Fidelity Pennsylvania Municipal Income Fund FPXTX
Finances
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30.723 M -4.34 % | 32.116 M -6.65 % | 34.404 M -5.33 % | 36.341 M -0.75 % | 36.614 M -2.83 % | 37.679 M -1.24 % | 38.153 M -2.79 % | 39.246 M -2.60 % | 40.294 M 83.17 % | 21.998 M 24.72 % | 17.638 M |
| Net income | -64.282 M -701.20 % | 10.692 M 674.44 % | -1.861 M -102.51 % | 74.280 M 120.65 % | 33.664 M 45.97 % | 23.063 M 178.67 % | -29.315 M -161.50 % | 47.664 M -4.71 % | 50.020 M 309.06 % | 12.228 M -43.19 % | 21.523 M |
| Income before tax | -64.282 M -701.20 % | 10.692 M 674.44 % | -1.861 M -102.51 % | 74.280 M 120.65 % | 33.664 M 45.97 % | 23.063 M 178.67 % | -29.315 M -161.50 % | 47.664 M -4.71 % | 50.020 M 309.06 % | 12.228 M -43.19 % | 21.523 M |
| Income before tax ratio | -2.09 -728.46 % | 0.33 715.36 % | -0.05 -102.65 % | 2.04 122.30 % | 0.92 50.22 % | 0.61 179.66 % | -0.77 -163.27 % | 1.21 -2.17 % | 1.24 123.32 % | 0.56 -54.45 % | 1.22 |
| EBITDA | -89.752 M -471.82 % | -15.696 M 48.61 % | -30.542 M -169.89 % | 43.700 M 1 561.66 % | 2.630 M 129.47 % | -8.925 M 85.16 % | -60.123 M -468.71 % | 16.306 M -8.75 % | 17.870 M 477.76 % | -4.731 M -161.10 % | 7.742 M |
| Net income ratio | -2.09 -728.46 % | 0.33 715.36 % | -0.05 -102.65 % | 2.04 122.30 % | 0.92 50.22 % | 0.61 179.66 % | -0.77 -163.27 % | 1.21 -2.17 % | 1.24 123.32 % | 0.56 -54.45 % | 1.22 |
| Ratio EBITDA | -2.92 -497.75 % | -0.49 44.95 % | -0.89 -173.83 % | 1.20 1 574.14 % | 0.07 130.32 % | -0.24 84.97 % | -1.58 -479.28 % | 0.42 -6.31 % | 0.44 306.23 % | -0.22 -148.99 % | 0.44 |
| 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 | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M -0.94 % | 37.739 M -0.04 % | 37.755 M 0.00 % | 37.755 M -0.32 % | 37.876 M -0.01 % | 37.880 M 135.15 % | 16.109 M |
| Weighted average shs out | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M -0.94 % | 37.739 M -0.04 % | 37.755 M 0.00 % | 37.755 M -0.32 % | 37.876 M -0.01 % | 37.880 M 135.15 % | 16.109 M |
| EPS diluted | -1.72 -693.10 % | 0.29 682.33 % | -0.05 -102.50 % | 1.99 121.11 % | 0.90 47.54 % | 0.61 178.21 % | -0.78 -161.90 % | 1.26 -4.55 % | 1.32 312.50 % | 0.32 -76.12 % | 1.34 |
| Earnings per share | -1.72 -693.10 % | 0.29 682.33 % | -0.05 -102.50 % | 1.99 121.11 % | 0.90 47.54 % | 0.61 178.21 % | -0.78 -161.90 % | 1.26 -4.55 % | 1.32 312.50 % | 0.32 -76.12 % | 1.34 |
| Gross profit | 30.723 M -4.34 % | 32.116 M -6.65 % | 34.404 M -5.33 % | 36.341 M -0.75 % | 36.614 M -2.83 % | 37.679 M -1.24 % | 38.153 M -2.79 % | 39.246 M -2.60 % | 40.294 M 83.17 % | 21.998 M 24.72 % | 17.638 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 | 5.253 M -8.30 % | 5.728 M 0.08 % | 5.723 M -0.66 % | 5.761 M 3.26 % | 5.580 M -1.97 % | 5.692 M -20.95 % | 7.200 M -6.10 % | 7.668 M -5.85 % | 8.144 M 61.61 % | 5.040 M 30.66 % | 3.857 M |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 144.998 K -34.43 % | 221.123 K | 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 | 87.216 M 362.57 % | 18.855 M -42.08 % | 32.552 M -28.19 % | 45.331 M 764.03 % | 5.247 M -43.59 % | 9.302 M -85.75 % | 65.261 M 590.14 % | 9.456 M -14.38 % | 11.044 M 21.53 % | 9.087 M 92.69 % | 4.716 M |
| Cost and expenses | 87.216 M 362.57 % | 18.855 M -42.08 % | 32.552 M -28.19 % | 45.331 M 764.03 % | 5.247 M -43.59 % | 9.302 M -85.75 % | 65.261 M 590.14 % | 9.456 M -14.38 % | 11.044 M 21.53 % | 9.087 M 92.69 % | 4.716 M |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 5.253 M -8.30 % | 5.728 M 0.08 % | 5.723 M -0.66 % | 5.761 M 3.26 % | 5.580 M -1.97 % | 5.692 M -22.51 % | 7.345 M -6.89 % | 7.889 M -3.14 % | 8.144 M 61.61 % | 5.040 M 30.66 % | 3.857 M |
| Interest income | 7.788 M 203.16 % | 2.569 M -30.82 % | 3.714 M -49.76 % | 7.393 M -9.80 % | 8.196 M 54.21 % | 5.315 M 140.85 % | 2.207 M 112.47 % | 1.039 M -21.20 % | 1.318 M 92.95 % | 683.120 K -17.84 % | 831.444 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 | -25.470 M 3.48 % | -26.388 M 7.99 % | -28.681 M 6.21 % | -30.580 M 1.47 % | -31.035 M 2.98 % | -31.988 M -3.83 % | -30.808 M 1.75 % | -31.358 M 2.46 % | -32.150 M -89.58 % | -16.958 M -23.06 % | -13.781 M |
| Operating income | 25.470 M -3.48 % | 26.388 M -7.99 % | 28.681 M -6.21 % | 30.580 M -1.47 % | 31.035 M -2.98 % | 31.988 M 3.83 % | 30.808 M -1.75 % | 31.358 M -2.46 % | 32.150 M 89.58 % | 16.958 M 23.06 % | 13.781 M |
| Operating income ratio | 0.83 0.90 % | 0.82 -1.44 % | 0.83 -0.93 % | 0.84 -0.73 % | 0.85 -0.16 % | 0.85 5.13 % | 0.81 1.06 % | 0.80 0.14 % | 0.80 3.50 % | 0.77 -1.33 % | 0.78 |
| Total other income expenses net | -89.752 M -471.82 % | -15.696 M 48.61 % | -30.542 M -169.89 % | 43.700 M 1 561.66 % | 2.630 M 129.47 % | -8.925 M 85.16 % | -60.123 M -468.71 % | 16.306 M -8.75 % | 17.870 M 477.76 % | -4.731 M -161.10 % | 7.742 M |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -3.989 M 22.71 % | -5.161 M -168.31 % | -1.924 M | 0.000 100.00 % | -2.018 M -533.33 % | -318.608 K 92.64 % | -4.330 M | 0.000 100.00 % | -752.576 K 28.13 % | -1.047 M 66.56 % | -3.132 M |
| Total investments | 801.866 M -10.30 % | 893.975 M -4.22 % | 933.336 M -2.49 % | 957.192 M 6.17 % | 901.540 M 0.47 % | 897.283 M 1.29 % | 885.864 M 0.22 % | 883.891 M 1.01 % | 875.023 M 1.34 % | 863.435 M 119.45 % | 393.448 M |
| Total debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | -40.117 M -193.86 % | 42.743 M -24.80 % | 56.839 M -31.38 % | 82.826 M 165.68 % | 31.175 M 44.83 % | 21.525 M -11.98 % | 24.453 M -66.52 % | 73.032 M 33.89 % | 54.546 M 50.96 % | 36.133 M 9.15 % | 33.105 M |
| Common stock | 373.833 K 0.00 % | 373.833 K 0.00 % | 373.833 K 0.00 % | 373.833 K 0.00 % | 373.833 K -0.94 % | 377.393 K -0.04 % | 377.548 K 0.00 % | 377.548 K -0.32 % | 378.758 K -0.01 % | 378.803 K 135.15 % | 161.093 K |
| Total equity | 488.980 M -14.50 % | 571.897 M -2.41 % | 586.028 M -4.25 % | 612.020 M 9.21 % | 560.395 M 0.95 % | 555.094 M -0.59 % | 558.373 M -8.05 % | 607.240 M 2.48 % | 592.540 M 3.13 % | 574.558 M 119.97 % | 261.195 M |
| Other non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -86.989 M -0.01 % | -86.982 M -81.21 % | -48.000 M 0.00 % | -48.000 M 81.90 % | -265.240 M -135.77 % | -112.500 M |
| Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 86.989 M 0.01 % | 86.982 M 81.21 % | 48.000 M 0.00 % | 48.000 M -81.90 % | 265.240 M 135.77 % | 112.500 M |
| Total non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 86.989 M 0.01 % | 86.982 M 81.21 % | 48.000 M 0.00 % | 48.000 M -81.90 % | 265.240 M 135.77 % | 112.500 M |
