322 K -43.66 % | 437.193 K 80.14 % | 242.702 K 30.86 % | 185.461 K -60.85 % | 473.669 K 131.41 % | 204.689 K -48.76 % | 399.452 K 96.14 % | 203.654 K -61.76 % | 532.635 K 170.01 % | 197.267 K 47.22 % | 133.991 K -63.51 % | 367.224 K 129.10 % | 160.289 K -21.27 % | 203.601 K -1.51 % | 206.730 K -48.14 % | 398.655 K 71.92 % | 231.884 K -56.37 % | 531.525 K -68.00 % | 1.661 M 251.45 % | 472.620 K 101.94 % | 234.038 K 522.49 % | 37.597 K -76.51 % | 160.064 K 196.20 % | 54.039 K 102.73 % | 26.655 K 43.45 % | 18.582 K 168.43 % | -27.156 K -112.64 % | 214.798 K 2 030.93 % | 10.080 K -70.69 % | 34.387 K 160.76 % | 13.187 K 67.45 % | 7.875 K -14.29 % | 9.188 K -13.57 % | 10.631 K |
| Cost and expenses | 1.163 M 27.58 % | 911.594 K 7.78 % | 845.793 K 0.34 % | 842.958 K -79.20 % | 4.052 M 157.92 % | 1.571 M 246.57 % | 453.294 K 60.65 % | 282.162 K 379.15 % | 58.888 K -55.20 % | 131.454 K -8.46 % | 143.607 K -43.49 % | 254.146 K 53.02 % | 166.082 K -18.98 % | 204.978 K -34.73 % | 314.062 K 11.08 % | 282.740 K -13.52 % | 326.941 K 217.42 % | 102.998 K -31.87 % | 151.169 K -47.03 % | 285.381 K 47.86 % | 193.009 K -21.64 % | 246.322 K -43.66 % | 437.193 K 80.14 % | 242.702 K 30.86 % | 185.461 K -60.85 % | 473.669 K 131.41 % | 204.689 K -48.76 % | 399.452 K 96.14 % | 203.654 K -61.76 % | 532.635 K 170.01 % | 197.267 K 47.22 % | 133.991 K -63.51 % | 367.224 K 129.10 % | 160.289 K -21.27 % | 203.601 K -1.51 % | 206.730 K -48.14 % | 398.655 K 71.92 % | 231.884 K -56.37 % | 531.525 K -68.00 % | 1.661 M 251.45 % | 472.620 K 101.94 % | 234.038 K 522.49 % | 37.597 K -76.51 % | 160.064 K 196.20 % | 54.039 K 102.73 % | 26.655 K 43.45 % | 18.582 K 168.43 % | -27.156 K -112.64 % | 214.798 K 2 030.93 % | 10.080 K -70.69 % | 34.387 K 160.76 % | 13.187 K 67.45 % | 7.875 K -14.29 % | 9.188 K -13.57 % | 10.631 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 1.126 M 217.88 % | 354.226 K -40.03 % | 590.710 K -49.43 % | 1.168 M -70.12 % | 3.909 M 1 103.00 % | 324.938 K 176.98 % | 117.313 K -11.98 % | 133.273 K 126.32 % | 58.888 K -55.20 % | 131.454 K -8.46 % | 143.607 K -43.49 % | 254.146 K 53.02 % | 166.082 K -18.98 % | 204.978 K -34.73 % | 314.062 K 11.08 % | 282.740 K -13.52 % | 326.941 K 217.42 % | 102.998 K -31.87 % | 151.169 K -47.03 % | 285.381 K 47.86 % | 193.009 K -21.16 % | 244.822 K -40.52 % | 411.637 K 69.61 % | 242.702 K 30.86 % | 185.461 K -60.85 % | 473.669 K 131.41 % | 204.689 K -48.76 % | 399.452 K 96.14 % | 203.654 K -61.76 % | 532.635 K 170.01 % | 197.267 K 47.22 % | 133.991 K -63.51 % | 367.224 K 129.10 % | 160.289 K -21.27 % | 203.601 K -1.51 % | 206.730 K -48.14 % | 398.655 K 94.93 % | 204.514 K -60.81 % | 521.840 K -68.39 % | 1.651 M 258.87 % | 460.058 K 96.57 % | 234.038 K 522.49 % | 37.597 K -76.51 % | 160.064 K 196.20 % | 54.039 K 102.73 % | 26.655 K 43.45 % | 18.582 K 168.43 % | -27.156 K -112.64 % | 214.798 K 2 030.93 % | 10.080 K -70.69 % | 34.387 K 160.76 % | 13.187 K 67.45 % | 7.875 K -14.29 % | 9.188 K -13.57 % | 10.631 K |
| Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.317 K | 0.000 | 0.000 -100.00 % | 2.029 K -49.55 % | 4.022 K | 0.000 | 0.000 | 0.000 -100.00 % | 44.000 -68.35 % | 139.000 -4.79 % | 146.000 3 550.00 % | 4.000 33.33 % | 3.000 -92.11 % | 38.000 -53.66 % | 82.000 -52.60 % | 173.000 0.00 % | 173.000 -15.61 % | 205.000 -40.23 % | 343.000 614.58 % | 48.000 -88.49 % | 417.000 1 713.04 % | 23.000 -96.77 % | 713.000 -64.84 % | 2.028 K -68.60 % | 6.458 K -28.29 % | 9.006 K -32.36 % | 13.314 K -30.99 % | 19.294 K 53.14 % | 12.599 K 1 593.41 % | 744.000 -68.25 % | 2.343 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 |
| Interest expense | 5.698 M 738.57 % | 679.487 K -55.53 % | 1.528 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 -100.00 % | 95.000 21.79 % | 78.000 143.75 % | 32.000 23.08 % | 26.000 -65.79 % | 76.000 -87.76 % | 621.000 -72.35 % | 2.246 K 65.27 % | 1.359 K 12.22 % | 1.211 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | -2.849 M -308.75 % | -697.000 K 23.74 % | -914.000 K -1 380.27 % | 71.391 K 32.21 % | 54.000 K -3.24 % | 55.806 K 1.07 % | 55.213 K 0.15 % | 55.131 K 4.51 % | 52.750 K 3.20 % | 51.116 K 8.07 % | 47.300 K 1.79 % | 46.467 K 4.08 % | 44.646 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 4.535 M 2 054.74 % | -232.000 K -134.02 % | 681.983 K 285.32 % | -368.000 K 92.08 % | -4.648 M -54.78 % | -3.003 M -1 635.84 % | -173.000 K 44.55 % | -312.000 K -339.71 % | 130.159 K 113.77 % | -945.000 K -1 698.70 % | -52.538 K 90.18 % | -535.033 K -1 397.69 % | -35.724 K 90.82 % | -389.000 K -12.10 % | -347.000 K 45.74 % | -639.530 K -425.37 % | 196.557 K -5.35 % | 207.662 K -52.41 % | 436.391 K -71.31 % | 1.521 M 949.72 % | -179.000 K 82.55 % | -1.026 M -279.41 % | 571.884 K -84.81 % | 3.765 M 152.95 % | -7.110 M -1 021.45 % | -634.000 K -96.28 % | -323.000 K 34.75 % | -495.000 K -106.25 % | -240.000 K 54.97 % | -533.000 K -163.86 % | -202.000 K -104.68 % | 4.314 M 1 339.66 % | -348.000 K -120.25 % | -158.000 K 21.78 % | -202.000 K -18.13 % | -171.000 K 58.80 % | -415.000 K -420.10 % | 129.647 K 124.60 % | -527.000 K 68.20 % | -1.657 M -251.06 % | -472.000 K -103.45 % | -232.000 K -517.07 % | -37.597 K 76.50 % | -160.000 K -196.08 % | -54.039 K -102.73 % | -26.655 K -43.45 % | -18.582 K -168.43 % | 27.156 K 112.63 % | -215.000 K -2 032.94 % | -10.080 K 70.69 % | -34.387 K -160.76 % | -13.187 K -67.45 % | -7.875 K 14.29 % | -9.188 K 13.57 % | -10.631 K |
