Barings Emerging EMEA Opportunities Plc BEMO.L
Finances
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.928 M 153.09 % | 1.552 M -35.60 % | 2.410 M -92.44 % | 31.877 M 232.70 % | -24.022 M -227.65 % | 18.819 M 911.16 % | -2.320 M -107.88 % | 29.438 M -18.51 % | 36.126 M 239.11 % | -25.969 M -5.46 % | -24.624 M -236.98 % | 17.976 M -37.85 % | 28.924 M 144.87 % | -64.467 M -212.65 % | 57.228 M 170.47 % | 21.159 M 127.49 % | -76.960 M -169.94 % | 110.035 M 153.82 % | 43.352 M -62.29 % | 114.961 M 246.09 % | 33.217 M 1.66 % | 32.674 M |
| Net income | 12.467 M 7 276.92 % | 169.000 K 100.52 % | -32.732 M -207.71 % | 30.388 M 221.27 % | -25.058 M -245.38 % | 17.236 M 563.21 % | -3.721 M -113.20 % | 28.191 M -19.19 % | 34.884 M 229.17 % | -27.007 M -2.70 % | -26.297 M -262.48 % | 16.185 M -40.48 % | 27.193 M 139.31 % | -69.173 M -230.94 % | 52.827 M 198.22 % | 17.714 M 121.32 % | -83.080 M -179.10 % | 105.033 M 170.61 % | 38.813 M -65.06 % | 111.079 M 261.21 % | 30.752 M -0.21 % | 30.816 M |
| Income before tax | 12.620 M 4 120.74 % | 299.000 K 100.93 % | -32.229 M -204.21 % | 30.927 M 224.75 % | -24.792 M -237.32 % | 18.054 M 672.05 % | -3.156 M -111.01 % | 28.673 M -19.04 % | 35.415 M 232.20 % | -26.789 M -4.51 % | -25.632 M -250.76 % | 17.002 M -39.17 % | 27.948 M 141.10 % | -68.001 M -227.15 % | 53.482 M 192.65 % | 18.275 M 122.39 % | -81.631 M -177.33 % | 105.557 M 166.94 % | 39.544 M -64.58 % | 111.651 M 257.64 % | 31.219 M 0.31 % | 31.123 M |
| Income before tax ratio | 3.21 1 567.66 % | 0.19 101.44 % | -13.37 -1 478.38 % | 0.97 -5.99 % | 1.03 7.58 % | 0.96 -29.48 % | 1.36 39.66 % | 0.97 -0.64 % | 0.98 -4.97 % | 1.03 -0.90 % | 1.04 10.06 % | 0.95 -2.12 % | 0.97 -8.40 % | 1.05 12.87 % | 0.93 8.20 % | 0.86 -18.57 % | 1.06 10.57 % | 0.96 5.17 % | 0.91 -6.08 % | 0.97 3.34 % | 0.94 -1.33 % | 0.95 |
| EBITDA | 12.620 M 96 976.92 % | 13.000 K 100.04 % | -32.229 M -203.37 % | 31.177 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -68.001 M -227.15 % | 53.482 M 192.65 % | 18.275 M 122.39 % | -81.631 M -177.33 % | 105.557 M 166.94 % | 39.544 M -64.58 % | 111.651 M 257.64 % | 31.219 M 0.31 % | 31.123 M |
| Net income ratio | 3.17 2 814.71 % | 0.11 100.80 % | -13.58 -1 524.72 % | 0.95 -8.61 % | 1.04 13.89 % | 0.92 -42.90 % | 1.60 67.48 % | 0.96 -0.83 % | 0.97 -7.15 % | 1.04 -2.62 % | 1.07 18.61 % | 0.90 -4.23 % | 0.94 -12.38 % | 1.07 16.24 % | 0.92 10.26 % | 0.84 -22.45 % | 1.08 13.09 % | 0.95 6.62 % | 0.90 -7.34 % | 0.97 4.37 % | 0.93 -1.84 % | 0.94 |
| Ratio EBITDA | 3.21 38 256.26 % | 0.01 100.06 % | -13.37 -1 467.33 % | 0.98 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 -100.00 % | 1.05 12.87 % | 0.93 8.20 % | 0.86 -18.57 % | 1.06 10.57 % | 0.96 5.17 % | 0.91 -6.08 % | 0.97 3.34 % | 0.94 -1.33 % | 0.95 |
| Gross profit ratio | 0.76 -23.65 % | 1.00 109.93 % | 0.48 -53.80 % | 1.03 -2.42 % | 1.06 14.57 % | 0.92 -45.35 % | 1.69 78.14 % | 0.95 -1.46 % | 0.96 -3.87 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Weighted average shs out dil | 11.797 M -0.28 % | 11.830 M -3.06 % | 12.203 M 0.00 % | 12.203 M -1.57 % | 12.397 M -2.92 % | 12.771 M -6.63 % | 13.677 M -7.35 % | 14.762 M -12.86 % | 16.941 M -7.91 % | 18.396 M -5.74 % | 19.515 M -10.55 % | 21.816 M -23.17 % | 28.394 M -16.50 % | 34.004 M -3.80 % | 35.347 M -6.54 % | 37.821 M -6.42 % | 40.417 M -5.42 % | 42.732 M -1.53 % | 43.396 M -2.17 % | 44.360 M 0.17 % | 44.286 M -1.33 % | 44.881 M |
| Weighted average shs out | 11.797 M -0.28 % | 11.830 M -1.48 % | 12.007 M -1.60 % | 12.203 M -1.57 % | 12.397 M -2.92 % | 12.771 M -6.63 % | 13.677 M -7.35 % | 14.762 M -12.86 % | 16.941 M -7.91 % | 18.396 M -5.74 % | 19.515 M -10.55 % | 21.816 M -23.17 % | 28.394 M -16.50 % | 34.004 M -3.80 % | 35.347 M -6.54 % | 37.821 M -6.42 % | 40.417 M -5.42 % | 42.732 M -1.53 % | 43.396 M -2.17 % | 44.360 M 0.17 % | 44.286 M -1.33 % | 44.881 M |
| EPS diluted | 1.06 7 312.59 % | 0.01 100.53 % | -2.68 -207.63 % | 2.49 223.27 % | -2.02 -249.63 % | 1.35 600.00 % | -0.27 -114.14 % | 1.91 -7.28 % | 2.06 240.14 % | -1.47 -8.89 % | -1.35 -282.43 % | 0.74 -22.92 % | 0.96 147.29 % | -2.03 -236.24 % | 1.49 217.02 % | 0.47 122.82 % | -2.06 -183.74 % | 2.46 176.40 % | 0.89 -65.23 % | 2.56 271.01 % | 0.69 0.00 % | 0.69 |
| Earnings per share | 1.06 7 312.59 % | 0.01 100.52 % | -2.73 -209.64 % | 2.49 223.27 % | -2.02 -249.63 % | 1.35 600.00 % | -0.27 -114.14 % | 1.91 -7.28 % | 2.06 240.14 % | -1.47 -8.89 % | -1.35 -282.43 % | 0.74 -22.92 % | 0.96 147.29 % | -2.03 -236.24 % | 1.49 217.02 % | 0.47 122.82 % | -2.06 -183.74 % | 2.46 176.40 % | 0.89 -65.23 % | 2.56 271.01 % | 0.69 0.00 % | 0.69 |
| Gross profit | 2.999 M 93.23 % | 1.552 M 35.19 % | 1.148 M -96.51 % | 32.869 M 229.49 % | -25.383 M -246.25 % | 17.357 M 543.34 % | -3.915 M -114.04 % | 27.887 M -19.70 % | 34.728 M 233.73 % | -25.969 M -5.46 % | -24.624 M -236.98 % | 17.976 M -37.85 % | 28.924 M 144.87 % | -64.467 M -212.65 % | 57.228 M 170.47 % | 21.159 M 127.49 % | -76.960 M -169.94 % | 110.035 M 153.82 % | 43.352 M -62.29 % | 114.961 M 246.09 % | 33.217 M 1.66 % | 32.674 M |
| Income tax expense | 153.000 K 17.69 % | 130.000 K -74.16 % | 503.000 K -6.68 % | 539.000 K 102.63 % | 266.000 K -67.48 % | 818.000 K 44.78 % | 565.000 K 17.22 % | 482.000 K -9.23 % | 531.000 K 143.58 % | 218.000 K -67.22 % | 665.000 K -18.60 % | 817.000 K 8.21 % | 755.000 K -35.58 % | 1.172 M 78.93 % | 655.000 K 16.76 % | 561.000 K -61.28 % | 1.449 M 176.53 % | 524.000 K -28.32 % | 731.000 K 27.80 % | 572.000 K 22.48 % | 467.000 K 52.12 % | 307.000 K |
| Cost of revenue | 929.000 K -7.10 % | 1.000 M -20.76 % | 1.262 M -13.38 % | 1.457 M 7.02 % | 1.361 M -6.91 % | 1.462 M -8.31 % | 1.595 M 2.84 % | 1.551 M 10.94 % | 1.398 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 |
| General and administrative expenses | 592.000 K 8.23 % | 547.000 K -30.76 % | 790.000 K -11.04 % | 888.000 K 15.32 % | 770.000 K 0.65 % | 765.000 K -8.49 % | 836.000 K 9.28 % | 765.000 K 7.59 % | 711.000 K -11.79 % | 806.000 K -20.04 % | 1.008 M 3.49 % | 974.000 K -0.20 % | 976.000 K 5.17 % | 928.000 K -29.00 % | 1.307 M 0.77 % | 1.297 M -14.73 % | 1.521 M -9.68 % | 1.684 M 47.46 % | 1.142 M -32.59 % | 1.694 M 109.39 % | 809.000 K -3.23 % | 836.000 K |
| Selling and marketing expenses | 789.000 K 21.01 % | 652.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 0.000 | 0.000 -100.00 % | 667.013 K -17.55 % | 808.997 K 13 271 279.41 % | -6.096 -100.00 % | 12.771 M -6.63 % | 13.677 M -7.35 % | 14.762 M -12.86 % | 16.941 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 |
| Operating expenses | 1.381 M 15.18 % | 1.199 M -17.71 % | 1.457 M -14.14 % | 1.697 M 120.39 % | 770.000 K 0.65 % | 765.000 K -8.49 % | 836.000 K 9.28 % | 765.000 K 7.59 % | 711.000 K -13.29 % | 820.000 K -18.65 % | 1.008 M 3.49 % | 974.000 K -0.20 % | 976.000 K -72.38 % | 3.534 M -5.66 % | 3.746 M 29.89 % | 2.884 M -38.26 % | 4.671 M 4.31 % | 4.478 M 17.59 % | 3.808 M 15.05 % | 3.310 M 65.67 % | 1.998 M 28.82 % | 1.551 M |
| Cost and expenses | -9.081 M -857.38 % | 1.199 M -96.56 % | 34.816 M 3 564.84 % | 950.000 K 23.38 % | 770.000 K 0.65 % | 765.000 K -8.49 % | 836.000 K 9.28 % | 765.000 K 7.59 % | 711.000 K -13.29 % | 820.000 K -18.65 % | 1.008 M 3.49 % | 974.000 K -0.20 % | 976.000 K -72.38 % | 3.534 M -5.66 % | 3.746 M 29.89 % | 2.884 M -38.26 % | 4.671 M 4.31 % | 4.478 M 17.59 % | 3.808 M 15.05 % | 3.310 M 65.67 % | 1.998 M 28.82 % | 1.551 M |
| Research and development expenses | 0.000 | 0.000 100.00 % | -13.373 | 0.000 -100.00 % | 6.096 347.96 % | 1.361 544.12 % | -0.306 -116.36 % | 1.873 -93.12 % | 27.221 | 0.000 | 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 | 1.381 M 15.18 % | 1.199 M 51.77 % | 790.000 K -11.04 % | 888.000 K 15.32 % | 770.000 K 0.65 % | 765.000 K -8.49 % | 836.000 K 9.28 % | 765.000 K 7.59 % | 711.000 K -11.79 % | 806.000 K -20.04 % | 1.008 M 3.49 % | 974.000 K -0.20 % | 976.000 K 5.17 % | 928.000 K -29.00 % | 1.307 M 0.77 % | 1.297 M -14.73 % | 1.521 M -9.68 % | 1.684 M 47.46 % | 1.142 M -32.59 % | 1.694 M 109.39 % | 809.000 K -3.23 % | 836.000 K |
| Interest income | 53.000 K 76.67 % | 30.000 K 2 900.00 % | 1.000 K | 0.000 -100.00 % | 1.000 K -92.31 % | 13.000 K 62.50 % | 8.000 K | 0.000 | 0.000 -100.00 % | 142.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 58.000 K 5 700.00 % | 1.000 K -93.75 % | 16.000 K -93.22 % | 236.000 K 9.77 % | 215.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 167.000 K -56.62 % | 385.000 K 24.60 % | 309.000 K 19.77 % | 258.000 K 34.38 % | 192.000 K 140.00 % | 80.000 K 433.33 % | 15.000 K -28.57 % | 21.000 K -22.22 % | 27.000 K 107.69 % | 13.000 K -23.53 % | 17.000 K 0.00 % | 17.000 K 112.50 % | 8.000 K -20.00 % | 10.000 K 100.00 % | 5.000 K -78.26 % | 23.000 K 27.78 % | 18.000 K 1 700.00 % | 1.000 K |
