BNY Mellon Intermediate Municipal Bond Fund, Inc. DITEX
Finances
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 19.587 M -2.82 % | 20.156 M 32.93 % | 15.163 M 21.85 % | 12.443 M -1.61 % | 12.647 M 1.39 % | 12.474 M -2.95 % | 12.852 M -2.69 % | 13.208 M -2.85 % | 13.595 M -1.24 % | 13.766 M -7.82 % | 14.933 M |
| Net income | -1.460 M 97.25 % | -53.136 M -405.71 % | 17.381 M 138.69 % | 7.282 M -49.28 % | 14.356 M 828.52 % | 1.546 M 167.38 % | -2.295 M -110.04 % | 22.865 M 58.30 % | 14.444 M -45.00 % | 26.265 M 270.67 % | -15.389 M |
| Income before tax | -1.460 M 97.25 % | -53.136 M -405.71 % | 17.381 M 138.69 % | 7.282 M -49.28 % | 14.356 M 828.52 % | 1.546 M 167.38 % | -2.295 M -110.04 % | 22.865 M 58.30 % | 14.444 M -45.00 % | 26.265 M 270.67 % | -15.389 M |
| Income before tax ratio | -0.07 97.17 % | -2.64 -329.98 % | 1.15 95.88 % | 0.59 -48.45 % | 1.14 815.82 % | 0.12 169.42 % | -0.18 -110.31 % | 1.73 62.95 % | 1.06 -44.31 % | 1.91 285.15 % | -1.03 |
| EBITDA | -18.060 M 74.12 % | -69.787 M -1 498.66 % | 4.990 M 269.09 % | -2.951 M -176.35 % | 3.865 M 144.04 % | -8.774 M 32.30 % | -12.961 M -209.22 % | 11.867 M 291.92 % | 3.028 M -79.15 % | 14.524 M 151.75 % | -28.064 M |
| Net income ratio | -0.07 97.17 % | -2.64 -329.98 % | 1.15 95.88 % | 0.59 -48.45 % | 1.14 815.82 % | 0.12 169.42 % | -0.18 -110.31 % | 1.73 62.95 % | 1.06 -44.31 % | 1.91 285.15 % | -1.03 |
| Ratio EBITDA | -0.92 73.37 % | -3.46 -1 152.17 % | 0.33 238.77 % | -0.24 -177.60 % | 0.31 143.44 % | -0.70 30.25 % | -1.01 -212.25 % | 0.90 303.42 % | 0.22 -78.89 % | 1.06 156.14 % | -1.88 |
| 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 |
| Weighted average shs out dil | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M |
| Weighted average shs out | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M |
| EPS diluted | -0.06 97.22 % | -2.16 -404.23 % | 0.71 26.79 % | 0.56 -49.55 % | 1.11 825.00 % | 0.12 166.67 % | -0.18 -110.17 % | 1.77 58.04 % | 1.12 -44.83 % | 2.03 270.59 % | -1.19 |
| Earnings per share | -0.06 97.22 % | -2.16 -404.23 % | 0.71 26.79 % | 0.56 -49.55 % | 1.11 825.00 % | 0.12 166.67 % | -0.18 -110.17 % | 1.77 58.04 % | 1.12 -44.83 % | 2.03 270.59 % | -1.19 |
| Gross profit | 19.587 M -2.82 % | 20.156 M 32.93 % | 15.163 M 21.85 % | 12.443 M -1.61 % | 12.647 M 1.39 % | 12.474 M -2.95 % | 12.852 M -2.69 % | 13.208 M -2.85 % | 13.595 M -1.24 % | 13.766 M -7.82 % | 14.933 M |
| Income tax expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 |
| General and administrative expenses | 2.987 M -14.78 % | 3.505 M 26.46 % | 2.771 M 25.35 % | 2.211 M 2.58 % | 2.155 M 0.09 % | 2.153 M -1.49 % | 2.186 M -1.06 % | 2.209 M 1.39 % | 2.179 M 7.59 % | 2.025 M -10.29 % | 2.258 M |
| 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 |
| Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 14.195 M -79.93 % | 70.718 M 1 832.01 % | 3.660 M 29.51 % | 2.826 M -39.89 % | 4.702 M -43.98 % | 8.394 M -36.19 % | 13.153 M 20.35 % | 10.929 M 432.85 % | 2.051 M -85.06 % | 13.727 M -52.56 % | 28.933 M |
| Cost and expenses | 14.195 M -79.93 % | 70.718 M 1 832.01 % | 3.660 M 29.51 % | 2.826 M -39.89 % | 4.702 M -43.98 % | 8.394 M -36.19 % | 13.153 M 20.35 % | 10.929 M 432.85 % | 2.051 M -85.06 % | 13.727 M -52.56 % | 28.933 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 |
| Selling general and administrative expenses | 2.987 M -14.78 % | 3.505 M 26.46 % | 2.771 M 25.35 % | 2.211 M 2.58 % | 2.155 M 0.09 % | 2.153 M -1.49 % | 2.186 M -1.06 % | 2.209 M 1.39 % | 2.179 M 7.59 % | 2.025 M -10.29 % | 2.258 M |
| Interest income | 6.853 M 166.32 % | 2.573 M 78.41 % | 1.442 M -38.24 % | 2.335 M -21.97 % | 2.993 M 18.11 % | 2.534 M 27.10 % | 1.994 M 56.79 % | 1.272 M 5.77 % | 1.202 M -2.10 % | 1.228 M -11.58 % | 1.389 M |
| Interest expense | 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 | -16.601 M 0.30 % | -16.651 M -34.38 % | -12.391 M -21.10 % | -10.232 M 2.47 % | -10.491 M -1.66 % | -10.320 M 3.24 % | -10.667 M 3.02 % | -10.999 M 3.66 % | -11.416 M 2.76 % | -11.741 M 7.37 % | -12.675 M |
| Operating income | 16.601 M -0.30 % | 16.651 M 34.38 % | 12.391 M 21.10 % | 10.232 M -2.47 % | 10.491 M 1.66 % | 10.320 M -3.24 % | 10.667 M -3.02 % | 10.999 M -3.66 % | 11.416 M -2.76 % | 11.741 M -7.37 % | 12.675 M |
| Operating income ratio | 0.85 2.59 % | 0.83 1.09 % | 0.82 -0.62 % | 0.82 -0.87 % | 0.83 0.27 % | 0.83 -0.31 % | 0.83 -0.34 % | 0.83 -0.83 % | 0.84 -1.54 % | 0.85 0.48 % | 0.85 |
| Total other income expenses net | -18.060 M 74.12 % | -69.787 M -1 498.66 % | 4.990 M 269.09 % | -2.951 M -176.35 % | 3.865 M 144.04 % | -8.774 M 32.30 % | -12.961 M -209.22 % | 11.867 M 291.92 % | 3.028 M -79.15 % | 14.524 M 151.75 % | -28.064 M |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 184.114 M -17.79 % | 223.961 M -11.01 % | 251.663 M 83.66 % | 137.023 M 5.40 % | 130.005 M | 0.000 | 0.000 100.00 % | -39.799 K | 0.000 | 0.000 100.00 % | -945.419 K |
| Total investments | 465.735 M 2.96 % | 452.365 M -8.07 % | 492.091 M 94.04 % | 253.609 M -3.78 % | 263.572 M 3.09 % | 255.676 M -2.43 % | 262.046 M -2.54 % | 268.883 M 1.38 % | 265.223 M 2.46 % | 258.860 M 5.55 % | 245.248 M |
| Total debt | 184.114 M -17.79 % | 223.961 M -11.01 % | 251.681 M 83.68 % | 137.023 M 5.39 % | 130.017 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| Retained earnings | -38.959 M -35.78 % | -28.692 M -171.77 % | 39.976 M 125.94 % | 17.693 M 0.06 % | 17.682 M 113.48 % | 8.283 M -38.95 % | 13.567 M -40.45 % | 22.784 M 123.46 % | 10.196 M 59.14 % | 6.407 M 169.47 % | -9.223 M |
| Common stock | 331.915 M -1.51 % | 337.000 M 0.10 % | 336.669 M 88.98 % | 178.152 M -0.02 % | 178.186 M -1.10 % | 180.169 M -0.71 % | 181.461 M -1.18 % | 183.630 M 0.29 % | 183.103 M -0.02 % | 183.141 M -0.03 % | 183.200 M |
| Total equity | 292.957 M -4.98 % | 308.308 M -18.14 % | 376.645 M 92.32 % | 195.844 M -0.01 % | 195.868 M 3.94 % | 188.452 M -3.37 % | 195.029 M -5.52 % | 206.414 M 6.78 % | 193.299 M 1.98 % | 189.548 M 8.95 % | 173.976 M |
| Other non current liabilities | -179.074 M -0.01 % | -179.055 M 0.20 % | -179.408 M | 0.000 | 0.000 | 0.000 100.00 % | -94.500 M 0.00 % | -94.500 M | 0.000 | 0.000 100.00 % | -94.500 M |
| Long term debt | 179.074 M 0.01 % | 179.055 M -0.20 % | 179.408 M | 0.000 | 0.000 | 0.000 -100.00 % | 94.500 M 0.00 % | 94.500 M | 0.000 | 0.000 -100.00 % | 94.500 M |
| Total non current liabilities | 179.074 M 0.01 % | 179.055 M -0.20 % | 179.408 M | 0.000 | 0.000 | 0.000 -100.00 % | 94.500 M 0.00 % | 94.500 M | 0.000 | 0.000 -100.00 % | 94.500 M |
| Other current liabilities | 574.212 K -69.65 % | 1.892 M -10.46 % | 2.113 M 103.35 % | 1.039 M -6.70 % | 1.113 M -99.13 % | 127.522 M 280.23 % | 33.538 M 1.78 % | 32.952 M -73.58 % | 124.726 M 0.48 % | 124.132 M 228.81 % | 37.752 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 5.040 M -88.78 % | 44.907 M -37.87 % | 72.273 M -47.25 % | 137.023 M 5.39 % | 130.017 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 8.507 M -82.57 % | 48.815 M -34.38 % | 74.386 M -46.12 % | 138.062 M 0.59 % | 137.247 M 7.63 % | 127.522 M 268.87 % | 34.571 M 4.91 % | 32.952 M -74.34 % | 128.396 M 3.43 % | 124.132 M 220.70 % | 38.706 M |
| Total liabilities | 187.580 M -17.68 % | 227.870 M -10.21 % | 253.793 M 83.83 % | 138.062 M 0.59 % | 137.247 M 7.63 % | 127.522 M -1.20 % | 129.071 M 1.27 % | 127.452 M -0.73 % | 128.396 M 3.43 % | 124.132 M -6.81 % | 133.206 M |
