China Medicine Corporation CHME
Finances
| 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
|---|---|---|---|---|---|---|
| Revenue | 64.751 M 20.70 % | 53.648 M 27.41 % | 42.105 M 75.50 % | 23.992 M | 0.000 -100.00 % | 10.400 M |
| Net income | 1.718 M -81.18 % | 9.126 M 32.73 % | 6.875 M 43.60 % | 4.788 M 14 831.92 % | -32.500 K -101.11 % | 2.940 M |
| Income before tax | 4.952 M -55.04 % | 11.013 M 30.65 % | 8.430 M 40.87 % | 5.984 M | 0.000 -100.00 % | 2.431 M |
| Income before tax ratio | 0.08 -62.75 % | 0.21 2.54 % | 0.20 -19.73 % | 0.25 | 0.00 -100.00 % | 0.23 |
| EBITDA | 13.278 M 17.00 % | 11.349 M 23.37 % | 9.199 M 44.94 % | 6.346 M 19 626.96 % | -32.500 K -101.28 % | 2.540 M |
| Net income ratio | 0.03 -84.41 % | 0.17 4.17 % | 0.16 -18.18 % | 0.20 | 0.00 -100.00 % | 0.28 |
| Ratio EBITDA | 0.21 -3.06 % | 0.21 -3.17 % | 0.22 -17.41 % | 0.26 | 0.00 -100.00 % | 0.24 |
| Gross profit ratio | 0.29 1.00 % | 0.29 -1.41 % | 0.29 -21.29 % | 0.37 | 0.00 -100.00 % | 0.31 |
| Weighted average shs out dil | 15.411 M 0.67 % | 15.309 M 12.08 % | 13.658 M 78.45 % | 7.654 M 17.21 % | 6.530 M -13.67 % | 7.564 M |
| Weighted average shs out | 15.268 M 0.62 % | 15.173 M 22.90 % | 12.346 M 67.93 % | 7.352 M 12.59 % | 6.530 M -9.94 % | 7.251 M |
| EPS diluted | 0.11 -81.67 % | 0.60 20.00 % | 0.50 -20.63 % | 0.63 12 700.00 % | -0.01 -101.28 % | 0.39 |
| Earnings per share | 0.11 -81.67 % | 0.60 7.14 % | 0.56 -13.85 % | 0.65 13 100.00 % | -0.01 -101.22 % | 0.41 |
| Gross profit | 18.984 M 21.91 % | 15.573 M 25.62 % | 12.397 M 38.13 % | 8.975 M | 0.000 -100.00 % | 3.241 M |
| Income tax expense | 3.550 M 76.94 % | 2.006 M 21.65 % | 1.649 M 34.11 % | 1.230 M 3 683.66 % | 32.500 K 106.38 % | -509.031 K |
| Cost of revenue | 45.767 M 20.20 % | 38.075 M 28.16 % | 29.708 M 97.83 % | 15.017 M | 0.000 -100.00 % | 7.159 M |
| General and administrative expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 214.680 K |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 80.843 K |
| Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 6.718 M 44.63 % | 4.645 M 16.62 % | 3.983 M 42.72 % | 2.791 M 8 486.58 % | 32.500 K -96.05 % | 823.496 K |
| Cost and expenses | 52.485 M 22.86 % | 42.720 M 26.80 % | 33.691 M 89.19 % | 17.808 M 54 693.04 % | 32.500 K -99.59 % | 7.983 M |
| Research and development expenses | 1.454 M 73.05 % | 840.437 K 28.90 % | 651.990 K 121.70 % | 294.080 K | 0.000 -100.00 % | 527.973 K |
| Selling general and administrative expenses | 5.264 M 38.35 % | 3.805 M 14.22 % | 3.331 M 112.80 % | 1.565 M 4 716.27 % | 32.500 K -89.00 % | 295.523 K |
| Interest income | 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 |
| Depreciation and amortization | 1.012 M 140.55 % | 420.769 K -46.34 % | 784.114 K 383.87 % | 162.051 K | 0.000 -100.00 % | 122.018 K |
| Operating income | 12.266 M 12.25 % | 10.928 M 29.87 % | 8.414 M 36.06 % | 6.184 M 19 128.34 % | -32.500 K -101.34 % | 2.418 M |
| Operating income ratio | 0.19 -7.00 % | 0.20 1.93 % | 0.20 -22.47 % | 0.26 | 0.00 -100.00 % | 0.23 |
| Total other income expenses net | -7.314 M -8 642.74 % | 85.622 K 455.16 % | 15.423 K 107.71 % | -199.945 K -107.85 % | 2.546 M 19 623.96 % | 12.907 K |
| 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
|---|---|---|---|---|---|---|
| Net debt | 9.034 M 423.60 % | -2.792 M 51.60 % | -5.768 M -1 452.65 % | -371.480 K -1 322.05 % | 30.398 K 112.48 % | -243.520 K |
| Total investments | 7.900 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total debt | 9.506 M | 0.000 | 0.000 | 0.000 -100.00 % | 32.398 K | 0.000 |
| Accumulated other comprehensive income loss | 4.438 M 0.22 % | 4.428 M 2.65 % | 4.314 M 470.16 % | 756.629 K | 0.000 | 0.000 |
| Retained earnings | 22.876 M 3.29 % | 22.147 M 58.09 % | 14.009 M 75.56 % | 7.979 M 24 651.51 % | -32.500 K -102.63 % | 1.235 M |
| Common stock | 1.544 K 1.45 % | 1.522 K 2.70 % | 1.482 K 81.62 % | 816.000 692.23 % | 103.000 | 0.000 |
| Total equity | 45.509 M 4.37 % | 43.602 M 37.21 % | 31.778 M 126.30 % | 14.042 M 46 295.05 % | -30.398 K -101.46 % | 2.079 M |
| Other non current liabilities | 6.918 M | 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 |
| Total non current liabilities | 6.918 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other current liabilities | 1.467 M 496.46 % | 245.991 K -68.70 % | 785.811 K 91.13 % | 411.150 K 341.57 % | -170.196 K -123.00 % | 739.938 K |
| Deferred revenue | 3.104 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 9.506 M | 0.000 | 0.000 | 0.000 -100.00 % | 32.398 K | 0.000 |
| Total current liabilities | 14.417 M 1 235.54 % | 1.080 M 25.13 % | 862.718 K 43.78 % | 600.027 K 1 752.05 % | 32.398 K -97.47 % | 1.281 M |
| Total liabilities | 21.335 M 1 876.38 % | 1.080 M 25.13 % | 862.718 K 43.78 % | 600.027 K 1 752.05 % | 32.398 K -97.47 % | 1.281 M |
| Other non current assets | 0.000 -100.00 % | 6.015 M 786.85 % | 678.237 K | 0.000 | 0.000 | 0.000 |
| Long term investments | 7.900 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Intangible assets | 16.682 M 1 237.15 % | 1.248 M 7.00 % | 1.166 M 170 868.18 % | 682.000 | 0.000 -100.00 % | 1.365 M |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 16.682 M 1 237.15 % | 1.248 M 7.00 % | 1.166 M 170 868.18 % | 682.000 | 0.000 -100.00 % | 270.434 K |
