BlackRock Greater Europe Investment Trust plc BRGE.L
Finances
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21.131 M 424.34 % | 4.030 M 102.02 % | -199.704 M -200.83 % | 198.068 M 263.27 % | 54.524 M 169.75 % | 20.213 M -43.67 % | 35.882 M -42.82 % | 62.753 M 45.64 % | 43.088 M 112.96 % | 20.233 M 53.85 % | 13.151 M -79.34 % | 63.655 M 962.33 % | 5.992 M -65.81 % | 17.528 M -4.67 % | 18.386 M 718.85 % | -2.971 M 69.75 % | -9.823 M -123.98 % | 40.967 M -8.09 % | 44.572 M -7.64 % | 48.261 M |
| Net income | 91.610 M 0.02 % | 91.591 M 145.49 % | -201.365 M -202.44 % | 196.575 M 251.89 % | 55.862 M 194.12 % | 18.993 M -45.40 % | 34.784 M -43.19 % | 61.227 M 42.78 % | 42.881 M 126.19 % | 18.958 M 62.09 % | 11.696 M -81.17 % | 62.119 M 1 191.72 % | 4.809 M -65.92 % | 14.111 M -10.02 % | 15.682 M 375.41 % | -5.694 M 57.95 % | -13.542 M -137.48 % | 36.129 M -10.80 % | 40.504 M -11.99 % | 46.022 M |
| Income before tax | 92.330 M -0.06 % | 92.381 M 146.06 % | -200.555 M -201.67 % | 197.262 M 265.64 % | 53.950 M 176.98 % | 19.478 M -44.44 % | 35.059 M -43.46 % | 62.004 M 45.86 % | 42.508 M 116.28 % | 19.654 M 57.81 % | 12.454 M -80.22 % | 62.967 M 1 048.61 % | 5.482 M -63.33 % | 14.951 M -8.19 % | 16.285 M 472.91 % | -4.367 M 63.45 % | -11.949 M -131.94 % | 37.406 M -9.28 % | 41.232 M -12.52 % | 47.135 M |
| Income before tax ratio | 4.37 -80.94 % | 22.92 2 182.61 % | 1.00 0.84 % | 1.00 0.65 % | 0.99 2.68 % | 0.96 -1.37 % | 0.98 -1.11 % | 0.99 0.15 % | 0.99 1.56 % | 0.97 2.57 % | 0.95 -4.27 % | 0.99 8.12 % | 0.91 7.26 % | 0.85 -3.70 % | 0.89 -39.74 % | 1.47 20.84 % | 1.22 33.22 % | 0.91 -1.30 % | 0.93 -5.28 % | 0.98 |
| EBITDA | 93.506 M 1.22 % | 92.381 M 146.06 % | -200.555 M -202.18 % | 196.267 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 12.653 M -79.95 % | 63.098 M | 0.000 -100.00 % | 13.182 M | 0.000 | 0.000 | 0.000 -100.00 % | 5.410 M 13.44 % | 4.769 M -89.91 % | 47.260 M |
| Net income ratio | 4.34 -80.92 % | 22.73 2 153.98 % | 1.01 1.60 % | 0.99 -3.13 % | 1.02 9.04 % | 0.94 -3.07 % | 0.97 -0.64 % | 0.98 -1.96 % | 1.00 6.21 % | 0.94 5.35 % | 0.89 -8.86 % | 0.98 21.59 % | 0.80 -0.31 % | 0.81 -5.61 % | 0.85 -55.50 % | 1.92 39.02 % | 1.38 56.32 % | 0.88 -2.95 % | 0.91 -4.71 % | 0.95 |
| Ratio EBITDA | 4.43 -80.70 % | 22.92 2 182.61 % | 1.00 1.35 % | 0.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 -100.00 % | 0.96 -2.94 % | 0.99 | 0.00 -100.00 % | 0.75 | 0.00 | 0.00 | 0.00 -100.00 % | 0.13 23.42 % | 0.11 -89.07 % | 0.98 |
| Gross profit ratio | 4.48 -80.86 % | 23.43 2 184.28 % | 1.03 4.84 % | 0.98 3.64 % | 0.94 9.63 % | 0.86 -6.45 % | 0.92 -3.87 % | 0.96 1.41 % | 0.94 -5.60 % | 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 | 100.412 M -0.65 % | 101.068 M 0.10 % | 100.964 M 15.97 % | 87.062 M 3.19 % | 84.369 M -1.28 % | 85.459 M -4.89 % | 89.851 M -7.41 % | 97.047 M -5.98 % | 103.222 M -2.80 % | 106.195 M -1.89 % | 108.237 M -6.22 % | 115.410 M 6.46 % | 108.411 M 10.25 % | 98.334 M -3.50 % | 101.902 M -5.51 % | 107.841 M -6.75 % | 115.644 M -7.39 % | 124.871 M -6.97 % | 134.222 M -15.30 % | 158.469 M |
| Weighted average shs out | 100.412 M -0.65 % | 101.068 M 0.10 % | 100.964 M 15.97 % | 87.062 M 3.19 % | 84.369 M -1.28 % | 85.459 M -4.89 % | 89.851 M -7.41 % | 97.047 M -5.98 % | 103.222 M -2.80 % | 106.195 M -1.89 % | 108.237 M -6.22 % | 115.410 M 6.46 % | 108.411 M 11.51 % | 97.224 M -4.59 % | 101.902 M -5.51 % | 107.841 M -6.75 % | 115.644 M -7.39 % | 124.871 M -6.97 % | 134.222 M -15.30 % | 158.469 M |
| EPS diluted | 0.91 0.00 % | 0.91 145.73 % | -1.99 -188.05 % | 2.26 242.42 % | 0.66 200.00 % | 0.22 -43.59 % | 0.39 -38.10 % | 0.63 50.00 % | 0.42 133.33 % | 0.18 63.64 % | 0.11 -79.63 % | 0.54 1 116.22 % | 0.04 -68.29 % | 0.14 -6.67 % | 0.15 384.09 % | -0.05 56.00 % | -0.12 -141.38 % | 0.29 -3.33 % | 0.30 3.45 % | 0.29 |
| Earnings per share | 0.91 0.00 % | 0.91 145.73 % | -1.99 -188.05 % | 2.26 242.42 % | 0.66 200.00 % | 0.22 -43.59 % | 0.39 -38.10 % | 0.63 50.00 % | 0.42 133.33 % | 0.18 63.64 % | 0.11 -79.63 % | 0.54 1 116.22 % | 0.04 -68.29 % | 0.14 -6.67 % | 0.15 384.09 % | -0.05 56.00 % | -0.12 -141.38 % | 0.29 -3.33 % | 0.30 3.45 % | 0.29 |
| Gross profit | 94.759 M 0.38 % | 94.404 M 146.10 % | -204.797 M -205.71 % | 193.734 M 276.50 % | 51.457 M 195.71 % | 17.401 M -47.30 % | 33.020 M -45.03 % | 60.072 M 47.70 % | 40.673 M 101.02 % | 20.233 M 53.85 % | 13.151 M -79.34 % | 63.655 M 962.33 % | 5.992 M -65.81 % | 17.528 M -4.67 % | 18.386 M 718.85 % | -2.971 M 69.75 % | -9.823 M -123.98 % | 40.967 M -8.09 % | 44.572 M -7.64 % | 48.261 M |
| Income tax expense | 720.000 K -8.86 % | 790.000 K -2.47 % | 810.000 K 17.90 % | 687.000 K 135.93 % | -1.912 M -494.23 % | 485.000 K 76.36 % | 275.000 K -64.61 % | 777.000 K 308.31 % | -373.000 K -153.59 % | 696.000 K -8.18 % | 758.000 K -10.61 % | 848.000 K 26.00 % | 673.000 K -19.88 % | 840.000 K 39.30 % | 603.000 K -54.56 % | 1.327 M -16.70 % | 1.593 M 24.75 % | 1.277 M 75.41 % | 728.000 K -34.59 % | 1.113 M |
| Cost of revenue | 6.232 M 649.04 % | 832.000 K -83.66 % | 5.093 M 17.51 % | 4.334 M 41.31 % | 3.067 M 9.07 % | 2.812 M -1.75 % | 2.862 M 6.75 % | 2.681 M 11.01 % | 2.415 M | 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 | 727.000 K -9.69 % | 805.000 K 9.38 % | 736.000 K -3.29 % | 761.000 K 22.94 % | 619.000 K -2.06 % | 632.000 K -7.06 % | 680.000 K 3.19 % | 659.000 K 24.11 % | 531.000 K 0.00 % | 531.000 K -9.08 % | 584.000 K -15.12 % | 688.000 K 34.90 % | 510.000 K -75.78 % | 2.106 M 19.46 % | 1.763 M 42.64 % | 1.236 M -13.02 % | 1.421 M -37.57 % | 2.276 M 2.25 % | 2.226 M 138.33 % | 934.000 K |
| Selling and marketing expenses | 157.000 K 61.86 % | 97.000 K -25.38 % | 130.000 K 10.17 % | 118.000 K 6.31 % | 111.000 K 7.77 % | 103.000 K 4.04 % | 99.000 K 10.00 % | 90.000 K 83.67 % | 49.000 K 2.08 % | 48.000 K -57.52 % | 113.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 1.545 M -65.00 % | 4.414 M 18.43 % | 3.727 M 5 204.93 % | -73.008 K 53.20 % | -156.000 K -100.18 % | 85.459 M 194 126.04 % | 44.000 K 51.72 % | 29.000 K -19.44 % | 36.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 471.000 K 39.35 % | 338.000 K 111.25 % | 160.000 K -77.30 % | 705.000 K -45.14 % | 1.285 M 15.35 % | 1.114 M 480.21 % | 192.000 K |
| Operating expenses | 2.429 M -54.31 % | 5.316 M 15.74 % | 4.593 M 469.85 % | 806.000 K 40.42 % | 574.000 K -21.90 % | 735.000 K -10.69 % | 823.000 K 9.88 % | 749.000 K 29.14 % | 580.000 K 0.17 % | 579.000 K -16.93 % | 697.000 K 1.31 % | 688.000 K 34.90 % | 510.000 K -80.21 % | 2.577 M 22.66 % | 2.101 M 50.50 % | 1.396 M -34.34 % | 2.126 M -40.30 % | 3.561 M 6.62 % | 3.340 M 196.63 % | 1.126 M |
| Cost and expenses | -74.006 M 16.99 % | -89.155 M -10 576.50 % | 851.000 K 5.58 % | 806.000 K 40.42 % | 574.000 K -21.90 % | 735.000 K -10.69 % | 823.000 K 9.88 % | 749.000 K 29.14 % | 580.000 K 0.17 % | 579.000 K -16.93 % | 697.000 K 1.31 % | 688.000 K 34.90 % | 510.000 K -80.21 % | 2.577 M 22.66 % | 2.101 M 50.50 % | 1.396 M -34.34 % | 2.126 M -40.30 % | 3.561 M 6.62 % | 3.340 M 196.63 % | 1.126 M |
| Research and development expenses | 0.000 -100.00 % | 22.923 544.33 % | -5.159 -158.73 % | 8.784 | 0.000 -100.00 % | 2.818 216.71 % | 0.890 -27.71 % | 1.231 -30.92 % | 1.781 | 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 | 884.000 K -2.00 % | 902.000 K 4.16 % | 866.000 K -1.48 % | 879.000 K 20.41 % | 730.000 K -0.68 % | 735.000 K -5.65 % | 779.000 K 4.01 % | 749.000 K 29.14 % | 580.000 K 0.17 % | 579.000 K -16.93 % | 697.000 K 1.31 % | 688.000 K 34.90 % | 510.000 K -75.78 % | 2.106 M 19.46 % | 1.763 M 42.64 % | 1.236 M -13.02 % | 1.421 M -37.57 % | 2.276 M 2.25 % | 2.226 M 138.33 % | 934.000 K |
| Interest income | 0.000 -100.00 % | 1.000 K 195.86 % | 338.000 32.55 % | 255.000 -99.88 % | 213.000 K 10 550.00 % | 2.000 K -95.12 % | 41.000 K | 0.000 -100.00 % | 162.000 K -16.92 % | 195.000 K 364.29 % | 42.000 K | 0.000 -100.00 % | 19.000 K -72.06 % | 68.000 K 70.00 % | 40.000 K -27.27 % | 55.000 K 111.54 % | 26.000 K 271.43 % | 7.000 K 16.67 % | 6.000 K -95.86 % | 145.000 K |
| Interest expense | 2.337 M 180.89 % | 832.000 K 146.15 % | 338.000 K 32.55 % | 255.000 K 57.41 % | 162.000 K 149.23 % | 65.000 K -61.54 % | 169.000 K 89.89 % | 89.000 K 41.27 % | 63.000 K 23.53 % | 51.000 K -74.37 % | 199.000 K 51.91 % | 131.000 K 296.97 % | 33.000 K -83.74 % | 203.000 K 78.07 % | 114.000 K 533.33 % | 18.000 K -96.42 % | 503.000 K -52.64 % | 1.062 M 18.13 % | 899.000 K 619.20 % | 125.000 K |
| Depreciation and amortization | -93.592 M -1.66 % | -92.064 M -145.72 % | 201.359 M | 0.000 100.00 % | -55.825 M -181.12 % | -19.858 M 43.41 % | -35.089 M 43.24 % | -61.823 M -49.18 % | -41.442 M -120.32 % | -18.810 M -9 552.26 % | 199.000 K 51.91 % | 131.000 K 296.97 % | 33.000 K -83.74 % | 203.000 K 78.07 % | 114.000 K 533.33 % | 18.000 K -96.42 % | 503.000 K -52.64 % | 1.062 M 18.13 % | 899.000 K | 0.000 |
| Operating income | 92.345 M -0.93 % | 93.213 M 146.56 % | -200.217 M -201.50 % | 197.262 M 265.64 % | 53.950 M 176.98 % | 19.478 M -44.71 % | 35.228 M -43.27 % | 62.093 M 45.86 % | 42.571 M 116.04 % | 19.705 M 58.22 % | 12.454 M -80.22 % | 62.967 M 1 048.61 % | 5.482 M -63.33 % | 14.951 M -8.19 % | 16.285 M 472.91 % | -4.367 M 63.45 % | -11.949 M -131.94 % | 37.406 M -9.28 % | 41.232 M -12.75 % | 47.260 M |
| Operating income ratio | 4.37 -81.11 % | 23.13 2 207.05 % | 1.00 0.67 % | 1.00 0.65 % | 0.99 2.68 % | 0.96 -1.85 % | 0.98 -0.78 % | 0.99 0.15 % | 0.99 1.45 % | 0.97 2.84 % | 0.95 -4.27 % | 0.99 8.12 % | 0.91 7.26 % | 0.85 -3.70 % | 0.89 -39.74 % | 1.47 20.84 % | 1.22 33.22 % | 0.91 -1.30 % | 0.93 -5.53 % | 0.98 |