| Other non current assets | 9.693 M -87.42 % | 77.050 M -41.45 % | 131.603 M 70.79 % | 77.054 M 16.56 % | 66.108 M 125.86 % | -255.676 M 2.43 % | -262.046 M 2.54 % | -268.883 M -1.38 % | -265.223 M -2.46 % | -258.860 M -5.55 % | -245.248 M |
| Long term investments | 465.735 M 2.96 % | 452.365 M -8.07 % | 492.091 M 94.04 % | 253.609 M -3.78 % | 263.572 M 3.09 % | 255.676 M -2.43 % | 262.046 M -2.54 % | 268.883 M 1.38 % | 265.223 M 2.46 % | 258.860 M 5.55 % | 245.248 M |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 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 |
| 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 |
| Total non current assets | 475.428 M -10.20 % | 529.415 M -15.12 % | 623.694 M 88.62 % | 330.663 M 0.30 % | 329.680 M 28.94 % | 255.676 M -2.43 % | 262.046 M -2.54 % | 268.883 M 1.38 % | 265.223 M 2.46 % | 258.860 M 5.55 % | 245.248 M |
| Other current assets | 342.735 K -72.60 % | 1.251 M 8.74 % | 1.150 M 6 858.47 % | 16.528 K -91.02 % | 184.035 K 29.35 % | 142.279 K -50.69 % | 288.523 K 27.25 % | 226.735 K -4.09 % | 236.407 K -9.33 % | 260.720 K 3 684.03 % | 6.890 K |
| 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 |
| cash and cash equivalents | 0.000 -100.00 % | 585.000 -96.70 % | 17.705 K | 0.000 -100.00 % | 11.781 K | 0.000 | 0.000 -100.00 % | 39.799 K | 0.000 | 0.000 -100.00 % | 945.419 K |
| Cash and short term investments | 0.000 -100.00 % | 585.000 -96.70 % | 17.705 K | 0.000 -100.00 % | 11.781 K | 0.000 | 0.000 -100.00 % | 39.799 K | 0.000 | 0.000 -100.00 % | 945.419 K |
| Total current assets | 5.109 M -24.45 % | 6.763 M 0.28 % | 6.744 M 107.89 % | 3.244 M -5.58 % | 3.436 M -0.81 % | 3.464 M 1.42 % | 3.415 M -9.76 % | 3.785 M -2.87 % | 3.897 M -0.21 % | 3.905 M -34.56 % | 5.968 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 4.766 M -13.52 % | 5.512 M -1.16 % | 5.576 M 72.77 % | 3.228 M -0.38 % | 3.240 M -2.46 % | 3.322 M 6.22 % | 3.127 M -11.12 % | 3.518 M -3.88 % | 3.660 M 0.44 % | 3.644 M -27.34 % | 5.015 M |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 56.834 M -3.08 % | 58.638 M -4.18 % | 61.199 M 16.40 % | 52.575 M 3.26 % | 50.915 M -9.03 % | 55.967 M |
| Account payables | 2.892 M 43.38 % | 2.017 M | 0.000 | 0.000 -100.00 % | 6.116 M | 0.000 -100.00 % | 1.033 M | 0.000 -100.00 % | 3.670 M | 0.000 -100.00 % | 954.526 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 |
| 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 |
| Minority interest | 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 |
| Preferred stock | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 480.537 M -10.38 % | 536.178 M -14.95 % | 630.438 M 88.81 % | 333.907 M 0.24 % | 333.115 M 5.42 % | 315.974 M -2.51 % | 324.100 M -2.93 % | 333.867 M 3.78 % | 321.695 M 2.56 % | 313.680 M 2.12 % | 307.183 M |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| 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 |
| Change in working capital | 138.718 K -73.57 % | 524.860 K -31.72 % | 768.694 K 708.20 % | -126.389 K -168.36 % | 184.876 K 157.45 % | -321.778 K -161.21 % | 525.706 K 1 894.26 % | 26.361 K -89.39 % | 248.362 K 213.13 % | -219.539 K 14.15 % | -255.726 K |
| Accounts receivables | 470.298 K 57.05 % | 299.464 K -73.10 % | 1.113 M 6 347.15 % | 17.268 K -78.87 % | 81.711 K 141.98 % | -194.637 K -147.32 % | 411.317 K 9 161.84 % | -4.539 K -103.48 % | 130.493 K 119.59 % | 59.425 K 121.41 % | -277.609 K |
| Inventory | 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 |
| Other working capital | -331.580 K -247.11 % | 225.396 K 165.41 % | -344.600 K -139.88 % | -143.657 K -239.25 % | 103.165 K 181.14 % | -127.141 K -211.15 % | 114.389 K 270.19 % | 30.900 K -73.78 % | 117.869 K 142.25 % | -278.964 K -1 374.80 % | 21.883 K |
| Other non cash items | 55.137 M -42.60 % | 96.061 M 4 498.47 % | 2.089 M 129.40 % | -7.104 M 35.73 % | -11.053 M -254.78 % | 7.141 M -31.40 % | 10.411 M 165.86 % | -15.807 M -248.38 % | -4.537 M 45.07 % | -8.260 M -134.84 % | 23.708 M |
| Net cash provided by operating activities | 53.816 M 23.86 % | 43.451 M 114.69 % | 20.238 M 39 690.96 % | 50.862 K -98.54 % | 3.488 M -58.31 % | 8.366 M -3.19 % | 8.642 M 21.98 % | 7.084 M -30.24 % | 10.155 M -42.90 % | 17.785 M 120.57 % | 8.063 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 |
| Acquisitions net | 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 |
| 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 |
| 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 |
| 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 |
| Debt repayment | 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 |
| Common stock repurchased | -3.189 M | 0.000 100.00 % | -129.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | -11.729 M 24.07 % | -15.446 M -30.03 % | -11.880 M -64.21 % | -7.234 M -4.24 % | -6.940 M | 0.000 100.00 % | -9.090 M 7.85 % | -9.864 M 7.75 % | -10.693 M 0.00 % | -10.693 M 1.23 % | -10.826 M |
| Other financing activites | -43.036 M -57.37 % | -27.347 M -251.23 % | -7.786 M -211.13 % | 7.006 M 99.95 % | 3.504 M 141.23 % | -8.499 M -2 179.35 % | 408.721 K -85.50 % | 2.820 M 424.32 % | 537.770 K 106.69 % | -8.037 M -316.72 % | 3.709 M |
| Net cash used provided by financing activities | -54.764 M -27.97 % | -42.794 M -117.61 % | -19.666 M -8 529.39 % | -227.893 K 93.37 % | -3.436 M 59.57 % | -8.499 M 2.11 % | -8.682 M -23.24 % | -7.045 M 30.63 % | -10.155 M 45.78 % | -18.730 M -163.15 % | -7.118 M |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | -948.585 K -244.41 % | 656.880 K 14.70 % | 572.705 K 423.51 % | -177.031 K -441.88 % | 51.781 K 138.93 % | -133.000 K -234.18 % | -39.799 K -200.00 % | 39.799 K | 0.000 100.00 % | -945.419 K -200.00 % | 945.419 K |
| Cash at beginning of period | 1.230 M 114.70 % | 572.705 K | 0.000 -100.00 % | 177.031 K 41.34 % | 125.250 K -51.50 % | 258.251 K 548.89 % | 39.799 K | 0.000 | 0.000 -100.00 % | 945.419 K | 0.000 |
| Cash at end of period | 281.000 K -77.15 % | 1.230 M 114.70 % | 572.705 K | 0.000 -100.00 % | 177.031 K 41.34 % | 125.250 K | 0.000 -100.00 % | 39.799 K | 0.000 | 0.000 -100.00 % | 945.419 K |
| Operating cash flow | 53.816 M 23.86 % | 43.451 M 114.69 % | 20.238 M 39 690.96 % | 50.862 K -98.54 % | 3.488 M -58.31 % | 8.366 M -3.19 % | 8.642 M 21.98 % | 7.084 M -30.24 % | 10.155 M -42.90 % | 17.785 M 120.57 % | 8.063 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 |
| Free CashFlow | 53.816 M 23.86 % | 43.451 M 114.69 % | 20.238 M 39 690.96 % | 50.862 K -98.54 % | 3.488 M -58.31 % | 8.366 M -3.19 % | 8.642 M 21.98 % | 7.084 M -30.24 % | 10.155 M -42.90 % | 17.785 M 120.57 % | 8.063 M |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.937 M 0.00 % | 4.937 M 1.02 % | 4.887 M 0.00 % | 4.887 M -0.38 % | 4.906 M 0.00 % | 4.906 M -1.29 % | 4.970 M 0.00 % | 4.970 M -2.69 % | 5.108 M 0.00 % | 5.108 M 13.02 % | 4.519 M 0.00 % | 4.519 M 47.60 % | 3.062 M 0.00 % | 3.062 M -0.98 % | 3.092 M 0.00 % | 3.092 M -1.18 % | 3.129 M 0.00 % | 3.129 M -1.26 % | 3.169 M 0.00 % | 3.169 M 0.48 % | 3.154 M 0.00 % | 3.154 M 1.16 % | 3.118 M 0.00 % | 3.118 M -0.03 % | 3.119 M 0.00 % | 3.119 M -2.57 % | 3.201 M 0.00 % | 3.201 M -0.74 % | 3.225 M 0.00 % | 3.225 M -2.34 % | 3.302 M 0.00 % | 3.302 M 0.02 % | 3.302 M 0.00 % | 3.302 M -2.12 % | 3.373 M 0.00 % | 3.373 M -1.49 % | 3.424 M 0.00 % | 3.424 M -0.37 % | 3.437 M 0.00 % | 3.437 M -0.26 % | 3.446 M 0.00 % | 3.446 M -8.95 % | 3.785 M 0.00 % | 3.785 M 2.79 % | 3.682 M 0.00 % | 3.682 M |