| Property plant equipment net | 12.001 M 219.03 % | 3.762 M 170.83 % | 1.389 M 14.29 % | 1.215 M | 0.000 -100.00 % | 262.282 K |
| Total non current assets | 36.583 M 231.84 % | 11.024 M 240.97 % | 3.233 M 165.89 % | 1.216 M | 0.000 -100.00 % | 532.716 K |
| Other current assets | 2.979 M -52.81 % | 6.314 M 4.12 % | 6.064 M 47.21 % | 4.120 M | 0.000 -100.00 % | 454.877 K |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 471.769 K -83.10 % | 2.792 M -51.60 % | 5.768 M 1 452.65 % | 371.480 K 18 474.00 % | 2.000 K -99.18 % | 243.520 K |
| Cash and short term investments | 471.769 K -83.10 % | 2.792 M -51.60 % | 5.768 M 1 452.65 % | 371.480 K 18 474.00 % | 2.000 K -99.18 % | 243.520 K |
| Total current assets | 30.262 M -10.09 % | 33.657 M 14.45 % | 29.407 M 119.02 % | 13.426 M 671 220.30 % | 2.000 K -99.93 % | 2.827 M |
| Inventory | 2.731 M -42.20 % | 4.725 M 19.68 % | 3.948 M 107.76 % | 1.900 M | 0.000 -100.00 % | 763.388 K |
| Net receivables | 22.319 M 12.57 % | 19.826 M 45.50 % | 13.626 M 93.70 % | 7.035 M | 0.000 -100.00 % | 1.365 M |
| Tax assets | 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 |
| Account payables | 1.324 M 2 062.32 % | 61.243 K -20.37 % | 76.907 K -59.28 % | 188.877 K 10.98 % | 170.196 K -64.39 % | 477.950 K |
| Tax payables | 2.120 M 174.48 % | 772.289 K | 0.000 | 0.000 | 0.000 -100.00 % | 63.102 K |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 519.807 K -37.79 % | 835.532 K -6.47 % | 893.337 K -1.67 % | 908.480 K | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 -100.00 % | 11.000 -95.30 % | 234.000 | 0.000 | 0.000 |
| Other total stockholders equity | 13.380 M 2.84 % | 13.011 M 3.59 % | 12.560 M 185.65 % | 4.397 M 3 553.58 % | 120.347 K -85.74 % | 843.909 K |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 66.844 M 49.60 % | 44.681 M 36.89 % | 32.640 M 122.92 % | 14.642 M 732 019.95 % | 2.000 K -99.94 % | 3.360 M |
| 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
|---|---|---|---|---|---|---|
| Deferred income tax | 21.241 K -53.67 % | 45.844 K | 0.000 | 0.000 | 0.000 100.00 % | -107.092 K |
| Stock based compensation | 131.127 K 48.23 % | 88.463 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 7.114 M 232.90 % | -5.353 M 46.85 % | -10.073 M -26.61 % | -7.956 M | 0.000 100.00 % | -505.837 K |
| Accounts receivables | -2.278 M 52.41 % | -4.787 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | 3.369 M 785.00 % | -491.874 K 73.27 % | -1.840 M -269.05 % | -498.624 K | 0.000 100.00 % | -596.007 K |
| Accounts payables | 608.589 K 3 042.46 % | -20.683 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 5.414 M 10 102.54 % | -54.131 K 99.34 % | -8.233 M -10.40 % | -7.457 M | 0.000 -100.00 % | 90.170 K |
| Other non cash items | 7.278 M 6 254.20 % | -118.266 K -214.56 % | 103.237 K -86.89 % | 787.440 K | 0.000 -100.00 % | 97.525 K |
| Net cash provided by operating activities | 16.959 M 302.92 % | 4.209 M 282.20 % | -2.310 M -4.14 % | -2.218 M -6 725.26 % | -32.500 K -101.28 % | 2.546 M |
| Investments in property plant and equipment | -3.674 M -37.79 % | -2.666 M -584.32 % | -389.588 K 52.86 % | -826.490 K | 0.000 100.00 % | -8.722 K |
| Acquisitions net | -8.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 100.00 % | -5.197 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | -1.862 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | -13.536 M -72.14 % | -7.863 M -1 918.35 % | -389.588 K 52.86 % | -826.490 K | 0.000 100.00 % | -8.722 K |
| Debt repayment | -4.040 M | 0.000 | 0.000 100.00 % | -94.094 K -198.95 % | 95.095 K 178.59 % | -121.000 K |
| Common stock issued | 0.000 | 0.000 -100.00 % | 7.830 M 106.97 % | 3.783 M 179 871.46 % | 2.102 K | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.322 M |
| Other financing activites | -1.709 M -571.54 % | 362.500 K | 0.000 100.00 % | -200.000 K 89.44 % | -1.895 M | 0.000 |
| Net cash used provided by financing activities | -5.749 M -1 686.01 % | 362.500 K -95.37 % | 7.830 M 124.42 % | 3.489 M 10 012.77 % | 34.500 K 101.41 % | -2.443 M |
| Effect of forex changes on cash | 5.954 K -98.11 % | 315.723 K 18.55 % | 266.314 K 261.70 % | -164.692 K | 0.000 | 0.000 |
| Net change in cash | -2.320 M 22.04 % | -2.976 M -155.15 % | 5.396 M 1 830.59 % | 279.516 K 13 875.80 % | 2.000 K -97.89 % | 94.670 K |
| Cash at beginning of period | 2.792 M -51.60 % | 5.768 M 1 452.65 % | 371.480 K 303.94 % | 91.964 K | 0.000 -100.00 % | 148.850 K |
| Cash at end of period | 471.769 K -83.10 % | 2.792 M -51.60 % | 5.768 M 1 452.65 % | 371.480 K 18 474.00 % | 2.000 K -99.18 % | 243.520 K |
| Operating cash flow | 16.959 M 302.92 % | 4.209 M 282.20 % | -2.310 M -4.14 % | -2.218 M -6 725.26 % | -32.500 K -101.28 % | 2.546 M |
| Capital expenditure | -3.674 M -37.79 % | -2.666 M -584.32 % | -389.588 K 52.86 % | -826.490 K | 0.000 100.00 % | -8.722 K |
| Free CashFlow | 13.286 M 761.00 % | 1.543 M 157.16 % | -2.700 M 11.33 % | -3.045 M -9 268.30 % | -32.500 K -101.28 % | 2.538 M |
