BNY Mellon New York Tax Exempt Bond Fund, Inc. DRNYX
Trading inactive
Finances
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.957 M 6.23 % | 1.842 M -9.87 % | 2.044 M -4.64 % | 2.144 M -1.46 % | 2.175 M -3.95 % | 2.265 M -6.20 % | 2.414 M -2.48 % | 2.476 M 1.29 % | 2.444 M -6.15 % | 2.604 M -4.00 % | 2.713 M |
| Net income | -3.897 M -1 136.14 % | -315.225 K -109.70 % | 3.250 M 119.12 % | 1.483 M -42.06 % | 2.560 M 53.71 % | 1.665 M 588.52 % | 241.844 K -89.05 % | 2.209 M -50.77 % | 4.488 M 1 064.94 % | -465.141 K -114.56 % | 3.195 M |
| Income before tax | -3.897 M -1 136.14 % | -315.225 K -109.70 % | 3.250 M 119.12 % | 1.483 M -42.06 % | 2.560 M 53.71 % | 1.665 M 588.52 % | 241.844 K -89.05 % | 2.209 M -50.77 % | 4.488 M 1 064.94 % | -465.141 K -114.56 % | 3.195 M |
| Income before tax ratio | -1.99 -1 063.64 % | -0.17 -110.76 % | 1.59 129.79 % | 0.69 -41.20 % | 1.18 60.03 % | 0.74 634.00 % | 0.10 -88.78 % | 0.89 -51.40 % | 1.84 1 128.19 % | -0.18 -115.17 % | 1.18 |
| EBITDA | -5.644 M -192.26 % | -1.931 M -235.02 % | 1.430 M 432.50 % | -430.141 K -171.30 % | 603.320 K 262.59 % | -371.066 K 80.83 % | -1.935 M -5 795.21 % | -32.830 K -101.44 % | 2.280 M 180.25 % | -2.841 M -503.51 % | 704.154 K |
| Net income ratio | -1.99 -1 063.64 % | -0.17 -110.76 % | 1.59 129.79 % | 0.69 -41.20 % | 1.18 60.03 % | 0.74 634.00 % | 0.10 -88.78 % | 0.89 -51.40 % | 1.84 1 128.19 % | -0.18 -115.17 % | 1.18 |
| Ratio EBITDA | -2.88 -175.12 % | -1.05 -249.80 % | 0.70 448.69 % | -0.20 -172.35 % | 0.28 269.27 % | -0.16 79.56 % | -0.80 -5 944.86 % | -0.01 -101.42 % | 0.93 185.50 % | -1.09 -520.33 % | 0.26 |
| 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 | 3.925 M 0.00 % | 3.925 M 0.00 % | 3.925 M 0.00 % | 3.925 M 0.00 % | 3.925 M 0.00 % | 3.925 M 0.00 % | 3.925 M 0.02 % | 3.924 M 0.00 % | 3.924 M 0.00 % | 3.924 M 0.02 % | 3.923 M |
| Weighted average shs out | 3.925 M 0.00 % | 3.925 M 0.00 % | 3.925 M 0.00 % | 3.925 M 0.00 % | 3.925 M 0.00 % | 3.925 M 0.00 % | 3.925 M 0.02 % | 3.924 M 0.00 % | 3.924 M 0.00 % | 3.924 M 0.02 % | 3.923 M |
| EPS diluted | -0.99 -1 132.88 % | -0.08 -109.67 % | 0.83 118.42 % | 0.38 -41.54 % | 0.65 54.76 % | 0.42 581.82 % | 0.06 -89.00 % | 0.56 -50.88 % | 1.14 1 050.00 % | -0.12 -114.81 % | 0.81 |
| Earnings per share | -0.99 -1 132.88 % | -0.08 -109.67 % | 0.83 118.42 % | 0.38 -41.54 % | 0.65 54.76 % | 0.42 581.82 % | 0.06 -89.00 % | 0.56 -50.88 % | 1.14 1 050.00 % | -0.12 -114.81 % | 0.81 |
| Gross profit | 1.957 M 6.23 % | 1.842 M -9.87 % | 2.044 M -4.64 % | 2.144 M -1.46 % | 2.175 M -3.95 % | 2.265 M -6.20 % | 2.414 M -2.48 % | 2.476 M 1.29 % | 2.444 M -6.15 % | 2.604 M -4.00 % | 2.713 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 | 210.084 K -7.27 % | 226.556 K 0.89 % | 224.558 K -2.55 % | 230.428 K 5.11 % | 219.218 K -4.11 % | 228.603 K -3.62 % | 237.185 K 1.60 % | 233.459 K -1.07 % | 235.989 K 3.38 % | 228.279 K 2.54 % | 222.615 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 |
| 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 | 5.853 M 171.29 % | 2.158 M 78.94 % | 1.206 M 84.93 % | 651.983 K 66.02 % | 392.720 K -33.11 % | 587.095 K -72.83 % | 2.161 M 728.45 % | 260.841 K -87.27 % | 2.050 M -33.15 % | 3.066 M 530.87 % | 485.998 K |
| Cost and expenses | 5.853 M 171.29 % | 2.158 M 78.94 % | 1.206 M 84.93 % | 651.983 K 66.02 % | 392.720 K -33.11 % | 587.095 K -72.83 % | 2.161 M 728.45 % | 260.841 K -87.27 % | 2.050 M -33.15 % | 3.066 M 530.87 % | 485.998 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 |
| Selling general and administrative expenses | 210.084 K -7.27 % | 226.556 K 0.89 % | 224.558 K -2.55 % | 230.428 K 5.11 % | 219.218 K -4.11 % | 228.603 K -3.62 % | 237.185 K 1.60 % | 233.459 K -1.07 % | 235.989 K 3.38 % | 228.279 K 2.54 % | 222.615 K |
| Interest income | 473.000 566.20 % | 71.000 -23.66 % | 93.000 -98.92 % | 8.586 K -0.38 % | 8.619 K -31.45 % | 12.574 K 8.01 % | 11.641 K 113.67 % | 5.448 K -0.13 % | 5.455 K 50.15 % | 3.633 K -18.54 % | 4.460 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 |