| Net income | 3.864 M 0.00 % | 3.864 M 1 117.54 % | -379.714 K 0.00 % | -379.714 K -8.42 % | -350.222 K 0.00 % | -350.222 K 97.99 % | -17.382 M 0.00 % | -17.382 M -89.21 % | -9.186 M 0.00 % | -9.186 M -276.94 % | 5.192 M 0.00 % | 5.192 M 48.39 % | 3.499 M 0.00 % | 3.499 M 956.41 % | -408.524 K 0.00 % | -408.524 K -110.09 % | 4.049 M 0.00 % | 4.049 M -35.97 % | 6.324 M 0.00 % | 6.324 M 640.72 % | 853.798 K 0.00 % | 853.798 K 39.48 % | 612.111 K 0.00 % | 612.111 K 280.31 % | 160.952 K 0.00 % | 160.952 K -96.80 % | 5.027 M 0.00 % | 5.027 M 181.42 % | -6.174 M 0.00 % | -6.174 M -212.49 % | 5.489 M 0.00 % | 5.489 M -7.66 % | 5.944 M 0.00 % | 5.944 M 457.59 % | -1.662 M 0.00 % | -1.662 M -118.71 % | 8.884 M 0.00 % | 8.884 M 9.14 % | 8.140 M 0.00 % | 8.140 M 63.05 % | 4.992 M 0.00 % | 4.992 M 144.76 % | -11.152 M 0.00 % | -11.152 M -422.51 % | 3.458 M 0.00 % | 3.458 M |
| Income before tax | 3.864 M 0.00 % | 3.864 M 1 117.54 % | -379.714 K 0.00 % | -379.714 K -8.42 % | -350.222 K 0.00 % | -350.222 K 97.99 % | -17.382 M 0.00 % | -17.382 M -89.21 % | -9.186 M 0.00 % | -9.186 M -276.94 % | 5.192 M 0.00 % | 5.192 M 48.39 % | 3.499 M 0.00 % | 3.499 M 956.41 % | -408.524 K 0.00 % | -408.524 K -110.09 % | 4.049 M 0.00 % | 4.049 M -35.97 % | 6.324 M 0.00 % | 6.324 M 640.72 % | 853.798 K 0.00 % | 853.798 K 39.48 % | 612.111 K 0.00 % | 612.111 K 280.31 % | 160.952 K 0.00 % | 160.952 K -96.80 % | 5.027 M 0.00 % | 5.027 M 181.42 % | -6.174 M 0.00 % | -6.174 M -212.49 % | 5.489 M 0.00 % | 5.489 M -7.66 % | 5.944 M 0.00 % | 5.944 M 457.59 % | -1.662 M 0.00 % | -1.662 M -118.71 % | 8.884 M 0.00 % | 8.884 M 9.14 % | 8.140 M 0.00 % | 8.140 M 63.05 % | 4.992 M 0.00 % | 4.992 M 144.76 % | -11.152 M 0.00 % | -11.152 M -422.51 % | 3.458 M 0.00 % | 3.458 M |
| Income before tax ratio | 0.78 0.00 % | 0.78 1 107.31 % | -0.08 0.00 % | -0.08 -8.84 % | -0.07 0.00 % | -0.07 97.96 % | -3.50 0.00 % | -3.50 -94.44 % | -1.80 0.00 % | -1.80 -256.56 % | 1.15 0.00 % | 1.15 0.54 % | 1.14 0.00 % | 1.14 964.91 % | -0.13 0.00 % | -0.13 -110.21 % | 1.29 0.00 % | 1.29 -35.15 % | 2.00 0.00 % | 2.00 637.19 % | 0.27 0.00 % | 0.27 37.88 % | 0.20 0.00 % | 0.20 280.43 % | 0.05 0.00 % | 0.05 -96.71 % | 1.57 0.00 % | 1.57 182.02 % | -1.91 0.00 % | -1.91 -215.19 % | 1.66 0.00 % | 1.66 -7.68 % | 1.80 0.00 % | 1.80 465.35 % | -0.49 0.00 % | -0.49 -118.99 % | 2.59 0.00 % | 2.59 9.55 % | 2.37 0.00 % | 2.37 63.47 % | 1.45 0.00 % | 1.45 149.16 % | -2.95 0.00 % | -2.95 -413.75 % | 0.94 0.00 % | 0.94 |
| EBITDA | -353.857 K 0.00 % | -353.857 K 92.20 % | -4.538 M 0.00 % | -4.538 M -1.03 % | -4.492 M 0.00 % | -4.492 M 79.15 % | -21.544 M 0.00 % | -21.544 M -61.39 % | -13.349 M 0.00 % | -13.349 M -1 005.50 % | 1.474 M 0.00 % | 1.474 M 44.45 % | 1.021 M 0.00 % | 1.021 M 134.53 % | -2.956 M 0.00 % | -2.956 M -299.65 % | 1.481 M 0.00 % | 1.481 M -59.97 % | 3.698 M 0.00 % | 3.698 M 309.42 % | -1.766 M 0.00 % | -1.766 M 10.76 % | -1.979 M 0.00 % | -1.979 M 17.83 % | -2.408 M 0.00 % | -2.408 M -202.05 % | 2.360 M 0.00 % | 2.360 M 126.69 % | -8.841 M 0.00 % | -8.841 M -422.14 % | 2.744 M 0.00 % | 2.744 M -13.94 % | 3.189 M 0.00 % | 3.189 M 170.95 % | -4.495 M 0.00 % | -4.495 M -174.80 % | 6.009 M 0.00 % | 6.009 M 15.22 % | 5.215 M 0.00 % | 5.215 M 154.78 % | 2.047 M 0.00 % | 2.047 M 114.23 % | -14.380 M 0.00 % | -14.380 M -4 232.50 % | 347.975 K 0.00 % | 347.975 K |
| Net income ratio | 0.78 0.00 % | 0.78 1 107.31 % | -0.08 0.00 % | -0.08 -8.84 % | -0.07 0.00 % | -0.07 97.96 % | -3.50 0.00 % | -3.50 -94.44 % | -1.80 0.00 % | -1.80 -256.56 % | 1.15 0.00 % | 1.15 0.54 % | 1.14 0.00 % | 1.14 964.91 % | -0.13 0.00 % | -0.13 -110.21 % | 1.29 0.00 % | 1.29 -35.15 % | 2.00 0.00 % | 2.00 637.19 % | 0.27 0.00 % | 0.27 37.88 % | 0.20 0.00 % | 0.20 280.43 % | 0.05 0.00 % | 0.05 -96.71 % | 1.57 0.00 % | 1.57 182.02 % | -1.91 0.00 % | -1.91 -215.19 % | 1.66 0.00 % | 1.66 -7.68 % | 1.80 0.00 % | 1.80 465.35 % | -0.49 0.00 % | -0.49 -118.99 % | 2.59 0.00 % | 2.59 9.55 % | 2.37 0.00 % | 2.37 63.47 % | 1.45 0.00 % | 1.45 149.16 % | -2.95 0.00 % | -2.95 -413.75 % | 0.94 0.00 % | 0.94 |
| Ratio EBITDA | -0.07 0.00 % | -0.07 92.28 % | -0.93 0.00 % | -0.93 -1.42 % | -0.92 0.00 % | -0.92 78.88 % | -4.33 0.00 % | -4.33 -65.86 % | -2.61 0.00 % | -2.61 -901.20 % | 0.33 0.00 % | 0.33 -2.13 % | 0.33 0.00 % | 0.33 134.87 % | -0.96 0.00 % | -0.96 -302.04 % | 0.47 0.00 % | 0.47 -59.46 % | 1.17 0.00 % | 1.17 308.42 % | -0.56 0.00 % | -0.56 11.78 % | -0.63 0.00 % | -0.63 17.80 % | -0.77 0.00 % | -0.77 -204.74 % | 0.74 0.00 % | 0.74 126.89 % | -2.74 0.00 % | -2.74 -429.86 % | 0.83 0.00 % | 0.83 -13.96 % | 0.97 0.00 % | 0.97 172.49 % | -1.33 0.00 % | -1.33 -175.94 % | 1.75 0.00 % | 1.75 15.64 % | 1.52 0.00 % | 1.52 155.43 % | 0.59 0.00 % | 0.59 115.63 % | -3.80 0.00 % | -3.80 -4 120.26 % | 0.09 0.00 % | 0.09 |
| 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 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Weighted average shs out dil | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M |
| Weighted average shs out | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M 0.00 % | 48.026 M |
| EPS diluted | 0.16 0.00 % | 0.16 1 125.64 % | -0.02 0.00 % | -0.02 -9.09 % | -0.01 0.00 % | -0.01 97.99 % | -0.71 0.00 % | -0.71 -91.89 % | -0.37 0.00 % | -0.37 -276.19 % | 0.21 0.00 % | 0.21 -22.22 % | 0.27 0.00 % | 0.27 957.14 % | -0.03 0.00 % | -0.03 -110.16 % | 0.31 0.00 % | 0.31 -36.73 % | 0.49 0.00 % | 0.49 644.68 % | 0.07 0.00 % | 0.07 39.41 % | 0.05 0.00 % | 0.05 280.65 % | 0.01 0.00 % | 0.01 -96.82 % | 0.39 0.00 % | 0.39 181.25 % | -0.48 0.00 % | -0.48 -214.29 % | 0.42 0.00 % | 0.42 -8.70 % | 0.46 0.00 % | 0.46 453.85 % | -0.13 0.00 % | -0.13 -118.84 % | 0.69 0.00 % | 0.69 9.52 % | 0.63 0.00 % | 0.63 61.54 % | 0.39 0.00 % | 0.39 145.35 % | -0.86 0.00 % | -0.86 -418.52 % | 0.27 0.00 % | 0.27 |
| Earnings per share | 0.16 0.00 % | 0.16 1 125.64 % | -0.02 0.00 % | -0.02 -9.09 % | -0.01 0.00 % | -0.01 97.99 % | -0.71 0.00 % | -0.71 -91.89 % | -0.37 0.00 % | -0.37 -276.19 % | 0.21 0.00 % | 0.21 -22.22 % | 0.27 0.00 % | 0.27 957.14 % | -0.03 0.00 % | -0.03 -110.16 % | 0.31 0.00 % | 0.31 -36.73 % | 0.49 0.00 % | 0.49 644.68 % | 0.07 0.00 % | 0.07 39.41 % | 0.05 0.00 % | 0.05 280.65 % | 0.01 0.00 % | 0.01 -96.82 % | 0.39 0.00 % | 0.39 181.25 % | -0.48 0.00 % | -0.48 -214.29 % | 0.42 0.00 % | 0.42 -8.70 % | 0.46 0.00 % | 0.46 453.85 % | -0.13 0.00 % | -0.13 -118.84 % | 0.69 0.00 % | 0.69 9.52 % | 0.63 0.00 % | 0.63 61.54 % | 0.39 0.00 % | 0.39 145.35 % | -0.86 0.00 % | -0.86 -418.52 % | 0.27 0.00 % | 0.27 |
| Gross profit | 4.937 M 0.00 % | 4.937 M 1.02 % | 4.887 M 0.00 % | 4.887 M -0.38 % | 4.906 M 0.00 % | 4.906 M -1.29 % | 4.970 M 0.00 % | 4.970 M -2.69 % | 5.108 M 0.00 % | 5.108 M 13.02 % | 4.519 M 0.00 % | 4.519 M 47.60 % | 3.062 M 0.00 % | 3.062 M -0.98 % | 3.092 M 0.00 % | 3.092 M -1.18 % | 3.129 M 0.00 % | 3.129 M -1.26 % | 3.169 M 0.00 % | 3.169 M 0.48 % | 3.154 M 0.00 % | 3.154 M 1.16 % | 3.118 M 0.00 % | 3.118 M -0.03 % | 3.119 M 0.00 % | 3.119 M -2.57 % | 3.201 M 0.00 % | 3.201 M -0.74 % | 3.225 M 0.00 % | 3.225 M -2.34 % | 3.302 M 0.00 % | 3.302 M 0.02 % | 3.302 M 0.00 % | 3.302 M -2.12 % | 3.373 M 0.00 % | 3.373 M -1.49 % | 3.424 M 0.00 % | 3.424 M -0.37 % | 3.437 M 0.00 % | 3.437 M -0.26 % | 3.446 M 0.00 % | 3.446 M -8.95 % | 3.785 M 0.00 % | 3.785 M 2.79 % | 3.682 M 0.00 % | 3.682 M |