| Depreciation and amortization | -12.999 M -3 582.44 % | -353.000 K -101.09 % | 32.419 M | 0.000 -100.00 % | 24.243 M 228.88 % | -18.810 M -767.97 % | 2.816 M 109.73 % | -28.931 M 18.75 % | -35.607 M -233.38 % | 26.695 M 4.21 % | 25.617 M 250.48 % | -17.023 M 39.15 % | -27.975 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating income | 12.999 M 3 582.44 % | 353.000 K 101.09 % | -32.406 M -203.96 % | 31.172 M 225.73 % | -24.792 M -237.32 % | 18.054 M 734.14 % | -2.847 M -109.93 % | 28.673 M -19.04 % | 35.415 M 232.20 % | -26.789 M -4.51 % | -25.632 M -250.76 % | 17.002 M -39.17 % | 27.948 M 141.10 % | -68.001 M -227.15 % | 53.482 M 192.65 % | 18.275 M 122.39 % | -81.631 M -177.33 % | 105.557 M 166.94 % | 39.544 M -64.58 % | 111.651 M 257.64 % | 31.219 M 0.31 % | 31.123 M |
| Operating income ratio | 3.31 1 354.97 % | 0.23 101.69 % | -13.45 -1 475.06 % | 0.98 -5.25 % | 1.03 7.58 % | 0.96 -21.82 % | 1.23 25.99 % | 0.97 -0.64 % | 0.98 -4.97 % | 1.03 -0.90 % | 1.04 10.06 % | 0.95 -2.12 % | 0.97 -8.40 % | 1.05 12.87 % | 0.93 8.20 % | 0.86 -18.57 % | 1.06 10.57 % | 0.96 5.17 % | 0.91 -6.08 % | 0.97 3.34 % | 0.94 -1.33 % | 0.95 |
| Total other income expenses net | -379.000 K -601.85 % | -54.000 K -130.51 % | 177.000 K 172.24 % | -245.000 K | 0.000 | 0.000 100.00 % | -340.000 K | 0.000 | 0.000 | 0.000 100.00 % | -15.000 K | 0.000 | 0.000 | 0.000 100.00 % | -51.798 M -261.89 % | -14.313 M | 0.000 100.00 % | -104.815 M -179.40 % | -37.514 M 65.95 % | -110.181 M -271.39 % | -29.667 M | 0.000 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -3.773 M 4.82 % | -3.964 M -1 601.29 % | -233.000 K 86.00 % | -1.664 M 8.82 % | -1.825 M -129.41 % | 6.206 M -17.21 % | 7.496 M -8.38 % | 8.182 M 1.34 % | 8.074 M -11.69 % | 9.143 M 1 237.19 % | -804.000 K 75.72 % | -3.312 M -550.69 % | -509.000 K 82.92 % | -2.980 M -61.43 % | -1.846 M 83.41 % | -11.125 M -89.27 % | -5.878 M 56.62 % | -13.549 M -154.39 % | -5.326 M -54.65 % | -3.444 M -1 108.42 % | -285.000 K | 0.000 |
| Total investments | 80.082 M 16.55 % | 68.711 M -8.46 % | 75.059 M -31.29 % | 109.233 M 30.71 % | 83.572 M -31.55 % | 122.091 M 6.33 % | 114.825 M -12.49 % | 131.220 M 5.37 % | 124.527 M 20.11 % | 103.676 M -20.68 % | 130.700 M -22.16 % | 167.899 M -10.83 % | 188.293 M -17.47 % | 228.153 M -25.69 % | 307.030 M 13.22 % | 271.189 M 0.18 % | 270.697 M -26.92 % | 370.406 M 29.78 % | 285.415 M 12.57 % | 253.549 M 72.87 % | 146.674 M 25.85 % | 116.548 M |
| Total debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.738 M 5.82 % | 9.202 M 2.88 % | 8.944 M -10.63 % | 10.008 M -10.83 % | 11.223 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 |
| Accumulated other comprehensive income loss | 0.000 -100.00 % | 3.276 M 0.40 % | 3.263 M -96.91 % | 105.731 M 32.25 % | 79.947 M 2 389.01 % | 3.212 M -96.81 % | 100.839 M -11.88 % | 114.437 M 6.68 % | 107.276 M 3 901.34 % | 2.681 M -97.77 % | 120.362 M -24.73 % | 159.917 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 77.134 M 15.71 % | 66.663 M -3.68 % | 69.209 M 3 017.52 % | 2.220 M -6.13 % | 2.365 M -97.84 % | 109.587 M 2 369.84 % | 4.437 M -20.63 % | 5.590 M -28.26 % | 7.792 M -91.22 % | 88.749 M 1 073.77 % | 7.561 M -1.10 % | 7.645 M 8.97 % | 7.016 M 23.87 % | 5.664 M 93.57 % | 2.926 M -41.27 % | 4.982 M -1.07 % | 5.036 M 364.58 % | 1.084 M | 0.000 | 0.000 -100.00 % | 464.000 K 74.44 % | 266.000 K |
| Common stock | 1.512 M 0.00 % | 1.512 M -0.85 % | 1.525 M -0.72 % | 1.536 M -1.48 % | 1.559 M -1.08 % | 1.576 M -4.25 % | 1.646 M -5.13 % | 1.735 M -11.97 % | 1.971 M -6.45 % | 2.107 M -5.18 % | 2.222 M -5.73 % | 2.357 M -14.88 % | 2.769 M -23.72 % | 3.630 M -3.94 % | 3.779 M -5.41 % | 3.995 M -6.51 % | 4.273 M -3.67 % | 4.436 M 0.00 % | 4.436 M 0.00 % | 4.436 M 0.00 % | 4.436 M 0.00 % | 4.436 M |
| Total equity | 83.333 M 14.37 % | 72.862 M -3.38 % | 75.408 M -32.00 % | 110.898 M 30.04 % | 85.282 M -26.35 % | 115.786 M 6.88 % | 108.333 M -12.05 % | 123.173 M 3.99 % | 118.450 M 24.75 % | 94.948 M -27.83 % | 131.556 M -23.21 % | 171.330 M -9.45 % | 189.203 M -18.21 % | 231.320 M -26.46 % | 314.546 M 11.43 % | 282.290 M 0.67 % | 280.414 M -26.63 % | 382.188 M 30.87 % | 292.036 M 15.03 % | 253.872 M 73.52 % | 146.309 M 25.65 % | 116.444 M |
| 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 |
| Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current liabilities | 0.000 | 0.000 -100.00 % | 351.000 K -47.30 % | 666.000 K 72.09 % | 387.000 K -96.03 % | 9.738 M 5.82 % | 9.202 M 2.88 % | 8.944 M -10.63 % | 10.008 M -10.83 % | 11.223 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 |
| Other current liabilities | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -294.000 K 97.08 % | -10.054 M -5.33 % | -9.545 M -3.27 % | -9.243 M 10.41 % | -10.317 M 10.88 % | -11.577 M -3 089.26 % | -363.000 K -50.62 % | -241.000 K 26.52 % | -328.000 K 24.42 % | -434.000 K 7.46 % | -469.000 K 86.94 % | -3.591 M 30.12 % | -5.139 M 45.95 % | -9.508 M -1 468.98 % | -606.000 K 83.96 % | -3.777 M -57.70 % | -2.395 M 31.57 % | -3.500 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -9.089 M -22.82 % | -7.400 M 16.30 % | -8.841 M 20.37 % | -11.102 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 |
| Short term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.738 M 5.82 % | 9.202 M 2.88 % | 8.944 M -10.63 % | 10.008 M -10.83 % | 11.223 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 |
| Total current liabilities | 1.033 M 391.90 % | 210.000 K -40.17 % | 351.000 K -47.30 % | 666.000 K 616.13 % | 93.000 K -99.07 % | 10.054 M 8 797.35 % | 113.000 K -92.68 % | 1.544 M 32.31 % | 1.167 M 864.46 % | 121.000 K -82.05 % | 674.000 K 179.67 % | 241.000 K -91.08 % | 2.702 M 522.58 % | 434.000 K -7.46 % | 469.000 K -86.94 % | 3.591 M -30.12 % | 5.139 M -45.95 % | 9.508 M 1 468.98 % | 606.000 K -83.96 % | 3.777 M 57.70 % | 2.395 M -31.57 % | 3.500 M |
| Total liabilities | 1.033 M 391.90 % | 210.000 K -40.17 % | 351.000 K -47.30 % | 666.000 K 616.13 % | 93.000 K -99.04 % | 9.738 M 0.83 % | 9.658 M -7.91 % | 10.488 M -8.67 % | 11.484 M -1.83 % | 11.698 M 1 635.61 % | 674.000 K 4.82 % | 643.000 K -76.20 % | 2.702 M 522.58 % | 434.000 K -7.46 % | 469.000 K -86.94 % | 3.591 M -30.12 % | 5.139 M -45.95 % | 9.508 M 1 468.98 % | 606.000 K -83.96 % | 3.777 M 57.70 % | 2.395 M -31.57 % | 3.500 M |
| Other non current assets | 511.000 K | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -122.091 M -6.33 % | -114.825 M 12.49 % | -131.220 M -5.37 % | -124.527 M -20.11 % | -103.676 M 20.68 % | -130.700 M 22.16 % | -167.899 M 10.83 % | -188.293 M 17.47 % | -228.153 M 25.69 % | -307.030 M -13.22 % | -271.189 M -0.18 % | -270.697 M 26.92 % | -370.406 M -29.78 % | -285.415 M -12.57 % | -253.549 M -72.87 % | -146.674 M -25.85 % | -116.548 M |
| Long term investments | 80.082 M 16.55 % | 68.711 M -8.46 % | 75.059 M -31.29 % | 109.233 M 30.71 % | 83.572 M -31.55 % | 122.091 M 6.33 % | 114.825 M -12.49 % | 131.220 M 5.37 % | 124.527 M 20.11 % | 103.676 M -20.68 % | 130.700 M -22.16 % | 167.899 M -10.83 % | 188.293 M -17.47 % | 228.153 M -25.69 % | 307.030 M 13.22 % | 271.189 M 0.18 % | 270.697 M -26.92 % | 370.406 M 29.78 % | 285.415 M 12.57 % | 253.549 M 72.87 % | 146.674 M 25.85 % | 116.548 M |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| 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 |
| Property plant equipment net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current assets | 80.593 M 17.29 % | 68.711 M -8.46 % | 75.059 M -31.29 % | 109.233 M 30.71 % | 83.572 M -31.55 % | 122.091 M 6.33 % | 114.825 M -12.49 % | 131.220 M 5.37 % | 124.527 M 20.11 % | 103.676 M -20.68 % | 130.700 M -22.16 % | 167.899 M -10.83 % | 188.293 M -17.47 % | 228.153 M -25.69 % | 307.030 M 13.22 % | 271.189 M 0.18 % | 270.697 M -26.92 % | 370.406 M 29.78 % | 285.415 M 12.57 % | 253.549 M 72.87 % | 146.674 M 25.85 % | 116.548 M |
| Other current assets | 0.000 -100.00 % | 397.000 K -38.83 % | 649.000 K | 0.000 -100.00 % | 272.000 K -20.70 % | 343.000 K -76.51 % | 1.460 M -13.04 % | 1.679 M -51.66 % | 3.473 M 290.22 % | 890.000 K 22.59 % | 726.000 K -51.70 % | 1.503 M -61.45 % | 3.899 M 527.86 % | 621.000 K -67.19 % | 1.893 M -5.26 % | 1.998 M -31.22 % | 2.905 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 3.773 M -4.82 % | 3.964 M 1 601.29 % | 233.000 K -86.00 % | 1.664 M -8.82 % | 1.825 M -48.33 % | 3.532 M 107.03 % | 1.706 M 123.88 % | 762.000 K -60.60 % | 1.934 M -7.02 % | 2.080 M 158.71 % | 804.000 K -75.72 % | 3.312 M 550.69 % | 509.000 K -82.92 % | 2.980 M 61.43 % | 1.846 M -83.41 % | 11.125 M 89.27 % | 5.878 M -56.62 % | 13.549 M 154.39 % | 5.326 M 54.65 % | 3.444 M 1 108.42 % | 285.000 K | 0.000 |
