Colab Cloud Platforms Ltd. COLABCLOUD.BO
Trading inactive
Finances
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | |
|---|---|---|---|---|---|---|---|
| Revenue | 15.852 M 5.96 % | 14.961 M 687.42 % | 1.900 M | 0.000 -100.00 % | 2.648 M -12.09 % | 3.012 M -67.81 % | 9.355 M |
| Net income | 17.887 M 110.85 % | 8.483 M 498.21 % | 1.418 M 262.97 % | -870.180 K 47.41 % | -1.655 M -309.57 % | 789.605 K -83.52 % | 4.791 M |
| Income before tax | 17.792 M 55.20 % | 11.464 M 533.26 % | 1.810 M 308.04 % | -870.180 K 47.41 % | -1.655 M -257.18 % | 1.053 M -84.94 % | 6.993 M |
| Income before tax ratio | 1.12 46.48 % | 0.77 -19.58 % | 0.95 | 0.00 100.00 % | -0.63 -278.79 % | 0.35 -53.23 % | 0.75 |
| EBITDA | 11.931 M 22 879.43 % | 51.920 K -97.13 % | 1.810 M 308.04 % | -870.180 K | 0.000 | 0.000 | 0.000 |
| Net income ratio | 1.13 99.00 % | 0.57 -24.03 % | 0.75 | 0.00 100.00 % | -0.63 -338.39 % | 0.26 -48.80 % | 0.51 |
| Ratio EBITDA | 0.75 21 587.82 % | 0.00 -99.64 % | 0.95 | 0.00 | 0.00 | 0.00 | 0.00 |
| Gross profit ratio | 0.95 -1.12 % | 0.96 7.46 % | 0.89 | 0.00 -100.00 % | 0.86 5.20 % | 0.82 -14.58 % | 0.96 |
| Weighted average shs out dil | 20.400 M -80.00 % | 102.000 M 240.00 % | 30.000 M 0.00 % | 30.000 M 0.00 % | 30.000 M 0.00 % | 30.000 M 0.00 % | 30.000 M |
| Weighted average shs out | 20.400 M -80.00 % | 102.000 M 240.00 % | 30.000 M 0.00 % | 30.000 M 0.00 % | 30.001 M 0.00 % | 30.000 M 0.00 % | 30.000 M |
| EPS diluted | 0.88 957.69 % | 0.08 77.02 % | 0.05 262.07 % | -0.03 47.46 % | -0.06 -309.89 % | 0.03 -83.56 % | 0.16 |
| Earnings per share | 0.88 957.69 % | 0.08 77.02 % | 0.05 262.07 % | -0.03 47.46 % | -0.06 -309.89 % | 0.03 -83.56 % | 0.16 |
| Gross profit | 15.009 M 4.77 % | 14.326 M 746.18 % | 1.693 M 475.96 % | -450.313 K -119.69 % | 2.288 M -7.52 % | 2.474 M -72.50 % | 8.995 M |
| Income tax expense | -95.011 K -103.19 % | 2.981 M 660.00 % | 392.190 K | 0.000 | 0.000 -100.00 % | 263.201 K -88.05 % | 2.202 M |
| Cost of revenue | 842.900 K 32.72 % | 635.120 K 206.82 % | 207.000 K -54.03 % | 450.313 K 25.09 % | 360.000 K -33.09 % | 538.000 K 49.44 % | 360.000 K |
| General and administrative expenses | 177.610 K 75.00 % | 101.490 K 266.39 % | 27.700 K -47.44 % | 52.700 K | 0.000 | 0.000 | 0.000 |
| Selling and marketing expenses | 138.630 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 0.000 -100.00 % | 2.566 M 234.15 % | 767.810 K 252.64 % | -503.013 K | 0.000 | 0.000 | 0.000 |
| Operating expenses | 3.166 M 18.20 % | 2.679 M 236.72 % | 795.510 K 276.66 % | -450.313 K -725.43 % | 72.000 K -20.00 % | 90.000 K 157.14 % | 35.000 K |
| Cost and expenses | 4.009 M 20.98 % | 3.314 M 230.55 % | 1.003 M -5.52 % | 1.061 M 145.61 % | 432.000 K -77.94 % | 1.959 M 395.87 % | 395.000 K |
| Research and development expenses | 0.000 -100.00 % | 11.560 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 316.240 K 211.60 % | 101.490 K 266.39 % | 27.700 K -47.44 % | 52.700 K -26.81 % | 72.000 K -20.00 % | 90.000 K 157.14 % | 35.000 K |
| Interest income | 6.267 M 249 572.51 % | 2.510 K -99.66 % | 738.580 K -12.28 % | 841.969 K -0.64 % | 847.402 K | 0.000 | 0.000 |
| Interest expense | 281.420 K 990.35 % | 25.810 K 1 743.57 % | 1.400 K 25.45 % | 1.116 K | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | 108.860 K 100.95 % | -11.435 M | 0.000 | 0.000 -100.00 % | 2.502 M 337.67 % | -1.053 M 84.94 % | -6.993 M |
| Operating income | 11.843 M 1.68 % | 11.647 M 1 197.75 % | 897.490 K 251.01 % | -594.313 K 76.25 % | -2.502 M -337.67 % | 1.053 M -88.25 % | 8.960 M |
| Operating income ratio | 0.75 -4.03 % | 0.78 64.81 % | 0.47 | 0.00 100.00 % | -0.95 -370.35 % | 0.35 -63.50 % | 0.96 |
| Total other income expenses net | 5.949 M 3 346.49 % | -183.250 K -120.08 % | 912.820 K 430.89 % | -275.867 K -132.55 % | 847.402 K | 0.000 100.00 % | -1.968 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | |
|---|---|---|---|---|---|---|---|
| Net debt | -26.193 M -1 762.37 % | 1.576 M 256.41 % | -1.007 M -117.23 % | 5.846 M -86.10 % | 42.047 M -5.62 % | 44.552 M 2 578.94 % | 1.663 M |
| Total investments | 26.177 M 36 904.09 % | 70.740 K | 0.000 | 0.000 -100.00 % | 4.000 M -63.64 % | 11.000 M -24.72 % | 14.612 M |
| Total debt | 0.000 -100.00 % | 2.857 M 1 370.21 % | 194.310 K -98.29 % | 11.378 M -74.00 % | 43.760 M -3.12 % | 45.168 M 2 526.78 % | 1.720 M |
| Accumulated other comprehensive income loss | 0.000 -88.89 % | 0.000 350.00 % | 0.000 100.00 % | 0.000 150.00 % | 0.000 33.33 % | 0.000 -100.00 % | 5.903 M |