| Operating income ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total other income expenses net | -8.547 M -520.70 % | -1.377 M 43.61 % | -2.442 M -105.38 % | -1.189 M -170.94 % | 1.676 M -41.48 % | 2.864 M 667.13 % | -505.000 K -542.84 % | 114.037 K 135.05 % | -325.344 K -119.40 % | 1.677 M 1 342.22 % | -135.000 K -122.15 % | 609.558 K 382.20 % | -216.000 K -152.88 % | 408.459 K 1 131.11 % | 33.178 K -95.38 % | 717.602 K 237.21 % | -523.000 K -68.17 % | -311.000 K 46.66 % | -583.000 K 61.62 % | -1.519 M -10 509.76 % | -14.317 K -101.84 % | 779.556 K 177.26 % | -1.009 M 74.82 % | -4.007 M -128.93 % | 13.849 M 8 540.99 % | 160.271 K 35.55 % | 118.241 K 24.09 % | 95.285 K 162.00 % | 36.369 K 12 312.63 % | 293.000 -94.10 % | 4.968 K 100.11 % | -4.448 M -11 649.48 % | -37.857 K -931.81 % | -3.669 K -205.24 % | -1.202 K 98.15 % | -64.886 K -491.14 % | 16.589 K 102.34 % | -710.000 K -15 898.20 % | -4.438 K -198.36 % | 4.512 K 278.69 % | -2.525 K -160.39 % | 4.181 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 |
| 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 |
| 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -3.912 M 31.44 % | -5.706 M 8.82 % | -6.258 M 5.33 % | -6.610 M -202.54 % | -2.185 M -2.61 % | -2.129 M 42.85 % | -3.726 M -6 341.54 % | -57.840 K -87.34 % | -30.874 K -147.88 % | -12.455 K 72.91 % | -45.976 K 26.69 % | -62.717 K -7.45 % | -58.366 K 78.62 % | -272.945 K 66.62 % | -817.731 K 33.79 % | -1.235 M 42.03 % | -2.130 M -396.33 % | -429.241 K -207.78 % | -139.465 K 35.12 % | -214.973 K 16.63 % | -257.843 K 63.60 % | -708.324 K 66.14 % | -2.092 M -442.53 % | -385.619 K -322.17 % | -91.342 K 87.83 % | -750.589 K 2.61 % | -770.708 K 33.35 % | -1.156 M -5.54 % | -1.096 M -14.39 % | -957.737 K -411.75 % | -187.148 K 63.87 % | -517.986 K 53.11 % | -1.105 M -660.71 % | -145.217 K 82.11 % | -811.523 K 43.44 % | -1.435 M 29.40 % | -2.032 M 42.39 % | -3.528 M 25.27 % | -4.720 M 31.34 % | -6.875 M -1 285.26 % | -496.292 K 63.66 % | -1.366 M 14.84 % | -1.604 M 1.70 % | -1.632 M -337.41 % | -372.991 K -27.46 % | -292.644 K 3.29 % | -302.591 K -14.94 % | -263.261 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Total investments | 18.314 M -11.47 % | 20.688 M -2.94 % | 21.315 M -4.80 % | 22.389 M 14.99 % | 19.471 M 804.85 % | 2.152 M 274.91 % | 573.958 K -35.65 % | 891.872 K -17.40 % | 1.080 M 10.06 % | 981.009 K 73.19 % | 566.420 K -23.02 % | 735.754 K -1.37 % | 745.957 K -20.17 % | 934.479 K 2.32 % | 913.285 K -13.79 % | 1.059 M 2.76 % | 1.031 M -33.47 % | 1.549 M -30.41 % | 2.226 M -22.08 % | 2.857 M -35.55 % | 4.433 M -1.20 % | 4.487 M 8.87 % | 4.122 M -28.54 % | 5.767 M -29.44 % | 8.173 M 5 487.95 % | 146.267 K -45.89 % | 270.311 K 54.29 % | 175.202 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total debt | 361.681 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 -100.00 % | 6.698 M -0.72 % | 6.747 M -12.89 % | 7.745 M 28.65 % | 6.020 M | 0.000 -100.00 % | 1.047 M 13.66 % | 920.712 K -6.14 % | 980.930 K 15 780.36 % | 6.177 K -99.47 % | 1.156 M 0.11 % | 1.155 M 0.00 % | 1.155 M -11.14 % | 1.300 M 0.00 % | 1.300 M 2.73 % | 1.265 M -58.18 % | 3.025 M 342.41 % | 683.690 K 0.00 % | 683.690 K -3.86 % | 711.130 K -7.12 % | 765.630 K 0.00 % | 765.630 K -1.59 % | 778.023 K -14.07 % | 905.431 K 21.53 % | 745.033 K 0.38 % | 742.201 K -6.46 % | 793.447 K -0.95 % | 801.085 K -1.57 % | 813.858 K -67.71 % | 2.520 M 24.84 % | 2.019 M 0.00 % | 2.019 M -36.97 % | 3.203 M 10.06 % | 2.910 M -3.78 % | 3.025 M 0.00 % | 3.025 M 0.00 % | 3.025 M 0.00 % | 3.025 M 0.00 % | 3.025 M 9.60 % | 2.760 M 914.17 % | 272.100 K 0.00 % | 272.100 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | -30.741 M -15.01 % | -26.729 M -6.41 % | -25.120 M -7.53 % | -23.360 M -6.49 % | -21.936 M -16.00 % | -18.911 M -0.74 % | -18.771 M -4.07 % | -18.038 M -57.27 % | -11.469 M -1.86 % | -11.260 M 5.23 % | -11.881 M -2.02 % | -11.646 M 0.24 % | -11.674 M -1.31 % | -11.523 M -0.18 % | -11.502 M -2.48 % | -11.223 M 1.38 % | -11.381 M -8.08 % | -10.530 M -4.09 % | -10.117 M -7.51 % | -9.410 M -22.84 % | -7.661 M -2.78 % | -7.454 M 6.90 % | -8.007 M -22.05 % | -6.560 M -127.86 % | -2.879 M 68.57 % | -9.160 M -3.54 % | -8.847 M -0.86 % | -8.772 M -3.34 % | -8.488 M 15.52 % | -10.047 M -5.59 % | -9.515 M -2.06 % | -9.323 M -57.34 % | -5.925 M -6.97 % | -5.539 M -0.86 % | -5.492 M -3.83 % | -5.289 M -4.67 % | -5.053 M -7.97 % | -4.680 M -14.15 % | -4.100 M -14.42 % | -3.583 M -82.48 % | -1.964 M -31.86 % | -1.489 M -18.03 % | -1.262 M -3.08 % | -1.224 M -15.05 % | -1.064 M -5.35 % | -1.010 M -2.71 % | -983.136 K -1.93 % | -964.478 K 2.68 % | -991.013 K -28.04 % | -773.969 K -1.50 % | -762.530 K -4.90 % | -726.932 K |