| Other current liabilities | 327.047 M -2.18 % | 334.328 M -4.55 % | 350.270 M -2.54 % | 359.413 M 1.43 % | 354.363 M 32.55 % | 267.335 M -0.62 % | 268.996 M 6.43 % | 252.743 M 0.96 % | 250.328 M 494.76 % | 42.089 M 53.11 % | 27.490 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 | 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 | 328.023 M -2.85 % | 337.663 M -7.39 % | 364.597 M 0.90 % | 361.351 M 1.97 % | 354.363 M 26.95 % | 279.139 M 3.75 % | 269.037 M 6.45 % | 252.743 M 0.16 % | 252.350 M 499.56 % | 42.089 M 41.32 % | 29.783 M |
| Total liabilities | 328.023 M -2.85 % | 337.663 M -7.39 % | 364.597 M 0.90 % | 361.351 M 1.97 % | 354.363 M -3.21 % | 366.128 M 2.84 % | 356.019 M 18.38 % | 300.743 M 0.13 % | 300.350 M -2.27 % | 307.329 M 116.00 % | 142.283 M |
| Other non current assets | -801.866 M 10.30 % | -893.975 M 4.22 % | -933.336 M 2.49 % | -957.192 M -6.17 % | -901.540 M -0.58 % | -896.314 M -1.33 % | -884.533 M -0.07 % | -883.891 M -1.01 % | -875.023 M -1.34 % | -863.435 M -119.45 % | -393.448 M |
| Long term investments | 801.866 M -10.30 % | 893.975 M -4.22 % | 933.336 M -2.49 % | 957.192 M 6.17 % | 901.540 M 0.58 % | 896.314 M 1.33 % | 884.533 M 0.07 % | 883.891 M 1.01 % | 875.023 M 1.34 % | 863.435 M 119.45 % | 393.448 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 | 801.866 M -10.30 % | 893.975 M -4.22 % | 933.336 M -2.49 % | 957.192 M 6.17 % | 901.540 M 0.58 % | 896.314 M 1.33 % | 884.533 M 0.07 % | 883.891 M 1.01 % | 875.023 M 1.34 % | 863.435 M 119.45 % | 393.448 M |
| Other current assets | 0.000 | 0.000 | 0.000 -100.00 % | 515.045 K -15.91 % | 612.493 K -36.79 % | 968.985 K -27.20 % | 1.331 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 968.985 K -27.20 % | 1.331 M | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 3.989 M -22.71 % | 5.161 M 168.31 % | 1.924 M | 0.000 -100.00 % | 2.018 M 533.33 % | 318.608 K -92.64 % | 4.330 M | 0.000 -100.00 % | 752.576 K -28.13 % | 1.047 M -66.56 % | 3.132 M |
| Cash and short term investments | 3.989 M -22.71 % | 5.161 M 168.31 % | 1.924 M | 0.000 -100.00 % | 2.018 M 56.71 % | 1.288 M -77.25 % | 5.661 M | 0.000 -100.00 % | 752.576 K -28.13 % | 1.047 M -66.56 % | 3.132 M |
| Total current assets | 14.934 M -2.93 % | 15.385 M -10.09 % | 17.110 M 6.78 % | 16.024 M 22.41 % | 13.090 M -47.17 % | 24.778 M -16.69 % | 29.742 M 30.21 % | 22.842 M 39.72 % | 16.348 M -2.08 % | 16.695 M 80.43 % | 9.253 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -968.985 K 27.20 % | -1.331 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 10.945 M 7.06 % | 10.223 M -32.68 % | 15.187 M -2.08 % | 15.509 M 48.27 % | 10.460 M -55.47 % | 23.490 M -2.45 % | 24.081 M 5.43 % | 22.842 M 46.47 % | 15.595 M -0.34 % | 15.648 M 155.65 % | 6.121 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 | 203.546 K 1.50 % | 200.535 K 12.65 % | 178.022 K 15.51 % | 154.117 K 20.98 % | 127.387 K -2.33 % | 130.429 K 11.61 % | 116.866 K -90.65 % | 1.251 M -17.64 % | 1.518 M -13.59 % | 1.757 M 125.94 % | 777.693 K |
| Account payables | 976.470 K -70.72 % | 3.335 M -76.72 % | 14.326 M 639.47 % | 1.937 M | 0.000 -100.00 % | 11.804 M 28 836.50 % | 40.794 K | 0.000 -100.00 % | 2.021 M | 0.000 -100.00 % | 2.292 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 |
| 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 | 528.724 M -0.01 % | 528.780 M -0.01 % | 528.815 M 0.00 % | 528.820 M 0.00 % | 528.846 M -0.82 % | 533.192 M -0.07 % | 533.542 M -0.05 % | 533.831 M -0.70 % | 537.615 M -0.08 % | 538.046 M 136.06 % | 227.929 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 | 817.003 M -10.18 % | 909.560 M -4.32 % | 950.624 M -2.34 % | 973.370 M 6.41 % | 914.757 M -0.70 % | 921.222 M 0.75 % | 914.392 M 0.71 % | 907.983 M 1.69 % | 892.889 M 1.25 % | 881.887 M 118.57 % | 403.478 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 | -721.408 K -114.53 % | 4.964 M 1 440.38 % | 322.234 K 106.38 % | -5.049 M -138.75 % | 13.030 M 2 104.39 % | 591.112 K 139.74 % | -1.488 M 79.47 % | -7.246 M -13 825.29 % | 52.796 K 100.55 % | -9.527 M -80 185.62 % | 11.896 K |
| Accounts receivables | -721.408 K -114.53 % | 4.964 M 1 440.38 % | 322.234 K 106.38 % | -5.049 M -138.75 % | 13.030 M 2 104.39 % | 591.112 K 139.74 % | -1.488 M 79.47 % | -7.246 M -13 825.29 % | 52.796 K 100.55 % | -9.527 M -80 185.62 % | 11.896 K |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 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 | 90.750 M 219.61 % | 28.394 M -19.62 % | 35.327 M 167.45 % | -52.372 M -218.06 % | -16.466 M -4 924.53 % | 341.303 K 117.60 % | -1.939 M 82.42 % | -11.032 M -11.44 % | -9.899 M 92.94 % | -140.125 M -1 034.06 % | -12.356 M |
| Net cash provided by operating activities | 25.747 M -41.55 % | 44.050 M 30.37 % | 33.788 M 100.42 % | 16.858 M -44.23 % | 30.229 M 25.98 % | 23.995 M 173.29 % | -32.742 M -211.42 % | 29.386 M -26.85 % | 40.174 M 129.23 % | -137.424 M -1 597.23 % | 9.179 M |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -4.401 M -2 136.48 % | -196.781 K | 0.000 100.00 % | -1.589 M -2 479.03 % | -61.628 K 71.21 % | -214.043 K | 0.000 |
| Dividends paid | -19.414 M 22.32 % | -24.992 M -4.39 % | -23.941 M -6.28 % | -22.525 M 6.81 % | -24.173 M 8.23 % | -26.340 M 11.27 % | -29.686 M 5.52 % | -31.421 M 2.15 % | -32.110 M -95.68 % | -16.410 M -14.22 % | -14.367 M |
| Other financing activites | -7.505 M 52.56 % | -15.820 M -87.48 % | -8.438 M -331.61 % | 3.643 M 194.98 % | -3.836 M -130.14 % | -1.667 M -102.46 % | 67.624 M 5 173.79 % | 1.282 M 115.34 % | -8.358 M -105.51 % | 151.749 M 27 998.59 % | -543.930 K |
| Net cash used provided by financing activities | -26.919 M 34.04 % | -40.812 M -26.05 % | -32.379 M -71.48 % | -18.882 M 32.58 % | -28.009 M -0.01 % | -28.006 M -173.82 % | 37.938 M 225.88 % | -30.138 M 25.53 % | -40.468 M -129.90 % | 135.339 M 1 007.65 % | -14.911 M |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | -1.172 M -136.20 % | 3.238 M 129.84 % | 1.409 M 169.61 % | -2.024 M -191.15 % | 2.220 M 155.35 % | -4.011 M -177.20 % | 5.196 M 790.41 % | -752.576 K -155.50 % | -294.545 K 85.87 % | -2.085 M 63.63 % | -5.732 M |
| Cash at beginning of period | 5.161 M 168.31 % | 1.924 M 273.50 % | 515.046 K -79.71 % | 2.539 M 696.80 % | 318.608 K -92.64 % | 4.330 M | 0.000 -100.00 % | 752.576 K -28.13 % | 1.047 M -66.56 % | 3.132 M -64.67 % | 8.864 M |
| Cash at end of period | 3.989 M -22.71 % | 5.161 M 168.31 % | 1.924 M 273.50 % | 515.046 K -79.71 % | 2.539 M 696.80 % | 318.608 K -93.87 % | 5.196 M | 0.000 -100.00 % | 752.576 K -28.13 % | 1.047 M -66.56 % | 3.132 M |