| Retained earnings | 5.380 M 22.97 % | 4.375 M 206.48 % | -4.109 M 25.66 % | -5.527 M 34.69 % | -8.462 M -24.31 % | -6.808 M | 0.000 |
| Common stock | 204.000 M 100.00 % | 102.000 M 240.00 % | 30.000 M 0.00 % | 30.000 M -4.76 % | 31.500 M 0.00 % | 31.500 M 0.00 % | 31.500 M |
| Total equity | 216.962 M 8.99 % | 199.075 M 405.38 % | 39.391 M 3.73 % | 37.973 M 3.93 % | 36.538 M -4.33 % | 38.192 M 2.11 % | 37.403 M |
| Other non current liabilities | 60.000 500.00 % | 10.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term debt | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 43.760 M -3.12 % | 45.168 M 2 526.78 % | 1.720 M |
| Total non current liabilities | 60.000 500.00 % | 10.000 | 0.000 | 0.000 -100.00 % | 43.760 M -3.12 % | 45.168 M 2 526.78 % | 1.720 M |
| Other current liabilities | 2.030 M -56.84 % | 4.704 M 175.80 % | 1.705 M 29.86 % | 1.313 M -65.24 % | 3.778 M 0.00 % | 3.778 M 7.49 % | 3.515 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 0.000 -100.00 % | 2.857 M 1 370.21 % | 194.310 K -98.29 % | 11.378 M | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 3.028 M -68.73 % | 9.684 M 344.67 % | 2.178 M -82.91 % | 12.745 M 234.54 % | 3.810 M 0.83 % | 3.778 M 7.49 % | 3.515 M |
| Total liabilities | 3.028 M -68.73 % | 9.684 M 344.67 % | 2.178 M -82.91 % | 12.745 M -73.21 % | 47.570 M -2.81 % | 48.946 M 835.03 % | 5.235 M |
| Other non current assets | 160.331 M -16.72 % | 192.514 M 403.38 % | 38.244 M -3.28 % | 39.542 M -25.96 % | 53.406 M 0.64 % | 53.067 M 559.37 % | 8.048 M |
| Long term investments | 26.177 M 36 904.09 % | 70.740 K | 0.000 | 0.000 -100.00 % | 4.000 M -63.64 % | 11.000 M -24.72 % | 14.612 M |
| Intangible assets | 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 |
| Goodwill and intangible assets | -26.177 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 325.510 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current assets | 186.844 M -2.98 % | 192.585 M 403.57 % | 38.244 M -3.28 % | 39.542 M -31.12 % | 57.406 M -10.40 % | 64.067 M 182.73 % | 22.660 M |
| Other current assets | 368.360 K -4.37 % | 385.210 K 347.92 % | 86.000 K 1 047.13 % | 7.497 K -98.90 % | 683.219 K 4.87 % | 651.471 K 0.00 % | 651.471 K |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 26.193 M 1 944.52 % | 1.281 M 6.61 % | 1.202 M -78.28 % | 5.532 M 222.85 % | 1.714 M 178.28 % | 615.772 K 990.52 % | 56.466 K |
| Cash and short term investments | 26.193 M 1 944.52 % | 1.281 M 6.61 % | 1.202 M -78.28 % | 5.532 M 222.85 % | 1.714 M 178.28 % | 615.772 K 990.52 % | 56.466 K |
| Total current assets | 33.145 M 104.93 % | 16.174 M 386.39 % | 3.325 M -70.25 % | 11.177 M -58.14 % | 26.701 M 15.73 % | 23.072 M 15.49 % | 19.977 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 6.584 M -54.62 % | 14.508 M 611.98 % | 2.038 M -63.85 % | 5.637 M -76.81 % | 24.305 M 11.47 % | 21.805 M 13.16 % | 19.270 M |
| Tax assets | 11.370 K | 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 |
| Account payables | 997.740 K 103.73 % | 489.740 K 76.18 % | 277.980 K 416.24 % | 53.847 K 71.35 % | 31.426 K | 0.000 | 0.000 |
| Tax payables | 0.000 -100.00 % | 1.634 M | 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 |
| Minority interest | 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 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 7.582 M -91.82 % | 92.700 M 586.67 % | 13.500 M 0.00 % | 13.500 M 0.00 % | 13.500 M 0.00 % | 13.500 M | 0.000 |
| Deferred tax liabilities non current | 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 |
| Total assets | 219.990 M 5.38 % | 208.759 M 402.19 % | 41.569 M -18.04 % | 50.719 M -39.70 % | 84.108 M -3.48 % | 87.138 M 104.37 % | 42.637 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | |
|---|---|---|---|---|---|---|---|
| Deferred income tax | 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 |
| Change in working capital | 13.947 M 108.35 % | -167.039 M -3 566.30 % | 4.819 M 110.66 % | -45.187 M -1 684.79 % | -2.532 M -11.44 % | -2.272 M 75.32 % | -9.206 M |
| Accounts receivables | 13.947 M 108.35 % | -167.039 M -3 566.30 % | 4.819 M -74.19 % | 18.668 M 846.70 % | -2.500 M 1.38 % | -2.535 M 77.78 % | -11.408 M |
| Inventory | 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 |
| Other working capital | 0.000 | 0.000 | 0.000 100.00 % | -63.854 M -201 027.73 % | -31.748 K -112.06 % | 263.201 K -88.05 % | 2.202 M |