| Total other income expenses net | -15.000 K 98.20 % | -832.000 K -146.15 % | -338.000 K | 0.000 | 0.000 | 0.000 100.00 % | -754.000 K -57.74 % | -478.000 K -189.35 % | 535.000 K -36.61 % | 844.000 K 634.18 % | -158.000 K -20.61 % | -131.000 K | 0.000 100.00 % | -12.979 M -3.93 % | -12.488 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 50.142 M 81.56 % | 27.617 M 485.39 % | -7.166 M -125.85 % | 27.721 M 27.89 % | 21.676 M 22 916.84 % | -95.000 K -101.70 % | 5.589 M -2.77 % | 5.748 M 1 430.56 % | -432.000 K -354.74 % | -95.000 K -13.10 % | -84.000 K -100.77 % | 10.840 M -50.52 % | 21.909 M 2 705.11 % | -841.000 K -106.75 % | 12.456 M 858.15 % | 1.300 M 174.93 % | -1.735 M -108.79 % | 19.734 M 157.46 % | 7.665 M -8.37 % | 8.365 M |
| Total investments | 691.831 M 16.33 % | 594.727 M 24.47 % | 477.816 M -30.02 % | 682.774 M 66.61 % | 409.802 M 20.24 % | 340.814 M 1.18 % | 336.832 M 0.65 % | 334.660 M 13.22 % | 295.592 M 12.46 % | 262.832 M 2.64 % | 256.083 M -4.58 % | 268.376 M 9.28 % | 245.575 M 39.12 % | 176.514 M -3.35 % | 182.631 M 6.81 % | 170.983 M -9.86 % | 189.684 M -20.07 % | 237.326 M 10.27 % | 215.221 M 11.74 % | 192.614 M |
| Total debt | 50.150 M 81.59 % | 27.617 M 15 074.18 % | 182.000 K -99.34 % | 27.721 M 27.06 % | 21.817 M 12 510.98 % | 173.000 K -96.90 % | 5.589 M -2.77 % | 5.748 M | 0.000 | 0.000 -100.00 % | 4.000 K -99.96 % | 10.840 M -50.52 % | 21.909 M | 0.000 -100.00 % | 13.325 M 82.28 % | 7.310 M | 0.000 -100.00 % | 19.783 M 69.04 % | 11.703 M 39.90 % | 8.365 M |
| Accumulated other comprehensive income loss | 543.323 M 691.00 % | 68.688 M -82.28 % | 387.662 M -34.74 % | 593.992 M 57.64 % | 376.810 M 669.39 % | 48.975 M -84.67 % | 319.421 M 24.39 % | 256.782 M 10.88 % | 231.584 M 210 430.91 % | 110.000 K 4.76 % | 105.000 K 2.94 % | 102.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 11.535 M -97.20 % | 411.580 M 3 748.34 % | 10.695 M 15.17 % | 9.286 M -15.13 % | 10.941 M 3 681.14 % | 289.357 K -97.34 % | 10.888 M 2.51 % | 10.621 M -95.41 % | 231.454 M 16.12 % | 199.320 M 1 921.09 % | 9.862 M -21.04 % | 12.490 M 22.14 % | 10.226 M 2.02 % | 10.024 M 49.37 % | 6.711 M -1.71 % | 6.828 M 2.20 % | 6.681 M 27.28 % | 5.249 M | 0.000 | 0.000 |
| Common stock | 117.000 K 0.00 % | 117.000 K 0.00 % | 117.000 K 3.54 % | 113.000 K 2.73 % | 110.000 K 0.00 % | 110.000 K 0.00 % | 110.000 K 0.00 % | 110.000 K 0.00 % | 110.000 K -15.38 % | 130.000 K -3.70 % | 135.000 K -2.17 % | 138.000 K -6.76 % | 148.000 K 27.59 % | 116.000 K -4.92 % | 122.000 K 14.02 % | 107.000 K -6.96 % | 115.000 K -8.00 % | 125.000 K -6.72 % | 134.000 K -4.29 % | 140.000 K |
| Total equity | 640.300 M 13.19 % | 565.710 M 16.93 % | 483.799 M -25.77 % | 651.731 M 68.03 % | 387.861 M 14.60 % | 338.442 M 2.43 % | 330.419 M -0.09 % | 330.727 M 12.15 % | 294.908 M 12.79 % | 261.459 M 0.95 % | 258.987 M 1.59 % | 254.941 M 14.30 % | 223.041 M 24.93 % | 178.535 M 2.39 % | 174.375 M 0.96 % | 172.713 M -9.59 % | 191.040 M -13.69 % | 221.331 M 7.30 % | 206.273 M 13.13 % | 182.339 M |
| Other non current liabilities | 4.906 M | 0.000 -100.00 % | 3.322 M 13.85 % | 2.918 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -10.840 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -8.365 M |
| Long term debt | 50.150 M 81.59 % | 27.617 M 15 074.18 % | 182.000 K -99.34 % | 27.721 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.840 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.365 M |
| Total non current liabilities | 55.056 M 99.36 % | 27.617 M 688.16 % | 3.504 M -88.56 % | 30.639 M 40.44 % | 21.817 M 12 510.98 % | 173.000 K -45.43 % | 317.000 K -5.93 % | 337.000 K 76.44 % | 191.000 K -81.26 % | 1.019 M 139.76 % | 425.000 K -97.10 % | 14.661 M 1 939.08 % | 719.000 K -64.26 % | 2.012 M 10.92 % | 1.814 M -14.11 % | 2.112 M 150.53 % | 843.000 K -71.46 % | 2.954 M -44.79 % | 5.350 M -5.88 % | 5.684 M |
| Other current liabilities | 4.906 M 23.42 % | 3.975 M 2 326.94 % | -178.496 K 99.36 % | -27.721 M -1 397.80 % | 2.136 M 260.12 % | -1.334 M -10.16 % | -1.211 M 82.65 % | -6.979 M -543.23 % | -1.085 M 43.28 % | -1.913 M -44.60 % | -1.323 M 88.19 % | -11.207 M -1 169.20 % | -883.000 K -81.31 % | -487.000 K 73.15 % | -1.814 M 14.11 % | -2.112 M -150.53 % | -843.000 K 71.46 % | -2.954 M 44.79 % | -5.350 M 5.88 % | -5.684 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 94.000 K 101.78 % | -5.272 M 2.57 % | -5.411 M | 0.000 | 0.000 -100.00 % | 421.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 50.150 M 81.59 % | 27.617 M 15 074.18 % | 182.000 K -99.34 % | 27.721 M 27.06 % | 21.817 M 12 510.98 % | 173.000 K | 0.000 -100.00 % | 5.748 M | 0.000 | 0.000 -100.00 % | 4.000 K -99.96 % | 10.840 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 55.387 M 68.43 % | 32.884 M 938 370.32 % | 3.504 K -99.96 % | 8.068 M -66.32 % | 23.953 M 8 871.16 % | 267.000 K -15.77 % | 317.000 K -5.93 % | 337.000 K 76.44 % | 191.000 K -81.26 % | 1.019 M 139.76 % | 425.000 K -97.10 % | 14.661 M 1 939.08 % | 719.000 K -64.26 % | 2.012 M 10.92 % | 1.814 M -14.11 % | 2.112 M 150.53 % | 843.000 K -71.46 % | 2.954 M -44.79 % | 5.350 M -5.88 % | 5.684 M |
| Total liabilities | 55.387 M 68.43 % | 32.884 M 838.47 % | 3.504 M -90.95 % | 38.707 M 77.42 % | 21.817 M 402.46 % | 4.342 M -46.05 % | 8.048 M -10.01 % | 8.943 M 202.43 % | 2.957 M -19.52 % | 3.674 M 32.68 % | 2.769 M -81.11 % | 14.661 M -42.65 % | 25.566 M 1 170.68 % | 2.012 M -86.71 % | 15.139 M 60.68 % | 9.422 M 555.22 % | 1.438 M -93.79 % | 23.165 M 35.26 % | 17.126 M 21.67 % | 14.076 M |
| Other non current assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -340.814 M -1.18 % | -336.832 M -0.65 % | -334.660 M -13.22 % | -295.592 M -12.46 % | -262.832 M -2.64 % | -256.083 M 4.58 % | -268.376 M -9.28 % | -245.575 M -39.12 % | -176.514 M 3.35 % | -182.631 M -6.81 % | -170.983 M 9.86 % | -189.684 M 20.07 % | -237.326 M -10.27 % | -215.221 M -11.74 % | -192.614 M |
| Long term investments | 691.831 M 16.33 % | 594.727 M 24.47 % | 477.816 M -30.02 % | 682.774 M 66.61 % | 409.802 M 20.24 % | 340.814 M 1.18 % | 336.832 M 0.65 % | 334.660 M 13.22 % | 295.592 M 12.46 % | 262.832 M 2.64 % | 256.083 M -4.58 % | 268.376 M 9.28 % | 245.575 M 39.12 % | 176.514 M -3.35 % | 182.631 M 6.81 % | 170.983 M -9.86 % | 189.684 M -20.07 % | 237.326 M 10.27 % | 215.221 M 11.74 % | 192.614 M |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current assets | 691.831 M 16.33 % | 594.727 M 24.47 % | 477.816 M -30.02 % | 682.774 M 66.61 % | 409.802 M 20.24 % | 340.814 M 1.18 % | 336.832 M 0.65 % | 334.660 M 13.22 % | 295.592 M 12.46 % | 262.832 M 2.64 % | 256.083 M -4.58 % | 268.376 M 9.28 % | 245.575 M 39.12 % | 176.514 M -3.35 % | 182.631 M 6.81 % | 170.983 M -9.86 % | 189.684 M -20.07 % | 237.326 M 10.27 % | 215.221 M 11.74 % | 192.614 M |
| Other current assets | 3.366 M 29.71 % | 2.595 M 1 079.55 % | 220.000 K -84.69 % | 1.437 M -23.20 % | 1.871 M 9.93 % | 1.702 M 4.16 % | 1.634 M 18.41 % | 1.380 M 25.11 % | 1.103 M 38.57 % | 796.000 K -48.71 % | 1.552 M 43.57 % | 1.081 M 145 981.08 % | 740.000 -94.71 % | 14.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 8.000 K | 0.000 -100.00 % | 7.348 M | 0.000 -100.00 % | 141.000 K -47.39 % | 268.000 K | 0.000 | 0.000 -100.00 % | 432.000 K 354.74 % | 95.000 K 7.95 % | 88.000 K | 0.000 | 0.000 -100.00 % | 841.000 K -3.22 % | 869.000 K -85.54 % | 6.010 M 246.40 % | 1.735 M 3 440.82 % | 49.000 K -98.79 % | 4.038 M | 0.000 |
| Cash and short term investments | 8.000 K | 0.000 -100.00 % | 7.348 M | 0.000 -100.00 % | 141.000 K -47.39 % | 268.000 K | 0.000 | 0.000 -100.00 % | 432.000 K 354.74 % | 95.000 K 7.95 % | 88.000 K | 0.000 | 0.000 -100.00 % | 841.000 K -3.22 % | 869.000 K -85.54 % | 6.010 M 246.40 % | 1.735 M 3 440.82 % | 49.000 K -98.79 % | 4.038 M | 0.000 |
| Total current assets | 3.856 M -0.28 % | 3.867 M -59.24 % | 9.487 M 23.79 % | 7.664 M 280.91 % | 2.012 M 2.13 % | 1.970 M 20.49 % | 1.635 M -67.37 % | 5.010 M 120.41 % | 2.273 M -50.86 % | 4.626 M -18.46 % | 5.673 M 362.72 % | 1.226 M 40 335.36 % | 3.032 K -99.92 % | 4.033 M -41.41 % | 6.883 M -38.28 % | 11.152 M 299.14 % | 2.794 M -61.03 % | 7.170 M -12.33 % | 8.178 M 115.15 % | 3.801 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 482.000 K -62.11 % | 1.272 M -33.72 % | 1.919 M -69.18 % | 6.227 M | 0.000 | 0.000 -100.00 % | 1.000 K -99.97 % | 3.630 M 391.87 % | 738.000 K -47.66 % | 1.410 M -65.04 % | 4.033 M 2 681.38 % | 145.000 K 6 226.35 % | 2.292 K -99.93 % | 3.178 M -47.02 % | 5.999 M 17.12 % | 5.122 M 443.74 % | 942.000 K -86.32 % | 6.886 M 81.16 % | 3.801 M 4.31 % | 3.644 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 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.376 M 24.75 % | 1.103 M 38.57 % | 796.000 K -48.71 % | 1.552 M 50.53 % | 1.031 M 50.95 % | 683.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 331.000 K -74.38 % | 1.292 M | 0.000 -100.00 % | 8.068 M | 0.000 -100.00 % | 267.000 K -15.77 % | 317.000 K -5.93 % | 337.000 K 76.44 % | 191.000 K -81.26 % | 1.019 M 139.76 % | 425.000 K 117.95 % | 195.000 K -72.88 % | 719.000 K 47.64 % | 487.000 K -73.15 % | 1.814 M -14.11 % | 2.112 M 150.53 % | 843.000 K -71.46 % | 2.954 M -44.79 % | 5.350 M -5.88 % | 5.684 M |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 894.000 K 0.00 % | 894.000 K 0.00 % | 894.000 K 0.00 % | 894.000 K 0.00 % | 894.000 K 0.00 % | 894.000 K 419.77 % | 172.000 K 4.88 % | 164.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 85.325 M 0.00 % | 85.325 M 0.00 % | 85.325 M 76.51 % | 48.340 M | 0.000 100.00 % | -279.255 M | 0.000 -100.00 % | 319.866 M 406.00 % | 63.214 M 1.94 % | 62.009 M 0.42 % | 61.749 M 10.92 % | 55.672 M -75.02 % | 222.893 M 32.36 % | 168.395 M 111 419.87 % | 151.000 K 0.00 % | 151.000 K 0.00 % | 151.000 K -99.93 % | 215.957 M 4.76 % | 206.139 M 13.14 % | 182.199 M |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 55.387 M 4 386.92 % | -1.292 M -36 772.15 % | -3.504 K -100.02 % | 22.571 M 194.23 % | -23.953 M -713.86 % | 3.902 M -47.37 % | 7.414 M -10.34 % | 8.269 M 221.13 % | 2.575 M 57.40 % | 1.636 M -14.75 % | 1.919 M 113.09 % | -14.661 M -160.76 % | 24.128 M 1 299.20 % | -2.012 M -117.48 % | 11.511 M 121.45 % | 5.198 M 2 195.97 % | -248.000 K -101.44 % | 17.257 M 168.55 % | 6.426 M 137.30 % | 2.708 M |