| Depreciation and amortization | -1.747 M -8.12 % | -1.616 M 11.19 % | -1.820 M 4.90 % | -1.913 M 2.20 % | -1.956 M 3.93 % | -2.036 M 6.48 % | -2.177 M 2.90 % | -2.242 M -1.54 % | -2.208 M 7.07 % | -2.376 M 4.58 % | -2.490 M |
| Operating income | 1.747 M 8.12 % | 1.616 M -11.19 % | 1.820 M -4.90 % | 1.913 M -2.20 % | 1.956 M -3.93 % | 2.036 M -6.48 % | 2.177 M -2.90 % | 2.242 M 1.54 % | 2.208 M -7.07 % | 2.376 M -4.58 % | 2.490 M |
| Operating income ratio | 0.89 1.78 % | 0.88 -1.47 % | 0.89 -0.26 % | 0.89 -0.75 % | 0.90 0.02 % | 0.90 -0.30 % | 0.90 -0.43 % | 0.91 0.25 % | 0.90 -0.98 % | 0.91 -0.61 % | 0.92 |
| Total other income expenses net | -5.644 M -192.26 % | -1.931 M -235.02 % | 1.430 M 432.50 % | -430.141 K -171.30 % | 603.320 K 262.59 % | -371.066 K 80.83 % | -1.935 M -5 795.21 % | -32.830 K -101.44 % | 2.280 M 180.25 % | -2.841 M -503.51 % | 704.154 K |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 665.030 K 134.43 % | -1.931 M -19.15 % | -1.621 M -1 874.30 % | -82.105 K 90.94 % | -906.225 K -14 415.86 % | -6.243 K 99.44 % | -1.118 M 10.70 % | -1.252 M | 0.000 100.00 % | -5.451 M -3 135.44 % | -168.463 K |
| Total investments | 49.220 M -5.75 % | 52.220 M -1.92 % | 53.242 M -1.99 % | 54.324 M 0.09 % | 54.274 M -0.53 % | 54.564 M -1.93 % | 55.636 M -1.24 % | 56.333 M -2.72 % | 57.907 M 17.00 % | 49.492 M -13.54 % | 57.242 M |
| Total debt | 665.030 K | 0.000 | 0.000 -100.00 % | 425.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | 0.000 60.00 % | 0.000 275.00 % | 0.000 100.00 % | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | -4.904 M -869.71 % | 637.129 K -73.62 % | 2.416 M 142.34 % | 996.786 K -27.46 % | 1.374 M 75.52 % | 782.873 K -36.07 % | 1.225 M -61.11 % | 3.149 M 1.40 % | 3.106 M 257.42 % | 868.923 K -77.20 % | 3.810 M |
| Common stock | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.02 % | 39.240 K 0.00 % | 39.240 K 0.00 % | 39.240 K 0.02 % | 39.233 K |
| Total equity | 48.992 M -10.16 % | 54.533 M -3.16 % | 56.311 M 2.58 % | 54.893 M -0.68 % | 55.270 M 1.08 % | 54.679 M -0.80 % | 55.120 M -3.35 % | 57.031 M 0.08 % | 56.988 M 4.09 % | 54.751 M -5.08 % | 57.684 M |
| Other non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| Total non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other current liabilities | 220.885 K 3.36 % | 213.707 K -5.63 % | 226.449 K -0.43 % | 227.419 K -64.66 % | 643.492 K -2.00 % | 656.632 K -47.06 % | 1.240 M 0.49 % | 1.234 M -24.66 % | 1.638 M 31.87 % | 1.242 M -0.93 % | 1.254 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 | 665.030 K | 0.000 | 0.000 -100.00 % | 425.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 885.915 K 279.07 % | 233.707 K 3.21 % | 226.449 K -83.38 % | 1.362 M 111.67 % | 643.492 K -2.00 % | 656.632 K -72.71 % | 2.406 M 80.22 % | 1.335 M -18.52 % | 1.638 M 31.87 % | 1.242 M -0.93 % | 1.254 M |
| Total liabilities | 885.915 K 279.07 % | 233.707 K 3.21 % | 226.449 K -83.38 % | 1.362 M 111.67 % | 643.492 K -2.00 % | 656.632 K -72.71 % | 2.406 M 80.22 % | 1.335 M -18.52 % | 1.638 M 31.87 % | 1.242 M -0.93 % | 1.254 M |
| Other non current assets | 18.787 K -5.66 % | 19.915 K 13.15 % | 17.601 K 14.46 % | 15.377 K 100.03 % | -54.274 M 0.53 % | -54.564 M 1.93 % | -55.636 M 1.24 % | -56.333 M 2.72 % | -57.907 M -17.00 % | -49.492 M 13.54 % | -57.242 M |
| Long term investments | 49.220 M -5.75 % | 52.220 M -1.92 % | 53.242 M -1.99 % | 54.324 M 0.09 % | 54.274 M -0.53 % | 54.564 M -1.93 % | 55.636 M -1.24 % | 56.333 M -2.72 % | 57.907 M 17.00 % | 49.492 M -13.54 % | 57.242 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 | 49.239 M -5.75 % | 52.240 M -1.91 % | 53.260 M -1.99 % | 54.339 M 0.12 % | 54.274 M -0.53 % | 54.564 M -1.93 % | 55.636 M -1.24 % | 56.333 M -2.72 % | 57.907 M 17.00 % | 49.492 M -13.54 % | 57.242 M |