| Income tax expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 719.480 K 0.00 % | 719.480 K -1.29 % | 728.916 K 0.00 % | 728.916 K -4.65 % | 764.500 K 0.00 % | 764.500 K -5.31 % | 807.344 K 0.00 % | 807.344 K -14.57 % | 944.983 K 0.00 % | 944.983 K 17.85 % | 801.862 K 0.00 % | 801.862 K 37.34 % | 583.860 K 0.00 % | 583.860 K 7.15 % | 544.921 K 0.00 % | 544.921 K -2.78 % | 560.518 K 0.00 % | 560.518 K 3.16 % | 543.333 K 0.00 % | 543.333 K 1.69 % | 534.304 K 0.00 % | 534.304 K 1.40 % | 526.945 K 0.00 % | 526.945 K -4.14 % | 549.684 K 0.00 % | 549.684 K 2.93 % | 534.012 K 0.00 % | 534.012 K -4.45 % | 558.885 K 0.00 % | 558.885 K 0.18 % | 557.908 K 0.00 % | 557.908 K 2.05 % | 546.689 K 0.00 % | 546.689 K 1.10 % | 540.758 K 0.00 % | 540.758 K -1.45 % | 548.733 K 0.00 % | 548.733 K 7.16 % | 512.076 K 0.00 % | 512.076 K 2.30 % | 500.576 K 0.00 % | 500.576 K -10.13 % | 557.022 K 0.00 % | 557.022 K -2.59 % | 571.834 K 0.00 % | 571.834 K |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 955.172 K 0.00 % | 955.172 K -71.88 % | 3.397 M 0.00 % | 3.397 M -8.22 % | 3.701 M 0.00 % | 3.701 M -82.85 % | 21.584 M 0.00 % | 21.584 M 56.68 % | 13.776 M 0.00 % | 13.776 M 1 138.78 % | 1.112 M 0.00 % | 1.112 M 54.85 % | 718.138 K 0.00 % | 718.138 K -75.88 % | 2.978 M 0.00 % | 2.978 M 90.33 % | 1.564 M 0.00 % | 1.564 M -59.89 % | 3.900 M 0.00 % | 3.900 M 151.74 % | 1.549 M 0.00 % | 1.549 M -15.43 % | 1.832 M 0.00 % | 1.832 M -22.53 % | 2.365 M 0.00 % | 2.365 M 0.99 % | 2.342 M 0.00 % | 2.342 M -73.74 % | 8.918 M 0.00 % | 8.918 M 250.02 % | 2.548 M 0.00 % | 2.548 M -12.64 % | 2.917 M 0.00 % | 2.917 M -38.49 % | 4.741 M 0.00 % | 4.741 M -17.78 % | 5.767 M 0.00 % | 5.767 M 15.14 % | 5.008 M 0.00 % | 5.008 M 170.02 % | 1.855 M 0.00 % | 1.855 M -87.29 % | 14.596 M 0.00 % | 14.596 M 11 127.72 % | 130.004 K 0.00 % | 130.004 K |
| Cost and expenses | 955.172 K 0.00 % | 955.172 K -71.88 % | 3.397 M 0.00 % | 3.397 M -8.22 % | 3.701 M 0.00 % | 3.701 M -82.85 % | 21.584 M 0.00 % | 21.584 M 56.68 % | 13.776 M 0.00 % | 13.776 M 1 138.78 % | 1.112 M 0.00 % | 1.112 M 54.85 % | 718.138 K 0.00 % | 718.138 K -75.88 % | 2.978 M 0.00 % | 2.978 M 90.33 % | 1.564 M 0.00 % | 1.564 M -59.89 % | 3.900 M 0.00 % | 3.900 M 151.74 % | 1.549 M 0.00 % | 1.549 M -15.43 % | 1.832 M 0.00 % | 1.832 M -22.53 % | 2.365 M 0.00 % | 2.365 M 0.99 % | 2.342 M 0.00 % | 2.342 M -73.74 % | 8.918 M 0.00 % | 8.918 M 250.02 % | 2.548 M 0.00 % | 2.548 M -12.64 % | 2.917 M 0.00 % | 2.917 M -38.49 % | 4.741 M 0.00 % | 4.741 M -17.78 % | 5.767 M 0.00 % | 5.767 M 15.14 % | 5.008 M 0.00 % | 5.008 M 170.02 % | 1.855 M 0.00 % | 1.855 M -87.29 % | 14.596 M 0.00 % | 14.596 M 11 127.72 % | 130.004 K 0.00 % | 130.004 K |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 719.480 K 0.00 % | 719.480 K -1.29 % | 728.916 K 0.00 % | 728.916 K -4.65 % | 764.500 K 0.00 % | 764.500 K -5.31 % | 807.344 K 0.00 % | 807.344 K -14.57 % | 944.983 K 0.00 % | 944.983 K 17.85 % | 801.862 K 0.00 % | 801.862 K 37.34 % | 583.860 K 0.00 % | 583.860 K 7.15 % | 544.921 K 0.00 % | 544.921 K -2.78 % | 560.518 K 0.00 % | 560.518 K 3.16 % | 543.333 K 0.00 % | 543.333 K 1.69 % | 534.304 K 0.00 % | 534.304 K 1.40 % | 526.945 K 0.00 % | 526.945 K -4.14 % | 549.684 K 0.00 % | 549.684 K 2.93 % | 534.012 K 0.00 % | 534.012 K -4.45 % | 558.885 K 0.00 % | 558.885 K 0.18 % | 557.908 K 0.00 % | 557.908 K 2.05 % | 546.689 K 0.00 % | 546.689 K 1.10 % | 540.758 K 0.00 % | 540.758 K -1.45 % | 548.733 K 0.00 % | 548.733 K 7.16 % | 512.076 K 0.00 % | 512.076 K 2.30 % | 500.576 K 0.00 % | 500.576 K -10.13 % | 557.022 K 0.00 % | 557.022 K -2.59 % | 571.834 K 0.00 % | 571.834 K |
| Interest income | 2.029 M 0.00 % | 2.029 M 8.44 % | 1.871 M 0.00 % | 1.871 M 20.24 % | 1.556 M 0.00 % | 1.556 M 102.51 % | 768.212 K 0.00 % | 768.212 K 48.22 % | 518.304 K 0.00 % | 518.304 K 17.88 % | 439.685 K 0.00 % | 439.685 K 56.23 % | 281.436 K 0.00 % | 281.436 K -46.21 % | 523.232 K 0.00 % | 523.232 K -18.81 % | 644.420 K 0.00 % | 644.420 K -13.55 % | 745.457 K 0.00 % | 745.457 K -0.73 % | 750.918 K 0.00 % | 750.918 K 11.45 % | 673.764 K 0.00 % | 673.764 K 13.59 % | 593.140 K 0.00 % | 593.140 K 15.02 % | 515.690 K 0.00 % | 515.690 K 7.18 % | 481.126 K 0.00 % | 481.126 K 33.08 % | 361.519 K 0.00 % | 361.519 K 31.81 % | 274.263 K 0.00 % | 274.263 K -6.80 % | 294.274 K 0.00 % | 294.274 K -4.09 % | 306.830 K 0.00 % | 306.830 K 0.44 % | 305.481 K 0.00 % | 305.481 K -0.99 % | 308.531 K 0.00 % | 308.531 K -9.42 % | 340.602 K 0.00 % | 340.602 K -3.75 % | 353.863 K 0.00 % | 353.863 K |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | -4.218 M -9 845.83 % | 43.276 K -1.22 % | 43.812 K 210.68 % | -39.586 K 99.05 % | -4.159 M 0.00 % | -4.159 M -0.41 % | -4.142 M 0.00 % | -4.142 M 0.51 % | -4.163 M 0.00 % | -4.163 M -0.01 % | -4.163 M 0.00 % | -4.163 M -11.97 % | -3.718 M 0.00 % | -3.718 M -50.02 % | -2.478 M 0.00 % | -2.478 M 2.72 % | -2.547 M 0.00 % | -2.547 M 0.83 % | -2.569 M 0.00 % | -2.569 M 2.17 % | -2.626 M 0.00 % | -2.626 M -1.35 % | -2.591 M 0.00 % | -2.591 M -0.85 % | -2.569 M 0.00 % | -2.569 M 3.67 % | -2.667 M 0.00 % | -2.667 M -0.04 % | -2.666 M 0.00 % | -2.666 M 2.85 % | -2.744 M 0.00 % | -2.744 M 0.38 % | -2.755 M 0.00 % | -2.755 M 2.74 % | -2.833 M 0.00 % | -2.833 M 1.50 % | -2.876 M 0.00 % | -2.876 M 1.69 % | -2.925 M 0.00 % | -2.925 M 0.69 % | -2.945 M 0.00 % | -2.945 M 8.75 % | -3.228 M 0.00 % | -3.228 M -3.78 % | -3.110 M 0.00 % | -3.110 M |
| Operating income | 4.218 M 0.00 % | 4.218 M 1.42 % | 4.159 M 0.00 % | 4.159 M 0.41 % | 4.142 M 0.00 % | 4.142 M -0.51 % | 4.163 M 0.00 % | 4.163 M 0.01 % | 4.163 M 0.00 % | 4.163 M 11.97 % | 3.718 M 0.00 % | 3.718 M 50.02 % | 2.478 M 0.00 % | 2.478 M -2.72 % | 2.547 M 0.00 % | 2.547 M -0.83 % | 2.569 M 0.00 % | 2.569 M -2.17 % | 2.626 M 0.00 % | 2.626 M 0.23 % | 2.620 M 0.00 % | 2.620 M 1.11 % | 2.591 M 0.00 % | 2.591 M 0.85 % | 2.569 M 0.00 % | 2.569 M -3.67 % | 2.667 M 0.00 % | 2.667 M 0.04 % | 2.666 M 0.00 % | 2.666 M -2.85 % | 2.744 M 0.00 % | 2.744 M -0.38 % | 2.755 M 0.00 % | 2.755 M -2.74 % | 2.833 M 0.00 % | 2.833 M -1.50 % | 2.876 M 0.00 % | 2.876 M -1.69 % | 2.925 M 0.00 % | 2.925 M -0.69 % | 2.945 M 0.00 % | 2.945 M -8.75 % | 3.228 M 0.00 % | 3.228 M 3.78 % | 3.110 M 0.00 % | 3.110 M |
| Operating income ratio | 0.85 0.00 % | 0.85 0.40 % | 0.85 0.00 % | 0.85 0.79 % | 0.84 0.00 % | 0.84 0.79 % | 0.84 0.00 % | 0.84 2.77 % | 0.81 0.00 % | 0.81 -0.92 % | 0.82 0.00 % | 0.82 1.64 % | 0.81 0.00 % | 0.81 -1.76 % | 0.82 0.00 % | 0.82 0.35 % | 0.82 0.00 % | 0.82 -0.93 % | 0.83 0.00 % | 0.83 -0.25 % | 0.83 0.00 % | 0.83 -0.05 % | 0.83 0.00 % | 0.83 0.88 % | 0.82 0.00 % | 0.82 -1.13 % | 0.83 0.00 % | 0.83 0.78 % | 0.83 0.00 % | 0.83 -0.52 % | 0.83 0.00 % | 0.83 -0.40 % | 0.83 0.00 % | 0.83 -0.63 % | 0.84 0.00 % | 0.84 -0.01 % | 0.84 0.00 % | 0.84 -1.32 % | 0.85 0.00 % | 0.85 -0.44 % | 0.85 0.00 % | 0.85 0.22 % | 0.85 0.00 % | 0.85 0.96 % | 0.84 0.00 % | 0.84 |
