Invesco Bond Income Plus Limited CMHY.L
Trading inactive
Finances
| 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.970 M -44.50 % | 23.371 M 486.36 % | -6.049 M -139.34 % | 15.375 M -20.29 % | 19.288 M 331.31 % | 4.472 M -40.19 % | 7.477 M -56.28 % | 17.102 M 11.51 % | 15.337 M 430.54 % | -4.640 M -123.03 % | 20.147 M -52.70 % | 42.597 M 233.86 % | -31.821 M -1 310.84 % | 2.628 M -76.52 % | 11.191 M 139.02 % | 4.682 M -65.71 % | 13.654 M |
| Net income | 12.360 M -45.94 % | 22.864 M 450.19 % | -6.529 M -143.91 % | 14.870 M -20.35 % | 18.669 M 379.80 % | 3.891 M -43.89 % | 6.935 M -58.28 % | 16.621 M 10.98 % | 14.976 M 259.30 % | -9.401 M -153.54 % | 17.559 M -59.53 % | 43.391 M 229.01 % | -33.633 M -3 913.27 % | 882.000 K -90.65 % | 9.434 M 150.64 % | 3.764 M -66.51 % | 11.238 M |
| Income before tax | 12.375 M -45.91 % | 22.877 M 450.39 % | -6.529 M -143.86 % | 14.886 M -20.99 % | 18.840 M 368.89 % | 4.018 M -43.04 % | 7.054 M -57.75 % | 16.696 M 11.17 % | 15.018 M 352.79 % | -5.941 M -131.85 % | 18.652 M -54.47 % | 40.970 M 221.84 % | -33.626 M -3 908.15 % | 883.000 K -90.65 % | 9.440 M 150.80 % | 3.764 M -66.51 % | 11.238 M |
| Income before tax ratio | 0.95 -2.53 % | 0.98 -9.31 % | 1.08 11.48 % | 0.97 -0.88 % | 0.98 8.71 % | 0.90 -4.76 % | 0.94 -3.36 % | 0.98 -0.30 % | 0.98 -23.52 % | 1.28 38.30 % | 0.93 -3.74 % | 0.96 -8.98 % | 1.06 214.50 % | 0.34 -60.17 % | 0.84 4.93 % | 0.80 -2.32 % | 0.82 |
| EBITDA | 12.384 M -45.87 % | 22.877 M 450.39 % | -6.529 M -143.86 % | 14.886 M -20.99 % | 18.840 M 368.89 % | 4.018 M -43.04 % | 7.054 M -57.75 % | 16.696 M 11.17 % | 15.018 M 355.23 % | -5.884 M -131.25 % | 18.831 M -54.42 % | 41.316 M 226.30 % | -32.713 M -2 420.07 % | 1.410 M -85.83 % | 9.954 M 127.47 % | 4.376 M -67.38 % | 13.415 M |
| Net income ratio | 0.95 -2.59 % | 0.98 -9.36 % | 1.08 11.60 % | 0.97 -0.08 % | 0.97 11.24 % | 0.87 -6.19 % | 0.93 -4.56 % | 0.97 -0.47 % | 0.98 -51.81 % | 2.03 132.47 % | 0.87 -14.44 % | 1.02 -3.62 % | 1.06 214.93 % | 0.34 -60.19 % | 0.84 4.86 % | 0.80 -2.32 % | 0.82 |
| Ratio EBITDA | 0.95 -2.46 % | 0.98 -9.31 % | 1.08 11.48 % | 0.97 -0.88 % | 0.98 8.71 % | 0.90 -4.76 % | 0.94 -3.36 % | 0.98 -0.30 % | 0.98 -22.78 % | 1.27 35.67 % | 0.93 -3.63 % | 0.97 -5.65 % | 1.03 91.61 % | 0.54 -39.68 % | 0.89 -4.83 % | 0.93 -4.87 % | 0.98 |
| Gross profit ratio | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Weighted average shs out dil | 98.066 M 0.00 % | 98.066 M 1.93 % | 96.209 M 2.73 % | 93.655 M 5.35 % | 88.902 M 6.21 % | 83.706 M 8.32 % | 77.276 M 6.17 % | 72.786 M 0.00 % | 72.786 M -0.02 % | 72.799 M 0.00 % | 72.799 M 17.38 % | 62.019 M 13.00 % | 54.884 M 9.14 % | 50.287 M 7.39 % | 46.829 M 67.97 % | 27.879 M 0.00 % | 27.879 M |
| Weighted average shs out | 98.066 M 0.00 % | 98.066 M 1.93 % | 96.209 M 2.73 % | 93.655 M 5.35 % | 88.902 M 6.21 % | 83.706 M 8.32 % | 77.276 M 6.17 % | 72.786 M 0.00 % | 72.786 M -0.02 % | 72.799 M 0.00 % | 72.799 M 17.38 % | 62.019 M 13.00 % | 54.884 M 9.14 % | 50.287 M 7.39 % | 46.829 M 67.97 % | 27.879 M 0.00 % | 27.879 M |
| EPS diluted | 0.13 -43.48 % | 0.23 438.73 % | -0.07 -142.44 % | 0.16 -23.81 % | 0.21 351.61 % | 0.05 -48.16 % | 0.09 -61.00 % | 0.23 9.52 % | 0.21 261.54 % | -0.13 -154.17 % | 0.24 -65.71 % | 0.70 214.75 % | -0.61 -3 585.71 % | 0.02 -91.25 % | 0.20 42.86 % | 0.14 -65.00 % | 0.40 |
| Earnings per share | 0.13 -43.48 % | 0.23 438.73 % | -0.07 -142.44 % | 0.16 -23.81 % | 0.21 351.61 % | 0.05 -48.16 % | 0.09 -61.00 % | 0.23 9.52 % | 0.21 261.54 % | -0.13 -154.17 % | 0.24 -65.71 % | 0.70 214.75 % | -0.61 -3 585.71 % | 0.02 -91.25 % | 0.20 42.86 % | 0.14 -65.00 % | 0.40 |
| Gross profit | 12.970 M -44.50 % | 23.371 M 486.36 % | -6.049 M -139.34 % | 15.375 M -20.29 % | 19.288 M 331.31 % | 4.472 M -40.19 % | 7.477 M -56.28 % | 17.102 M 11.51 % | 15.337 M 430.54 % | -4.640 M -123.03 % | 20.147 M -52.70 % | 42.597 M 233.86 % | -31.821 M -1 310.84 % | 2.628 M -76.52 % | 11.191 M 139.02 % | 4.682 M -65.71 % | 13.654 M |
| Income tax expense | 15.000 K 15.38 % | 13.000 K | 0.000 -100.00 % | 16.000 K -90.64 % | 171.000 K 34.65 % | 127.000 K 6.72 % | 119.000 K 58.67 % | 75.000 K 78.57 % | 42.000 K -98.79 % | 3.460 M 216.56 % | 1.093 M 145.15 % | -2.421 M -34 685.71 % | 7.000 K 600.00 % | 1.000 K -83.33 % | 6.000 K | 0.000 | 0.000 |
| Cost of revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| General and administrative expenses | 595.000 K 25.53 % | 474.000 K 8.47 % | 437.000 K -1.58 % | 444.000 K 9.90 % | 404.000 K -1.70 % | 411.000 K 7.03 % | 384.000 K 6.08 % | 362.000 K 26.57 % | 286.000 K -58.73 % | 693.000 K -8.09 % | 754.000 K -17.14 % | 910.000 K 84.96 % | 492.000 K -34.31 % | 749.000 K -5.07 % | 789.000 K 294.50 % | 200.000 K -5.66 % | 212.000 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 |