| 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17.550 M 2.09 % | 17.190 M 62.60 % | 10.572 M -48.28 % | 20.442 M 6.71 % | 19.156 M 27.24 % | 15.055 M 49.08 % | 10.098 M -58.67 % | 24.432 M 132.32 % | 10.517 M -9.63 % | 11.638 M 64.81 % | 7.061 M -56.30 % | 16.159 M 28.36 % | 12.589 M 52.34 % | 8.264 M 62.26 % | 5.093 M -49.75 % | 10.135 M 59.20 % | 6.367 M 60.05 % | 3.978 M 13.27 % | 3.512 M | 0.000 -100.00 % | 2.576 M -11.22 % | 2.902 M 6.34 % | 2.729 M |
| Net income | 2.223 M -45.82 % | 4.103 M 128.24 % | 1.798 M 185.83 % | -2.095 M -165.04 % | 3.220 M 7 567.65 % | 41.996 K -91.04 % | 468.942 K -86.67 % | 3.518 M 79.04 % | 1.965 M -20.32 % | 2.466 M 109.75 % | 1.176 M -57.68 % | 2.779 M 25.96 % | 2.206 M 95.71 % | 1.127 M 47.58 % | 763.721 K -68.34 % | 2.412 M 5.92 % | 2.277 M 765.61 % | 263.095 K -9.76 % | 291.557 K 107.12 % | -4.093 M -371.90 % | 1.505 M 13.28 % | 1.329 M 8.35 % | 1.227 M |
| Income before tax | 3.082 M -39.74 % | 5.114 M 128.79 % | 2.235 M 335.58 % | -948.862 K -121.83 % | 4.348 M 707.06 % | 538.693 K -46.90 % | 1.014 M -76.07 % | 4.239 M 81.35 % | 2.337 M -22.62 % | 3.021 M 113.15 % | 1.417 M -58.11 % | 3.383 M 26.71 % | 2.670 M 85.87 % | 1.436 M 52.70 % | 940.648 K -67.33 % | 2.879 M 4.57 % | 2.753 M 682.60 % | 351.771 K -23.05 % | 457.138 K | 0.000 -100.00 % | 1.505 M 13.28 % | 1.329 M 8.35 % | 1.227 M |
| Income before tax ratio | 0.18 -40.97 % | 0.30 40.71 % | 0.21 555.49 % | -0.05 -120.45 % | 0.23 534.29 % | 0.04 -64.38 % | 0.10 -42.09 % | 0.17 -21.94 % | 0.22 -14.38 % | 0.26 29.33 % | 0.20 -4.13 % | 0.21 -1.29 % | 0.21 22.02 % | 0.17 -5.89 % | 0.18 -34.98 % | 0.28 -34.31 % | 0.43 388.98 % | 0.09 -32.06 % | 0.13 | 0.00 -100.00 % | 0.58 27.61 % | 0.46 1.89 % | 0.45 |
| EBITDA | 2.910 M -31.62 % | 4.256 M 149.08 % | 1.709 M -62.30 % | 4.532 M -4.94 % | 4.767 M 138.82 % | 1.996 M 0.62 % | 1.984 M -52.29 % | 4.158 M 68.73 % | 2.464 M -23.00 % | 3.200 M 97.50 % | 1.620 M -59.03 % | 3.956 M 47.87 % | 2.675 M 72.94 % | 1.547 M 51.53 % | 1.021 M -72.28 % | 3.683 M 113.94 % | 1.721 M 419.85 % | 331.147 K -59.21 % | 811.878 K 138.16 % | -2.128 M -416.78 % | 671.630 K -0.72 % | 676.479 K -18.25 % | 827.507 K |
| Net income ratio | 0.13 -46.94 % | 0.24 40.37 % | 0.17 265.96 % | -0.10 -160.95 % | 0.17 5 926.18 % | 0.00 -93.99 % | 0.05 -67.75 % | 0.14 -22.93 % | 0.19 -11.83 % | 0.21 27.26 % | 0.17 -3.16 % | 0.17 -1.87 % | 0.18 28.47 % | 0.14 -9.05 % | 0.15 -36.99 % | 0.24 -33.46 % | 0.36 440.85 % | 0.07 -20.33 % | 0.08 | 0.00 -100.00 % | 0.58 27.61 % | 0.46 1.89 % | 0.45 |
| Ratio EBITDA | 0.17 -33.03 % | 0.25 53.19 % | 0.16 -27.10 % | 0.22 -10.92 % | 0.25 87.70 % | 0.13 -32.51 % | 0.20 15.42 % | 0.17 -27.37 % | 0.23 -14.79 % | 0.28 19.83 % | 0.23 -6.25 % | 0.24 15.20 % | 0.21 13.53 % | 0.19 -6.62 % | 0.20 -44.84 % | 0.36 34.39 % | 0.27 224.81 % | 0.08 -63.99 % | 0.23 | 0.00 -100.00 % | 0.26 11.84 % | 0.23 -23.12 % | 0.30 |
| Gross profit ratio | 0.33 -6.92 % | 0.36 15.67 % | 0.31 -8.23 % | 0.33 9.92 % | 0.30 29.90 % | 0.23 -14.83 % | 0.28 15.09 % | 0.24 -22.87 % | 0.31 -13.18 % | 0.36 9.08 % | 0.33 18.07 % | 0.28 -8.69 % | 0.30 4.36 % | 0.29 -12.17 % | 0.33 -33.21 % | 0.50 68.33 % | 0.29 15.26 % | 0.26 -14.67 % | 0.30 | 0.00 -100.00 % | 0.33 -1.90 % | 0.34 3.17 % | 0.33 |
| Weighted average shs out dil | 39.592 M -1.00 % | 39.993 M 111.63 % | 18.897 M 22.62 % | 15.411 M 0.00 % | 15.411 M 0.36 % | 15.356 M 0.85 % | 15.227 M -0.27 % | 15.268 M -1.80 % | 15.548 M -0.56 % | 15.635 M 1.92 % | 15.340 M 4.91 % | 14.622 M -6.19 % | 15.587 M 9.52 % | 14.232 M 11.12 % | 12.808 M 25.19 % | 10.231 M 32.03 % | 7.749 M 3.72 % | 7.471 M 3.86 % | 7.194 M 10.16 % | 6.530 M 0.00 % | 6.530 M 0.00 % | 6.530 M 0.00 % | 6.530 M |
| Weighted average shs out | 21.886 M 0.00 % | 21.886 M 15.81 % | 18.897 M 23.78 % | 15.267 M 0.01 % | 15.266 M 0.23 % | 15.231 M 0.03 % | 15.227 M 0.18 % | 15.200 M -0.18 % | 15.227 M 0.14 % | 15.206 M 1.17 % | 15.030 M 17.18 % | 12.826 M -3.61 % | 13.307 M 9.43 % | 12.160 M 32.86 % | 9.152 M 10.91 % | 8.252 M 11.82 % | 7.380 M 2.69 % | 7.186 M 2.77 % | 6.993 M 7.09 % | 6.530 M 0.00 % | 6.530 M 0.00 % | 6.530 M 0.00 % | 6.530 M |
| EPS diluted | 0.06 -40.00 % | 0.10 143.48 % | -0.23 -64.29 % | -0.14 -166.67 % | 0.21 7 677.78 % | 0.00 -91.23 % | 0.03 -86.61 % | 0.23 76.92 % | 0.13 -18.75 % | 0.16 108.60 % | 0.08 -59.63 % | 0.19 35.71 % | 0.14 76.77 % | 0.08 32.89 % | 0.06 -75.17 % | 0.24 -17.24 % | 0.29 723.86 % | 0.04 -13.09 % | 0.04 106.43 % | -0.63 -373.91 % | 0.23 15.00 % | 0.20 5.26 % | 0.19 |
| Earnings per share | 0.10 -47.37 % | 0.19 182.61 % | -0.23 -64.29 % | -0.14 -166.67 % | 0.21 7 400.00 % | 0.00 -90.91 % | 0.03 -86.61 % | 0.23 76.92 % | 0.13 -18.75 % | 0.16 104.60 % | 0.08 -64.45 % | 0.22 29.41 % | 0.17 83.39 % | 0.09 11.15 % | 0.08 -71.24 % | 0.29 -6.45 % | 0.31 746.99 % | 0.04 -12.23 % | 0.04 106.62 % | -0.63 -373.91 % | 0.23 15.00 % | 0.20 5.26 % | 0.19 |
| Gross profit | 5.804 M -4.97 % | 6.107 M 88.07 % | 3.247 M -52.54 % | 6.842 M 17.29 % | 5.833 M 65.29 % | 3.529 M 26.97 % | 2.780 M -52.43 % | 5.843 M 79.18 % | 3.261 M -21.54 % | 4.156 M 79.77 % | 2.312 M -48.41 % | 4.481 M 17.21 % | 3.823 M 58.98 % | 2.405 M 42.51 % | 1.688 M -66.44 % | 5.029 M 167.97 % | 1.877 M 84.48 % | 1.017 M -3.34 % | 1.052 M | 0.000 -100.00 % | 859.521 K -12.91 % | 986.980 K 9.71 % | 899.589 K |
