Econo Trade (India) Limited ETIL.BO
Finances
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 64.230 M 66.05 % | 38.680 M 32.11 % | 29.279 M 15.24 % | 25.406 M 25.98 % | 20.166 M 6.72 % | 18.895 M -50.31 % | 38.025 M -61.46 % | 98.674 M -32.75 % | 146.727 M -33.65 % | 221.156 M 402.87 % | 43.979 M -28.89 % | 61.844 M |
| Net income | 22.622 M -10.48 % | 25.270 M 34.72 % | 18.757 M 150.49 % | 7.488 M 5.05 % | 7.128 M 55.63 % | 4.580 M 48.80 % | 3.078 M -6.95 % | 3.308 M 196.15 % | 1.117 M -62.17 % | 2.953 M 188.38 % | 1.024 M -12.10 % | 1.165 M |
| Income before tax | 30.522 M -9.52 % | 33.735 M 39.25 % | 24.226 M 133.55 % | 10.373 M 4.49 % | 9.927 M 54.38 % | 6.430 M 54.05 % | 4.174 M -6.22 % | 4.451 M 68.34 % | 2.644 M -38.55 % | 4.303 M 99.58 % | 2.156 M 19.64 % | 1.802 M |
| Income before tax ratio | 0.48 -45.51 % | 0.87 5.41 % | 0.83 102.66 % | 0.41 -17.06 % | 0.49 44.66 % | 0.34 210.01 % | 0.11 143.35 % | 0.05 150.32 % | 0.02 -7.39 % | 0.02 -60.31 % | 0.05 68.25 % | 0.03 |
| EBITDA | 31.082 M -5.22 % | 32.794 M 36.96 % | 23.944 M 130.79 % | 10.375 M 3.29 % | 10.045 M 56.22 % | 6.430 M -54.69 % | 14.190 M 140.71 % | 5.895 M 116.65 % | 2.721 M -37.99 % | 4.388 M 93.30 % | 2.270 M 9.13 % | 2.080 M |
| Net income ratio | 0.35 -46.09 % | 0.65 1.98 % | 0.64 117.36 % | 0.29 -16.62 % | 0.35 45.83 % | 0.24 199.44 % | 0.08 141.46 % | 0.03 340.37 % | 0.01 -42.99 % | 0.01 -42.65 % | 0.02 23.60 % | 0.02 |
| Ratio EBITDA | 0.48 -42.92 % | 0.85 3.67 % | 0.82 100.26 % | 0.41 -18.02 % | 0.50 46.38 % | 0.34 -8.81 % | 0.37 524.64 % | 0.06 222.15 % | 0.02 -6.53 % | 0.02 -61.56 % | 0.05 53.47 % | 0.03 |
| Gross profit ratio | 0.60 -40.21 % | 1.00 6.41 % | 0.94 -9.75 % | 1.04 117.19 % | 0.48 -52.06 % | 1.00 137.05 % | 0.42 467.81 % | 0.07 -16.35 % | 0.09 128.75 % | 0.04 -72.22 % | 0.14 -26.61 % | 0.19 |
| Weighted average shs out dil | 18.644 M -0.40 % | 18.719 M -0.21 % | 18.757 M 0.47 % | 18.670 M 0.00 % | 18.670 M 0.00 % | 18.670 M 0.00 % | 18.670 M 0.00 % | 18.670 M 0.00 % | 18.670 M 0.00 % | 18.670 M 0.00 % | 18.670 M 0.00 % | 18.670 M |
| Weighted average shs out | 18.644 M -0.40 % | 18.719 M -0.21 % | 18.757 M 0.47 % | 18.670 M 0.00 % | 18.670 M 0.00 % | 18.670 M 0.00 % | 18.670 M 0.00 % | 18.670 M 0.00 % | 18.670 M 0.00 % | 18.670 M -8.82 % | 20.476 M 5.48 % | 19.412 M |
| EPS diluted | 1.21 -10.37 % | 1.35 35.00 % | 1.00 150.00 % | 0.40 5.26 % | 0.38 52.00 % | 0.25 56.25 % | 0.16 -11.11 % | 0.18 200.00 % | 0.06 -62.50 % | 0.16 220.00 % | 0.05 -16.67 % | 0.06 |
| Earnings per share | 1.21 -10.37 % | 1.35 35.00 % | 1.00 150.00 % | 0.40 5.26 % | 0.38 52.00 % | 0.25 56.25 % | 0.16 -11.11 % | 0.18 200.00 % | 0.06 -62.50 % | 0.16 220.00 % | 0.05 -16.67 % | 0.06 |
| Gross profit | 38.405 M -0.71 % | 38.680 M 40.58 % | 27.514 M 4.01 % | 26.454 M 173.62 % | 9.668 M -48.83 % | 18.895 M 17.79 % | 16.041 M 118.81 % | 7.331 M -43.75 % | 13.032 M 51.76 % | 8.587 M 39.72 % | 6.146 M -47.81 % | 11.777 M |
| Income tax expense | 7.900 M -6.67 % | 8.465 M 54.78 % | 5.469 M 89.50 % | 2.886 M 3.11 % | 2.799 M 51.30 % | 1.850 M 68.80 % | 1.096 M -4.11 % | 1.143 M -25.20 % | 1.528 M 13.19 % | 1.350 M 19.26 % | 1.132 M 77.65 % | 637.196 K |
| Cost of revenue | 25.825 M | 0.000 -100.00 % | 17.868 M 152.94 % | 7.064 M 245.60 % | 2.044 M | 0.000 -100.00 % | 21.984 M -75.93 % | 91.343 M -31.68 % | 133.696 M -37.10 % | 212.569 M 461.86 % | 37.833 M -24.43 % | 50.066 M |
| General and administrative expenses | 5.634 M 225.29 % | 1.732 M 26.52 % | 1.369 M 408.92 % | 269.000 K -42.52 % | 468.000 K 36.36 % | 343.213 K -19.43 % | 426.000 K 13.97 % | 373.796 K -67.18 % | 1.139 M 115.99 % | 527.348 K -61.25 % | 1.361 M | 0.000 |
| Selling and marketing expenses | 68.000 K 33.33 % | 51.000 K 2.00 % | 50.000 K 6.38 % | 47.000 K 4.44 % | 45.000 K 17.05 % | 38.446 K -86.77 % | 290.596 K 1 296.69 % | 20.806 K -41.04 % | 35.290 K 22.79 % | 28.740 K 56.03 % | 18.420 K | 0.000 |
| Other expenses | 2.542 M 806.11 % | -360.000 K -116.48 % | 2.184 M 106.62 % | 1.057 M -87.25 % | 8.290 M 16 647.47 % | 49.500 K -99.68 % | 15.640 M 125.49 % | 6.936 M -24.72 % | 9.213 M 147.13 % | 3.728 M 42.73 % | 2.612 M -73.81 % | 9.975 M |
| Operating expenses | 8.244 M 479.34 % | 1.423 M -60.51 % | 3.603 M 162.42 % | 1.373 M -84.40 % | 8.803 M 1 941.71 % | 431.159 K -97.31 % | 16.041 M 118.81 % | 7.331 M -29.42 % | 10.387 M 142.46 % | 4.284 M 7.34 % | 3.991 M -59.99 % | 9.975 M |
| Cost and expenses | 34.069 M 2 294.17 % | 1.423 M -51.38 % | 2.927 M -65.31 % | 8.437 M -4.16 % | 8.803 M 1 941.71 % | 431.159 K -98.87 % | 38.025 M -61.46 % | 98.674 M -31.52 % | 144.083 M -33.56 % | 216.853 M 418.49 % | 41.824 M -30.34 % | 60.042 M |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 5.702 M 219.80 % | 1.783 M 25.65 % | 1.419 M 349.05 % | 316.000 K -38.40 % | 513.000 K 34.41 % | 381.659 K -46.74 % | 716.596 K 81.60 % | 394.602 K -66.39 % | 1.174 M 111.12 % | 556.088 K -59.67 % | 1.379 M | 0.000 |
| Interest income | 0.000 -100.00 % | 5.807 M -7.65 % | 6.288 M 7.80 % | 5.833 M -17.98 % | 7.112 M 382.71 % | 1.473 M | 0.000 | 0.000 -100.00 % | 42.987 K | 0.000 | 0.000 | 0.000 |
| Interest expense | 0.000 -100.00 % | 2.000 K -75.00 % | 8.000 K 300.00 % | 2.000 K -98.31 % | 118.000 K 157.28 % | 45.864 K | 0.000 -100.00 % | 3.630 K -85.57 % | 25.163 K 403.26 % | 5.000 K 114.41 % | 2.332 K | 0.000 |
| Depreciation and amortization | 921.000 K 4 086.36 % | 22.000 K -33.33 % | 33.000 K 100.32 % | -10.373 M | 0.000 100.00 % | -6.492 M -23 340.38 % | 27.932 K 55.10 % | 18.009 K -65.12 % | 51.631 K -35.41 % | 79.937 K -28.70 % | 112.106 K 6 201.63 % | 1.779 K |
| Operating income | 30.161 M -18.26 % | 36.897 M 40.02 % | 26.352 M 55.29 % | 16.969 M 49.34 % | 11.363 M 2 735.45 % | -431.159 K -101.16 % | 37.308 M 534.81 % | 5.877 M 122.28 % | 2.644 M -38.55 % | 4.303 M 99.58 % | 2.156 M 19.64 % | 1.802 M |
| Operating income ratio | 0.47 -50.77 % | 0.95 5.99 % | 0.90 34.75 % | 0.67 18.54 % | 0.56 2 569.41 % | -0.02 -102.33 % | 0.98 1 547.33 % | 0.06 230.52 % | 0.02 -7.39 % | 0.02 -60.31 % | 0.05 68.25 % | 0.03 |
| Total other income expenses net | 361.000 K 110.25 % | -3.522 M -65.66 % | -2.126 M 67.77 % | -6.596 M -359.33 % | -1.436 M | 0.000 100.00 % | -9.988 M -600.42 % | -1.426 M | 0.000 | 0.000 | 0.000 | 0.000 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 236.806 M -18.87 % | 291.899 M 25.00 % | 233.526 M 176.31 % | 84.517 M 317.74 % | 20.232 M 112.82 % | -157.822 M -694.27 % | -19.870 M 51.60 % | -41.054 M -151.29 % | -16.337 M -142.86 % | -6.727 M -89.49 % | -3.550 M -42.00 % | -2.500 M |
| Total investments | 101.013 M 21.09 % | 83.420 M 0.70 % | 82.842 M -25.17 % | 110.714 M -10.86 % | 124.202 M 96.13 % | 63.326 M 4.61 % | 60.533 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.340 M |