| Other expenses | -1.181 M -6 005.00 % | 20.000 K -53.49 % | 43.000 K -4.44 % | 45.000 K 2.27 % | 44.000 K 2.33 % | 43.000 K 10.26 % | 39.000 K -11.36 % | 44.000 K 33.33 % | 33.000 K -94.57 % | 608.000 K -17.95 % | 741.000 K 3.35 % | 717.000 K -45.39 % | 1.313 M 31.83 % | 996.000 K 3.53 % | 962.000 K 33.98 % | 718.000 K -67.42 % | 2.204 M |
| Operating expenses | -586.000 K -218.62 % | 494.000 K 2.92 % | 480.000 K -1.84 % | 489.000 K 9.15 % | 448.000 K -1.32 % | 454.000 K 7.33 % | 423.000 K 4.19 % | 406.000 K 27.27 % | 319.000 K -75.48 % | 1.301 M -12.98 % | 1.495 M -8.11 % | 1.627 M -9.86 % | 1.805 M 3.44 % | 1.745 M -0.34 % | 1.751 M 90.74 % | 918.000 K -62.00 % | 2.416 M |
| Cost and expenses | -586.000 K -218.62 % | 494.000 K 2.92 % | 480.000 K -1.84 % | 489.000 K 9.15 % | 448.000 K -1.32 % | 454.000 K 7.33 % | 423.000 K 4.19 % | 406.000 K 27.27 % | 319.000 K -75.48 % | 1.301 M -12.98 % | 1.495 M -8.11 % | 1.627 M -9.86 % | 1.805 M 3.44 % | 1.745 M -0.34 % | 1.751 M 90.74 % | 918.000 K -62.00 % | 2.416 M |
| 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 |
| Selling general and administrative expenses | 595.000 K 25.53 % | 474.000 K 8.47 % | 437.000 K -1.58 % | 444.000 K 9.90 % | 404.000 K -1.70 % | 411.000 K 7.03 % | 384.000 K 6.08 % | 362.000 K 26.57 % | 286.000 K -58.73 % | 693.000 K -8.09 % | 754.000 K -17.14 % | 910.000 K 84.96 % | 492.000 K -34.31 % | 749.000 K -5.07 % | 789.000 K 294.50 % | 200.000 K -5.66 % | 212.000 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 |
| Interest expense | 9.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 57.000 K -68.16 % | 179.000 K -48.27 % | 346.000 K -62.10 % | 913.000 K 73.24 % | 527.000 K 2.53 % | 514.000 K -16.01 % | 612.000 K -71.89 % | 2.177 M |
| Depreciation and amortization | 206.297 K 20.04 % | 171.860 K 6.65 % | 161.141 K 206.84 % | 52.516 K 130.17 % | 22.816 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating income | 12.384 M -45.87 % | 22.877 M 450.39 % | -6.529 M -143.86 % | 14.886 M -20.99 % | 18.840 M 368.89 % | 4.018 M -43.04 % | 7.054 M -57.75 % | 16.696 M 11.17 % | 15.018 M 355.23 % | -5.884 M -131.25 % | 18.831 M -54.42 % | 41.316 M 226.30 % | -32.713 M -2 420.07 % | 1.410 M -85.83 % | 9.954 M 127.47 % | 4.376 M -67.38 % | 13.415 M |
| Operating income ratio | 0.95 -2.46 % | 0.98 -9.31 % | 1.08 11.48 % | 0.97 -0.88 % | 0.98 8.71 % | 0.90 -4.76 % | 0.94 -3.36 % | 0.98 -0.30 % | 0.98 -22.78 % | 1.27 35.67 % | 0.93 -3.63 % | 0.97 -5.65 % | 1.03 91.61 % | 0.54 -39.68 % | 0.89 -4.83 % | 0.93 -4.87 % | 0.98 |
| Total other income expenses net | -9.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -57.000 K 68.16 % | -179.000 K 48.27 % | -346.000 K 62.10 % | -913.000 K -73.24 % | -527.000 K -2.53 % | -514.000 K 16.01 % | -612.000 K 71.89 % | -2.177 M |
| 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -2.940 M 57.12 % | -6.857 M -64.00 % | -4.181 M 52.45 % | -8.792 M 39.75 % | -14.593 M -36.00 % | -10.730 M -12.04 % | -9.577 M -30.03 % | -7.365 M -44.58 % | -5.094 M 8.38 % | -5.560 M 5.67 % | -5.894 M -106.16 % | -2.859 M -131.28 % | 9.141 M -26.70 % | 12.471 M 382.21 % | -4.419 M -152.66 % | -1.749 M -117.85 % | 9.801 M |
| Total 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 |
| Total debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 16.919 M 20.85 % | 14.000 M | 0.000 | 0.000 -100.00 % | 9.916 M |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.383 M -49.48 % | 4.717 M -35.36 % | 7.297 M 31.71 % | 5.540 M 31.25 % | 4.221 M | 0.000 | 0.000 -100.00 % | 2.485 M |
| Common stock | 167.234 M 1.96 % | 164.013 M 3.53 % | 158.428 M 1.91 % | 155.458 M 4.61 % | 148.609 M 7.44 % | 138.323 M 7.89 % | 128.209 M 13.05 % | 113.410 M 0.00 % | 113.410 M 7 689.15 % | 1.456 M 0.00 % | 1.456 M 0.00 % | 1.456 M 23.91 % | 1.175 M 10.64 % | 1.062 M -1.85 % | 1.082 M 4.54 % | 1.035 M 270.97 % | 279.000 K |
| Total equity | 197.675 M 2.86 % | 192.186 M 10.78 % | 173.489 M -7.04 % | 186.634 M 7.14 % | 174.193 M 13.13 % | 153.976 M 3.89 % | 148.211 M 10.59 % | 134.017 M 7.49 % | 124.675 M 17.65 % | 105.967 M -13.86 % | 123.012 M 7.84 % | 114.070 M 99.22 % | 57.259 M -36.57 % | 90.268 M 3.28 % | 87.403 M 889.26 % | -11.074 M -222.55 % | 9.036 M |
| Other non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 682.000 K -8.21 % | 743.000 K -93.50 % | 11.429 M 407.73 % | 2.251 M | 0.000 -100.00 % | 10.123 M -42.37 % | 17.564 M 23 318.67 % | 75.000 K |