| Other current assets | 0.000 100.00 % | 0.000 -250.00 % | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | 0.000 | 0.000 | 0.000 -100.00 % | 0.000 200.00 % | 0.000 |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 0.000 -100.00 % | 1.931 M 19.15 % | 1.621 M 219.66 % | 507.105 K -44.04 % | 906.225 K 14 415.86 % | 6.243 K -99.44 % | 1.118 M -10.70 % | 1.252 M | 0.000 -100.00 % | 5.451 M 3 135.44 % | 168.463 K |
| Cash and short term investments | 0.000 -100.00 % | 1.931 M 19.15 % | 1.621 M 219.66 % | 507.105 K -44.04 % | 906.225 K 14 415.86 % | 6.243 K -99.44 % | 1.118 M -10.70 % | 1.252 M | 0.000 -100.00 % | 5.451 M 3 135.44 % | 168.463 K |
| Total current assets | 639.237 K -74.70 % | 2.526 M -22.93 % | 3.278 M 71.13 % | 1.915 M 17.85 % | 1.625 M 114.13 % | 759.067 K -59.49 % | 1.874 M -7.10 % | 2.017 M 183.44 % | 711.533 K -89.03 % | 6.487 M 286.40 % | 1.679 M |
| Inventory | 0.000 -100.00 % | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 0.000 |
| Net receivables | 639.237 K 7.42 % | 595.103 K -64.09 % | 1.657 M 17.65 % | 1.408 M 95.84 % | 719.146 K -4.47 % | 752.824 K -0.34 % | 755.356 K -1.20 % | 764.502 K 7.44 % | 711.533 K -31.32 % | 1.036 M -31.40 % | 1.510 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 -100.00 % | 14.089 K 10.16 % | 12.790 K -22.09 % | 16.416 K -3.38 % | 16.990 K 115.06 % | 7.900 K -47.17 % | 14.953 K -12.86 % | 17.160 K |
| Account payables | 0.000 -100.00 % | 20.000 K | 0.000 -100.00 % | 709.687 K | 0.000 | 0.000 -100.00 % | 1.166 M 1 057.68 % | 100.682 K | 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 |
| 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 | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.03 % | 53.843 M 0.00 % | 53.843 M 0.00 % | 53.843 M 0.02 % | 53.834 M |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 49.878 M -8.93 % | 54.767 M -3.13 % | 56.538 M 0.50 % | 56.255 M 0.61 % | 55.913 M 1.04 % | 55.335 M -3.81 % | 57.526 M -1.44 % | 58.366 M -0.44 % | 58.626 M 4.70 % | 55.994 M -5.00 % | 58.938 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 | 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 |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | 3.897 M 1 136.14 % | 315.225 K 109.70 % | -3.250 M -119.12 % | -1.483 M 42.06 % | -2.560 M -53.71 % | -1.665 M -588.52 % | -241.844 K 89.05 % | -2.209 M 50.77 % | -4.488 M -1 064.94 % | 465.141 K 114.56 % | -3.195 M |
| 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 |
| 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 | 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 |
| 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 |
| 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 |
| 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 | 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 |
| 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 |
| 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 |
| 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | |
|---|---|---|---|---|---|---|
| Revenue | 521.937 K 0.00 % | 521.937 K 2.25 % | 510.444 K 0.00 % | 510.444 K 9.03 % | 468.169 K 0.00 % | 468.169 K |
| Net income | 417.415 K 0.00 % | 417.415 K 574.02 % | 61.929 K 0.00 % | 61.929 K 103.08 % | -2.010 M 0.00 % | -2.010 M |
| Income before tax | 417.415 K 0.00 % | 417.415 K 574.02 % | 61.929 K 0.00 % | 61.929 K 103.08 % | -2.010 M 0.00 % | -2.010 M |
| Income before tax ratio | 0.80 0.00 % | 0.80 559.18 % | 0.12 0.00 % | 0.12 102.83 % | -4.29 0.00 % | -4.29 |
| EBITDA | -51.478 K 0.00 % | -51.478 K 87.06 % | -397.738 K 0.00 % | -397.738 K 83.59 % | -2.424 M 0.00 % | -2.424 M |
| Net income ratio | 0.80 0.00 % | 0.80 559.18 % | 0.12 0.00 % | 0.12 102.83 % | -4.29 0.00 % | -4.29 |
| Ratio EBITDA | -0.10 0.00 % | -0.10 87.34 % | -0.78 0.00 % | -0.78 84.95 % | -5.18 0.00 % | -5.18 |
| 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 |
| Weighted average shs out dil | 3.925 M 0.00 % | 3.925 M 0.00 % | 3.925 M 0.00 % | 3.925 M 0.00 % | 3.925 M 0.00 % | 3.925 M |
| Weighted average shs out | 3.925 M 0.00 % | 3.925 M 0.00 % | 3.925 M 0.00 % | 3.925 M 0.00 % | 3.925 M 0.00 % | 3.925 M |