| Common stock | 46.171 M 0.09 % | 46.130 M 0.28 % | 46.002 M 4.97 % | 43.822 M 17.57 % | 37.273 M 72.89 % | 21.558 M 0.72 % | 21.403 M 22.10 % | 17.530 M 0.00 % | 17.530 M 0.00 % | 17.530 M 0.00 % | 17.530 M 0.00 % | 17.530 M 0.00 % | 17.530 M 0.00 % | 17.530 M | 0.000 -100.00 % | 17.530 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 -100.00 % | 9.091 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 |
| Total equity | 22.539 M -13.64 % | 26.098 M -5.54 % | 27.629 M -2.05 % | 28.207 M 32.08 % | 21.356 M 480.54 % | 3.679 M 0.00 % | 3.679 M 791.82 % | 412.480 K -94.14 % | 7.041 M -2.32 % | 7.209 M 5.93 % | 6.805 M -3.32 % | 7.038 M 0.40 % | 7.010 M -4.05 % | 7.306 M -0.28 % | 7.327 M -3.23 % | 7.571 M 12.82 % | 6.711 M 32.24 % | 5.075 M -7.54 % | 5.489 M -11.79 % | 6.222 M -22.48 % | 8.026 M -2.52 % | 8.234 M 8.48 % | 7.590 M -6.89 % | 8.152 M -31.11 % | 11.832 M 109.09 % | 5.659 M -1.63 % | 5.753 M -1.42 % | 5.836 M 17.02 % | 4.987 M -2.87 % | 5.134 M 33.81 % | 3.837 M -4.77 % | 4.029 M -50.79 % | 8.188 M 26.71 % | 6.462 M -2.44 % | 6.624 M -2.97 % | 6.827 M -3.34 % | 7.063 M -5.02 % | 7.436 M -7.24 % | 8.016 M -3.04 % | 8.268 M 804.33 % | 914.225 K -34.16 % | 1.389 M -10.19 % | 1.546 M -2.38 % | 1.584 M 338.28 % | 361.375 K 30.02 % | 277.946 K -2.35 % | 284.627 K 16.99 % | 243.285 K -5.79 % | 258.250 K 173.22 % | -352.706 K -3.35 % | -341.267 K -11.65 % | -305.669 K |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term debt | 211.340 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 211.340 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 260.549 K -46.49 % | 486.908 K 268.77 % | 132.036 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 -100.00 % | 43.622 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 57.500 K -8.87 % | 63.100 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 150.341 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 410.890 K -15.61 % | 486.908 K 268.77 % | 132.036 K -86.73 % | 995.149 K 186.96 % | 346.791 K -45.68 % | 638.481 K -4.03 % | 665.320 K 18.11 % | 563.299 K 7.26 % | 525.152 K 11.19 % | 472.286 K 9.17 % | 432.598 K 21.38 % | 356.394 K 85.39 % | 192.243 K 18.38 % | 162.391 K -12.32 % | 185.199 K -39.62 % | 306.723 K -32.05 % | 451.402 K -8.07 % | 491.028 K 22.31 % | 401.452 K 62.63 % | 246.856 K 47.72 % | 167.111 K -50.82 % | 339.815 K -76.29 % | 1.433 M 168.97 % | 532.927 K -41.15 % | 905.505 K 86.85 % | 484.613 K 13.73 % | 426.112 K -58.96 % | 1.038 M -5.74 % | 1.101 M 191.39 % | 377.983 K -26.62 % | 515.090 K 43.86 % | 358.055 K 3.29 % | 346.644 K 139.55 % | 144.708 K 29.16 % | 112.036 K -46.25 % | 208.451 K 3.83 % | 200.757 K 0.74 % | 199.274 K -52.42 % | 418.809 K -28.51 % | 585.788 K 632.98 % | 79.919 K -26.02 % | 108.022 K 21.87 % | 88.636 K 8.95 % | 81.352 K 273.04 % | 21.808 K -0.39 % | 21.894 K -0.79 % | 22.069 K 1.00 % | 21.851 K -95.56 % | 491.750 K 39.42 % | 352.706 K 3.35 % | 341.267 K 11.65 % | 305.669 K |
| Total liabilities | 622.230 K 27.79 % | 486.908 K 268.77 % | 132.036 K -86.73 % | 995.149 K 186.96 % | 346.791 K -45.68 % | 638.481 K -4.03 % | 665.320 K 18.11 % | 563.299 K 7.26 % | 525.152 K 11.19 % | 472.286 K 9.17 % | 432.598 K 21.38 % | 356.394 K 85.39 % | 192.243 K 18.38 % | 162.391 K -12.32 % | 185.199 K -39.62 % | 306.723 K -32.05 % | 451.402 K -8.07 % | 491.028 K 22.31 % | 401.452 K 62.63 % | 246.856 K 47.72 % | 167.111 K -50.82 % | 339.815 K -76.29 % | 1.433 M 168.97 % | 532.927 K -41.15 % | 905.505 K 86.85 % | 484.613 K 13.73 % | 426.112 K -58.96 % | 1.038 M -5.74 % | 1.101 M 191.39 % | 377.983 K -26.62 % | 515.090 K 43.86 % | 358.055 K 3.29 % | 346.644 K 139.55 % | 144.708 K 29.16 % | 112.036 K -46.25 % | 208.451 K 3.83 % | 200.757 K 0.74 % | 199.274 K -52.42 % | 418.809 K -28.51 % | 585.788 K 632.98 % | 79.919 K -26.02 % | 108.022 K 21.87 % | 88.636 K 8.95 % | 81.352 K 273.04 % | 21.808 K -0.39 % | 21.894 K -0.79 % | 22.069 K 1.00 % | 21.851 K -95.56 % | 491.750 K 39.42 % | 352.706 K 3.35 % | 341.267 K 11.65 % | 305.669 K |