| 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 |
| Total non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 682.000 K -8.21 % | 743.000 K -93.50 % | 11.429 M 407.73 % | 2.251 M | 0.000 -100.00 % | 10.123 M -42.37 % | 17.564 M 23 318.67 % | 75.000 K |
| Other current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -682.000 K 8.21 % | -743.000 K 93.50 % | -11.429 M -407.73 % | -2.251 M | 0.000 100.00 % | -10.123 M 42.37 % | -17.564 M -23 318.67 % | -75.000 K |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 682.000 K -8.21 % | 743.000 K -93.50 % | 11.429 M 407.73 % | 2.251 M | 0.000 -100.00 % | 10.123 M -42.37 % | 17.564 M 23 318.67 % | 75.000 K |
| Total liabilities | 14.003 M 2 964.11 % | 457.000 K -77.24 % | 2.008 M 345.23 % | 451.000 K 6.12 % | 425.000 K -72.09 % | 1.523 M 267.87 % | 414.000 K 12.81 % | 367.000 K 3.97 % | 353.000 K -48.24 % | 682.000 K -8.21 % | 743.000 K -93.50 % | 11.429 M -41.41 % | 19.508 M 36.03 % | 14.341 M 41.67 % | 10.123 M -42.37 % | 17.564 M 75.80 % | 9.991 M |
| Other non current assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| Total non current assets | 208.738 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 |
| Other current assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| cash and cash equivalents | 2.940 M -57.12 % | 6.857 M 64.00 % | 4.181 M -52.45 % | 8.792 M -39.75 % | 14.593 M 36.00 % | 10.730 M 12.04 % | 9.577 M 30.03 % | 7.365 M 44.58 % | 5.094 M -8.38 % | 5.560 M -5.67 % | 5.894 M 106.16 % | 2.859 M -63.24 % | 7.778 M 408.70 % | 1.529 M -65.40 % | 4.419 M 152.66 % | 1.749 M 1 420.87 % | 115.000 K |
| Cash and short term investments | 2.940 M -57.12 % | 6.857 M 64.00 % | 4.181 M -52.45 % | 8.792 M -39.75 % | 14.593 M 36.00 % | 10.730 M 12.04 % | 9.577 M 30.03 % | 7.365 M 44.58 % | 5.094 M -8.38 % | 5.560 M -5.67 % | 5.894 M 106.16 % | 2.859 M -63.24 % | 7.778 M 408.70 % | 1.529 M -65.40 % | 4.419 M 152.66 % | 1.749 M 1 420.87 % | 115.000 K |
| Total current assets | 2.940 M -58.31 % | 7.052 M 67.23 % | 4.217 M -52.04 % | 8.792 M -39.75 % | 14.593 M 36.00 % | 10.730 M 12.04 % | 9.577 M 21.37 % | 7.891 M 54.91 % | 5.094 M -47.05 % | 9.621 M -21.84 % | 12.310 M 13.49 % | 10.847 M 39.46 % | 7.778 M 408.70 % | 1.529 M -82.84 % | 8.912 M 37.32 % | 6.490 M 1 754.29 % | 350.000 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 |
| Net receivables | 0.000 -100.00 % | 195.000 K 441.67 % | 36.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 526.000 K | 0.000 -100.00 % | 4.061 M -36.71 % | 6.416 M -19.68 % | 7.988 M | 0.000 | 0.000 -100.00 % | 4.493 M -5.23 % | 4.741 M 1 917.45 % | 235.000 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 |
| Other assets | 0.000 -100.00 % | 192.643 M 9.77 % | 175.497 M -6.19 % | 187.085 M 7.14 % | 174.618 M 12.30 % | 155.499 M 4.63 % | 148.625 M 10.60 % | 134.384 M 7.48 % | 125.028 M 17.23 % | 106.649 M -13.82 % | 123.755 M -1.39 % | 125.499 M 63.48 % | 76.767 M -26.62 % | 104.609 M 7.26 % | 97.526 M | 0.000 -100.00 % | 19.027 M |
| Account payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 682.000 K -8.21 % | 743.000 K -93.50 % | 11.429 M 407.73 % | 2.251 M | 0.000 -100.00 % | 10.123 M -42.37 % | 17.564 M 23 318.67 % | 75.000 K |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| 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 |
| 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 |
| 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 |
| Other total stockholders equity | 30.441 M 8.05 % | 28.173 M 87.06 % | 15.061 M -51.69 % | 31.176 M 21.86 % | 25.584 M 63.44 % | 15.653 M -21.74 % | 20.002 M -2.94 % | 20.607 M 82.93 % | 11.265 M -88.97 % | 102.128 M -12.59 % | 116.839 M 10.94 % | 105.317 M 108.37 % | 50.544 M -40.53 % | 84.985 M -1.55 % | 86.321 M 812.87 % | -12.109 M -293.06 % | 6.272 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 |
| Other liabilities | 14.003 M 2 964.11 % | 457.000 K -77.24 % | 2.008 M 345.23 % | 451.000 K 6.12 % | 425.000 K -72.09 % | 1.523 M 267.87 % | 414.000 K 12.81 % | 367.000 K 3.97 % | 353.000 K 151.76 % | -682.000 K 8.21 % | -743.000 K 93.50 % | -11.429 M -176.16 % | 15.006 M 4.64 % | 14.341 M 241.67 % | -10.123 M 42.37 % | -17.564 M -278.48 % | 9.841 M |
| Total assets | 211.678 M 9.88 % | 192.643 M 9.77 % | 175.497 M -6.19 % | 187.085 M 7.14 % | 174.618 M 12.30 % | 155.499 M 4.63 % | 148.625 M 10.60 % | 134.384 M 7.48 % | 125.028 M 17.23 % | 106.649 M -13.82 % | 123.755 M -1.39 % | 125.499 M 63.48 % | 76.767 M -26.62 % | 104.609 M 7.26 % | 97.526 M 1 402.71 % | 6.490 M -65.89 % | 19.027 M |