| Total assets | 695.687 M 16.22 % | 598.594 M 22.84 % | 487.303 M -29.42 % | 690.438 M 67.66 % | 411.814 M 20.14 % | 342.784 M 1.28 % | 338.467 M -0.35 % | 339.670 M 14.03 % | 297.865 M 12.35 % | 265.133 M 1.29 % | 261.756 M -2.91 % | 269.602 M 8.45 % | 248.607 M 37.70 % | 180.547 M -4.73 % | 189.514 M 4.05 % | 182.135 M -5.37 % | 192.478 M -21.28 % | 244.496 M 9.44 % | 223.399 M 13.74 % | 196.415 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
| 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 | 609.000 K -49.50 % | 1.206 M 759.02 % | -183.000 K -116.04 % | 1.141 M 193.30 % | -1.223 M -163.66 % | 1.921 M 455.74 % | -540.000 K -783.54 % | 79.000 K 109.18 % | -861.000 K -169.32 % | 1.242 M 170.37 % | -1.765 M -493.97 % | 448.000 K -60.77 % | 1.142 M 349.61 % | 254.000 K |
| Accounts receivables | -21.000 K 16.00 % | -25.000 K -8.70 % | -23.000 K -108.33 % | 276.000 K 78 732.48 % | -351.000 -465.63 % | 96.000 -99.40 % | 16.000 K 114.55 % | -110.000 K -10.00 % | -100.000 K -216.28 % | 86.000 K | 0.000 -100.00 % | 4.000 K 49 900.00 % | 8.000 | 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 | 630.000 K -48.82 % | 1.231 M 869.38 % | -160.000 K -118.50 % | 865.000 K 199.20 % | -872.000 K -147.78 % | 1.825 M 428.24 % | -556.000 K -394.18 % | 189.000 K 124.84 % | -761.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 630.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.921 M | 0.000 | 0.000 100.00 % | -100.000 K | 0.000 100.00 % | -1.765 M -497.52 % | 444.000 K | 0.000 | 0.000 |
| Other non cash items | -99.100 M 16.90 % | -119.261 M -160.35 % | 197.612 M 173.20 % | -269.963 M -309.24 % | -65.967 M -1 403.69 % | -4.387 M -667.53 % | 773.000 K 101.80 % | -42.974 M -22.15 % | -35.180 M -1 370.12 % | -2.393 M -14.39 % | -2.092 M 44.80 % | -3.790 M -153.51 % | -1.495 M 84.22 % | -9.475 M |
| Net cash provided by operating activities | -6.881 M 73.20 % | -25.674 M -721.31 % | -3.126 M 95.63 % | -71.560 M -440.48 % | -13.240 M -177.83 % | 17.012 M -51.80 % | 35.292 M 84.69 % | 19.109 M 195.48 % | 6.467 M 27.91 % | 5.056 M 150.79 % | 2.016 M -58.10 % | 4.812 M -6.78 % | 5.162 M -13.00 % | 5.933 M |
| Investments in property plant and equipment | -1.383 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 |
| 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 | -142.473 M -22.90 % | -115.924 M 37.39 % | -185.158 M -9.62 % | -168.909 M -24.54 % | -135.627 M -18.87 % | -114.096 M 41.50 % | -195.027 M 40.27 % | -326.523 M -73.67 % | -188.018 M 40.36 % | -315.260 M 9.88 % | -349.819 M -21.58 % | -287.717 M 27.26 % | -395.537 M -14.82 % | -344.498 M |
| Sales maturities of investments | 134.209 M 54.51 % | 86.863 M -51.53 % | 179.206 M 86.67 % | 96.003 M -20.84 % | 121.281 M -4.78 % | 127.363 M -44.16 % | 228.091 M -33.42 % | 342.583 M 78.77 % | 191.634 M -41.22 % | 325.997 M -11.01 % | 366.341 M 12.86 % | 324.588 M -0.96 % | 327.727 M -9.81 % | 363.378 M |
| Other investing activites | 1.383 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 673.000 K 59.48 % | 422.000 K 152.68 % | -801.000 K -40.28 % | -571.000 K -45.66 % | -392.000 K |
| Net cash used for investing activites | -8.264 M 71.56 % | -29.061 M -388.26 % | -5.952 M 91.84 % | -72.906 M -408.20 % | -14.346 M -208.13 % | 13.267 M -59.87 % | 33.064 M 105.88 % | 16.060 M 344.14 % | 3.616 M -68.31 % | 11.410 M -32.66 % | 16.944 M -53.02 % | 36.070 M 152.75 % | -68.381 M -469.87 % | 18.488 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 |
| Common stock issued | 0.000 | 0.000 -100.00 % | 45.424 M -34.72 % | 69.588 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.380 M 441.18 % | 255.000 K -96.04 % | 6.447 M 183.26 % | 2.276 M -95.64 % | 52.220 M 1 734.21 % | 2.847 M |
| Common stock repurchased | -9.926 M -176.34 % | -3.592 M -60.79 % | -2.234 M | 0.000 100.00 % | -1.498 M 75.02 % | -5.997 M 79.94 % | -29.896 M -50.00 % | -19.931 M -257.06 % | -5.582 M 50.86 % | -11.360 M -79.95 % | -6.313 M 76.48 % | -26.839 M -358.39 % | -5.855 M 43.14 % | -10.298 M |
| Dividends paid | -6.793 M -1.91 % | -6.666 M -5.49 % | -6.319 M -20.36 % | -5.250 M -6.34 % | -4.937 M 0.18 % | -4.946 M 2.64 % | -5.080 M 5.77 % | -5.391 M -3.93 % | -5.187 M 0.75 % | -5.226 M 31.16 % | -7.592 M -50.90 % | -5.031 M 12.99 % | -5.782 M -76.93 % | -3.268 M |
| Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -8.000 K 88.57 % | -70.000 K 72.76 % | -257.000 K -40.44 % | -183.000 K -190.48 % | -63.000 K 62.05 % | -166.000 K 71.28 % | -578.000 K -301.39 % | -144.000 K -26.32 % | -114.000 K 71.85 % | -405.000 K |
| Net cash used provided by financing activities | -16.719 M -62.98 % | -10.258 M -127.82 % | 36.871 M -42.69 % | 64.338 M 1 098.57 % | -6.443 M 41.50 % | -11.013 M 68.74 % | -35.233 M -37.85 % | -25.559 M -170.41 % | -9.452 M 42.56 % | -16.455 M -104.77 % | -8.036 M 73.05 % | -29.813 M -173.67 % | 40.469 M 463.80 % | -11.124 M |
| Effect of forex changes on cash | 1.075 M -6.44 % | 1.149 M 0.61 % | 1.142 M -2.97 % | 1.177 M 156.37 % | -2.088 M -562.86 % | -315.000 K -415.00 % | 100.000 K -62.96 % | 270.000 K -72.92 % | 997.000 K 2 523.68 % | 38.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | -22.525 M 35.24 % | -34.783 M -199.70 % | 34.887 M 677.12 % | -6.045 M 72.23 % | -21.771 M -483.02 % | 5.684 M 3 474.84 % | 159.000 K 102.57 % | -6.180 M -210.87 % | -1.988 M -18 172.73 % | 11.000 K -99.90 % | 10.924 M -1.31 % | 11.069 M 148.65 % | -22.750 M -271.09 % | 13.297 M |
| Cash at beginning of period | -27.617 M -485.39 % | 7.166 M 125.85 % | -27.721 M -27.89 % | -21.676 M -22 916.84 % | 95.000 K 101.70 % | -5.589 M 2.77 % | -5.748 M -1 430.56 % | 432.000 K -82.15 % | 2.420 M 2 780.95 % | 84.000 K 100.77 % | -10.840 M 50.52 % | -21.909 M -2 705.11 % | 841.000 K 106.75 % | -12.456 M |
| Cash at end of period | -50.142 M -81.56 % | -27.617 M -485.39 % | 7.166 M 125.85 % | -27.721 M -27.89 % | -21.676 M -22 916.84 % | 95.000 K 101.70 % | -5.589 M 2.77 % | -5.748 M -1 430.56 % | 432.000 K 354.74 % | 95.000 K 13.10 % | 84.000 K 100.77 % | -10.840 M 50.52 % | -21.909 M -2 705.11 % | 841.000 K |
| Operating cash flow | -6.881 M 73.20 % | -25.674 M -721.31 % | -3.126 M 95.63 % | -71.560 M -440.48 % | -13.240 M -177.83 % | 17.012 M -51.80 % | 35.292 M 84.69 % | 19.109 M 195.48 % | 6.467 M 27.91 % | 5.056 M 150.79 % | 2.016 M -58.10 % | 4.812 M -6.78 % | 5.162 M -13.00 % | 5.933 M |
| Capital expenditure | -1.383 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 |
| Free CashFlow | -6.881 M 73.20 % | -25.674 M -721.31 % | -3.126 M 95.63 % | -71.560 M -440.48 % | -13.240 M -177.83 % | 17.012 M -51.80 % | 35.292 M 84.69 % | 19.109 M 195.48 % | 6.467 M 27.91 % | 5.056 M 150.79 % | 2.016 M -58.10 % | 4.812 M -6.78 % | 5.162 M -13.00 % | 5.933 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
| 2025-02-28 | 2024-08-31 | 2024-02-29 | 2023-08-31 | 2023-02-28 | 2022-08-31 | 2022-02-28 | 2021-08-31 | 2021-02-28 | 2020-08-31 | 2020-02-29 | 2019-08-31 | 2019-02-28 | 2018-08-31 | 2018-02-28 | 2017-08-31 | 2017-02-28 | 2016-08-31 | 2016-02-29 | 2015-08-31 | 2015-02-28 | 2014-08-31 | 2014-02-28 | 2013-08-31 | 2013-02-28 | 2012-08-31 | 2012-02-29 | 2011-08-31 | 2011-02-28 | 2010-08-31 | 2010-02-28 | 2009-08-31 | 2009-02-28 | 2008-08-31 | 2008-02-29 | 2007-08-31 | 2007-02-28 | 2006-08-31 | 2006-02-28 | 2005-08-31 | 2005-02-28 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.775 M 128.35 % | -6.261 M -105.84 % | 107.252 M 537.46 % | 16.825 M -79.41 % | 81.704 M 237.54 % | -59.404 M 56.39 % | -136.220 M -193.05 % | 146.395 M 166.62 % | 54.907 M -9.66 % | 60.780 M 4 569.12 % | -1.360 M -102.76 % | 49.249 M 289.40 % | -26.003 M -174.20 % | 35.046 M 887.21 % | 3.550 M -92.71 % | 48.678 M 195.61 % | 16.467 M -55.77 % | 37.233 M 424.33 % | 7.101 M 1 244.89 % | 528.000 K -97.55 % | 21.525 M 233.81 % | -16.086 M -151.54 % | 31.213 M 310.00 % | 7.613 M -87.10 % | 59.004 M 5 498 874.84 % | 1.073 K -99.98 % | 5.991 M -31.64 % | 8.764 M 0.00 % | 8.764 M -4.67 % | 9.193 M 0.00 % | 9.193 M 718.85 % | -1.486 M 0.00 % | -1.486 M 69.75 % | -4.912 M 0.00 % | -4.912 M -123.98 % | 20.484 M 0.00 % | 20.484 M -8.09 % | 22.286 M 0.00 % | 22.286 M -7.64 % | 24.131 M 0.00 % | 24.131 M |
| Net income | -1.364 M 88.87 % | -12.253 M -111.80 % | 103.863 M 732.10 % | 12.482 M -84.22 % | 79.109 M 224.38 % | -63.602 M 53.83 % | -137.763 M -196.24 % | 143.141 M 167.88 % | 53.434 M -9.62 % | 59.119 M 1 915.14 % | -3.257 M -106.97 % | 46.718 M 268.50 % | -27.725 M -184.22 % | 32.920 M 1 666.09 % | 1.864 M -95.95 % | 45.987 M 201.75 % | 15.240 M -59.06 % | 37.229 M 558.69 % | 5.652 M 504.87 % | -1.396 M -106.86 % | 20.354 M 216.43 % | -17.482 M -159.92 % | 29.178 M 425.35 % | 5.554 M -90.18 % | 56.565 M 159 337 928.17 % | 35.500 -100.00 % | 4.809 M -31.84 % | 7.056 M 0.00 % | 7.056 M -10.02 % | 7.841 M 0.00 % | 7.841 M 375.41 % | -2.847 M 0.00 % | -2.847 M 57.95 % | -6.771 M 0.00 % | -6.771 M -137.48 % | 18.065 M 0.00 % | 18.065 M -10.80 % | 20.252 M 0.00 % | 20.252 M -11.99 % | 23.011 M 0.00 % | 23.011 M |
| Income before tax | -1.299 M 88.86 % | -11.662 M -111.21 % | 103.992 M 686.57 % | 13.221 M -83.30 % | 79.160 M 225.87 % | -62.890 M 54.32 % | -137.665 M -195.82 % | 143.671 M 168.09 % | 53.591 M -6.22 % | 57.145 M 1 888.58 % | -3.195 M -106.78 % | 47.130 M 270.44 % | -27.652 M -182.61 % | 33.473 M 2 010.53 % | 1.586 M -96.60 % | 46.638 M 203.51 % | 15.366 M -58.72 % | 37.227 M 604.92 % | 5.281 M 714.78 % | -859.000 K -104.19 % | 20.513 M 222.09 % | -16.802 M -157.43 % | 29.256 M 361.31 % | 6.342 M -88.80 % | 56.625 M 16 294 864.03 % | 347.500 -99.99 % | 5.482 M -26.67 % | 7.476 M 0.00 % | 7.476 M -8.19 % | 8.143 M 0.00 % | 8.143 M 472.91 % | -2.184 M 0.00 % | -2.184 M 63.45 % | -5.975 M 0.00 % | -5.975 M -131.94 % | 18.703 M 0.00 % | 18.703 M -9.28 % | 20.616 M 0.00 % | 20.616 M -12.52 % | 23.568 M 0.00 % | 23.568 M |