| EPS diluted | 0.11 0.00 % | 0.11 596.20 % | 0.02 0.00 % | 0.02 103.10 % | -0.51 0.00 % | -0.51 |
| Earnings per share | 0.11 0.00 % | 0.11 596.20 % | 0.02 0.00 % | 0.02 103.10 % | -0.51 0.00 % | -0.51 |
| Gross profit | 521.937 K 0.00 % | 521.937 K 2.25 % | 510.444 K 0.00 % | 510.444 K 9.03 % | 468.169 K 0.00 % | 468.169 K |
| Income tax expense | 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 |
| General and administrative expenses | 53.044 K 0.00 % | 53.044 K 4.46 % | 50.777 K 0.00 % | 50.777 K -6.43 % | 54.265 K 0.00 % | 54.265 K |
| Selling and marketing expenses | 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 |
| Operating expenses | 104.489 K 0.00 % | 104.489 K -76.70 % | 448.355 K 0.00 % | 448.355 K -81.91 % | 2.478 M 0.00 % | 2.478 M |
| Cost and expenses | 104.489 K 0.00 % | 104.489 K -76.70 % | 448.355 K 0.00 % | 448.355 K -81.91 % | 2.478 M 0.00 % | 2.478 M |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 53.044 K 0.00 % | 53.044 K 4.46 % | 50.777 K 0.00 % | 50.777 K -6.43 % | 54.265 K 0.00 % | 54.265 K |
| Interest income | 33.000 0.00 % | 33.000 -79.38 % | 160.000 0.00 % | 160.000 107.79 % | 77.000 0.00 % | 77.000 |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | 122.085 K 193.59 % | 41.584 K -24.23 % | 54.880 K 102.65 % | 27.081 K -68.53 % | 86.065 K 42.35 % | 60.459 K |
| Operating income | 468.893 K 0.00 % | 468.893 K 2.01 % | 459.667 K 0.00 % | 459.667 K 11.06 % | 413.904 K 0.00 % | 413.904 K |
| Operating income ratio | 0.90 0.00 % | 0.90 -0.24 % | 0.90 0.00 % | 0.90 1.86 % | 0.88 0.00 % | 0.88 |
| Total other income expenses net | -51.478 K 0.00 % | -51.478 K 87.06 % | -397.738 K 0.00 % | -397.738 K 83.59 % | -2.424 M 0.00 % | -2.424 M |
| 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 |
| 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 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 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -253.817 K 0.00 % | -253.817 K -138.17 % | 665.030 K 0.00 % | 665.030 K 822.10 % | -92.097 K 0.00 % | -92.097 K 88.31 % | -788.037 K 0.00 % | -788.037 K 51.39 % | -1.621 M 0.00 % | -1.621 M -472.72 % | -283.035 K 0.00 % | -283.035 K 44.19 % | -507.105 K 0.00 % | -507.105 K -1 417.91 % | -33.408 K 0.00 % | -33.408 K 96.31 % | -906.225 K 0.00 % | -906.225 K -35.80 % | -667.344 K 0.00 % | -667.344 K -10 589.48 % | -6.243 K 0.00 % | -6.243 K 98.90 % | -565.491 K 0.00 % | -565.491 K 49.43 % | -1.118 M 0.00 % | -1.118 M -1 260.03 % | -82.229 K 0.00 % | -82.229 K 93.43 % | -1.252 M 0.00 % | -1.252 M -11 873.40 % | -10.459 K 0.00 % | -10.459 K | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -5.451 M 0.00 % | -5.451 M -58.78 % | -3.433 M 0.00 % | -3.433 M -1 937.70 % | -168.463 K 0.00 % | -168.463 K |
| Total investments | 48.170 M 0.00 % | 48.170 M -2.13 % | 49.220 M 0.00 % | 49.220 M -0.25 % | 49.342 M 0.00 % | 49.342 M -9.56 % | 54.558 M 0.00 % | 54.558 M 2.47 % | 53.242 M 0.00 % | 53.242 M -2.01 % | 54.336 M 0.00 % | 54.336 M 0.02 % | 54.324 M 0.00 % | 54.324 M -4.45 % | 56.852 M 0.00 % | 56.852 M 4.75 % | 54.274 M 0.00 % | 54.274 M 1.88 % | 53.273 M 0.00 % | 53.273 M -2.37 % | 54.564 M 0.00 % | 54.564 M -1.27 % | 55.267 M 0.00 % | 55.267 M -0.66 % | 55.636 M 0.00 % | 55.636 M -3.74 % | 57.798 M 0.00 % | 57.798 M 2.60 % | 56.333 M 0.00 % | 56.333 M -2.04 % | 57.507 M 0.00 % | 57.507 M -0.69 % | 57.907 M 0.00 % | 57.907 M 2.16 % | 56.685 M 0.00 % | 56.685 M 14.53 % | 49.492 M 0.00 % | 49.492 M -2.36 % | 50.689 M 0.00 % | 50.689 M -11.45 % | 57.242 M 0.00 % | 57.242 M |
| Total debt | 0.000 | 0.000 -100.00 % | 665.030 K 0.00 % | 665.030 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 |