| Total other income expenses net | -353.857 K 0.00 % | -353.857 K 92.20 % | -4.538 M 0.00 % | -4.538 M -1.03 % | -4.492 M 0.00 % | -4.492 M 79.15 % | -21.544 M 0.00 % | -21.544 M -61.39 % | -13.349 M 0.00 % | -13.349 M -1 005.50 % | 1.474 M 0.00 % | 1.474 M 44.45 % | 1.021 M 0.00 % | 1.021 M 134.53 % | -2.956 M 0.00 % | -2.956 M -299.65 % | 1.481 M 0.00 % | 1.481 M -59.97 % | 3.698 M 0.00 % | 3.698 M 309.42 % | -1.766 M 0.00 % | -1.766 M 10.76 % | -1.979 M 0.00 % | -1.979 M 17.83 % | -2.408 M 0.00 % | -2.408 M -202.05 % | 2.360 M 0.00 % | 2.360 M 126.69 % | -8.841 M 0.00 % | -8.841 M -422.14 % | 2.744 M 0.00 % | 2.744 M -13.94 % | 3.189 M 0.00 % | 3.189 M 170.95 % | -4.495 M 0.00 % | -4.495 M -174.80 % | 6.009 M 0.00 % | 6.009 M 15.22 % | 5.215 M 0.00 % | 5.215 M 154.78 % | 2.047 M 0.00 % | 2.047 M 114.23 % | -14.380 M 0.00 % | -14.380 M -4 232.50 % | 347.975 K 0.00 % | 347.975 K |
| 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 |
| 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 180.513 M 0.00 % | 180.513 M -1.96 % | 184.114 M 0.00 % | 184.114 M -3.12 % | 190.038 M 0.00 % | 190.038 M -15.15 % | 223.961 M 0.00 % | 223.961 M | 0.000 | 0.000 100.00 % | -17.705 K 0.00 % | -17.705 K 54.31 % | -38.750 K 0.00 % | -38.750 K -100.03 % | 137.023 M | 0.000 | 0.000 | 0.000 100.00 % | -11.781 K 0.00 % | -11.781 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -39.799 K 0.00 % | -39.799 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -945.419 K 0.00 % | -945.419 K | 0.000 | 0.000 |
| Total investments | 468.900 M 0.00 % | 468.900 M 0.68 % | 465.735 M 0.00 % | 465.735 M -0.02 % | 465.844 M 0.00 % | 465.844 M 2.98 % | 452.365 M 0.00 % | 452.365 M -6.45 % | 483.570 M 0.00 % | 483.570 M -1.73 % | 492.091 M 0.00 % | 492.091 M 92.55 % | 255.560 M 0.00 % | 255.560 M 0.77 % | 253.609 M 0.00 % | 253.609 M -2.43 % | 259.915 M 0.00 % | 259.915 M -1.39 % | 263.572 M 0.00 % | 263.572 M 5.12 % | 250.726 M 0.00 % | 250.726 M -1.94 % | 255.676 M 0.00 % | 255.676 M -0.88 % | 257.941 M 0.00 % | 257.941 M -1.57 % | 262.046 M 0.00 % | 262.046 M 2.92 % | 254.620 M 0.00 % | 254.620 M -5.30 % | 268.883 M 0.00 % | 268.883 M 1.70 % | 264.401 M 0.00 % | 264.401 M -0.31 % | 265.223 M 0.00 % | 265.223 M -1.23 % | 268.539 M 0.00 % | 268.539 M 3.74 % | 258.860 M 0.00 % | 258.860 M 3.02 % | 251.269 M 0.00 % | 251.269 M 2.45 % | 245.248 M 0.00 % | 245.248 M -7.30 % | 264.555 M 0.00 % | 264.555 M |
| Total debt | 180.513 M 0.00 % | 180.513 M -1.96 % | 184.114 M 0.00 % | 184.114 M -3.20 % | 190.199 M 0.00 % | 190.199 M -15.08 % | 223.961 M 0.00 % | 223.961 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 137.023 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 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 | -36.266 M 0.00 % | -36.266 M 6.91 % | -38.959 M 0.00 % | -38.959 M -10.14 % | -35.372 M 0.00 % | -35.372 M -23.28 % | -28.692 M 0.00 % | -28.692 M -317.81 % | 13.173 M 0.00 % | 13.173 M -67.05 % | 39.976 M 0.00 % | 39.976 M 95.39 % | 20.460 M 0.00 % | 20.460 M 15.64 % | 17.693 M 0.00 % | 17.693 M -20.44 % | 22.238 M 0.00 % | 22.238 M 25.77 % | 17.682 M 0.00 % | 17.682 M 171.40 % | 6.515 M 0.00 % | 6.515 M -21.34 % | 8.283 M 0.00 % | 8.283 M -12.18 % | 9.432 M 0.00 % | 9.432 M -30.48 % | 13.567 M 0.00 % | 13.567 M 135.11 % | 5.771 M 0.00 % | 5.771 M -74.67 % | 22.784 M 0.00 % | 22.784 M 36.14 % | 16.736 M 0.00 % | 16.736 M 64.14 % | 10.196 M 0.00 % | 10.196 M -45.85 % | 18.829 M 0.00 % | 18.829 M 193.88 % | 6.407 M 0.00 % | 6.407 M 239.73 % | -4.585 M 0.00 % | -4.585 M 50.29 % | -9.223 M 0.00 % | -9.223 M -150.00 % | 18.446 M 0.00 % | 18.446 M |
| Common stock | 330.017 M 0.00 % | 330.017 M -0.57 % | 331.915 M 0.00 % | 331.915 M -1.17 % | 335.844 M 0.00 % | 335.844 M -0.34 % | 337.000 M 0.00 % | 337.000 M -0.01 % | 337.018 M 0.00 % | 337.018 M 0.10 % | 336.669 M 0.00 % | 336.669 M 88.98 % | 178.152 M 0.00 % | 178.152 M 0.00 % | 178.152 M 0.00 % | 178.152 M -0.02 % | 178.186 M 0.00 % | 178.186 M 0.00 % | 178.186 M 0.00 % | 178.186 M -1.10 % | 180.169 M 0.00 % | 180.169 M 0.00 % | 180.169 M 0.00 % | 180.169 M -0.82 % | 181.650 M 0.00 % | 181.650 M 0.10 % | 181.461 M 0.00 % | 181.461 M -1.28 % | 183.809 M 0.00 % | 183.809 M 0.10 % | 183.630 M 0.00 % | 183.630 M 0.21 % | 183.240 M 0.00 % | 183.240 M 0.07 % | 183.103 M 0.00 % | 183.103 M -0.02 % | 183.141 M 0.00 % | 183.141 M 0.00 % | 183.141 M 0.00 % | 183.141 M -0.03 % | 183.200 M 0.00 % | 183.200 M 0.00 % | 183.200 M 0.00 % | 183.200 M 0.10 % | 183.019 M 0.00 % | 183.019 M |
| Total equity | 293.751 M 0.00 % | 293.751 M 0.27 % | 292.957 M 0.00 % | 292.957 M -2.50 % | 300.471 M 0.00 % | 300.471 M -2.54 % | 308.308 M 0.00 % | 308.308 M -11.96 % | 350.191 M 0.00 % | 350.191 M -7.02 % | 376.645 M 0.00 % | 376.645 M 89.64 % | 198.612 M 0.00 % | 198.612 M 1.41 % | 195.844 M 0.00 % | 195.844 M -2.29 % | 200.425 M 0.00 % | 200.425 M 2.33 % | 195.868 M 0.00 % | 195.868 M 4.92 % | 186.684 M 0.00 % | 186.684 M -0.94 % | 188.452 M 0.00 % | 188.452 M -1.38 % | 191.082 M 0.00 % | 191.082 M -2.02 % | 195.029 M 0.00 % | 195.029 M 2.87 % | 189.580 M 0.00 % | 189.580 M -8.16 % | 206.414 M 0.00 % | 206.414 M 3.22 % | 199.976 M 0.00 % | 199.976 M 3.45 % | 193.299 M 0.00 % | 193.299 M -4.29 % | 201.970 M 0.00 % | 201.970 M 6.55 % | 189.548 M 0.00 % | 189.548 M 6.12 % | 178.614 M 0.00 % | 178.614 M 2.67 % | 173.976 M 0.00 % | 173.976 M -13.64 % | 201.465 M 0.00 % | 201.465 M |
| Other non current liabilities | 0.000 | 0.000 100.00 % | -179.074 M 0.00 % | -179.074 M -0.01 % | -179.064 M 0.00 % | -179.064 M -0.01 % | -179.055 M 0.00 % | -179.055 M -0.01 % | -179.045 M 0.00 % | -179.045 M 0.20 % | -179.408 M 0.00 % | -179.408 M -89.85 % | -94.500 M 0.00 % | -94.500 M | 0.000 | 0.000 100.00 % | -94.500 M 0.00 % | -94.500 M | 0.000 | 0.000 100.00 % | -94.500 M 0.00 % | -94.500 M | 0.000 | 0.000 100.00 % | -94.500 M 0.00 % | -94.500 M 0.00 % | -94.500 M 0.00 % | -94.500 M 0.00 % | -94.500 M 0.00 % | -94.500 M 0.00 % | -94.500 M 0.00 % | -94.500 M 0.00 % | -94.500 M 0.00 % | -94.500 M | 0.000 | 0.000 100.00 % | -94.500 M 0.00 % | -94.500 M | 0.000 | 0.000 100.00 % | -94.500 M 0.00 % | -94.500 M 0.00 % | -94.500 M 0.00 % | -94.500 M 0.00 % | -94.500 M 0.00 % | -94.500 M |
| Long term debt | 179.083 M 0.00 % | 179.083 M 0.01 % | 179.074 M 0.00 % | 179.074 M 0.01 % | 179.064 M 0.00 % | 179.064 M 0.01 % | 179.055 M 0.00 % | 179.055 M 0.01 % | 179.045 M 0.00 % | 179.045 M -0.20 % | 179.408 M 0.00 % | 179.408 M 89.85 % | 94.500 M 0.00 % | 94.500 M | 0.000 | 0.000 -100.00 % | 94.500 M 0.00 % | 94.500 M | 0.000 | 0.000 -100.00 % | 94.500 M 0.00 % | 94.500 M | 0.000 | 0.000 -100.00 % | 94.500 M 0.00 % | 94.500 M 0.00 % | 94.500 M 0.00 % | 94.500 M 0.00 % | 94.500 M 0.00 % | 94.500 M 0.00 % | 94.500 M 0.00 % | 94.500 M 0.00 % | 94.500 M 0.00 % | 94.500 M | 0.000 | 0.000 -100.00 % | 94.500 M 0.00 % | 94.500 M | 0.000 | 0.000 -100.00 % | 94.500 M 0.00 % | 94.500 M 0.00 % | 94.500 M 0.00 % | 94.500 M 0.00 % | 94.500 M 0.00 % | 94.500 M |
| Total non current liabilities | 179.083 M 0.00 % | 179.083 M 0.01 % | 179.074 M 0.00 % | 179.074 M 0.01 % | 179.064 M 0.00 % | 179.064 M 0.01 % | 179.055 M 0.00 % | 179.055 M 0.01 % | 179.045 M 0.00 % | 179.045 M -0.20 % | 179.408 M 0.00 % | 179.408 M 89.85 % | 94.500 M 0.00 % | 94.500 M | 0.000 | 0.000 -100.00 % | 94.500 M 0.00 % | 94.500 M | 0.000 | 0.000 -100.00 % | 94.500 M 0.00 % | 94.500 M | 0.000 | 0.000 -100.00 % | 94.500 M 0.00 % | 94.500 M 0.00 % | 94.500 M 0.00 % | 94.500 M 0.00 % | 94.500 M 0.00 % | 94.500 M 0.00 % | 94.500 M 0.00 % | 94.500 M 0.00 % | 94.500 M 0.00 % | 94.500 M | 0.000 | 0.000 -100.00 % | 94.500 M 0.00 % | 94.500 M | 0.000 | 0.000 -100.00 % | 94.500 M 0.00 % | 94.500 M 0.00 % | 94.500 M 0.00 % | 94.500 M 0.00 % | 94.500 M 0.00 % | 94.500 M |