| Income before tax ratio | -0.73 -139.29 % | 1.86 92.10 % | 0.97 23.39 % | 0.79 -18.90 % | 0.97 -8.48 % | 1.06 4.76 % | 1.01 2.98 % | 0.98 0.55 % | 0.98 3.81 % | 0.94 -59.98 % | 2.35 145.49 % | 0.96 -10.01 % | 1.06 11.34 % | 0.96 113.79 % | 0.45 -53.37 % | 0.96 2.67 % | 0.93 -6.67 % | 1.00 34.44 % | 0.74 145.71 % | -1.63 -270.72 % | 0.95 -8.76 % | 1.04 11.44 % | 0.94 12.51 % | 0.83 -13.20 % | 0.96 196.33 % | 0.32 -64.61 % | 0.91 7.27 % | 0.85 0.00 % | 0.85 -3.70 % | 0.89 0.00 % | 0.89 -39.74 % | 1.47 0.00 % | 1.47 20.84 % | 1.22 0.00 % | 1.22 33.22 % | 0.91 0.00 % | 0.91 -1.30 % | 0.93 0.00 % | 0.93 -5.28 % | 0.98 0.00 % | 0.98 |
| EBITDA | 0.000 100.00 % | -9.340 M -1 779.28 % | -497.000 K -103.53 % | 14.060 M -64.46 % | 39.563 M 163.71 % | -62.096 M 10.93 % | -69.717 M -197.21 % | 71.715 M 171.83 % | 26.382 M -10.33 % | 29.421 M 1 975.74 % | -1.569 M -345.60 % | -352.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -49.000 K -408 233.33 % | -12.000 -200.00 % | 12.000 -100.00 % | 6.591 M 0.00 % | 6.591 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.705 M 0.00 % | 2.705 M 13.44 % | 2.385 M 0.00 % | 2.385 M -89.91 % | 23.630 M 0.00 % | 23.630 M |
| Net income ratio | -0.77 -139.27 % | 1.96 102.09 % | 0.97 30.53 % | 0.74 -23.38 % | 0.97 -9.57 % | 1.07 5.87 % | 1.01 3.43 % | 0.98 0.47 % | 0.97 0.05 % | 0.97 -59.38 % | 2.39 152.46 % | 0.95 -11.03 % | 1.07 13.51 % | 0.94 78.90 % | 0.53 -44.42 % | 0.94 2.08 % | 0.93 -7.44 % | 1.00 25.62 % | 0.80 130.10 % | -2.64 -379.60 % | 0.95 -12.99 % | 1.09 16.26 % | 0.93 28.14 % | 0.73 -23.90 % | 0.96 2 797.60 % | 0.03 -95.88 % | 0.80 -0.29 % | 0.81 0.00 % | 0.81 -5.61 % | 0.85 0.00 % | 0.85 -55.50 % | 1.92 0.00 % | 1.92 39.02 % | 1.38 0.00 % | 1.38 56.32 % | 0.88 0.00 % | 0.88 -2.95 % | 0.91 0.00 % | 0.91 -4.71 % | 0.95 0.00 % | 0.95 |
| Ratio EBITDA | 0.00 -100.00 % | 1.49 32 292.31 % | 0.00 -100.55 % | 0.84 72.58 % | 0.48 -53.68 % | 1.05 104.24 % | 0.51 4.48 % | 0.49 1.95 % | 0.48 -0.74 % | 0.48 -58.03 % | 1.15 16 236.17 % | -0.01 | 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 92.57 % | -0.01 -558 442.36 % | 0.00 -100.00 % | 0.75 0.00 % | 0.75 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 -100.00 % | 0.13 0.00 % | 0.13 23.42 % | 0.11 0.00 % | 0.11 -89.07 % | 0.98 0.00 % | 0.98 |
| Gross profit ratio | 1.00 0.00 % | 1.00 0.00 % | 1.00 17.08 % | 0.85 -12.20 % | 0.97 -6.35 % | 1.04 1.78 % | 1.02 3.82 % | 0.98 1.72 % | 0.97 -0.82 % | 0.97 -53.83 % | 2.11 111.03 % | 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 | 98.146 M -1.86 % | 100.007 M -0.80 % | 100.816 M -0.18 % | 101.000 M -0.13 % | 101.136 M -0.55 % | 101.699 M 2.07 % | 99.634 M 13.11 % | 88.087 M 4.33 % | 84.431 M 0.13 % | 84.323 M -0.11 % | 84.416 M -0.67 % | 84.987 M -1.10 % | 85.932 M -1.90 % | 87.599 M -4.89 % | 92.103 M -3.32 % | 95.267 M -3.60 % | 98.826 M -3.81 % | 102.743 M -0.92 % | 103.701 M -1.23 % | 104.990 M -2.24 % | 107.400 M -0.84 % | 108.308 M -0.43 % | 108.774 M -3.36 % | 112.554 M -4.83 % | 118.266 M 97 646.53 % | 120.993 K 0.00 % | 120.993 K -99.88 % | 98.334 M 0.00 % | 98.334 M -3.50 % | 101.902 M 0.00 % | 101.902 M -5.51 % | 107.841 M 0.00 % | 107.841 M -6.75 % | 115.644 M 0.00 % | 115.644 M -7.39 % | 124.871 M 0.00 % | 124.871 M -6.97 % | 134.222 M 0.00 % | 134.222 M -15.30 % | 158.469 M 0.00 % | 158.469 M |
| Weighted average shs out | 98.151 M -1.86 % | 100.007 M -0.80 % | 100.816 M -0.18 % | 101.000 M -0.13 % | 101.136 M -0.55 % | 101.699 M 2.07 % | 99.634 M 13.11 % | 88.087 M 4.33 % | 84.431 M 0.13 % | 84.323 M -0.11 % | 84.416 M -0.67 % | 84.988 M -1.10 % | 85.932 M -1.90 % | 87.599 M -4.89 % | 92.104 M -3.32 % | 95.267 M -3.60 % | 98.826 M -3.81 % | 102.743 M -0.93 % | 103.710 M -1.19 % | 104.962 M -2.28 % | 107.410 M -0.83 % | 108.308 M -0.45 % | 108.793 M -3.47 % | 112.698 M -4.71 % | 118.267 M 97 511.88 % | 121.160 K 0.00 % | 121.160 K -99.88 % | 97.224 M 0.00 % | 97.224 M -4.59 % | 101.902 M 0.00 % | 101.902 M -5.51 % | 107.841 M 0.00 % | 107.841 M -6.75 % | 115.644 M 0.00 % | 115.644 M -7.39 % | 124.871 M 0.00 % | 124.871 M -6.97 % | 134.222 M 0.00 % | 134.222 M -15.30 % | 158.469 M 0.00 % | 158.469 M |
| EPS diluted | -0.01 88.42 % | -0.12 -111.65 % | 1.03 758.33 % | 0.12 -84.62 % | 0.78 223.81 % | -0.63 54.35 % | -1.38 -184.66 % | 1.63 158.73 % | 0.63 -10.00 % | 0.70 1 913.47 % | -0.04 -107.15 % | 0.54 268.75 % | -0.32 -184.21 % | 0.38 1 781.19 % | 0.02 -95.79 % | 0.48 211.28 % | 0.15 -57.17 % | 0.36 559.34 % | 0.05 513.64 % | -0.01 -106.96 % | 0.19 217.47 % | -0.16 -162.08 % | 0.26 426.32 % | 0.05 -89.71 % | 0.48 159 900.00 % | 0.00 -99.32 % | 0.04 -37.00 % | 0.07 0.00 % | 0.07 -6.67 % | 0.08 0.00 % | 0.08 384.09 % | -0.03 0.00 % | -0.03 56.00 % | -0.06 0.00 % | -0.06 -142.86 % | 0.14 0.00 % | 0.14 -6.67 % | 0.15 0.00 % | 0.15 7.14 % | 0.14 0.00 % | 0.14 |
| Earnings per share | -0.01 88.42 % | -0.12 -111.65 % | 1.03 758.33 % | 0.12 -84.62 % | 0.78 223.81 % | -0.63 54.35 % | -1.38 -184.66 % | 1.63 158.73 % | 0.63 -10.00 % | 0.70 1 913.47 % | -0.04 -107.15 % | 0.54 268.75 % | -0.32 -184.21 % | 0.38 1 781.19 % | 0.02 -95.79 % | 0.48 211.28 % | 0.15 -57.17 % | 0.36 561.76 % | 0.05 505.97 % | -0.01 -107.07 % | 0.19 217.35 % | -0.16 -162.08 % | 0.26 428.46 % | 0.05 -89.75 % | 0.48 159 900.00 % | 0.00 -99.32 % | 0.04 -37.00 % | 0.07 0.00 % | 0.07 -6.67 % | 0.08 0.00 % | 0.08 384.09 % | -0.03 0.00 % | -0.03 56.00 % | -0.06 0.00 % | -0.06 -142.86 % | 0.14 0.00 % | 0.14 -6.67 % | 0.15 0.00 % | 0.15 7.14 % | 0.14 0.00 % | 0.14 |
| Gross profit | 1.775 M 128.35 % | -6.261 M -105.84 % | 107.252 M 646.36 % | 14.370 M -81.92 % | 79.479 M 228.81 % | -61.703 M 55.61 % | -139.014 M -196.60 % | 143.907 M 171.21 % | 53.061 M -10.40 % | 59.223 M 2 163.52 % | -2.870 M -105.83 % | 49.249 M 289.40 % | -26.003 M -174.20 % | 35.046 M 887.21 % | 3.550 M -92.71 % | 48.678 M 195.61 % | 16.467 M -55.77 % | 37.233 M 424.33 % | 7.101 M 1 244.89 % | 528.000 K -97.55 % | 21.525 M 233.81 % | -16.086 M -151.54 % | 31.213 M 310.00 % | 7.613 M -87.10 % | 59.004 M 5 498 874.84 % | 1.073 K -99.98 % | 5.991 M -31.64 % | 8.764 M 0.00 % | 8.764 M -4.67 % | 9.193 M 0.00 % | 9.193 M 718.85 % | -1.486 M 0.00 % | -1.486 M 69.75 % | -4.912 M 0.00 % | -4.912 M -123.98 % | 20.484 M 0.00 % | 20.484 M -8.09 % | 22.286 M 0.00 % | 22.286 M -7.64 % | 24.131 M 0.00 % | 24.131 M |
| Income tax expense | 65.000 K -89.00 % | 591.000 K 358.14 % | 129.000 K -82.54 % | 739.000 K 1 349.02 % | 51.000 K -92.84 % | 712.000 K 626.53 % | 98.000 K -81.51 % | 530.000 K 237.58 % | 157.000 K 107.95 % | -1.974 M -3 283.87 % | 62.000 K -84.95 % | 412.000 K 464.38 % | 73.000 K -86.80 % | 553.000 K 98.92 % | 278.000 K -57.30 % | 651.000 K 416.67 % | 126.000 K 6 200.00 % | 2.000 K -99.46 % | 371.000 K -30.91 % | 537.000 K 237.74 % | 159.000 K -76.62 % | 680.000 K 771.79 % | 78.000 K -90.10 % | 788.000 K 1 213.33 % | 60.000 K 19 130.77 % | 312.000 -99.95 % | 672.688 K 60.16 % | 420.000 K 0.00 % | 420.000 K 39.30 % | 301.500 K 0.00 % | 301.500 K -54.56 % | 663.500 K 0.00 % | 663.500 K -16.70 % | 796.500 K 0.00 % | 796.500 K 24.75 % | 638.500 K 0.00 % | 638.500 K 75.41 % | 364.000 K 0.00 % | 364.000 K -34.59 % | 556.500 K 0.00 % | 556.500 K |
| Cost of revenue | 2.514 M 85.95 % | 1.352 M -61.10 % | 3.476 M 41.59 % | 2.455 M 10.34 % | 2.225 M -3.22 % | 2.299 M -17.72 % | 2.794 M 12.30 % | 2.488 M 34.78 % | 1.846 M 18.56 % | 1.557 M 3.11 % | 1.510 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 |
| General and administrative expenses | 2.415 M 248.89 % | -1.622 M -169.05 % | 2.349 M | 0.000 -100.00 % | 1.047 M -4.60 % | 1.098 M -18.37 % | 1.345 M 12.32 % | 1.197 M 35.87 % | 881.000 K 18.65 % | 742.500 K 3.13 % | 720.000 K -48.57 % | 1.400 M 11.73 % | 1.253 M -7.05 % | 1.348 M 0.90 % | 1.336 M -1.18 % | 1.352 M 10.73 % | 1.221 M 2.78 % | 1.188 M 5.69 % | 1.124 M -37.52 % | 1.799 M 107.98 % | 865.000 K 233.98 % | 259.000 K -83.39 % | 1.559 M 83.20 % | 851.000 K -57.02 % | 1.980 M 337 783.96 % | 586.000 -99.88 % | 509.414 K -51.62 % | 1.053 M 0.00 % | 1.053 M 19.46 % | 881.500 K 0.00 % | 881.500 K 42.64 % | 618.000 K 0.00 % | 618.000 K -13.02 % | 710.500 K 0.00 % | 710.500 K -37.57 % | 1.138 M 0.00 % | 1.138 M 2.25 % | 1.113 M 0.00 % | 1.113 M 138.33 % | 467.000 K 0.00 % | 467.000 K |
| Selling and marketing expenses | 50.000 K -37.50 % | 80.000 K 3.90 % | 77.000 K | 0.000 -100.00 % | 23.000 K -43.90 % | 41.000 K 70.83 % | 24.000 K -26.15 % | 32.500 K 22.64 % | 26.500 K -17.19 % | 32.000 K 36.17 % | 23.500 K -51.04 % | 48.000 K -12.73 % | 55.000 K 3.77 % | 53.000 K 15.22 % | 46.000 K -14.81 % | 54.000 K 50.00 % | 36.000 K 176.92 % | 13.000 K -79.03 % | 62.000 K 93.75 % | 32.000 K -60.00 % | 80.000 K -29.20 % | 113.000 K -65.76 % | 330.000 K -2.37 % | 338.000 K -3.43 % | 350.000 K 274 409.80 % | 127.500 200.00 % | -127.500 | 0.000 | 0.000 | 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 | -518.000 K -109.37 % | 5.526 M 6 525.58 % | -86.000 K 72.26 % | -310.000 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 -100.00 % | 235.500 K 0.00 % | 235.500 K 39.35 % | 169.000 K 0.00 % | 169.000 K 111.25 % | 80.000 K 0.00 % | 80.000 K -77.30 % | 352.500 K 0.00 % | 352.500 K -45.14 % | 642.500 K 0.00 % | 642.500 K 15.35 % | 557.000 K 0.00 % | 557.000 K 480.21 % | 96.000 K 0.00 % | 96.000 K |
| Operating expenses | 1.947 M -51.13 % | 3.984 M 70.26 % | 2.340 M 854.84 % | -310.000 K -125.07 % | 1.236 M -27.65 % | 1.709 M 190.89 % | 587.499 K -54.96 % | 1.305 M 121.85 % | 588.000 K -66.62 % | 1.761 M 97.37 % | 892.500 K -56.97 % | 2.074 M 27.32 % | 1.629 M 12.11 % | 1.453 M -25.64 % | 1.954 M -1.16 % | 1.977 M 83.91 % | 1.075 M 3 739.55 % | 27.998 K -98.52 % | 1.897 M 41.57 % | 1.340 M 12.32 % | 1.193 M 90.57 % | 626.000 K -66.86 % | 1.889 M 58.87 % | 1.189 M -48.97 % | 2.330 M 326 458.93 % | 713.500 -99.86 % | 509.287 K -60.47 % | 1.289 M 0.00 % | 1.289 M 22.66 % | 1.051 M 0.00 % | 1.051 M 50.50 % | 698.000 K 0.00 % | 698.000 K -34.34 % | 1.063 M 0.00 % | 1.063 M -40.30 % | 1.781 M 0.00 % | 1.781 M 6.62 % | 1.670 M 0.00 % | 1.670 M 196.63 % | 563.000 K 0.00 % | 563.000 K |