| Income tax expense | 941.000 K -13.61 % | 1.089 M 112.36 % | 512.955 K -57.89 % | 1.218 M 0.19 % | 1.216 M 113.32 % | 570.014 K 4.50 % | 545.486 K -27.59 % | 753.304 K 82.89 % | 411.890 K -28.01 % | 572.176 K 112.89 % | 268.767 K -57.36 % | 630.371 K 31.20 % | 480.458 K 42.01 % | 338.326 K 69.20 % | 199.959 K -60.00 % | 499.857 K 5.11 % | 475.574 K 436.31 % | 88.676 K -46.45 % | 165.581 K -59.63 % | 410.175 K | 0.000 | 0.000 | 0.000 |
| Cost of revenue | 11.746 M 5.99 % | 11.083 M 51.30 % | 7.325 M -46.14 % | 13.599 M 2.08 % | 13.323 M 15.59 % | 11.526 M 57.48 % | 7.319 M -60.63 % | 18.589 M 156.20 % | 7.256 M -3.01 % | 7.481 M 57.53 % | 4.749 M -59.33 % | 11.678 M 33.23 % | 8.765 M 49.61 % | 5.859 M 72.05 % | 3.405 M -33.32 % | 5.107 M 13.74 % | 4.490 M 51.65 % | 2.961 M 20.38 % | 2.460 M | 0.000 -100.00 % | 1.716 M -10.35 % | 1.915 M 4.68 % | 1.829 M |
| General and administrative 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 -100.00 % | 58.288 K |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 39.429 K |
| Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 3.318 M 43.09 % | 2.319 M 15.88 % | 2.001 M -24.74 % | 2.659 M 105.15 % | 1.296 M -25.97 % | 1.751 M 73.00 % | 1.012 M -38.47 % | 1.645 M 76.63 % | 931.272 K -20.26 % | 1.168 M 29.64 % | 900.900 K -18.85 % | 1.110 M -4.90 % | 1.167 M 21.41 % | 961.467 K 29.24 % | 743.958 K -75.41 % | 3.025 M 1 294.74 % | 216.878 K -70.33 % | 730.964 K 1 283.92 % | -61.741 K 90.02 % | -618.491 K -386.00 % | 216.255 K -35.80 % | 336.860 K 244.17 % | 97.876 K |
| Cost and expenses | 15.064 M 12.41 % | 13.401 M 43.70 % | 9.326 M -42.64 % | 16.258 M 11.22 % | 14.619 M 10.11 % | 13.277 M 59.37 % | 8.331 M -58.83 % | 20.234 M 147.15 % | 8.187 M -5.34 % | 8.649 M 53.08 % | 5.650 M -55.82 % | 12.788 M 28.75 % | 9.933 M 45.63 % | 6.820 M 64.37 % | 4.149 M -48.97 % | 8.132 M 72.76 % | 4.707 M 27.50 % | 3.692 M 53.96 % | 2.398 M 139.45 % | -6.078 M -414.52 % | 1.933 M -14.16 % | 2.251 M 16.85 % | 1.927 M |
| Research and development expenses | 1.252 M 263.41 % | 344.517 K -5.46 % | 364.407 K -52.70 % | 770.383 K 260.19 % | 213.883 K -25.02 % | 285.256 K 54.29 % | 184.880 K -48.05 % | 355.868 K 23.41 % | 288.353 K 167.43 % | 107.824 K 21.98 % | 88.392 K -58.80 % | 214.541 K -36.30 % | 336.794 K 61 924.68 % | 543.000 -99.46 % | 100.112 K 328.23 % | 23.378 K -25.46 % | 31.361 K -83.02 % | 184.677 K 237.84 % | 54.664 K | 0.000 -100.00 % | 109.606 K -46.49 % | 204.815 K 128 714.47 % | 159.000 |
| Selling general and administrative expenses | 2.066 M 4.65 % | 1.974 M 20.63 % | 1.637 M -13.34 % | 1.889 M 74.51 % | 1.082 M -26.16 % | 1.466 M 77.19 % | 827.184 K -35.83 % | 1.289 M 100.50 % | 642.919 K -39.35 % | 1.060 M 30.47 % | 812.508 K -9.28 % | 895.619 K 7.84 % | 830.518 K -13.57 % | 960.924 K 49.25 % | 643.846 K 33.83 % | 481.094 K 159.33 % | 185.517 K -66.04 % | 546.287 K 8.50 % | 503.468 K 265.66 % | -303.911 K -384.96 % | 106.649 K -19.23 % | 132.045 K 35.13 % | 97.717 K |
| Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | 423.846 K -9.23 % | 466.925 K 1.02 % | 462.229 K 32.63 % | 348.504 K 51.71 % | 229.711 K 5.50 % | 217.739 K 0.71 % | 216.195 K 259.98 % | -135.137 K -200.40 % | 134.599 K -36.50 % | 211.975 K 1.26 % | 209.332 K -64.19 % | 584.539 K 744.16 % | 69.245 K -6.91 % | 74.384 K 32.96 % | 55.946 K 65.04 % | 33.899 K -45.14 % | 61.797 K 37.70 % | 44.877 K 108.94 % | 21.478 K -98.62 % | 1.556 M 5 384.74 % | 28.364 K 7.61 % | 26.359 K 2.19 % | 25.794 K |
| Operating income | 2.486 M -34.38 % | 3.789 M 203.99 % | 1.246 M -70.21 % | 4.183 M -7.80 % | 4.537 M 155.14 % | 1.778 M 0.61 % | 1.768 M -57.90 % | 4.198 M 80.20 % | 2.330 M -22.04 % | 2.988 M 111.78 % | 1.411 M -58.14 % | 3.371 M 26.92 % | 2.656 M 84.01 % | 1.443 M 52.97 % | 943.620 K -67.85 % | 2.935 M 76.84 % | 1.660 M 479.76 % | 286.270 K -63.78 % | 790.400 K 121.46 % | -3.683 M -436.28 % | 1.095 M 68.48 % | 650.120 K -46.99 % | 1.226 M |
| Operating income ratio | 0.14 -35.73 % | 0.22 86.96 % | 0.12 -42.39 % | 0.20 -13.60 % | 0.24 100.52 % | 0.12 -32.52 % | 0.18 1.86 % | 0.17 -22.44 % | 0.22 -13.73 % | 0.26 28.50 % | 0.20 -4.20 % | 0.21 -1.13 % | 0.21 20.79 % | 0.17 -5.72 % | 0.19 -36.02 % | 0.29 11.08 % | 0.26 262.24 % | 0.07 -68.02 % | 0.23 | 0.00 -100.00 % | 0.43 89.78 % | 0.22 -50.15 % | 0.45 |
| Total other income expenses net | 596.000 K -55.04 % | 1.326 M 34.03 % | 988.991 K 119.27 % | -5.132 M -2 601.09 % | -190.000 K 84.67 % | -1.240 M -64.59 % | -753.136 K -1 975.01 % | 40.167 K 445.15 % | 7.368 K -77.05 % | 32.104 K 436.59 % | 5.983 K -49.38 % | 11.819 K -13.69 % | 13.694 K 292.39 % | -7.118 K -139.50 % | -2.972 K 94.71 % | -56.188 K -105.14 % | 1.093 M 1 569.08 % | 65.501 K 119.65 % | -333.262 K | 0.000 -100.00 % | 410.203 K -39.57 % | 678.835 K 381 267.98 % | 178.000 |
| 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 |