| Operating cash flow | 25.747 M -41.55 % | 44.050 M 30.37 % | 33.788 M 100.42 % | 16.858 M -44.23 % | 30.229 M 25.98 % | 23.995 M 173.29 % | -32.742 M -211.42 % | 29.386 M -26.85 % | 40.174 M 129.23 % | -137.424 M -1 597.23 % | 9.179 M |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | 25.747 M -41.55 % | 44.050 M 30.37 % | 33.788 M 100.42 % | 16.858 M -44.23 % | 30.229 M 25.98 % | 23.995 M 173.29 % | -32.742 M -211.42 % | 29.386 M -26.85 % | 40.174 M 129.23 % | -137.424 M -1 597.23 % | 9.179 M |
| 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 | 2022-02-28 | 2021-11-30 | 2021-08-31 | 2021-05-31 | 2021-02-28 | 2020-11-30 | 2020-08-31 | 2020-05-31 | 2020-02-29 | 2019-11-30 | 2019-08-31 | 2019-05-31 | 2019-02-28 | 2018-11-30 | 2018-08-31 | 2018-05-31 | 2018-02-28 | 2017-11-30 | 2017-08-31 | 2017-05-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.851 M 0.00 % | 7.851 M 0.00 % | 7.851 M -1.16 % | 7.943 M 0.00 % | 7.943 M 7.08 % | 7.418 M -5.47 % | 7.847 M 0.00 % | 7.847 M -4.42 % | 8.211 M 0.00 % | 8.211 M -2.86 % | 8.452 M 0.00 % | 8.452 M -3.40 % | 8.750 M 0.00 % | 8.750 M -2.97 % | 9.018 M 0.00 % | 9.018 M -1.47 % | 9.153 M 0.00 % | 9.153 M -0.52 % | 9.200 M 0.00 % | 9.200 M 1.03 % | 9.107 M 0.00 % | 9.107 M -3.15 % | 9.403 M 0.00 % | 9.403 M -0.35 % | 9.436 M 0.00 % | 9.436 M -0.77 % | 9.510 M 0.00 % | 9.510 M -2.27 % | 9.730 M 0.00 % | 9.730 M -1.65 % | 9.893 M 0.00 % | 9.893 M -0.77 % | 9.969 M 0.00 % | 9.969 M -2.04 % | 10.178 M 0.00 % | 10.178 M 46.97 % | 6.925 M 0.00 % | 6.925 M 69.97 % | 4.074 M 0.00 % | 4.074 M -5.32 % | 4.303 M 0.00 % | 4.303 M |
| Net income | -235.183 K 0.00 % | -235.183 K 0.00 % | -235.183 K 94.61 % | -4.362 M 0.00 % | -4.362 M 84.30 % | -27.779 M -195.66 % | -9.396 M 0.00 % | -9.396 M -163.73 % | 14.742 M 0.00 % | 14.742 M 112.55 % | 6.936 M 0.00 % | 6.936 M 188.17 % | -7.866 M 0.00 % | -7.866 M -163.71 % | 12.347 M 0.00 % | 12.347 M -50.20 % | 24.792 M 0.00 % | 24.792 M 184.29 % | 8.721 M 0.00 % | 8.721 M 7.51 % | 8.111 M 0.00 % | 8.111 M 252.18 % | -5.330 M 0.00 % | -5.330 M -131.61 % | 16.861 M 0.00 % | 16.861 M 741.22 % | 2.004 M 0.00 % | 2.004 M -88.87 % | 18.002 M 0.00 % | 18.002 M 208.79 % | 5.830 M 0.00 % | 5.830 M -3.65 % | 6.051 M 0.00 % | 6.051 M -68.09 % | 18.959 M 0.00 % | 18.959 M 9.16 % | 17.368 M 0.00 % | 17.368 M 254.33 % | -11.254 M 0.00 % | -11.254 M -469.17 % | 3.048 M 0.00 % | 3.048 M |
| Income before tax | -235.183 K 0.00 % | -235.183 K 0.00 % | -235.183 K 94.61 % | -4.362 M 0.00 % | -4.362 M 84.30 % | -27.779 M -195.66 % | -9.396 M 0.00 % | -9.396 M -163.73 % | 14.742 M 0.00 % | 14.742 M 112.55 % | 6.936 M 0.00 % | 6.936 M 188.17 % | -7.866 M 0.00 % | -7.866 M -163.71 % | 12.347 M 0.00 % | 12.347 M -50.20 % | 24.792 M 0.00 % | 24.792 M 184.29 % | 8.721 M 0.00 % | 8.721 M 7.51 % | 8.111 M 0.00 % | 8.111 M 252.18 % | -5.330 M 0.00 % | -5.330 M -131.61 % | 16.861 M 0.00 % | 16.861 M 741.22 % | 2.004 M 0.00 % | 2.004 M -88.87 % | 18.002 M 0.00 % | 18.002 M 208.79 % | 5.830 M 0.00 % | 5.830 M -3.65 % | 6.051 M 0.00 % | 6.051 M -68.09 % | 18.959 M 0.00 % | 18.959 M 9.16 % | 17.368 M 0.00 % | 17.368 M 254.33 % | -11.254 M 0.00 % | -11.254 M -469.17 % | 3.048 M 0.00 % | 3.048 M |
| Income before tax ratio | -0.03 0.00 % | -0.03 0.00 % | -0.03 94.55 % | -0.55 0.00 % | -0.55 85.34 % | -3.74 -212.77 % | -1.20 0.00 % | -1.20 -166.69 % | 1.80 0.00 % | 1.80 118.81 % | 0.82 0.00 % | 0.82 191.27 % | -0.90 0.00 % | -0.90 -165.66 % | 1.37 0.00 % | 1.37 -49.45 % | 2.71 0.00 % | 2.71 185.76 % | 0.95 0.00 % | 0.95 6.42 % | 0.89 0.00 % | 0.89 257.14 % | -0.57 0.00 % | -0.57 -131.72 % | 1.79 0.00 % | 1.79 747.74 % | 0.21 0.00 % | 0.21 -88.61 % | 1.85 0.00 % | 1.85 213.97 % | 0.59 0.00 % | 0.59 -2.90 % | 0.61 0.00 % | 0.61 -67.42 % | 1.86 0.00 % | 1.86 -25.73 % | 2.51 0.00 % | 2.51 190.80 % | -2.76 0.00 % | -2.76 -489.91 % | 0.71 0.00 % | 0.71 |
| EBITDA | -6.782 M 0.00 % | -6.782 M 0.00 % | -6.782 M 38.47 % | -11.022 M 0.00 % | -11.022 M 67.44 % | -33.854 M -113.97 % | -15.822 M 0.00 % | -15.822 M -298.41 % | 7.974 M 0.00 % | 7.974 M 9 297.11 % | -86.705 K 0.00 % | -86.705 K 99.43 % | -15.184 M 0.00 % | -15.184 M -418.78 % | 4.763 M 0.00 % | 4.763 M -72.12 % | 17.087 M 0.00 % | 17.087 M 1 817.02 % | 891.312 K 0.00 % | 891.312 K 110.40 % | 423.635 K 0.00 % | 423.635 K 103.18 % | -13.318 M 0.00 % | -13.318 M -250.39 % | 8.855 M 0.00 % | 8.855 M 262.98 % | -5.433 M 0.00 % | -5.433 M -153.05 % | 10.241 M 0.00 % | 10.241 M 590.46 % | -2.088 M 0.00 % | -2.088 M -8.66 % | -1.922 M 0.00 % | -1.922 M -117.70 % | 10.857 M 0.00 % | 10.857 M -10.06 % | 12.071 M 0.00 % | 12.071 M 183.62 % | -14.436 M 0.00 % | -14.436 M -6 113.94 % | -232.315 K 0.00 % | -232.315 K |
| Net income ratio | -0.03 0.00 % | -0.03 0.00 % | -0.03 94.55 % | -0.55 0.00 % | -0.55 85.34 % | -3.74 -212.77 % | -1.20 0.00 % | -1.20 -166.69 % | 1.80 0.00 % | 1.80 118.81 % | 0.82 0.00 % | 0.82 191.27 % | -0.90 0.00 % | -0.90 -165.66 % | 1.37 0.00 % | 1.37 -49.45 % | 2.71 0.00 % | 2.71 185.76 % | 0.95 0.00 % | 0.95 6.42 % | 0.89 0.00 % | 0.89 257.14 % | -0.57 0.00 % | -0.57 -131.72 % | 1.79 0.00 % | 1.79 747.74 % | 0.21 0.00 % | 0.21 -88.61 % | 1.85 0.00 % | 1.85 213.97 % | 0.59 0.00 % | 0.59 -2.90 % | 0.61 0.00 % | 0.61 -67.42 % | 1.86 0.00 % | 1.86 -25.73 % | 2.51 0.00 % | 2.51 190.80 % | -2.76 0.00 % | -2.76 -489.91 % | 0.71 0.00 % | 0.71 |
| Ratio EBITDA | -0.86 0.00 % | -0.86 0.00 % | -0.86 37.75 % | -1.39 0.00 % | -1.39 69.60 % | -4.56 -126.35 % | -2.02 0.00 % | -2.02 -307.60 % | 0.97 0.00 % | 0.97 9 567.90 % | -0.01 0.00 % | -0.01 99.41 % | -1.74 0.00 % | -1.74 -428.55 % | 0.53 0.00 % | 0.53 -71.71 % | 1.87 0.00 % | 1.87 1 826.97 % | 0.10 0.00 % | 0.10 108.26 % | 0.05 0.00 % | 0.05 103.28 % | -1.42 0.00 % | -1.42 -250.93 % | 0.94 0.00 % | 0.94 264.24 % | -0.57 0.00 % | -0.57 -154.28 % | 1.05 0.00 % | 1.05 598.69 % | -0.21 0.00 % | -0.21 -9.50 % | -0.19 0.00 % | -0.19 -118.07 % | 1.07 0.00 % | 1.07 -38.80 % | 1.74 0.00 % | 1.74 149.19 % | -3.54 0.00 % | -3.54 -6 463.02 % | -0.05 0.00 % | -0.05 |
| Gross profit ratio | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Weighted average shs out dil | 37.222 M 0.00 % | 37.222 M 0.00 % | 37.222 M -0.43 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.384 M 0.00 % | 37.384 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M -0.53 % | 37.582 M 0.00 % | 37.582 M -0.42 % | 37.739 M 0.00 % | 37.739 M -0.04 % | 37.755 M 0.00 % | 37.755 M 0.00 % | 37.755 M 0.00 % | 37.755 M 0.00 % | 37.755 M 0.00 % | 37.755 M 0.00 % | 37.755 M 0.00 % | 37.755 M -0.32 % | 37.876 M 0.00 % | 37.876 M 0.00 % | 37.876 M 0.00 % | 37.876 M -0.01 % | 37.880 M 0.00 % | 37.880 M 135.28 % | 16.100 M 0.00 % | 16.100 M -0.06 % | 16.109 M 0.00 % | 16.109 M |