| Cost and expenses | 1.947 M -36.77 % | 3.079 M 10.95 % | 2.775 M 0.36 % | 2.765 M 7.21 % | 2.579 M -4.20 % | 2.692 M -13.11 % | 3.098 M 7.12 % | 2.892 M 34.95 % | 2.143 M 14.84 % | 1.866 M 4.30 % | 1.789 M -13.74 % | 2.074 M 27.32 % | 1.629 M 12.11 % | 1.453 M -25.64 % | 1.954 M -1.16 % | 1.977 M 83.91 % | 1.075 M 3 739.55 % | 27.998 K -98.52 % | 1.897 M 41.57 % | 1.340 M 12.32 % | 1.193 M 90.57 % | 626.000 K -66.86 % | 1.889 M 58.87 % | 1.189 M -48.97 % | 2.330 M 326 458.93 % | 713.500 -99.86 % | 509.287 K -60.47 % | 1.289 M 0.00 % | 1.289 M 22.66 % | 1.051 M 0.00 % | 1.051 M 50.50 % | 698.000 K 0.00 % | 698.000 K -34.34 % | 1.063 M 0.00 % | 1.063 M -40.30 % | 1.781 M 0.00 % | 1.781 M 6.62 % | 1.670 M 0.00 % | 1.670 M 196.63 % | 563.000 K 0.00 % | 563.000 K |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 2.465 M 259.86 % | -1.542 M -163.56 % | 2.426 M | 0.000 -100.00 % | 1.070 M -6.02 % | 1.139 M -16.81 % | 1.369 M 11.31 % | 1.230 M 35.48 % | 907.500 K 17.17 % | 774.500 K 4.17 % | 743.500 K -48.65 % | 1.448 M 10.70 % | 1.308 M -6.64 % | 1.401 M 1.37 % | 1.382 M -1.71 % | 1.406 M 11.85 % | 1.257 M 40.29 % | 896.000 K -38.84 % | 1.465 M -28.54 % | 2.050 M 71.84 % | 1.193 M 90.58 % | 626.000 K -66.86 % | 1.889 M 58.87 % | 1.189 M -48.97 % | 2.330 M 326 459.22 % | 713.500 -99.86 % | 509.287 K -51.63 % | 1.053 M 0.00 % | 1.053 M 19.46 % | 881.500 K 0.00 % | 881.500 K 42.64 % | 618.000 K 0.00 % | 618.000 K -13.02 % | 710.500 K 0.00 % | 710.500 K -37.57 % | 1.138 M 0.00 % | 1.138 M 2.25 % | 1.113 M 0.00 % | 1.113 M 138.33 % | 467.000 K 0.00 % | 467.000 K |
| Interest income | 0.000 | 0.000 -100.00 % | 920.000 K | 0.000 -100.00 % | 35.500 K 104 311.76 % | 34.000 -99.97 % | 135.000 K 134.78 % | 57.500 K -17.86 % | 70.000 K 400.00 % | 14.000 K -26.32 % | 19.000 K -57.78 % | 45.000 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 -100.00 % | 19.000 K -44.12 % | 34.000 K 0.00 % | 34.000 K 70.00 % | 20.000 K 0.00 % | 20.000 K -27.27 % | 27.500 K 0.00 % | 27.500 K 111.54 % | 13.000 K 0.00 % | 13.000 K 271.43 % | 3.500 K 0.00 % | 3.500 K 16.67 % | 3.000 K 0.00 % | 3.000 K -95.86 % | 72.500 K 0.00 % | 72.500 K |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 33.000 K -67.49 % | 101.500 K 0.00 % | 101.500 K 78.07 % | 57.000 K 0.00 % | 57.000 K 533.33 % | 9.000 K 0.00 % | 9.000 K -96.42 % | 251.500 K 0.00 % | 251.500 K -52.64 % | 531.000 K 0.00 % | 531.000 K 18.13 % | 449.500 K 0.00 % | 449.500 K 619.20 % | 62.500 K 0.00 % | 62.500 K |
| Depreciation and amortization | 1.037 M | 0.000 100.00 % | -104.489 M -238 594.02 % | 43.812 K 100.11 % | -39.563 M -227.30 % | 31.079 M -55.35 % | 69.601 M 196.95 % | -71.788 M -172.11 % | -26.382 M 10.55 % | -29.493 M -1 966.06 % | 1.581 M 103.33 % | -47.482 M -271.89 % | 27.624 M 182.95 % | -33.302 M -1 763.57 % | -1.787 M 96.19 % | -46.947 M -215.59 % | -14.876 M 58.45 % | -35.806 M -535.31 % | -5.636 M -470.30 % | 1.522 M 107.49 % | -20.332 M -221.66 % | 16.712 M 156.99 % | -29.324 M -356.48 % | -6.424 M 88.66 % | -56.674 M -15 764 573.16 % | -359.500 -101.08 % | 33.360 K -67.13 % | 101.500 K 0.00 % | 101.500 K 78.07 % | 57.000 K 0.00 % | 57.000 K 533.33 % | 9.000 K 0.00 % | 9.000 K -96.42 % | 251.500 K 0.00 % | 251.500 K -52.64 % | 531.000 K 0.00 % | 531.000 K 18.13 % | 449.500 K 0.00 % | 449.500 K | 0.000 | 0.000 |
| Operating income | -172.000 K 98.63 % | -12.567 M -111.98 % | 104.912 M 646.17 % | 14.060 M -82.23 % | 79.125 M 227.42 % | -62.096 M 55.43 % | -139.318 M -197.08 % | 143.503 M 171.97 % | 52.764 M -10.44 % | 58.914 M 1 970.88 % | -3.149 M -106.63 % | 47.482 M 271.89 % | -27.624 M -182.95 % | 33.302 M 1 763.57 % | 1.787 M -96.19 % | 46.947 M 215.59 % | 14.876 M -58.45 % | 35.806 M 535.31 % | 5.636 M 470.30 % | -1.522 M -107.49 % | 20.332 M 221.66 % | -16.712 M -156.99 % | 29.324 M 356.48 % | 6.424 M -88.66 % | 56.674 M 15 764 573.16 % | 359.500 -99.99 % | 5.482 M -26.67 % | 7.476 M 0.00 % | 7.476 M -8.19 % | 8.143 M 0.00 % | 8.143 M 472.91 % | -2.184 M 0.00 % | -2.184 M 63.45 % | -5.975 M 0.00 % | -5.975 M -131.94 % | 18.703 M 0.00 % | 18.703 M -9.28 % | 20.616 M 0.00 % | 20.616 M -12.75 % | 23.630 M 0.00 % | 23.630 M |
| Operating income ratio | -0.10 -104.83 % | 2.01 105.20 % | 0.98 17.05 % | 0.84 -13.71 % | 0.97 -7.35 % | 1.05 2.21 % | 1.02 4.34 % | 0.98 2.01 % | 0.96 -0.86 % | 0.97 -58.14 % | 2.32 140.16 % | 0.96 -9.25 % | 1.06 11.80 % | 0.95 88.77 % | 0.50 -47.81 % | 0.96 6.76 % | 0.90 -6.06 % | 0.96 21.16 % | 0.79 127.53 % | -2.88 -405.17 % | 0.94 -9.08 % | 1.04 10.58 % | 0.94 11.34 % | 0.84 -12.15 % | 0.96 186.68 % | 0.34 -63.38 % | 0.91 7.27 % | 0.85 0.00 % | 0.85 -3.70 % | 0.89 0.00 % | 0.89 -39.74 % | 1.47 0.00 % | 1.47 20.84 % | 1.22 0.00 % | 1.22 33.22 % | 0.91 0.00 % | 0.91 -1.30 % | 0.93 0.00 % | 0.93 -5.53 % | 0.98 0.00 % | 0.98 |
| Total other income expenses net | -1.127 M -224.53 % | 905.000 K 198.37 % | -920.000 K -9.65 % | -839.000 K -2 497.14 % | 35.000 K 104.41 % | -794.000 K -148.03 % | 1.653 M 883.93 % | 168.000 K -79.69 % | 827.000 K 146.75 % | -1.769 M -3 745.65 % | -46.000 K 93.14 % | -671.000 K -96.77 % | -341.000 K -98.26 % | -172.000 K 70.45 % | -582.000 K 8.20 % | -634.000 K -506.41 % | 156.002 K -82.47 % | 890.000 K 350.70 % | -355.000 K -153.54 % | 663.000 K 266.30 % | 181.000 K 301.11 % | -90.002 K -32.36 % | -68.000 K 17.07 % | -82.000 K -67.35 % | -49.000 K -408 233.33 % | -12.000 -200.00 % | 12.000 100.00 % | -6.490 M 0.00 % | -6.490 M -3.93 % | -6.244 M 0.00 % | -6.244 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 2025-02-28 | 2024-08-31 | 2024-02-29 | 2023-08-31 | 2023-02-28 | 2022-08-31 | 2022-02-28 | 2021-08-31 | 2021-02-28 | 2020-08-31 | 2020-02-29 | 2019-08-31 | 2019-02-28 | 2018-08-31 | 2018-02-28 | 2017-08-31 | 2017-02-28 | 2016-08-31 | 2016-02-29 | 2015-08-31 | 2015-02-28 | 2014-08-31 | 2014-02-28 | 2013-08-31 | 2013-02-28 | 2012-08-31 | 2012-02-29 | 2011-08-31 | 2011-02-28 | 2010-08-31 | 2010-02-28 | 2009-08-31 | 2009-02-28 | 2008-08-31 | 2008-02-29 | 2007-08-31 | 2007-02-28 | 2006-08-31 | 2006-02-28 | 2005-08-31 | 2005-02-28 |
| 2025-02-28 | 2024-08-31 | 2024-02-29 | 2023-08-31 | 2023-02-28 | 2022-08-31 | 2022-02-28 | 2021-08-31 | 2021-02-28 | 2020-08-31 | 2020-02-29 | 2019-08-31 | 2019-02-28 | 2018-08-31 | 2018-02-28 | 2017-08-31 | 2017-02-28 | 2016-08-31 | 2016-02-29 | 2015-08-31 | 2015-02-28 | 2014-08-31 | 2014-02-28 | 2013-08-31 | 2013-02-28 | 2012-08-31 | 2012-02-29 | 2011-08-31 | 2011-02-28 | 2010-08-31 | 2010-02-28 | 2009-08-31 | 2009-02-28 | 2008-08-31 | 2008-02-29 | 2007-08-31 | 2007-02-28 | 2006-08-31 | 2006-02-28 | 2005-08-31 | 2005-02-28 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 59.024 M 17.71 % | 50.142 M -9.67 % | 55.509 M 101.00 % | 27.617 M 15.70 % | 23.869 M 433.09 % | -7.166 M -114.60 % | 49.088 M 77.08 % | 27.721 M -12.10 % | 31.538 M 45.50 % | 21.676 M 14.58 % | 18.918 M 20 013.68 % | -95.000 K -101.24 % | 7.682 M 37.45 % | 5.589 M -61.57 % | 14.545 M 153.04 % | 5.748 M 156.12 % | -10.243 M -2 271.06 % | -432.000 K 96.02 % | -10.857 M -11 328.42 % | -95.000 K -101.01 % | 9.414 M 11 307.14 % | -84.000 K -106.58 % | 1.276 M -88.23 % | 10.840 M 645.02 % | 1.455 M -93.36 % | 21.909 M 799.07 % | -3.134 M -272.65 % | -841.000 K -115.82 % | 5.317 M -57.31 % | 12.456 M 349.35 % | 2.772 M 113.23 % | 1.300 M -61.78 % | 3.401 M 296.02 % | -1.735 M -113.62 % | 12.738 M -35.45 % | 19.734 M 2.06 % | 19.335 M 152.25 % | 7.665 M -66.39 % | 22.805 M 172.62 % | 8.365 M | 0.000 |
| Total investments | 683.537 M -1.20 % | 691.831 M -2.83 % | 711.970 M 19.71 % | 594.727 M 2.40 % | 580.767 M 21.55 % | 477.816 M -20.76 % | 603.006 M -11.68 % | 682.774 M 43.74 % | 475.020 M 15.91 % | 409.802 M 15.68 % | 354.261 M 3.95 % | 340.814 M 11.75 % | 304.983 M -9.46 % | 336.832 M 4.39 % | 322.652 M -3.59 % | 334.660 M 21.30 % | 275.886 M -6.67 % | 295.592 M 16.96 % | 252.722 M -3.85 % | 262.832 M -2.49 % | 269.556 M 5.26 % | 256.083 M -6.08 % | 272.659 M 1.60 % | 268.376 M -1.19 % | 271.607 M 10.60 % | 245.575 M 8.56 % | 226.203 M 28.15 % | 176.514 M -15.29 % | 208.365 M 14.09 % | 182.631 M -2.00 % | 186.363 M 9.00 % | 170.983 M 37.71 % | 124.158 M -34.54 % | 189.684 M -11.44 % | 214.197 M -9.75 % | 237.326 M -1.48 % | 240.890 M 11.93 % | 215.221 M -7.53 % | 232.742 M 20.83 % | 192.614 M -2.06 % | 196.658 M |
| Total debt | 59.024 M 17.69 % | 50.150 M -9.65 % | 55.509 M 101.00 % | 27.617 M 15.70 % | 23.869 M 13 014.84 % | 182.000 K -99.63 % | 49.089 M 77.08 % | 27.721 M -12.10 % | 31.538 M 44.56 % | 21.817 M 15.32 % | 18.918 M 10 835.26 % | 173.000 K -97.75 % | 7.682 M 37.45 % | 5.589 M -61.57 % | 14.545 M 153.04 % | 5.748 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.414 M 235 250.00 % | 4.000 K -99.69 % | 1.277 M -88.22 % | 10.840 M 645.02 % | 1.455 M -93.36 % | 21.909 M | 0.000 | 0.000 -100.00 % | 5.319 M -60.08 % | 13.325 M 379.32 % | 2.780 M -61.97 % | 7.310 M 108.44 % | 3.507 M | 0.000 -100.00 % | 12.997 M -34.30 % | 19.783 M 2.32 % | 19.335 M 65.21 % | 11.703 M -48.68 % | 22.805 M 172.62 % | 8.365 M | 0.000 |
| Accumulated other comprehensive income loss | 45.252 M -91.67 % | 543.323 M -4.88 % | 571.205 M 21.71 % | 469.319 M 1.20 % | 463.735 M 546.75 % | 71.702 M -84.43 % | 460.439 M -22.48 % | 593.992 M 37.42 % | 432.230 M 14.71 % | 376.810 M 16.66 % | 322.994 M 559.51 % | 48.975 M -4.58 % | 51.325 M -6.68 % | 54.999 M -13.17 % | 63.344 M 48 626.15 % | 130.000 K 0.00 % | 130.000 K 0.00 % | 130.000 K 18.18 % | 110.000 K 0.00 % | 110.000 K 1.85 % | 108.000 K 2.86 % | 105.000 K 0.00 % | 105.000 K 2.94 % | 102.000 K -99.78 % | 45.984 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 |