| 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -4.653 M -12.63 % | -4.131 M -1 365.40 % | 326.463 K -96.39 % | 9.034 M 1 206.64 % | 691.419 K 138.11 % | -1.814 M -2.44 % | -1.771 M 36.57 % | -2.792 M -3.02 % | -2.710 M 2.21 % | -2.771 M 46.47 % | -5.177 M 10.24 % | -5.768 M -39.72 % | -4.128 M -52.74 % | -2.703 M -16.90 % | -2.312 M -522.36 % | -371.480 K 42.14 % | -642.023 K -26.31 % | -508.297 K 71.09 % | -1.758 M -5 884.19 % | 30.398 K |
| Total investments | 0.000 | 0.000 -100.00 % | 7.913 M 0.16 % | 7.900 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 -100.00 % | 784.920 K | 0.000 | 0.000 | 0.000 |
| Total debt | 3.201 M -34.31 % | 4.873 M -57.30 % | 11.413 M 20.06 % | 9.506 M 224.00 % | 2.934 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 -100.00 % | 32.398 K |
| Accumulated other comprehensive income loss | 5.954 M 25.79 % | 4.733 M 6.52 % | 4.443 M 0.12 % | 4.438 M 0.14 % | 4.432 M 1.44 % | 4.369 M -0.01 % | 4.370 M -1.33 % | 4.428 M -37.69 % | 7.107 M 11.29 % | 6.386 M 13.20 % | 5.641 M 30.76 % | 4.314 M 160.34 % | 1.657 M 30.36 % | 1.271 M 25.46 % | 1.013 M 33.90 % | 756.629 K -26.10 % | 1.024 M 14.32 % | 895.664 K 3.09 % | 868.806 K | 0.000 |
| Retained earnings | 24.760 M 9.87 % | 22.537 M 22.26 % | 18.433 M -19.42 % | 22.876 M -12.30 % | 26.085 M 14.08 % | 22.865 M 0.18 % | 22.823 M 3.05 % | 22.147 M 16.61 % | 18.993 M 7.60 % | 17.651 M 16.24 % | 15.184 M 8.39 % | 14.009 M 16.00 % | 12.076 M 22.35 % | 9.870 M 12.89 % | 8.743 M 9.57 % | 7.979 M 28.92 % | 6.189 M 41.69 % | 4.368 M 6.41 % | 4.105 M 12 731.45 % | -32.500 K |
| Common stock | 2.000 K -13.38 % | 2.309 K 13.08 % | 2.042 K 32.25 % | 1.544 K 0.85 % | 1.531 K 0.46 % | 1.524 K 0.13 % | 1.522 K 0.00 % | 1.522 K 0.00 % | 1.522 K 0.00 % | 1.522 K 0.40 % | 1.516 K 2.29 % | 1.482 K 11.34 % | 1.331 K 0.00 % | 1.331 K 30.11 % | 1.023 K 25.37 % | 816.000 10.57 % | 738.000 0.00 % | 738.000 0.00 % | 738.000 616.50 % | 103.000 |
| Total equity | 77.923 M 6.31 % | 73.297 M 20.37 % | 60.892 M 33.80 % | 45.509 M -3.25 % | 47.040 M 7.90 % | 43.595 M 0.00 % | 43.597 M -0.01 % | 43.602 M 9.08 % | 39.973 M 5.42 % | 37.917 M 9.45 % | 34.642 M 9.01 % | 31.778 M 27.10 % | 25.002 M 11.69 % | 22.385 M 24.87 % | 17.927 M 27.67 % | 14.042 M 21.16 % | 11.590 M 25.88 % | 9.207 M 3.25 % | 8.917 M 29 433.50 % | -30.398 K |
| Other non current liabilities | 47.671 M -5.10 % | 50.235 M -15.72 % | 59.606 M 761.61 % | 6.918 M 188.26 % | 2.400 M -3.27 % | 2.481 M 111.30 % | 1.174 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| Total non current liabilities | 47.671 M -5.10 % | 50.235 M -15.72 % | 59.606 M 761.61 % | 6.918 M 188.26 % | 2.400 M -3.27 % | 2.481 M 111.30 % | 1.174 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other current liabilities | 2.549 M 81.27 % | 1.406 M -25.39 % | 1.885 M 28.46 % | 1.467 M 1 151.23 % | 117.264 K -68.99 % | 378.119 K 142.06 % | 156.209 K -36.50 % | 245.991 K -37.04 % | 390.717 K -2.53 % | 400.872 K -28.87 % | 563.571 K -28.28 % | 785.811 K -7.02 % | 845.182 K 203.85 % | 278.162 K -44.43 % | 500.539 K 21.74 % | 411.150 K -62.18 % | 1.087 M 117.60 % | 499.659 K 20.65 % | 414.142 K 343.33 % | -170.196 K |
| Deferred revenue | 2.891 M -17.97 % | 3.524 M 10.74 % | 3.182 M 2.54 % | 3.104 M 862.30 % | 322.522 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 |
| Short term debt | 3.201 M -34.31 % | 4.873 M -57.30 % | 11.413 M 20.06 % | 9.506 M 224.00 % | 2.934 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 -100.00 % | 32.398 K |
| Total current liabilities | 8.451 M -27.22 % | 11.611 M -35.65 % | 18.043 M 25.15 % | 14.417 M 299.94 % | 3.605 M 469.50 % | 632.990 K -19.28 % | 784.151 K -27.36 % | 1.080 M 126.51 % | 476.592 K -5.68 % | 505.273 K -17.47 % | 612.235 K -29.03 % | 862.718 K -25.97 % | 1.165 M 118.55 % | 533.246 K -27.74 % | 737.983 K 22.99 % | 600.027 K -52.50 % | 1.263 M 1.72 % | 1.242 M -14.67 % | 1.455 M 4 392.39 % | 32.398 K |
| Total liabilities | 56.122 M -9.25 % | 61.846 M -20.35 % | 77.650 M 263.95 % | 21.335 M 255.31 % | 6.005 M 92.83 % | 3.114 M 59.01 % | 1.958 M 81.41 % | 1.080 M 126.51 % | 476.592 K -5.68 % | 505.273 K -17.47 % | 612.235 K -29.03 % | 862.718 K -25.97 % | 1.165 M 118.55 % | 533.246 K -27.74 % | 737.983 K 22.99 % | 600.027 K -52.50 % | 1.263 M 1.72 % | 1.242 M -14.67 % | 1.455 M 4 392.39 % | 32.398 K |
| Other non current assets | 7.267 M -7.73 % | 7.876 M | 0.000 | 0.000 -100.00 % | 9.393 M 18.30 % | 7.941 M 43.41 % | 5.537 M -7.95 % | 6.015 M 85.68 % | 3.239 M 498.41 % | 541.328 K -12.43 % | 618.131 K -8.86 % | 678.237 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 626.000 K | 0.000 | 0.000 |
| Long term investments | 0.000 | 0.000 -100.00 % | 7.913 M 0.16 % | 7.900 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 |