| Cash and short term investments | 3.773 M -4.82 % | 3.964 M 1 601.29 % | 233.000 K -86.00 % | 1.664 M -8.82 % | 1.825 M -48.33 % | 3.532 M 107.03 % | 1.706 M 123.88 % | 762.000 K -60.60 % | 1.934 M -7.02 % | 2.080 M 158.71 % | 804.000 K -75.72 % | 3.312 M 550.69 % | 509.000 K -82.92 % | 2.980 M 61.43 % | 1.846 M -83.41 % | 11.125 M 89.27 % | 5.878 M -56.62 % | 13.549 M 154.39 % | 5.326 M 54.65 % | 3.444 M 1 108.42 % | 285.000 K | 0.000 |
| Total current assets | 3.773 M -13.48 % | 4.361 M 1 771.67 % | 233.000 K -86.00 % | 1.664 M -8.82 % | 1.825 M -48.76 % | 3.562 M 27.72 % | 2.789 M 30.75 % | 2.133 M -53.95 % | 4.632 M 110.64 % | 2.199 M 162.72 % | 837.000 K -74.89 % | 3.333 M 18.36 % | 2.816 M -21.80 % | 3.601 M -40.89 % | 6.092 M -52.01 % | 12.694 M 6.22 % | 11.951 M -43.87 % | 21.290 M 194.59 % | 7.227 M 76.27 % | 4.100 M 101.97 % | 2.030 M -40.22 % | 3.396 M |
| Inventory | 0.000 | 0.000 100.00 % | -649.000 K | 0.000 100.00 % | -512.000 K -135.94 % | -217.000 K | 0.000 | 0.000 | 0.000 100.00 % | -890.000 K -22.59 % | -726.000 K 4.72 % | -762.000 K 75.44 % | -3.103 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 240.000 K 700.00 % | 30.000 K -97.23 % | 1.083 M -21.01 % | 1.371 M -49.18 % | 2.698 M 2 167.23 % | 119.000 K 260.61 % | 33.000 K 57.14 % | 21.000 K | 0.000 | 0.000 -100.00 % | 4.246 M 170.62 % | 1.569 M -74.16 % | 6.073 M -21.55 % | 7.741 M 307.21 % | 1.901 M 189.79 % | 656.000 K -62.41 % | 1.745 M -48.62 % | 3.396 M |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 -100.00 % | 467.000 K -29.99 % | 667.000 K 145.22 % | 272.000 K 45.45 % | 187.000 K -50.40 % | 377.000 K 22.40 % | 308.000 K -60.26 % | 775.000 K 0.52 % | 771.000 K 11.26 % | 693.000 K -6.48 % | 741.000 K -6.91 % | 796.000 K | 0.000 -100.00 % | 1.893 M -5.26 % | 1.998 M -31.22 % | 2.905 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 1.033 M 391.90 % | 210.000 K -40.17 % | 351.000 K -47.30 % | 666.000 K 72.09 % | 387.000 K 22.47 % | 316.000 K -7.87 % | 343.000 K 14.72 % | 299.000 K -3.24 % | 309.000 K -12.71 % | 354.000 K -2.48 % | 363.000 K 50.62 % | 241.000 K -26.52 % | 328.000 K -24.42 % | 434.000 K -7.46 % | 469.000 K -86.94 % | 3.591 M -30.12 % | 5.139 M -45.95 % | 9.508 M 1 468.98 % | 606.000 K -83.96 % | 3.777 M 57.70 % | 2.395 M -31.57 % | 3.500 M |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| 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 |
| 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 |
| 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 |
| Other total stockholders equity | 4.687 M 0.00 % | 4.687 M 232.18 % | 1.411 M 0.00 % | 1.411 M -69.59 % | 4.640 M 104.47 % | -103.747 M -7 452.73 % | 1.411 M 0.00 % | 1.411 M 0.00 % | 1.411 M 101.78 % | -79.261 M -5 717.36 % | 1.411 M 0.00 % | 1.411 M -99.24 % | 186.434 M -16.03 % | 222.026 M -27.88 % | 307.841 M 12.63 % | 273.313 M 1 333.42 % | -22.159 M -39.89 % | -15.840 M -105.51 % | 287.600 M 13 621.39 % | -2.127 M -101.50 % | 141.409 M 26.55 % | 111.742 M |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 -100.00 % | 210.000 K 159.83 % | -351.000 K 47.30 % | -666.000 K -72.09 % | -387.000 K 96.15 % | -10.054 M -3 031.20 % | 343.000 K | 0.000 -100.00 % | 309.000 K -12.71 % | 354.000 K | 0.000 -100.00 % | 643.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 84.366 M 15.46 % | 73.072 M -3.55 % | 75.759 M -32.09 % | 111.564 M 30.23 % | 85.669 M -31.92 % | 125.840 M 6.65 % | 117.991 M -11.72 % | 133.661 M 2.87 % | 129.934 M 21.84 % | 106.646 M -19.35 % | 132.230 M -23.11 % | 171.973 M -10.39 % | 191.905 M -17.19 % | 231.754 M -26.43 % | 315.015 M 10.19 % | 285.881 M 0.11 % | 285.553 M -27.10 % | 391.696 M 33.85 % | 292.642 M 13.58 % | 257.649 M 73.26 % | 148.704 M 23.98 % | 119.944 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| 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 |
| Change in working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -86.000 K -1 175.00 % | 8.000 K -93.85 % | 130.000 K 146.26 % | -281.000 K -122.73 % | 1.236 M |
| 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 | 0.000 100.00 % | -78.000 K -265.96 % | 47.000 K -14.55 % | 55.000 K | 0.000 | 0.000 |
| Other non cash items | -12.467 M -7 276.92 % | -169.000 K -100.52 % | 32.732 M 207.71 % | -30.388 M -221.27 % | 25.058 M 245.38 % | -17.236 M -563.21 % | 3.721 M 113.20 % | -28.191 M 19.19 % | -34.884 M -5 250.31 % | -652.000 K 48.62 % | -1.269 M -55.32 % | -817.000 K 96.51 % | -23.380 M -132.57 % | 71.778 M |
| Net cash provided by operating activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.591 M 18.13 % | 3.040 M -30.75 % | 4.390 M 1.76 % | 4.314 M -14.17 % | 5.026 M |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -107.111 M 7.22 % | -115.443 M -73.42 % | -66.570 M | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 103.585 M -15.84 % | 123.077 M 24.24 % | 99.062 M | 0.000 | 0.000 |
| Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -3.838 M -155.29 % | 6.941 M -78.07 % | 31.654 M -47.38 % | 60.152 M 491.99 % | 10.161 M |
| Net cash used for investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -3.526 M -146.19 % | 7.634 M -76.50 % | 32.492 M -45.98 % | 60.152 M 491.99 % | 10.161 M |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.853 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -6.007 M 36.51 % | -9.461 M 68.93 % | -30.448 M 52.20 % | -63.694 M -387.93 % | -13.054 M |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -3.541 M 4.43 % | -3.705 M -2.63 % | -3.610 M -11.32 % | -3.243 M | 0.000 |
| Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -16.000 K 23.81 % | -21.000 K | 0.000 100.00 % | -999.000 K |
| Net cash used provided by financing activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.211 M 109.19 % | -13.182 M 61.32 % | -34.079 M 49.09 % | -66.937 M -376.32 % | -14.053 M |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.276 M 150.88 % | -2.508 M -189.48 % | 2.803 M 213.44 % | -2.471 M -317.90 % | 1.134 M |
| Cash at beginning of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.080 M 158.71 % | 804.000 K -75.72 % | 3.312 M 550.69 % | 509.000 K -82.92 % | 2.980 M 61.43 % | 1.846 M |
| Cash at end of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.080 M 0.00 % | 2.080 M 158.71 % | 804.000 K -75.72 % | 3.312 M 550.69 % | 509.000 K -82.92 % | 2.980 M |
| Operating cash flow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.591 M 18.13 % | 3.040 M -30.75 % | 4.390 M 1.76 % | 4.314 M -14.17 % | 5.026 M |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.591 M 18.13 % | 3.040 M -30.75 % | 4.390 M 1.76 % | 4.314 M -14.17 % | 5.026 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| 2024-09-30 | 2024-03-30 | 2023-09-30 | 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 | 2017-03-31 | 2016-09-30 | 2016-03-31 | 2015-09-30 | 2015-03-31 | 2014-09-30 | 2014-03-31 | 2013-09-30 | 2013-03-31 | 2012-09-30 | 2012-03-31 | 2011-09-30 | 2011-03-31 | 2010-09-30 | 2010-03-30 | 2009-09-30 | 2009-03-30 | 2008-09-30 | 2008-03-30 | 2007-09-30 | 2007-03-30 | 2006-09-30 | 2006-03-30 | 2005-09-30 | 2005-03-30 | 2004-09-30 | 2004-03-30 | 2003-09-30 | 2003-03-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.667 M 0.00 % | 6.667 M 172.23 % | 2.449 M 373.02 % | -897.000 K 88.08 % | -7.526 M 67.89 % | -23.436 M -315.74 % | 10.863 M -50.64 % | 22.006 M 105.70 % | 10.698 M 132.04 % | -33.392 M -293.96 % | 17.216 M 433.83 % | 3.225 M 142.03 % | -7.674 M -215.76 % | 6.629 M -44.34 % | 11.910 M -36.44 % | 18.738 M -10.66 % | 20.973 M 29.37 % | 16.212 M 234.45 % | -12.058 M 6.98 % | -12.963 M -368.15 % | -2.769 M 86.59 % | -20.654 M -207.17 % | -6.724 M -125.70 % | 26.160 M 641.05 % | -4.835 M -114.32 % | 33.759 M 204.73 % | -32.234 M 0.00 % | -32.234 M -212.65 % | 28.614 M 0.00 % | 28.614 M 170.47 % | 10.580 M 0.00 % | 10.580 M 127.49 % | -38.480 M 0.00 % | -38.480 M -169.94 % | 55.018 M 0.00 % | 55.018 M 153.82 % | 21.676 M 0.00 % | 21.676 M -62.29 % | 57.481 M 0.00 % | 57.481 M 246.09 % | 16.609 M 0.00 % | 16.609 M 1.66 % | 16.337 M 0.00 % | 16.337 M |