| Other non cash items | -10.403 M -317.22 % | 4.789 M 1 715.23 % | -296.500 K 62.33 % | -787.006 K -2 604.24 % | 31.427 K | 0.000 | 0.000 |
| Net cash provided by operating activities | 21.445 M 113.95 % | -153.767 M -2 688.42 % | 5.941 M 112.68 % | -46.844 M -1 027.37 % | -4.155 M -180.34 % | -1.482 M 66.43 % | -4.415 M |
| Investments in property plant and equipment | -434.370 K | 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 |
| Purchases of investments | 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 |
| Other investing activites | 6.773 M 62 932.19 % | -10.780 K -101.18 % | 914.220 K 8.58 % | 841.969 K -87.36 % | 6.660 M 116.09 % | -41.407 M -1 692.56 % | 2.600 M |
| Net cash used for investing activites | 6.339 M 58 902.78 % | -10.780 K -101.18 % | 914.220 K 8.58 % | 841.969 K -87.36 % | 6.660 M 116.09 % | -41.407 M -1 692.56 % | 2.600 M |
| Debt repayment | -2.857 M -207.30 % | 2.662 M 123.81 % | -11.184 M -198.29 % | 11.378 M | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 -100.00 % | 151.200 M | 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 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | -15.280 K -176.31 % | -5.530 K -295.00 % | -1.400 K -25.45 % | -1.116 K 99.92 % | -1.407 M -103.24 % | 43.448 M 4 073.68 % | 1.041 M |
| Net cash used provided by financing activities | -2.872 M -101.87 % | 153.857 M 1 475.52 % | -11.185 M -198.31 % | 11.377 M 908.38 % | -1.407 M -103.24 % | 43.448 M 4 073.68 % | 1.041 M |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | 24.912 M 31 259.33 % | 79.440 K 101.83 % | -4.331 M -213.41 % | 3.819 M 247.84 % | 1.098 M 96.28 % | 559.306 K 172.28 % | -773.803 K |
| Cash at beginning of period | 1.281 M 6.61 % | 1.202 M -78.28 % | 5.532 M 222.85 % | 1.714 M 178.28 % | 615.772 K 990.52 % | 56.466 K -93.20 % | 830.269 K |
| Cash at end of period | 26.193 M 1 944.52 % | 1.281 M 6.61 % | 1.202 M -78.28 % | 5.532 M 222.85 % | 1.714 M 178.28 % | 615.772 K 990.52 % | 56.466 K |
| Operating cash flow | 21.445 M 113.95 % | -153.767 M -2 688.42 % | 5.941 M 112.68 % | -46.844 M -1 027.37 % | -4.155 M -180.34 % | -1.482 M 66.43 % | -4.415 M |
| Capital expenditure | -434.370 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | 21.011 M 113.66 % | -153.767 M -2 688.42 % | 5.941 M 112.68 % | -46.844 M -1 027.37 % | -4.155 M -180.34 % | -1.482 M 66.43 % | -4.415 M |
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
| 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2017-12-31 | 2017-06-30 | 2016-12-31 | 2016-06-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 232.393 M 64.04 % | 141.670 M 26.61 % | 111.894 M 10 556.57 % | 1.050 M -90.63 % | 11.202 M 522.33 % | 1.800 M 0.00 % | 1.800 M -64.71 % | 5.100 M -16.73 % | 6.125 M 216.37 % | 1.936 M 7.56 % | 1.800 M -5.26 % | 1.900 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -573.500 K -200.09 % | 573.000 K -62.33 % | 1.521 M 14.92 % | 1.324 M 1 097.74 % | 110.500 K -36.86 % | 175.000 K -88.02 % | 1.461 M 7.19 % | 1.363 M 38.66 % | 983.000 K -85.64 % | 6.845 M 19 457.14 % | 35.000 K 0.00 % | 35.000 K |
| Net income | 9.245 M 72.94 % | 5.346 M 18.52 % | 4.510 M 126.77 % | 1.989 M -77.48 % | 8.831 M 83.38 % | 4.816 M 116.10 % | 2.229 M 25.87 % | 1.771 M -58.03 % | 4.219 M 207.77 % | 1.371 M 22.00 % | 1.124 M -18.00 % | 1.370 M 640.61 % | 185.000 K 46.83 % | 126.000 K 147.91 % | -263.000 K -145.38 % | -107.180 K -310.16 % | 51.000 K 109.11 % | -560.000 K -120.47 % | -254.000 K -401.66 % | 84.202 K -14.08 % | 98.000 K 104.22 % | -2.322 M -138.03 % | -975.500 K -585.07 % | -142.395 K -423.63 % | 44.000 K -88.33 % | 377.000 K -16.78 % | 453.000 K -14.04 % | 527.000 K -89.17 % | 4.864 M 243 100.00 % | 2.000 K -50.00 % | 4.000 K |
| Income before tax | 9.245 M 72.94 % | 5.346 M 18.52 % | 4.510 M 135.30 % | 1.917 M -78.29 % | 8.831 M 83.38 % | 4.816 M 116.10 % | 2.229 M -53.10 % | 4.751 M 12.62 % | 4.219 M 207.77 % | 1.371 M 22.00 % | 1.124 M -36.25 % | 1.762 M 852.60 % | 185.000 K 46.83 % | 126.000 K 147.91 % | -263.000 K -145.38 % | -107.180 K -310.16 % | 51.000 K 109.11 % | -560.000 K -120.47 % | -254.000 K -401.66 % | 84.202 K -14.08 % | 98.000 K 104.22 % | -2.322 M -152.94 % | -918.000 K -385.22 % | -189.194 K -426.20 % | 58.000 K -88.63 % | 510.000 K -13.85 % | 592.000 K -22.41 % | 763.000 K -87.58 % | 6.144 M 307 100.00 % | 2.000 K -50.00 % | 4.000 K |