| Total debt | 237.076 M -18.86 % | 292.170 M 24.56 % | 234.569 M 38.42 % | 169.456 M 650.80 % | 22.570 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.005 M | 0.000 | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | 160.219 M 0.00 % | 160.220 M 0.00 % | 160.219 M 0.00 % | 160.218 M | 0.000 -100.00 % | 160.219 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 103.773 M 27.88 % | 81.149 M 45.22 % | 55.880 M 50.53 % | 37.123 M 54.73 % | 23.992 M 31.18 % | 18.289 M 25.05 % | 14.625 M 20.24 % | 12.163 M 27.80 % | 9.517 M 10.44 % | 8.617 M 37.76 % | 6.255 M 15.07 % | 5.436 M |
| Common stock | 186.696 M 0.00 % | 186.696 M 0.00 % | 186.696 M 0.00 % | 186.696 M 0.00 % | 186.696 M 0.00 % | 186.696 M 0.00 % | 186.696 M 0.00 % | 186.696 M 0.00 % | 186.696 M 0.00 % | 186.696 M 0.00 % | 186.696 M 0.00 % | 186.696 M |
| Total equity | 458.488 M 5.19 % | 435.865 M 6.15 % | 410.595 M 4.79 % | 391.838 M 1.95 % | 384.349 M 1.89 % | 377.220 M 1.23 % | 372.640 M 0.83 % | 369.563 M 0.90 % | 366.255 M 0.31 % | 365.138 M 0.82 % | 362.185 M 0.28 % | 361.161 M |
| Other non current liabilities | 2.854 M -24.91 % | 3.801 M -98.40 % | 238.124 M 384.80 % | -83.610 M -8 882.56 % | 952.000 K 4.45 % | 911.460 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term debt | 237.076 M 10.84 % | 213.896 M | 0.000 -100.00 % | 84.728 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current liabilities | 239.930 M 10.21 % | 217.697 M -8.58 % | 238.124 M 21 199.11 % | 1.118 M 17.44 % | 952.000 K 4.45 % | 911.460 K | 0.000 | 0.000 | 0.000 -100.00 % | 7.250 K 0.00 % | 7.250 K 0.00 % | 7.250 K |
| Other current liabilities | 0.000 -100.00 % | 655.000 K -49.54 % | 1.298 M -17.53 % | 1.574 M 71.65 % | 917.000 K 57.15 % | 583.534 K -91.48 % | 6.845 M 20.84 % | 5.665 M 37.22 % | 4.128 M -8.76 % | 4.525 M 62.93 % | 2.777 M 6.52 % | 2.607 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 |
| Short term debt | 0.000 -100.00 % | 78.274 M -66.63 % | 234.569 M 176.85 % | 84.728 M 275.40 % | 22.570 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.005 M | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 0.000 -100.00 % | 78.929 M -66.54 % | 235.867 M 173.30 % | 86.302 M 267.45 % | 23.487 M 201.21 % | 7.798 M 13.92 % | 6.845 M 20.26 % | 5.692 M 9.71 % | 5.188 M 14.40 % | 4.535 M 21.68 % | 3.727 M -28.71 % | 5.228 M |
| Total liabilities | 239.931 M -19.11 % | 296.626 M 24.57 % | 238.124 M 172.39 % | 87.420 M 257.71 % | 24.439 M 180.62 % | 8.709 M 27.23 % | 6.845 M 20.26 % | 5.692 M 9.71 % | 5.188 M 14.22 % | 4.542 M 21.64 % | 3.734 M -28.67 % | 5.235 M |
| Other non current assets | 164.893 M -77.48 % | 732.207 M 783.86 % | 82.842 M -25.17 % | 110.714 M -10.86 % | 124.202 M | 0.000 -100.00 % | 60.533 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| 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 |
| 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 |
| Property plant equipment net | 5.000 K -61.54 % | 13.000 K -63.89 % | 36.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 61.451 K -31.25 % | 89.383 K -16.77 % | 107.392 K -32.47 % | 159.024 K -33.45 % | 238.961 K -26.51 % | 325.160 K |
| Total non current assets | 164.898 M -77.48 % | 732.220 M 783.49 % | 82.878 M -25.14 % | 110.714 M -10.86 % | 124.202 M 694 231.40 % | 17.888 K -99.97 % | 60.612 M 51 148.40 % | 118.271 K -10.65 % | 132.370 K -16.76 % | 159.024 K -33.45 % | 238.961 K -26.51 % | 325.160 K |
| Other current assets | 533.251 M 194.31 % | -565.399 M -852.02 % | 75.184 M 4.15 % | 72.189 M -87.07 % | 558.199 M 342.82 % | -229.877 M -179.22 % | 290.164 M 13 556.33 % | 2.125 M -81.88 % | 11.726 M -19.76 % | 14.614 M 33 885.00 % | 43.000 K 1.06 % | 42.550 K |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 63.326 M 4.61 % | 60.533 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.340 M |
| cash and cash equivalents | 270.000 K -0.37 % | 271.000 K -74.02 % | 1.043 M 394.31 % | 211.000 K -90.98 % | 2.338 M -98.52 % | 157.822 M 694.27 % | 19.870 M -51.60 % | 41.054 M 136.75 % | 17.341 M 157.78 % | 6.727 M 89.49 % | 3.550 M 42.00 % | 2.500 M |
| Cash and short term investments | 270.000 K -0.37 % | 271.000 K -74.02 % | 1.043 M 394.31 % | 211.000 K -90.98 % | 2.338 M -98.52 % | 157.822 M 694.27 % | 19.870 M -51.60 % | 41.054 M 136.75 % | 17.341 M 157.78 % | 6.727 M 89.49 % | 3.550 M -59.84 % | 8.840 M |
| Total current assets | 533.521 M 196 771.22 % | 271.000 K -99.95 % | 565.841 M 53.53 % | 368.543 M 29.50 % | 284.586 M 324.14 % | 67.097 M -78.96 % | 318.873 M -15.00 % | 375.136 M 1.03 % | 371.310 M 0.48 % | 369.521 M 1.05 % | 365.680 M -0.11 % | 366.072 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.297 M 69.94 % | 3.706 M -58.08 % | 8.839 M -71.13 % | 30.613 M -39.66 % | 50.738 M -22.09 % | 65.121 M -25.51 % | 87.426 M 34.96 % | 64.777 M |
| Net receivables | 0.000 -100.00 % | 565.399 M 15.48 % | 489.614 M 65.33 % | 296.143 M 204.92 % | -282.248 M -308.38 % | 135.446 M | 0.000 -100.00 % | 301.344 M 3.38 % | 291.504 M 2.98 % | 283.060 M 3.06 % | 274.661 M -6.07 % | 292.411 M |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 17.888 K 0.00 % | 17.888 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 318.815 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 950.000 K -63.75 % | 2.621 M |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 7.214 M | 0.000 -100.00 % | 26.689 K -51.30 % | 54.800 K 434.11 % | 10.260 K | 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 |
| 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 |
| 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 |
| 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 |
| Other total stockholders equity | 7.800 M 0.00 % | 7.800 M 0.00 % | 7.800 M 0.00 % | 7.800 M -95.51 % | 173.661 M 2 126.42 % | 7.800 M -95.45 % | 171.319 M 0.36 % | 170.704 M 0.39 % | 170.042 M 0.13 % | 169.825 M 0.35 % | 169.234 M 0.12 % | 169.029 M |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 7.250 K | 0.000 | 0.000 |
| Other liabilities | 1.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 698.419 M -4.65 % | 732.491 M 12.91 % | 648.719 M 35.36 % | 479.257 M 17.24 % | 408.788 M 5.92 % | 385.929 M 1.70 % | 379.485 M 1.13 % | 375.254 M 1.03 % | 371.442 M 0.48 % | 369.680 M 1.03 % | 365.919 M -0.13 % | 366.397 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| 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 |
| Change in working capital | 32.720 M 139.42 % | -82.995 M 57.23 % | -194.037 M -127.53 % | -85.279 M 33.43 % | -128.108 M -284.68 % | 69.368 M 97.75 % | 35.079 M 131.22 % | 15.171 M 179.51 % | -19.081 M -169.48 % | 27.461 M 191.79 % | -29.917 M -968.42 % | 3.445 M |
| Accounts receivables | 36.829 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 33.430 M | 0.000 | 0.000 | 0.000 100.00 % | -5.596 M -11 292.00 % | 50.000 K |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.133 M -76.42 % | 21.774 M 8.19 % | 20.125 M 39.92 % | 14.383 M -36.08 % | 22.502 M 199.35 % | -22.649 M -2 764.57 % | 850.007 K |
| 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 |