| Weighted average shs out | 37.222 M -0.01 % | 37.224 M 0.00 % | 37.224 M -0.43 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M 0.00 % | 37.383 M -0.53 % | 37.582 M 0.00 % | 37.582 M -0.42 % | 37.739 M 0.00 % | 37.739 M -0.04 % | 37.755 M 0.00 % | 37.755 M 0.00 % | 37.755 M 0.00 % | 37.755 M 0.00 % | 37.755 M 0.00 % | 37.755 M 0.00 % | 37.755 M 0.00 % | 37.755 M -0.32 % | 37.876 M 0.00 % | 37.876 M 0.00 % | 37.876 M 0.00 % | 37.876 M -0.01 % | 37.880 M 0.00 % | 37.880 M 135.28 % | 16.100 M 0.00 % | 16.100 M -0.06 % | 16.109 M 0.00 % | 16.109 M |
| EPS diluted | -0.01 0.00 % | -0.01 0.00 % | -0.01 94.75 % | -0.12 0.00 % | -0.12 83.78 % | -0.74 -196.00 % | -0.25 0.00 % | -0.25 -164.10 % | 0.39 0.00 % | 0.39 105.26 % | 0.19 0.00 % | 0.19 190.48 % | -0.21 0.00 % | -0.21 -163.64 % | 0.33 0.00 % | 0.33 -50.00 % | 0.66 0.00 % | 0.66 186.96 % | 0.23 0.00 % | 0.23 4.55 % | 0.22 0.00 % | 0.22 257.14 % | -0.14 0.00 % | -0.14 -131.11 % | 0.45 0.00 % | 0.45 747.46 % | 0.05 0.00 % | 0.05 -88.94 % | 0.48 0.00 % | 0.48 220.00 % | 0.15 0.00 % | 0.15 -6.25 % | 0.16 0.00 % | 0.16 -68.00 % | 0.50 0.00 % | 0.50 8.70 % | 0.46 0.00 % | 0.46 165.71 % | -0.70 0.00 % | -0.70 -468.42 % | 0.19 0.00 % | 0.19 |
| Earnings per share | -0.01 0.00 % | -0.01 0.00 % | -0.01 94.75 % | -0.12 0.00 % | -0.12 83.78 % | -0.74 -196.00 % | -0.25 0.00 % | -0.25 -164.10 % | 0.39 0.00 % | 0.39 105.26 % | 0.19 0.00 % | 0.19 190.48 % | -0.21 0.00 % | -0.21 -163.64 % | 0.33 0.00 % | 0.33 -50.00 % | 0.66 0.00 % | 0.66 186.96 % | 0.23 0.00 % | 0.23 4.55 % | 0.22 0.00 % | 0.22 257.14 % | -0.14 0.00 % | -0.14 -131.11 % | 0.45 0.00 % | 0.45 747.46 % | 0.05 0.00 % | 0.05 -88.94 % | 0.48 0.00 % | 0.48 220.00 % | 0.15 0.00 % | 0.15 -6.25 % | 0.16 0.00 % | 0.16 -68.00 % | 0.50 0.00 % | 0.50 8.70 % | 0.46 0.00 % | 0.46 165.71 % | -0.70 0.00 % | -0.70 -468.42 % | 0.19 0.00 % | 0.19 |
| Gross profit | 7.851 M 0.00 % | 7.851 M 0.00 % | 7.851 M -1.16 % | 7.943 M 0.00 % | 7.943 M 7.08 % | 7.418 M -5.47 % | 7.847 M 0.00 % | 7.847 M -4.42 % | 8.211 M 0.00 % | 8.211 M -2.86 % | 8.452 M 0.00 % | 8.452 M -3.40 % | 8.750 M 0.00 % | 8.750 M -2.97 % | 9.018 M 0.00 % | 9.018 M -1.47 % | 9.153 M 0.00 % | 9.153 M -0.52 % | 9.200 M 0.00 % | 9.200 M 1.03 % | 9.107 M 0.00 % | 9.107 M -3.15 % | 9.403 M 0.00 % | 9.403 M -0.35 % | 9.436 M 0.00 % | 9.436 M -0.77 % | 9.510 M 0.00 % | 9.510 M -2.27 % | 9.730 M 0.00 % | 9.730 M -1.65 % | 9.893 M 0.00 % | 9.893 M -0.77 % | 9.969 M 0.00 % | 9.969 M -2.04 % | 10.178 M 0.00 % | 10.178 M 46.97 % | 6.925 M 0.00 % | 6.925 M 69.97 % | 4.074 M 0.00 % | 4.074 M -5.32 % | 4.303 M 0.00 % | 4.303 M |
| Income tax expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cost of revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| General and administrative expenses | 1.305 M 0.00 % | 1.305 M 0.00 % | 1.305 M 1.64 % | 1.283 M 0.00 % | 1.283 M -4.42 % | 1.343 M -5.48 % | 1.421 M 0.00 % | 1.421 M -1.57 % | 1.443 M 0.00 % | 1.443 M 0.92 % | 1.430 M 0.00 % | 1.430 M -0.09 % | 1.431 M 0.00 % | 1.431 M -0.15 % | 1.434 M 0.00 % | 1.434 M -0.92 % | 1.447 M 0.00 % | 1.447 M 5.57 % | 1.371 M 0.00 % | 1.371 M -3.41 % | 1.419 M 0.00 % | 1.419 M 0.25 % | 1.416 M 0.00 % | 1.416 M -1.03 % | 1.430 M 0.00 % | 1.430 M -30.97 % | 2.072 M 0.00 % | 2.072 M 11.48 % | 1.859 M 0.00 % | 1.859 M -5.90 % | 1.975 M 0.00 % | 1.975 M -1.10 % | 1.997 M 0.00 % | 1.997 M -3.74 % | 2.075 M 0.00 % | 2.075 M 27.48 % | 1.628 M 0.00 % | 1.628 M 82.44 % | 892.168 K 0.00 % | 892.168 K -12.74 % | 1.022 M 0.00 % | 1.022 M |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 110.561 K 0.00 % | 110.562 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 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 |
| Operating expenses | 4.718 M 0.00 % | 4.718 M 0.00 % | 4.718 M -50.07 % | 9.450 M 0.00 % | 9.450 M -72.33 % | 34.158 M 105.69 % | 16.607 M 0.00 % | 16.607 M 131.30 % | 7.180 M 0.00 % | 7.180 M 765.71 % | 829.349 K 0.00 % | 829.349 K -94.63 % | 15.446 M 0.00 % | 15.446 M 208.81 % | 5.002 M 0.00 % | 5.002 M -71.68 % | 17.664 M 0.00 % | 17.664 M 961.12 % | 1.665 M 0.00 % | 1.665 M 73.65 % | 958.627 K 0.00 % | 958.627 K -93.23 % | 14.165 M 0.00 % | 14.165 M 48.88 % | 9.514 M 0.00 % | 9.514 M 38.85 % | 6.852 M 0.00 % | 6.852 M -19.84 % | 8.548 M 0.00 % | 8.548 M 123.79 % | 3.820 M 0.00 % | 3.820 M 3.45 % | 3.692 M 0.00 % | 3.692 M -59.93 % | 9.214 M 0.00 % | 9.214 M -13.91 % | 10.703 M 0.00 % | 10.703 M -29.80 % | 15.247 M 0.00 % | 15.247 M 1 487.18 % | 960.611 K 0.00 % | 960.611 K |
| Cost and expenses | 4.718 M 0.00 % | 4.718 M 0.00 % | 4.718 M -50.07 % | 9.450 M 0.00 % | 9.450 M -72.33 % | 34.158 M 105.69 % | 16.607 M 0.00 % | 16.607 M 131.30 % | 7.180 M 0.00 % | 7.180 M 765.71 % | 829.349 K 0.00 % | 829.349 K -94.63 % | 15.446 M 0.00 % | 15.446 M 208.81 % | 5.002 M 0.00 % | 5.002 M -71.68 % | 17.664 M 0.00 % | 17.664 M 961.12 % | 1.665 M 0.00 % | 1.665 M 73.65 % | 958.627 K 0.00 % | 958.627 K -93.23 % | 14.165 M 0.00 % | 14.165 M 48.88 % | 9.514 M 0.00 % | 9.514 M 38.85 % | 6.852 M 0.00 % | 6.852 M -19.84 % | 8.548 M 0.00 % | 8.548 M 123.79 % | 3.820 M 0.00 % | 3.820 M 3.45 % | 3.692 M 0.00 % | 3.692 M -59.93 % | 9.214 M 0.00 % | 9.214 M -13.91 % | 10.703 M 0.00 % | 10.703 M -29.80 % | 15.247 M 0.00 % | 15.247 M 1 487.18 % | 960.611 K 0.00 % | 960.611 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 |
| Selling general and administrative expenses | 1.305 M 0.00 % | 1.305 M 0.00 % | 1.305 M 1.64 % | 1.283 M 0.00 % | 1.283 M -4.42 % | 1.343 M -5.48 % | 1.421 M 0.00 % | 1.421 M -1.57 % | 1.443 M 0.00 % | 1.443 M 0.92 % | 1.430 M 0.00 % | 1.430 M -0.09 % | 1.431 M 0.00 % | 1.431 M -0.15 % | 1.434 M 0.00 % | 1.434 M -0.92 % | 1.447 M 0.00 % | 1.447 M 5.57 % | 1.371 M 0.00 % | 1.371 M -3.41 % | 1.419 M 0.00 % | 1.419 M 0.25 % | 1.416 M 0.00 % | 1.416 M -1.03 % | 1.430 M 0.00 % | 1.430 M -30.97 % | 2.072 M 0.00 % | 2.072 M 5.22 % | 1.969 M 0.00 % | 1.969 M -0.30 % | 1.975 M 0.00 % | 1.975 M -1.10 % | 1.997 M 0.00 % | 1.997 M -3.74 % | 2.075 M 0.00 % | 2.075 M 27.48 % | 1.628 M 0.00 % | 1.628 M 82.44 % | 892.168 K 0.00 % | 892.168 K -12.74 % | 1.022 M 0.00 % | 1.022 M |