| 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | -230.000 K -415.07 % | 73.000 K 125.89 % | -282.000 K -213.71 % | 248.000 K 295.28 % | -127.000 K -42.70 % | -89.000 K 68.66 % | -284.000 K -300.00 % | -71.000 K -109.44 % | 752.000 K |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | -230.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | -10.837 M 24.80 % | -14.410 M -262.66 % | 8.859 M 148.44 % | -18.289 M -12.98 % | -16.188 M -255.39 % | -4.555 M 60.78 % | -11.614 M -79.89 % | -6.456 M 20.09 % | -8.079 M |
| Net cash provided by operating activities | 1.293 M -84.84 % | 8.527 M 316.36 % | 2.048 M 164.59 % | -3.171 M -234.71 % | 2.354 M 412.62 % | -753.000 K 84.83 % | -4.963 M -149.17 % | 10.094 M 31.96 % | 7.649 M |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 3.466 M -36.08 % | 5.422 M 81.16 % | 2.993 M -56.70 % | 6.912 M -33.54 % | 10.401 M 2.03 % | 10.194 M -31.76 % | 14.939 M | 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 |
| Dividends paid | 0.000 | 0.000 | 0.000 100.00 % | -9.341 M -5.51 % | -8.853 M -6.46 % | -8.316 M -8.28 % | -7.680 M -5.51 % | -7.279 M -96.15 % | -3.711 M |
| Other financing activites | -6.674 M -52.13 % | -4.387 M 34.12 % | -6.659 M -196.97 % | 6.867 M -33.70 % | 10.357 M 2.03 % | 10.151 M -31.87 % | 14.900 M 33 963.64 % | -44.000 K -104.26 % | 1.033 M |
| Net cash used provided by financing activities | -6.674 M -52.13 % | -4.387 M 34.12 % | -6.659 M -169.16 % | -2.474 M -264.49 % | 1.504 M -18.04 % | 1.835 M -74.58 % | 7.220 M 198.59 % | -7.323 M -173.45 % | -2.678 M |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 100.00 % | -156.000 K -3 220.00 % | 5.000 K -92.96 % | 71.000 K 257.78 % | -45.000 K 91.00 % | -500.000 K -506.50 % | 123.000 K |
| Net change in cash | -5.381 M -229.98 % | 4.140 M 189.79 % | -4.611 M 20.51 % | -5.801 M -250.17 % | 3.863 M 235.04 % | 1.153 M -47.88 % | 2.212 M -2.60 % | 2.271 M -55.42 % | 5.094 M |
| Cash at beginning of period | 8.321 M 99.02 % | 4.181 M -52.45 % | 8.792 M -39.75 % | 14.593 M 36.00 % | 10.730 M 12.04 % | 9.577 M 30.03 % | 7.365 M 44.58 % | 5.094 M | 0.000 |
| Cash at end of period | 2.940 M -64.67 % | 8.321 M 99.02 % | 4.181 M -52.45 % | 8.792 M -39.75 % | 14.593 M 36.00 % | 10.730 M 12.04 % | 9.577 M 30.03 % | 7.365 M 44.58 % | 5.094 M |
| Operating cash flow | 1.293 M -84.84 % | 8.527 M 316.36 % | 2.048 M 164.59 % | -3.171 M -234.71 % | 2.354 M 412.62 % | -753.000 K 84.83 % | -4.963 M -149.17 % | 10.094 M 31.96 % | 7.649 M |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | 1.293 M -84.84 % | 8.527 M 316.36 % | 2.048 M 164.59 % | -3.171 M -234.71 % | 2.354 M 412.62 % | -753.000 K 84.83 % | -4.963 M -149.17 % | 10.094 M 31.96 % | 7.649 M |
| 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| Revenue |
| Net income |
| Income before tax |
| Income before tax ratio |
| EBITDA |
| Net income ratio |
| Ratio EBITDA |
| Gross profit ratio |
| Weighted average shs out dil |
| Weighted average shs out |
| EPS diluted |
| Earnings per share |
| Gross profit |
| Income tax expense |
| Cost of revenue |
| General and administrative expenses |
| Selling and marketing expenses |
| Other expenses |
| Operating expenses |
| Cost and expenses |
| Research and development expenses |
| Selling general and administrative expenses |
| Interest income |
| Interest expense |
| Depreciation and amortization |
| Operating income |
| Operating income ratio |
| Total other income expenses net |
| 2020-12-31 | 2020-06-30 | 2019-12-31 | 2019-06-30 | 2018-12-31 | 2018-06-30 | 2017-12-31 | 2017-06-30 | 2016-12-31 | 2016-06-30 | 2015-12-31 | 2015-06-30 | 2014-12-31 | 2014-06-30 | 2013-12-31 | 2013-06-30 | 2012-12-31 | 2011-12-31 | 2011-06-30 | 2010-12-31 | 2010-06-30 | 2009-12-31 | 2009-06-30 | 2008-12-31 | 2008-06-30 | 2007-12-31 | 2007-06-30 | 2006-12-31 | 2006-06-30 | 2005-09-30 | 2005-03-31 | 2004-09-30 | 2004-03-31 | 2003-09-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -2.940 M -913.79 % | -290.000 K 95.77 % | -6.857 M -11.82 % | -6.132 M -46.66 % | -4.181 M 58.62 % | -10.103 M -14.91 % | -8.792 M 35.11 % | -13.550 M 7.15 % | -14.593 M -351.94 % | -3.229 M 69.91 % | -10.730 M -10.55 % | -9.706 M -1.35 % | -9.577 M -8.95 % | -8.790 M -19.35 % | -7.365 M -59.24 % | -4.625 M 9.21 % | -5.094 M 8.38 % | -5.560 M 18.58 % | -6.829 M -15.86 % | -5.894 M -172.45 % | 8.135 M 384.54 % | -2.859 M -135.74 % | 7.999 M -12.49 % | 9.141 M -49.38 % | 18.059 M 44.81 % | 12.471 M 88.38 % | 6.620 M 249.81 % | -4.419 M -133.56 % | 13.167 M 245.01 % | -9.080 M -470.71 % | -1.591 M -122.49 % | 7.074 M -27.82 % | 9.801 M -46.26 % | 18.237 M |
| Total 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 |