| Intangible assets | 16.637 M 0.96 % | 16.479 M -0.44 % | 16.552 M -0.78 % | 16.682 M 1 025.46 % | 1.482 M 0.14 % | 1.480 M 18.81 % | 1.246 M -0.14 % | 1.248 M -6.34 % | 1.332 M -28.53 % | 1.864 M 53.47 % | 1.214 M 4.16 % | 1.166 M 769.80 % | 134.054 K 1.01 % | 132.711 K 1.95 % | 130.171 K 18 986.66 % | 682.000 | 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 | 16.637 M 0.96 % | 16.479 M -0.44 % | 16.552 M -0.78 % | 16.682 M 1 025.46 % | 1.482 M 0.14 % | 1.480 M 18.81 % | 1.246 M -0.14 % | 1.248 M -6.34 % | 1.332 M -28.53 % | 1.864 M 53.47 % | 1.214 M 4.16 % | 1.166 M 769.80 % | 134.054 K 1.01 % | 132.711 K 1.95 % | 130.171 K 18 986.66 % | 682.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 15.943 M 38.03 % | 11.550 M -1.56 % | 11.733 M -2.23 % | 12.001 M 84.67 % | 6.499 M 78.90 % | 3.633 M 2.04 % | 3.560 M -5.36 % | 3.762 M 181.26 % | 1.337 M 3.14 % | 1.297 M -4.12 % | 1.352 M -2.63 % | 1.389 M 7.34 % | 1.294 M -3.51 % | 1.341 M 11.10 % | 1.207 M -0.68 % | 1.215 M -29.81 % | 1.732 M 104.25 % | 847.746 K 8.93 % | 778.234 K | 0.000 |
| Total non current assets | 39.847 M 10.98 % | 35.905 M -0.81 % | 36.197 M -1.05 % | 36.583 M 110.56 % | 17.374 M 33.10 % | 13.053 M 26.21 % | 10.343 M -6.18 % | 11.024 M 86.57 % | 5.909 M 59.62 % | 3.702 M 16.23 % | 3.185 M -1.49 % | 3.233 M 126.42 % | 1.428 M -3.10 % | 1.474 M 10.21 % | 1.337 M 9.97 % | 1.216 M -29.77 % | 1.732 M 17.49 % | 1.474 M 89.37 % | 778.234 K | 0.000 |
| Other current assets | 63.204 M 2.82 % | 61.473 M -6.90 % | 66.028 M 1 293.06 % | 4.740 M -45.08 % | 8.630 M 8.90 % | 7.924 M -17.85 % | 9.646 M 52.78 % | 6.314 M -37.27 % | 10.065 M 0.41 % | 10.024 M 41.68 % | 7.075 M 16.66 % | 6.064 M -5.04 % | 6.387 M -15.94 % | 7.598 M 52.85 % | 4.971 M 20.66 % | 4.120 M 68.32 % | 2.447 M 31.52 % | 1.861 M -10.72 % | 2.084 M | 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 -100.00 % | 784.920 K | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 7.854 M -12.77 % | 9.004 M -18.79 % | 11.087 M 2 250.05 % | 471.769 K -78.96 % | 2.243 M 23.61 % | 1.814 M 2.44 % | 1.771 M -36.57 % | 2.792 M 3.02 % | 2.710 M -2.21 % | 2.771 M -46.47 % | 5.177 M -10.24 % | 5.768 M 39.72 % | 4.128 M 52.74 % | 2.703 M 16.90 % | 2.312 M 522.36 % | 371.480 K -42.14 % | 642.023 K 26.31 % | 508.297 K -71.09 % | 1.758 M 87 813.95 % | 2.000 K |
| Cash and short term investments | 7.854 M -12.77 % | 9.004 M -18.79 % | 11.087 M 2 250.05 % | 471.769 K -78.96 % | 2.243 M 23.61 % | 1.814 M 2.44 % | 1.771 M -36.57 % | 2.792 M 3.02 % | 2.710 M -2.21 % | 2.771 M -46.47 % | 5.177 M -10.24 % | 5.768 M 39.72 % | 4.128 M 52.74 % | 2.703 M 16.90 % | 2.312 M 522.36 % | 371.480 K -73.97 % | 1.427 M 180.73 % | 508.297 K -71.09 % | 1.758 M 87 813.95 % | 2.000 K |
| Total current assets | 94.198 M -5.08 % | 99.237 M -3.04 % | 102.344 M 238.20 % | 30.262 M -15.16 % | 35.670 M 5.98 % | 33.656 M -4.42 % | 35.212 M 4.62 % | 33.657 M -2.56 % | 34.541 M -0.52 % | 34.720 M 8.27 % | 32.069 M 9.05 % | 29.407 M 18.87 % | 24.740 M 15.36 % | 21.445 M 23.76 % | 17.328 M 29.06 % | 13.426 M 20.72 % | 11.122 M 23.92 % | 8.975 M -6.45 % | 9.594 M 479 600.35 % | 2.000 K |
| Inventory | 5.867 M 51.09 % | 3.883 M 4.85 % | 3.704 M 35.61 % | 2.731 M -65.64 % | 7.948 M -0.73 % | 8.006 M 1.61 % | 7.879 M 66.75 % | 4.725 M -10.21 % | 5.263 M 4.64 % | 5.030 M 2.16 % | 4.923 M 24.69 % | 3.948 M -24.53 % | 5.232 M 17.58 % | 4.450 M 46.65 % | 3.034 M 59.65 % | 1.900 M 25.85 % | 1.510 M -44.71 % | 2.731 M 21.21 % | 2.253 M | 0.000 |
| Net receivables | 17.273 M -30.57 % | 24.877 M 15.57 % | 21.526 M -3.55 % | 22.319 M 32.46 % | 16.850 M 5.90 % | 15.912 M -0.03 % | 15.916 M -19.72 % | 19.826 M 20.13 % | 16.504 M -2.32 % | 16.896 M 13.44 % | 14.894 M 9.30 % | 13.626 M 51.52 % | 8.993 M 34.33 % | 6.695 M -4.51 % | 7.011 M -0.34 % | 7.035 M 22.62 % | 5.737 M 48.08 % | 3.874 M 10.76 % | 3.498 M | 0.000 |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 864.000 K -65.76 % | 2.524 M -4.94 % | 2.655 M 100.47 % | 1.324 M 335.22 % | 304.279 K 51.49 % | 200.851 K 247.75 % | 57.758 K -5.69 % | 61.243 K -28.68 % | 85.875 K -17.75 % | 104.401 K 114.53 % | 48.664 K -36.72 % | 76.907 K -75.98 % | 320.220 K 25.54 % | 255.084 K 7.43 % | 237.444 K 25.71 % | 188.877 K 7.27 % | 176.081 K -76.28 % | 742.274 K -28.72 % | 1.041 M 511.83 % | 170.196 K |
| Tax payables | 1.837 M -34.58 % | 2.808 M 34.35 % | 2.090 M -1.39 % | 2.120 M 750.07 % | 249.360 K 361.61 % | 54.020 K -90.53 % | 570.184 K -26.17 % | 772.289 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 |
| 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 | 290.000 K -20.75 % | 365.911 K -17.65 % | 444.340 K -14.52 % | 519.807 K -12.25 % | 592.396 K | 0.000 | 0.000 -100.00 % | 835.532 K -3.57 % | 866.458 K -4.16 % | 904.070 K 4.35 % | 866.385 K -3.02 % | 893.337 K -0.19 % | 895.033 K -0.39 % | 898.547 K -1.67 % | 913.794 K 0.58 % | 908.480 K | 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 -100.00 % | 6.000 -45.45 % | 11.000 -81.97 % | 61.000 0.00 % | 61.000 -67.72 % | 189.000 -19.23 % | 234.000 -25.00 % | 312.000 0.00 % | 312.000 0.00 % | 312.000 | 0.000 |
| Other total stockholders equity | 46.917 M 2.76 % | 45.659 M 21.53 % | 37.569 M 112.57 % | 17.674 M 10.95 % | 15.929 M -2.63 % | 16.360 M -0.26 % | 16.403 M 1.32 % | 16.190 M 24.48 % | 13.006 M 0.24 % | 12.975 M 0.20 % | 12.949 M 3.09 % | 12.560 M 21.09 % | 10.373 M 0.28 % | 10.344 M 42.56 % | 7.256 M 65.03 % | 4.397 M 0.49 % | 4.376 M 11.01 % | 3.942 M 0.00 % | 3.942 M 3 175.29 % | 120.347 K |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 134.045 M -0.81 % | 135.143 M -2.45 % | 138.542 M 107.26 % | 66.844 M 26.02 % | 53.044 M 13.56 % | 46.709 M 2.53 % | 45.555 M 1.96 % | 44.681 M 10.46 % | 40.450 M 5.28 % | 38.422 M 8.99 % | 35.254 M 8.01 % | 32.640 M 24.74 % | 26.168 M 14.18 % | 22.918 M 22.79 % | 18.665 M 27.47 % | 14.642 M 13.92 % | 12.853 M 23.01 % | 10.449 M 0.74 % | 10.372 M 518 512.05 % | 2.000 K |