| Net income | 6.234 M 0.00 % | 6.234 M 235.86 % | 1.856 M 210.02 % | -1.687 M 79.38 % | -8.183 M 66.67 % | -24.549 M -319.21 % | 11.199 M -41.64 % | 19.189 M 102.10 % | 9.495 M 127.48 % | -34.553 M -328.83 % | 15.100 M 606.93 % | 2.136 M 123.21 % | -9.202 M -267.89 % | 5.481 M -47.45 % | 10.430 M -41.28 % | 17.761 M -9.23 % | 19.566 M 27.73 % | 15.318 M 216.07 % | -13.197 M 4.44 % | -13.810 M -214.15 % | -4.396 M 79.93 % | -21.901 M -152.43 % | -8.676 M -134.90 % | 24.861 M 461.46 % | -6.878 M -120.19 % | 34.071 M 198.51 % | -34.587 M 0.00 % | -34.587 M -230.94 % | 26.414 M 0.00 % | 26.414 M 198.22 % | 8.857 M 0.00 % | 8.857 M 121.32 % | -41.540 M 0.00 % | -41.540 M -179.10 % | 52.517 M 0.00 % | 52.517 M 170.61 % | 19.407 M 0.00 % | 19.407 M -65.06 % | 55.540 M 0.00 % | 55.540 M 261.21 % | 15.376 M 0.00 % | 15.376 M -0.21 % | 15.408 M 0.00 % | 15.408 M |
| Income before tax | 6.310 M 0.00 % | 6.310 M 64.49 % | 3.836 M 336.94 % | -1.619 M 79.92 % | -8.062 M 66.64 % | -24.167 M -309.97 % | 11.510 M -40.72 % | 19.417 M 101.71 % | 9.626 M 127.97 % | -34.418 M -318.51 % | 15.751 M 583.93 % | 2.303 M 126.30 % | -8.756 M -256.36 % | 5.600 M -48.60 % | 10.895 M -38.72 % | 17.778 M -11.33 % | 20.050 M 30.49 % | 15.365 M 218.43 % | -12.974 M 6.09 % | -13.815 M -262.98 % | -3.806 M 82.56 % | -21.826 M -176.49 % | -7.894 M -131.71 % | 24.896 M 504.75 % | -6.151 M -118.04 % | 34.099 M 200.29 % | -34.001 M 0.00 % | -34.001 M -227.15 % | 26.741 M 0.00 % | 26.741 M 192.65 % | 9.138 M 0.00 % | 9.138 M 122.39 % | -40.816 M 0.00 % | -40.816 M -177.33 % | 52.779 M 0.00 % | 52.779 M 166.94 % | 19.772 M 0.00 % | 19.772 M -64.58 % | 55.826 M 0.00 % | 55.826 M 257.64 % | 15.610 M 0.00 % | 15.610 M 0.31 % | 15.562 M 0.00 % | 15.562 M |
| Income before tax ratio | 0.95 0.00 % | 0.95 -39.58 % | 1.57 -13.22 % | 1.80 68.49 % | 1.07 3.88 % | 1.03 -2.68 % | 1.06 20.08 % | 0.88 -1.94 % | 0.90 -12.70 % | 1.03 12.66 % | 0.91 28.12 % | 0.71 -37.41 % | 1.14 35.07 % | 0.84 -7.65 % | 0.91 -3.58 % | 0.95 -0.76 % | 0.96 0.87 % | 0.95 -11.92 % | 1.08 0.96 % | 1.07 -22.46 % | 1.37 30.07 % | 1.06 -9.99 % | 1.17 23.36 % | 0.95 -25.19 % | 1.27 25.95 % | 1.01 -4.24 % | 1.05 0.00 % | 1.05 12.87 % | 0.93 0.00 % | 0.93 8.20 % | 0.86 0.00 % | 0.86 -18.57 % | 1.06 0.00 % | 1.06 10.57 % | 0.96 0.00 % | 0.96 5.17 % | 0.91 0.00 % | 0.91 -6.08 % | 0.97 0.00 % | 0.97 3.34 % | 0.94 0.00 % | 0.94 -1.33 % | 0.95 0.00 % | 0.95 |
| EBITDA | 0.000 | 0.000 -100.00 % | 1.868 M 346.60 % | -757.500 K 81.52 % | -4.100 M 66.14 % | -12.110 M -342.17 % | 5.001 M -52.76 % | 10.586 M 112.88 % | 4.973 M 129.09 % | -17.094 M -2 974.47 % | -555.998 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -17.000 K | 0.000 | 0.000 100.00 % | -34.001 M 0.00 % | -34.001 M -227.15 % | 26.741 M 0.00 % | 26.741 M 192.65 % | 9.138 M 0.00 % | 9.138 M 122.39 % | -40.816 M 0.00 % | -40.816 M -177.33 % | 52.779 M 0.00 % | 52.779 M 166.94 % | 19.772 M 0.00 % | 19.772 M -64.58 % | 55.826 M 0.00 % | 55.826 M 257.64 % | 15.610 M 0.00 % | 15.610 M 0.31 % | 15.562 M 0.00 % | 15.562 M |
| Net income ratio | 0.93 0.00 % | 0.93 23.37 % | 0.76 -59.70 % | 1.88 72.97 % | 1.09 3.80 % | 1.05 1.61 % | 1.03 18.23 % | 0.87 -1.75 % | 0.89 -14.23 % | 1.03 17.98 % | 0.88 32.43 % | 0.66 -44.77 % | 1.20 45.03 % | 0.83 -5.59 % | 0.88 -7.61 % | 0.95 1.60 % | 0.93 -1.26 % | 0.94 -13.67 % | 1.09 2.73 % | 1.07 -32.90 % | 1.59 49.72 % | 1.06 -17.82 % | 1.29 35.77 % | 0.95 -33.19 % | 1.42 40.95 % | 1.01 -5.94 % | 1.07 0.00 % | 1.07 16.24 % | 0.92 0.00 % | 0.92 10.26 % | 0.84 0.00 % | 0.84 -22.45 % | 1.08 0.00 % | 1.08 13.09 % | 0.95 0.00 % | 0.95 6.62 % | 0.90 0.00 % | 0.90 -7.34 % | 0.97 0.00 % | 0.97 4.37 % | 0.93 0.00 % | 0.93 -1.84 % | 0.94 0.00 % | 0.94 |
| Ratio EBITDA | 0.00 | 0.00 -100.00 % | 0.76 -9.68 % | 0.84 55.01 % | 0.54 5.43 % | 0.52 12.25 % | 0.46 -4.30 % | 0.48 3.49 % | 0.46 -9.20 % | 0.51 1 685.11 % | -0.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | 0.00 | 0.00 | 0.00 -100.00 % | 1.05 0.00 % | 1.05 12.87 % | 0.93 0.00 % | 0.93 8.20 % | 0.86 0.00 % | 0.86 -18.57 % | 1.06 0.00 % | 1.06 10.57 % | 0.96 0.00 % | 0.96 5.17 % | 0.91 0.00 % | 0.91 -6.08 % | 0.97 0.00 % | 0.97 3.34 % | 0.94 0.00 % | 0.94 -1.33 % | 0.95 0.00 % | 0.95 |
| Gross profit ratio | 1.00 0.00 % | 1.00 553.90 % | -0.22 -116.85 % | 1.31 25.89 % | 1.04 2.25 % | 1.02 5.43 % | 0.96 -2.07 % | 0.98 1.76 % | 0.97 -4.52 % | 1.01 1.28 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Weighted average shs out dil | 11.797 M 0.00 % | 11.797 M 0.00 % | 11.797 M -1.63 % | 11.992 M 0.21 % | 11.967 M -0.45 % | 12.021 M -0.90 % | 12.130 M -0.94 % | 12.245 M -0.25 % | 12.276 M -1.19 % | 12.423 M -1.22 % | 12.577 M -3.00 % | 12.965 M -3.98 % | 13.502 M -2.53 % | 13.853 M -2.19 % | 14.162 M -7.81 % | 15.363 M -8.46 % | 16.782 M -1.85 % | 17.099 M -5.74 % | 18.139 M -2.75 % | 18.652 M -3.71 % | 19.371 M -1.47 % | 19.659 M -5.96 % | 20.905 M -8.01 % | 22.726 M -10.88 % | 25.500 M 0.00 % | 25.500 M -25.01 % | 34.004 M 0.00 % | 34.004 M -3.80 % | 35.347 M 0.00 % | 35.347 M -6.54 % | 37.821 M 0.00 % | 37.821 M -6.42 % | 40.417 M 0.00 % | 40.417 M -5.42 % | 42.732 M 0.00 % | 42.732 M -1.53 % | 43.396 M 0.00 % | 43.396 M -2.17 % | 44.360 M 0.00 % | 44.360 M 0.17 % | 44.286 M 0.00 % | 44.286 M -1.33 % | 44.881 M 0.00 % | 44.881 M |
| Weighted average shs out | 11.797 M 0.00 % | 11.797 M 0.00 % | 11.797 M -1.63 % | 11.992 M 0.21 % | 11.967 M -0.45 % | 12.021 M -0.90 % | 12.130 M -0.94 % | 12.245 M -0.25 % | 12.276 M -1.19 % | 12.423 M -1.22 % | 12.577 M -3.00 % | 12.965 M -3.98 % | 13.502 M -2.53 % | 13.853 M -2.19 % | 14.162 M -7.81 % | 15.363 M -8.46 % | 16.782 M -1.85 % | 17.099 M -5.73 % | 18.139 M -2.75 % | 18.652 M -3.71 % | 19.371 M -1.47 % | 19.660 M -5.96 % | 20.905 M -8.01 % | 22.726 M -10.88 % | 25.500 M 0.00 % | 25.500 M -25.01 % | 34.004 M 0.00 % | 34.004 M -3.80 % | 35.347 M 0.00 % | 35.347 M -6.54 % | 37.821 M 0.00 % | 37.821 M -6.42 % | 40.417 M 0.00 % | 40.417 M -5.42 % | 42.732 M 0.00 % | 42.732 M -1.53 % | 43.396 M 0.00 % | 43.396 M -2.17 % | 44.360 M 0.00 % | 44.360 M 0.17 % | 44.286 M 0.00 % | 44.286 M -1.33 % | 44.881 M 0.00 % | 44.881 M |
| EPS diluted | 0.53 0.00 % | 0.53 236.72 % | 0.16 212.43 % | -0.14 79.41 % | -0.68 66.67 % | -2.04 -321.74 % | 0.92 -41.40 % | 1.57 103.90 % | 0.77 127.70 % | -2.78 -331.67 % | 1.20 628.16 % | 0.16 124.24 % | -0.68 -270.00 % | 0.40 -45.95 % | 0.74 -36.21 % | 1.16 0.00 % | 1.16 28.89 % | 0.90 225.00 % | -0.72 2.70 % | -0.74 -236.36 % | -0.22 80.36 % | -1.12 -166.67 % | -0.42 -138.18 % | 1.10 523.08 % | -0.26 -121.31 % | 1.22 220.79 % | -1.01 0.00 % | -1.01 -234.67 % | 0.75 0.00 % | 0.75 212.50 % | 0.24 0.00 % | 0.24 123.30 % | -1.03 0.00 % | -1.03 -183.74 % | 1.23 0.00 % | 1.23 173.33 % | 0.45 0.00 % | 0.45 -64.84 % | 1.28 0.00 % | 1.28 265.71 % | 0.35 0.00 % | 0.35 0.00 % | 0.35 0.00 % | 0.35 |
| Earnings per share | 0.53 0.00 % | 0.53 236.72 % | 0.16 212.43 % | -0.14 79.41 % | -0.68 66.67 % | -2.04 -321.74 % | 0.92 -41.40 % | 1.57 103.90 % | 0.77 127.70 % | -2.78 -331.67 % | 1.20 628.16 % | 0.16 124.24 % | -0.68 -270.00 % | 0.40 -45.95 % | 0.74 -36.21 % | 1.16 0.00 % | 1.16 28.89 % | 0.90 225.00 % | -0.72 2.70 % | -0.74 -236.36 % | -0.22 80.36 % | -1.12 -166.67 % | -0.42 -138.18 % | 1.10 523.08 % | -0.26 -121.31 % | 1.22 220.79 % | -1.01 0.00 % | -1.01 -234.67 % | 0.75 0.00 % | 0.75 212.50 % | 0.24 0.00 % | 0.24 123.30 % | -1.03 0.00 % | -1.03 -183.74 % | 1.23 0.00 % | 1.23 173.33 % | 0.45 0.00 % | 0.45 -64.84 % | 1.28 0.00 % | 1.28 265.71 % | 0.35 0.00 % | 0.35 0.00 % | 0.35 0.00 % | 0.35 |
| Gross profit | 6.667 M 0.00 % | 6.667 M 1 335.66 % | -539.550 K 54.00 % | -1.173 M 85.00 % | -7.818 M 67.17 % | -23.810 M -327.46 % | 10.468 M -51.66 % | 21.654 M 109.32 % | 10.345 M 130.59 % | -33.818 M -296.43 % | 17.216 M 433.83 % | 3.225 M 142.03 % | -7.674 M -215.76 % | 6.629 M -44.34 % | 11.910 M -36.44 % | 18.738 M -10.66 % | 20.973 M 29.37 % | 16.212 M 234.45 % | -12.058 M 6.98 % | -12.963 M -368.15 % | -2.769 M 86.59 % | -20.654 M -207.17 % | -6.724 M -125.70 % | 26.160 M 641.05 % | -4.835 M -114.32 % | 33.759 M 204.73 % | -32.234 M 0.00 % | -32.234 M -212.65 % | 28.614 M 0.00 % | 28.614 M 170.47 % | 10.580 M 0.00 % | 10.580 M 127.49 % | -38.480 M 0.00 % | -38.480 M -169.94 % | 55.018 M 0.00 % | 55.018 M 153.82 % | 21.676 M 0.00 % | 21.676 M -62.29 % | 57.481 M 0.00 % | 57.481 M 246.09 % | 16.609 M 0.00 % | 16.609 M 1.66 % | 16.337 M 0.00 % | 16.337 M |
| Income tax expense | 76.500 K 0.00 % | 76.500 K -38.31 % | 124.000 K 82.35 % | 68.000 K -43.80 % | 121.000 K -68.32 % | 382.000 K 22.83 % | 311.000 K 36.40 % | 228.000 K 74.05 % | 131.000 K -2.96 % | 135.000 K -79.26 % | 651.000 K 289.82 % | 167.000 K -62.56 % | 446.000 K 274.79 % | 119.000 K -74.41 % | 465.000 K 2 635.29 % | 17.000 K -96.49 % | 484.000 K 929.79 % | 47.000 K -78.92 % | 223.000 K 4 360.00 % | 5.000 K -99.15 % | 590.000 K 686.67 % | 75.000 K -90.41 % | 782.000 K 2 134.29 % | 35.000 K -95.19 % | 727.000 K 2 496.43 % | 28.000 K -95.22 % | 586.000 K 0.00 % | 586.000 K 78.93 % | 327.500 K 0.00 % | 327.500 K 16.76 % | 280.500 K 0.00 % | 280.500 K -61.28 % | 724.500 K 0.00 % | 724.500 K 176.53 % | 262.000 K 0.00 % | 262.000 K -28.32 % | 365.500 K 0.00 % | 365.500 K 27.80 % | 286.000 K 0.00 % | 286.000 K 22.48 % | 233.500 K 0.00 % | 233.500 K 52.12 % | 153.500 K 0.00 % | 153.500 K |