| Total debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 15.078 M | 0.000 -100.00 % | 10.814 M -36.08 % | 16.919 M -9.06 % | 18.604 M 32.89 % | 14.000 M 73.31 % | 8.078 M | 0.000 -100.00 % | 15.002 M | 0.000 | 0.000 -100.00 % | 7.343 M -25.95 % | 9.916 M -47.50 % | 18.887 M |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.383 M -37.50 % | 3.813 M -19.16 % | 4.717 M -36.31 % | 7.406 M 1.49 % | 7.297 M 45.65 % | 5.010 M -9.57 % | 5.540 M 21.97 % | 4.542 M 7.60 % | 4.221 M 5.05 % | 4.018 M | 0.000 | 0.000 | 0.000 -100.00 % | 2.555 M | 0.000 -100.00 % | 2.485 M | 0.000 |
| Common stock | 167.234 M 0.00 % | 167.235 M 1.96 % | 164.013 M 2.76 % | 159.605 M 0.74 % | 158.428 M 0.64 % | 157.419 M 1.26 % | 155.458 M 2.07 % | 152.299 M 2.48 % | 148.609 M 5.74 % | 140.539 M 1.60 % | 138.323 M 3.03 % | 134.254 M 4.71 % | 128.209 M 4.41 % | 122.791 M 8.27 % | 113.410 M 0.00 % | 113.410 M 0.00 % | 113.410 M 7 689.15 % | 1.456 M 0.00 % | 1.456 M 0.00 % | 1.456 M 0.00 % | 1.456 M 0.00 % | 1.456 M 20.53 % | 1.208 M 2.81 % | 1.175 M 8.00 % | 1.088 M 2.45 % | 1.062 M -6.02 % | 1.130 M 4.44 % | 1.082 M 4.54 % | 1.035 M 270.97 % | 279.000 K 0.00 % | 279.000 K 0.00 % | 279.000 K 0.00 % | 279.000 K 0.00 % | 279.000 K |
| Total equity | 197.675 M 6.63 % | 185.379 M -3.54 % | 192.186 M 4.10 % | 184.624 M 6.42 % | 173.489 M -4.17 % | 181.036 M -3.00 % | 186.634 M 1.82 % | 183.303 M 5.23 % | 174.193 M 12.10 % | 155.391 M 0.92 % | 153.976 M -0.29 % | 154.427 M 4.19 % | 148.211 M 1.64 % | 145.817 M 8.80 % | 134.017 M 4.85 % | 127.812 M 2.52 % | 124.675 M 17.65 % | 105.967 M -14.19 % | 123.485 M 0.38 % | 123.012 M 6.03 % | 116.016 M 1.71 % | 114.070 M 65.07 % | 69.105 M 20.69 % | 57.259 M -29.68 % | 81.431 M -9.79 % | 90.268 M -0.61 % | 90.819 M 3.91 % | 87.403 M 9.58 % | 79.761 M 495.76 % | 13.388 M 4.59 % | 12.800 M 31.80 % | 9.712 M 7.48 % | 9.036 M 48.84 % | 6.071 M |
| Other non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 682.000 K 35.86 % | 502.000 K -32.44 % | 743.000 K | 0.000 -100.00 % | 11.429 M | 0.000 -100.00 % | 2.251 M | 0.000 | 0.000 | 0.000 -100.00 % | 10.123 M | 0.000 -100.00 % | 52.000 K 40.54 % | 37.000 K -15.91 % | 44.000 K -41.33 % | 75.000 K 20.97 % | 62.000 K |
| Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 682.000 K 35.86 % | 502.000 K -32.44 % | 743.000 K | 0.000 -100.00 % | 11.429 M | 0.000 -100.00 % | 2.251 M | 0.000 | 0.000 | 0.000 -100.00 % | 10.123 M | 0.000 -100.00 % | 52.000 K 40.54 % | 37.000 K -15.91 % | 44.000 K -41.33 % | 75.000 K 20.97 % | 62.000 K |
| Other current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -682.000 K -35.86 % | -502.000 K 32.44 % | -743.000 K | 0.000 100.00 % | -11.429 M | 0.000 100.00 % | -2.251 M | 0.000 | 0.000 | 0.000 100.00 % | -10.123 M | 0.000 100.00 % | -52.000 K -40.54 % | -37.000 K 15.91 % | -44.000 K 41.33 % | -75.000 K -20.97 % | -62.000 K |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 682.000 K 35.86 % | 502.000 K -32.44 % | 743.000 K | 0.000 -100.00 % | 11.429 M | 0.000 -100.00 % | 2.251 M | 0.000 | 0.000 | 0.000 -100.00 % | 10.123 M | 0.000 -100.00 % | 52.000 K 40.54 % | 37.000 K -15.91 % | 44.000 K -41.33 % | 75.000 K 20.97 % | 62.000 K |
| Total liabilities | 14.003 M -21.30 % | 17.793 M 3 793.44 % | 457.000 K -65.46 % | 1.323 M -34.11 % | 2.008 M -64.47 % | 5.652 M 1 153.22 % | 451.000 K -80.23 % | 2.281 M 436.71 % | 425.000 K -91.00 % | 4.722 M 210.05 % | 1.523 M 308.31 % | 373.000 K -9.90 % | 414.000 K 9.81 % | 377.000 K 2.72 % | 367.000 K -53.54 % | 790.000 K 123.80 % | 353.000 K -48.24 % | 682.000 K -63.59 % | 1.873 M 152.09 % | 743.000 K -95.18 % | 15.426 M 34.97 % | 11.429 M -2.06 % | 11.669 M -40.18 % | 19.508 M 3.32 % | 18.881 M 31.66 % | 14.341 M 39.41 % | 10.287 M 1.62 % | 10.123 M -34.27 % | 15.401 M 29 517.31 % | 52.000 K 40.54 % | 37.000 K -99.50 % | 7.387 M -26.06 % | 9.991 M -47.27 % | 18.949 M |
| Other non current assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| Total non current assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other current assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| cash and cash equivalents | 2.940 M 913.79 % | 290.000 K -95.77 % | 6.857 M 11.82 % | 6.132 M 46.66 % | 4.181 M -58.62 % | 10.103 M 14.91 % | 8.792 M -35.11 % | 13.550 M -7.15 % | 14.593 M 351.94 % | 3.229 M -69.91 % | 10.730 M 10.55 % | 9.706 M 1.35 % | 9.577 M 8.95 % | 8.790 M 19.35 % | 7.365 M 59.24 % | 4.625 M -9.21 % | 5.094 M -8.38 % | 5.560 M -18.58 % | 6.829 M 15.86 % | 5.894 M -15.11 % | 6.943 M 142.85 % | 2.859 M 1.56 % | 2.815 M -63.81 % | 7.778 M 1 327.16 % | 545.000 K -64.36 % | 1.529 M 4.87 % | 1.458 M -67.01 % | 4.419 M 140.82 % | 1.835 M -79.79 % | 9.080 M 470.71 % | 1.591 M 491.45 % | 269.000 K 133.91 % | 115.000 K -82.31 % | 650.000 K |