| Interest income | 3.368 M 0.00 % | 3.368 M 0.00 % | 3.368 M 17.95 % | 2.856 M 0.00 % | 2.856 M 174.95 % | 1.039 M 63.35 % | 635.823 K 0.00 % | 635.823 K -1.99 % | 648.705 K 0.00 % | 648.705 K -5.65 % | 687.526 K 0.00 % | 687.526 K -41.21 % | 1.169 M 0.00 % | 1.169 M -30.07 % | 1.672 M 0.00 % | 1.672 M -17.38 % | 2.024 M 0.00 % | 2.024 M -5.59 % | 2.144 M 0.00 % | 2.144 M 9.72 % | 1.954 M 0.00 % | 1.954 M 243.88 % | 568.252 K 0.00 % | 568.252 K -72.80 % | 2.089 M 0.00 % | 2.089 M 219.89 % | 653.131 K 0.00 % | 653.131 K 136.94 % | 275.651 K 0.00 % | 275.650 K 13.12 % | 243.671 K 0.00 % | 243.671 K 7.42 % | 226.838 K 0.00 % | 226.838 K -47.52 % | 432.198 K 0.00 % | 432.198 K 66.18 % | 260.077 K 0.00 % | 260.077 K 219.18 % | 81.482 K 0.00 % | 81.482 K -72.29 % | 294.083 K 0.00 % | 294.083 K |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | -6.547 M 0.00 % | -6.547 M 1.70 % | -6.660 M 0.00 % | -6.660 M -9.62 % | -6.075 M 0.00 % | -6.075 M 5.47 % | -6.427 M 0.00 % | -6.427 M 5.03 % | -6.767 M 0.00 % | -6.767 M 3.63 % | -7.022 M 0.00 % | -7.022 M 4.04 % | -7.318 M 0.00 % | -7.318 M 3.51 % | -7.584 M 0.00 % | -7.584 M 1.58 % | -7.706 M 0.00 % | -7.706 M 1.58 % | -7.830 M 0.00 % | -7.830 M -1.84 % | -7.688 M 0.00 % | -7.688 M 3.75 % | -7.988 M 0.00 % | -7.988 M 0.23 % | -8.006 M 0.00 % | -8.006 M -7.64 % | -7.438 M 0.00 % | -7.438 M 4.16 % | -7.761 M 0.00 % | -7.761 M 1.98 % | -7.918 M 0.00 % | -7.918 M 0.68 % | -7.972 M 0.00 % | -7.972 M 1.61 % | -8.103 M 0.00 % | -8.103 M -52.96 % | -5.297 M 0.00 % | -5.297 M -66.47 % | -3.182 M 0.00 % | -3.182 M 3.01 % | -3.281 M 0.00 % | -3.281 M |
| Operating income | 6.547 M 0.00 % | 6.547 M 0.00 % | 6.547 M -1.70 % | 6.660 M 0.00 % | 6.660 M 9.62 % | 6.075 M -5.47 % | 6.427 M 0.00 % | 6.427 M -5.03 % | 6.767 M 0.00 % | 6.767 M -3.63 % | 7.022 M 0.00 % | 7.022 M -4.04 % | 7.318 M 0.00 % | 7.318 M -3.51 % | 7.584 M 0.00 % | 7.584 M -1.58 % | 7.706 M 0.00 % | 7.706 M -1.58 % | 7.830 M 0.00 % | 7.830 M 1.84 % | 7.688 M 0.00 % | 7.688 M -3.75 % | 7.988 M 0.00 % | 7.988 M -0.23 % | 8.006 M 0.00 % | 8.006 M 7.64 % | 7.438 M 0.00 % | 7.438 M -4.16 % | 7.761 M 0.00 % | 7.761 M -1.98 % | 7.918 M 0.00 % | 7.918 M -0.68 % | 7.972 M 0.00 % | 7.972 M -1.61 % | 8.103 M 0.00 % | 8.103 M 52.96 % | 5.297 M 0.00 % | 5.297 M 66.47 % | 3.182 M 0.00 % | 3.182 M -3.01 % | 3.281 M 0.00 % | 3.281 M |
| Operating income ratio | 0.83 0.00 % | 0.83 0.00 % | 0.83 -0.55 % | 0.84 0.00 % | 0.84 2.37 % | 0.82 0.00 % | 0.82 0.00 % | 0.82 -0.64 % | 0.82 0.00 % | 0.82 -0.79 % | 0.83 0.00 % | 0.83 -0.67 % | 0.84 0.00 % | 0.84 -0.55 % | 0.84 0.00 % | 0.84 -0.11 % | 0.84 0.00 % | 0.84 -1.07 % | 0.85 0.00 % | 0.85 0.81 % | 0.84 0.00 % | 0.84 -0.62 % | 0.85 0.00 % | 0.85 0.12 % | 0.85 0.00 % | 0.85 8.48 % | 0.78 0.00 % | 0.78 -1.94 % | 0.80 0.00 % | 0.80 -0.34 % | 0.80 0.00 % | 0.80 0.09 % | 0.80 0.00 % | 0.80 0.44 % | 0.80 0.00 % | 0.80 4.08 % | 0.76 0.00 % | 0.76 -2.06 % | 0.78 0.00 % | 0.78 2.44 % | 0.76 0.00 % | 0.76 |
| Total other income expenses net | -6.782 M 0.00 % | -6.782 M 0.00 % | -6.782 M 38.47 % | -11.022 M 0.00 % | -11.022 M 67.44 % | -33.854 M -113.97 % | -15.822 M 0.00 % | -15.822 M -298.41 % | 7.974 M 0.00 % | 7.974 M 9 297.11 % | -86.705 K 0.00 % | -86.705 K 99.43 % | -15.184 M 0.00 % | -15.184 M -418.78 % | 4.763 M 0.00 % | 4.763 M -72.12 % | 17.087 M 0.00 % | 17.087 M 1 817.02 % | 891.312 K 0.00 % | 891.312 K 110.40 % | 423.635 K 0.00 % | 423.635 K 103.18 % | -13.318 M 0.00 % | -13.318 M -250.39 % | 8.855 M 0.00 % | 8.855 M 262.98 % | -5.433 M 0.00 % | -5.433 M -153.05 % | 10.241 M 0.00 % | 10.241 M 590.46 % | -2.088 M 0.00 % | -2.088 M -8.66 % | -1.922 M 0.00 % | -1.922 M -117.70 % | 10.857 M 0.00 % | 10.857 M -10.06 % | 12.071 M 0.00 % | 12.071 M 183.62 % | -14.436 M 0.00 % | -14.436 M -6 113.94 % | -232.315 K 0.00 % | -232.315 K |
| 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | 2021-05-31 | 2021-02-28 | 2020-11-30 | 2020-08-31 | 2020-05-31 | 2020-02-29 | 2019-11-30 | 2019-08-31 | 2019-05-31 | 2019-02-28 | 2018-11-30 | 2018-08-31 | 2018-05-31 | 2018-02-28 | 2017-11-30 | 2017-08-31 | 2017-05-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 |
| 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | 2021-05-31 | 2021-02-28 | 2020-11-30 | 2020-08-31 | 2020-05-31 | 2020-02-29 | 2019-11-30 | 2019-08-31 | 2019-05-31 | 2019-02-28 | 2018-11-30 | 2018-08-31 | 2018-05-31 | 2018-02-28 | 2017-11-30 | 2017-08-31 | 2017-05-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -4.388 M 0.00 % | -4.388 M -9.99 % | -3.989 M 0.00 % | -3.989 M 1.20 % | -4.038 M 0.00 % | -4.038 M 21.77 % | -5.161 M 0.00 % | -5.161 M -483.27 % | -884.909 K 0.00 % | -884.909 K 54.00 % | -1.924 M 0.00 % | -1.924 M 81.07 % | -10.161 M 0.00 % | -10.161 M | 0.000 | 0.000 100.00 % | -2.464 M 0.00 % | -2.464 M -22.09 % | -2.018 M 0.00 % | -2.018 M 32.12 % | -2.972 M 0.00 % | -2.972 M -832.95 % | -318.608 K 0.00 % | -318.608 K 89.52 % | -3.041 M 0.00 % | -3.041 M 23.94 % | -3.998 M 0.00 % | -3.998 M | 0.000 | 0.000 100.00 % | -1.727 M 0.00 % | -1.727 M -129.46 % | -752.576 K 0.00 % | -752.576 K -427.32 % | -142.716 K 0.00 % | -142.716 K 86.37 % | -1.047 M 0.00 % | -1.047 M 50.13 % | -2.100 M 0.00 % | -2.100 M 32.95 % | -3.132 M 0.00 % | -3.132 M |
| Total investments | 796.259 M 0.00 % | 796.259 M -0.70 % | 801.866 M 0.00 % | 801.866 M -2.22 % | 820.097 M 0.00 % | 820.097 M -8.26 % | 893.975 M 0.00 % | 893.975 M -4.37 % | 934.822 M 0.00 % | 934.822 M 0.16 % | 933.336 M 0.00 % | 933.336 M 1.23 % | 922.023 M 0.00 % | 922.023 M -3.67 % | 957.192 M 0.00 % | 957.192 M 2.46 % | 934.167 M 0.00 % | 934.167 M 3.62 % | 901.540 M 0.00 % | 901.540 M 0.38 % | 898.084 M 0.00 % | 898.084 M 0.09 % | 897.283 M 0.00 % | 897.283 M -3.04 % | 925.397 M 0.00 % | 925.397 M -1.43 % | 938.781 M 0.00 % | 938.781 M 6.21 % | 883.891 M 0.00 % | 883.891 M 2.09 % | 865.767 M 0.00 % | 865.767 M -1.06 % | 875.023 M 0.00 % | 875.023 M -0.86 % | 882.640 M 0.00 % | 882.640 M 2.22 % | 863.435 M 0.00 % | 863.435 M 139.58 % | 360.389 M 0.00 % | 360.389 M -8.40 % | 393.448 M 0.00 % | 393.448 M |
| Total debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | -47.078 M 0.00 % | -47.078 M -17.35 % | -40.117 M 0.00 % | -40.117 M -70.81 % | -23.486 M 0.00 % | -23.486 M -154.95 % | 42.743 M 0.00 % | 42.743 M -42.05 % | 73.762 M 0.00 % | 73.762 M 29.77 % | 56.839 M 0.00 % | 56.839 M 2.54 % | 55.430 M 0.00 % | 55.430 M -33.08 % | 82.826 M 0.00 % | 82.826 M 19.29 % | 69.435 M 0.00 % | 69.435 M 122.73 % | 31.175 M 0.00 % | 31.175 M 19.65 % | 26.055 M 0.00 % | 26.055 M 21.05 % | 21.525 M 0.00 % | 21.525 M -52.09 % | 44.925 M 0.00 % | 44.925 M -28.36 % | 62.713 M 0.00 % | 62.713 M -14.13 % | 73.032 M 0.00 % | 73.032 M 44.47 % | 50.551 M 0.00 % | 50.551 M -7.32 % | 54.546 M 0.00 % | 54.546 M -5.57 % | 57.764 M 0.00 % | 57.764 M 59.86 % | 36.133 M 0.00 % | 36.133 M 843.04 % | 3.832 M 0.00 % | 3.832 M -88.43 % | 33.105 M 0.00 % | 33.105 M |