| Accumulated other comprehensive income loss | 0.000 0.00 % | 0.000 33.33 % | 0.000 0.00 % | 0.000 400.00 % | 0.000 0.00 % | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | -5.025 M 0.00 % | -5.025 M -2.46 % | -4.904 M 0.00 % | -4.904 M -17.71 % | -4.166 M 0.00 % | -4.166 M -265.00 % | 2.525 M 0.00 % | 2.525 M 4.53 % | 2.416 M 0.00 % | 2.416 M 25.66 % | 1.922 M 0.00 % | 1.922 M 92.85 % | 996.786 K 0.00 % | 996.786 K -62.75 % | 2.676 M 0.00 % | 2.676 M 94.76 % | 1.374 M 0.00 % | 1.374 M 863.10 % | 142.675 K 0.00 % | 142.675 K -81.78 % | 782.873 K 0.00 % | 782.873 K -60.15 % | 1.964 M 0.00 % | 1.964 M 60.41 % | 1.225 M 0.00 % | 1.225 M -65.91 % | 3.592 M 0.00 % | 3.592 M 14.06 % | 3.149 M 0.00 % | 3.149 M 35.69 % | 2.321 M 0.00 % | 2.321 M -25.27 % | 3.106 M 0.00 % | 3.106 M 16.67 % | 2.662 M 0.00 % | 2.662 M 206.35 % | 868.923 K 0.00 % | 868.923 K 562.65 % | -187.814 K 0.00 % | -187.814 K -104.93 % | 3.810 M 0.00 % | 3.810 M |
| Common stock | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.00 % | 39.249 K 0.01 % | 39.244 K 0.00 % | 39.244 K 0.01 % | 39.240 K 0.00 % | 39.240 K 0.00 % | 39.240 K 0.00 % | 39.240 K 0.00 % | 39.240 K 0.00 % | 39.240 K 0.00 % | 39.240 K 0.00 % | 39.240 K 0.00 % | 39.240 K 0.00 % | 39.240 K 0.00 % | 39.240 K 0.00 % | 39.240 K 0.02 % | 39.233 K 0.00 % | 39.233 K |
| Total equity | 48.871 M 0.00 % | 48.871 M -0.25 % | 48.992 M 0.00 % | 48.992 M -1.48 % | 49.729 M 0.00 % | 49.729 M -11.86 % | 56.421 M 0.00 % | 56.421 M 0.19 % | 56.311 M 0.00 % | 56.311 M 0.88 % | 55.818 M 0.00 % | 55.818 M 1.69 % | 54.893 M 0.00 % | 54.893 M -2.97 % | 56.572 M 0.00 % | 56.572 M 2.36 % | 55.270 M 0.00 % | 55.270 M 2.28 % | 54.039 M 0.00 % | 54.039 M -1.17 % | 54.679 M 0.00 % | 54.679 M -2.12 % | 55.860 M 0.00 % | 55.860 M 1.34 % | 55.120 M 0.00 % | 55.120 M -4.11 % | 57.481 M 0.00 % | 57.481 M 0.79 % | 57.031 M 0.00 % | 57.031 M 1.47 % | 56.203 M 0.00 % | 56.203 M -1.38 % | 56.988 M 0.00 % | 56.988 M 0.78 % | 56.544 M 0.00 % | 56.544 M 3.27 % | 54.751 M 0.00 % | 54.751 M 1.97 % | 53.695 M 0.00 % | 53.695 M -6.92 % | 57.684 M 0.00 % | 57.684 M |
| Other non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other current liabilities | 215.670 K 0.00 % | 215.670 K -2.36 % | 220.885 K 0.00 % | 220.885 K 21.17 % | 182.299 K 0.00 % | 182.299 K -9.91 % | 202.363 K 0.00 % | 202.363 K -10.64 % | 226.449 K 0.00 % | 226.449 K -35.73 % | 352.367 K 0.00 % | 352.367 K -45.99 % | 652.419 K 0.00 % | 652.419 K 2.20 % | 638.387 K 0.00 % | 638.387 K -0.79 % | 643.492 K 0.00 % | 643.492 K 0.21 % | 642.153 K 0.00 % | 642.153 K -2.21 % | 656.632 K 0.00 % | 656.632 K -46.62 % | 1.230 M 0.00 % | 1.230 M -0.83 % | 1.240 M 0.00 % | 1.240 M 1.43 % | 1.223 M 0.00 % | 1.223 M -0.93 % | 1.234 M 0.00 % | 1.234 M 1.14 % | 1.220 M 0.00 % | 1.220 M -25.51 % | 1.638 M 0.00 % | 1.638 M -4.86 % | 1.722 M 0.00 % | 1.722 M 38.60 % | 1.242 M 0.00 % | 1.242 M 0.24 % | 1.239 M 0.00 % | 1.239 M -1.17 % | 1.254 M 0.00 % | 1.254 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 |
| Short term debt | 0.000 | 0.000 -100.00 % | 665.030 K 0.00 % | 665.030 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 |
| Total current liabilities | 215.678 K 0.00 % | 215.678 K -75.65 % | 885.915 K 0.00 % | 885.915 K 182.01 % | 314.141 K 0.00 % | 314.141 K 55.24 % | 202.363 K 0.00 % | 202.363 K -10.64 % | 226.449 K 0.00 % | 226.449 K -35.73 % | 352.367 K 0.00 % | 352.367 K -74.13 % | 1.362 M 0.00 % | 1.362 M 28.63 % | 1.059 M 0.00 % | 1.059 M 64.56 % | 643.492 K 0.00 % | 643.492 K -58.31 % | 1.544 M 0.00 % | 1.544 M 135.07 % | 656.632 K 0.00 % | 656.632 K -46.62 % | 1.230 M 0.00 % | 1.230 M -48.87 % | 2.406 M 0.00 % | 2.406 M 96.75 % | 1.223 M 0.00 % | 1.223 M -8.40 % | 1.335 M 0.00 % | 1.335 M -37.88 % | 2.149 M 0.00 % | 2.149 M 31.17 % | 1.638 M 0.00 % | 1.638 M -22.83 % | 2.123 M 0.00 % | 2.123 M 70.89 % | 1.242 M 0.00 % | 1.242 M 0.24 % | 1.239 M 0.00 % | 1.239 M -1.17 % | 1.254 M 0.00 % | 1.254 M |