| Other non 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term investments | 17.441 M -11.06 % | 19.611 M -3.52 % | 20.326 M -1.54 % | 20.643 M 6.02 % | 19.471 M 1 116.94 % | 1.600 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 439.585 K 537.64 % | 68.939 K 0.00 % | 68.939 K -0.21 % | 69.087 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.429 M -3.58 % | 6.667 M 0.98 % | 6.603 M 0.46 % | 6.572 M 3.19 % | 6.369 M 2.33 % | 6.224 M 8.60 % | 5.731 M 3.36 % | 5.545 M 39.32 % | 3.980 M 11.70 % | 3.563 M 1.99 % | 3.493 M 5.54 % | 3.310 M 1.48 % | 3.262 M 9.46 % | 2.980 M 19.13 % | 2.501 M 1.73 % | 2.459 M -44.37 % | 4.421 M -13.11 % | 5.087 M -0.09 % | 5.092 M 3.03 % | 4.942 M -0.23 % | 4.954 M 10.46 % | 4.484 M 10.13 % | 4.072 M 6.51 % | 3.823 M -48.27 % | 7.390 M 15.29 % | 6.410 M 9.10 % | 5.875 M 6.07 % | 5.538 M 7.63 % | 5.146 M 27.79 % | 4.027 M 12.78 % | 3.570 M 106.09 % | 1.732 M 325.20 % | 407.413 K 266.96 % | 111.023 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current assets | 17.881 M -9.14 % | 19.680 M -3.51 % | 20.395 M -1.53 % | 20.712 M 6.37 % | 19.471 M 1 116.94 % | 1.600 M | 0.000 | 0.000 -100.00 % | 6.429 M -3.58 % | 6.667 M 0.98 % | 6.603 M 0.46 % | 6.572 M 3.19 % | 6.369 M 2.33 % | 6.224 M 8.60 % | 5.731 M 3.36 % | 5.545 M 39.32 % | 3.980 M 11.70 % | 3.563 M 1.99 % | 3.493 M 5.54 % | 3.310 M 1.48 % | 3.262 M 9.46 % | 2.980 M 19.13 % | 2.501 M 1.73 % | 2.459 M -44.37 % | 4.421 M -13.11 % | 5.087 M -0.09 % | 5.092 M 3.03 % | 4.942 M -0.23 % | 4.954 M 10.46 % | 4.484 M 10.13 % | 4.072 M 6.51 % | 3.823 M -48.27 % | 7.390 M 15.29 % | 6.410 M 9.10 % | 5.875 M 6.07 % | 5.538 M 7.63 % | 5.146 M 27.79 % | 4.027 M 12.78 % | 3.570 M 106.09 % | 1.732 M 325.20 % | 407.413 K 266.96 % | 111.023 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other current assets | 49.241 K 4.30 % | 47.212 K 13.88 % | 41.457 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 873.126 K -18.92 % | 1.077 M 8.82 % | 989.542 K -43.33 % | 1.746 M | 0.000 -100.00 % | 551.851 K -3.85 % | 573.958 K -35.65 % | 891.872 K -17.40 % | 1.080 M 10.06 % | 981.009 K 73.19 % | 566.420 K -23.02 % | 735.754 K -1.37 % | 745.957 K -20.17 % | 934.479 K 2.32 % | 913.285 K -13.79 % | 1.059 M 2.76 % | 1.031 M -33.47 % | 1.549 M -30.41 % | 2.226 M -22.08 % | 2.857 M -35.55 % | 4.433 M -1.20 % | 4.487 M 8.87 % | 4.122 M -28.54 % | 5.767 M -29.44 % | 8.173 M 5 487.95 % | 146.267 K -45.89 % | 270.311 K 54.29 % | 175.202 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 4.274 M -25.10 % | 5.706 M -8.82 % | 6.258 M -5.33 % | 6.610 M 202.54 % | 2.185 M 2.61 % | 2.129 M -42.85 % | 3.726 M 6 341.54 % | 57.840 K 87.34 % | 30.874 K 147.88 % | 12.455 K -72.91 % | 45.976 K -26.69 % | 62.717 K 7.45 % | 58.366 K -78.62 % | 272.945 K -66.62 % | 817.731 K -33.79 % | 1.235 M -42.03 % | 2.130 M 396.33 % | 429.241 K 207.78 % | 139.465 K -35.12 % | 214.973 K -16.63 % | 257.843 K -63.60 % | 708.324 K -66.14 % | 2.092 M 442.53 % | 385.619 K 322.17 % | 91.342 K -87.83 % | 750.589 K -2.61 % | 770.708 K -33.35 % | 1.156 M 5.54 % | 1.096 M 14.39 % | 957.737 K 411.75 % | 187.148 K -63.87 % | 517.986 K -53.11 % | 1.105 M 660.71 % | 145.217 K -82.11 % | 811.523 K -43.44 % | 1.435 M -29.40 % | 2.032 M -42.39 % | 3.528 M -25.27 % | 4.720 M -31.34 % | 6.875 M 1 285.26 % | 496.292 K -63.66 % | 1.366 M -14.84 % | 1.604 M -1.70 % | 1.632 M 337.41 % | 372.991 K 27.46 % | 292.644 K -3.29 % | 302.591 K 14.94 % | 263.261 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash and short term investments | 5.147 M -24.12 % | 6.783 M -6.41 % | 7.247 M -13.27 % | 8.357 M 282.46 % | 2.185 M -18.51 % | 2.681 M -37.64 % | 4.300 M 352.74 % | 949.712 K -14.49 % | 1.111 M 11.79 % | 993.464 K 62.23 % | 612.396 K -23.30 % | 798.471 K -0.73 % | 804.323 K -33.39 % | 1.207 M -30.25 % | 1.731 M -24.55 % | 2.294 M -27.42 % | 3.161 M 59.77 % | 1.979 M -16.37 % | 2.366 M -22.99 % | 3.072 M -34.51 % | 4.691 M -9.71 % | 5.196 M -16.38 % | 6.214 M 0.98 % | 6.153 M -25.55 % | 8.265 M 821.52 % | 896.856 K -13.85 % | 1.041 M -21.82 % | 1.331 M 21.53 % | 1.096 M 14.39 % | 957.737 K 411.75 % | 187.148 K -63.87 % | 517.986 K -53.11 % | 1.105 M 660.71 % | 145.217 K -82.11 % | 811.523 K -43.44 % | 1.435 M -29.40 % | 2.032 M -42.39 % | 3.528 M -25.27 % | 4.720 M -31.34 % | 6.875 M 1 285.26 % | 496.292 K -63.66 % | 1.366 M -14.84 % | 1.604 M -1.70 % | 1.632 M 337.41 % | 372.991 K 27.46 % | 292.644 K -3.29 % | 302.591 K 14.94 % | 263.261 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current assets | 5.281 M -23.53 % | 6.905 M -6.26 % | 7.366 M -13.24 % | 8.491 M 280.41 % | 2.232 M -17.86 % | 2.717 M -37.45 % | 4.344 M 345.17 % | 975.779 K -14.23 % | 1.138 M 12.24 % | 1.014 M 59.66 % | 634.878 K -22.82 % | 822.578 K -1.32 % | 833.606 K -33.05 % | 1.245 M -30.11 % | 1.782 M -23.66 % | 2.334 M -26.68 % | 3.183 M 58.91 % | 2.003 M -16.43 % | 2.397 M -24.14 % | 3.159 M -35.94 % | 4.932 M -11.83 % | 5.594 M -14.24 % | 6.522 M 4.77 % | 6.225 M -25.15 % | 8.317 M 687.40 % | 1.056 M -2.82 % | 1.087 M -43.74 % | 1.932 M 70.23 % | 1.135 M 10.39 % | 1.028 M 266.84 % | 280.262 K -50.35 % | 564.456 K -50.72 % | 1.145 M 480.42 % | 197.322 K -77.09 % | 861.237 K -42.46 % | 1.497 M -29.32 % | 2.118 M -41.31 % | 3.609 M -25.82 % | 4.865 M -31.69 % | 7.121 M 1 113.68 % | 586.731 K -57.66 % | 1.386 M -15.24 % | 1.635 M -1.83 % | 1.665 M 334.57 % | 383.183 K 27.80 % | 299.840 K -2.24 % | 306.696 K 15.67 % | 265.136 K -64.65 % | 750.000 K | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 84.659 K 12.64 % | 75.162 K -2.92 % | 77.422 K -22.29 % | 99.629 K 637.77 % | 