| Cash and short term investments | 2.940 M 913.79 % | 290.000 K -95.77 % | 6.857 M 11.82 % | 6.132 M 46.66 % | 4.181 M -58.62 % | 10.103 M 14.91 % | 8.792 M -35.11 % | 13.550 M -7.15 % | 14.593 M 351.94 % | 3.229 M -69.91 % | 10.730 M 10.55 % | 9.706 M 1.35 % | 9.577 M 8.95 % | 8.790 M 19.35 % | 7.365 M 59.24 % | 4.625 M -9.21 % | 5.094 M -8.38 % | 5.560 M -18.58 % | 6.829 M 15.86 % | 5.894 M -15.11 % | 6.943 M 142.85 % | 2.859 M 1.56 % | 2.815 M -63.81 % | 7.778 M 1 327.16 % | 545.000 K -64.36 % | 1.529 M 4.87 % | 1.458 M -67.01 % | 4.419 M 140.82 % | 1.835 M -79.79 % | 9.080 M 470.71 % | 1.591 M 491.45 % | 269.000 K 133.91 % | 115.000 K -82.31 % | 650.000 K |
| Total current assets | 2.940 M -9.93 % | 3.264 M -53.72 % | 7.052 M -27.76 % | 9.762 M 131.49 % | 4.217 M -69.99 % | 14.050 M 59.80 % | 8.792 M -48.94 % | 17.220 M 18.00 % | 14.593 M 133.08 % | 6.261 M -41.65 % | 10.730 M -12.79 % | 12.304 M 28.47 % | 9.577 M -21.22 % | 12.156 M 54.05 % | 7.891 M 14.08 % | 6.917 M 35.79 % | 5.094 M -47.05 % | 9.621 M 29.07 % | 7.454 M -39.45 % | 12.310 M 76.74 % | 6.965 M -35.79 % | 10.847 M 163.53 % | 4.116 M -47.08 % | 7.778 M 1 327.16 % | 545.000 K -64.36 % | 1.529 M 4.87 % | 1.458 M -83.64 % | 8.912 M 385.67 % | 1.835 M -80.13 % | 9.237 M 426.62 % | 1.754 M 350.90 % | 389.000 K 11.14 % | 350.000 K -78.03 % | 1.593 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 0.000 -100.00 % | 2.974 M 1 425.13 % | 195.000 K -94.63 % | 3.630 M 9 983.33 % | 36.000 K -99.09 % | 3.947 M | 0.000 -100.00 % | 3.670 M | 0.000 -100.00 % | 3.032 M | 0.000 -100.00 % | 2.598 M | 0.000 -100.00 % | 3.366 M 539.92 % | 526.000 K -77.05 % | 2.292 M | 0.000 -100.00 % | 4.061 M 549.76 % | 625.000 K -90.26 % | 6.416 M 29 063.64 % | 22.000 K -99.72 % | 7.988 M 513.99 % | 1.301 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.493 M | 0.000 -100.00 % | 157.000 K -3.68 % | 163.000 K 35.83 % | 120.000 K -48.94 % | 235.000 K -75.08 % | 943.000 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 |
| Other assets | 211.678 M 4.19 % | 203.172 M 5.47 % | 192.643 M 3.60 % | 185.947 M 5.95 % | 175.497 M -5.99 % | 186.688 M -0.21 % | 187.085 M 0.81 % | 185.584 M 6.28 % | 174.618 M 9.06 % | 160.113 M 2.97 % | 155.499 M 0.45 % | 154.800 M 4.15 % | 148.625 M 1.66 % | 146.194 M 8.79 % | 134.384 M 4.50 % | 128.602 M 2.86 % | 125.028 M 17.23 % | 106.649 M -14.92 % | 125.358 M 1.30 % | 123.755 M -5.85 % | 131.442 M 4.74 % | 125.499 M 55.37 % | 80.774 M 5.22 % | 76.767 M -23.47 % | 100.312 M -4.11 % | 104.609 M 3.46 % | 101.106 M 3.67 % | 97.526 M 2.48 % | 95.162 M 608.05 % | 13.440 M 4.70 % | 12.837 M -24.93 % | 17.099 M -10.13 % | 19.027 M -23.95 % | 25.020 M |
| Account payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 682.000 K 35.86 % | 502.000 K -32.44 % | 743.000 K | 0.000 -100.00 % | 11.429 M | 0.000 -100.00 % | 2.251 M | 0.000 | 0.000 | 0.000 -100.00 % | 10.123 M | 0.000 -100.00 % | 52.000 K 40.54 % | 37.000 K -15.91 % | 44.000 K -41.33 % | 75.000 K 20.97 % | 62.000 K |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| 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 |
| 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 |
| 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 |
| Other total stockholders equity | 30.441 M 67.77 % | 18.144 M -35.60 % | 28.173 M 12.61 % | 25.019 M 66.12 % | 15.061 M -36.23 % | 23.617 M -24.25 % | 31.176 M 0.55 % | 31.004 M 21.19 % | 25.584 M 72.26 % | 14.852 M -5.12 % | 15.653 M -22.41 % | 20.173 M 0.85 % | 20.002 M -13.13 % | 23.026 M 11.74 % | 20.607 M 43.08 % | 14.402 M 27.85 % | 11.265 M -88.97 % | 102.128 M -13.61 % | 118.216 M 1.18 % | 116.839 M 9.04 % | 107.154 M 1.74 % | 105.317 M 67.47 % | 62.887 M 24.42 % | 50.544 M -33.32 % | 75.801 M -10.81 % | 84.985 M -0.80 % | 85.671 M -0.75 % | 86.321 M 9.65 % | 78.726 M 500.55 % | 13.109 M 31.54 % | 9.966 M 5.65 % | 9.433 M 50.40 % | 6.272 M 8.29 % | 5.792 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 |
| Other liabilities | 14.003 M -21.30 % | 17.793 M 3 793.44 % | 457.000 K -65.46 % | 1.323 M -34.11 % | 2.008 M -64.47 % | 5.652 M 1 153.22 % | 451.000 K -80.23 % | 2.281 M 436.71 % | 425.000 K -91.00 % | 4.722 M 210.05 % | 1.523 M 308.31 % | 373.000 K -9.90 % | 414.000 K 9.81 % | 377.000 K 2.72 % | 367.000 K -53.54 % | 790.000 K 123.80 % | 353.000 K 151.76 % | -682.000 K -178.48 % | 869.000 K 216.96 % | -743.000 K -104.82 % | 15.426 M 234.97 % | -11.429 M -197.94 % | 11.669 M -22.24 % | 15.006 M -20.52 % | 18.881 M 31.66 % | 14.341 M 39.41 % | 10.287 M 201.62 % | -10.123 M -165.73 % | 15.401 M 29 717.31 % | -52.000 K -40.54 % | -37.000 K -100.51 % | 7.299 M -25.83 % | 9.841 M -47.72 % | 18.825 M |