| Other working capital | -4.109 M 95.05 % | -82.995 M 57.23 % | -194.037 M -127.53 % | -85.279 M 33.43 % | -128.108 M -284.68 % | 69.368 M 444.69 % | -20.125 M -306.32 % | -4.953 M 85.20 % | -33.464 M -774.81 % | 4.959 M 396.59 % | -1.672 M -165.70 % | 2.545 M |
| Other non cash items | -7.793 M -5 894.62 % | -130.000 K 91.79 % | -1.583 M -46.44 % | -1.081 M 62.02 % | -2.846 M -3 162.38 % | -87.237 K -100.71 % | 12.318 M 157 538.65 % | -7.824 K 86.97 % | -60.030 K -104.18 % | 1.436 M 249.74 % | -959.000 K -770.13 % | 143.107 K |
| Net cash provided by operating activities | 56.370 M 197.47 % | -57.833 M 67.29 % | -176.830 M -106.79 % | -85.510 M 30.94 % | -123.826 M -267.65 % | 73.861 M 46.25 % | 50.502 M 173.15 % | 18.489 M 202.87 % | -17.973 M -156.28 % | 31.934 M 211.62 % | -28.609 M -630.68 % | 5.391 M |
| Investments in property plant and equipment | 0.000 | 0.000 100.00 % | -69.000 K | 0.000 | 0.000 100.00 % | -14.091 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -27.450 K 91.55 % | -325.000 K |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 348.706 K -99.46 % | 64.091 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | -1.279 M -135.98 % | -542.000 K -101.94 % | 27.891 M 30.58 % | 21.360 M 139.14 % | -54.579 M -487.33 % | 14.091 M 119.66 % | -71.687 M -1 510.05 % | 5.084 M -82.22 % | 28.587 M 200.08 % | -28.563 M -196.21 % | 29.687 M 613.35 % | -5.783 M |
| Net cash used for investing activites | -1.279 M -135.98 % | -542.000 K -101.95 % | 27.822 M 30.25 % | 21.360 M 139.39 % | -54.230 M -184.61 % | 64.091 M 189.40 % | -71.687 M -1 510.05 % | 5.084 M -82.22 % | 28.587 M 200.08 % | -28.563 M -196.30 % | 29.659 M 585.58 % | -6.108 M |
| Debt repayment | -55.094 M -195.65 % | 57.601 M -62.83 % | 154.975 M 149.87 % | 62.022 M 174.80 % | 22.570 M | 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 |
| 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 |
| 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 |
| Other financing activites | 0.000 -100.00 % | 1.000 K 100.02 % | -5.134 M | 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 | -55.094 M -195.65 % | 57.602 M -61.56 % | 149.841 M 141.59 % | 62.022 M 174.80 % | 22.570 M | 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 |
| Net change in cash | -2.000 K 99.74 % | -772.000 K -192.79 % | 832.000 K 139.12 % | -2.127 M 98.63 % | -155.586 M -212.78 % | 137.952 M 751.21 % | -21.184 M -189.33 % | 23.713 M 127.57 % | 10.420 M 209.11 % | 3.371 M 221.05 % | 1.050 M 246.65 % | -716.000 K |
| Cash at beginning of period | 271.000 K -74.02 % | 1.043 M 394.31 % | 211.000 K -90.98 % | 2.338 M -98.52 % | 157.822 M 694.27 % | 19.870 M -51.60 % | 41.054 M 136.75 % | 17.341 M 150.56 % | 6.921 M 94.96 % | 3.550 M 42.00 % | 2.500 M -22.26 % | 3.216 M |
| Cash at end of period | 269.000 K -0.74 % | 271.000 K -74.02 % | 1.043 M 394.31 % | 211.000 K -90.56 % | 2.236 M -98.58 % | 157.822 M 694.27 % | 19.870 M -51.60 % | 41.054 M 136.75 % | 17.341 M 150.56 % | 6.921 M 94.96 % | 3.550 M 42.00 % | 2.500 M |
| Operating cash flow | 56.370 M 197.47 % | -57.833 M 67.29 % | -176.830 M -106.79 % | -85.510 M 30.94 % | -123.826 M -267.65 % | 73.861 M 46.25 % | 50.502 M 173.15 % | 18.489 M 202.87 % | -17.973 M -156.28 % | 31.934 M 211.62 % | -28.609 M -630.68 % | 5.391 M |
| Capital expenditure | 0.000 | 0.000 100.00 % | -69.000 K | 0.000 | 0.000 100.00 % | -14.091 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -27.450 K 91.55 % | -325.000 K |
| Free CashFlow | 56.370 M 197.47 % | -57.833 M 67.31 % | -176.899 M -106.88 % | -85.510 M 30.94 % | -123.826 M -307.17 % | 59.770 M 18.35 % | 50.502 M 173.15 % | 18.489 M 202.87 % | -17.973 M -156.28 % | 31.934 M 211.52 % | -28.636 M -665.26 % | 5.066 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 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 | 2013-06-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12.863 M -46.43 % | 24.011 M 238.28 % | 7.098 M -23.01 % | 9.219 M 34.08 % | 6.876 M -54.82 % | 15.218 M -9.04 % | 16.730 M 5.95 % | 15.790 M 18.91 % | 13.279 M 180.68 % | 4.731 M -44.88 % | 8.583 M -0.36 % | 8.614 M -0.45 % | 8.653 M 100.53 % | 4.315 M -37.08 % | 6.858 M 69.00 % | 4.058 M -60.12 % | 10.175 M 370.47 % | -3.762 M -164.95 % | 5.792 M -17.06 % | 6.983 M 158.73 % | 2.699 M -84.26 % | 17.149 M 890.70 % | 1.731 M 16.17 % | 1.490 M -61.06 % | 3.826 M 477.69 % | -1.013 M -118.01 % | 5.625 M -24.51 % | 7.451 M -71.30 % | 25.961 M -27.24 % | 35.680 M 80.44 % | 19.774 M -35.66 % | 30.735 M 146.18 % | 12.485 M -87.92 % | 103.367 M 312.64 % | 25.050 M 111.00 % | 11.872 M 83.15 % | 6.482 M 165.65 % | -9.873 M -128.73 % | 34.369 M -63.85 % | 95.072 M 21.39 % | 78.318 M 1 059.41 % | 6.755 M -49.19 % | 13.295 M -5.72 % | 14.102 M 54.71 % | 9.115 M -80.07 % | 45.745 M 244.08 % | 13.295 M 1 559.34 % | 801.220 K |
| Net income | 5.398 M -23.83 % | 7.087 M 40.78 % | 5.034 M -21.17 % | 6.386 M 55.49 % | 4.107 M -59.61 % | 10.169 M 87.48 % | 5.424 M 27.71 % | 4.247 M -21.80 % | 5.431 M 35.27 % | 4.015 M -25.47 % | 5.387 M -24.65 % | 7.149 M 229.45 % | 2.170 M 155.59 % | 849.000 K -69.14 % | 2.751 M 473.13 % | 480.000 K -85.91 % | 3.407 M 238.44 % | -2.461 M -171.11 % | 3.461 M -19.46 % | 4.297 M 134.30 % | 1.834 M 119.76 % | 834.564 K -13.92 % | 969.560 K 152.29 % | 384.300 K -83.93 % | 2.392 M 112.54 % | -19.073 M -792.56 % | 2.754 M -42.89 % | 4.822 M -66.92 % | 14.576 M 184.93 % | -17.162 M -322.83 % | 7.702 M 11.57 % | 6.903 M 17.70 % | 5.865 M 175.61 % | -7.757 M -291.82 % | 4.044 M 546.52 % | 625.500 K -85.65 % | 4.359 M 156.54 % | -7.710 M -263.24 % | 4.723 M 26.08 % | 3.746 M 4.96 % | 3.569 M 133.67 % | -10.601 M -191.31 % | 11.610 M 258.00 % | 3.243 M -14.88 % | 3.810 M 294.92 % | 964.746 K -91.69 % | 11.610 M 10 454.55 % | 110.000 K |
| Income before tax | 7.090 M -31.40 % | 10.335 M 67.10 % | 6.185 M -27.39 % | 8.518 M 55.52 % | 5.477 M -59.73 % | 13.601 M 79.98 % | 7.557 M 36.78 % | 5.525 M -21.66 % | 7.053 M 23.41 % | 5.715 M -18.21 % | 6.987 M -18.93 % | 8.618 M 200.28 % | 2.870 M 290.48 % | 735.000 K -82.91 % | 4.301 M 486.77 % | 733.000 K -84.08 % | 4.604 M 254.86 % | -2.973 M -163.57 % | 4.677 M -18.62 % | 5.747 M 131.83 % | 2.479 M 81.08 % | 1.369 M 4.50 % | 1.310 M 152.25 % | 519.320 K -83.93 % | 3.232 M 112.74 % | -25.361 M -790.66 % | 3.672 M -42.89 % | 6.430 M -66.92 % | 19.435 M 178.83 % | -24.653 M -324.04 % | 11.004 M 13.19 % | 9.722 M 16.04 % | 8.378 M 187.76 % | -9.547 M -266.21 % | 5.744 M 410.12 % | 1.126 M -79.56 % | 5.509 M 148.41 % | -11.380 M -340.95 % | 4.723 M -12.47 % | 5.396 M -3.11 % | 5.569 M 142.13 % | -13.219 M -211.93 % | 11.810 M 151.65 % | 4.693 M -14.83 % | 5.510 M 146.13 % | -11.945 M -201.14 % | 11.810 M 10 636.36 % | 110.000 K |