| Other current liabilities | 1.481 M 0.00 % | 1.481 M 157.99 % | 574.212 K 0.00 % | 574.212 K -66.21 % | 1.699 M 0.00 % | 1.699 M -10.16 % | 1.892 M 0.00 % | 1.892 M -96.65 % | 56.390 M 0.00 % | 56.390 M -24.19 % | 74.386 M 0.00 % | 74.386 M 66.69 % | 44.626 M 0.00 % | 44.626 M 4 195.57 % | 1.039 M -99.25 % | 138.062 M 244.14 % | 40.118 M 0.00 % | 40.118 M -69.41 % | 131.131 M 0.00 % | 131.131 M 253.03 % | 37.144 M 0.00 % | 37.144 M -70.87 % | 127.522 M 0.00 % | 127.522 M 283.67 % | 33.237 M 0.00 % | 33.237 M -0.90 % | 33.538 M 0.00 % | 33.538 M -3.20 % | 34.647 M 0.00 % | 34.647 M 5.14 % | 32.952 M 0.00 % | 32.952 M 1.26 % | 32.541 M 0.00 % | 32.541 M -73.91 % | 124.726 M 0.00 % | 124.726 M 311.50 % | 30.310 M 0.00 % | 30.310 M -75.58 % | 124.132 M 0.00 % | 124.132 M 373.07 % | 26.240 M 0.00 % | 26.240 M -30.49 % | 37.752 M 0.00 % | 37.752 M -0.44 % | 37.920 M 0.00 % | 37.920 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 1.430 M 0.00 % | 1.430 M -71.63 % | 5.040 M 0.00 % | 5.040 M -54.73 % | 11.134 M 0.00 % | 11.134 M -75.21 % | 44.907 M 0.00 % | 44.907 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 137.023 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 3.818 M 0.00 % | 3.818 M -55.12 % | 8.507 M 0.00 % | 8.507 M -33.72 % | 12.834 M 0.00 % | 12.834 M -73.71 % | 48.815 M 0.00 % | 48.815 M -16.81 % | 58.678 M 0.00 % | 58.678 M -21.12 % | 74.386 M 0.00 % | 74.386 M 66.69 % | 44.626 M 0.00 % | 44.626 M -67.68 % | 138.062 M 0.00 % | 138.062 M 237.86 % | 40.864 M 0.00 % | 40.864 M -70.23 % | 137.247 M 0.00 % | 137.247 M 243.34 % | 39.974 M 0.00 % | 39.974 M -68.65 % | 127.522 M 0.00 % | 127.522 M 283.67 % | 33.237 M 0.00 % | 33.237 M -3.86 % | 34.571 M 0.00 % | 34.571 M -0.22 % | 34.647 M 0.00 % | 34.647 M 5.14 % | 32.952 M 0.00 % | 32.952 M 1.26 % | 32.542 M 0.00 % | 32.542 M -74.66 % | 128.396 M 0.00 % | 128.396 M 323.61 % | 30.310 M 0.00 % | 30.310 M -75.58 % | 124.132 M 0.00 % | 124.132 M 373.07 % | 26.240 M 0.00 % | 26.240 M -32.21 % | 38.706 M 0.00 % | 38.706 M -6.32 % | 41.319 M 0.00 % | 41.319 M |
| Total liabilities | 182.901 M 0.00 % | 182.901 M -2.49 % | 187.580 M 0.00 % | 187.580 M -2.25 % | 191.898 M 0.00 % | 191.898 M -15.79 % | 227.870 M 0.00 % | 227.870 M -4.14 % | 237.723 M 0.00 % | 237.723 M -6.33 % | 253.793 M 0.00 % | 253.793 M 82.42 % | 139.126 M 0.00 % | 139.126 M 0.77 % | 138.062 M 0.00 % | 138.062 M 1.99 % | 135.364 M 0.00 % | 135.364 M -1.37 % | 137.247 M 0.00 % | 137.247 M 2.06 % | 134.474 M 0.00 % | 134.474 M 5.45 % | 127.522 M 0.00 % | 127.522 M -0.17 % | 127.737 M 0.00 % | 127.737 M -1.03 % | 129.071 M 0.00 % | 129.071 M -0.06 % | 129.147 M 0.00 % | 129.147 M 1.33 % | 127.452 M 0.00 % | 127.452 M 0.32 % | 127.042 M 0.00 % | 127.042 M -1.05 % | 128.396 M 0.00 % | 128.396 M 2.87 % | 124.810 M 0.00 % | 124.810 M 0.55 % | 124.132 M 0.00 % | 124.132 M 2.81 % | 120.740 M 0.00 % | 120.740 M -9.36 % | 133.206 M 0.00 % | 133.206 M -1.92 % | 135.819 M 0.00 % | 135.819 M |
| Other non current assets | 2.623 M 0.00 % | 2.623 M -72.94 % | 9.693 M 0.00 % | 9.693 M -51.70 % | 20.069 M 0.00 % | 20.069 M -73.95 % | 77.050 M 0.00 % | 77.050 M 115.93 % | -483.570 M 0.00 % | -483.570 M 1.73 % | -492.091 M 0.00 % | -492.091 M -92.55 % | -255.560 M 0.00 % | -255.560 M -431.66 % | 77.054 M 130.38 % | -253.609 M 2.43 % | -259.915 M 0.00 % | -259.915 M 1.39 % | -263.572 M 0.00 % | -263.572 M -5.12 % | -250.726 M 0.00 % | -250.726 M 1.94 % | -255.676 M 0.00 % | -255.676 M 0.88 % | -257.941 M 0.00 % | -257.941 M 1.57 % | -262.046 M 0.00 % | -262.046 M -2.92 % | -254.620 M 0.00 % | -254.620 M 5.30 % | -268.883 M 0.00 % | -268.883 M -1.70 % | -264.401 M 0.00 % | -264.401 M 0.31 % | -265.223 M 0.00 % | -265.223 M 1.23 % | -268.539 M 0.00 % | -268.539 M -3.74 % | -258.860 M 0.00 % | -258.860 M -3.02 % | -251.269 M 0.00 % | -251.269 M -2.45 % | -245.248 M 0.00 % | -245.248 M 7.30 % | -264.555 M 0.00 % | -264.555 M |
| Long term investments | 468.900 M 0.00 % | 468.900 M 0.68 % | 465.735 M 0.00 % | 465.735 M -0.02 % | 465.844 M 0.00 % | 465.844 M 2.98 % | 452.365 M 0.00 % | 452.365 M -6.45 % | 483.570 M 0.00 % | 483.570 M -1.73 % | 492.091 M 0.00 % | 492.091 M 92.55 % | 255.560 M 0.00 % | 255.560 M 0.77 % | 253.609 M 0.00 % | 253.609 M -2.43 % | 259.915 M 0.00 % | 259.915 M -1.39 % | 263.572 M 0.00 % | 263.572 M 5.12 % | 250.726 M 0.00 % | 250.726 M -1.94 % | 255.676 M 0.00 % | 255.676 M -0.88 % | 257.941 M 0.00 % | 257.941 M -1.57 % | 262.046 M 0.00 % | 262.046 M 2.92 % | 254.620 M 0.00 % | 254.620 M -5.30 % | 268.883 M 0.00 % | 268.883 M 1.70 % | 264.401 M 0.00 % | 264.401 M -0.31 % | 265.223 M 0.00 % | 265.223 M -1.23 % | 268.539 M 0.00 % | 268.539 M 3.74 % | 258.860 M 0.00 % | 258.860 M 3.02 % | 251.269 M 0.00 % | 251.269 M 2.45 % | 245.248 M 0.00 % | 245.248 M -7.30 % | 264.555 M 0.00 % | 264.555 M |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current assets | 471.524 M 0.00 % | 471.524 M -0.82 % | 475.428 M 0.00 % | 475.428 M -2.16 % | 485.913 M 0.00 % | 485.913 M -8.22 % | 529.415 M 0.00 % | 529.415 M 9.48 % | 483.570 M 0.00 % | 483.570 M -1.73 % | 492.091 M 0.00 % | 492.091 M 92.55 % | 255.560 M 0.00 % | 255.560 M -22.71 % | 330.663 M 30.38 % | 253.609 M -2.43 % | 259.915 M 0.00 % | 259.915 M -1.39 % | 263.572 M 0.00 % | 263.572 M 5.12 % | 250.726 M 0.00 % | 250.726 M -1.94 % | 255.676 M 0.00 % | 255.676 M -0.88 % | 257.941 M 0.00 % | 257.941 M -1.57 % | 262.046 M 0.00 % | 262.046 M 2.92 % | 254.620 M 0.00 % | 254.620 M -5.30 % | 268.883 M 0.00 % | 268.883 M 1.70 % | 264.401 M 0.00 % | 264.401 M -0.31 % | 265.223 M 0.00 % | 265.223 M -1.23 % | 268.539 M 0.00 % | 268.539 M 3.74 % | 258.860 M 0.00 % | 258.860 M 3.02 % | 251.269 M 0.00 % | 251.269 M 2.45 % | 245.248 M 0.00 % | 245.248 M -7.30 % | 264.555 M 0.00 % | 264.555 M |
| Other current assets | 336.927 K 0.00 % | 336.927 K -1.69 % | 342.735 K 0.00 % | 342.735 K -75.17 % | 1.380 M 0.00 % | 1.380 M 10.35 % | 1.251 M 0.00 % | 1.251 M 150.09 % | 500.075 K 0.00 % | 500.075 K -56.52 % | 1.150 M 0.00 % | 1.150 M 431.01 % | 216.585 K 0.00 % | 216.585 K 1 210.41 % | 16.528 K 0.00 % | 16.528 K -93.47 % | 253.121 K 0.00 % | 253.121 K 37.54 % | 184.035 K 0.00 % | 184.035 K -21.30 % | 233.848 K 0.00 % | 233.848 K 64.36 % | 142.279 K 0.00 % | 142.279 K -40.03 % | 237.261 K 0.00 % | 237.261 K -17.77 % | 288.523 K 0.00 % | 288.523 K -47.66 % | 551.229 K 0.00 % | 551.229 K 143.12 % | 226.735 K 0.00 % | 226.735 K 19.40 % | 189.892 K 0.00 % | 189.892 K -19.68 % | 236.407 K 0.00 % | 236.407 K -37.57 % | 378.673 K 0.00 % | 378.673 K 45.24 % | 260.720 K 0.00 % | 260.720 K -3.20 % | 269.325 K 0.00 % | 269.325 K 3 808.93 % | 6.890 K 0.00 % | 6.890 K -50.57 % | 13.939 K 0.00 % | 13.939 K |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 160.219 K 0.00 % | 160.219 K 27 287.86 % | 585.000 0.00 % | 585.000 | 0.000 | 0.000 -100.00 % | 17.705 K 0.00 % | 17.705 K -54.31 % | 38.750 K 0.00 % | 38.750 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 11.781 K 0.00 % | 11.781 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 39.799 K 0.00 % | 39.799 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 945.419 K 0.00 % | 945.419 K | 0.000 | 0.000 |