| Income before tax ratio | 0.04 5.43 % | 0.04 -6.39 % | 0.04 -97.79 % | 1.83 131.57 % | 0.79 -70.53 % | 2.68 116.10 % | 1.24 32.90 % | 0.93 35.26 % | 0.69 -2.72 % | 0.71 13.43 % | 0.62 -32.71 % | 0.93 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -0.15 -185.85 % | 0.17 111.20 % | -1.53 -120.10 % | -0.69 59.49 % | -1.71 -616.60 % | 0.33 -5.06 % | 0.35 -19.63 % | 0.43 -44.04 % | 0.78 -13.52 % | 0.90 1 470.78 % | 0.06 -50.00 % | 0.11 |
| EBITDA | 9.285 M 71.07 % | 5.428 M 19.60 % | 4.538 M 326.17 % | 1.065 M 453.18 % | 192.500 K -96.00 % | 4.816 M | 0.000 -100.00 % | 51.920 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net income ratio | 0.04 5.43 % | 0.04 -6.39 % | 0.04 -97.87 % | 1.89 140.27 % | 0.79 -70.53 % | 2.68 116.10 % | 1.24 256.62 % | 0.35 -49.60 % | 0.69 -2.72 % | 0.71 13.43 % | 0.62 -13.44 % | 0.72 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -0.15 -185.85 % | 0.17 111.20 % | -1.53 -107.12 % | -0.74 42.80 % | -1.29 -612.53 % | 0.25 -2.56 % | 0.26 -22.36 % | 0.33 -38.01 % | 0.54 -24.55 % | 0.71 1 143.54 % | 0.06 -50.00 % | 0.11 |
| Ratio EBITDA | 0.04 4.29 % | 0.04 -5.54 % | 0.04 -96.00 % | 1.01 5 801.66 % | 0.02 -99.36 % | 2.68 | 0.00 -100.00 % | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Gross profit ratio | 0.03 178.34 % | 0.01 -77.25 % | 0.05 -95.80 % | 1.19 26.36 % | 0.94 4.28 % | 0.90 -0.14 % | 0.90 -7.22 % | 0.97 -2.58 % | 1.00 12.44 % | 0.89 3.72 % | 0.86 -9.29 % | 0.94 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 -100.00 % | 1.16 37.25 % | 0.84 -10.41 % | 0.94 0.95 % | 0.93 184.76 % | -1.10 -326.38 % | 0.49 -46.84 % | 0.91 -0.76 % | 0.92 1.36 % | 0.91 -7.95 % | 0.99 146.71 % | 0.40 -6.67 % | 0.43 |
| Weighted average shs out dil | 101.593 M -0.40 % | 102.000 M 0.00 % | 102.000 M 0.01 % | 101.994 M 0.02 % | 101.976 M -0.47 % | 102.462 M 0.23 % | 102.225 M 0.46 % | 101.753 M -0.14 % | 101.899 M 54.56 % | 65.929 M 120.06 % | 29.960 M -0.07 % | 29.980 M -2.77 % | 30.833 M -2.12 % | 31.500 M 7.79 % | 29.222 M -1.13 % | 29.556 M 15.90 % | 25.500 M -13.48 % | 29.474 M -7.17 % | 31.750 M 5.65 % | 30.052 M -8.00 % | 32.667 M 8.33 % | 30.156 M 0.47 % | 30.015 M 0.70 % | 29.806 M -0.86 % | 30.065 M 3.67 % | 29.000 M -3.97 % | 30.200 M 3.15 % | 29.278 M -2.49 % | 30.025 M 0.00 % | 30.025 M 0.00 % | 30.025 M |
| Weighted average shs out | 101.593 M -0.40 % | 102.000 M 0.00 % | 102.001 M 0.01 % | 101.995 M 0.02 % | 101.976 M -0.47 % | 102.462 M 0.23 % | 102.225 M 0.46 % | 101.755 M -0.14 % | 101.899 M 54.56 % | 65.929 M 120.06 % | 29.960 M -0.07 % | 29.981 M -2.77 % | 30.833 M -2.12 % | 31.500 M 7.79 % | 29.222 M -1.14 % | 29.559 M 15.92 % | 25.500 M -13.48 % | 29.474 M -7.17 % | 31.750 M 5.62 % | 30.061 M -7.98 % | 32.667 M 8.33 % | 30.156 M 0.47 % | 30.015 M 0.69 % | 29.808 M -32.25 % | 44.000 M 51.72 % | 29.000 M -3.97 % | 30.200 M 3.15 % | 29.278 M -2.49 % | 30.025 M 0.00 % | 30.025 M 0.00 % | 30.025 M |
| EPS diluted | 0.09 73.66 % | 0.05 18.55 % | 0.04 126.67 % | 0.02 -77.48 % | 0.09 84.26 % | 0.05 115.60 % | 0.02 25.29 % | 0.02 -57.97 % | 0.04 99.04 % | 0.02 -44.53 % | 0.04 -17.94 % | 0.05 661.67 % | 0.01 50.00 % | 0.00 144.44 % | -0.01 -150.00 % | 0.00 -280.00 % | 0.00 110.53 % | -0.02 -137.50 % | -0.01 -385.71 % | 0.00 -6.67 % | 0.00 103.90 % | -0.08 -136.92 % | -0.03 -577.08 % | 0.00 -420.00 % | 0.00 -88.46 % | 0.01 -13.33 % | 0.02 -16.67 % | 0.02 -88.75 % | 0.16 159 900.00 % | 0.00 0.00 % | 0.00 |
| Earnings per share | 0.09 73.66 % | 0.05 18.55 % | 0.04 126.67 % | 0.02 -77.48 % | 0.09 84.26 % | 0.05 115.60 % | 0.02 25.29 % | 0.02 -57.97 % | 0.04 99.04 % | 0.02 -44.53 % | 0.04 -17.94 % | 0.05 661.67 % | 0.01 50.00 % | 0.00 144.44 % | -0.01 -150.00 % | 0.00 -280.00 % | 0.00 110.53 % | -0.02 -137.50 % | -0.01 -385.71 % | 0.00 -6.67 % | 0.00 103.90 % | -0.08 -136.92 % | -0.03 -577.08 % | 0.00 -580.00 % | 0.00 -92.31 % | 0.01 -13.33 % | 0.02 -16.67 % | 0.02 -88.75 % | 0.16 159 900.00 % | 0.00 0.00 % | 0.00 |
| Gross profit | 7.331 M 356.58 % | 1.606 M -71.19 % | 5.573 M 347.34 % | 1.246 M -88.16 % | 10.519 M 548.96 % | 1.621 M -0.14 % | 1.623 M -67.25 % | 4.957 M -18.88 % | 6.111 M 255.73 % | 1.718 M 11.55 % | 1.540 M -14.06 % | 1.792 M 12 046.67 % | -15.000 K 50.00 % | -30.000 K 44.44 % | -54.000 K 71.92 % | -192.313 K -146.56 % | -78.000 K 13.33 % | -90.000 K 0.00 % | -90.000 K 86.44 % | -663.500 K -237.37 % | 483.000 K -66.25 % | 1.431 M 16.01 % | 1.234 M 1 115.23 % | -121.500 K -242.94 % | 85.000 K -93.63 % | 1.335 M 6.37 % | 1.255 M 40.54 % | 893.000 K -86.78 % | 6.755 M 48 150.00 % | 14.000 K -6.67 % | 15.000 K |