| Income before tax ratio | 0.55 28.06 % | 0.43 -50.60 % | 0.87 -5.69 % | 0.92 16.00 % | 0.80 -10.88 % | 0.89 97.86 % | 0.45 29.09 % | 0.35 -34.12 % | 0.53 -56.03 % | 1.21 48.39 % | 0.81 -18.63 % | 1.00 201.64 % | 0.33 94.72 % | 0.17 -72.84 % | 0.63 247.20 % | 0.18 -60.08 % | 0.45 -42.74 % | 0.79 -2.13 % | 0.81 -1.88 % | 0.82 -10.40 % | 0.92 1 050.56 % | 0.08 -89.45 % | 0.76 117.13 % | 0.35 -58.74 % | 0.84 -96.63 % | 25.04 3 735.10 % | 0.65 -24.35 % | 0.86 15.27 % | 0.75 208.35 % | -0.69 -224.16 % | 0.56 75.93 % | 0.32 -52.86 % | 0.67 826.55 % | -0.09 -140.28 % | 0.23 141.76 % | 0.09 -88.84 % | 0.85 -26.27 % | 1.15 738.77 % | 0.14 142.12 % | 0.06 -20.18 % | 0.07 103.63 % | -1.96 -320.30 % | 0.89 166.93 % | 0.33 -44.95 % | 0.60 331.50 % | -0.26 -129.40 % | 0.89 547.02 % | 0.14 |
| EBITDA | 7.000 M -37.31 % | 11.166 M 83.20 % | 6.095 M -27.68 % | 8.428 M 56.48 % | 5.386 M -58.34 % | 12.929 M 73.17 % | 7.466 M | 0.000 -100.00 % | 6.962 M 18.64 % | 5.868 M | 0.000 100.00 % | -147.000 K -105.11 % | 2.874 M 289.96 % | 737.000 K -82.86 % | 4.301 M 486.77 % | 733.000 K -84.08 % | 4.604 M 261.20 % | -2.856 M -161.06 % | 4.677 M -18.48 % | 5.737 M 131.05 % | 2.483 M -77.22 % | 10.900 M 732.06 % | 1.310 M 152.25 % | 519.320 K -83.93 % | 3.232 M 121.06 % | -15.345 M -517.89 % | 3.672 M -42.89 % | 6.430 M -66.92 % | 19.435 M 178.90 % | -24.631 M -323.84 % | 11.004 M 13.19 % | 9.722 M 16.04 % | 8.378 M 188.24 % | -9.495 M -265.30 % | 5.744 M 410.12 % | 1.126 M -79.56 % | 5.509 M 114.79 % | -37.255 M -888.80 % | 4.723 M -12.94 % | 5.425 M -2.59 % | 5.569 M 142.35 % | -13.150 M -211.35 % | 11.810 M 149.31 % | 4.737 M -14.03 % | 5.510 M 147.23 % | -11.667 M -198.79 % | 11.810 M | 0.000 |
| Net income ratio | 0.42 42.18 % | 0.30 -58.38 % | 0.71 2.38 % | 0.69 15.97 % | 0.60 -10.61 % | 0.67 106.11 % | 0.32 20.54 % | 0.27 -34.24 % | 0.41 -51.81 % | 0.85 35.21 % | 0.63 -24.37 % | 0.83 230.94 % | 0.25 27.46 % | 0.20 -50.95 % | 0.40 239.13 % | 0.12 -64.67 % | 0.33 -48.81 % | 0.65 9.48 % | 0.60 -2.89 % | 0.62 -9.44 % | 0.68 1 296.29 % | 0.05 -91.31 % | 0.56 117.17 % | 0.26 -58.75 % | 0.63 -96.68 % | 18.83 3 745.64 % | 0.49 -24.35 % | 0.65 15.26 % | 0.56 216.73 % | -0.48 -223.49 % | 0.39 73.42 % | 0.22 -52.19 % | 0.47 725.99 % | -0.08 -146.48 % | 0.16 206.41 % | 0.05 -92.17 % | 0.67 -13.89 % | 0.78 468.27 % | 0.14 248.77 % | 0.04 -13.54 % | 0.05 102.90 % | -1.57 -279.71 % | 0.87 279.73 % | 0.23 -44.98 % | 0.42 1 881.98 % | 0.02 -97.58 % | 0.87 536.07 % | 0.14 |
| Ratio EBITDA | 0.54 17.02 % | 0.47 -45.84 % | 0.86 -6.07 % | 0.91 16.71 % | 0.78 -7.80 % | 0.85 90.38 % | 0.45 | 0.00 -100.00 % | 0.52 -57.73 % | 1.24 | 0.00 100.00 % | -0.02 -105.14 % | 0.33 94.46 % | 0.17 -72.77 % | 0.63 247.20 % | 0.18 -60.08 % | 0.45 -40.40 % | 0.76 -5.98 % | 0.81 -1.71 % | 0.82 -10.70 % | 0.92 44.74 % | 0.64 -16.01 % | 0.76 117.13 % | 0.35 -58.74 % | 0.84 -94.42 % | 15.15 2 220.48 % | 0.65 -24.35 % | 0.86 15.27 % | 0.75 208.44 % | -0.69 -224.05 % | 0.56 75.93 % | 0.32 -52.86 % | 0.67 830.53 % | -0.09 -140.06 % | 0.23 141.76 % | 0.09 -88.84 % | 0.85 -77.48 % | 3.77 2 645.90 % | 0.14 140.83 % | 0.06 -19.75 % | 0.07 103.65 % | -1.95 -319.15 % | 0.89 164.45 % | 0.34 -44.43 % | 0.60 337.02 % | -0.26 -128.71 % | 0.89 | 0.00 |
| Gross profit ratio | 0.61 -8.27 % | 0.67 -33.03 % | 1.00 0.00 % | 1.00 3.76 % | 0.96 0.47 % | 0.96 92.24 % | 0.50 234.70 % | 0.15 -83.52 % | 0.90 730.49 % | -0.14 -114.35 % | 1.00 0.00 % | 1.00 7.77 % | 0.93 -4.78 % | 0.97 13.14 % | 0.86 65.81 % | 0.52 -22.48 % | 0.67 -55.30 % | 1.50 42.94 % | 1.05 8.93 % | 0.96 3.75 % | 0.93 44.13 % | 0.64 -32.69 % | 0.96 6.61 % | 0.90 -4.93 % | 0.94 -93.67 % | 14.90 2 099.71 % | 0.68 -27.30 % | 0.93 19.96 % | 0.78 165.88 % | -1.18 -309.07 % | 0.56 69.29 % | 0.33 -53.18 % | 0.71 13 212.57 % | -0.01 -100.63 % | 0.85 569.32 % | 0.13 -86.34 % | 0.93 -71.14 % | 3.24 1 988.47 % | 0.16 135.30 % | 0.07 -20.56 % | 0.08 104.87 % | -1.71 -270.51 % | 1.00 145.08 % | 0.41 -46.02 % | 0.76 900.06 % | -0.09 -109.45 % | 1.00 | 0.00 |
| Weighted average shs out dil | 18.614 M -0.16 % | 18.644 M 0.00 % | 18.644 M -0.73 % | 18.782 M 0.61 % | 18.668 M -0.86 % | 18.830 M 0.67 % | 18.703 M -11.92 % | 21.235 M 13.39 % | 18.728 M 2.62 % | 18.250 M -1.75 % | 18.576 M -1.26 % | 18.813 M -4.63 % | 19.727 M 10.01 % | 17.932 M 4.29 % | 17.194 M 7.46 % | 16.000 M -15.47 % | 18.928 M 5.23 % | 17.987 M 3.94 % | 17.305 M 24.85 % | 13.861 M -24.42 % | 18.340 M -0.89 % | 18.505 M -4.57 % | 19.391 M 0.92 % | 19.215 M 4.45 % | 18.397 M -0.74 % | 18.534 M 0.96 % | 18.358 M -1.02 % | 18.548 M -0.74 % | 18.687 M 0.05 % | 18.679 M -0.57 % | 18.786 M 0.70 % | 18.656 M -1.38 % | 18.918 M 1.21 % | 18.691 M 1.68 % | 18.382 M -2.56 % | 18.864 M 0.84 % | 18.706 M -0.52 % | 18.804 M 0.73 % | 18.668 M 0.16 % | 18.638 M -0.25 % | 18.685 M 0.47 % | 18.597 M -0.39 % | 18.669 M 0.00 % | 18.669 M 0.01 % | 18.668 M -0.01 % | 18.670 M 0.00 % | 18.669 M 1.83 % | 18.333 M |
| Weighted average shs out | 18.614 M -0.16 % | 18.644 M 0.00 % | 18.644 M -0.73 % | 18.782 M 0.61 % | 18.668 M -0.86 % | 18.830 M 0.67 % | 18.703 M -11.92 % | 21.235 M 13.39 % | 18.728 M 0.38 % | 18.656 M 0.43 % | 18.576 M -1.26 % | 18.813 M -4.63 % | 19.727 M 10.01 % | 17.932 M 4.29 % | 17.194 M 7.46 % | 16.000 M -15.47 % | 18.928 M 5.23 % | 17.987 M 3.94 % | 17.305 M 24.85 % | 13.861 M -24.42 % | 18.340 M -0.89 % | 18.505 M -4.57 % | 19.391 M 0.92 % | 19.215 M 4.45 % | 18.397 M -0.74 % | 18.534 M 0.96 % | 18.358 M -1.02 % | 18.548 M -0.74 % | 18.687 M 0.05 % | 18.679 M -0.57 % | 18.786 M 0.70 % | 18.656 M -0.07 % | 18.670 M -0.11 % | 18.691 M 1.68 % | 18.382 M -2.56 % | 18.864 M 0.84 % | 18.706 M -0.52 % | 18.804 M 0.73 % | 18.668 M 0.16 % | 18.638 M -0.25 % | 18.685 M 0.47 % | 18.597 M -0.39 % | 18.669 M 0.00 % | 18.669 M 0.01 % | 18.668 M -1.96 % | 19.041 M 1.99 % | 18.669 M 1.83 % | 18.333 M |
| EPS diluted | 0.29 -23.68 % | 0.38 40.74 % | 0.27 -20.59 % | 0.34 54.55 % | 0.22 -59.26 % | 0.54 86.21 % | 0.29 45.00 % | 0.20 -31.03 % | 0.29 31.82 % | 0.22 -24.14 % | 0.29 -23.68 % | 0.38 245.45 % | 0.11 132.56 % | 0.05 -70.44 % | 0.16 433.33 % | 0.03 -83.33 % | 0.18 228.57 % | -0.14 -170.00 % | 0.20 -35.48 % | 0.31 210.00 % | 0.10 121.73 % | 0.05 -9.80 % | 0.05 150.00 % | 0.02 -84.62 % | 0.13 112.62 % | -1.03 -786.67 % | 0.15 -42.31 % | 0.26 -66.67 % | 0.78 184.78 % | -0.92 -324.39 % | 0.41 10.81 % | 0.37 19.35 % | 0.31 175.61 % | -0.41 -286.36 % | 0.22 633.33 % | 0.03 -86.96 % | 0.23 156.10 % | -0.41 -264.00 % | 0.25 25.00 % | 0.20 5.26 % | 0.19 133.33 % | -0.57 -191.94 % | 0.62 264.71 % | 0.17 -15.00 % | 0.20 286.85 % | 0.05 -91.66 % | 0.62 10 233.33 % | 0.01 |
| Earnings per share | 0.29 -23.68 % | 0.38 40.74 % | 0.27 -20.59 % | 0.34 54.55 % | 0.22 -59.26 % | 0.54 86.21 % | 0.29 45.00 % | 0.20 -31.03 % | 0.29 31.82 % | 0.22 -24.14 % | 0.29 -23.68 % | 0.38 245.45 % | 0.11 132.56 % | 0.05 -70.44 % | 0.16 433.33 % | 0.03 -83.33 % | 0.18 228.57 % | -0.14 -170.00 % | 0.20 -35.48 % | 0.31 210.00 % | 0.10 121.73 % | 0.05 -9.80 % | 0.05 150.00 % | 0.02 -84.62 % | 0.13 112.62 % | -1.03 -786.67 % | 0.15 -42.31 % | 0.26 -66.67 % | 0.78 184.78 % | -0.92 -324.39 % | 0.41 10.81 % | 0.37 19.35 % | 0.31 175.61 % | -0.41 -286.36 % | 0.22 633.33 % | 0.03 -86.96 % | 0.23 156.10 % | -0.41 -264.00 % | 0.25 25.00 % | 0.20 5.26 % | 0.19 133.33 % | -0.57 -191.94 % | 0.62 264.71 % | 0.17 -15.00 % | 0.20 294.48 % | 0.05 -91.82 % | 0.62 10 233.33 % | 0.01 |