| 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 |
| 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 100.00 % | -5.861 K -720.87 % | -714.000 -103.26 % | 21.882 K 268.76 % | 5.934 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 |
| Stock based compensation | 140.096 K 55.68 % | 89.990 K 2 988.19 % | 2.914 K -90.22 % | 29.791 K -44.09 % | 53.286 K 13.86 % | 46.801 K 3 647.08 % | 1.249 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 |
| Change in working capital | -2.488 M 63.60 % | -6.835 M -2 047.92 % | 350.887 K -96.51 % | 10.061 M 745.21 % | -1.559 M -202.95 % | 1.515 M 152.19 % | -2.902 M -286.94 % | 1.552 M 1 489.46 % | 97.670 K 102.17 % | -4.504 M -80.16 % | -2.500 M 32.85 % | -3.723 M -244.34 % | -1.081 M 69.79 % | -3.579 M -111.82 % | -1.690 M 58.46 % | -4.068 M -263.60 % | -1.119 M -35.54 % | -825.383 K 57.54 % | -1.944 M | 0.000 -100.00 % | 30.077 K 102.24 % | -1.344 M 1.21 % | -1.360 M |
| Accounts receivables | 7.864 M 341.99 % | -3.250 M -512.01 % | 788.752 K 112.03 % | -6.557 M -1 614.14 % | 433.036 K 199.83 % | -433.788 K -110.14 % | 4.280 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 |
| Inventory | -1.912 M -1 066.30 % | -163.919 K 83.14 % | -972.298 K -114.76 % | 6.589 M 9 475.43 % | 68.816 K 153.64 % | -128.285 K 95.94 % | -3.161 M -689.07 % | 536.542 K 339.90 % | -223.657 K -1 896.94 % | -11.200 K 98.59 % | -793.559 K -158.92 % | 1.347 M 296.13 % | -686.670 K 50.60 % | -1.390 M -25.22 % | -1.110 M -176.39 % | -401.666 K -132.60 % | 1.232 M 361.65 % | -470.838 K 45.13 % | -858.049 K | 0.000 100.00 % | -1.359 M -649.60 % | -181.243 K 63.23 % | -492.890 K |
| Accounts payables | -1.667 M -1 080.92 % | -141.153 K -110.61 % | 1.330 M 263.67 % | 365.735 K 254.75 % | 103.096 K -27.99 % | 143.160 K 4 308.11 % | -3.402 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 |
| Other working capital | -6.773 M -106.49 % | -3.280 M -312.28 % | -795.626 K -108.23 % | 9.663 M 546.46 % | -2.164 M -211.93 % | 1.934 M 148.13 % | -4.018 M -495.47 % | 1.016 M 216.15 % | 321.327 K 107.15 % | -4.492 M -163.29 % | -1.706 M 66.34 % | -5.070 M -1 185.16 % | -394.473 K 81.98 % | -2.189 M -277.70 % | -579.568 K 84.19 % | -3.666 M -55.96 % | -2.351 M -563.00 % | -354.545 K 67.35 % | -1.086 M | 0.000 -100.00 % | 1.389 M 219.46 % | -1.162 M -34.03 % | -867.354 K |
| Other non cash items | -563.374 K 55.04 % | -1.253 M -12.91 % | -1.110 M -121.49 % | 5.165 M 3 545.30 % | 141.682 K -88.32 % | 1.213 M 59.91 % | 758.689 K 4 195.84 % | 17.661 K -59.58 % | 43.690 K 345.00 % | -17.833 K 35.10 % | -27.477 K 73.99 % | -105.634 K -289.70 % | 55.684 K -63.98 % | 154.595 K 11 079.76 % | -1.408 K -101.42 % | 99.215 K -77.13 % | 433.843 K 1 008 837.21 % | 43.000 -99.98 % | 254.339 K -91.53 % | 3.004 M 831.08 % | -410.944 K | 0.000 | 0.000 |
| Net cash provided by operating activities | -346.561 K 90.12 % | -3.506 M -345.41 % | 1.429 M -89.36 % | 13.431 M 572.84 % | 1.996 M -33.08 % | 2.983 M 305.58 % | -1.451 M -129.29 % | 4.953 M 121.02 % | 2.241 M 221.59 % | -1.843 M -61.38 % | -1.142 M -145.45 % | -465.335 K -137.24 % | 1.250 M 156.22 % | -2.223 M -155.09 % | -871.460 K 42.75 % | -1.522 M -227.07 % | 1.198 M 331.54 % | -517.368 K 62.41 % | -1.377 M -26.39 % | -1.089 M -194.46 % | 1.153 M 9 863.62 % | 11.572 K 110.72 % | -107.931 K |
| Investments in property plant and equipment | -4.435 M -4 004.95 % | -108.039 K -68.77 % | -64.017 K -308.74 % | 30.669 K 100.99 % | -3.088 M -423.13 % | -590.355 K -2 217.12 % | -25.478 K -108.52 % | 299.142 K 110.15 % | -2.948 M -23 046.44 % | -12.736 K -183.65 % | -4.490 K 85.39 % | -30.735 K -142.39 % | -12.680 K 93.02 % | -181.764 K -10.56 % | -164.409 K -123.69 % | 694.065 K 174.92 % | -926.434 K -735.91 % | -110.829 K 77.07 % | -483.292 K | 0.000 100.00 % | -1.049 K 80.73 % | -5.443 K 71.30 % | -18.968 K |
| 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 |
| Purchases of investments | 0.000 | 0.000 100.00 % | -13.015 K | 0.000 100.00 % | -1.441 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 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 469.949 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 |
| Other investing activites | 725.891 K 950.13 % | 69.124 K | 0.000 100.00 % | -6.509 M -216 961 700.00 % | 3.000 100.00 % | -2.383 M | 0.000 100.00 % | -5.197 M -958.12 % | 605.657 K 200.00 % | -605.657 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 774.876 K 617.01 % | -149.876 K 76.02 % | -625.000 K | 0.000 | 0.000 -100.00 % | 513.770 K | 0.000 | 0.000 |