| Total liabilities | 215.678 K 0.00 % | 215.678 K -75.65 % | 885.915 K 0.00 % | 885.915 K 182.01 % | 314.141 K 0.00 % | 314.141 K 55.24 % | 202.363 K 0.00 % | 202.363 K -10.64 % | 226.449 K 0.00 % | 226.449 K -35.73 % | 352.367 K 0.00 % | 352.367 K -74.13 % | 1.362 M 0.00 % | 1.362 M 28.63 % | 1.059 M 0.00 % | 1.059 M 64.56 % | 643.492 K 0.00 % | 643.492 K -58.31 % | 1.544 M 0.00 % | 1.544 M 135.07 % | 656.632 K 0.00 % | 656.632 K -46.62 % | 1.230 M 0.00 % | 1.230 M -48.87 % | 2.406 M 0.00 % | 2.406 M 96.75 % | 1.223 M 0.00 % | 1.223 M -8.40 % | 1.335 M 0.00 % | 1.335 M -37.88 % | 2.149 M 0.00 % | 2.149 M 31.17 % | 1.638 M 0.00 % | 1.638 M -22.83 % | 2.123 M 0.00 % | 2.123 M 70.89 % | 1.242 M 0.00 % | 1.242 M 0.24 % | 1.239 M 0.00 % | 1.239 M -1.17 % | 1.254 M 0.00 % | 1.254 M |
| Other non current assets | 23.453 K 0.00 % | 23.453 K 24.84 % | 18.787 K 0.00 % | 18.787 K -0.42 % | 18.867 K 0.00 % | 18.867 K 100.03 % | -54.558 M 0.00 % | -54.558 M -2.47 % | -53.242 M 0.00 % | -53.242 M 2.01 % | -54.336 M 0.00 % | -54.336 M -0.02 % | -54.324 M 0.00 % | -54.324 M 4.45 % | -56.852 M 0.00 % | -56.852 M -4.75 % | -54.274 M 0.00 % | -54.274 M -1.88 % | -53.273 M 0.00 % | -53.273 M 2.37 % | -54.564 M 0.00 % | -54.564 M 1.27 % | -55.267 M 0.00 % | -55.267 M 0.66 % | -55.636 M 0.00 % | -55.636 M 3.74 % | -57.798 M 0.00 % | -57.798 M -2.60 % | -56.333 M 0.00 % | -56.333 M 2.04 % | -57.507 M 0.00 % | -57.507 M 0.69 % | -57.907 M 0.00 % | -57.907 M -2.16 % | -56.685 M 0.00 % | -56.685 M -14.53 % | -49.492 M 0.00 % | -49.492 M 2.36 % | -50.689 M 0.00 % | -50.689 M 11.45 % | -57.242 M 0.00 % | -57.242 M |
| Long term investments | 48.170 M 0.00 % | 48.170 M -2.13 % | 49.220 M 0.00 % | 49.220 M -0.25 % | 49.342 M 0.00 % | 49.342 M -9.56 % | 54.558 M 0.00 % | 54.558 M 2.47 % | 53.242 M 0.00 % | 53.242 M -2.01 % | 54.336 M 0.00 % | 54.336 M 0.02 % | 54.324 M 0.00 % | 54.324 M -4.45 % | 56.852 M 0.00 % | 56.852 M 4.75 % | 54.274 M 0.00 % | 54.274 M 1.88 % | 53.273 M 0.00 % | 53.273 M -2.37 % | 54.564 M 0.00 % | 54.564 M -1.27 % | 55.267 M 0.00 % | 55.267 M -0.66 % | 55.636 M 0.00 % | 55.636 M -3.74 % | 57.798 M 0.00 % | 57.798 M 2.60 % | 56.333 M 0.00 % | 56.333 M -2.04 % | 57.507 M 0.00 % | 57.507 M -0.69 % | 57.907 M 0.00 % | 57.907 M 2.16 % | 56.685 M 0.00 % | 56.685 M 14.53 % | 49.492 M 0.00 % | 49.492 M -2.36 % | 50.689 M 0.00 % | 50.689 M -11.45 % | 57.242 M 0.00 % | 57.242 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 |
| 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 |
| 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 |
| 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 |
| Total non current assets | 48.193 M 0.00 % | 48.193 M -2.12 % | 49.239 M 0.00 % | 49.239 M -0.25 % | 49.361 M 0.00 % | 49.361 M -9.52 % | 54.558 M 0.00 % | 54.558 M 2.47 % | 53.242 M 0.00 % | 53.242 M -2.01 % | 54.336 M 0.00 % | 54.336 M 0.02 % | 54.324 M 0.00 % | 54.324 M -4.45 % | 56.852 M 0.00 % | 56.852 M 4.75 % | 54.274 M 0.00 % | 54.274 M 1.88 % | 53.273 M 0.00 % | 53.273 M -2.37 % | 54.564 M 0.00 % | 54.564 M -1.27 % | 55.267 M 0.00 % | 55.267 M -0.66 % | 55.636 M 0.00 % | 55.636 M -3.74 % | 57.798 M 0.00 % | 57.798 M 2.60 % | 56.333 M 0.00 % | 56.333 M -2.04 % | 57.507 M 0.00 % | 57.507 M -0.69 % | 57.907 M 0.00 % | 57.907 M 2.16 % | 56.685 M 0.00 % | 56.685 M 14.53 % | 49.492 M 0.00 % | 49.492 M -2.36 % | 50.689 M 0.00 % | 50.689 M -11.45 % | 57.242 M 0.00 % | 57.242 M |
| Other current assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 0.000 0.00 % | 0.000 0.00 % | 0.000 0.00 % | 0.000 | 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 % | 0.000 0.00 % | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 0.000 0.00 % | 0.000 | 0.000 | 0.000 100.00 % | 0.000 0.00 % | 0.000 |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 253.817 K 0.00 % | 253.817 K | 0.000 | 0.000 -100.00 % | 92.097 K 0.00 % | 92.097 K -88.31 % | 788.037 K 0.00 % | 788.037 K -51.39 % | 1.621 M 0.00 % | 1.621 M 472.72 % | 283.035 K 0.00 % | 283.035 K -44.19 % | 507.105 K 0.00 % | 507.105 K 1 417.91 % | 33.408 K 0.00 % | 33.408 K -96.31 % | 906.225 K 0.00 % | 906.225 K 35.80 % | 667.344 K 0.00 % | 667.344 K 10 589.48 % | 6.243 K 0.00 % | 6.243 K -98.90 % | 565.491 K 0.00 % | 565.491 K -49.43 % | 1.118 M 0.00 % | 1.118 M 1 260.03 % | 82.229 K 0.00 % | 82.229 K -93.43 % | 1.252 M 0.00 % | 1.252 M 11 873.40 % | 10.459 K 0.00 % | 10.459 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.451 M 0.00 % | 5.451 M 58.78 % | 3.433 M 0.00 % | 3.433 M 1 937.70 % | 168.463 K 0.00 % | 168.463 K |