| Gross profit | 7.901 M -50.86 % | 16.079 M 126.53 % | 7.098 M -23.01 % | 9.219 M 39.11 % | 6.627 M -54.60 % | 14.598 M 74.87 % | 8.348 M 254.63 % | 2.354 M -80.41 % | 12.016 M 1 869.66 % | -679.000 K -107.91 % | 8.583 M -0.36 % | 8.614 M 7.29 % | 8.029 M 90.94 % | 4.205 M -28.81 % | 5.907 M 180.22 % | 2.108 M -69.08 % | 6.818 M 220.89 % | -5.640 M -192.84 % | 6.075 M -9.65 % | 6.724 M 168.42 % | 2.505 M -77.32 % | 11.043 M 566.85 % | 1.656 M 23.86 % | 1.337 M -62.97 % | 3.611 M 123.92 % | -15.097 M -496.14 % | 3.811 M -45.12 % | 6.944 M -65.57 % | 20.168 M 147.93 % | -42.077 M -477.24 % | 11.154 M 8.92 % | 10.241 M 15.26 % | 8.885 M 1 683.78 % | -561.000 K -102.62 % | 21.410 M 1 312.27 % | 1.516 M -74.98 % | 6.058 M 118.94 % | -31.977 M -699.94 % | 5.330 M -14.94 % | 6.266 M -3.57 % | 6.498 M 156.42 % | -11.518 M -186.63 % | 13.295 M 131.06 % | 5.754 M -16.49 % | 6.890 M 259.42 % | -4.322 M -132.51 % | 13.295 M | 0.000 |
| Income tax expense | 1.692 M -47.91 % | 3.248 M 182.19 % | 1.151 M -46.01 % | 2.132 M 55.73 % | 1.369 M -60.11 % | 3.432 M 60.90 % | 2.133 M 66.90 % | 1.278 M -21.21 % | 1.622 M -4.59 % | 1.700 M 6.25 % | 1.600 M 8.92 % | 1.469 M 109.86 % | 700.000 K 714.04 % | -114.000 K -107.35 % | 1.550 M 512.65 % | 253.000 K -78.86 % | 1.197 M 333.79 % | -512.000 K -142.11 % | 1.216 M -16.14 % | 1.450 M 124.81 % | 645.000 K 20.78 % | 534.020 K 56.77 % | 340.650 K 152.30 % | 135.020 K -83.93 % | 840.310 K 113.37 % | -6.287 M -784.93 % | 917.900 K -42.88 % | 1.607 M -66.93 % | 4.859 M 164.86 % | -7.491 M -326.93 % | 3.301 M 17.10 % | 2.819 M 12.18 % | 2.513 M 240.39 % | -1.790 M -205.29 % | 1.700 M 240.00 % | 500.000 K -56.52 % | 1.150 M 131.34 % | -3.670 M | 0.000 -100.00 % | 1.650 M -17.50 % | 2.000 M 176.39 % | -2.618 M -1 409.00 % | 200.000 K -86.21 % | 1.450 M -14.71 % | 1.700 M 166.79 % | 637.196 K 218.60 % | 200.000 K | 0.000 |
| Cost of revenue | 4.962 M -37.44 % | 7.932 M | 0.000 -100.00 % | 5.479 M 2 100.40 % | 249.000 K -97.71 % | 10.873 M 29.72 % | 8.382 M -37.62 % | 13.436 M 963.82 % | 1.263 M -76.65 % | 5.410 M | 0.000 | 0.000 -100.00 % | 624.000 K 467.27 % | 110.000 K -88.43 % | 951.000 K -51.23 % | 1.950 M -41.91 % | 3.357 M 78.75 % | 1.878 M 763.60 % | -283.000 K -209.27 % | 259.000 K 33.51 % | 194.000 K -96.82 % | 6.106 M 8 019.68 % | 75.200 K -50.79 % | 152.820 K -28.95 % | 215.090 K -98.47 % | 14.084 M 676.41 % | 1.814 M 257.49 % | 507.430 K -91.24 % | 5.794 M -92.55 % | 77.757 M 802.05 % | 8.620 M -57.94 % | 20.493 M 469.25 % | 3.600 M -96.54 % | 103.927 M 2 755.14 % | 3.640 M -64.85 % | 10.356 M 2 339.58 % | 424.500 K -98.08 % | 22.104 M -23.88 % | 29.039 M -67.30 % | 88.806 M 23.65 % | 71.820 M 293.04 % | 18.273 M | 0.000 -100.00 % | 8.348 M 275.02 % | 2.226 M -95.55 % | 50.066 M | 0.000 | 0.000 |
| General and administrative expenses | 0.000 -100.00 % | 4.819 M | 0.000 | 0.000 | 0.000 -100.00 % | 944.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 2.562 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling and marketing expenses | 0.000 -100.00 % | 68.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 51.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 50.000 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 expenses | 902.000 K -4.75 % | 947.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 696.000 K -17.14 % | 840.000 K 833.33 % | 90.000 K 0.00 % | 90.000 K -50.00 % | 180.000 K | 0.000 | 0.000 -100.00 % | 5.159 M 264.35 % | -3.139 M -295.45 % | 1.606 M 16.80 % | 1.375 M -37.90 % | 2.214 M 167.01 % | -3.304 M -336.34 % | 1.398 M 41.64 % | 987.000 K 4 386.36 % | 22.000 K -84.62 % | 143.083 K -58.60 % | 345.580 K -57.76 % | 818.100 K 115.84 % | 379.030 K 37.37 % | 275.927 K 97.95 % | 139.390 K -72.88 % | 513.890 K -29.90 % | 733.080 K 103.89 % | -18.853 M -12 658.62 % | 150.120 K -71.09 % | 519.200 K 2.41 % | 507.000 K -94.36 % | 8.986 M -42.64 % | 15.666 M 3 916.92 % | 390.000 K -28.96 % | 549.000 K -89.70 % | 5.329 M 777.92 % | 607.000 K -30.20 % | 869.650 K -6.39 % | 929.000 K -45.39 % | 1.701 M 14.55 % | 1.485 M 39.96 % | 1.061 M -23.06 % | 1.379 M -81.91 % | 7.623 M 413.33 % | 1.485 M | 0.000 |
| Operating expenses | 902.000 K -84.54 % | 5.834 M 2 425.54 % | 231.000 K -31.04 % | 335.000 K 34.54 % | 249.000 K -85.27 % | 1.691 M 91.72 % | 882.000 K 127.81 % | -3.171 M -162.74 % | 5.054 M 614.14 % | -983.000 K -161.59 % | 1.596 M 39 800.00 % | 4.000 K -99.92 % | 5.159 M 264.35 % | -3.139 M -295.45 % | 1.606 M 16.80 % | 1.375 M -37.90 % | 2.214 M 167.01 % | -3.304 M -336.34 % | 1.398 M 41.64 % | 987.000 K 4 386.36 % | 22.000 K -84.62 % | 143.083 K -58.60 % | 345.580 K -57.76 % | 818.100 K 115.84 % | 379.030 K 37.37 % | 275.927 K 97.95 % | 139.390 K -72.88 % | 513.890 K -29.90 % | 733.080 K 103.89 % | -18.853 M -12 658.62 % | 150.120 K -71.09 % | 519.200 K 2.41 % | 507.000 K -94.36 % | 8.986 M -42.64 % | 15.666 M 3 916.92 % | 390.000 K -28.96 % | 549.000 K -89.70 % | 5.329 M 777.92 % | 607.000 K -30.20 % | 869.650 K -6.39 % | 929.000 K -45.39 % | 1.701 M 14.55 % | 1.485 M 39.96 % | 1.061 M -23.06 % | 1.379 M -81.91 % | 7.623 M 413.33 % | 1.485 M 114.84 % | 691.220 K |
| Cost and expenses | 5.864 M -57.40 % | 13.766 M 5 859.31 % | 231.000 K -31.04 % | 335.000 K 34.54 % | 249.000 K -60.79 % | 635.000 K -93.15 % | 9.264 M -9.75 % | 10.265 M 62.50 % | 6.317 M 42.69 % | 4.427 M 177.38 % | 1.596 M 39 800.00 % | 4.000 K -99.93 % | 5.783 M 290.92 % | -3.029 M -218.46 % | 2.557 M -23.10 % | 3.325 M -40.32 % | 5.571 M 490.67 % | -1.426 M -227.89 % | 1.115 M -10.51 % | 1.246 M 476.85 % | 216.000 K -96.54 % | 6.249 M 1 385.10 % | 420.780 K -56.66 % | 970.920 K 63.42 % | 594.120 K -95.86 % | 14.360 M 635.28 % | 1.953 M 91.28 % | 1.021 M -84.36 % | 6.527 M -88.92 % | 58.903 M 571.64 % | 8.770 M -58.26 % | 21.013 M 411.64 % | 4.107 M -96.36 % | 112.913 M 484.86 % | 19.306 M 79.66 % | 10.746 M 1 003.85 % | 973.500 K -96.45 % | 27.433 M -7.46 % | 29.646 M -66.94 % | 89.676 M 23.27 % | 72.749 M 264.24 % | 19.973 M 1 244.98 % | 1.485 M -84.22 % | 9.409 M 161.00 % | 3.605 M -93.75 % | 57.689 M 3 784.78 % | 1.485 M 114.84 % | 691.220 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 | 0.000 | 0.000 |
| Selling general and administrative expenses | 0.000 -100.00 % | 4.887 M 2 015.58 % | 231.000 K -31.04 % | 335.000 K 34.54 % | 249.000 K -74.97 % | 995.000 K 2 269.05 % | 42.000 K -92.09 % | 531.000 K 146.98 % | 215.000 K -91.77 % | 2.612 M 1 161.84 % | 207.000 K -43.44 % | 366.000 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 -100.00 % | 176.220 K |
| Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 361.460 K -32.24 % | 533.420 K 975.01 % | 49.620 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 |