| Total assets | 211.678 M 4.19 % | 203.172 M 5.47 % | 192.643 M 3.60 % | 185.947 M 5.95 % | 175.497 M -5.99 % | 186.688 M -0.21 % | 187.085 M 0.81 % | 185.584 M 6.28 % | 174.618 M 9.06 % | 160.113 M 2.97 % | 155.499 M 0.45 % | 154.800 M 4.15 % | 148.625 M 1.66 % | 146.194 M 8.79 % | 134.384 M 4.50 % | 128.602 M 2.86 % | 125.028 M 17.23 % | 106.649 M -14.92 % | 125.358 M 1.30 % | 123.755 M -5.85 % | 131.442 M 4.74 % | 125.499 M 55.37 % | 80.774 M 5.22 % | 76.767 M -23.47 % | 100.312 M -4.11 % | 104.609 M 3.46 % | 101.106 M 3.67 % | 97.526 M 2.48 % | 95.162 M 608.05 % | 13.440 M 4.70 % | 12.837 M -24.93 % | 17.099 M -10.13 % | 19.027 M -23.95 % | 25.020 M |
| 2020-12-31 | 2020-06-30 | 2019-12-31 | 2019-06-30 | 2018-12-31 | 2018-06-30 | 2017-12-31 | 2017-06-30 | 2016-12-31 | 2016-06-30 | 2015-12-31 | 2015-06-30 | 2014-12-31 | 2014-06-30 | 2013-12-31 | 2013-06-30 | 2012-12-31 | 2011-12-31 | 2011-06-30 | 2010-12-31 | 2010-06-30 | 2009-12-31 | 2009-06-30 | 2008-12-31 | 2008-06-30 | 2007-12-31 | 2007-06-30 | 2006-12-31 | 2006-06-30 | 2005-09-30 | 2005-03-31 | 2004-09-30 | 2004-03-31 | 2003-09-30 |
| 2019-06-30 | 2019-03-31 | 2019-01-31 | 2018-06-30 | 2018-03-31 | 2018-01-31 | 2017-06-30 | 2017-03-31 | 2017-01-31 | 2016-06-30 | 2016-03-31 | 2016-01-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2015-01-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2014-01-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2013-01-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2012-01-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| Change in working capital | 18.250 K 0.00 % | 18.250 K 0.00 % | 18.250 K 125.89 % | -70.500 K 0.00 % | -70.500 K 0.00 % | -70.500 K -213.71 % | 62.000 K 0.00 % | 62.000 K 0.00 % | 62.000 K 295.28 % | -31.750 K 0.00 % | -31.750 K 0.00 % | -31.750 K -42.70 % | -22.250 K 0.00 % | -22.250 K 0.00 % | -22.250 K 0.00 % | -22.250 K 68.66 % | -71.000 K 0.00 % | -71.000 K 0.00 % | -71.000 K 0.00 % | -71.000 K -300.00 % | -17.750 K 0.00 % | -17.750 K 0.00 % | -17.750 K 0.00 % | -17.750 K -109.44 % | 188.000 K 0.00 % | 188.000 K 0.00 % | 188.000 K 0.00 % | 188.000 K |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | -3.611 M 0.00 % | -3.611 M 0.00 % | -3.611 M -719.87 % | 582.500 K -73.57 % | 2.204 M 0.00 % | 2.204 M 357.85 % | -854.750 K 81.32 % | -4.576 M 0.00 % | -4.576 M -837.81 % | 620.250 K 115.17 % | -4.090 M 0.00 % | -4.090 M -249.40 % | -1.171 M -605.12 % | -166.000 K 85.82 % | -1.171 M 0.00 % | -1.171 M 60.10 % | -2.933 M -150.76 % | -1.170 M 60.12 % | -2.933 M 0.00 % | -2.933 M -79.65 % | -1.633 M -164.25 % | 2.541 M 255.64 % | -1.633 M 0.00 % | -1.633 M 19.58 % | -2.030 M 0.00 % | -2.030 M 0.00 % | -2.030 M 0.00 % | -2.030 M |
| Net cash provided by operating activities | 2.132 M 0.00 % | 2.132 M 0.00 % | 2.132 M 316.36 % | 512.000 K 0.00 % | 512.000 K 0.00 % | 512.000 K 164.59 % | -792.750 K 0.00 % | -792.750 K 0.00 % | -792.750 K -234.71 % | 588.500 K 0.00 % | 588.500 K 0.00 % | 588.500 K 412.62 % | -188.250 K 0.00 % | -188.250 K 0.00 % | -188.250 K 0.00 % | -188.250 K 84.83 % | -1.241 M 0.00 % | -1.241 M 0.00 % | -1.241 M 0.00 % | -1.241 M -149.17 % | 2.524 M 0.00 % | 2.524 M 0.00 % | 2.524 M 0.00 % | 2.524 M 31.96 % | 1.912 M 0.00 % | 1.912 M 0.00 % | 1.912 M 0.00 % | 1.912 M |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -89.250 K 0.00 % | -89.250 K 0.00 % | -89.250 K -950.00 % | -8.500 K 0.00 % | -8.500 K 0.00 % | -8.500 K -134.34 % | 24.750 K 0.00 % | 24.750 K 0.00 % | 24.750 K 0.00 % | 24.750 K 176.74 % | -32.250 K 0.00 % | -32.250 K 0.00 % | -32.250 K 0.00 % | -32.250 K 87.64 % | -261.000 K 0.00 % | -261.000 K 0.00 % | -261.000 K 0.00 % | -261.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 1.356 M 0.00 % | 1.356 M 0.00 % | 1.356 M 81.16 % | 748.250 K 0.00 % | 748.250 K 0.00 % | 748.250 K -56.70 % | 1.728 M 0.00 % | 1.728 M 0.00 % | 1.728 M -33.54 % | 2.600 M 0.00 % | 2.600 M 0.00 % | 2.600 M 2.03 % | 2.549 M 0.00 % | 2.549 M 0.00 % | 2.549 M 0.00 % | 2.549 M -31.76 % | 3.735 M 0.00 % | 3.735 M 0.00 % | 3.735 M 0.00 % | 3.735 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | -2.446 M 0.00 % | -2.446 M 0.00 % | -2.446 M -1.82 % | -2.402 M 0.00 % | -2.402 M 0.00 % | -2.402 M -2.87 % | -2.335 M 0.00 % | -2.335 M 0.00 % | -2.335 M -5.51 % | -2.213 M 0.00 % | -2.213 M 0.00 % | -2.213 M -6.46 % | -2.079 M 0.00 % | -2.079 M 0.00 % | -2.079 M 0.00 % | -2.079 M -8.28 % | -1.920 M 0.00 % | -1.920 M 0.00 % | -1.920 M 0.00 % | -1.920 M -5.51 % | -1.820 M 0.00 % | -1.820 M 0.00 % | -1.820 M 0.00 % | -1.820 M -96.15 % | -927.750 K 0.00 % | -927.750 K 0.00 % | -927.750 K 0.00 % | -927.750 K |