13.504 K 0.00 % | 13.504 K 0.00 % | 13.504 K 0.00 % | 13.504 K 0.00 % | 13.504 K 0.00 % | 13.504 K 0.00 % | 13.504 K 0.00 % | 13.504 K 31.04 % | 10.305 K -31.46 % | 15.035 K -36.50 % | 23.679 K 29.58 % | 18.273 K -4.33 % | 19.101 K -7.75 % | 20.706 K -14.99 % | 24.357 K -68.61 % | 77.607 K -67.21 % | 236.667 K -35.85 % | 368.955 K 48.84 % | 247.888 K 301.80 % | 61.695 K 23.47 % | 49.967 K -67.60 % | 154.225 K 307.37 % | 37.859 K -93.60 % | 591.278 K 1 448.66 % | 38.180 K -42.08 % | 65.917 K -22.72 % | 85.300 K 141.60 % | 35.307 K -10.57 % | 39.478 K -17.03 % | 47.581 K 13.84 % | 41.797 K -17.61 % | 50.728 K -39.90 % | 84.411 K 10.02 % | 76.720 K 128.67 % | 33.550 K -75.20 % | 135.290 K 108.78 % | 64.800 K 226.96 % | 19.819 K 865.84 % | 2.052 K -56.12 % | 4.676 K -54.12 % | 10.192 K 41.63 % | 7.196 K 75.30 % | 4.105 K 118.93 % | 1.875 K | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account 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 -100.00 % | 306.723 K -32.05 % | 451.402 K -8.07 % | 491.028 K 22.31 % | 401.452 K 97.53 % | 203.234 K 21.62 % | 167.111 K -50.82 % | 339.815 K -76.29 % | 1.433 M 168.97 % | 532.927 K 58.28 % | 336.704 K -30.52 % | 484.613 K 13.73 % | 426.112 K -58.96 % | 1.038 M -5.74 % | 1.101 M 191.39 % | 377.983 K -26.62 % | 515.090 K 43.86 % | 358.055 K 3.29 % | 346.644 K 139.55 % | 144.708 K 29.16 % | 112.036 K -46.25 % | 208.451 K | 0.000 -100.00 % | 199.274 K -52.42 % | 418.809 K -28.51 % | 585.788 K 632.98 % | 79.919 K -26.02 % | 108.022 K 246.94 % | 31.136 K 70.59 % | 18.252 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 -100.00 % | 568.801 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 | 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 | 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 | 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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 7.109 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.031 M | 0.000 | 0.000 | 0.000 -100.00 % | 932.504 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 17.530 M | 0.000 -100.00 % | 15.067 M 0.98 % | 14.922 M 0.00 % | 14.922 M 0.00 % | 14.922 M 0.00 % | 14.922 M 0.00 % | 14.922 M 0.69 % | 14.819 M 7.33 % | 13.806 M -1.14 % | 13.966 M -0.79 % | 14.077 M 1.96 % | 13.806 M 0.00 % | 13.806 M 9.04 % | 12.661 M 0.00 % | 12.661 M 11.72 % | 11.334 M 0.00 % | 11.334 M 3.87 % | 10.911 M 20.01 % | 9.091 M 0.00 % | 9.091 M 0.00 % | 9.091 M | 0.000 -100.00 % | 9.091 M 0.00 % | 9.091 M 0.00 % | 9.091 M 248.89 % | 2.606 M 0.00 % | 2.606 M -7.20 % | 2.808 M 0.00 % | 2.808 M 97.01 % | 1.425 M 10.68 % | 1.288 M 1.58 % | 1.268 M 4.97 % | 1.208 M -3.32 % | 1.249 M 196.55 % | 421.263 K 0.00 % | 421.263 K 0.00 % | 421.263 K |
| 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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 23.161 M -12.88 % | 26.585 M -4.24 % | 27.761 M -4.94 % | 29.203 M 34.55 % | 21.703 M 402.71 % | 4.317 M -0.61 % | 4.344 M 345.17 % | 975.779 K -87.10 % | 7.567 M -1.49 % | 7.681 M 6.13 % | 7.238 M -2.13 % | 7.395 M 2.67 % | 7.203 M -3.57 % | 7.469 M -0.58 % | 7.512 M -4.64 % | 7.878 M 9.99 % | 7.163 M 28.69 % | 5.566 M -5.50 % | 5.890 M -8.95 % | 6.469 M -21.05 % | 8.194 M -4.43 % | 8.573 M -4.99 % | 9.024 M 3.91 % | 8.684 M -31.82 % | 12.738 M 107.34 % | 6.143 M -0.57 % | 6.179 M -10.11 % | 6.874 M 12.90 % | 6.088 M 10.45 % | 5.512 M 26.66 % | 4.352 M -0.80 % | 4.387 M -48.60 % | 8.535 M 29.18 % | 6.607 M -1.92 % | 6.736 M -4.25 % | 7.035 M -3.14 % | 7.264 M -4.87 % | 7.635 M -9.48 % | 8.435 M -4.73 % | 8.853 M 790.55 % | 994.144 K -33.58 % | 1.497 M -8.45 % | 1.635 M -1.83 % | 1.665 M 334.57 % | 383.183 K 27.80 % | 299.840 K -2.24 % | 306.696 K 15.67 % | 265.136 K -64.65 % | 750.000 K | 0.000 | 0.000 | 0.000 |
| 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 |
| 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 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 -100.00 % | 34.483 K 6.91 % | 32.255 K -83.66 % | 197.345 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 20.000 K | 0.000 -100.00 % | 597.000 -78.92 % | 2.832 K -98.71 % | 219.488 K 6 718.52 % | 3.219 K -67.63 % | 9.945 K -49.52 % | 19.699 K | 0.000 | 0.000 | 0.000 -100.00 % | 170.880 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 265.