| Depreciation and amortization | 1.000 K -99.89 % | 921.000 K | 0.000 | 0.000 100.00 % | -1.241 M -5 740.91 % | 22.000 K | 0.000 100.00 % | -5.525 M 21.65 % | -7.052 M -70 620.00 % | 10.000 K 100.14 % | -6.987 M 18.92 % | -8.617 M -215 525.00 % | 4.000 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 -100.00 % | 27.930 K | 0.000 | 0.000 | 0.000 -100.00 % | 18.009 K | 0.000 | 0.000 | 0.000 -100.00 % | 51.630 K | 0.000 | 0.000 | 0.000 -100.00 % | 51.250 K | 0.000 -100.00 % | 28.650 K | 0.000 -100.00 % | 68.480 K | 0.000 -100.00 % | 43.630 K | 0.000 -100.00 % | 277.637 K | 0.000 100.00 % | -110.000 K |
| Operating income | 6.999 M -31.68 % | 10.245 M 49.19 % | 6.867 M -22.70 % | 8.884 M 34.06 % | 6.627 M -54.56 % | 14.583 M 95.33 % | 7.466 M 35.13 % | 5.525 M -20.64 % | 6.962 M 0.77 % | 6.909 M -1.12 % | 6.987 M -18.92 % | 8.617 M 6.92 % | 8.059 M 9.74 % | 7.344 M 70.75 % | 4.301 M 108.89 % | 2.059 M -55.28 % | 4.604 M 297.09 % | -2.336 M -149.95 % | 4.677 M -18.48 % | 5.737 M 131.05 % | 2.483 M -77.22 % | 10.900 M 732.06 % | 1.310 M 152.25 % | 519.320 K -83.93 % | 3.232 M 121.02 % | -15.373 M -518.65 % | 3.672 M -42.89 % | 6.430 M -66.92 % | 19.435 M 183.69 % | -23.223 M -311.04 % | 11.004 M 13.19 % | 9.722 M 16.04 % | 8.378 M 187.76 % | -9.547 M -266.21 % | 5.744 M 410.12 % | 1.126 M -79.56 % | 5.509 M 148.41 % | -11.380 M -340.95 % | 4.723 M -12.47 % | 5.396 M -3.11 % | 5.569 M 142.13 % | -13.219 M -211.93 % | 11.810 M 151.65 % | 4.693 M -14.83 % | 5.510 M 146.13 % | -11.945 M -201.14 % | 11.810 M 10 636.36 % | 110.000 K |
| Operating income ratio | 0.54 27.52 % | 0.43 -55.90 % | 0.97 0.39 % | 0.96 -0.01 % | 0.96 0.58 % | 0.96 114.73 % | 0.45 27.54 % | 0.35 -33.26 % | 0.52 -64.10 % | 1.46 79.40 % | 0.81 -18.62 % | 1.00 7.41 % | 0.93 -45.28 % | 1.70 171.38 % | 0.63 23.60 % | 0.51 12.14 % | 0.45 -27.13 % | 0.62 -23.10 % | 0.81 -1.71 % | 0.82 -10.70 % | 0.92 44.74 % | 0.64 -16.01 % | 0.76 117.13 % | 0.35 -58.74 % | 0.84 -94.43 % | 15.18 2 224.71 % | 0.65 -24.35 % | 0.86 15.27 % | 0.75 215.02 % | -0.65 -216.96 % | 0.56 75.93 % | 0.32 -52.86 % | 0.67 826.55 % | -0.09 -140.28 % | 0.23 141.76 % | 0.09 -88.84 % | 0.85 -26.27 % | 1.15 738.77 % | 0.14 142.12 % | 0.06 -20.18 % | 0.07 103.63 % | -1.96 -320.30 % | 0.89 166.93 % | 0.33 -44.95 % | 0.60 331.50 % | -0.26 -129.40 % | 0.89 547.02 % | 0.14 |
| Total other income expenses net | 91.000 K 1.11 % | 90.000 K 113.20 % | -682.000 K -86.34 % | -366.000 K 68.17 % | -1.150 M -17.11 % | -982.000 K -1 179.12 % | 91.000 K | 0.000 -100.00 % | 91.000 K 107.62 % | -1.194 M 14.04 % | -1.389 M -475.41 % | 370.000 K 107.13 % | -5.190 M 21.47 % | -6.609 M | 0.000 100.00 % | -1.348 M | 0.000 100.00 % | -637.000 K 7.81 % | -691.000 K -7 010.00 % | 10.000 K 350.00 % | -4.000 K 99.96 % | -9.532 M -95 319 900.00 % | -10.000 | 0.000 | 0.000 100.00 % | -9.988 M | 0.000 | 0.000 | 0.000 100.00 % | -1.429 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 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 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 | 2013-06-30 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-03-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 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 | 2014-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 0.000 -100.00 % | 236.806 M | 0.000 -100.00 % | 262.795 M | 0.000 -100.00 % | 291.899 M | 0.000 -100.00 % | 297.607 M 27.44 % | 233.526 M 54 534.97 % | -429.000 K | 0.000 -100.00 % | 169.245 M | 0.000 -100.00 % | 122.091 M | 0.000 -100.00 % | 20.232 M | 0.000 -100.00 % | 20.114 M | 0.000 100.00 % | -157.822 M | 0.000 100.00 % | -75.547 M | 0.000 100.00 % | -19.870 M | 0.000 100.00 % | -77.548 M | 0.000 100.00 % | -41.054 M | 0.000 100.00 % | -3.253 M 80.09 % | -16.337 M | 0.000 100.00 % | -6.902 M | 0.000 100.00 % | -6.727 M | 0.000 100.00 % | -1.691 M | 0.000 100.00 % | -3.550 M -42.00 % | -2.500 M |
| Total investments | 0.000 -100.00 % | 101.013 M | 0.000 -100.00 % | 163.925 M | 0.000 -100.00 % | 161.135 M | 0.000 -100.00 % | 154.166 M 86.10 % | 82.842 M | 0.000 | 0.000 -100.00 % | 110.714 M | 0.000 -100.00 % | 233.629 M | 0.000 -100.00 % | 124.202 M | 0.000 | 0.000 | 0.000 -100.00 % | 67.032 M | 0.000 -100.00 % | 50.836 M | 0.000 -100.00 % | 60.533 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 -100.00 % | 6.340 M |
| Total debt | 0.000 -100.00 % | 237.076 M | 0.000 -100.00 % | 263.065 M | 0.000 -100.00 % | 292.170 M | 0.000 -100.00 % | 297.876 M 26.99 % | 234.569 M | 0.000 | 0.000 -100.00 % | 169.456 M | 0.000 -100.00 % | 123.329 M | 0.000 -100.00 % | 22.570 M | 0.000 -100.00 % | 20.114 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.005 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | 458.488 M 186.16 % | 160.219 M -64.11 % | 446.359 M 71.90 % | 259.663 M -40.43 % | 435.865 M 172.04 % | 160.220 M -61.88 % | 420.272 M 79.93 % | 233.576 M 45.79 % | 160.219 M -25.29 % | 214.460 M -45.27 % | 391.837 M 144.56 % | 160.218 M -58.73 % | 388.215 M | 0.000 -100.00 % | 384.350 M | 0.000 -100.00 % | 383.350 M | 0.000 -100.00 % | 377.220 M 135.44 % | 160.219 M -57.32 % | 375.416 M | 0.000 -100.00 % | 372.640 M | 0.000 -100.00 % | 388.961 M | 0.000 -100.00 % | 370.628 M 131.33 % | 160.219 M -57.43 % | 376.356 M | 0.000 -100.00 % | 160.219 M -56.12 % | 365.144 M | 0.000 -100.00 % | 370.852 M 131.46 % | 160.222 M -56.44 % | 367.809 M 103.08 % | 181.113 M -49.99 % | 362.185 M 126.06 % | 160.219 M | 0.000 |
| Retained earnings | 0.000 -100.00 % | 103.773 M | 0.000 | 0.000 | 0.000 -100.00 % | 81.149 M | 0.000 | 0.000 -100.00 % | 44.989 M | 0.000 | 0.000 -100.00 % | 29.983 M | 0.000 | 0.000 | 0.000 -100.00 % | 23.992 M | 0.000 | 0.000 | 0.000 -100.00 % | 18.289 M | 0.000 | 0.000 | 0.000 -100.00 % | 14.625 M | 0.000 | 0.000 | 0.000 -100.00 % | 12.163 M | 0.000 | 0.000 -100.00 % | 9.517 M | 0.000 | 0.000 | 0.000 -100.00 % | 8.617 M | 0.000 | 0.000 | 0.000 -100.00 % | 6.255 M 15.07 % | 5.436 M |
| Common stock | 0.000 -100.00 % | 186.696 M | 0.000 -100.00 % | 186.696 M | 0.000 -100.00 % | 186.696 M | 0.000 -100.00 % | 186.696 M 0.00 % | 186.696 M 0.00 % | 186.696 M | 0.000 -100.00 % | 186.696 M | 0.000 -100.00 % | 186.696 M | 0.000 -100.00 % | 186.696 M | 0.000 -100.00 % | 186.696 M | 0.000 -100.00 % | 186.696 M | 0.000 -100.00 % | 186.696 M | 0.000 -100.00 % | 186.696 M | 0.000 -100.00 % | 186.696 M | 0.000 -100.00 % | 186.696 M | 0.000 -100.00 % | 186.696 M 0.00 % | 186.696 M | 0.000 -100.00 % | 186.696 M | 0.000 -100.00 % | 186.696 M | 0.000 -100.00 % | 186.696 M | 0.000 -100.00 % | 186.696 M 0.00 % | 186.696 M |
| Total equity | 458.488 M 0.00 % | 458.488 M 2.72 % | 446.359 M 0.00 % | 446.359 M 2.41 % | 435.865 M 0.00 % | 435.865 M 3.71 % | 420.272 M 0.00 % | 420.272 M 2.36 % | 410.595 M 2.35 % | 401.156 M 2.38 % | 391.837 M 0.00 % | 391.838 M 0.93 % | 388.215 M 0.00 % | 388.215 M 1.01 % | 384.350 M 0.00 % | 384.349 M 0.26 % | 383.350 M 0.00 % | 383.350 M 1.63 % | 377.220 M 0.00 % | 377.220 M 0.48 % | 375.416 M 0.00 % | 375.416 M 0.74 % | 372.640 M 0.00 % | 372.640 M -4.20 % | 388.961 M 0.00 % | 388.961 M 4.95 % | 370.628 M 0.29 % | 369.563 M -1.80 % | 376.356 M 0.00 % | 376.356 M 2.76 % | 366.255 M 0.30 % | 365.144 M 0.00 % | 365.144 M -1.54 % | 370.852 M 1.56 % | 365.138 M -0.73 % | 367.809 M 1.53 % | 362.256 M 0.02 % | 362.185 M 0.00 % | 362.185 M 0.28 % | 361.161 M |