| Cost of revenue | 0.000 | 0.000 -100.00 % | 2.989 M 982.81 % | 276.000 K -5.48 % | 292.000 K -21.93 % | 374.000 K -5.32 % | 395.000 K 12.22 % | 352.000 K -0.28 % | 353.000 K -17.14 % | 426.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 357.000 K 0.00 % | 357.000 K 31.73 % | 271.000 K 96.38 % | 138.000 K -5.48 % | 146.000 K -21.93 % | 187.000 K -5.32 % | 197.500 K 12.22 % | 176.000 K -0.28 % | 176.500 K -17.14 % | 213.000 K -54.19 % | 465.000 K 15.96 % | 401.000 K -10.69 % | 449.000 K -7.61 % | 486.000 K -1.22 % | 492.000 K 6.96 % | 460.000 K 3.14 % | 446.000 K 5.94 % | 421.000 K -3.00 % | 434.000 K 0.00 % | 434.000 K -21.94 % | 556.000 K -11.75 % | 630.000 K -6.67 % | 675.000 K -11.65 % | 764.000 K 2.28 % | 747.000 K 226.20 % | 229.000 K -50.65 % | 464.000 K 0.00 % | 464.000 K -29.00 % | 653.500 K 0.00 % | 653.500 K 0.77 % | 648.500 K 0.00 % | 648.500 K -14.73 % | 760.500 K 0.00 % | 760.500 K -9.68 % | 842.000 K 0.00 % | 842.000 K 47.46 % | 571.000 K 0.00 % | 571.000 K -32.59 % | 847.000 K 0.00 % | 847.000 K 109.39 % | 404.500 K 0.00 % | 404.500 K -3.23 % | 418.000 K 0.00 % | 418.000 K |
| Selling and marketing expenses | 0.000 | 0.000 -100.00 % | 310.000 K 81.29 % | 171.000 K -10.47 % | 191.000 K -6.60 % | 204.500 K -12.42 % | 233.500 K -3.31 % | 241.500 K 20.75 % | 200.000 K 8.11 % | 185.000 K -58.33 % | 444.000 K 38.32 % | 321.000 K -24.11 % | 423.000 K 2.42 % | 413.000 K 5.63 % | 391.000 K 4.55 % | 374.000 K 2.47 % | 365.000 K 5.49 % | 346.000 K -12.63 % | 396.000 K -3.41 % | 410.000 K -12.58 % | 468.998 K -12.99 % | 539.000 K 9.78 % | 491.000 K 1.66 % | 483.000 K -12.02 % | 549.000 K 200.00 % | -549.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 6.310 M 0.00 % | 6.310 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 |
| Operating expenses | 6.667 M 0.00 % | 6.667 M 1 047.50 % | 581.000 K 60.94 % | 361.000 K 34.70 % | 268.000 K -26.68 % | 365.500 K 12.98 % | 323.500 K -75.01 % | 1.294 M 142.64 % | 533.500 K 23.50 % | 432.000 K -65.88 % | 1.266 M 72.01 % | 736.000 K -18.49 % | 902.998 K 0.44 % | 899.000 K 1.81 % | 883.000 K 5.88 % | 833.998 K 2.84 % | 811.000 K 5.74 % | 766.998 K -9.12 % | 844.000 K 0.00 % | 844.000 K -18.85 % | 1.040 M -11.04 % | 1.169 M 0.26 % | 1.166 M -6.50 % | 1.247 M -3.78 % | 1.296 M 505.00 % | -320.000 K -118.11 % | 1.767 M 0.00 % | 1.767 M -5.66 % | 1.873 M 0.00 % | 1.873 M 29.89 % | 1.442 M 0.00 % | 1.442 M -38.26 % | 2.336 M 0.00 % | 2.336 M 4.31 % | 2.239 M 0.00 % | 2.239 M 17.59 % | 1.904 M 0.00 % | 1.904 M 15.05 % | 1.655 M 0.00 % | 1.655 M 65.67 % | 999.000 K 0.00 % | 999.000 K 28.82 % | 775.500 K 0.00 % | 775.500 K |
| Cost and expenses | 6.667 M 0.00 % | 6.667 M 1 047.50 % | 581.000 K -5.99 % | 618.000 K -8.31 % | 674.000 K -13.92 % | 783.000 K -9.16 % | 862.000 K 3.23 % | 835.000 K 10.89 % | 753.000 K -5.40 % | 796.000 K -37.12 % | 1.266 M 72.01 % | 736.000 K -18.49 % | 902.998 K 0.44 % | 899.000 K 1.81 % | 883.000 K 5.88 % | 833.998 K 2.84 % | 811.000 K 5.74 % | 766.998 K -9.12 % | 844.000 K 0.00 % | 844.000 K -18.85 % | 1.040 M -11.04 % | 1.169 M 0.26 % | 1.166 M -6.50 % | 1.247 M -3.78 % | 1.296 M 505.00 % | -320.000 K -118.11 % | 1.767 M 0.00 % | 1.767 M -5.66 % | 1.873 M 0.00 % | 1.873 M 29.89 % | 1.442 M 0.00 % | 1.442 M -38.26 % | 2.336 M 0.00 % | 2.336 M 4.31 % | 2.239 M 0.00 % | 2.239 M 17.59 % | 1.904 M 0.00 % | 1.904 M 15.05 % | 1.655 M 0.00 % | 1.655 M 65.67 % | 999.000 K 0.00 % | 999.000 K 28.82 % | 775.500 K 0.00 % | 775.500 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 |
| Selling general and administrative expenses | 357.000 K 0.00 % | 357.000 K -38.55 % | 581.000 K 88.03 % | 309.000 K -8.31 % | 337.000 K -13.92 % | 391.500 K -9.16 % | 431.000 K 3.23 % | 417.500 K 10.89 % | 376.500 K -5.40 % | 398.000 K -56.22 % | 909.000 K 25.90 % | 722.000 K -17.20 % | 872.000 K -3.00 % | 899.000 K 1.81 % | 883.000 K 5.88 % | 834.000 K 2.84 % | 811.000 K 5.74 % | 767.000 K -7.59 % | 830.000 K -1.66 % | 844.000 K -17.66 % | 1.025 M -12.32 % | 1.169 M 0.26 % | 1.166 M -6.50 % | 1.247 M -3.78 % | 1.296 M 505.00 % | -320.000 K -168.97 % | 464.000 K 0.00 % | 464.000 K -29.00 % | 653.500 K 0.00 % | 653.500 K 0.77 % | 648.500 K 0.00 % | 648.500 K -14.73 % | 760.500 K 0.00 % | 760.500 K -9.68 % | 842.000 K 0.00 % | 842.000 K 47.46 % | 571.000 K 0.00 % | 571.000 K -32.59 % | 847.000 K 0.00 % | 847.000 K 109.39 % | 404.500 K 0.00 % | 404.500 K -3.23 % | 418.000 K 0.00 % | 418.000 K |
| Interest income | 26.500 K 0.00 % | 26.500 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.500 K -96.91 % | 81.000 K -59.30 % | 199.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 29.000 K 0.00 % | 29.000 K 5 700.00 % | 500.000 0.00 % | 500.000 -93.75 % | 8.000 K 0.00 % | 8.000 K -93.22 % | 118.000 K 0.00 % | 118.000 K 9.77 % | 107.500 K 0.00 % | 107.500 K | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 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 % | 27.000 K 315.38 % | 6.500 K 0.00 % | 6.500 K -23.53 % | 8.500 K 0.00 % | 8.500 K 0.00 % | 8.500 K 0.00 % | 8.500 K 112.50 % | 4.000 K 0.00 % | 4.000 K -20.00 % | 5.000 K 0.00 % | 5.000 K 100.00 % | 2.500 K 0.00 % | 2.500 K -78.26 % | 11.500 K 0.00 % | 11.500 K 27.78 % | 9.000 K 0.00 % | 9.000 K 1 700.00 % | 500.000 0.00 % | 500.000 |
| Depreciation and amortization | 0.000 | 0.000 100.00 % | -1.868 M -346.60 % | 757.500 K -81.52 % | 4.100 M -66.14 % | 12.110 M 342.17 % | -5.001 M 52.76 % | -10.586 M -112.88 % | -4.973 M -129.09 % | 17.094 M 204.83 % | -16.307 M -551.50 % | -2.503 M -129.29 % | 8.546 M 249.14 % | -5.730 M 48.04 % | -11.027 M 38.41 % | -17.904 M 11.20 % | -20.162 M -30.54 % | -15.445 M -219.84 % | 12.888 M -6.66 % | 13.807 M 263.92 % | 3.794 M -82.61 % | 21.823 M 176.59 % | 7.890 M 131.67 % | -24.913 M -506.34 % | 6.131 M 117.98 % | -34.106 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 |
| Operating income | 0.000 | 0.000 -100.00 % | 1.868 M 223.30 % | -1.515 M 81.52 % | -8.200 M 66.14 % | -24.219 M -342.17 % | 10.001 M -52.76 % | 21.171 M 112.88 % | 9.945 M 129.09 % | -34.188 M -309.65 % | 16.307 M 551.50 % | 2.503 M 129.29 % | -8.546 M -249.14 % | 5.730 M -48.04 % | 11.027 M -38.41 % | 17.904 M -11.20 % | 20.162 M 30.54 % | 15.445 M 219.84 % | -12.888 M 6.66 % | -13.807 M -263.92 % | -3.794 M 82.61 % | -21.823 M -176.59 % | -7.890 M -131.67 % | 24.913 M 506.34 % | -6.131 M -117.99 % | 34.079 M 200.23 % | -34.001 M 0.00 % | -34.001 M -227.15 % | 26.741 M 0.00 % | 26.741 M 192.65 % | 9.138 M 0.00 % | 9.138 M 122.39 % | -40.816 M 0.00 % | -40.816 M -177.33 % | 52.779 M 0.00 % | 52.779 M 166.94 % | 19.772 M 0.00 % | 19.772 M -64.58 % | 55.826 M 0.00 % | 55.826 M 257.64 % | 15.610 M 0.00 % | 15.610 M 0.31 % | 15.562 M 0.00 % | 15.562 M |
| Operating income ratio | 0.00 | 0.00 -100.00 % | 0.76 -54.84 % | 1.69 55.01 % | 1.09 5.43 % | 1.03 12.25 % | 0.92 -4.30 % | 0.96 3.49 % | 0.93 -9.20 % | 1.02 8.09 % | 0.95 22.04 % | 0.78 -30.31 % | 1.11 28.84 % | 0.86 -6.64 % | 0.93 -3.10 % | 0.96 -0.61 % | 0.96 0.91 % | 0.95 -10.87 % | 1.07 0.35 % | 1.07 -22.26 % | 1.37 29.68 % | 1.06 -9.95 % | 1.17 23.21 % | 0.95 -24.90 % | 1.27 25.61 % | 1.01 -4.30 % | 1.05 0.00 % | 1.05 12.87 % | 0.93 0.00 % | 0.93 8.20 % | 0.86 0.00 % | 0.86 -18.57 % | 1.06 0.00 % | 1.06 10.57 % | 0.96 0.00 % | 0.96 5.17 % | 0.91 0.00 % | 0.91 -6.08 % | 0.97 0.00 % | 0.97 3.34 % | 0.94 0.00 % | 0.94 -1.33 % | 0.95 0.00 % | 0.95 |
| Total other income expenses net | 6.310 M 0.00 % | 6.310 M 220.63 % | 1.968 M 1 992.31 % | -104.000 K -175.36 % | 138.000 K 165.38 % | 52.000 K -96.55 % | 1.509 M 186.03 % | -1.754 M -449.84 % | -319.000 K -38.70 % | -230.000 K 58.63 % | -556.000 K -178.00 % | -200.000 K 4.76 % | -210.000 K -61.54 % | -130.000 K 1.52 % | -132.000 K -4.76 % | -126.000 K -12.50 % | -112.000 K -40.00 % | -80.000 K 6.98 % | -86.000 K -975.00 % | -8.000 K 33.33 % | -12.000 K -300.00 % | -3.000 K 25.00 % | -4.000 K 76.47 % | -17.000 K | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -25.899 M 0.00 % | -25.899 M -261.89 % | -7.157 M 0.00 % | -7.157 M | 0.000 | 0.000 100.00 % | -52.408 M 0.00 % | -52.408 M -179.40 % | -18.757 M 0.00 % | -18.757 M 65.95 % | -55.091 M 0.00 % | -55.091 M -271.39 % | -14.834 M 0.00 % | -14.834 M | 0.000 | 0.000 |