| Cash and short term investments | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 160.219 K 0.00 % | 160.219 K 27 287.86 % | 585.000 0.00 % | 585.000 | 0.000 | 0.000 -100.00 % | 17.705 K 0.00 % | 17.705 K -54.31 % | 38.750 K 0.00 % | 38.750 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 11.781 K 0.00 % | 11.781 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 39.799 K 0.00 % | 39.799 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 945.419 K 0.00 % | 945.419 K | 0.000 | 0.000 |
| Total current assets | 5.128 M 0.00 % | 5.128 M 0.38 % | 5.109 M 0.00 % | 5.109 M -20.87 % | 6.456 M 0.00 % | 6.456 M -4.53 % | 6.763 M 0.00 % | 6.763 M 17.65 % | 5.749 M 0.00 % | 5.749 M -14.76 % | 6.744 M 0.00 % | 6.744 M 74.07 % | 3.874 M 0.00 % | 3.874 M 19.43 % | 3.244 M 0.00 % | 3.244 M -14.60 % | 3.798 M 0.00 % | 3.798 M 10.56 % | 3.436 M 0.00 % | 3.436 M -2.99 % | 3.541 M 0.00 % | 3.541 M 2.24 % | 3.464 M 0.00 % | 3.464 M -2.22 % | 3.542 M 0.00 % | 3.542 M 3.72 % | 3.415 M 0.00 % | 3.415 M -11.98 % | 3.880 M 0.00 % | 3.880 M 2.52 % | 3.785 M 0.00 % | 3.785 M -29.55 % | 5.372 M 0.00 % | 5.372 M 37.87 % | 3.897 M 0.00 % | 3.897 M -1.66 % | 3.962 M 0.00 % | 3.962 M 1.47 % | 3.905 M 0.00 % | 3.905 M 2.52 % | 3.809 M 0.00 % | 3.809 M -36.17 % | 5.968 M 0.00 % | 5.968 M 8.43 % | 5.504 M 0.00 % | 5.504 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 | 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 | 4.792 M 0.00 % | 4.792 M 0.53 % | 4.766 M 0.00 % | 4.766 M -3.05 % | 4.916 M 0.00 % | 4.916 M -10.81 % | 5.512 M 0.00 % | 5.512 M 5.02 % | 5.248 M 0.00 % | 5.248 M -5.88 % | 5.576 M 0.00 % | 5.576 M 54.08 % | 3.619 M 0.00 % | 3.619 M 12.13 % | 3.228 M 0.00 % | 3.228 M -8.96 % | 3.545 M 0.00 % | 3.545 M 9.43 % | 3.240 M 0.00 % | 3.240 M -2.05 % | 3.308 M 0.00 % | 3.308 M -0.42 % | 3.322 M 0.00 % | 3.322 M 0.50 % | 3.305 M 0.00 % | 3.305 M 5.70 % | 3.127 M 0.00 % | 3.127 M -6.07 % | 3.329 M 0.00 % | 3.329 M -5.38 % | 3.518 M 0.00 % | 3.518 M -32.11 % | 5.182 M 0.00 % | 5.182 M 41.59 % | 3.660 M 0.00 % | 3.660 M 2.14 % | 3.584 M 0.00 % | 3.584 M -1.66 % | 3.644 M 0.00 % | 3.644 M 2.95 % | 3.540 M 0.00 % | 3.540 M -29.42 % | 5.015 M 0.00 % | 5.015 M -8.64 % | 5.490 M 0.00 % | 5.490 M |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 98.596 M 0.00 % | 98.596 M -25.08 % | 131.603 M 0.00 % | 131.603 M 68.07 % | 78.303 M 0.00 % | 78.303 M | 0.000 -100.00 % | 77.054 M 6.91 % | 72.074 M 0.00 % | 72.074 M 9.03 % | 66.108 M 0.00 % | 66.108 M -1.17 % | 66.891 M 0.00 % | 66.891 M 17.69 % | 56.834 M 0.00 % | 56.834 M -0.87 % | 57.336 M 0.00 % | 57.336 M -2.22 % | 58.638 M 0.00 % | 58.638 M -2.64 % | 60.227 M 0.00 % | 60.227 M -1.59 % | 61.199 M 0.00 % | 61.199 M 6.91 % | 57.245 M 0.00 % | 57.245 M 8.88 % | 52.575 M 0.00 % | 52.575 M -3.14 % | 54.279 M 0.00 % | 54.279 M 6.61 % | 50.915 M 0.00 % | 50.915 M 14.99 % | 44.276 M 0.00 % | 44.276 M -20.89 % | 55.967 M 0.00 % | 55.967 M -16.75 % | 67.226 M 0.00 % | 67.226 M |
| Account payables | 906.444 K 0.00 % | 906.444 K -68.66 % | 2.892 M 0.00 % | 2.892 M | 0.000 | 0.000 -100.00 % | 2.017 M 0.00 % | 2.017 M -11.87 % | 2.289 M 0.00 % | 2.289 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 745.858 K 0.00 % | 745.858 K -87.81 % | 6.116 M 0.00 % | 6.116 M 116.13 % | 2.830 M 0.00 % | 2.830 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.033 M 0.00 % | 1.033 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 480.000 0.00 % | 480.000 -99.99 % | 3.670 M 0.00 % | 3.670 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 954.526 K 0.00 % | 954.526 K -71.92 % | 3.399 M 0.00 % | 3.399 M |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 476.652 M 0.00 % | 476.652 M -0.81 % | 480.537 M 0.00 % | 480.537 M -2.40 % | 492.369 M 0.00 % | 492.369 M -8.17 % | 536.178 M 0.00 % | 536.178 M -8.80 % | 587.914 M 0.00 % | 587.914 M -6.75 % | 630.438 M 0.00 % | 630.438 M 86.66 % | 337.738 M 0.00 % | 337.738 M 1.15 % | 333.907 M 0.00 % | 333.907 M -0.56 % | 335.788 M 0.00 % | 335.788 M 0.80 % | 333.115 M 0.00 % | 333.115 M 3.72 % | 321.158 M 0.00 % | 321.158 M 1.64 % | 315.974 M 0.00 % | 315.974 M -0.89 % | 318.819 M 0.00 % | 318.819 M -1.63 % | 324.100 M 0.00 % | 324.100 M 1.69 % | 318.727 M 0.00 % | 318.727 M -4.53 % | 333.867 M 0.00 % | 333.867 M 2.09 % | 327.018 M 0.00 % | 327.018 M 1.65 % | 321.695 M 0.00 % | 321.695 M -1.56 % | 326.780 M 0.00 % | 326.780 M 4.18 % | 313.680 M 0.00 % | 313.680 M 4.79 % | 299.354 M 0.00 % | 299.354 M -2.55 % | 307.183 M 0.00 % | 307.183 M -8.92 % | 337.284 M 0.00 % | 337.284 M |
| 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 |
| 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 108.323 K 0.00 % | 108.323 K 126.46 % | -409.329 K 0.00 % | -409.329 K -185.51 % | 478.689 K 0.00 % | 478.689 K 250.89 % | 136.420 K 0.00 % | 136.420 K -26.92 % | 186.662 K 0.00 % | 186.662 K -66.18 % | 551.870 K 0.00 % | 551.870 K 11 452.65 % | 4.777 K 0.00 % | 4.777 K -87.81 % | 39.193 K 0.00 % | 39.193 K 228.25 % | -30.559 K 0.00 % | -30.559 K -190.12 % | 33.908 K 0.00 % | 33.908 K 388.03 % | 6.948 K 0.00 % | 6.948 K 184.76 % | -8.197 K 0.00 % | -8.197 K 90.80 % | -89.122 K 0.00 % | -89.122 K -180.31 % | 110.967 K 0.00 % | 110.967 K 17.19 % | 94.692 K 0.00 % | 94.692 K 177.94 % | 34.069 K 0.00 % | 34.069 K 193.75 % | -36.339 K 0.00 % | -36.339 K -203.88 % | 34.981 K 0.00 % | 34.981 K 15.58 % | 30.266 K 0.00 % | 30.266 K 157.97 % | -52.207 K 0.00 % | -52.207 K -163.73 % | 81.920 K 0.00 % | 81.920 K 161.73 % | -132.709 K 0.00 % | -132.709 K -2 076.98 % | -6.096 K 0.00 % | -6.096 K |
| Accounts receivables | 87.003 K 0.00 % | 87.003 K 155.42 % | -156.991 K 0.00 % | -156.991 K -140.03 % | 392.140 K 0.00 % | 392.140 K 1 161.85 % | -36.930 K 0.00 % | -36.930 K -119.78 % | 186.662 K 0.00 % | 186.662 K -66.18 % | 551.870 K 0.00 % | 551.870 K 11 452.65 % | 4.777 K 0.00 % | 4.777 K -87.81 % | 39.193 K 0.00 % | 39.193 K 228.25 % | -30.559 K 0.00 % | -30.559 K -190.12 % | 33.908 K 0.00 % | 33.908 K 388.03 % | 6.948 K 0.00 % | 6.948 K 184.76 % | -8.197 K 0.00 % | -8.197 K 90.80 % | -89.122 K 0.00 % | -89.122 K -180.31 % | 110.967 K 0.00 % | 110.967 K 17.19 % | 94.692 K 0.00 % | 94.692 K 177.94 % | 34.069 K 0.00 % | 34.069 K 193.75 % | -36.339 K 0.00 % | -36.339 K -203.88 % | 34.981 K 0.00 % | 34.981 K 15.58 % | 30.266 K 0.00 % | 30.266 K 157.97 % | -52.207 K 0.00 % | -52.207 K -163.73 % | 81.920 K 0.00 % | 81.920 K 161.73 % | -132.709 K 0.00 % | -132.709 K -2 076.98 % | -6.096 K 0.00 % | -6.096 K |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 21.320 K 0.00 % | 21.320 K 108.45 % | -252.338 K 0.00 % | -252.338 K -391.56 % | 86.549 K 0.00 % | 86.549 K -50.07 % | 173.350 K 0.00 % | 173.350 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | 859.699 K 0.00 % | 859.699 K 116.79 % | -5.122 M 0.00 % | -5.122 M -115.67 % | 32.690 M 0.00 % | 32.690 M 25.20 % | 26.110 M 0.00 % | 26.110 M 19.44 % | 21.860 M 0.00 % | 21.860 M 715.91 % | 2.679 M 0.00 % | 2.679 M 248.27 % | -1.807 M 0.00 % | -1.807 M -763.22 % | 272.466 K 0.00 % | 272.466 K 106.99 % | -3.897 M 0.00 % | -3.897 M 23.44 % | -5.089 M 0.00 % | -5.089 M -1 219.85 % | -385.611 K 0.00 % | -385.611 K -128.03 % | 1.376 M 0.00 % | 1.376 M -35.46 % | 2.132 M 0.00 % | 2.132 M 195.95 % | -2.222 M 0.00 % | -2.222 M -129.68 % | 7.484 M 0.00 % | 7.484 M 297.91 % | -3.782 M 0.00 % | -3.782 M 7.92 % | -4.107 M 0.00 % | -4.107 M -195.58 % | 4.296 M 0.00 % | 4.296 M 166.04 % | -6.506 M 0.00 % | -6.506 M 9.02 % | -7.151 M 0.00 % | -7.151 M -348.17 % | 2.882 M 0.00 % | 2.882 M -80.03 % | 14.430 M 0.00 % | 14.430 M 662.49 % | -2.565 M 0.00 % | -2.565 M |