| Other non current liabilities | -458.488 M -16 164.75 % | 2.854 M 100.64 % | -446.359 M -31 779.13 % | 1.409 M 100.32 % | -435.865 M -246.94 % | 296.626 M 170.58 % | -420.272 M -240.26 % | 299.637 M 25.83 % | 238.124 M | 0.000 100.00 % | -391.837 M -548.22 % | 87.420 M 122.52 % | -388.215 M -42 110.84 % | 924.083 K 100.24 % | -384.350 M -40 472.90 % | 952.000 K 100.25 % | -383.350 M | 0.000 100.00 % | -377.220 M -41 486.35 % | 911.460 K 100.24 % | -375.416 M | 0.000 100.00 % | -372.640 M | 0.000 100.00 % | -388.961 M | 0.000 100.00 % | -370.628 M | 0.000 100.00 % | -376.356 M | 0.000 | 0.000 100.00 % | -365.144 M | 0.000 100.00 % | -370.852 M | 0.000 100.00 % | -367.809 M | 0.000 100.00 % | -362.185 M | 0.000 | 0.000 |
| Long term debt | 0.000 -100.00 % | 237.076 M | 0.000 -100.00 % | 263.065 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 84.728 M | 0.000 -100.00 % | 123.329 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 |
| Total non current liabilities | -458.488 M -291.09 % | 239.930 M 153.75 % | -446.359 M -268.77 % | 264.474 M 160.68 % | -435.865 M -246.94 % | 296.626 M 170.58 % | -420.272 M -240.26 % | 299.637 M 13 175.90 % | 2.257 M | 0.000 100.00 % | -391.837 M -35 148.03 % | 1.118 M 100.29 % | -388.215 M -412.44 % | 124.253 M 132.33 % | -384.350 M -40 472.90 % | 952.000 K 100.25 % | -383.350 M | 0.000 100.00 % | -377.220 M -41 486.35 % | 911.460 K 100.24 % | -375.416 M | 0.000 100.00 % | -372.640 M | 0.000 100.00 % | -388.961 M | 0.000 100.00 % | -370.628 M | 0.000 100.00 % | -376.356 M | 0.000 | 0.000 100.00 % | -365.144 M | 0.000 100.00 % | -370.852 M -5 115 300.00 % | 7.250 K 100.00 % | -367.809 M -13 783.37 % | 2.688 M 100.74 % | -362.185 M -4 995 755.17 % | 7.250 K 0.00 % | 7.250 K |
| Other current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -81.698 M | 0.000 | 0.000 100.00 % | -234.569 M | 0.000 | 0.000 -100.00 % | 1.574 M | 0.000 | 0.000 | 0.000 -100.00 % | 917.000 K | 0.000 -100.00 % | 10.773 M | 0.000 -100.00 % | 584.000 K | 0.000 -100.00 % | 7.647 M | 0.000 -100.00 % | 6.845 M | 0.000 -100.00 % | 10.933 M | 0.000 -100.00 % | 5.665 M | 0.000 -100.00 % | 9.691 M 134.75 % | 4.128 M | 0.000 -100.00 % | 6.835 M | 0.000 -100.00 % | 4.525 M | 0.000 -100.00 % | 2.686 M | 0.000 -100.00 % | 2.777 M 6.52 % | 2.607 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 |
| Short term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 78.274 M | 0.000 | 0.000 -100.00 % | 234.569 M | 0.000 | 0.000 -100.00 % | 84.728 M | 0.000 | 0.000 | 0.000 -100.00 % | 22.570 M | 0.000 -100.00 % | 20.114 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.005 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -3.424 M | 0.000 | 0.000 -100.00 % | 235.867 M 35 855.34 % | 656.000 K | 0.000 -100.00 % | 86.302 M | 0.000 | 0.000 | 0.000 -100.00 % | 23.487 M | 0.000 -100.00 % | 30.887 M | 0.000 -100.00 % | 7.798 M | 0.000 -100.00 % | 7.647 M | 0.000 -100.00 % | 6.845 M | 0.000 -100.00 % | 10.933 M | 0.000 -100.00 % | 5.692 M | 0.000 -100.00 % | 9.691 M 86.80 % | 5.188 M | 0.000 -100.00 % | 6.835 M | 0.000 -100.00 % | 4.535 M | 0.000 -100.00 % | 2.686 M | 0.000 -100.00 % | 3.727 M -28.71 % | 5.228 M |
| Total liabilities | -458.488 M -291.09 % | 239.931 M 153.75 % | -446.359 M -268.77 % | 264.474 M 160.68 % | -435.865 M -246.94 % | 296.626 M 170.58 % | -420.272 M -240.26 % | 299.637 M 25.83 % | 238.124 M 36 199.39 % | 656.000 K 100.17 % | -391.837 M -548.22 % | 87.420 M 122.52 % | -388.215 M -412.44 % | 124.253 M 132.33 % | -384.350 M -1 672.69 % | 24.439 M 106.38 % | -383.350 M -1 341.14 % | 30.887 M 108.19 % | -377.220 M -4 431.38 % | 8.709 M 102.32 % | -375.416 M -5 009.32 % | 7.647 M 102.05 % | -372.640 M -5 543.97 % | 6.845 M 101.76 % | -388.961 M -3 657.68 % | 10.933 M 102.95 % | -370.628 M -6 611.38 % | 5.692 M 101.51 % | -376.356 M -3 983.56 % | 9.691 M 86.80 % | 5.188 M 101.42 % | -365.144 M -5 442.27 % | 6.835 M 101.84 % | -370.852 M -8 264.95 % | 4.542 M 101.23 % | -367.809 M -13 793.56 % | 2.686 M 100.74 % | -362.185 M -9 799.65 % | 3.734 M -28.67 % | 5.235 M |
| Other non current assets | 0.000 -100.00 % | 164.893 M | 0.000 -100.00 % | 163.925 M | 0.000 -100.00 % | 161.135 M | 0.000 -100.00 % | 154.166 M 86.10 % | 82.842 M -87.32 % | 653.402 M | 0.000 -100.00 % | 110.714 M | 0.000 -100.00 % | 233.629 M | 0.000 -100.00 % | 124.202 M | 0.000 -100.00 % | 400.085 M | 0.000 -100.00 % | 52.879 M | 0.000 | 0.000 | 0.000 -100.00 % | 60.533 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 |
| Long term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 |
| 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 |
| Property plant equipment net | 0.000 -100.00 % | 5.000 K | 0.000 -100.00 % | 13.000 K | 0.000 -100.00 % | 13.000 K | 0.000 -100.00 % | 35.000 K -2.78 % | 36.000 K -34.55 % | 55.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 14.152 M | 0.000 -100.00 % | 14.152 M | 0.000 -100.00 % | 61.450 K | 0.000 -100.00 % | 61.451 K | 0.000 -100.00 % | 89.382 K | 0.000 -100.00 % | 89.383 K | 0.000 -100.00 % | 107.392 K 0.00 % | 107.392 K | 0.000 -100.00 % | 159.000 K | 0.000 -100.00 % | 159.024 K | 0.000 -100.00 % | 210.310 K | 0.000 -100.00 % | 238.961 K -26.51 % | 325.160 K |
| Total non current assets | 0.000 -100.00 % | 164.898 M | 0.000 -100.00 % | 163.938 M | 0.000 -100.00 % | 161.148 M | 0.000 -100.00 % | 154.201 M 86.06 % | 82.878 M -87.32 % | 653.457 M | 0.000 -100.00 % | 110.714 M | 0.000 -100.00 % | 233.629 M | 0.000 -100.00 % | 124.202 M | 0.000 -100.00 % | 14.170 M | 0.000 -100.00 % | 67.049 M | 0.000 -100.00 % | 79.338 K | 0.000 -100.00 % | 60.612 M | 0.000 -100.00 % | 118.270 K | 0.000 -100.00 % | 118.271 K | 0.000 -100.00 % | 132.370 K 0.00 % | 132.370 K | 0.000 -100.00 % | 159.000 K | 0.000 -100.00 % | 159.024 K | 0.000 -100.00 % | 210.310 K | 0.000 -100.00 % | 238.961 K -26.51 % | 325.160 K |
| Other current assets | 0.000 -100.00 % | 533.251 M | 0.000 -100.00 % | 546.624 M | 0.000 -100.00 % | 5.673 M | 0.000 -100.00 % | 5.181 M -93.11 % | 75.184 M | 0.000 | 0.000 -100.00 % | 72.163 M | 0.000 -100.00 % | 277.601 M | 0.000 -100.00 % | 275.951 M | 0.000 -100.00 % | 125.743 M | 0.000 -100.00 % | 21.906 M | 0.000 -100.00 % | 10.483 M | 0.000 -100.00 % | 290.164 M | 0.000 -100.00 % | 2.013 M | 0.000 -100.00 % | 2.125 M | 0.000 -100.00 % | 158.000 K -98.65 % | 11.726 M | 0.000 -100.00 % | 287.653 M | 0.000 -100.00 % | 14.614 M | 0.000 -100.00 % | 292.424 M | 0.000 -100.00 % | 43.000 K 1.06 % | 42.550 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 -100.00 % | 63.326 M | 0.000 -100.00 % | 50.836 M | 0.000 -100.00 % | 60.533 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 -100.00 % | 6.340 M |