| Other financing activites | 1.356 M 0.00 % | 1.356 M 0.00 % | 1.356 M 81.16 % | 748.250 K 0.00 % | 748.250 K 0.00 % | 748.250 K -56.70 % | 1.728 M 0.00 % | 1.728 M 0.00 % | 1.728 M -33.54 % | 2.600 M 0.00 % | 2.600 M 0.00 % | 2.600 M 2.03 % | 2.549 M 0.00 % | 2.549 M 0.00 % | 2.549 M 0.00 % | 2.549 M -31.76 % | 3.735 M 0.00 % | 3.735 M 0.00 % | 3.735 M 0.00 % | 3.735 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 264.750 K 0.00 % | 264.750 K 0.00 % | 264.750 K 0.00 % | 264.750 K |
| Net cash used provided by financing activities | -1.091 M 0.00 % | -1.091 M 0.00 % | -1.091 M 34.07 % | -1.654 M 0.00 % | -1.654 M 0.00 % | -1.654 M -172.38 % | -607.250 K 0.00 % | -607.250 K 0.00 % | -607.250 K -256.91 % | 387.000 K 0.00 % | 387.000 K 0.00 % | 387.000 K -17.57 % | 469.500 K 0.00 % | 469.500 K 0.00 % | 469.500 K 0.00 % | 469.500 K -74.13 % | 1.815 M 0.00 % | 1.815 M 0.00 % | 1.815 M 0.00 % | 1.815 M 199.73 % | -1.820 M 0.00 % | -1.820 M 0.00 % | -1.820 M 0.00 % | -1.820 M -174.47 % | -663.000 K 0.00 % | -663.000 K 0.00 % | -663.000 K 0.00 % | -663.000 K |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 39.000 K 0.00 % | 39.000 K 0.00 % | 39.000 K 3 220.00 % | -1.250 K 0.00 % | -1.250 K 0.00 % | -1.250 K 92.96 % | -17.750 K 0.00 % | -17.750 K 0.00 % | -17.750 K 0.00 % | -17.750 K -257.78 % | 11.250 K 0.00 % | 11.250 K 0.00 % | 11.250 K 0.00 % | 11.250 K -91.00 % | 125.000 K 0.00 % | 125.000 K 0.00 % | 125.000 K 0.00 % | 125.000 K 506.50 % | -30.750 K 0.00 % | -30.750 K 0.00 % | -30.750 K 0.00 % | -30.750 K |
| Net change in cash | 1.035 M 0.00 % | 1.035 M 0.00 % | 1.035 M 189.79 % | -1.153 M 0.00 % | -1.153 M 0.00 % | -1.153 M 20.51 % | -1.450 M 0.00 % | -1.450 M 0.00 % | -1.450 M -250.17 % | 965.750 K 0.00 % | 965.750 K 0.00 % | 965.750 K 235.04 % | 288.250 K 0.00 % | 288.250 K 0.00 % | 288.250 K 0.00 % | 288.250 K -47.88 % | 553.000 K 0.00 % | 553.000 K 0.00 % | 553.000 K 0.00 % | 553.000 K -2.60 % | 567.750 K 0.00 % | 567.750 K 0.00 % | 567.750 K 0.00 % | 567.750 K -53.41 % | 1.219 M 0.00 % | 1.219 M 0.00 % | 1.219 M 0.00 % | 1.219 M |
| Cash at beginning of period | 1.045 M 0.00 % | 1.045 M 0.00 % | 1.045 M -52.45 % | 2.198 M 0.00 % | 2.198 M 0.00 % | 2.198 M -39.75 % | 3.648 M 0.00 % | 3.648 M 0.00 % | 3.648 M 36.00 % | 2.683 M 0.00 % | 2.683 M 0.00 % | 2.683 M 12.04 % | 2.394 M 0.00 % | 2.394 M 0.00 % | 2.394 M 0.00 % | 2.394 M 30.03 % | 1.841 M 0.00 % | 1.841 M 0.00 % | 1.841 M 0.00 % | 1.841 M 44.58 % | 1.274 M 0.00 % | 1.274 M 0.00 % | 1.274 M 0.00 % | 1.274 M 2 215.45 % | 55.000 K 0.00 % | 55.000 K 0.00 % | 55.000 K 0.00 % | 55.000 K |
| Cash at end of period | 2.080 M 0.00 % | 2.080 M 0.00 % | 2.080 M 99.02 % | 1.045 M 0.00 % | 1.045 M 0.00 % | 1.045 M -52.45 % | 2.198 M 0.00 % | 2.198 M 0.00 % | 2.198 M -39.75 % | 3.648 M 0.00 % | 3.648 M 0.00 % | 3.648 M 36.00 % | 2.683 M 0.00 % | 2.683 M 0.00 % | 2.683 M 0.00 % | 2.683 M 12.04 % | 2.394 M 0.00 % | 2.394 M 0.00 % | 2.394 M 0.00 % | 2.394 M 30.03 % | 1.841 M 0.00 % | 1.841 M 0.00 % | 1.841 M 0.00 % | 1.841 M 44.58 % | 1.274 M 0.00 % | 1.274 M 0.00 % | 1.274 M 0.00 % | 1.274 M |
| Operating cash flow | 2.132 M 0.00 % | 2.132 M 0.00 % | 2.132 M 316.36 % | 512.000 K 0.00 % | 512.000 K 0.00 % | 512.000 K 164.59 % | -792.750 K 0.00 % | -792.750 K 0.00 % | -792.750 K -234.71 % | 588.500 K 0.00 % | 588.500 K 0.00 % | 588.500 K 412.62 % | -188.250 K 0.00 % | -188.250 K 0.00 % | -188.250 K 0.00 % | -188.250 K 84.83 % | -1.241 M 0.00 % | -1.241 M 0.00 % | -1.241 M 0.00 % | -1.241 M -149.17 % | 2.524 M 0.00 % | 2.524 M 0.00 % | 2.524 M 0.00 % | 2.524 M 31.96 % | 1.912 M 0.00 % | 1.912 M 0.00 % | 1.912 M 0.00 % | 1.912 M |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | 2.132 M 0.00 % | 2.132 M 0.00 % | 2.132 M 316.36 % | 512.000 K 0.00 % | 512.000 K 0.00 % | 512.000 K 164.59 % | -792.750 K 0.00 % | -792.750 K 0.00 % | -792.750 K -234.71 % | 588.500 K 0.00 % | 588.500 K 0.00 % | 588.500 K 412.62 % | -188.250 K 0.00 % | -188.250 K 0.00 % | -188.250 K 0.00 % | -188.250 K 84.83 % | -1.241 M 0.00 % | -1.241 M 0.00 % | -1.241 M 0.00 % | -1.241 M -149.17 % | 2.524 M 0.00 % | 2.524 M 0.00 % | 2.524 M 0.00 % | 2.524 M 31.96 % | 1.912 M 0.00 % | 1.912 M 0.00 % | 1.912 M 0.00 % | 1.912 M |
| 2019 | 2019 | 2019 | 2018 | 2018 | 2018 | 2017 | 2017 | 2017 | 2016 | 2016 | 2016 | 2015 | 2015 | 2015 | 2015 | 2014 | 2014 | 2014 | 2014 | 2013 | 2013 | 2013 | 2013 | 2012 | 2012 | 2012 | 2012 |