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 100.099 K | 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 | -237.885 K -167.70 % | 351.377 K 141.44 % | -847.844 K -251.06 % | 561.256 K 285.44 % | -302.666 K -1 514.74 % | -18.744 K -122.33 % | 83.923 K 114.13 % | 39.193 K -27.14 % | 53.792 K 43.90 % | 37.382 K -49.88 % | 74.579 K -64.00 % | 207.145 K 499.10 % | -51.903 K -31.03 % | -39.611 K 81.62 % | -215.558 K -300.71 % | 107.397 K 1 601.22 % | -7.154 K 61.41 % | -18.537 K -176.80 % | 24.136 K -91.07 % | 270.312 K 347.46 % | -109.235 K 90.02 % | -1.095 M -226.33 % | 866.473 K 444.10 % | -251.807 K -68.69 % | -149.272 K -152.86 % | 282.395 K 38.31 % | 204.181 K 1 801.93 % | -11.997 K -162.96 % | 19.054 K 123.13 % | -82.382 K -437.46 % | -15.328 K -126.56 % | 57.714 K 914.84 % | 5.687 K 145.53 % | -12.491 K 40.23 % | -20.900 K -158.55 % | 35.694 K 152.39 % | -68.127 K -148.14 % | 141.525 K 804.77 % | -20.081 K 53.70 % | -43.369 K 47.53 % | -82.649 K -2 794.89 % | -2.855 K -128.82 % | 9.908 K -72.52 % | 36.060 K 1 270.02 % | -3.082 K 5.63 % | -3.266 K -62.33 % | -2.012 K 99.57 % | -471.774 K -439.30 % | 139.044 K 1 115.53 % | 11.439 K -67.87 % | 35.598 K 169.95 % | 13.187 K 67.45 % | 7.875 K -14.29 % | 9.188 K -13.57 % | 10.631 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 -100.00 % | 3.443 K 82.46 % | 1.887 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 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 | 0.000 100.00 % | -24.715 K -226.65 % | 19.514 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 12.884 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 |
| 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 -100.00 % | 2.735 K 0.00 % | 2.735 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.976 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 |
| Other non cash items | 4.049 M 545.18 % | 627.603 K -41.55 % | 1.074 M 684.64 % | 136.843 K -95.75 % | 3.220 M 304.10 % | -1.578 M -1 045.12 % | 166.951 K -52.91 % | 354.519 K 380.49 % | -126.394 K 84.72 % | -827.240 K -786.43 % | 120.513 K 145.41 % | -265.399 K -5 828.05 % | -4.477 K 91.86 % | -55.007 K -183.99 % | 65.493 K 151.54 % | -127.060 K -129.64 % | 428.632 K -4.39 % | 448.328 K -7.49 % | 484.630 K -64.96 % | 1.383 M 2 834.92 % | 47.128 K 107.64 % | -616.511 K -157.40 % | 1.074 M -69.04 % | 3.469 M 154.59 % | -6.355 M -6 372.24 % | -98.184 K 0.92 % | -99.098 K -320.38 % | 44.967 K 1 664.10 % | 2.549 K -98.91 % | 234.759 K 344.62 % | 52.800 K -98.77 % | 4.284 M 40 750.34 % | 10.487 K 894.97 % | 1.054 K 290.37 % | 270.000 194.74 % | -285.000 36.10 % | -446.000 -100.12 % | 359.986 K 8 964.47 % | -4.061 K -100.33 % | 1.244 M 512 009.47 % | 243.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 78.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash provided by operating activities | -200.121 K 68.26 % | -630.465 K 58.90 % | -1.534 M -43.41 % | -1.070 M -892.73 % | -107.757 K 93.79 % | -1.736 M -259.80 % | -482.493 K -442.19 % | 141.003 K 143.99 % | -320.537 K -196.13 % | -108.242 K -173.45 % | -39.584 K -31.09 % | -30.196 K 91.43 % | -352.510 K -205.79 % | -115.279 K 70.77 % | -394.437 K -535.05 % | 90.664 K 139.14 % | -231.618 K -1 535.68 % | 16.133 K 107.17 % | -225.034 K -49.41 % | -150.619 K 44.07 % | -269.294 K 76.74 % | -1.158 M -334.20 % | 494.336 K 206.69 % | -463.334 K -40.10 % | -330.725 K -465.92 % | 90.383 K 310.33 % | 22.027 K 108.44 % | -261.079 K -107.57 % | -125.778 K 66.87 % | -379.622 K -145.27 % | -154.779 K -60.41 % | -96.489 K 51.53 % | -199.087 K -14.94 % | -173.204 K 22.47 % | -223.405 K -11.40 % | -200.535 K 54.59 % | -441.633 K -461.95 % | -78.590 K 71.51 % | -275.811 K 38.87 % | -451.190 K 18.97 % | -556.807 K -141.70 % | -230.369 K -729.14 % | -27.784 K -15.85 % | -23.983 K 58.04 % | -57.153 K -90.85 % | -29.947 K -44.88 % | -20.670 K 95.36 % | -445.239 K -470.82 % | -78.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 -100.00 % | 9.373 M 199.27 % | -9.443 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -64.649 K -111.88 % | -30.512 K 80.35 % | -155.310 K -6.89 % | -145.305 K 68.72 % | -464.463 K -354.70 % | -102.147 K 91.51 % | -1.203 M -173.96 % | -438.942 K -954.79 % | 51.351 K 1 694.75 % | -3.220 K 96.87 % | -103.030 K 44.34 % | -185.099 K 75.28 % | -748.889 K -1 640.51 % | -43.027 K -117.60 % | 244.458 K 127.68 % | -883.081 K -165.86 % | -332.164 K 18.38 % | -406.966 K 60.34 % | -1.026 M -206.60 % | -334.660 K 22.00 % | -429.060 K -93.58 % | -221.646 K 75.63 % | -909.544 K -16.36 % | -781.653 K -58.86 % | -492.048 K -23.13 % | -399.626 K -0.59 % | -397.284 K 62.31 % | -1.054 M 4.94 % | -1.109 M 41.11 % | -1.883 M -163.58 % | -714.318 K -128.61 % | -312.465 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 |
| 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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | -148.000 | 0.000 -100.00 % | 148.000 -99.91 % | 165.978 K -61.90 % | 435.629 K | 0.000 -100.00 % | 150.963 K 416.45 % | 29.231 K -70.92 % | 100.527 K -27.87 % | 139.370 K 161.21 % | 53.355 K -71.64 % | 188.137 K -33.73 % | 283.898 K 690.03 % | 35.935 K -55.29 % | 80.375 K -63.66 % | 221.157 K 166.41 % | 83.015 K -63.43 % | 227.003 K 53.32 % | 148.062 K -29.17 % | 209.036 K | 0.000 -100.00 % | 230.320 K -60.26 % | 579.549 K 55.71 % | 372.199 K 130.07 % | 161.778 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 | 0.000 | 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 | -1.263 M | 0.000 | 0.000 100.00 % | -10.174 M | 0.000 | 0.000 | 0.000 100.00 % | -143.268 K -160.09 % | 238.429 