| 2024-09-30 | 2024-03-30 | 2023-09-30 | 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 | 2017-03-31 | 2016-09-30 | 2016-03-31 | 2015-09-30 | 2015-03-31 | 2014-09-30 | 2014-03-31 | 2013-09-30 | 2013-03-31 | 2012-09-30 | 2012-03-31 | 2011-09-30 | 2011-03-31 | 2010-09-30 | 2010-03-30 | 2009-09-30 | 2009-03-30 | 2008-09-30 | 2008-03-30 | 2007-09-30 | 2007-03-30 | 2006-09-30 | 2006-03-30 | 2005-09-30 | 2005-03-30 | 2004-09-30 | 2004-03-30 | 2003-09-30 | 2003-03-30 |
| 2024-09-30 | 2024-03-30 | 2023-09-30 | 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 | 2017-03-31 | 2016-09-30 | 2016-03-31 | 2015-09-30 | 2015-03-31 | 2014-09-30 | 2014-03-31 | 2013-09-30 | 2013-03-31 | 2012-09-30 | 2012-03-31 | 2011-09-30 | 2011-03-31 | 2010-09-30 | 2010-03-31 | 2009-09-30 | 2009-03-31 | 2008-09-30 | 2008-03-31 | 2007-09-30 | 2007-03-31 | 2006-09-30 | 2006-03-31 | 2005-09-30 | 2005-03-31 | 2004-09-30 | 2004-03-31 | 2003-09-30 | 2003-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -3.773 M 2.47 % | -3.869 M 2.41 % | -3.964 M -179.75 % | -1.417 M -508.15 % | -233.000 K 82.74 % | -1.350 M 18.87 % | -1.664 M 10.73 % | -1.864 M -2.14 % | -1.825 M 29.04 % | -2.572 M -141.44 % | 6.206 M 1.54 % | 6.112 M -18.46 % | 7.496 M -4.98 % | 7.889 M -3.58 % | 8.182 M 0.95 % | 8.105 M 0.38 % | 8.074 M 42.30 % | 5.674 M -37.94 % | 9.143 M 844.54 % | -1.228 M -52.74 % | -804.000 K -302.00 % | -200.000 K 93.96 % | -3.312 M 22.20 % | -4.257 M -736.35 % | -509.000 K 80.59 % | -2.622 M 12.01 % | -2.980 M 60.49 % | -7.542 M -308.56 % | -1.846 M 79.80 % | -9.137 M 17.87 % | -11.125 M -440.84 % | -2.057 M 65.01 % | -5.878 M 48.25 % | -11.358 M 16.17 % | -13.549 M -185.12 % | -4.752 M 10.78 % | -5.326 M 12.29 % | -6.072 M -76.31 % | -3.444 M | 0.000 100.00 % | -285.000 K 95.84 % | -6.847 M | 0.000 100.00 % | -4.649 M |
| Total investments | 80.082 M 7.64 % | 74.397 M 8.27 % | 68.711 M -1.74 % | 69.925 M -6.84 % | 75.059 M -9.82 % | 83.233 M -23.80 % | 109.233 M 7.61 % | 101.512 M 21.47 % | 83.572 M 10.11 % | 75.897 M -37.84 % | 122.091 M 9.77 % | 111.227 M -3.13 % | 114.825 M -12.94 % | 131.894 M 0.51 % | 131.220 M 5.44 % | 124.446 M -0.07 % | 124.527 M 16.13 % | 107.228 M 3.43 % | 103.676 M -5.92 % | 110.197 M -15.69 % | 130.700 M -6.12 % | 139.215 M -17.08 % | 167.899 M -9.83 % | 186.195 M -1.11 % | 188.293 M -7.56 % | 203.683 M -10.73 % | 228.153 M -35.30 % | 352.626 M 14.85 % | 307.030 M -6.56 % | 328.583 M 21.16 % | 271.189 M 66.26 % | 163.113 M -39.74 % | 270.697 M -28.32 % | 377.640 M 1.95 % | 370.406 M 6.01 % | 349.417 M 22.42 % | 285.415 M -6.53 % | 305.360 M 20.43 % | 253.549 M 48.60 % | 170.622 M 16.33 % | 146.674 M 2.85 % | 142.605 M 22.36 % | 116.548 M 43.85 % | 81.020 M |
| Total debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.169 M 4.43 % | 9.738 M 2.24 % | 9.525 M 3.51 % | 9.202 M 3.60 % | 8.882 M -0.69 % | 8.944 M -15.78 % | 10.620 M 6.12 % | 10.008 M 23.36 % | 8.113 M -27.71 % | 11.223 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 |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 -100.00 % | 3.275 M 0.37 % | 3.263 M -95.92 % | 79.962 M -24.37 % | 105.731 M 8.05 % | 97.856 M 22.40 % | 79.947 M 9.56 % | 72.974 M 2 171.92 % | 3.212 M 1.13 % | 3.176 M 1.08 % | 3.142 M 2.08 % | 3.078 M 0.82 % | 3.053 M 0.83 % | 3.028 M 7.49 % | 2.817 M 1.66 % | 2.771 M 3.36 % | 2.681 M -97.40 % | 103.101 M -14.34 % | 120.362 M -9.17 % | 132.514 M -17.14 % | 159.917 M -13.17 % | 184.183 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 |
| Retained earnings | 0.000 -100.00 % | 33.332 M | 0.000 -100.00 % | 65.568 M -5.26 % | 69.209 M 3 616.92 % | 1.862 M -16.13 % | 2.220 M -0.45 % | 2.230 M -5.71 % | 2.365 M -10.65 % | 2.647 M -97.58 % | 109.587 M 10.45 % | 99.222 M -2.85 % | 102.134 M -13.36 % | 117.882 M 2 008.80 % | 5.590 M -94.93 % | 110.218 M -1.81 % | 112.251 M 17.49 % | 95.542 M 7.65 % | 88.749 M 1 837.33 % | 4.581 M -39.41 % | 7.561 M 108.46 % | 3.627 M -52.56 % | 7.645 M 165.64 % | 2.878 M -58.98 % | 7.016 M | 0.000 -100.00 % | 5.664 M | 0.000 -100.00 % | 2.926 M | 0.000 -100.00 % | 4.982 M | 0.000 -100.00 % | 5.036 M | 0.000 -100.00 % | 1.084 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 464.000 K | 0.000 -100.00 % | 266.000 K | 0.000 |
| Common stock | 1.512 M 0.00 % | 1.512 M 0.00 % | 1.512 M -0.07 % | 1.513 M -0.79 % | 1.525 M -0.52 % | 1.533 M -0.20 % | 1.536 M -1.29 % | 1.556 M -0.19 % | 1.559 M -0.95 % | 1.574 M -0.13 % | 1.576 M -2.23 % | 1.612 M -2.07 % | 1.646 M -3.74 % | 1.710 M -1.44 % | 1.735 M -1.42 % | 1.760 M -10.71 % | 1.971 M -2.28 % | 2.017 M -4.27 % | 2.107 M -2.77 % | 2.167 M -2.48 % | 2.222 M -2.63 % | 2.282 M -3.18 % | 2.357 M -5.72 % | 2.500 M -9.71 % | 2.769 M -5.17 % | 2.920 M -19.56 % | 3.630 M -3.89 % | 3.777 M -0.05 % | 3.779 M -1.00 % | 3.817 M -4.46 % | 3.995 M -2.82 % | 4.111 M -3.79 % | 4.273 M -3.67 % | 4.436 M 0.00 % | 4.436 M 0.00 % | 4.436 M 0.00 % | 4.436 M 0.00 % | 4.436 M 0.00 % | 4.436 M 0.00 % | 4.436 M 0.00 % | 4.436 M 0.00 % | 4.436 M 0.00 % | 4.436 M -1.16 % | 4.488 M |
| Total equity | 83.333 M 6.70 % | 78.098 M 7.19 % | 72.862 M 1.53 % | 71.767 M -4.83 % | 75.408 M -11.04 % | 84.768 M -23.56 % | 110.898 M 7.61 % | 103.053 M 20.84 % | 85.282 M 8.49 % | 78.606 M -32.11 % | 115.786 M 9.83 % | 105.421 M -2.69 % | 108.333 M -12.69 % | 124.081 M 0.74 % | 123.173 M 5.80 % | 116.417 M -1.72 % | 118.450 M 16.42 % | 101.741 M 7.15 % | 94.948 M -14.66 % | 111.260 M -15.43 % | 131.556 M -5.92 % | 139.834 M -18.38 % | 171.330 M -10.29 % | 190.972 M 0.93 % | 189.203 M -8.13 % | 205.955 M -10.97 % | 231.320 M -35.67 % | 359.570 M 14.31 % | 314.546 M -5.21 % | 331.834 M 17.55 % | 282.290 M 71.54 % | 164.562 M -41.31 % | 280.414 M -26.82 % | 383.167 M 0.26 % | 382.188 M 7.63 % | 355.106 M 21.60 % | 292.036 M -5.23 % | 308.157 M 21.38 % | 253.872 M 48.03 % | 171.501 M 17.22 % | 146.309 M -0.68 % | 147.305 M 26.50 % | 116.444 M 38.17 % | 84.273 M |
| 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 |
| Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current liabilities | 0.000 | 0.000 | 0.000 -100.00 % | 551.000 K 56.98 % | 351.000 K -24.03 % | 462.000 K -30.63 % | 666.000 K -14.29 % | 777.000 K 100.78 % | 387.000 K -96.19 % | 10.169 M 4.43 % | 9.738 M | 0.000 -100.00 % | 9.202 M | 0.000 -100.00 % | 8.944 M | 0.000 -100.00 % | 10.008 M | 0.000 -100.00 % | 11.223 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 |
| Other current liabilities | -1.033 M -100.00 % | -516.500 K -345.95 % | 210.000 K 138.11 % | -551.000 K -56.98 % | -351.000 K 24.03 % | -462.000 K 30.63 % | -666.000 K 14.29 % | -777.000 K | 0.000 100.00 % | -20.338 M | 0.000 100.00 % | -19.050 M -5 453.94 % | -343.000 K 98.07 % | -17.764 M -92.19 % | -9.243 M 56.48 % | -21.240 M -105.87 % | -10.317 M 36.42 % | -16.226 M -4 483.62 % | -354.000 K -10.63 % | -320.000 K -202.89 % | 311.000 K 107.55 % | -4.121 M -540.90 % | -643.000 K -32.85 % | -484.000 K -47.56 % | -328.000 K 18.81 % | -404.000 K 6.91 % | -434.000 K 47.96 % | -834.000 K -77.83 % | -469.000 K 92.76 % | -6.475 M -80.31 % | -3.591 M -490.63 % | -608.000 K 88.17 % | -5.139 M 26.73 % | -7.014 M 26.23 % | -9.508 M -245.37 % | -2.753 M -354.29 % | -606.000 K 86.09 % | -4.357 M -15.36 % | -3.777 M -299.68 % | -945.000 K 60.54 % | -2.395 M 62.81 % | -6.440 M -84.00 % | -3.500 M -44.69 % | -2.419 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -9.089 M | 0.000 100.00 % | -7.699 M | 0.000 100.00 % | -8.841 M | 0.000 100.00 % | -11.102 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 |
| Short term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.169 M 4.43 % | 9.738 M 2.24 % | 9.525 M | 0.000 -100.00 % | 8.882 M -0.69 % | 8.944 M -15.78 % | 10.620 M 6.12 % | 10.008 M 23.36 % | 8.113 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 |
| Total current liabilities | 0.000 -100.00 % | 105.000 K -75.00 % | 420.000 K -23.77 % | 551.000 K 56.98 % | 351.000 K -24.03 % | 462.000 K -30.63 % | 666.000 K -14.29 % | 777.000 K 100.78 % | 387.000 K -96.19 % | 10.169 M 1.14 % | 10.054 M 5.55 % | 9.525 M 8 329.20 % | 113.000 K -98.73 % | 8.882 M 613.41 % | 1.245 M -88.28 % | 10.620 M 810.03 % | 1.167 M -85.62 % | 8.113 M 6 604.96 % | 121.000 K -62.19 % | 320.000 K -52.52 % | 674.000 K -83.64 % | 4.121 M 1 609.96 % | 241.000 K -50.21 % | 484.000 K -82.09 % | 2.702 M 568.81 % | 404.000 K -6.91 % | 434.000 K -47.96 % | 834.000 K 77.83 % | 469.000 K -92.76 % | 6.475 M 80.31 % | 3.591 M 490.63 % | 608.000 K -88.17 % | 5.139 M -26.73 % | 7.014 M -26.23 % | 9.508 M 245.37 % | 2.753 M 354.29 % | 606.000 K -86.09 % | 4.357 M 15.36 % | 3.777 M 299.68 % | 945.000 K -60.54 % | 2.395 M -62.81 % | 6.440 M 84.00 % | 3.500 M 44.69 % | 2.419 M |