| Income tax expense | 0.000 | 0.000 | 0.000 100.00 % | -95.011 K | 0.000 | 0.000 | 0.000 -100.00 % | 2.981 M | 0.000 | 0.000 | 0.000 -100.00 % | 392.190 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 57.500 K 222.87 % | -46.799 K -434.28 % | 14.000 K -89.47 % | 133.000 K -4.32 % | 139.000 K -41.10 % | 236.000 K -81.56 % | 1.280 M | 0.000 | 0.000 |
| Cost of revenue | 225.062 M 60.68 % | 140.064 M 31.74 % | 106.321 M 54 372.89 % | -195.900 K -128.68 % | 683.000 K 281.35 % | 179.100 K 1.30 % | 176.800 K 23.62 % | 143.020 K 921.57 % | 14.000 K -93.58 % | 218.100 K -16.12 % | 260.000 K 140.74 % | 108.000 K 620.00 % | 15.000 K -50.00 % | 30.000 K -44.44 % | 54.000 K -71.92 % | 192.313 K 146.56 % | 78.000 K -13.33 % | 90.000 K 0.00 % | 90.000 K 0.00 % | 90.000 K 0.00 % | 90.000 K 0.00 % | 90.000 K 0.00 % | 90.000 K -61.21 % | 232.000 K 157.78 % | 90.000 K -28.57 % | 126.000 K 16.67 % | 108.000 K 20.00 % | 90.000 K 0.00 % | 90.000 K 328.57 % | 21.000 K 5.00 % | 20.000 K |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 1.986 M -3.52 % | 2.058 M | 0.000 | 0.000 -100.00 % | 1.880 M 16.01 % | 1.621 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -200.000 K -28.21 % | -156.000 K | 0.000 100.00 % | -1.099 M -752.18 % | -129.000 K -127.45 % | 470.000 K | 0.000 100.00 % | -2.475 M -742.73 % | 385.000 K -89.74 % | 3.753 M 74.44 % | 2.152 M | 0.000 -100.00 % | 27.000 K -96.73 % | 825.000 K 24.43 % | 663.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 1.986 M -3.52 % | 2.058 M 93.73 % | 1.062 M 467.04 % | 187.360 K -90.04 % | 1.880 M 16.01 % | 1.621 M | 0.000 -100.00 % | 408.910 K | 0.000 -100.00 % | 347.199 K -16.56 % | 416.100 K -45.84 % | 768.270 K 284.14 % | 200.000 K 28.21 % | 156.000 K | 0.000 -100.00 % | 756.836 K 486.69 % | 129.000 K -72.55 % | 470.000 K | 0.000 -100.00 % | 99.700 K -74.10 % | 385.000 K -89.74 % | 3.753 M 74.44 % | 2.152 M 3 078.27 % | 67.694 K 150.72 % | 27.000 K -96.73 % | 825.000 K 24.43 % | 663.000 K 410.00 % | 130.000 K | 0.000 -100.00 % | 12.000 K 9.09 % | 11.000 K |
| Cost and expenses | 227.048 M 59.75 % | 142.123 M 32.35 % | 107.383 M 1 257 512.18 % | -8.540 K -100.33 % | 2.563 M 42.41 % | 1.800 M 918.10 % | 176.800 K -67.97 % | 551.930 K 3 842.36 % | 14.000 K -93.58 % | 218.100 K -16.12 % | 260.000 K -70.33 % | 876.270 K 573.66 % | -185.000 K -46.83 % | -126.000 K -333.33 % | 54.000 K 107.08 % | -763.000 K -1 396.08 % | -51.000 K -109.11 % | 560.000 K 522.22 % | 90.000 K 103.89 % | -2.313 M -586.84 % | 475.000 K -87.64 % | 3.843 M 71.45 % | 2.242 M 647.93 % | 299.694 K 156.15 % | 117.000 K -87.70 % | 951.000 K 23.35 % | 771.000 K 756.67 % | 90.000 K 0.00 % | 90.000 K 172.73 % | 33.000 K 6.45 % | 31.000 K |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 11.560 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 0.000 | 0.000 -100.00 % | 1.062 M 467.04 % | 187.360 K | 0.000 | 0.000 | 0.000 -100.00 % | 397.350 K | 0.000 -100.00 % | 347.199 K -16.56 % | 416.100 K 8.36 % | 384.000 K 92.00 % | 200.000 K 28.21 % | 156.000 K | 0.000 -100.00 % | 144.000 K 11.63 % | 129.000 K | 0.000 | 0.000 -100.00 % | 72.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 90.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 130.000 K | 0.000 -100.00 % | 12.000 K 9.09 % | 11.000 K |
| Interest income | 0.000 | 0.000 | 0.000 -100.00 % | 2.100 K | 0.000 | 0.000 -100.00 % | 10.000 K -30.41 % | 14.370 K 379.00 % | 3.000 K | 0.000 -100.00 % | 400.000 -99.95 % | 738.580 K | 0.000 | 0.000 | 0.000 -100.00 % | 841.969 K | 0.000 | 0.000 | 0.000 -100.00 % | 847.402 K | 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 -100.00 % | 1.700 K 142.86 % | 700.000 100.01 % | -5.982 M -181 360.00 % | 3.300 K 725.00 % | 400.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 40.000 K -50.06 % | 80.100 K 194.21 % | 27.225 K 0.00 % | 27.225 K 100.32 % | -8.639 M | 0.000 100.00 % | -888.100 K 81.21 % | -4.726 M -11.98 % | -4.221 M -209.29 % | -1.365 M -21.42 % | -1.124 M 22.46 % | -1.449 M -9 159.31 % | 16.000 K -77.78 % | 72.000 K -84.52 % | 465.000 K 64.29 % | 283.033 K 89.96 % | 149.000 K -81.09 % | 788.000 K 60.49 % | 491.000 K -35.75 % | 764.200 K 879.80 % | -98.000 K -104.22 % | 2.322 M 152.94 % | 918.000 K 385.21 % | 189.195 K 426.20 % | -58.000 K 88.63 % | -510.000 K 13.85 % | -592.000 K 22.41 % | -763.000 K 87.58 % | -6.144 M -307 100.00 % | -2.000 K 50.00 % | -4.000 K |