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 -100.00 % | 134.830 K -65.75 % | 393.675 K 88.90 % | 208.400 K | 0.000 -100.00 % | 205.920 K -64.45 % | 579.223 K 1 715.23 % | 31.909 K -57.21 % | 74.569 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | -1.264 M | 0.000 -100.00 % | 148.000 100.02 % | -634.513 K 92.96 % | -9.007 M | 0.000 -100.00 % | 150.963 K 232.38 % | -114.037 K -133.64 % | 338.956 K 353.63 % | 74.721 K 227.11 % | 22.843 K -30.41 % | 32.827 K -76.31 % | 138.593 K 132.34 % | -428.528 K -1 868.25 % | -21.772 K 97.78 % | -981.389 K -175.73 % | -355.927 K -227.87 % | 278.354 K 92.18 % | 144.842 K 36.64 % | 106.006 K 157.27 % | -185.099 K 64.31 % | -518.569 K -196.65 % | 536.522 K -28.61 % | 751.487 K 329.37 % | -327.628 K -164.72 % | -123.764 K 69.59 % | -406.966 K 50.38 % | -820.134 K -435.35 % | 244.563 K 161.58 % | -397.151 K -170.03 % | -147.077 K 83.83 % | -909.544 K -16.36 % | -781.653 K -58.86 % | -492.048 K -23.13 % | -399.626 K -0.59 % | -397.284 K 62.31 % | -1.054 M 4.94 % | -1.109 M 41.11 % | -1.883 M -163.58 % | -714.318 K -128.61 % | -312.465 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 |
| 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 | 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 | 0.000 100.00 % | -508.190 K -105.54 % | 9.170 M 6 473.70 % | 139.500 K -96.51 % | 3.999 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 -100.00 % | 425.600 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.283 M | 0.000 -100.00 % | 20.000 K -66.67 % | 60.000 K | 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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 31.250 K -60.32 % | 78.750 K -93.33 % | 1.182 M -80.72 % | 6.130 M -33.16 % | 9.170 M 6 473.70 % | 139.500 K -96.51 % | 3.999 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.289 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 300.000 K -55.56 % | 675.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.143 M | 0.000 | 0.000 | 0.000 -100.00 % | 422.722 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 7.544 M | 0.000 -100.00 % | 70.000 K | 0.000 -100.00 % | 1.283 M 832.73 % | 137.500 K 587.50 % | 20.000 K -66.67 % | 60.000 K 244.58 % | -41.500 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used provided by financing activities | 31.250 K -60.32 % | 78.750 K -93.33 % | 1.182 M -80.72 % | 6.130 M -33.16 % | 9.170 M 6 473.70 % | 139.500 K -96.51 % | 3.999 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.289 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 300.000 K -55.56 % | 675.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.143 M | 0.000 | 0.000 | 0.000 -100.00 % | 422.722 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 7.544 M | 0.000 -100.00 % | 70.000 K | 0.000 -100.00 % | 1.283 M 832.73 % | 137.500 K 587.50 % | 20.000 K -66.67 % | 60.000 K 244.58 % | -41.500 K | 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 -100.00 % | 1.720 K 359.82 % | -662.000 32.38 % | -979.000 12.28 % | -1.116 K 76.12 % | -4.674 K -664.98 % | -611.000 87.03 % | -4.711 K -200.58 % | 4.684 K 168.73 % | 1.743 K -55.44 % | 3.912 K 152.50 % | -7.452 K -1 301.94 % | 620.000 -89.88 % | 6.124 K 785.01 % | -894.000 -106.74 % | 13.262 K 2 156.12 % | -645.000 22.20 % | -829.000 -104.35 % | 19.077 K -66.85 % | 57.549 K 298.57 % | -28.982 K -755.18 % | -3.389 K -202.32 % | -1.121 K -6.36 % | -1.054 K -290.37 % | -270.000 -194.74 % | 285.000 -36.10 % | 446.000 108.23 % | -5.418 K -233.42 % | 4.061 K 2 407.39 % | -176.000 27.57 % | -243.000 | 0.000 | 0.000 | 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 | -1.432 M -159.63 % | -551.715 K -56.53 % | -352.463 K -107.96 % | 4.425 M 7 849.72 % | 55.668 K 103.49 % | -1.597 M -143.53 % | 3.668 M 13 502.12 % | 26.966 K 46.40 % | 18.419 K 154.95 % | -33.521 K -100.23 % | -16.741 K -484.76 % | 4.351 K 102.03 % | -214.579 K 60.61 % | -544.786 K -30.54 % | -417.325 K 53.39 % | -895.399 K -152.63 % | 1.701 M 487.08 % | 289.776 K 483.77 % | -75.508 K -76.13 % | -42.870 K 90.48 % | -450.481 K 67.45 % | -1.384 M -181.09 % | 1.706 M 479.89 % | 294.277 K 144.64 % | -659.247 K -3 176.74 % | -20.119 K 94.78 % | -385.584 K -735.30 % | 60.693 K -55.98 % | 137.862 K -82.11 % | 770.589 K 332.92 % | -330.838 K 43.61 % | -586.700 K -161.15 % | 959.469 K 244.00 % | -666.306 K -6.90 % | -623.301 K -4.31 % | -597.534 K 60.04 % | -1.495 M -25.36 % | -1.193 M 44.64 % | -2.155 M -133.78 % | 6.379 M 833.59 % | -869.515 K -265.47 % | -237.917 K -756.31 % | -27.784 K -102.21 % | 1.259 M 1 466.35 % | 80.347 K 907.75 % | -9.947 K -125.29 % | 39.330 K 108.08 % | -486.739 K -524.02 % | -78.