| Retained earnings | 489.880 M 4 146.90 % | 11.535 M 93.15 % | 5.972 M -45.46 % | 10.949 M 88.19 % | 5.818 M 1 681.08 % | 326.655 K -94.67 % | 6.124 M -34.05 % | 9.286 M 20.74 % | 7.691 M -29.70 % | 10.941 M 53.80 % | 7.114 M -97.54 % | 289.357 M 18.53 % | 244.127 M -11.33 % | 275.310 M 12.86 % | 243.944 M -8.73 % | 267.273 M 3 339.36 % | 7.771 M -96.64 % | 231.454 M 2 928.31 % | 7.643 M -96.17 % | 199.320 M -3.39 % | 206.312 M 1 991.99 % | 9.862 M -95.43 % | 216.005 M 1 629.42 % | 12.490 M 114.20 % | 5.831 M 3 342.05 % | 169.405 K -95.93 % | 4.158 M -58.52 % | 10.024 M 152.24 % | 3.974 M -40.78 % | 6.711 M 79.20 % | 3.745 M -45.15 % | 6.828 M 75.44 % | 3.892 M -41.75 % | 6.681 M 141.80 % | 2.763 M -47.36 % | 5.249 M 202.19 % | 1.737 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock | 117.000 K 0.00 % | 117.000 K 0.00 % | 117.000 K 0.00 % | 117.000 K 0.00 % | 117.000 K 0.00 % | 117.000 K -0.85 % | 118.000 K 4.42 % | 113.000 K 2.73 % | 110.000 K 0.00 % | 110.000 K 0.00 % | 110.000 K 0.00 % | 110.000 K 0.00 % | 110.000 K 0.00 % | 110.000 K 0.00 % | 110.000 K 0.00 % | 110.000 K 0.00 % | 110.000 K 0.00 % | 110.000 K -15.38 % | 130.000 K 0.00 % | 130.000 K -1.52 % | 132.000 K -2.22 % | 135.000 K 0.00 % | 135.000 K -2.17 % | 138.000 K 13.11 % | 122.000 K -17.57 % | 148.000 K 0.00 % | 148.000 K 27.59 % | 116.000 K -2.52 % | 119.000 K -2.46 % | 122.000 K 16.19 % | 105.000 K -1.87 % | 107.000 K -4.46 % | 112.000 K -2.61 % | 115.000 K -4.17 % | 120.000 K -4.00 % | 125.000 K -3.85 % | 130.000 K -2.99 % | 134.000 K -4.29 % | 140.000 K 0.00 % | 140.000 K -15.15 % | 165.000 K |
| Total equity | 620.574 M -3.08 % | 640.300 M -3.37 % | 662.619 M 17.13 % | 565.710 M 1.93 % | 554.995 M 14.72 % | 483.799 M -12.36 % | 552.004 M -15.30 % | 651.731 M 46.98 % | 443.404 M 14.32 % | 387.861 M 17.46 % | 330.218 M -2.43 % | 338.442 M 14.51 % | 295.562 M -10.55 % | 330.419 M 7.49 % | 307.398 M -7.05 % | 330.727 M 15.52 % | 286.297 M -2.92 % | 294.908 M 13.21 % | 260.486 M -0.37 % | 261.459 M -2.53 % | 268.232 M 3.57 % | 258.987 M -5.79 % | 274.910 M 7.83 % | 254.941 M -4.69 % | 267.474 M 19.92 % | 223.041 M -1.44 % | 226.304 M 26.76 % | 178.535 M -14.56 % | 208.949 M 19.83 % | 174.375 M -2.77 % | 179.335 M 3.83 % | 172.713 M 40.28 % | 123.119 M -35.55 % | 191.040 M -3.76 % | 198.507 M -10.31 % | 221.331 M 2.03 % | 216.930 M 5.17 % | 206.273 M -1.06 % | 208.477 M 14.33 % | 182.339 M -4.29 % | 190.513 M |
| Other non current liabilities | 0.000 -100.00 % | 4.906 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -49.089 M | 0.000 | 0.000 | 0.000 100.00 % | -18.918 M | 0.000 100.00 % | -7.682 M | 0.000 100.00 % | -14.545 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -10.840 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -5.319 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -12.997 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -8.365 M | 0.000 |
| Long term debt | 0.000 -100.00 % | 50.150 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 49.089 M | 0.000 | 0.000 | 0.000 -100.00 % | 18.918 M | 0.000 -100.00 % | 7.682 M | 0.000 -100.00 % | 14.545 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.840 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.319 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 12.997 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.365 M | 0.000 |
| Total non current liabilities | 0.000 -100.00 % | 55.056 M -0.82 % | 55.509 M 101.00 % | 27.617 M 15.70 % | 23.869 M 581.19 % | 3.504 M -93.45 % | 53.518 M 563.34 % | 8.068 M -74.42 % | 31.538 M 44.56 % | 21.817 M -17.41 % | 26.415 M 9 793.26 % | 267.000 K -97.53 % | 10.804 M 3 308.20 % | 317.000 K -98.20 % | 17.613 M 5 126.41 % | 337.000 K -87.87 % | 2.779 M 1 354.97 % | 191.000 K -95.16 % | 3.949 M 287.54 % | 1.019 M -75.37 % | 4.138 M 873.65 % | 425.000 K -89.41 % | 4.013 M -72.63 % | 14.661 M 327.93 % | 3.426 M 376.50 % | 719.000 K -81.87 % | 3.966 M 97.12 % | 2.012 M -24.33 % | 2.659 M 46.58 % | 1.814 M -78.63 % | 8.487 M 301.85 % | 2.112 M 108.90 % | 1.011 M 19.93 % | 843.000 K -93.32 % | 12.622 M 327.29 % | 2.954 M -53.22 % | 6.314 M 18.02 % | 5.350 M 93.14 % | 2.770 M -51.27 % | 5.684 M 35.72 % | 4.188 M |
| Other current liabilities | 7.076 M 44.23 % | 4.906 M 48.44 % | 3.305 M 227.90 % | -2.584 M 89.17 % | -23.869 M -13 014.84 % | -182.000 K 99.63 % | -49.089 M -37.16 % | -35.789 M -13.48 % | -31.538 M -44.56 % | -21.817 M | 0.000 100.00 % | -1.334 M | 0.000 100.00 % | -1.211 M | 0.000 100.00 % | -6.979 M -151.13 % | -2.779 M -156.13 % | -1.085 M 72.52 % | -3.949 M -106.43 % | -1.913 M 85.88 % | -13.552 M -927.45 % | -1.319 M 75.07 % | -5.290 M -2 975.58 % | -172.000 K 94.98 % | -3.426 M -288.00 % | -883.000 K 77.74 % | -3.966 M -610.75 % | -558.000 K 79.01 % | -2.659 M -46.58 % | -1.814 M 78.63 % | -8.487 M -301.85 % | -2.112 M -108.90 % | -1.011 M -19.93 % | -843.000 K 93.32 % | -12.622 M -327.29 % | -2.954 M 53.22 % | -6.314 M -18.02 % | -5.350 M -93.14 % | -2.770 M 51.27 % | -5.684 M -35.72 % | -4.188 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 100.00 % | -26.325 M | 0.000 | 0.000 | 0.000 100.00 % | -19.653 M | 0.000 | 0.000 | 0.000 -100.00 % | 94.000 K | 0.000 100.00 % | -5.272 M | 0.000 100.00 % | -5.411 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -5.276 M -1 353.21 % | 421.000 K -84.61 % | 2.736 M | 0.000 -100.00 % | 1.971 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 |
| Short term debt | 59.024 M 17.69 % | 50.150 M -9.65 % | 55.509 M 101.00 % | 27.617 M 15.70 % | 23.869 M 13 014.84 % | 182.000 K -99.63 % | 49.089 M 77.08 % | 27.721 M -12.10 % | 31.538 M 44.56 % | 21.817 M | 0.000 -100.00 % | 173.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 5.748 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.414 M | 0.000 -100.00 % | 1.277 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 |
| Total current liabilities | 66.100 M 19.34 % | 55.387 M -5.83 % | 58.814 M 4 452.17 % | 1.292 M -94.59 % | 23.869 M 681 092.92 % | 3.504 K -99.99 % | 53.518 M 563.34 % | 8.068 M -76.20 % | 33.897 M 41.51 % | 23.953 M -9.32 % | 26.415 M 9 793.26 % | 267.000 K -97.53 % | 10.804 M 3 308.20 % | 317.000 K -98.20 % | 17.613 M 5 126.41 % | 337.000 K -87.87 % | 2.779 M 1 354.97 % | 191.000 K -95.16 % | 3.949 M 287.54 % | 1.019 M -75.37 % | 4.138 M 873.65 % | 425.000 K -89.41 % | 4.013 M -72.63 % | 14.661 M 327.93 % | 3.426 M 376.50 % | 719.000 K -81.87 % | 3.966 M 97.12 % | 2.012 M -24.33 % | 2.659 M 46.58 % | 1.814 M -78.63 % | 8.487 M 301.85 % | 2.112 M 108.90 % | 1.011 M 19.93 % | 843.000 K -93.32 % | 12.622 M 327.29 % | 2.954 M -53.22 % | 6.314 M 18.02 % | 5.350 M 93.14 % | 2.770 M -51.27 % | 5.684 M 35.72 % | 4.188 M |
| Total liabilities | 66.100 M 19.34 % | 55.387 M -5.83 % | 58.814 M 112.96 % | 27.617 M 15.70 % | 23.869 M 581.19 % | 3.504 M -93.45 % | 53.518 M 38.26 % | 38.707 M 22.73 % | 31.538 M 44.56 % | 21.817 M -17.41 % | 26.415 M 508.36 % | 4.342 M -59.81 % | 10.804 M 34.24 % | 8.048 M -54.31 % | 17.613 M 96.95 % | 8.943 M 221.81 % | 2.779 M -6.02 % | 2.957 M -25.12 % | 3.949 M 7.49 % | 3.674 M -72.89 % | 13.552 M 389.42 % | 2.769 M -47.66 % | 5.290 M -63.92 % | 14.661 M 200.37 % | 4.881 M -80.91 % | 25.566 M 544.63 % | 3.966 M 97.12 % | 2.012 M -74.78 % | 7.978 M -47.30 % | 15.139 M 34.37 % | 11.267 M 19.58 % | 9.422 M 81.68 % | 5.186 M 260.64 % | 1.438 M -94.52 % | 26.226 M 13.21 % | 23.165 M -9.68 % | 25.649 M 49.77 % | 17.126 M -33.04 % | 25.575 M 81.69 % | 14.076 M 109.12 % | 6.731 M |
| Other non current assets | 0.000 | 0.000 | 0.000 100.00 % | -594.727 M -2.40 % | -580.767 M -21.55 % | -477.816 M 20.76 % | -603.006 M 11.68 % | -682.774 M -43.74 % | -475.020 M -15.91 % | -409.802 M -15.68 % | -354.261 M -3.95 % | -340.814 M -11.75 % | -304.983 M 9.46 % | -336.832 M -4.39 % | -322.652 M 3.59 % | -334.660 M -21.30 % | -275.886 M 6.67 % | -295.592 M -16.96 % | -252.722 M 3.85 % | -262.832 M 2.49 % | -269.556 M -5.26 % | -256.083 M 6.08 % | -272.659 M -1.60 % | -268.376 M 1.19 % | -271.607 M -10.60 % | -245.575 M -8.56 % | -226.203 M -28.15 % | -176.514 M 15.29 % | -208.365 M -14.09 % | -182.631 M 2.00 % | -186.363 M -9.00 % | -170.983 M -37.71 % | -124.158 M 34.54 % | -189.684 M 11.44 % | -214.197 M 9.75 % | -237.326 M 1.48 % | -240.890 M -11.93 % | -215.221 M 7.53 % | -232.742 M -20.83 % | -192.614 M 2.06 % | -196.658 M |
| Long term investments | 683.537 M -1.20 % | 691.831 M -2.83 % | 711.970 M 19.71 % | 594.727 M 2.40 % | 580.767 M 21.55 % | 477.816 M -20.76 % | 603.006 M -11.68 % | 682.774 M 43.74 % | 475.020 M 15.91 % | 409.802 M 15.68 % | 354.261 M 3.95 % | 340.814 M 11.75 % | 304.983 M -9.46 % | 336.832 M 4.39 % | 322.652 M -3.59 % | 334.660 M 21.30 % | 275.886 M -6.67 % | 295.592 M 16.96 % | 252.722 M -3.85 % | 262.832 M -2.49 % | 269.556 M 5.26 % | 256.083 M -6.08 % | 272.659 M 1.60 % | 268.376 M -1.19 % | 271.607 M 10.60 % | 245.575 M 8.56 % | 226.203 M 28.15 % | 176.514 M -15.29 % | 208.365 M 14.09 % | 182.631 M -2.00 % | 186.363 M 9.00 % | 170.983 M 37.71 % | 124.158 M -34.54 % | 189.684 M -11.44 % | 214.197 M -9.75 % | 237.326 M -1.48 % | 240.890 M 11.93 % | 215.221 M -7.53 % | 232.742 M 20.83 % | 192.614 M -2.06 % | 196.658 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 |
| 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 |
| 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 |
| 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 |
| Total non current assets | 683.537 M -1.20 % | 691.831 M -2.83 % | 711.970 M 19.71 % | 594.727 M 2.40 % | 580.767 M 21.55 % | 477.816 M -20.76 % | 603.006 M -11.68 % | 682.774 M 43.74 % | 475.020 M 15.91 % | 409.802 M 15.68 % | 354.261 M 3.95 % | 340.814 M 11.75 % | 304.983 M -9.46 % | 336.832 M 4.39 % | 322.652 M -3.59 % | 334.660 M 21.30 % | 275.886 M -6.67 % | 295.592 M 16.96 % | 252.722 M -3.85 % | 262.832 M -2.49 % | 269.556 M 5.26 % | 256.083 M -6.08 % | 272.659 M 1.60 % | 268.376 M -1.19 % | 271.607 M 10.60 % | 245.575 M 8.56 % | 226.203 M 28.15 % | 176.514 M -15.29 % | 208.365 M 14.09 % | 182.631 M -2.00 % | 186.363 M 9.00 % | 170.983 M 37.71 % | 124.158 M -34.54 % | 189.684 M -11.44 % | 214.197 M -9.75 % | 237.326 M -1.48 % | 240.890 M 11.93 % | 215.221 M -7.53 % | 232.742 M 20.83 % | 192.614 M -2.06 % | 196.658 M |