| Common stock | 372.223 K 0.00 % | 372.223 K -0.43 % | 373.833 K 0.00 % | 373.833 K 0.00 % | 373.833 K 0.00 % | 373.833 K 0.00 % | 373.833 K 0.00 % | 373.833 K 0.00 % | 373.833 K 0.00 % | 373.833 K 0.00 % | 373.833 K 0.00 % | 373.833 K 0.00 % | 373.833 K 0.00 % | 373.833 K 0.00 % | 373.833 K 0.00 % | 373.833 K 0.00 % | 373.833 K 0.00 % | 373.833 K 0.00 % | 373.833 K 0.00 % | 373.833 K -0.53 % | 375.820 K 0.00 % | 375.820 K -0.42 % | 377.393 K 0.00 % | 377.393 K -0.04 % | 377.548 K 0.00 % | 377.548 K 0.00 % | 377.548 K 0.00 % | 377.548 K 0.00 % | 377.548 K 0.00 % | 377.548 K 0.00 % | 377.548 K 0.00 % | 377.548 K -0.32 % | 378.758 K 0.00 % | 378.758 K 0.00 % | 378.758 K 0.00 % | 378.758 K -0.01 % | 378.803 K 0.00 % | 378.803 K 135.28 % | 161.002 K 0.00 % | 161.002 K -0.06 % | 161.093 K 0.00 % | 161.093 K |
| Total equity | 480.209 M 0.00 % | 480.209 M -1.79 % | 488.980 M 0.00 % | 488.980 M -3.30 % | 505.667 M 0.00 % | 505.667 M -11.58 % | 571.897 M 0.00 % | 571.897 M -5.15 % | 602.950 M 0.00 % | 602.950 M 2.89 % | 586.028 M 0.00 % | 586.028 M 0.24 % | 584.624 M 0.00 % | 584.624 M -4.48 % | 612.020 M 0.00 % | 612.020 M 2.23 % | 598.652 M 0.00 % | 598.652 M 6.83 % | 560.395 M 0.00 % | 560.395 M 0.50 % | 557.616 M 0.00 % | 557.616 M 0.45 % | 555.094 M 0.00 % | 555.094 M -4.10 % | 578.844 M 0.00 % | 578.844 M -3.03 % | 596.921 M 0.00 % | 596.921 M -1.70 % | 607.240 M 0.00 % | 607.240 M 3.46 % | 586.954 M 0.00 % | 586.954 M -0.94 % | 592.540 M 0.00 % | 592.540 M -0.60 % | 596.127 M 0.00 % | 596.127 M 3.75 % | 574.558 M 0.00 % | 574.558 M 147.86 % | 231.810 M 0.00 % | 231.810 M -11.25 % | 261.195 M 0.00 % | 261.195 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 | 0.000 100.00 % | -86.989 M 0.00 % | -86.989 M 0.73 % | -87.628 M 0.00 % | -87.628 M -0.72 % | -87.000 M 0.00 % | -87.000 M -81.25 % | -48.000 M 0.00 % | -48.000 M 0.00 % | -48.000 M 0.00 % | -48.000 M 0.00 % | -48.000 M 0.00 % | -48.000 M 81.92 % | -265.500 M 0.00 % | -265.500 M -0.10 % | -265.240 M 0.00 % | -265.240 M -135.77 % | -112.500 M 0.00 % | -112.500 M 0.00 % | -112.500 M 0.00 % | -112.500 M |
| 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 -100.00 % | 86.989 M 0.00 % | 86.989 M -0.73 % | 87.628 M 0.00 % | 87.628 M 0.72 % | 87.000 M 0.00 % | 87.000 M 81.25 % | 48.000 M 0.00 % | 48.000 M 0.00 % | 48.000 M 0.00 % | 48.000 M 0.00 % | 48.000 M 0.00 % | 48.000 M -81.92 % | 265.500 M 0.00 % | 265.500 M 0.10 % | 265.240 M 0.00 % | 265.240 M 135.77 % | 112.500 M 0.00 % | 112.500 M 0.00 % | 112.500 M 0.00 % | 112.500 M |
| 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 -100.00 % | 86.989 M 0.00 % | 86.989 M -0.73 % | 87.628 M 0.00 % | 87.628 M 0.72 % | 87.000 M 0.00 % | 87.000 M 81.25 % | 48.000 M 0.00 % | 48.000 M 0.00 % | 48.000 M 0.00 % | 48.000 M 0.00 % | 48.000 M 0.00 % | 48.000 M -81.92 % | 265.500 M 0.00 % | 265.500 M 0.10 % | 265.240 M 0.00 % | 265.240 M 135.77 % | 112.500 M 0.00 % | 112.500 M 0.00 % | 112.500 M 0.00 % | 112.500 M |
| Other current liabilities | 335.284 M 0.00 % | 335.284 M 2.52 % | 327.047 M 0.00 % | 327.047 M -1.58 % | 332.289 M 0.00 % | 332.289 M -0.61 % | 334.328 M 0.00 % | 334.328 M -2.54 % | 343.027 M 0.00 % | 343.027 M -2.07 % | 350.270 M 0.00 % | 350.270 M -2.56 % | 359.458 M 0.00 % | 359.458 M 0.01 % | 359.413 M 0.00 % | 359.413 M 2.56 % | 350.436 M 0.00 % | 350.436 M -1.11 % | 354.363 M 0.00 % | 354.363 M 0.01 % | 354.335 M 0.00 % | 354.335 M 32.54 % | 267.335 M 0.00 % | 267.335 M -0.09 % | 267.579 M 0.00 % | 267.579 M -1.30 % | 271.106 M 0.00 % | 271.106 M 7.27 % | 252.743 M 0.00 % | 252.743 M 0.98 % | 250.300 M 0.00 % | 250.300 M -0.01 % | 250.328 M 0.00 % | 250.328 M 520.40 % | 40.349 M 0.00 % | 40.349 M -4.13 % | 42.089 M 0.00 % | 42.089 M 53.78 % | 27.369 M 0.00 % | 27.369 M -0.44 % | 27.490 M 0.00 % | 27.490 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 350.757 M 0.00 % | 350.757 M 6.93 % | 328.023 M 0.00 % | 328.023 M -3.39 % | 339.545 M 0.00 % | 339.545 M 0.56 % | 337.663 M 0.00 % | 337.663 M -1.85 % | 344.027 M 0.00 % | 344.027 M -5.64 % | 364.597 M 0.00 % | 364.597 M 1.29 % | 359.958 M 0.00 % | 359.958 M -0.39 % | 361.351 M 0.00 % | 361.351 M 3.11 % | 350.436 M 0.00 % | 350.436 M -1.11 % | 354.363 M 0.00 % | 354.363 M 0.01 % | 354.335 M 0.00 % | 354.335 M 26.94 % | 279.139 M 0.00 % | 279.139 M 2.19 % | 273.144 M 0.00 % | 273.144 M -1.63 % | 277.657 M 0.00 % | 277.657 M 9.86 % | 252.743 M 0.00 % | 252.743 M 0.89 % | 250.518 M 0.00 % | 250.518 M -0.73 % | 252.350 M 0.00 % | 252.350 M 445.62 % | 46.250 M 0.00 % | 46.250 M 9.89 % | 42.089 M 0.00 % | 42.089 M 40.85 % | 29.883 M 0.00 % | 29.883 M 0.34 % | 29.783 M 0.00 % | 29.783 M |
| Total liabilities | 350.757 M 0.00 % | 350.757 M 6.93 % | 328.023 M 0.00 % | 328.023 M -3.39 % | 339.545 M 0.00 % | 339.545 M 0.56 % | 337.663 M 0.00 % | 337.663 M -1.85 % | 344.027 M 0.00 % | 344.027 M -5.64 % | 364.597 M 0.00 % | 364.597 M 1.29 % | 359.958 M 0.00 % | 359.958 M -0.39 % | 361.351 M 0.00 % | 361.351 M 3.11 % | 350.436 M 0.00 % | 350.436 M -1.11 % | 354.363 M 0.00 % | 354.363 M 0.01 % | 354.335 M 0.00 % | 354.335 M -3.22 % | 366.128 M 0.00 % | 366.128 M 1.48 % | 360.772 M 0.00 % | 360.772 M -1.07 % | 364.657 M 0.00 % | 364.657 M 21.25 % | 300.743 M 0.00 % | 300.743 M 0.75 % | 298.518 M 0.00 % | 298.518 M -0.61 % | 300.350 M 0.00 % | 300.350 M -3.66 % | 311.750 M 0.00 % | 311.750 M 1.44 % | 307.329 M 0.00 % | 307.329 M 115.85 % | 142.383 M 0.00 % | 142.383 M 0.07 % | 142.283 M 0.00 % | 142.283 M |
| Other non current assets | -796.259 M 0.00 % | -796.259 M 0.70 % | -801.866 M 0.00 % | -801.866 M 2.22 % | -820.097 M 0.00 % | -820.097 M 8.26 % | -893.975 M 0.00 % | -893.975 M 4.37 % | -934.822 M 0.00 % | -934.822 M -0.16 % | -933.336 M 0.00 % | -933.336 M -1.23 % | -922.023 M 0.00 % | -922.023 M 3.67 % | -957.192 M 0.00 % | -957.192 M -2.46 % | -934.167 M 0.00 % | -934.167 M -3.62 % | -901.540 M 0.00 % | -901.540 M -0.42 % | -897.772 M 0.00 % | -897.772 M -0.16 % | -896.314 M 0.00 % | -896.314 M 3.07 % | -924.705 M 0.00 % | -924.705 M 1.48 % | -938.557 M 0.00 % | -938.557 M -6.18 % | -883.891 M 0.00 % | -883.891 M -2.09 % | -865.767 M 0.00 % | -865.767 M 1.06 % | -875.023 M 0.00 % | -875.023 M 0.86 % | -882.640 M 0.00 % | -882.640 M -2.22 % | -863.435 M 0.00 % | -863.435 M -139.58 % | -360.389 M 0.00 % | -360.389 M 8.40 % | -393.448 M 0.00 % | -393.448 M |