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash at beginning of period | 5.706 M -8.82 % | 6.258 M -5.33 % | 6.610 M 202.54 % | 2.185 M 2.61 % | 2.129 M -42.85 % | 3.726 M 6 341.54 % | 57.840 K 87.34 % | 30.874 K 147.88 % | 12.455 K -72.91 % | 45.976 K -26.69 % | 62.717 K 7.45 % | 58.366 K -78.62 % | 272.945 K -66.62 % | 817.731 K -33.79 % | 1.235 M -42.03 % | 2.130 M 396.33 % | 429.241 K 207.78 % | 139.465 K -35.12 % | 214.973 K -16.63 % | 257.843 K -63.60 % | 708.324 K -66.14 % | 2.092 M 442.53 % | 385.619 K 322.17 % | 91.342 K -87.83 % | 750.589 K -2.61 % | 770.708 K -33.35 % | 1.156 M 5.54 % | 1.096 M 14.39 % | 957.737 K 411.75 % | 187.148 K -63.87 % | 517.986 K -53.11 % | 1.105 M 660.71 % | 145.217 K -82.11 % | 811.523 K -43.44 % | 1.435 M -29.40 % | 2.032 M -42.39 % | 3.528 M -25.27 % | 4.720 M -31.34 % | 6.875 M 1 285.26 % | 496.292 K -63.66 % | 1.366 M -14.84 % | 1.604 M -1.70 % | 1.632 M 337.41 % | 372.991 K 27.46 % | 292.644 K -3.29 % | 302.591 K 14.94 % | 263.261 K -64.90 % | 750.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash at end of period | 4.274 M -25.10 % | 5.706 M -8.82 % | 6.258 M -5.33 % | 6.610 M 202.54 % | 2.185 M 2.61 % | 2.129 M -42.85 % | 3.726 M 6 341.54 % | 57.840 K 87.34 % | 30.874 K 147.88 % | 12.455 K -72.91 % | 45.976 K -26.69 % | 62.717 K 7.45 % | 58.366 K -78.62 % | 272.945 K -66.62 % | 817.731 K -33.79 % | 1.235 M -42.03 % | 2.130 M 396.33 % | 429.241 K 207.78 % | 139.465 K -35.12 % | 214.973 K -16.63 % | 257.843 K -63.60 % | 708.324 K -66.14 % | 2.092 M 442.53 % | 385.619 K 322.17 % | 91.342 K -87.83 % | 750.589 K -2.61 % | 770.708 K -33.35 % | 1.156 M 5.54 % | 1.096 M 14.39 % | 957.737 K 411.75 % | 187.148 K -63.87 % | 517.986 K -53.11 % | 1.105 M 660.71 % | 145.217 K -82.11 % | 811.523 K -43.44 % | 1.435 M -29.40 % | 2.032 M -42.39 % | 3.528 M -25.27 % | 4.720 M -31.34 % | 6.875 M 1 285.26 % | 496.292 K -63.66 % | 1.366 M -14.84 % | 1.604 M -1.70 % | 1.632 M 337.41 % | 372.991 K 27.46 % | 292.644 K -3.29 % | 302.591 K 14.94 % | 263.261 K 437.51 % | -78.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating cash flow | -200.121 K 68.26 % | -630.465 K 58.90 % | -1.534 M -43.41 % | -1.070 M -892.73 % | -107.757 K 93.79 % | -1.736 M -259.80 % | -482.493 K -442.19 % | 141.003 K 143.99 % | -320.537 K -196.13 % | -108.242 K -173.45 % | -39.584 K -31.09 % | -30.196 K 91.43 % | -352.510 K -205.79 % | -115.279 K 70.77 % | -394.437 K -535.05 % | 90.664 K 139.14 % | -231.618 K -1 535.68 % | 16.133 K 107.17 % | -225.034 K -49.41 % | -150.619 K 44.07 % | -269.294 K 76.74 % | -1.158 M -334.20 % | 494.336 K 206.69 % | -463.334 K -40.10 % | -330.725 K -465.92 % | 90.383 K 310.33 % | 22.027 K 108.44 % | -261.079 K -107.57 % | -125.778 K 66.87 % | -379.622 K -145.27 % | -154.779 K -60.41 % | -96.489 K 51.53 % | -199.087 K -14.94 % | -173.204 K 22.47 % | -223.405 K -11.40 % | -200.535 K 54.59 % | -441.633 K -461.95 % | -78.590 K 71.51 % | -275.811 K 38.87 % | -451.190 K 18.97 % | -556.807 K -141.70 % | -230.369 K -729.14 % | -27.784 K -15.85 % | -23.983 K 58.04 % | -57.153 K -90.85 % | -29.947 K -44.88 % | -20.670 K 95.36 % | -445.239 K -470.82 % | -78.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital expenditure | 0.000 | 0.000 | 0.000 -100.00 % | 9.373 M 199.27 % | -9.443 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -64.649 K -111.88 % | -30.512 K 80.35 % | -155.310 K -6.89 % | -145.305 K 68.72 % | -464.463 K -354.70 % | -102.147 K 91.51 % | -1.203 M -173.96 % | -438.942 K -954.79 % | 51.351 K 1 694.75 % | -3.220 K 96.87 % | -103.030 K 44.34 % | -185.099 K 75.28 % | -748.889 K -1 640.51 % | -43.027 K -117.60 % | 244.458 K 127.68 % | -883.081 K -165.86 % | -332.164 K 18.38 % | -406.966 K 60.34 % | -1.026 M -206.60 % | -334.660 K 22.00 % | -429.060 K -93.58 % | -221.646 K 75.63 % | -909.544 K -16.36 % | -781.653 K -58.86 % | -492.048 K -23.13 % | -399.626 K -0.59 % | -397.284 K 62.31 % | -1.054 M 4.94 % | -1.109 M 41.11 % | -1.883 M -163.58 % | -714.318 K -128.61 % | -312.465 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 |
| Free CashFlow | -200.121 K 68.26 % | -630.465 K 58.90 % | -1.534 M -118.48 % | 8.304 M 186.95 % | -9.550 M -450.13 % | -1.736 M -259.80 % | -482.493 K -442.19 % | 141.003 K 143.99 % | -320.537 K -85.40 % | -172.891 K -146.65 % | -70.096 K 62.21 % | -185.506 K 62.74 % | -497.815 K 14.13 % | -579.742 K -16.75 % | -496.584 K 55.34 % | -1.112 M -65.81 % | -670.560 K -1 093.66 % | 67.484 K 129.57 % | -228.254 K 10.01 % | -253.649 K 44.18 % | -454.393 K 76.17 % | -1.907 M -522.47 % | 451.309 K 306.19 % | -218.876 K 81.97 % | -1.214 M -402.03 % | -241.781 K 37.19 % | -384.939 K 70.09 % | -1.287 M -179.55 % | -460.438 K 43.06 % | -808.682 K -114.83 % | -376.425 K 62.58 % | -1.006 M -2.58 % | -980.740 K -47.42 % | -665.252 K -6.78 % | -623.031 K -4.22 % | -597.819 K 60.03 % | -1.496 M -25.97 % | -1.187 M 44.99 % | -2.159 M -85.21 % | -1.166 M -34.08 % | -869.272 K -277.34 % | -230.369 K -729.14 % | -27.784 K -15.85 % | -23.983 K 58.04 % | -57.153 K -90.85 % | -29.947 K -44.88 % | -20.670 K 95.36 % | -445.239 K -470.82 % | -78.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 2012 | 2012 | 2011 | 2011 | 2011 | 2011 | 2010 | 2010 | 2010 | 2010 | 2009 | 2009 | 2009 | 2009 |