| Other current assets | 3.071 M -8.76 % | 3.366 M 37.61 % | 2.446 M -5.74 % | 2.595 M 252.74 % | -1.699 M -179.43 % | 2.139 M 75.04 % | 1.222 M -14.96 % | 1.437 M | 0.000 -100.00 % | 1.871 M | 0.000 -100.00 % | 1.702 M | 0.000 -100.00 % | 1.634 M | 0.000 -100.00 % | 1.380 M | 0.000 -100.00 % | 1.103 M | 0.000 -100.00 % | 796.000 K | 0.000 -100.00 % | 1.552 M | 0.000 -100.00 % | 1.193 M | 0.000 -100.00 % | 88.740 K | 0.000 -100.00 % | 14.000 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 |
| 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 |
| cash and cash equivalents | 0.000 -100.00 % | 8.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 7.348 M 734 700.00 % | 1.000 K | 0.000 | 0.000 -100.00 % | 141.000 K | 0.000 -100.00 % | 268.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.243 M 2 271.06 % | 432.000 K -96.02 % | 10.857 M 11 328.42 % | 95.000 K | 0.000 -100.00 % | 88.000 K 8 700.00 % | 1.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 3.134 M 272.65 % | 841.000 K 41 950.00 % | 2.000 K -99.77 % | 869.000 K 10 762.50 % | 8.000 K -99.87 % | 6.010 M 5 569.81 % | 106.000 K -93.89 % | 1.735 M 569.88 % | 259.000 K 428.57 % | 49.000 K | 0.000 -100.00 % | 4.038 M | 0.000 | 0.000 | 0.000 |
| Cash and short term investments | 0.000 -100.00 % | 8.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 7.348 M 734 700.00 % | 1.000 K | 0.000 | 0.000 -100.00 % | 141.000 K | 0.000 -100.00 % | 268.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.243 M 2 271.06 % | 432.000 K -96.02 % | 10.857 M 11 328.42 % | 95.000 K | 0.000 -100.00 % | 88.000 K 8 700.00 % | 1.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 3.134 M 272.65 % | 841.000 K 41 950.00 % | 2.000 K -99.77 % | 869.000 K 10 762.50 % | 8.000 K -99.87 % | 6.010 M 5 569.81 % | 106.000 K -93.89 % | 1.735 M 569.88 % | 259.000 K 428.57 % | 49.000 K | 0.000 -100.00 % | 4.038 M | 0.000 | 0.000 | 0.000 |
| Total current assets | 3.137 M -18.65 % | 3.856 M -59.25 % | 9.463 M 144.71 % | 3.867 M 14 773.08 % | 26.000 K -99.73 % | 9.487 M 277.07 % | 2.516 M -67.17 % | 7.664 M 235.99 % | 2.281 M 13.37 % | 2.012 M -15.18 % | 2.372 M 20.41 % | 1.970 M 42.44 % | 1.383 M -15.41 % | 1.635 M -30.69 % | 2.359 M -52.91 % | 5.010 M -62.02 % | 13.190 M 480.29 % | 2.273 M -80.59 % | 11.713 M 153.20 % | 4.626 M -62.17 % | 12.228 M 115.55 % | 5.673 M -24.77 % | 7.541 M 3 767.18 % | 195.000 K -73.93 % | 748.000 K -68.16 % | 2.349 M -42.24 % | 4.067 M 0.84 % | 4.033 M -52.90 % | 8.562 M 24.39 % | 6.883 M 62.37 % | 4.239 M -61.99 % | 11.152 M 168.92 % | 4.147 M 48.43 % | 2.794 M -73.48 % | 10.536 M 46.95 % | 7.170 M 324.51 % | 1.689 M -79.35 % | 8.178 M 524.27 % | 1.310 M -65.54 % | 3.801 M 548.63 % | 586.000 K |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 66.000 K -86.31 % | 482.000 K -93.13 % | 7.017 M 451.65 % | 1.272 M -25.13 % | 1.699 M | 0.000 -100.00 % | 1.293 M -79.24 % | 6.227 M 172.99 % | 2.281 M | 0.000 -100.00 % | 2.372 M | 0.000 -100.00 % | 1.383 M 138 200.00 % | 1.000 K -99.96 % | 2.359 M -35.01 % | 3.630 M 23.18 % | 2.947 M 299.32 % | 738.000 K -13.79 % | 856.000 K -39.29 % | 1.410 M -88.47 % | 12.228 M 203.20 % | 4.033 M -46.51 % | 7.540 M 3 766.67 % | 195.000 K -73.93 % | 748.000 K -68.16 % | 2.349 M 151.77 % | 933.000 K -58.37 % | 2.241 M -73.82 % | 8.560 M 42.33 % | 6.014 M 42.14 % | 4.231 M -17.72 % | 5.142 M 27.25 % | 4.041 M 281.59 % | 1.059 M -89.70 % | 10.277 M 44.32 % | 7.121 M 321.61 % | 1.689 M -59.20 % | 4.140 M 216.03 % | 1.310 M -65.54 % | 3.801 M 548.63 % | 586.000 K |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 -100.00 % | 2.350 M 40.47 % | 1.673 M -21.79 % | 2.139 M 75.04 % | 1.222 M -14.96 % | 1.437 M | 0.000 -100.00 % | 1.871 M | 0.000 -100.00 % | 1.702 M | 0.000 -100.00 % | 1.634 M | 0.000 -100.00 % | 1.376 M | 0.000 -100.00 % | 1.103 M | 0.000 -100.00 % | 796.000 K | 0.000 -100.00 % | 1.552 M | 0.000 -100.00 % | 1.031 M | 0.000 -100.00 % | 683.000 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 |
| Account payables | 0.000 -100.00 % | 331.000 K | 0.000 -100.00 % | 1.292 M | 0.000 | 0.000 | 0.000 -100.00 % | 8.068 M | 0.000 | 0.000 | 0.000 -100.00 % | 267.000 K | 0.000 -100.00 % | 317.000 K | 0.000 -100.00 % | 337.000 K -87.87 % | 2.779 M 1 354.97 % | 191.000 K -95.16 % | 3.949 M 287.54 % | 1.019 M -75.37 % | 4.138 M 873.65 % | 425.000 K -89.41 % | 4.013 M | 0.000 -100.00 % | 3.426 M 376.50 % | 719.000 K -81.87 % | 3.966 M 714.37 % | 487.000 K -81.68 % | 2.659 M 46.58 % | 1.814 M -78.63 % | 8.487 M 301.85 % | 2.112 M 108.90 % | 1.011 M 19.93 % | 843.000 K -93.32 % | 12.622 M 327.29 % | 2.954 M -53.22 % | 6.314 M 18.02 % | 5.350 M 93.14 % | 2.770 M -51.27 % | 5.684 M 35.72 % | 4.188 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 -100.00 % | 894.000 K | 0.000 -100.00 % | 894.000 K | 0.000 -100.00 % | 894.000 K | 0.000 -100.00 % | 894.000 K | 0.000 -100.00 % | 894.000 K | 0.000 -100.00 % | 894.000 K | 0.000 -100.00 % | 172.000 K | 0.000 -100.00 % | 164.000 K | 0.000 -100.00 % | 71.000 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| Other total stockholders equity | 85.325 M 0.00 % | 85.325 M 0.00 % | 85.325 M 0.00 % | 85.325 M 0.00 % | 85.325 M 0.00 % | 85.325 M -81.89 % | 471.245 M -17.42 % | 570.661 M 47.96 % | 385.688 M 17.11 % | 329.341 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 63.214 M 0.00 % | 63.214 M 0.00 % | 63.214 M 2.07 % | 61.934 M -0.12 % | 62.009 M 0.53 % | 61.680 M 0.06 % | 61.644 M 5.08 % | 58.665 M 5.38 % | 55.672 M -78.71 % | 261.521 M 17.33 % | 222.893 M 0.40 % | 221.998 M 31.83 % | 168.395 M -17.80 % | 204.856 M 22.27 % | 167.542 M -4.53 % | 175.485 M 5.86 % | 165.778 M 39.17 % | 119.115 M -35.35 % | 184.244 M -5.82 % | 195.624 M -9.42 % | 215.957 M 0.42 % | 215.063 M 4.33 % | 206.139 M -1.06 % | 208.337 M 14.35 % | 182.199 M -4.28 % | 190.348 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 |
| Other liabilities | 0.000 | 0.000 100.00 % | -55.509 M -4 196.36 % | -1.292 M 94.59 % | -23.869 M -681 092.92 % | -3.504 K 99.99 % | -53.518 M -337.11 % | 22.571 M 166.59 % | -33.897 M -41.51 % | -23.953 M 9.32 % | -26.415 M -793.67 % | 3.808 M 135.25 % | -10.804 M -245.72 % | 7.414 M 142.09 % | -17.613 M -313.00 % | 8.269 M 397.55 % | -2.779 M -207.92 % | 2.575 M 165.21 % | -3.949 M -341.38 % | 1.636 M -68.99 % | 5.276 M 174.93 % | 1.919 M 170.14 % | -2.736 M 81.34 % | -14.661 M -643.84 % | -1.971 M -108.17 % | 24.128 M 708.37 % | -3.966 M -97.12 % | -2.012 M -175.64 % | 2.660 M -76.89 % | 11.511 M 301.70 % | -5.707 M -209.79 % | 5.198 M 64.29 % | 3.164 M 1 375.81 % | -248.000 K -125.25 % | 982.000 K -94.31 % | 17.257 M 32.53 % | 13.021 M 102.63 % | 6.426 M -67.93 % | 20.035 M 639.84 % | 2.708 M 264.62 % | -1.645 M |
| Total assets | 686.674 M -1.30 % | 695.687 M -3.57 % | 721.433 M 20.52 % | 598.594 M 2.77 % | 582.466 M 19.53 % | 487.303 M -19.52 % | 605.522 M -12.30 % | 690.438 M 44.65 % | 477.301 M 15.90 % | 411.814 M 15.47 % | 356.633 M 4.04 % | 342.784 M 11.89 % | 306.366 M -9.48 % | 338.467 M 4.14 % | 325.011 M -4.32 % | 339.670 M 17.50 % | 289.076 M -2.95 % | 297.865 M 12.64 % | 264.435 M -0.26 % | 265.133 M -5.91 % | 281.784 M 7.65 % | 261.756 M -6.58 % | 280.200 M 3.93 % | 269.602 M -1.01 % | 272.355 M 9.55 % | 248.607 M 7.96 % | 230.270 M 27.54 % | 180.547 M -16.77 % | 216.927 M 14.46 % | 189.514 M -0.57 % | 190.602 M 4.65 % | 182.135 M 41.95 % | 128.305 M -33.34 % | 192.478 M -14.35 % | 224.733 M -8.08 % | 244.496 M 0.79 % | 242.579 M 8.59 % | 223.399 M -4.55 % | 234.052 M 19.16 % | 196.415 M -0.42 % | 197.244 M |
| 2025-02-28 | 2024-08-31 | 2024-02-29 | 2023-08-31 | 2023-02-28 | 2022-08-31 | 2022-02-28 | 2021-08-31 | 2021-02-28 | 2020-08-31 | 2020-02-29 | 2019-08-31 | 2019-02-28 | 2018-08-31 | 2018-02-28 | 2017-08-31 | 2017-02-28 | 2016-08-31 | 2016-02-29 | 2015-08-31 | 2015-02-28 | 2014-08-31 | 2014-02-28 | 2013-08-31 | 2013-02-28 | 2012-08-31 | 2012-02-29 | 2011-08-31 | 2011-02-28 | 2010-08-31 | 2010-02-28 | 2009-08-31 | 2009-02-28 | 2008-08-31 | 2008-02-29 | 2007-08-31 | 2007-02-28 | 2006-08-31 | 2006-02-28 | 2005-08-31 | 2005-02-28 |
| 2025-02-28 | 2024-08-31 | 2024-02-29 | 2023-08-31 | 2023-02-28 | 2022-08-31 | 2022-02-28 | 2021-08-31 | 2021-02-28 | 2020-08-31 | 2020-02-29 | 2019-08-31 | 2019-02-28 | 2018-08-31 | 2018-02-28 | 2017-08-31 | 2017-02-28 | 2016-08-31 | 2016-02-29 | 2015-08-31 | 2015-02-28 | 2014-08-31 | 2014-02-28 | 2013-08-31 | 2013-02-28 | 2012-08-31 | 2012-02-29 | 2011-08-31 | 2011-02-28 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 200.000 K -86.22 % | 1.451 M 272.33 % | -842.000 K -646.75 % | 154.000 K -85.36 % | 1.052 M 156.77 % | -1.853 M -210.96 % | 1.670 M 215.69 % | 529.000 K -13.56 % | 612.000 K 423.81 % | -189.000 K 81.72 % | -1.034 M -7 485.71 % | 14.000 K -82.93 % | 82.000 K 382.76 % | -29.000 K -164.44 % | 45.000 K 123.44 % | -192.000 K -334.15 % | 82.000 K 185.42 % | -96.000 K -2 300.00 % | -4.000 K -105.80 % | 69.000 K 305.88 % | 17.000 K 100.91 % | -1.863 M -2 001.02 % | 98.000 K -70.39 % | 331.000 K 182.91 % | 117.000 K 2 924 900.00 % | 4.000 -100.00 % | 285.500 K 124.80 % | 127.000 K 100.00 % | 63.500 K |
| Accounts receivables | 200.000 K 236.99 % | -146.000 K -216.80 % | 125.000 K 157.08 % | -219.000 K -212.89 % | 194.000 K 206.59 % | -182.000 K -214.47 % | 159.000 K 240.71 % | -113.000 K -129.05 % | 389.000 K 406.30 % | -127.000 K 43.30 % | -224.000 K -1 700.00 % | 14.000 K -82.93 % | 82.000 K 382.76 % | -29.000 K -164.44 % | 45.000 K 123.44 % | -192.000 K -334.15 % | 82.000 K 185.42 % | -96.000 K -2 300.00 % | -4.000 K -105.80 % | 69.000 K 305.88 % | 17.000 K | 0.000 | 0.000 -100.00 % | 1.000 K -66.67 % | 3.000 K 74 900.00 % | 4.000 | 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 |