| Operating income | 5.345 M 1 280.95 % | -452.600 K -110.03 % | 4.511 M 326.15 % | 1.059 M -89.94 % | 10.519 M 136.23 % | 4.453 M 174.32 % | 1.623 M -64.31 % | 4.548 M -25.58 % | 6.111 M 255.73 % | 1.718 M 11.55 % | 1.540 M 6.24 % | 1.449 M 683.51 % | 185.000 K 46.83 % | 126.000 K 333.33 % | -54.000 K -107.08 % | 763.000 K 1 396.08 % | 51.000 K 109.11 % | -560.000 K -522.22 % | -90.000 K -105.18 % | 1.739 M 1 674.49 % | 98.000 K 104.22 % | -2.322 M -152.94 % | -918.000 K -385.21 % | -189.195 K -426.20 % | 58.000 K -88.63 % | 510.000 K -13.85 % | 592.000 K -33.71 % | 893.000 K -86.78 % | 6.755 M 337 650.00 % | 2.000 K -50.00 % | 4.000 K |
| Operating income ratio | 0.02 819.93 % | 0.00 -107.92 % | 0.04 -96.00 % | 1.01 7.36 % | 0.94 -62.04 % | 2.47 174.32 % | 0.90 1.12 % | 0.89 -10.62 % | 1.00 12.44 % | 0.89 3.72 % | 0.86 12.15 % | 0.76 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -3.03 -1 872.94 % | 0.17 111.20 % | -1.53 -120.10 % | -0.69 59.49 % | -1.71 -616.60 % | 0.33 -5.06 % | 0.35 -19.63 % | 0.43 -52.19 % | 0.91 -7.95 % | 0.99 1 626.99 % | 0.06 -50.00 % | 0.11 |
| Total other income expenses net | 3.900 M -32.74 % | 5.798 M 828 428.57 % | -700.000 -100.08 % | 858.289 K 150.85 % | -1.688 M -565.11 % | 362.900 K -40.05 % | 605.300 K 198.03 % | 203.100 K 110.73 % | -1.892 M -445.05 % | -347.200 K 16.64 % | -416.500 K -233.14 % | 312.820 K | 0.000 | 0.000 100.00 % | -209.000 K 75.98 % | -870.180 K | 0.000 | 0.000 100.00 % | -164.000 K 90.09 % | -1.655 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -130.000 K 78.72 % | -611.000 K | 0.000 | 0.000 |
| 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2017-12-31 | 2017-06-30 | 2016-12-31 | 2016-06-30 |
| 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-06-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -11.931 M -145.55 % | 26.193 M 200.00 % | -26.193 M -2 119.35 % | 1.297 M -44.29 % | 2.328 M 72.23 % | 1.352 M -14.21 % | 1.576 M 18.33 % | 1.332 M 233.44 % | -997.900 K -183.04 % | 1.202 M 219.29 % | -1.007 M -172.37 % | 1.392 M 217.97 % | -1.180 M -121.33 % | 5.532 M -5.37 % | 5.846 M 259.76 % | 1.625 M -95.81 % | 38.771 M -7.79 % | 42.047 M 2 076.32 % | 1.932 M -96.09 % | 49.388 M 7 920.50 % | 615.772 K -98.62 % | 44.552 M 78 800.10 % | 56.466 K |
| Total investments | 0.000 -100.00 % | 52.386 M 100.12 % | 26.177 M 909.04 % | 2.594 M 929.44 % | 252.000 K -90.68 % | 2.704 M 3 721.88 % | 70.740 K -97.34 % | 2.663 M 1 810.47 % | 139.400 K -94.20 % | 2.403 M | 0.000 -100.00 % | 2.784 M | 0.000 -100.00 % | 11.064 M | 0.000 -100.00 % | 3.250 M | 0.000 -100.00 % | 4.000 M 3.52 % | 3.864 M -74.24 % | 15.000 M 1 117.98 % | 1.232 M -88.80 % | 11.000 M 9 640.37 % | 112.932 K |
| Total debt | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.107 M | 0.000 -100.00 % | 2.857 M | 0.000 -100.00 % | 194.300 K | 0.000 -100.00 % | 194.310 K | 0.000 -100.00 % | 212.000 K | 0.000 -100.00 % | 11.378 M | 0.000 -100.00 % | 40.396 M -7.69 % | 43.760 M | 0.000 -100.00 % | 51.320 M | 0.000 -100.00 % | 45.168 M | 0.000 |
| Accumulated other comprehensive income loss | 0.000 -100.00 % | 216.962 M | 0.000 -100.00 % | 206.119 M | 0.000 -100.00 % | 199.075 M 2 490 425 541 941 266 944.00 % | 0.000 -100.00 % | 41.886 M 252.40 % | 11.886 M -69.83 % | 39.392 M 2 217 544 309 019 561 216.00 % | 0.000 -100.00 % | 37.836 M 382.85 % | 7.836 M -79.36 % | 37.973 M 4 275 379 716 253 495 808.00 % | 0.000 -100.00 % | 38.189 M 366.35 % | 8.189 M 460 999 716 856 712 512.00 % | 0.000 -100.00 % | 36.241 M 480.69 % | 6.241 M -83.66 % | 38.192 M 1 433 361 103 763 170 304.00 % | 0.000 -100.00 % | 37.403 M |
| Retained earnings | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.375 M | 0.000 | 0.000 | 0.000 100.00 % | -4.109 M | 0.000 | 0.000 | 0.000 100.00 % | -5.527 M | 0.000 | 0.000 100.00 % | -8.462 M | 0.000 | 0.000 | 0.000 100.00 % | -6.808 M | 0.000 |
| Common stock | 204.000 M | 0.000 -100.00 % | 204.000 M | 0.000 -100.00 % | 102.000 M | 0.000 -100.00 % | 102.000 M | 0.000 -100.00 % | 30.000 M | 0.000 -100.00 % | 30.000 M | 0.000 -100.00 % | 30.000 M | 0.000 -100.00 % | 30.000 M | 0.000 -100.00 % | 30.000 M -4.76 % | 31.500 M | 0.000 -100.00 % | 30.000 M | 0.000 -100.00 % | 31.500 M | 0.000 |
| Total equity | 226.818 M 4.54 % | 216.962 M 0.00 % | 216.962 M 5.26 % | 206.119 M 0.00 % | 206.119 M 3.54 % | 199.075 M 0.00 % | 199.075 M 375.28 % | 41.886 M 0.00 % | 41.886 M 6.33 % | 39.392 M 0.00 % | 39.391 M 4.11 % | 37.836 M 0.00 % | 37.836 M -0.36 % | 37.973 M 0.00 % | 37.973 M -0.56 % | 38.189 M 0.00 % | 38.189 M 4.52 % | 36.538 M 0.82 % | 36.241 M 0.00 % | 36.241 M -5.11 % | 38.192 M 0.00 % | 38.192 M 2.11 % | 37.403 M |