| cash and cash equivalents | 0.000 -100.00 % | 270.000 K | 0.000 -100.00 % | 270.000 K | 0.000 -100.00 % | 271.000 K | 0.000 -100.00 % | 269.000 K -74.21 % | 1.043 M 143.12 % | 429.000 K | 0.000 -100.00 % | 211.000 K | 0.000 -100.00 % | 1.238 M | 0.000 -100.00 % | 2.338 M | 0.000 | 0.000 | 0.000 -100.00 % | 157.822 M | 0.000 -100.00 % | 75.547 M | 0.000 -100.00 % | 19.870 M | 0.000 -100.00 % | 77.548 M | 0.000 -100.00 % | 41.054 M | 0.000 -100.00 % | 3.253 M -81.24 % | 17.341 M | 0.000 -100.00 % | 6.902 M | 0.000 -100.00 % | 6.727 M | 0.000 -100.00 % | 1.691 M | 0.000 -100.00 % | 3.550 M 42.00 % | 2.500 M |
| Cash and short term investments | 0.000 -100.00 % | 270.000 K | 0.000 -100.00 % | 270.000 K | 0.000 -100.00 % | 271.000 K | 0.000 -100.00 % | 269.000 K -74.21 % | 1.043 M 143.12 % | 429.000 K | 0.000 -100.00 % | 211.000 K | 0.000 -100.00 % | 1.238 M | 0.000 -100.00 % | 2.338 M | 0.000 | 0.000 | 0.000 -100.00 % | 157.822 M | 0.000 -100.00 % | 126.383 M | 0.000 -100.00 % | 19.870 M | 0.000 -100.00 % | 77.548 M | 0.000 -100.00 % | 41.054 M | 0.000 -100.00 % | 3.253 M -81.24 % | 17.341 M | 0.000 -100.00 % | 6.902 M | 0.000 -100.00 % | 6.727 M | 0.000 -100.00 % | 1.691 M | 0.000 -100.00 % | 3.550 M -59.84 % | 8.840 M |
| Total current assets | 0.000 -100.00 % | 533.521 M | 0.000 -100.00 % | 546.894 M | 0.000 -100.00 % | 571.343 M | 0.000 -100.00 % | 565.708 M -0.02 % | 565.841 M 131 797.67 % | 429.000 K | 0.000 -100.00 % | 368.543 M | 0.000 -100.00 % | 278.839 M | 0.000 -100.00 % | 284.586 M | 0.000 -100.00 % | 400.067 M | 0.000 -100.00 % | 318.880 M | 0.000 -100.00 % | 382.984 M | 0.000 -100.00 % | 318.873 M | 0.000 -100.00 % | 399.775 M | 0.000 -100.00 % | 375.136 M | 0.000 -100.00 % | 385.914 M 3.93 % | 371.310 M | 0.000 -100.00 % | 371.821 M | 0.000 -100.00 % | 369.521 M | 0.000 -100.00 % | 364.732 M | 0.000 -100.00 % | 365.680 M -0.11 % | 366.072 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 -100.00 % | 6.297 M | 0.000 -100.00 % | 3.976 M | 0.000 -100.00 % | 3.706 M | 0.000 -100.00 % | 8.926 M | 0.000 -100.00 % | 8.839 M | 0.000 -100.00 % | 24.855 M | 0.000 -100.00 % | 30.613 M | 0.000 -100.00 % | 37.584 M -25.93 % | 50.738 M | 0.000 -100.00 % | 77.266 M | 0.000 -100.00 % | 65.121 M | 0.000 -100.00 % | 70.616 M | 0.000 -100.00 % | 87.426 M 34.96 % | 64.777 M |
| Net receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 565.399 M | 0.000 -100.00 % | 560.258 M 14.43 % | 489.614 M | 0.000 | 0.000 -100.00 % | 296.169 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 271.196 M | 0.000 -100.00 % | 135.446 M | 0.000 -100.00 % | 237.192 M | 0.000 | 0.000 | 0.000 -100.00 % | 295.359 M | 0.000 -100.00 % | 301.344 M | 0.000 -100.00 % | 344.919 M 18.32 % | 291.504 M | 0.000 | 0.000 | 0.000 -100.00 % | 283.060 M | 0.000 | 0.000 | 0.000 -100.00 % | 274.661 M -6.07 % | 292.411 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 -100.00 % | 17.888 K | 0.000 -100.00 % | 17.888 K | 0.000 -100.00 % | 17.888 K | 0.000 -100.00 % | 17.888 K | 0.000 -100.00 % | 28.888 K | 0.000 -100.00 % | 28.888 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 |
| Other assets | 0.000 | 0.000 | 0.000 -100.00 % | 1.000 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 |
| Account payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 950.000 K -63.75 % | 2.621 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 -100.00 % | 7.214 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 26.689 K | 0.000 | 0.000 -100.00 % | 54.800 K | 0.000 | 0.000 | 0.000 -100.00 % | 10.260 K | 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 |
| 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 |
| 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 |
| 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 |
| Other total stockholders equity | 0.000 -100.00 % | 7.800 M | 0.000 | 0.000 | 0.000 -100.00 % | 7.800 M | 0.000 | 0.000 -100.00 % | 7.800 M | 0.000 | 0.000 -100.00 % | 175.159 M | 0.000 -100.00 % | 201.519 M | 0.000 -100.00 % | 173.661 M | 0.000 -100.00 % | 196.654 M | 0.000 -100.00 % | 172.235 M | 0.000 -100.00 % | 188.720 M | 0.000 -100.00 % | 171.319 M | 0.000 -100.00 % | 202.265 M | 0.000 -100.00 % | 170.704 M | 0.000 -100.00 % | 189.660 M 11.54 % | 170.042 M | 0.000 -100.00 % | 178.449 M | 0.000 -100.00 % | 169.825 M | 0.000 -100.00 % | 175.561 M | 0.000 -100.00 % | 7.800 M -95.39 % | 169.029 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 -100.00 % | 7.250 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 -100.00 % | 1.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 3.424 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 | 0.000 | 0.000 | 0.000 |
| Total assets | 0.000 -100.00 % | 698.419 M | 0.000 -100.00 % | 710.833 M | 0.000 -100.00 % | 732.491 M | 0.000 -100.00 % | 719.909 M 10.97 % | 648.719 M -0.79 % | 653.886 M | 0.000 -100.00 % | 479.257 M | 0.000 -100.00 % | 512.468 M | 0.000 -100.00 % | 408.788 M | 0.000 -100.00 % | 414.237 M | 0.000 -100.00 % | 385.929 M | 0.000 -100.00 % | 383.063 M | 0.000 -100.00 % | 379.485 M | 0.000 -100.00 % | 399.893 M | 0.000 -100.00 % | 375.254 M | 0.000 -100.00 % | 386.047 M 3.93 % | 371.442 M | 0.000 -100.00 % | 371.980 M | 0.000 -100.00 % | 369.680 M | 0.000 -100.00 % | 364.942 M | 0.000 -100.00 % | 365.919 M -0.13 % | 366.397 M |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-03-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 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 | 2014-03-31 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 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 | 2013-06-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 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 | 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 | 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 | 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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | -5.398 M 23.84 % | -7.088 M -40.80 % | -5.034 M 21.17 % | -6.386 M -55.49 % | -4.107 M 59.61 % | -10.169 M -87.48 % | -5.424 M -27.71 % | -4.247 M 21.80 % | -5.431 M -35.27 % | -4.015 M 25.47 % | -5.387 M 24.65 % | -7.149 M -229.60 % | -2.169 M -155.18 % | -850.000 K 69.10 % | -2.751 M -500.66 % | -458.000 K 86.56 % | -3.407 M -238.33 % | 2.463 M 171.16 % | -3.461 M 19.46 % | -4.297 M -134.42 % | -1.833 M -119.52 % | -835.000 K 13.92 % | -970.000 K -152.60 % | -384.000 K 83.95 % | -2.392 M -112.54 % | 19.073 M 792.56 % | -2.754 M 42.89 % | -4.822 M 66.92 % | -14.576 M -184.93 % | 17.162 M 322.83 % | -7.702 M -11.57 % | -6.903 M -17.70 % | -5.865 M -174.21 % | 7.903 M 295.67 % | -4.039 M -549.36 % | -622.000 K 85.73 % | -4.358 M -346.77 % | 1.766 M -31.87 % | 2.592 M 169.19 % | -3.746 M -4.96 % | -3.569 M -134.99 % | 10.200 M 344.55 % | -4.171 M -28.62 % | -3.243 M 14.88 % | -3.810 M -130.28 % | 12.582 M 208.37 % | -11.610 M -10 454.55 % | -110.000 K |
| Net cash provided by operating activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | 2018 | 2018 | 2018 | 2018 | 2017 | 2017 | 2017 | 2017 | 2016 | 2016 | 2016 | 2016 | 2015 | 2015 | 2015 | 2015 | 2014 | 2014 | 2014 | 2014 | 2013 | 2013 |