| Total liabilities | 1.033 M 66.21 % | 621.500 K 195.95 % | 210.000 K -61.89 % | 551.000 K 56.98 % | 351.000 K -24.03 % | 462.000 K -30.63 % | 666.000 K -14.29 % | 777.000 K 100.78 % | 387.000 K -96.19 % | 10.169 M 1.14 % | 10.054 M 5.55 % | 9.525 M -1.38 % | 9.658 M 8.74 % | 8.882 M -15.31 % | 10.488 M -1.24 % | 10.620 M -7.52 % | 11.484 M 41.55 % | 8.113 M -30.65 % | 11.698 M 3 555.63 % | 320.000 K -52.52 % | 674.000 K -83.64 % | 4.121 M 540.90 % | 643.000 K 32.85 % | 484.000 K -82.09 % | 2.702 M 568.81 % | 404.000 K -6.91 % | 434.000 K -47.96 % | 834.000 K 77.83 % | 469.000 K -92.76 % | 6.475 M 80.31 % | 3.591 M 490.63 % | 608.000 K -88.17 % | 5.139 M -26.73 % | 7.014 M -26.23 % | 9.508 M 245.37 % | 2.753 M 354.29 % | 606.000 K -86.09 % | 4.357 M 15.36 % | 3.777 M 299.68 % | 945.000 K -60.54 % | 2.395 M -62.81 % | 6.440 M 84.00 % | 3.500 M 44.69 % | 2.419 M |
| Other non current assets | 511.000 K 100.00 % | 255.500 K | 0.000 100.00 % | -69.925 M 6.84 % | -75.059 M 9.82 % | -83.233 M 23.80 % | -109.233 M -7.61 % | -101.512 M -21.47 % | -83.572 M -10.11 % | -75.897 M 37.84 % | -122.091 M -9.77 % | -111.227 M 3.13 % | -114.825 M 12.94 % | -131.894 M -0.51 % | -131.220 M -5.44 % | -124.446 M 0.07 % | -124.527 M -16.13 % | -107.228 M -3.43 % | -103.676 M 5.92 % | -110.197 M 15.69 % | -130.700 M 6.12 % | -139.215 M 17.08 % | -167.899 M 9.83 % | -186.195 M 1.11 % | -188.293 M 7.56 % | -203.683 M 10.73 % | -228.153 M 35.30 % | -352.626 M -14.85 % | -307.030 M 6.56 % | -328.583 M -21.16 % | -271.189 M -66.26 % | -163.113 M 39.74 % | -270.697 M 28.32 % | -377.640 M -1.95 % | -370.406 M -6.01 % | -349.417 M -22.42 % | -285.415 M 6.53 % | -305.360 M -20.43 % | -253.549 M -48.60 % | -170.622 M -16.33 % | -146.674 M -2.85 % | -142.605 M -22.36 % | -116.548 M -43.85 % | -81.020 M |
| Long term investments | 80.082 M 7.64 % | 74.397 M 8.27 % | 68.711 M -1.74 % | 69.925 M -6.84 % | 75.059 M -9.82 % | 83.233 M -23.80 % | 109.233 M 7.61 % | 101.512 M 21.47 % | 83.572 M 10.11 % | 75.897 M -37.84 % | 122.091 M 9.77 % | 111.227 M -3.13 % | 114.825 M -12.94 % | 131.894 M 0.51 % | 131.220 M 5.44 % | 124.446 M -0.07 % | 124.527 M 16.13 % | 107.228 M 3.43 % | 103.676 M -5.92 % | 110.197 M -15.69 % | 130.700 M -6.12 % | 139.215 M -17.08 % | 167.899 M -9.83 % | 186.195 M -1.11 % | 188.293 M -7.56 % | 203.683 M -10.73 % | 228.153 M -35.30 % | 352.626 M 14.85 % | 307.030 M -6.56 % | 328.583 M 21.16 % | 271.189 M 66.26 % | 163.113 M -39.74 % | 270.697 M -28.32 % | 377.640 M 1.95 % | 370.406 M 6.01 % | 349.417 M 22.42 % | 285.415 M -6.53 % | 305.360 M 20.43 % | 253.549 M 48.60 % | 170.622 M 16.33 % | 146.674 M 2.85 % | 142.605 M 22.36 % | 116.548 M 43.85 % | 81.020 M |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 |
| 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 |
| Property plant equipment net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current assets | 80.593 M 7.96 % | 74.652 M 8.65 % | 68.711 M -1.74 % | 69.925 M -6.84 % | 75.059 M -9.82 % | 83.233 M -23.80 % | 109.233 M 7.61 % | 101.512 M 21.47 % | 83.572 M 10.11 % | 75.897 M -37.84 % | 122.091 M 9.77 % | 111.227 M -3.13 % | 114.825 M -12.94 % | 131.894 M 0.51 % | 131.220 M 5.44 % | 124.446 M -0.07 % | 124.527 M 16.13 % | 107.228 M 3.43 % | 103.676 M -5.92 % | 110.197 M -15.69 % | 130.700 M -6.12 % | 139.215 M -17.08 % | 167.899 M -9.83 % | 186.195 M -1.11 % | 188.293 M -7.56 % | 203.683 M -10.73 % | 228.153 M -35.30 % | 352.626 M 14.85 % | 307.030 M -6.56 % | 328.583 M 21.16 % | 271.189 M 66.26 % | 163.113 M -39.74 % | 270.697 M -28.32 % | 377.640 M 1.95 % | 370.406 M 6.01 % | 349.417 M 22.42 % | 285.415 M -6.53 % | 305.360 M 20.43 % | 253.549 M 48.60 % | 170.622 M 16.33 % | 146.674 M 2.85 % | 142.605 M 22.36 % | 116.548 M 43.85 % | 81.020 M |
| Other current assets | 0.000 -100.00 % | 198.500 K -63.17 % | 539.000 K 242 744 019 915 269 856.00 % | 0.000 -100.00 % | 752.000 K | 0.000 -100.00 % | 1.023 M 144.13 % | -2.318 M -862.50 % | 304.000 K 68 454 714 336 031 440.00 % | 0.000 -100.00 % | 373.000 K 671 937 064 403 677 952.00 % | 0.000 -100.00 % | 1.837 M 4 412 326 674 922 453 504.00 % | 0.000 -100.00 % | 628.000 K 905 043 381 116 374 784.00 % | 0.000 -100.00 % | 1.585 M 951 760 721 250 964 992.00 % | 0.000 -100.00 % | 1.661 M 5 984 383 184 849 914 880.00 % | 0.000 -100.00 % | 1.419 M | 0.000 -100.00 % | 1.503 M 338 445 511 996 892 672.00 % | 0.000 -100.00 % | 3.899 M | 0.000 -100.00 % | 621.000 K | 0.000 -100.00 % | 1.893 M | 0.000 -100.00 % | 1.998 M | 0.000 -100.00 % | 2.905 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 3.773 M -2.47 % | 3.869 M -2.41 % | 3.964 M 179.75 % | 1.417 M 508.15 % | 233.000 K -82.74 % | 1.350 M -18.87 % | 1.664 M -10.73 % | 1.864 M 2.14 % | 1.825 M -85.68 % | 12.741 M 260.73 % | 3.532 M 3.49 % | 3.413 M 100.06 % | 1.706 M 71.80 % | 993.000 K 30.31 % | 762.000 K -69.70 % | 2.515 M 30.04 % | 1.934 M -20.71 % | 2.439 M 17.26 % | 2.080 M 69.38 % | 1.228 M 52.74 % | 804.000 K 302.00 % | 200.000 K -93.96 % | 3.312 M -22.20 % | 4.257 M 736.35 % | 509.000 K -80.59 % | 2.622 M -12.01 % | 2.980 M -60.49 % | 7.542 M 308.56 % | 1.846 M -79.80 % | 9.137 M -17.87 % | 11.125 M 440.84 % | 2.057 M -65.01 % | 5.878 M -48.25 % | 11.358 M -16.17 % | 13.549 M 185.12 % | 4.752 M -10.78 % | 5.326 M -12.29 % | 6.072 M 76.31 % | 3.444 M | 0.000 -100.00 % | 285.000 K -95.84 % | 6.847 M | 0.000 -100.00 % | 4.649 M |
| Cash and short term investments | 3.773 M -2.47 % | 3.869 M -2.41 % | 3.964 M 179.75 % | 1.417 M 508.15 % | 233.000 K -82.74 % | 1.350 M -18.87 % | 1.664 M -10.73 % | 1.864 M 2.14 % | 1.825 M -85.68 % | 12.741 M 260.73 % | 3.532 M 3.49 % | 3.413 M 100.06 % | 1.706 M 71.80 % | 993.000 K 30.31 % | 762.000 K -69.70 % | 2.515 M 30.04 % | 1.934 M -20.71 % | 2.439 M 17.26 % | 2.080 M 69.38 % | 1.228 M 52.74 % | 804.000 K 302.00 % | 200.000 K -93.96 % | 3.312 M -22.20 % | 4.257 M 736.35 % | 509.000 K -80.59 % | 2.622 M -12.01 % | 2.980 M -60.49 % | 7.542 M 308.56 % | 1.846 M -79.80 % | 9.137 M -17.87 % | 11.125 M 440.84 % | 2.057 M -65.01 % | 5.878 M -48.25 % | 11.358 M -16.17 % | 13.549 M 185.12 % | 4.752 M -10.78 % | 5.326 M -12.29 % | 6.072 M 76.31 % | 3.444 M | 0.000 -100.00 % | 285.000 K -95.84 % | 6.847 M | 0.000 -100.00 % | 4.649 M |
| Total current assets | 3.773 M -7.23 % | 4.067 M -6.74 % | 4.361 M 82.24 % | 2.393 M 927.04 % | 233.000 K -88.33 % | 1.997 M 20.01 % | 1.664 M -28.21 % | 2.318 M 27.01 % | 1.825 M -85.83 % | 12.878 M 261.54 % | 3.562 M -4.22 % | 3.719 M 33.35 % | 2.789 M 160.90 % | 1.069 M -49.88 % | 2.133 M -17.68 % | 2.591 M -44.06 % | 4.632 M 76.39 % | 2.626 M 19.42 % | 2.199 M 59.00 % | 1.383 M 65.23 % | 837.000 K -82.34 % | 4.740 M 42.21 % | 3.333 M -36.65 % | 5.261 M 86.83 % | 2.816 M 5.23 % | 2.676 M -25.69 % | 3.601 M -53.70 % | 7.778 M 27.68 % | 6.092 M -37.36 % | 9.726 M -23.38 % | 12.694 M 517.11 % | 2.057 M -82.79 % | 11.951 M -4.70 % | 12.541 M -41.09 % | 21.290 M 152.19 % | 8.442 M 16.81 % | 7.227 M 1.02 % | 7.154 M 74.49 % | 4.100 M 124.78 % | 1.824 M -10.15 % | 2.030 M -81.78 % | 11.140 M 228.03 % | 3.396 M -40.13 % | 5.672 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -649.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -217.000 K | 0.000 100.00 % | -1.460 M | 0.000 100.00 % | -1.679 M | 0.000 100.00 % | -3.473 M | 0.000 100.00 % | -890.000 K | 0.000 100.00 % | -726.000 K | 0.000 100.00 % | -762.000 K | 0.000 100.00 % | -3.103 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 |