| Cash and short term investments | 253.817 K 0.00 % | 253.817 K | 0.000 | 0.000 -100.00 % | 92.097 K 0.00 % | 92.097 K -88.31 % | 788.037 K 0.00 % | 788.037 K -51.39 % | 1.621 M 0.00 % | 1.621 M 472.72 % | 283.035 K 0.00 % | 283.035 K -44.19 % | 507.105 K 0.00 % | 507.105 K 1 417.91 % | 33.408 K 0.00 % | 33.408 K -96.31 % | 906.225 K 0.00 % | 906.225 K 35.80 % | 667.344 K 0.00 % | 667.344 K 10 589.48 % | 6.243 K 0.00 % | 6.243 K -98.90 % | 565.491 K 0.00 % | 565.491 K -49.43 % | 1.118 M 0.00 % | 1.118 M 1 260.03 % | 82.229 K 0.00 % | 82.229 K -93.43 % | 1.252 M 0.00 % | 1.252 M 11 873.40 % | 10.459 K 0.00 % | 10.459 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.451 M 0.00 % | 5.451 M 58.78 % | 3.433 M 0.00 % | 3.433 M 1 937.70 % | 168.463 K 0.00 % | 168.463 K |
| Total current assets | 893.276 K 0.00 % | 893.276 K 39.74 % | 639.237 K 0.00 % | 639.237 K -6.31 % | 682.294 K 0.00 % | 682.294 K -66.64 % | 2.045 M 0.00 % | 2.045 M -37.61 % | 3.278 M 0.00 % | 3.278 M 80.35 % | 1.818 M 0.00 % | 1.818 M -5.11 % | 1.915 M 0.00 % | 1.915 M 151.71 % | 760.979 K 0.00 % | 760.979 K -53.18 % | 1.625 M 0.00 % | 1.625 M -29.12 % | 2.293 M 0.00 % | 2.293 M 202.09 % | 759.067 K 0.00 % | 759.067 K -58.01 % | 1.808 M 0.00 % | 1.808 M -3.53 % | 1.874 M 0.00 % | 1.874 M 109.88 % | 892.747 K 0.00 % | 892.747 K -55.73 % | 2.017 M 0.00 % | 2.017 M 142.62 % | 831.275 K 0.00 % | 831.275 K 16.83 % | 711.533 K 0.00 % | 711.533 K -63.90 % | 1.971 M 0.00 % | 1.971 M -69.62 % | 6.487 M 0.00 % | 6.487 M 53.22 % | 4.234 M 0.00 % | 4.234 M 152.19 % | 1.679 M 0.00 % | 1.679 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | 0.000 0.00 % | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 0.000 0.00 % | 0.000 |
| Net receivables | 639.459 K 0.00 % | 639.459 K 0.03 % | 639.237 K 0.00 % | 639.237 K 8.31 % | 590.197 K 0.00 % | 590.197 K -53.05 % | 1.257 M 0.00 % | 1.257 M -24.13 % | 1.657 M 0.00 % | 1.657 M 7.98 % | 1.535 M 0.00 % | 1.535 M 8.96 % | 1.408 M 0.00 % | 1.408 M 93.57 % | 727.571 K 0.00 % | 727.571 K 1.17 % | 719.146 K 0.00 % | 719.146 K -55.76 % | 1.626 M 0.00 % | 1.626 M 115.95 % | 752.824 K 0.00 % | 752.824 K -39.39 % | 1.242 M 0.00 % | 1.242 M 64.44 % | 755.356 K 0.00 % | 755.356 K -6.81 % | 810.518 K 0.00 % | 810.518 K 6.02 % | 764.502 K 0.00 % | 764.502 K -6.86 % | 820.816 K 0.00 % | 820.816 K 15.36 % | 711.533 K 0.00 % | 711.533 K -63.90 % | 1.971 M 0.00 % | 1.971 M 90.23 % | 1.036 M 0.00 % | 1.036 M 29.38 % | 800.780 K 0.00 % | 800.780 K -46.98 % | 1.510 M 0.00 % | 1.510 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 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 20.398 K 0.00 % | 20.398 K 15.89 % | 17.601 K 0.00 % | 17.601 K 5.07 % | 16.752 K 0.00 % | 16.752 K 8.94 % | 15.377 K 0.00 % | 15.377 K -13.23 % | 17.722 K 0.00 % | 17.722 K 25.79 % | 14.089 K 0.00 % | 14.089 K -13.56 % | 16.300 K 0.00 % | 16.300 K 27.44 % | 12.790 K 0.00 % | 12.790 K -16.78 % | 15.369 K 0.00 % | 15.369 K -6.38 % | 16.416 K 0.00 % | 16.416 K 22.21 % | 13.433 K 0.00 % | 13.433 K -20.94 % | 16.990 K 0.00 % | 16.990 K 22.78 % | 13.838 K 0.00 % | 13.838 K 75.16 % | 7.900 K 0.00 % | 7.900 K -30.53 % | 11.371 K 0.00 % | 11.371 K -23.96 % | 14.953 K 0.00 % | 14.953 K 32.26 % | 11.306 K 0.00 % | 11.306 K -34.11 % | 17.160 K 0.00 % | 17.160 K |
| Account payables | 8.000 0.00 % | 8.000 | 0.000 | 0.000 -100.00 % | 131.842 K 0.00 % | 131.842 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 709.687 K 0.00 % | 709.687 K 68.74 % | 420.572 K 0.00 % | 420.572 K | 0.000 | 0.000 -100.00 % | 901.375 K 0.00 % | 901.375 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.166 M 0.00 % | 1.166 M | 0.000 | 0.000 -100.00 % | 100.682 K 0.00 % | 100.682 K -89.16 % | 928.587 K 0.00 % | 928.587 K | 0.000 | 0.000 -100.00 % | 401.156 K 0.00 % | 401.156 K | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 |