| Other non current liabilities | 0.000 100.00 % | -216.962 M -361 603 433.33 % | 60.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 -100.00 % | 212.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 40.396 M -7.69 % | 43.760 M | 0.000 -100.00 % | 51.320 M | 0.000 -100.00 % | 45.168 M | 0.000 |
| Total non current liabilities | 0.000 100.00 % | -216.962 M -361 603 433.33 % | 60.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 212.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 40.396 M -7.69 % | 43.760 M | 0.000 -100.00 % | 51.320 M | 0.000 -100.00 % | 45.168 M | 0.000 |
| Other current liabilities | 2.000 M | 0.000 -100.00 % | 2.030 M | 0.000 -100.00 % | 2.233 M | 0.000 -100.00 % | 6.337 M | 0.000 -100.00 % | 2.077 M | 0.000 -100.00 % | 1.705 M | 0.000 -100.00 % | 1.296 M | 0.000 -100.00 % | 1.313 M | 0.000 -100.00 % | 1.313 M -65.25 % | 3.778 M | 0.000 -100.00 % | 3.893 M | 0.000 -100.00 % | 3.778 M | 0.000 |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.107 M | 0.000 -100.00 % | 2.857 M | 0.000 -100.00 % | 194.300 K | 0.000 -100.00 % | 194.310 K | 0.000 | 0.000 | 0.000 -100.00 % | 11.378 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 1.421 M | 0.000 -100.00 % | 3.028 M | 0.000 -100.00 % | 5.503 M | 0.000 -100.00 % | 9.684 M | 0.000 -100.00 % | 2.480 M | 0.000 -100.00 % | 2.178 M | 0.000 -100.00 % | 1.740 M | 0.000 -100.00 % | 12.745 M | 0.000 -100.00 % | 1.721 M -54.83 % | 3.810 M | 0.000 -100.00 % | 3.893 M | 0.000 -100.00 % | 3.778 M | 0.000 |
| Total liabilities | 1.421 M 100.66 % | -216.962 M -7 265.66 % | 3.028 M | 0.000 -100.00 % | 5.503 M | 0.000 -100.00 % | 9.684 M | 0.000 -100.00 % | 2.480 M | 0.000 -100.00 % | 2.178 M | 0.000 -100.00 % | 1.952 M | 0.000 -100.00 % | 12.745 M | 0.000 -100.00 % | 42.117 M -11.46 % | 47.570 M | 0.000 -100.00 % | 55.213 M | 0.000 -100.00 % | 48.946 M | 0.000 |
| Other non current assets | 200.898 M 866.99 % | -26.193 M -116.34 % | 160.342 M 12 461.59 % | -1.297 M -100.65 % | 199.897 M 14 887.45 % | -1.352 M -100.70 % | 192.514 M 14 557.34 % | -1.332 M -103.60 % | 36.984 M 3 177.63 % | -1.202 M -103.14 % | 38.244 M 2 847.41 % | -1.392 M -103.63 % | 38.389 M 793.94 % | -5.532 M -113.99 % | 39.542 M 2 533.35 % | -1.625 M -103.14 % | 51.699 M -3.20 % | 53.406 M 2 864.29 % | -1.932 M -103.71 % | 52.066 M 8 555.40 % | -615.772 K -101.16 % | 53.067 M 94 079.61 % | -56.466 K |
| Long term investments | 0.000 | 0.000 -100.00 % | 26.177 M | 0.000 100.00 % | -266.500 K | 0.000 -100.00 % | 70.740 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.000 M | 0.000 -100.00 % | 15.000 M | 0.000 -100.00 % | 11.000 M | 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 |
| 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 |
| 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 |
| Property plant equipment net | 420.700 K | 0.000 -100.00 % | 325.510 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current assets | 201.330 M 868.64 % | -26.193 M -114.02 % | 186.844 M 14 504.77 % | -1.297 M -100.65 % | 199.630 M 14 867.73 % | -1.352 M -100.70 % | 192.585 M 14 562.65 % | -1.332 M -103.60 % | 36.984 M 3 177.63 % | -1.202 M -103.14 % | 38.244 M 2 847.41 % | -1.392 M -103.63 % | 38.389 M 793.94 % | -5.532 M -113.99 % | 39.542 M 2 533.35 % | -1.625 M -103.14 % | 51.699 M -9.94 % | 57.406 M 3 071.33 % | -1.932 M -102.88 % | 67.066 M 10 991.37 % | -615.772 K -100.96 % | 64.067 M 113 560.36 % | -56.466 K |
| Other current assets | 104.100 K | 0.000 -100.00 % | 368.400 K | 0.000 -100.00 % | 457.200 K | 0.000 -100.00 % | 385.210 K | 0.000 -100.00 % | 85.900 K | 0.000 -100.00 % | 86.000 K | 0.000 -100.00 % | 7.000 K | 0.000 -100.00 % | 7.497 K | 0.000 -100.00 % | 39.000 K -94.29 % | 683.219 K | 0.000 -100.00 % | 651.000 K | 0.000 -100.00 % | 651.471 K | 0.000 |
| Short term investments | 0.000 -100.00 % | 52.386 M | 0.000 -100.00 % | 2.594 M 400.33 % | 518.500 K -80.82 % | 2.704 M | 0.000 -100.00 % | 2.663 M 1 810.47 % | 139.400 K -94.20 % | 2.403 M | 0.000 -100.00 % | 2.784 M | 0.000 -100.00 % | 11.064 M | 0.000 -100.00 % | 3.250 M | 0.000 | 0.000 -100.00 % | 3.864 M | 0.000 -100.00 % | 1.232 M | 0.000 -100.00 % | 112.932 K |