| Net receivables | 0.000 | 0.000 | 0.000 -100.00 % | 976.000 K | 0.000 -100.00 % | 647.000 K | 0.000 -100.00 % | 454.000 K 89.17 % | 240.000 K 75.18 % | 137.000 K 356.67 % | 30.000 K -90.20 % | 306.000 K | 0.000 -100.00 % | 76.000 K -94.41 % | 1.359 M 1 688.16 % | 76.000 K -97.15 % | 2.663 M 1 324.06 % | 187.000 K | 0.000 -100.00 % | 155.000 K | 0.000 -100.00 % | 4.540 M 21 519.05 % | 21.000 K -97.91 % | 1.004 M | 0.000 -100.00 % | 54.000 K | 0.000 -100.00 % | 236.000 K -94.44 % | 4.246 M 620.88 % | 589.000 K -62.46 % | 1.569 M | 0.000 -100.00 % | 6.073 M 413.36 % | 1.183 M -84.72 % | 7.741 M 109.78 % | 3.690 M 94.11 % | 1.901 M 75.69 % | 1.082 M 64.94 % | 656.000 K -64.04 % | 1.824 M 4.53 % | 1.745 M -59.35 % | 4.293 M 26.41 % | 3.396 M 231.96 % | 1.023 M |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 467.000 K | 0.000 -100.00 % | 667.000 K | 0.000 -100.00 % | 272.000 K | 0.000 -100.00 % | 187.000 K | 0.000 -100.00 % | 377.000 K | 0.000 -100.00 % | 308.000 K | 0.000 -100.00 % | 775.000 K | 0.000 -100.00 % | 771.000 K | 0.000 -100.00 % | 693.000 K | 0.000 -100.00 % | 741.000 K | 0.000 -100.00 % | 796.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 1.893 M | 0.000 -100.00 % | 1.998 M | 0.000 -100.00 % | 2.905 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 1.033 M 66.21 % | 621.500 K 195.95 % | 210.000 K -61.89 % | 551.000 K 56.98 % | 351.000 K -24.03 % | 462.000 K -30.63 % | 666.000 K -14.29 % | 777.000 K 100.78 % | 387.000 K -96.19 % | 10.169 M 3 118.04 % | 316.000 K -96.68 % | 9.525 M 2 676.97 % | 343.000 K -96.14 % | 8.882 M 2 870.57 % | 299.000 K -97.18 % | 10.620 M 3 336.89 % | 309.000 K -96.19 % | 8.113 M 2 191.81 % | 354.000 K 10.63 % | 320.000 K -11.85 % | 363.000 K -91.19 % | 4.121 M 540.90 % | 643.000 K 32.85 % | 484.000 K 47.56 % | 328.000 K -18.81 % | 404.000 K -6.91 % | 434.000 K -47.96 % | 834.000 K 77.83 % | 469.000 K -92.76 % | 6.475 M 80.31 % | 3.591 M 490.63 % | 608.000 K -88.17 % | 5.139 M -26.73 % | 7.014 M -26.23 % | 9.508 M 245.37 % | 2.753 M 354.29 % | 606.000 K -86.09 % | 4.357 M 15.36 % | 3.777 M 299.68 % | 945.000 K -60.54 % | 2.395 M -62.81 % | 6.440 M 84.00 % | 3.500 M 44.69 % | 2.419 M |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| 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 |
| 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 |
| 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 |
| Other total stockholders equity | 81.821 M 89.16 % | 43.254 M -39.38 % | 71.350 M 1.56 % | 70.254 M -4.91 % | 73.883 M -11.24 % | 83.235 M -23.89 % | 109.362 M 7.75 % | 101.497 M 21.23 % | 83.723 M 8.69 % | 77.032 M -32.55 % | 114.210 M 10.02 % | 103.809 M -2.70 % | 106.687 M -12.82 % | 122.371 M 8 572.64 % | 1.411 M -98.77 % | 114.657 M 8 025.94 % | 1.411 M -98.59 % | 99.724 M 7.41 % | 92.841 M -14.90 % | 109.093 M -15.65 % | 129.334 M -5.97 % | 137.552 M -18.60 % | 168.973 M -10.35 % | 188.472 M 1.09 % | 186.434 M -8.18 % | 203.035 M -8.55 % | 222.026 M -37.60 % | 355.793 M 15.58 % | 307.841 M -6.15 % | 328.017 M 20.02 % | 273.313 M 70.34 % | 160.451 M -40.82 % | 271.105 M -28.42 % | 378.731 M 0.55 % | 376.668 M 7.41 % | 350.670 M 21.93 % | 287.600 M -5.31 % | 303.721 M 21.76 % | 249.436 M 49.30 % | 167.065 M 18.14 % | 141.409 M -1.02 % | 142.869 M 27.86 % | 111.742 M 40.05 % | 79.785 M |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 1.033 M 100.00 % | 516.500 K 145.95 % | 210.000 K 138.11 % | -551.000 K -56.98 % | -351.000 K 24.03 % | -462.000 K 30.63 % | -666.000 K 14.29 % | -777.000 K -100.78 % | -387.000 K 96.19 % | -10.169 M -4.43 % | -9.738 M | 0.000 -100.00 % | 343.000 K | 0.000 -100.00 % | 299.000 K | 0.000 -100.00 % | 309.000 K | 0.000 -100.00 % | 354.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 643.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 84.366 M 7.17 % | 78.719 M 7.73 % | 73.072 M 1.04 % | 72.318 M -4.54 % | 75.759 M -11.11 % | 85.230 M -23.60 % | 111.564 M 7.45 % | 103.830 M 21.20 % | 85.669 M -3.50 % | 88.775 M -29.45 % | 125.840 M 9.48 % | 114.946 M -2.58 % | 117.991 M -11.26 % | 132.963 M -0.52 % | 133.661 M 5.21 % | 127.037 M -2.23 % | 129.934 M 18.28 % | 109.854 M 3.01 % | 106.646 M -4.42 % | 111.580 M -15.62 % | 132.230 M -8.14 % | 143.955 M -16.29 % | 171.973 M -10.18 % | 191.456 M -0.23 % | 191.905 M -7.00 % | 206.359 M -10.96 % | 231.754 M -35.70 % | 360.404 M 14.41 % | 315.015 M -6.89 % | 338.309 M 18.34 % | 285.881 M 73.08 % | 165.170 M -42.16 % | 285.553 M -26.82 % | 390.181 M -0.39 % | 391.696 M 9.46 % | 357.859 M 22.29 % | 292.642 M -6.36 % | 312.514 M 21.29 % | 257.649 M 49.41 % | 172.446 M 15.97 % | 148.704 M -3.28 % | 153.745 M 28.18 % | 119.944 M 38.36 % | 86.692 M |
| 2024-09-30 | 2024-03-30 | 2023-09-30 | 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 | 2017-03-31 | 2016-09-30 | 2016-03-31 | 2015-09-30 | 2015-03-31 | 2014-09-30 | 2014-03-31 | 2013-09-30 | 2013-03-31 | 2012-09-30 | 2012-03-31 | 2011-09-30 | 2011-03-31 | 2010-09-30 | 2010-03-31 | 2009-09-30 | 2009-03-31 | 2008-09-30 | 2008-03-31 | 2007-09-30 | 2007-03-31 | 2006-09-30 | 2006-03-31 | 2005-09-30 | 2005-03-31 | 2004-09-30 | 2004-03-31 | 2003-09-30 | 2003-03-31 |
| 2023-09-30 | 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-09-30 | 2020-03-31 | 2019-09-30 | 2019-03-31 | 2018-09-30 | 2018-03-31 | 2017-09-30 | 2017-03-31 | 2016-09-30 | 2016-03-31 | 2015-09-30 | 2015-03-31 | 2014-09-30 | 2014-03-31 | 2013-09-30 | 2013-03-31 | 2012-09-30 | 2012-03-31 | 2011-09-30 | 2011-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -324.500 K -213.66 % | 285.500 K 160.87 % | -469.000 K -190.89 % | 516.000 K 179.63 % | -648.000 K -192.18 % | 703.000 K | 0.000 100.00 % | -281.000 K -145.47 % | 618.000 K 0.00 % | 618.000 K |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 0.000 100.00 % | -324.500 K -213.66 % | 285.500 K 160.87 % | -469.000 K -190.89 % | 516.000 K 179.63 % | -648.000 K -192.18 % | 703.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | -84.500 K 0.00 % | -84.500 K -100.52 % | 16.366 M 0.00 % | 16.366 M 207.71 % | -15.194 M 0.00 % | -15.194 M -221.27 % | 12.529 M 0.00 % | 12.529 M 245.38 % | -8.618 M 0.00 % | -8.618 M -563.21 % | 1.861 M 0.00 % | 1.861 M 113.20 % | -14.096 M 0.00 % | -14.096 M 19.19 % | -17.442 M 0.00 % | -17.442 M -307.24 % | 8.417 M 19.71 % | 7.031 M -18.53 % | 8.630 M -59.55 % | 21.337 M 50.82 % | 14.147 M 156.18 % | -25.180 M -300.49 % | 12.559 M 134.95 % | -35.939 M -200.14 % | 35.889 M 0.00 % | 35.889 M |
| Net cash provided by operating activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.494 M 263.38 % | 411.000 K -89.08 % | 3.765 M 7 943.75 % | -48.000 K -101.00 % | 4.823 M 1 155.99 % | 384.000 K -93.24 % | 5.681 M 515.58 % | -1.367 M -154.40 % | 2.513 M 0.00 % | 2.513 M |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| 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 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -4.936 M -263.61 % | 3.017 M 635.85 % | 410.000 K -93.72 % | 6.531 M 25.64 % | 5.198 M -80.35 % | 26.456 M 9 098.64 % | -294.000 K -100.49 % | 60.446 M 1 089.76 % | 5.081 M 0.00 % | 5.081 M |
| Net cash used for investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -4.936 M -263.61 % | 3.017 M 635.85 % | 410.000 K -93.72 % | 6.531 M 25.64 % | 5.198 M -80.35 % | 26.456 M 9 098.64 % | -294.000 K -100.49 % | 60.446 M 1 089.76 % | 5.081 M 0.00 % | 5.081 M |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 0.000 100.00 % | -1.558 M -7.78 % | -1.446 M 59.52 % | -3.571 M 39.37 % | -5.890 M 46.29 % | -10.967 M 43.70 % | -19.481 M -159.75 % | -7.500 M 86.65 % | -56.194 M -760.95 % | -6.527 M 0.00 % | -6.527 M |
| 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 | 0.000 100.00 % | -1.771 M | 0.000 100.00 % | -3.705 M -185 150.00 % | -2.000 K 99.94 % | -3.611 M | 0.000 100.00 % | -3.243 M | 0.000 | 0.000 |
| Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.427 M | 0.000 | 0.000 | 0.000 100.00 % | -1.000 K 99.99 % | -19.481 M -159.75 % | -7.500 M -200.00 % | 7.500 M 1 601.50 % | -499.500 K 0.00 % | -499.500 K |
| Net cash used provided by financing activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.869 M 220.29 % | -3.216 M 9.94 % | -3.571 M 62.78 % | -9.595 M 12.50 % | -10.966 M 52.51 % | -23.092 M -207.89 % | -7.500 M 87.38 % | -59.437 M -745.90 % | -7.027 M 0.00 % | -7.027 M |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 426.000 K 100.94 % | 212.000 K -29.80 % | 302.000 K 119.41 % | -1.556 M -229.31 % | -472.500 K -125.21 % | 1.874 M 277.38 % | -1.057 M 64.55 % | -2.980 M -362.79 % | 1.134 M 0.00 % | 1.134 M |
| Cash at beginning of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.080 M 0.00 % | 2.080 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.980 M 61.43 % | 1.846 M 0.00 % | 1.846 M |
| Cash at end of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.080 M 0.00 % | 2.080 M 388.26 % | 426.000 K 100.94 % | 212.000 K -29.80 % | 302.000 K 119.41 % | -1.556 M -229.31 % | -472.500 K -125.21 % | 1.874 M 277.38 % | -1.057 M | 0.000 -100.00 % | 2.980 M 0.00 % | 2.980 M |
| Operating cash flow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.494 M 263.38 % | 411.000 K -89.08 % | 3.765 M 7 943.75 % | -48.000 K -101.00 % | 4.823 M 1 155.99 % | 384.000 K -93.24 % | 5.681 M 515.58 % | -1.367 M -154.40 % | 2.513 M 0.00 % | 2.513 M |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.494 M 263.38 % | 411.000 K -89.08 % | 3.765 M 7 943.75 % | -48.000 K -101.00 % | 4.823 M 1 155.99 % | 384.000 K -93.24 % | 5.681 M 515.58 % | -1.367 M -154.40 % | 2.513 M 0.00 % | 2.513 M |
| 2023 | 2023 | 2022 | 2022 | 2021 | 2021 | 2020 | 2020 | 2019 | 2019 | 2018 | 2018 | 2017 | 2017 | 2016 | 2016 | 2015 | 2015 | 2014 | 2014 | 2013 | 2013 | 2012 | 2012 | 2011 | 2011 |