| Net cash provided by operating activities | 4.832 M 0.00 % | 4.832 M 181.75 % | -5.911 M 0.00 % | -5.911 M -118.01 % | 32.819 M 0.00 % | 32.819 M 270.22 % | 8.865 M 0.00 % | 8.865 M -31.07 % | 12.861 M 0.00 % | 12.861 M 52.69 % | 8.423 M 0.00 % | 8.423 M 396.53 % | 1.696 M 0.00 % | 1.696 M 1 851.26 % | -96.865 K 0.00 % | -96.865 K -179.21 % | 122.296 K 0.00 % | 122.296 K -90.36 % | 1.269 M 0.00 % | 1.269 M 167.02 % | 475.135 K 0.00 % | 475.135 K -76.00 % | 1.980 M 0.00 % | 1.980 M -10.16 % | 2.203 M 0.00 % | 2.203 M -24.45 % | 2.917 M 0.00 % | 2.917 M 107.68 % | 1.404 M 0.00 % | 1.404 M -19.35 % | 1.741 M 0.00 % | 1.741 M -3.31 % | 1.801 M 0.00 % | 1.801 M -32.53 % | 2.669 M 0.00 % | 2.669 M 10.83 % | 2.408 M 0.00 % | 2.408 M 157.08 % | 936.831 K 0.00 % | 936.831 K -88.22 % | 7.956 M 0.00 % | 7.956 M 152.96 % | 3.145 M 0.00 % | 3.145 M 254.76 % | 886.540 K 0.00 % | 886.540 K |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | -986.657 K 0.00 % | -986.657 K 38.11 % | -1.594 M 0.00 % | -1.594 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -65.000 0.00 % | -65.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | -2.021 M 0.00 % | -2.021 M 71.54 % | -7.102 M | 0.000 100.00 % | -9.415 M 0.00 % | -9.415 M -155.62 % | -3.683 M 0.00 % | -3.683 M 8.83 % | -4.040 M 0.00 % | -4.040 M -4.47 % | -3.867 M 0.00 % | -3.867 M -86.54 % | -2.073 M 0.00 % | -2.073 M -11.71 % | -1.856 M 0.00 % | -1.856 M -5.34 % | -1.762 M 0.00 % | -1.762 M -1.69 % | -1.732 M 0.00 % | -1.732 M 0.31 % | -1.738 M 0.00 % | -1.738 M 11.61 % | -1.966 M 0.00 % | -1.966 M 10.46 % | -2.196 M 0.00 % | -2.196 M 4.65 % | -2.303 M 0.00 % | -2.303 M -2.67 % | -2.243 M 0.00 % | -2.243 M 3.63 % | -2.327 M 0.00 % | -2.327 M 10.67 % | -2.605 M 0.00 % | -2.605 M 2.55 % | -2.673 M 0.00 % | -2.673 M 0.00 % | -2.673 M 0.00 % | -2.673 M 0.00 % | -2.673 M 0.00 % | -2.673 M 0.00 % | -2.673 M 0.00 % | -2.673 M -1.63 % | -2.630 M 0.00 % | -2.630 M 5.49 % | -2.783 M 0.00 % | -2.783 M |
| Other financing activites | -2.787 M 0.00 % | -2.787 M -122.86 % | 12.189 M 139.61 % | 5.087 M 122.07 % | -23.054 M 0.00 % | -23.054 M -380.99 % | -4.793 M 0.00 % | -4.793 M 46.03 % | -8.881 M 0.00 % | -8.881 M -102.87 % | -4.378 M 0.00 % | -4.378 M -1 003.63 % | 484.442 K 0.00 % | 484.442 K -73.51 % | 1.829 M 0.00 % | 1.829 M 9.23 % | 1.674 M 0.00 % | 1.674 M 282.70 % | 437.499 K 0.00 % | 437.499 K -66.72 % | 1.315 M 0.00 % | 1.315 M 1 740.25 % | -80.143 K 0.00 % | -80.143 K -930.51 % | -7.777 K 0.00 % | -7.777 K 98.73 % | -613.963 K 0.00 % | -613.963 K -175.03 % | 818.323 K 0.00 % | 818.323 K 35.12 % | 605.643 K 0.00 % | 605.643 K -24.69 % | 804.168 K 0.00 % | 804.168 K 19 824.88 % | 4.036 K 0.00 % | 4.036 K -98.48 % | 264.849 K 0.00 % | 264.849 K -84.75 % | 1.736 M 0.00 % | 1.736 M 130.17 % | -5.755 M 0.00 % | -5.755 M -13 572.75 % | -42.092 K 0.00 % | -42.092 K -102.22 % | 1.896 M 0.00 % | 1.896 M |
| Net cash used provided by financing activities | -4.808 M 0.00 % | -4.808 M -194.52 % | 5.087 M 0.00 % | 5.087 M 115.67 % | -32.469 M 0.00 % | -32.469 M -283.06 % | -8.476 M 0.00 % | -8.476 M 34.40 % | -12.921 M 0.00 % | -12.921 M -56.72 % | -8.244 M 0.00 % | -8.244 M -419.01 % | -1.588 M 0.00 % | -1.588 M -5 835.82 % | -26.761 K 0.00 % | -26.761 K 69.31 % | -87.186 K 0.00 % | -87.186 K 93.27 % | -1.295 M 0.00 % | -1.295 M -206.00 % | -423.135 K 0.00 % | -423.135 K 79.32 % | -2.046 M 0.00 % | -2.046 M 7.14 % | -2.203 M 0.00 % | -2.203 M 24.45 % | -2.917 M 0.00 % | -2.917 M -104.77 % | -1.424 M 0.00 % | -1.424 M 17.26 % | -1.721 M 0.00 % | -1.721 M 4.42 % | -1.801 M 0.00 % | -1.801 M 32.53 % | -2.669 M 0.00 % | -2.669 M -10.83 % | -2.408 M 0.00 % | -2.408 M -157.08 % | -936.832 K 0.00 % | -936.832 K 88.88 % | -8.428 M 0.00 % | -8.428 M -215.39 % | -2.672 M 0.00 % | -2.672 M -201.44 % | -886.540 K 0.00 % | -886.540 K |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 23.500 K 0.00 % | 23.500 K 102.85 % | -823.510 K 0.00 % | -823.510 K -335.82 % | 349.218 K 0.00 % | 349.218 K -10.06 % | 388.292 K 0.00 % | 388.292 K 748.75 % | -59.852 K 0.00 % | -59.852 K -133.53 % | 178.477 K 0.00 % | 178.477 K 65.45 % | 107.875 K 0.00 % | 107.875 K 187.26 % | -123.626 K 0.00 % | -123.626 K -452.11 % | 35.110 K 0.00 % | 35.110 K 234.47 % | -26.110 K 0.00 % | -26.110 K -150.21 % | 52.000 K 0.00 % | 52.000 K 178.20 % | -66.499 K 0.00 % | -66.499 K | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -19.899 K 0.00 % | -19.899 K -199.99 % | 19.900 K 0.00 % | 19.900 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -472.709 K 0.00 % | -472.709 K -200.00 % | 472.709 K 0.00 % | 472.709 K | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 23.500 K 0.00 % | 23.500 K 102.85 % | -823.510 K 0.00 % | -823.510 K -335.82 % | 349.218 K 0.00 % | 349.218 K -10.06 % | 388.292 K 0.00 % | 388.292 K 748.75 % | -59.852 K 0.00 % | -59.852 K -133.53 % | 178.477 K 0.00 % | 178.477 K 65.45 % | 107.875 K 0.00 % | 107.875 K 187.26 % | -123.626 K 0.00 % | -123.626 K -452.11 % | 35.110 K 0.00 % | 35.110 K 234.47 % | -26.110 K 0.00 % | -26.110 K -150.21 % | 52.000 K 0.00 % | 52.000 K 178.20 % | -66.499 K 0.00 % | -66.499 K | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -19.899 K 0.00 % | -19.899 K -199.99 % | 19.900 K 0.00 % | 19.900 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -472.709 K 0.00 % | -472.709 K -200.00 % | 472.709 K 0.00 % | 472.709 K | 0.000 | 0.000 |
| Operating cash flow | 4.832 M 0.00 % | 4.832 M 181.75 % | -5.911 M 0.00 % | -5.911 M -118.01 % | 32.819 M 0.00 % | 32.819 M 270.22 % | 8.865 M 0.00 % | 8.865 M -31.07 % | 12.861 M 0.00 % | 12.861 M 52.69 % | 8.423 M 0.00 % | 8.423 M 396.53 % | 1.696 M 0.00 % | 1.696 M 1 851.26 % | -96.865 K 0.00 % | -96.865 K -179.21 % | 122.296 K 0.00 % | 122.296 K -90.36 % | 1.269 M 0.00 % | 1.269 M 167.02 % | 475.135 K 0.00 % | 475.135 K -76.00 % | 1.980 M 0.00 % | 1.980 M -10.16 % | 2.203 M 0.00 % | 2.203 M -24.45 % | 2.917 M 0.00 % | 2.917 M 107.68 % | 1.404 M 0.00 % | 1.404 M -19.35 % | 1.741 M 0.00 % | 1.741 M -3.31 % | 1.801 M 0.00 % | 1.801 M -32.53 % | 2.669 M 0.00 % | 2.669 M 10.83 % | 2.408 M 0.00 % | 2.408 M 157.08 % | 936.831 K 0.00 % | 936.831 K -88.22 % | 7.956 M 0.00 % | 7.956 M 152.96 % | 3.145 M 0.00 % | 3.145 M 254.76 % | 886.540 K 0.00 % | 886.540 K |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 4.832 M 0.00 % | 4.832 M 181.75 % | -5.911 M 0.00 % | -5.911 M -118.01 % | 32.819 M 0.00 % | 32.819 M 270.22 % | 8.865 M 0.00 % | 8.865 M -31.07 % | 12.861 M 0.00 % | 12.861 M 52.69 % | 8.423 M 0.00 % | 8.423 M 396.53 % | 1.696 M 0.00 % | 1.696 M 1 851.26 % | -96.865 K 0.00 % | -96.865 K -179.21 % | 122.296 K 0.00 % | 122.296 K -90.36 % | 1.269 M 0.00 % | 1.269 M 167.02 % | 475.135 K 0.00 % | 475.135 K -76.00 % | 1.980 M 0.00 % | 1.980 M -10.16 % | 2.203 M 0.00 % | 2.203 M -24.45 % | 2.917 M 0.00 % | 2.917 M 107.68 % | 1.404 M 0.00 % | 1.404 M -19.35 % | 1.741 M 0.00 % | 1.741 M -3.31 % | 1.801 M 0.00 % | 1.801 M -32.53 % | 2.669 M 0.00 % | 2.669 M 10.83 % | 2.408 M 0.00 % | 2.408 M 157.08 % | 936.831 K 0.00 % | 936.831 K -88.22 % | 7.956 M 0.00 % | 7.956 M 152.96 % | 3.145 M 0.00 % | 3.145 M 254.76 % | 886.540 K 0.00 % | 886.540 K |
| 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | 2018 | 2018 | 2018 | 2018 | 2017 | 2017 | 2017 | 2017 | 2016 | 2016 | 2016 | 2016 | 2015 | 2015 | 2015 | 2015 | 2014 | 2014 | 2014 | 2014 | 2013 | 2013 | 2013 | 2013 | 2012 |