| 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 |
| 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 |
| 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 |
| Other total stockholders equity | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.00 % | 53.857 M 0.01 % | 53.850 M 0.00 % | 53.850 M 0.01 % | 53.843 M 0.00 % | 53.843 M 0.00 % | 53.843 M 0.00 % | 53.843 M 0.00 % | 53.843 M 0.00 % | 53.843 M 0.00 % | 53.843 M 0.00 % | 53.843 M 0.00 % | 53.843 M 0.00 % | 53.843 M 0.00 % | 53.843 M 0.00 % | 53.843 M 0.02 % | 53.834 M 0.00 % | 53.834 M |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 |
| Total assets | 49.087 M 0.00 % | 49.087 M -1.59 % | 49.878 M 0.00 % | 49.878 M -0.33 % | 50.044 M 0.00 % | 50.044 M -11.62 % | 56.623 M 0.00 % | 56.623 M 0.15 % | 56.538 M 0.00 % | 56.538 M 0.65 % | 56.171 M 0.00 % | 56.171 M -0.15 % | 56.255 M 0.00 % | 56.255 M -2.39 % | 57.631 M 0.00 % | 57.631 M 3.07 % | 55.913 M 0.00 % | 55.913 M 0.60 % | 55.582 M 0.00 % | 55.582 M 0.45 % | 55.335 M 0.00 % | 55.335 M -3.07 % | 57.090 M 0.00 % | 57.090 M -0.76 % | 57.526 M 0.00 % | 57.526 M -2.01 % | 58.704 M 0.00 % | 58.704 M 0.58 % | 58.366 M 0.00 % | 58.366 M 0.02 % | 58.352 M 0.00 % | 58.352 M -0.47 % | 58.626 M 0.00 % | 58.626 M -0.07 % | 58.667 M 0.00 % | 58.667 M 4.78 % | 55.994 M 0.00 % | 55.994 M 1.93 % | 54.934 M 0.00 % | 54.934 M -6.79 % | 58.938 M 0.00 % | 58.938 M |
| 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 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 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 |
| 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 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 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| 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 |
| 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 | 0.000 | 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 | 0.000 | 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 | 0.000 | 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 |
| 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 | 0.000 | 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 | -417.415 K 0.00 % | -417.415 K -574.02 % | -61.929 K 0.00 % | -61.929 K -103.08 % | 2.010 M 0.00 % | 2.010 M 536.09 % | -460.973 K 0.00 % | -460.973 K 33.87 % | -697.025 K 0.00 % | -697.026 K 24.88 % | -927.854 K 0.00 % | -927.854 K -347.68 % | 374.613 K 0.00 % | 374.613 K 133.56 % | -1.116 M 0.00 % | -1.116 M -0.98 % | -1.105 M 0.00 % | -1.105 M -533.66 % | -174.438 K 0.00 % | -174.438 K -320.99 % | 78.935 K 0.00 % | 78.935 K 108.66 % | -911.512 K 0.00 % | -911.512 K -241.98 % | 641.986 K 0.00 % | 641.986 K 184.15 % | -762.908 K 0.00 % | -762.908 K 20.17 % | -955.654 K 0.00 % | -955.654 K -541.12 % | -149.060 K 0.00 % | -149.060 K 80.69 % | -771.827 K 0.00 % | -771.827 K 47.58 % | -1.472 M 0.00 % | -1.472 M -28.19 % | -1.149 M 0.00 % | -1.149 M -183.16 % | 1.381 M 0.00 % | 1.381 M 718.93 % | -223.146 K 0.00 % | -223.146 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 | 0.000 | 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 | 0.000 | 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 | 0.000 | 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 | 0.000 | 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 | 0.000 | 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 | 0.000 | 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 | 0.000 | 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 | 0.000 | 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 | 0.000 | 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 | 0.000 | 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 | 0.000 | 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 | 0.000 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 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 |