| Long term investments | 796.259 M 0.00 % | 796.259 M -0.70 % | 801.866 M 0.00 % | 801.866 M -2.22 % | 820.097 M 0.00 % | 820.097 M -8.26 % | 893.975 M 0.00 % | 893.975 M -4.37 % | 934.822 M 0.00 % | 934.822 M 0.16 % | 933.336 M 0.00 % | 933.336 M 1.23 % | 922.023 M 0.00 % | 922.023 M -3.67 % | 957.192 M 0.00 % | 957.192 M 2.46 % | 934.167 M 0.00 % | 934.167 M 3.62 % | 901.540 M 0.00 % | 901.540 M 0.42 % | 897.772 M 0.00 % | 897.772 M 0.16 % | 896.314 M 0.00 % | 896.314 M -3.07 % | 924.705 M 0.00 % | 924.705 M -1.48 % | 938.557 M 0.00 % | 938.557 M 6.18 % | 883.891 M 0.00 % | 883.891 M 2.09 % | 865.767 M 0.00 % | 865.767 M -1.06 % | 875.023 M 0.00 % | 875.023 M -0.86 % | 882.640 M 0.00 % | 882.640 M 2.22 % | 863.435 M 0.00 % | 863.435 M 139.58 % | 360.389 M 0.00 % | 360.389 M -8.40 % | 393.448 M 0.00 % | 393.448 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 | 796.259 M 0.00 % | 796.259 M -0.70 % | 801.866 M 0.00 % | 801.866 M -2.22 % | 820.097 M 0.00 % | 820.097 M -8.26 % | 893.975 M 0.00 % | 893.975 M -4.37 % | 934.822 M 0.00 % | 934.822 M 0.16 % | 933.336 M 0.00 % | 933.336 M 1.23 % | 922.023 M 0.00 % | 922.023 M -3.67 % | 957.192 M 0.00 % | 957.192 M 2.46 % | 934.167 M 0.00 % | 934.167 M 3.62 % | 901.540 M 0.00 % | 901.540 M 0.42 % | 897.772 M 0.00 % | 897.772 M 0.16 % | 896.314 M 0.00 % | 896.314 M -3.07 % | 924.705 M 0.00 % | 924.705 M -1.48 % | 938.557 M 0.00 % | 938.557 M 6.18 % | 883.891 M 0.00 % | 883.891 M 2.09 % | 865.767 M 0.00 % | 865.767 M -1.06 % | 875.023 M 0.00 % | 875.023 M -0.86 % | 882.640 M 0.00 % | 882.640 M 2.22 % | 863.435 M 0.00 % | 863.435 M 139.58 % | 360.389 M 0.00 % | 360.389 M -8.40 % | 393.448 M 0.00 % | 393.448 M |
| Other current assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 515.045 K 0.00 % | 515.045 K -6.85 % | 552.948 K 0.00 % | 552.948 K -9.72 % | 612.493 K 0.00 % | 612.493 K -9.07 % | 673.566 K 0.00 % | 673.566 K -30.49 % | 968.985 K 0.00 % | 968.985 K 40.02 % | 692.024 K 0.00 % | 692.024 K 209.18 % | 223.825 K 0.00 % | 223.825 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 |
| 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 -100.00 % | 311.928 K 0.00 % | 311.928 K -67.81 % | 968.985 K 0.00 % | 968.985 K 40.02 % | 692.024 K 0.00 % | 692.024 K 209.18 % | 223.826 K 0.00 % | 223.826 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 |
| cash and cash equivalents | 4.388 M 0.00 % | 4.388 M 9.99 % | 3.989 M 0.00 % | 3.989 M -1.20 % | 4.038 M 0.00 % | 4.038 M -21.77 % | 5.161 M 0.00 % | 5.161 M 483.27 % | 884.909 K 0.00 % | 884.909 K -54.00 % | 1.924 M 0.00 % | 1.924 M -81.07 % | 10.161 M 0.00 % | 10.161 M | 0.000 | 0.000 -100.00 % | 2.464 M 0.00 % | 2.464 M 22.09 % | 2.018 M 0.00 % | 2.018 M -32.12 % | 2.972 M 0.00 % | 2.972 M 832.95 % | 318.608 K 0.00 % | 318.608 K -89.52 % | 3.041 M 0.00 % | 3.041 M -23.94 % | 3.998 M 0.00 % | 3.998 M | 0.000 | 0.000 -100.00 % | 1.727 M 0.00 % | 1.727 M 129.46 % | 752.576 K 0.00 % | 752.576 K 427.32 % | 142.716 K 0.00 % | 142.716 K -86.37 % | 1.047 M 0.00 % | 1.047 M -50.13 % | 2.100 M 0.00 % | 2.100 M -32.95 % | 3.132 M 0.00 % | 3.132 M |
| Cash and short term investments | 4.388 M 0.00 % | 4.388 M 9.99 % | 3.989 M 0.00 % | 3.989 M -1.20 % | 4.038 M 0.00 % | 4.038 M -21.77 % | 5.161 M 0.00 % | 5.161 M 483.27 % | 884.909 K 0.00 % | 884.909 K -54.00 % | 1.924 M 0.00 % | 1.924 M -81.07 % | 10.161 M 0.00 % | 10.161 M | 0.000 | 0.000 -100.00 % | 2.464 M 0.00 % | 2.464 M 22.09 % | 2.018 M 0.00 % | 2.018 M -38.56 % | 3.284 M 0.00 % | 3.284 M 155.08 % | 1.288 M 0.00 % | 1.288 M -65.50 % | 3.733 M 0.00 % | 3.733 M -11.58 % | 4.221 M 0.00 % | 4.221 M | 0.000 | 0.000 -100.00 % | 1.727 M 0.00 % | 1.727 M 129.46 % | 752.576 K 0.00 % | 752.576 K 427.32 % | 142.716 K 0.00 % | 142.716 K -86.37 % | 1.047 M 0.00 % | 1.047 M -50.13 % | 2.100 M 0.00 % | 2.100 M -32.95 % | 3.132 M 0.00 % | 3.132 M |
| Total current assets | 34.490 M 0.00 % | 34.490 M 130.95 % | 14.934 M 0.00 % | 14.934 M -40.14 % | 24.948 M 0.00 % | 24.948 M 62.16 % | 15.385 M 0.00 % | 15.385 M 28.71 % | 11.953 M 0.00 % | 11.953 M -30.14 % | 17.110 M 0.00 % | 17.110 M -23.65 % | 22.412 M 0.00 % | 22.412 M 39.86 % | 16.024 M 0.00 % | 16.024 M 8.44 % | 14.777 M 0.00 % | 14.777 M 12.89 % | 13.090 M 0.00 % | 13.090 M -6.72 % | 14.034 M 0.00 % | 14.034 M -43.36 % | 24.778 M 0.00 % | 24.778 M 67.68 % | 14.777 M 0.00 % | 14.777 M -32.22 % | 21.802 M 0.00 % | 21.802 M -4.55 % | 22.842 M 0.00 % | 22.842 M 25.14 % | 18.253 M 0.00 % | 18.253 M 11.66 % | 16.348 M 0.00 % | 16.348 M -30.99 % | 23.690 M 0.00 % | 23.690 M 41.90 % | 16.695 M 0.00 % | 16.695 M 28.05 % | 13.038 M 0.00 % | 13.038 M 40.91 % | 9.253 M 0.00 % | 9.253 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -311.927 K 0.00 % | -311.927 K 67.81 % | -968.985 K 0.00 % | -968.985 K -40.02 % | -692.024 K 0.00 % | -692.024 K -209.18 % | -223.825 K 0.00 % | -223.825 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 |
| Net receivables | 30.103 M 0.00 % | 30.103 M 175.05 % | 10.945 M 0.00 % | 10.945 M -47.66 % | 20.910 M 0.00 % | 20.910 M 104.54 % | 10.223 M 0.00 % | 10.223 M -7.63 % | 11.068 M 0.00 % | 11.068 M -27.12 % | 15.187 M 0.00 % | 15.187 M 23.97 % | 12.251 M 0.00 % | 12.251 M -21.01 % | 15.509 M 0.00 % | 15.509 M 31.88 % | 11.760 M 0.00 % | 11.760 M 12.43 % | 10.460 M 0.00 % | 10.460 M 0.69 % | 10.388 M 0.00 % | 10.388 M -55.78 % | 23.490 M 0.00 % | 23.490 M 112.69 % | 11.044 M 0.00 % | 11.044 M -37.18 % | 17.581 M 0.00 % | 17.581 M -23.03 % | 22.842 M 0.00 % | 22.842 M 38.21 % | 16.526 M 0.00 % | 16.526 M 5.97 % | 15.595 M 0.00 % | 15.595 M -33.77 % | 23.547 M 0.00 % | 23.547 M 50.48 % | 15.648 M 0.00 % | 15.648 M 43.05 % | 10.938 M 0.00 % | 10.938 M 78.70 % | 6.121 M 0.00 % | 6.121 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 | 217.218 K 0.00 % | 217.218 K 6.72 % | 203.546 K 0.00 % | 203.546 K 22.14 % | 166.644 K 0.00 % | 166.644 K -16.90 % | 200.535 K 0.00 % | 200.535 K -0.89 % | 202.344 K 0.00 % | 202.344 K 13.66 % | 178.022 K 0.00 % | 178.022 K 20.56 % | 147.657 K 0.00 % | 147.657 K -4.19 % | 154.117 K 0.00 % | 154.117 K 6.63 % | 144.541 K 0.00 % | 144.541 K 13.47 % | 127.387 K 0.00 % | 127.387 K -12.20 % | 145.093 K 0.00 % | 145.093 K 11.24 % | 130.429 K 0.00 % | 130.429 K -2.22 % | 133.384 K 0.00 % | 133.384 K -89.06 % | 1.220 M 0.00 % | 1.220 M -2.47 % | 1.251 M 0.00 % | 1.251 M -13.81 % | 1.451 M 0.00 % | 1.451 M -4.44 % | 1.518 M 0.00 % | 1.518 M -1.85 % | 1.547 M 0.00 % | 1.547 M -11.97 % | 1.757 M 0.00 % | 1.757 M 129.53 % | 765.557 K 0.00 % | 765.557 K -1.56 % | 777.693 K 0.00 % | 777.693 K |