| Net cash used for investing activites | -3.709 M -9 431.17 % | -38.915 K 49.48 % | -77.032 K 98.81 % | -6.478 M -43.03 % | -4.529 M -52.34 % | -2.973 M -768.90 % | 444.471 K 109.07 % | -4.898 M -109.12 % | -2.342 M -278.77 % | -618.393 K -13 672.67 % | -4.490 K 85.39 % | -30.735 K -142.39 % | -12.680 K 93.02 % | -181.764 K -10.56 % | -164.409 K -111.19 % | 1.469 M 236.48 % | -1.076 M -46.27 % | -735.829 K -52.25 % | -483.292 K 1.03 % | -488.310 K -195.24 % | 512.721 K 9 519.82 % | -5.443 K 71.30 % | -18.968 K |
| Debt repayment | -1.733 M 73.57 % | -6.559 M -444.05 % | 1.906 M 127.35 % | -6.972 M -337.78 % | 2.932 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -3.781 M -199.96 % | 3.783 M | 0.000 100.00 % | -95.696 K -52.07 % | -62.928 K -166.01 % | 95.326 K | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 -100.00 % | 12.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 362.500 K -82.83 % | 2.112 M 635 912.05 % | 332.000 -99.99 % | 2.880 M 1.47 % | 2.838 M | 0.000 | 0.000 | 0.000 -100.00 % | 3.783 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -167.602 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 4.545 M -43.03 % | 7.978 M 271.59 % | -4.649 M -164.26 % | -1.759 M -6 400.16 % | 27.925 K 27.66 % | 21.875 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.751 M 199.14 % | -3.783 M | 0.000 | 0.000 -100.00 % | 1.852 M 200.11 % | -1.850 M | 0.000 | 0.000 |
| Net cash used provided by financing activities | 2.811 M 98.18 % | 1.419 M -84.68 % | 9.257 M 206.03 % | -8.731 M -394.98 % | 2.960 M 13 431.09 % | 21.875 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 362.500 K -82.83 % | 2.112 M 635 912.05 % | 332.000 -99.99 % | 2.880 M 1.47 % | 2.838 M 9 399.63 % | -30.518 K -10 877.70 % | -278.000 | 0.000 -100.00 % | 3.520 M 96.76 % | 1.789 M 201.97 % | -1.754 M | 0.000 | 0.000 |
| Effect of forex changes on cash | 94.039 K 114.51 % | 43.838 K 615.96 % | 6.123 K -15.42 % | 7.239 K 368.85 % | 1.544 K -86.53 % | 11.465 K 180.20 % | -14.295 K -154.05 % | 26.450 K -33.55 % | 39.803 K -28.96 % | 56.026 K -71.04 % | 193.444 K 702.21 % | 24.114 K -87.18 % | 188.140 K 323.39 % | -84.222 K -160.91 % | 138.282 K 174.05 % | -186.735 K -1 604.35 % | 12.413 K 286.10 % | 3.215 K -49.88 % | 6.415 K 102.20 % | -291.369 K -708.93 % | 47.849 K | 0.000 | 0.000 |
| Net change in cash | -1.150 M 44.78 % | -2.083 M -119.62 % | 10.615 M 699.44 % | -1.771 M -513.37 % | 428.381 K 890.59 % | 43.245 K 104.24 % | -1.021 M -1 349.12 % | 81.726 K 233.17 % | -61.371 K 97.45 % | -2.406 M -307.24 % | -590.713 K -136.03 % | 1.640 M 15.02 % | 1.425 M 264.83 % | 390.723 K -79.86 % | 1.940 M 817.25 % | -270.543 K -302.31 % | 133.726 K 110.70 % | -1.250 M -175.01 % | 1.666 M 2 182.48 % | -80.016 K -96.44 % | -40.734 K -764.61 % | 6.129 K 104.83 % | -126.899 K |
| Cash at beginning of period | 9.004 M -18.79 % | 11.087 M 2 250.05 % | 471.769 K -78.96 % | 2.243 M 23.61 % | 1.814 M 2.44 % | 1.771 M -36.57 % | 2.792 M 3.02 % | 2.710 M -2.21 % | 2.771 M -46.47 % | 5.177 M -10.24 % | 5.768 M 39.72 % | 4.128 M 52.74 % | 2.703 M 16.90 % | 2.312 M 522.36 % | 371.480 K -42.14 % | 642.023 K 26.31 % | 508.297 K -71.09 % | 1.758 M 1 811.92 % | 91.964 K 12.13 % | 82.016 K -33.18 % | 122.750 K 5.26 % | 116.621 K -52.11 % | 243.520 K |
| Cash at end of period | 7.854 M -12.77 % | 9.004 M -18.79 % | 11.087 M 2 250.05 % | 471.769 K -78.96 % | 2.243 M 23.61 % | 1.814 M 2.44 % | 1.771 M -36.57 % | 2.792 M 3.02 % | 2.710 M -2.21 % | 2.771 M -46.47 % | 5.177 M -10.24 % | 5.768 M 39.72 % | 4.128 M 52.74 % | 2.703 M 16.90 % | 2.312 M 522.36 % | 371.480 K -42.14 % | 642.023 K 26.31 % | 508.297 K -71.09 % | 1.758 M 87 813.95 % | 2.000 K -97.56 % | 82.016 K -33.18 % | 122.750 K 5.26 % | 116.621 K |
| Operating cash flow | -346.561 K 90.12 % | -3.506 M -345.41 % | 1.429 M -89.36 % | 13.431 M 572.84 % | 1.996 M -33.08 % | 2.983 M 305.58 % | -1.451 M -129.29 % | 4.953 M 121.02 % | 2.241 M 221.59 % | -1.843 M -61.38 % | -1.142 M -145.45 % | -465.335 K -137.24 % | 1.250 M 156.22 % | -2.223 M -155.09 % | -871.460 K 42.75 % | -1.522 M -227.07 % | 1.198 M 331.54 % | -517.368 K 62.41 % | -1.377 M -26.39 % | -1.089 M -194.46 % | 1.153 M 9 863.62 % | 11.572 K 110.72 % | -107.931 K |
| Capital expenditure | -4.435 M -4 004.95 % | -108.039 K -68.77 % | -64.017 K -308.74 % | 30.669 K 100.99 % | -3.088 M -423.13 % | -590.355 K -2 217.12 % | -25.478 K -108.52 % | 299.142 K 110.15 % | -2.948 M -23 046.44 % | -12.736 K -183.65 % | -4.490 K 85.39 % | -30.735 K -142.39 % | -12.680 K 93.02 % | -181.764 K -10.56 % | -164.409 K -123.69 % | 694.065 K 174.92 % | -926.434 K -735.91 % | -110.829 K 77.07 % | -483.292 K | 0.000 100.00 % | -1.049 K 80.73 % | -5.443 K 71.30 % | -18.968 K |
| Free CashFlow | -4.782 M -32.30 % | -3.614 M -364.84 % | 1.365 M -89.86 % | 13.462 M 1 332.67 % | -1.092 M -145.64 % | 2.393 M 262.05 % | -1.477 M -128.11 % | 5.253 M 843.11 % | -706.831 K 61.92 % | -1.856 M -61.86 % | -1.147 M -131.15 % | -496.070 K -140.10 % | 1.237 M 151.44 % | -2.405 M -132.15 % | -1.036 M -25.08 % | -828.166 K -405.07 % | 271.467 K 143.21 % | -628.197 K 66.22 % | -1.860 M -70.76 % | -1.089 M -194.55 % | 1.152 M 18 694.93 % | 6.129 K 104.83 % | -126.899 K |
| 2010 | 2010 | 2010 | 2009 | 2009 | 2009 | 2009 | 2008 | 2008 | 2008 | 2008 | 2007 | 2007 | 2007 | 2007 | 2006 | 2006 | 2006 | 2006 | 2005 | 2005 | 2005 | 2005 |