| cash and cash equivalents | 11.931 M 145.55 % | -26.193 M -200.00 % | 26.193 M 2 119.35 % | -1.297 M -266.59 % | 778.600 K 157.60 % | -1.352 M -205.52 % | 1.281 M 196.21 % | -1.332 M -211.69 % | 1.192 M 199.21 % | -1.202 M -200.00 % | 1.202 M 186.33 % | -1.392 M -200.00 % | 1.392 M 125.16 % | -5.532 M -199.99 % | 5.532 M 440.45 % | -1.625 M -200.00 % | 1.625 M -5.17 % | 1.714 M 188.70 % | -1.932 M -200.00 % | 1.932 M 413.75 % | -615.772 K -200.00 % | 615.772 K 1 190.52 % | -56.466 K |
| Cash and short term investments | 11.931 M -54.45 % | 26.193 M 0.00 % | 26.193 M 1 919.35 % | 1.297 M 0.00 % | 1.297 M -4.05 % | 1.352 M 5.52 % | 1.281 M -3.79 % | 1.332 M 0.00 % | 1.332 M 10.81 % | 1.202 M 0.00 % | 1.202 M -13.67 % | 1.392 M 0.00 % | 1.392 M -74.84 % | 5.532 M -0.01 % | 5.532 M 240.45 % | 1.625 M 0.00 % | 1.625 M -5.17 % | 1.714 M -11.30 % | 1.932 M 0.00 % | 1.932 M 213.75 % | 615.772 K 0.00 % | 615.772 K 990.52 % | 56.466 K |
| Total current assets | 26.910 M 2.74 % | 26.193 M -20.98 % | 33.145 M 2 455.35 % | 1.297 M -89.18 % | 11.992 M 787.11 % | 1.352 M -91.64 % | 16.174 M 1 114.63 % | 1.332 M -81.96 % | 7.382 M 514.29 % | 1.202 M -63.86 % | 3.325 M 138.89 % | 1.392 M -0.50 % | 1.399 M -74.71 % | 5.532 M -50.50 % | 11.177 M 587.80 % | 1.625 M -94.32 % | 28.607 M 7.14 % | 26.701 M 1 282.06 % | 1.932 M -92.08 % | 24.388 M 3 860.56 % | 615.772 K -97.33 % | 23.072 M 40 759.57 % | 56.466 K |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 14.875 M | 0.000 -100.00 % | 6.584 M | 0.000 -100.00 % | 10.238 M | 0.000 -100.00 % | 14.508 M | 0.000 -100.00 % | 5.964 M | 0.000 -100.00 % | 2.038 M | 0.000 | 0.000 | 0.000 -100.00 % | 5.637 M | 0.000 -100.00 % | 26.943 M 10.86 % | 24.305 M | 0.000 -100.00 % | 21.805 M | 0.000 -100.00 % | 21.805 M | 0.000 |
| Tax assets | 11.400 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | -578.800 K | 0.000 -100.00 % | 997.700 K | 0.000 -100.00 % | 163.800 K | 0.000 -100.00 % | 489.740 K | 0.000 -100.00 % | 208.600 K | 0.000 -100.00 % | 277.980 K | 0.000 -100.00 % | 444.000 K | 0.000 -100.00 % | 53.847 K | 0.000 -100.00 % | 408.000 K 1 198.29 % | 31.426 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| 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 |
| 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 |
| 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 |
| Other total stockholders equity | 22.818 M | 0.000 -100.00 % | 12.962 M | 0.000 -100.00 % | 104.119 M | 0.000 -100.00 % | 92.700 M | 0.000 | 0.000 | 0.000 -100.00 % | 13.500 M | 0.000 | 0.000 | 0.000 -100.00 % | 13.500 M | 0.000 | 0.000 -100.00 % | 13.500 M | 0.000 | 0.000 | 0.000 -100.00 % | 13.500 M | 0.000 |
| 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 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 228.239 M | 0.000 -100.00 % | 219.990 M | 0.000 -100.00 % | 211.622 M | 0.000 -100.00 % | 208.759 M | 0.000 -100.00 % | 44.366 M | 0.000 -100.00 % | 41.569 M | 0.000 -100.00 % | 39.788 M | 0.000 -100.00 % | 50.719 M | 0.000 -100.00 % | 80.306 M -4.52 % | 84.108 M | 0.000 -100.00 % | 91.454 M | 0.000 -100.00 % | 87.138 M | 0.000 |
| 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-06-30 |
| 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2017-12-31 | 2017-06-30 | 2016-12-31 | 2016-06-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 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 | 0.000 |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 |
| Other non cash items | -4.510 M -126.77 % | -1.989 M 77.48 % | -8.831 M -83.38 % | -4.816 M -116.10 % | -2.229 M -25.87 % | -1.771 M 58.03 % | -4.219 M -207.77 % | -1.371 M -22.00 % | -1.124 M 18.00 % | -1.370 M -640.61 % | -185.000 K -46.83 % | -126.000 K -147.91 % | 263.000 K 145.38 % | 107.180 K 310.16 % | -51.000 K -109.11 % | 560.000 K 120.47 % | 254.000 K 401.66 % | -84.202 K 14.08 % | -98.000 K -104.22 % | 2.322 M 138.03 % | 975.500 K 585.07 % | 142.395 K 423.63 % | -44.000 K 88.33 % | -377.000 K 16.78 % | -453.000 K 14.04 % | -527.000 K 89.17 % | -4.864 M -243 100.00 % | -2.000 K 50.00 % | -4.000 K |
| Net cash provided by operating activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 0.000 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 provided by financing activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 at beginning of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 at end of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 cash flow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 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 | 0.000 |
| Free CashFlow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | 2018 | 2018 | 2018 | 2017 | 2017 | 2016 | 2016 |