| Accounts payables | 2.170 M 35.88 % | 1.597 M 265.15 % | -967.000 K -359.25 % | 373.000 K -56.53 % | 858.000 K 151.35 % | -1.671 M -210.59 % | 1.511 M 135.36 % | 642.000 K 187.89 % | 223.000 K 459.68 % | -62.000 K 92.35 % | -810.000 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 working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.863 M -2 001.02 % | 98.000 K -70.30 % | 330.000 K 189.47 % | 114.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | 680.000 K -95.64 % | 15.587 M 114.65 % | -106.423 M -1 091.75 % | -8.930 M 89.07 % | -81.686 M -217.60 % | 69.458 M -48.59 % | 135.099 M 194.51 % | -142.946 M -161.97 % | -54.565 M 2.61 % | -56.027 M -1 607.32 % | 3.717 M 110.69 % | -34.766 M -206.35 % | 32.689 M 327.85 % | -14.347 M -196.68 % | 14.839 M 124.76 % | -59.938 M -435.30 % | 17.876 M 138.75 % | -46.134 M -569.80 % | 9.820 M -47.27 % | 18.622 M 193.61 % | -19.894 M -191.51 % | 21.740 M 172.18 % | -30.121 M -6 072.34 % | -488.000 K 99.15 % | -57.354 M -2 322 594.43 % | 2.470 K 100.66 % | -373.750 K 92.11 % | -4.738 M -100.00 % | -2.369 M |
| Net cash provided by operating activities | -484.000 K -110.11 % | 4.785 M 240.65 % | -3.402 M -188.13 % | 3.860 M 916.07 % | -473.000 K -122.00 % | 2.150 M 218.05 % | 676.000 K -46.05 % | 1.253 M 1 247.31 % | 93.000 K -96.57 % | 2.714 M 268.78 % | -1.608 M -113.44 % | 11.966 M 137.14 % | 5.046 M -72.79 % | 18.544 M 10.72 % | 16.748 M 218.42 % | -14.143 M -142.60 % | 33.198 M 468.83 % | -9.001 M -158.19 % | 15.468 M -10.56 % | 17.295 M 3 525.79 % | 477.000 K -80.08 % | 2.395 M 383.43 % | -845.000 K -115.66 % | 5.397 M 903.13 % | -672.000 K -26 926.35 % | 2.505 K -99.81 % | 1.291 M -56.50 % | 2.967 M 100.00 % | 1.483 M |
| Investments in property plant and equipment | 0.000 100.00 % | -4.785 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 |
| 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 |
| Purchases of investments | -107.358 M -175.89 % | -38.914 M 81.21 % | -207.118 M -279.85 % | -54.526 M 11.19 % | -61.398 M -80.98 % | -33.925 M 77.57 % | -151.233 M -47.79 % | -102.331 M -53.70 % | -66.578 M 11.94 % | -75.608 M -25.97 % | -60.019 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -157.630 M 0.00 % | -157.630 M 9.88 % | -174.910 M 0.00 % | -174.910 M -21.58 % | -143.859 M 0.00 % | -143.859 M -45.48 % | -98.884 M 0.00 % | -98.884 M 42.59 % | -172.249 M -100.00 % | -86.125 M |
| Sales maturities of investments | 116.457 M 138.12 % | 48.906 M -71.33 % | 170.606 M 258.10 % | 47.642 M 21.47 % | 39.221 M -57.71 % | 92.733 M 7.24 % | 86.473 M 104.70 % | 42.243 M -21.42 % | 53.760 M -27.06 % | 73.704 M 54.92 % | 47.577 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 162.999 M 0.00 % | 162.999 M -11.01 % | 183.171 M 0.00 % | 183.171 M 12.86 % | 162.294 M 0.00 % | 162.294 M 98.08 % | 81.932 M 0.00 % | 81.932 M -54.91 % | 181.689 M 100.00 % | 90.845 M |
| Other investing activites | 0.000 -100.00 % | 4.785 M -73.79 % | 18.256 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 | 0.000 100.00 % | -5.369 M 0.00 % | -5.369 M -110.86 % | -2.546 M -112.76 % | 19.956 M 587.90 % | 2.901 M -91.28 % | 33.256 M 250 682.07 % | -13.272 K -100.08 % | 16.953 M 279.58 % | -9.440 M -100.00 % | -4.720 M |
| Net cash used for investing activites | 9.099 M -8.94 % | 9.992 M 154.73 % | -18.256 M -165.19 % | -6.884 M 68.96 % | -22.177 M -137.71 % | 58.808 M 190.81 % | -64.760 M -7.78 % | -60.088 M -368.78 % | -12.818 M -573.21 % | -1.904 M 84.70 % | -12.442 M | 0.000 100.00 % | -350.000 K | 0.000 100.00 % | -28.500 K | 0.000 -100.00 % | 243.000 K | 0.000 -100.00 % | 965.500 K -83.08 % | 5.705 M 0.00 % | 5.705 M 324.08 % | -2.546 M -112.76 % | 19.956 M 587.90 % | 2.901 M -91.28 % | 33.256 M 250 682.07 % | -13.272 K 99.92 % | -17.095 M -284.93 % | 9.244 M 100.00 % | 4.622 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 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -15.000 K -100.03 % | 45.439 M -28.98 % | 63.982 M 1 041.31 % | 5.606 M | 0.000 100.00 % | -8.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 690.000 K 441.18 % | 127.500 K 0.00 % | 127.500 K -96.04 % | 3.224 M 0.00 % | 3.224 M 183.26 % | 1.138 M 0.00 % | 1.138 M 175.05 % | 413.750 K 0.00 % | 413.750 K -70.93 % | 1.424 M 100.00 % | 711.750 K |
| Common stock repurchased | -13.209 M -58.97 % | -8.309 M -413.85 % | -1.617 M | 0.000 100.00 % | -3.592 M -60.79 % | -2.234 M | 0.000 | 0.000 | 0.000 100.00 % | -374.500 K 75.00 % | -1.498 M 36.47 % | -2.358 M 35.20 % | -3.639 M 55.74 % | -8.221 M 62.07 % | -21.675 M | 0.000 100.00 % | -19.931 M -702.70 % | -2.483 M 19.88 % | -3.099 M 18.23 % | -3.790 M 49.93 % | -7.570 M -3 420.18 % | 228.000 K 103.55 % | -6.427 M 63.81 % | -17.759 M -95.58 % | -9.080 M -538 612.55 % | -1.686 K 99.88 % | -1.464 M 71.57 % | -5.149 M -100.00 % | -2.575 M |
| Dividends paid | -5.153 M -193.95 % | -1.753 M 65.22 % | -5.040 M -185.23 % | -1.767 M 63.93 % | -4.899 M -173.69 % | -1.790 M 60.48 % | -4.529 M -194.09 % | -1.540 M 58.49 % | -3.710 M -151.36 % | -1.476 M 57.35 % | -3.461 M -132.59 % | -1.488 M 56.97 % | -3.458 M -122.52 % | -1.554 M 55.93 % | -3.526 M -111.39 % | -1.668 M 55.20 % | -3.723 M -119.91 % | -1.693 M 51.55 % | -3.494 M -100.34 % | -1.744 M 49.91 % | -3.482 M -115.87 % | -1.613 M 73.02 % | -5.979 M -137.69 % | -2.516 M 50.00 % | -5.031 M -248.05 % | -1.446 M 0.00 % | -1.446 M 11.54 % | -1.634 M -100.00 % | -817.000 K |
| Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 43.175 M -31.70 % | 63.212 M 1 585.20 % | 3.751 M 408.27 % | 738.000 K | 0.000 100.00 % | -36.000 K 99.50 % | -7.165 M -6 789.42 % | -104.000 K 99.59 % | -25.507 M -1 621.90 % | 1.676 M 977.49 % | -191.000 K -114.43 % | 1.324 M 19 014.29 % | -7.000 K -103.89 % | 180.000 K 297.80 % | -91.000 K -103.14 % | 2.897 M 1.36 % | 2.858 M 3 660.53 % | 76.000 K 101.07 % | -7.099 M -591.71 % | 1.444 M -87.51 % | 11.563 M 394.37 % | -3.928 M -100.00 % | -1.964 M |
| Net cash used provided by financing activities | -18.362 M -82.49 % | -10.062 M -51.15 % | -6.657 M -276.74 % | -1.767 M 79.19 % | -8.491 M -110.23 % | -4.039 M -109.87 % | 40.910 M -34.48 % | 62.442 M 3 193.35 % | 1.896 M 228.46 % | -1.476 M 70.28 % | -4.967 M -27.95 % | -3.882 M 45.56 % | -7.131 M 27.82 % | -9.879 M 61.04 % | -25.354 M -1 427.35 % | -1.660 M 93.04 % | -23.845 M -736.08 % | -2.852 M 56.79 % | -6.600 M -23.27 % | -5.354 M 51.95 % | -11.143 M -836.97 % | 1.512 M 115.84 % | -9.548 M 46.00 % | -17.683 M -45.78 % | -12.130 M -691 068.09 % | -1.755 K -100.02 % | 10.117 M 281.90 % | -5.562 M -100.00 % | -2.781 M |
| Effect of forex changes on cash | 9.739 M 306.90 % | -4.707 M -1 212.77 % | 423.000 K | 0.000 -100.00 % | 53.000 K 115.94 % | -332.500 K -136.80 % | 903.500 K 760.48 % | 105.000 K -78.28 % | 483.500 K 146.22 % | -1.046 M -52 400.00 % | 2.000 K 100.65 % | -307.000 K -3 737.50 % | -8.000 K -102.75 % | 291.000 K 252.36 % | -191.000 K -1.60 % | -188.000 K -141.05 % | 458.000 K -67.93 % | 1.428 M 431.32 % | -431.000 K -302.80 % | -107.000 K -173.79 % | 145.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | -59.024 M -737 900.00 % | 8.000 K 100.03 % | -28.104 M -486.59 % | -4.791 M 84.65 % | -31.217 M -524.89 % | 7.347 M 132.99 % | -22.271 M -699.96 % | 3.712 M 111.72 % | -31.679 M -27 118.34 % | 117.250 K 100.62 % | -18.942 M -587.12 % | 3.889 M 161.87 % | -6.285 M -240.35 % | 4.478 M 134.16 % | -13.108 M -63.94 % | -7.996 M -178.89 % | 10.135 M 294.44 % | -5.213 M -150.84 % | 10.252 M 372 700.00 % | 2.750 K 100.03 % | -9.435 M -445.48 % | 2.731 M 0.00 % | 2.731 M -1.31 % | 2.767 M 0.00 % | 2.767 M 22 199.99 % | -12.522 K 99.78 % | -5.688 M -271.09 % | 3.324 M 0.00 % | 3.324 M |
| Cash at beginning of period | 8.000 K 100.01 % | -55.509 M -492.08 % | 14.158 M | 0.000 -100.00 % | 7.348 M 734 700.00 % | 1.000 K -100.00 % | 22.272 M | 0.000 -100.00 % | 141.000 K 493.68 % | 23.750 K 0.00 % | 23.750 K | 0.000 100.00 % | -1.397 M | 0.000 100.00 % | -1.437 M | 0.000 -100.00 % | 108.000 K | 0.000 -100.00 % | 605.000 K 2 780.95 % | 21.000 K 0.00 % | 21.000 K 100.77 % | -2.710 M 0.00 % | -2.710 M 50.52 % | -5.477 M 0.00 % | -5.477 M 3.48 % | -5.675 M | 0.000 | 0.000 | 0.000 |
| Cash at end of period | -59.024 M -17.71 % | -50.142 M -259.54 % | -13.946 M -191.09 % | -4.791 M 79.93 % | -23.869 M -424.84 % | 7.348 M 734 700.00 % | 1.000 K -99.97 % | 3.712 M 111.77 % | -31.538 M -22 467.38 % | 141.000 K 100.75 % | -18.918 M -586.51 % | 3.889 M 150.62 % | -7.682 M -271.55 % | 4.478 M 130.79 % | -14.545 M -81.91 % | -7.996 M -178.06 % | 10.243 M 296.51 % | -5.213 M -148.01 % | 10.857 M 45 613.68 % | 23.750 K 100.25 % | -9.414 M -44 928.57 % | 21.000 K 0.00 % | 21.000 K 100.77 % | -2.710 M 0.00 % | -2.710 M 52.35 % | -5.688 M 0.00 % | -5.688 M -271.09 % | 3.324 M 0.00 % | 3.324 M |
| Operating cash flow | 8.615 M -41.70 % | 14.777 M 168.23 % | -21.658 M -661.09 % | 3.860 M 916.07 % | -473.000 K -122.00 % | 2.150 M 218.05 % | 676.000 K -46.05 % | 1.253 M 1 247.31 % | 93.000 K -96.57 % | 2.714 M 268.78 % | -1.608 M -113.44 % | 11.966 M 137.14 % | 5.046 M -72.79 % | 18.544 M 10.72 % | 16.748 M 218.42 % | -14.143 M -142.60 % | 33.198 M 468.83 % | -9.001 M -158.19 % | 15.468 M -10.56 % | 17.295 M 3 525.79 % | 477.000 K -80.08 % | 2.395 M 383.43 % | -845.000 K -115.66 % | 5.397 M 903.13 % | -672.000 K -26 926.35 % | 2.505 K -99.81 % | 1.291 M -56.50 % | 2.967 M 100.00 % | 1.483 M |
| Capital expenditure | 0.000 100.00 % | -4.785 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 |
| Free CashFlow | 8.615 M -13.78 % | 9.992 M 146.14 % | -21.658 M -661.09 % | 3.860 M 916.07 % | -473.000 K -122.00 % | 2.150 M 218.05 % | 676.000 K -46.05 % | 1.253 M 1 247.31 % | 93.000 K -96.57 % | 2.714 M 268.78 % | -1.608 M -113.44 % | 11.966 M 137.14 % | 5.046 M -72.79 % | 18.544 M 10.72 % | 16.748 M 218.42 % | -14.143 M -142.60 % | 33.198 M 468.83 % | -9.001 M -158.19 % | 15.468 M -10.56 % | 17.295 M 3 525.79 % | 477.000 K -80.08 % | 2.395 M 383.43 % | -845.000 K -115.66 % | 5.397 M 903.13 % | -672.000 K -26 926.35 % | 2.505 K -99.81 % | 1.291 M -56.50 % | 2.967 M 100.00 % | 1.483 M |
| 2025 | 2024 | 2024 | 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 |