| Account payables | 15.474 M 0.00 % | 15.474 M 1 484.66 % | 976.470 K 0.00 % | 976.470 K -86.54 % | 7.256 M 0.00 % | 7.256 M 117.57 % | 3.335 M 0.00 % | 3.335 M 233.50 % | 1.000 M 0.00 % | 1.000 M -93.02 % | 14.326 M 0.00 % | 14.326 M 2 765.24 % | 500.000 K 0.00 % | 500.000 K -74.19 % | 1.937 M 0.00 % | 1.937 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 11.804 M 0.00 % | 11.804 M 112.13 % | 5.565 M 0.00 % | 5.565 M -15.06 % | 6.551 M 0.00 % | 6.551 M | 0.000 | 0.000 -100.00 % | 218.033 K 0.00 % | 218.033 K -89.21 % | 2.021 M 0.00 % | 2.021 M -65.74 % | 5.900 M 0.00 % | 5.900 M | 0.000 | 0.000 -100.00 % | 2.514 M 0.00 % | 2.514 M 9.67 % | 2.292 M 0.00 % | 2.292 M |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 526.914 M 0.00 % | 526.914 M -0.34 % | 528.724 M 0.00 % | 528.724 M -0.01 % | 528.779 M 0.00 % | 528.779 M 0.00 % | 528.780 M 0.00 % | 528.780 M -0.01 % | 528.815 M 0.00 % | 528.815 M 0.00 % | 528.815 M 0.00 % | 528.815 M 0.00 % | 528.820 M 0.00 % | 528.820 M 0.00 % | 528.820 M 0.00 % | 528.820 M 0.00 % | 528.843 M 0.00 % | 528.843 M 0.00 % | 528.846 M 0.00 % | 528.846 M -0.44 % | 531.185 M 0.00 % | 531.185 M -0.38 % | 533.192 M 0.00 % | 533.192 M -0.07 % | 533.541 M 0.00 % | 533.541 M -0.05 % | 533.831 M 0.00 % | 533.831 M 0.00 % | 533.831 M 0.00 % | 533.831 M -0.41 % | 536.025 M 0.00 % | 536.025 M -0.30 % | 537.615 M 0.00 % | 537.615 M -0.07 % | 537.984 M 0.00 % | 537.984 M -0.01 % | 538.046 M 0.00 % | 538.046 M 136.17 % | 227.817 M 0.00 % | 227.817 M -0.05 % | 227.929 M 0.00 % | 227.929 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 | 830.966 M 0.00 % | 830.966 M 1.71 % | 817.003 M 0.00 % | 817.003 M -3.34 % | 845.212 M 0.00 % | 845.212 M -7.07 % | 909.560 M 0.00 % | 909.560 M -3.95 % | 946.977 M 0.00 % | 946.977 M -0.38 % | 950.624 M 0.00 % | 950.624 M 0.64 % | 944.582 M 0.00 % | 944.582 M -2.96 % | 973.370 M 0.00 % | 973.370 M 2.56 % | 949.088 M 0.00 % | 949.088 M 3.75 % | 914.757 M 0.00 % | 914.757 M 0.31 % | 911.951 M 0.00 % | 911.951 M -1.01 % | 921.222 M 0.00 % | 921.222 M -1.96 % | 939.616 M 0.00 % | 939.616 M -2.28 % | 961.579 M 0.00 % | 961.579 M 5.90 % | 907.983 M 0.00 % | 907.983 M 2.54 % | 885.471 M 0.00 % | 885.471 M -0.83 % | 892.889 M 0.00 % | 892.889 M -1.65 % | 907.876 M 0.00 % | 907.876 M 2.95 % | 881.887 M 0.00 % | 881.887 M 135.68 % | 374.193 M 0.00 % | 374.193 M -7.26 % | 403.478 M 0.00 % | 403.478 M |
| 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | 2021-05-31 | 2021-02-28 | 2020-11-30 | 2020-08-31 | 2020-05-31 | 2020-02-29 | 2019-11-30 | 2019-08-31 | 2019-05-31 | 2019-02-28 | 2018-11-30 | 2018-08-31 | 2018-05-31 | 2018-02-28 | 2017-11-30 | 2017-08-31 | 2017-05-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 |
| 2023-08-31 | 2023-05-31 | 2023-02-28 | 2022-11-30 | 2022-08-31 | 2022-05-31 | 2022-02-28 | 2021-11-30 | 2021-08-31 | 2021-05-31 | 2021-02-28 | 2020-11-30 | 2020-08-31 | 2020-05-31 | 2020-02-29 | 2019-11-30 | 2019-08-31 | 2019-05-31 | 2019-02-28 | 2018-11-30 | 2018-08-31 | 2018-05-31 | 2018-02-28 | 2017-11-30 | 2017-08-31 | 2017-05-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | -9.579 M 0.00 % | -9.579 M -292.24 % | 4.983 M 0.00 % | 4.983 M 193.25 % | -5.344 M 0.00 % | -5.344 M -1 364.99 % | 422.419 K 0.00 % | 422.419 K -79.49 % | 2.059 M 0.00 % | 2.059 M 240.29 % | -1.468 M 0.00 % | -1.468 M -190.11 % | 1.629 M 0.00 % | 1.629 M 186.92 % | -1.874 M 0.00 % | -1.874 M -188.23 % | -650.304 K 0.00 % | -650.304 K -1 707.86 % | -35.971 K 0.00 % | -35.971 K -100.55 % | 6.551 M 0.00 % | 6.551 M 205.27 % | -6.223 M 0.00 % | -6.223 M -195.47 % | 6.519 M 0.00 % | 6.519 M 147.81 % | 2.630 M 0.00 % | 2.630 M 183.31 % | -3.158 M 0.00 % | -3.158 M -578.18 % | -465.597 K 0.00 % | -465.597 K -111.71 % | 3.976 M 0.00 % | 3.976 M 200.67 % | -3.950 M 0.00 % | -3.950 M -67.73 % | -2.355 M 0.00 % | -2.355 M 2.24 % | -2.409 M 0.00 % | -2.409 M -121.94 % | 10.979 M 0.00 % | 10.979 M |
| Accounts receivables | -9.579 M 0.00 % | -9.579 M -292.24 % | 4.983 M 0.00 % | 4.983 M 193.25 % | -5.344 M 0.00 % | -5.344 M -1 364.99 % | 422.419 K 0.00 % | 422.419 K -79.49 % | 2.059 M 0.00 % | 2.059 M 240.29 % | -1.468 M 0.00 % | -1.468 M -190.11 % | 1.629 M 0.00 % | 1.629 M 186.92 % | -1.874 M 0.00 % | -1.874 M -188.23 % | -650.304 K 0.00 % | -650.304 K -1 707.86 % | -35.971 K 0.00 % | -35.971 K -100.55 % | 6.551 M 0.00 % | 6.551 M 205.27 % | -6.223 M 0.00 % | -6.223 M -195.47 % | 6.519 M 0.00 % | 6.519 M 147.81 % | 2.630 M 0.00 % | 2.630 M 183.31 % | -3.158 M 0.00 % | -3.158 M -578.18 % | -465.597 K 0.00 % | -465.597 K -111.71 % | 3.976 M 0.00 % | 3.976 M 200.67 % | -3.950 M 0.00 % | -3.950 M -67.73 % | -2.355 M 0.00 % | -2.355 M 2.24 % | -2.409 M 0.00 % | -2.409 M -121.94 % | 10.979 M 0.00 % | 10.979 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 10.762 M 0.00 % | 10.762 M 74.19 % | 6.178 M 0.00 % | 6.178 M -84.24 % | 39.197 M 0.00 % | 39.197 M 80.66 % | 21.697 M 0.00 % | 21.697 M 389.30 % | -7.500 M 0.00 % | -7.500 M -846.36 % | 1.005 M 0.00 % | 1.005 M -93.97 % | 16.659 M 0.00 % | 16.659 M 253.83 % | -10.829 M 0.00 % | -10.829 M 29.48 % | -15.357 M 0.00 % | -15.357 M -673.57 % | -1.985 M 0.00 % | -1.985 M 68.23 % | -6.248 M 0.00 % | -6.248 M -137.14 % | 16.821 M 0.00 % | 16.821 M 201.02 % | -16.650 M 0.00 % | -16.650 M 30.58 % | -23.986 M 0.00 % | -23.986 M -155.62 % | -9.383 M -2.28 % | -9.175 M -343.80 % | 3.763 M 0.00 % | 3.763 M 111.83 % | 1.777 M 0.00 % | 1.777 M 126.41 % | -6.726 M 0.00 % | -6.726 M 92.24 % | -86.664 M 0.00 % | -86.664 M -622.03 % | 16.601 M 0.00 % | 16.601 M 269.74 % | -9.780 M 0.00 % | -9.780 M |
| Net cash provided by operating activities | 947.576 K 0.00 % | 947.576 K -86.06 % | 6.799 M 0.00 % | 6.799 M 11.93 % | 6.074 M 0.00 % | 6.074 M -52.26 % | 12.724 M 0.00 % | 12.724 M 36.79 % | 9.301 M 0.00 % | 9.301 M 43.71 % | 6.472 M 0.00 % | 6.472 M -37.89 % | 10.421 M 0.00 % | 10.421 M 3 024.76 % | -356.320 K 0.00 % | -356.320 K -104.06 % | 8.786 M 0.00 % | 8.786 M 31.13 % | 6.700 M 0.00 % | 6.700 M -20.38 % | 8.415 M 0.00 % | 8.415 M 59.74 % | 5.268 M 0.00 % | 5.268 M -21.72 % | 6.730 M 0.00 % | 6.730 M 134.78 % | -19.351 M 0.00 % | -19.351 M -454.35 % | 5.461 M -3.68 % | 5.670 M -37.88 % | 9.127 M 0.00 % | 9.127 M -22.67 % | 11.803 M 0.00 % | 11.803 M 42.49 % | 8.284 M 0.00 % | 8.284 M 111.56 % | -71.651 M 0.00 % | -71.651 M -2 538.13 % | 2.939 M 0.00 % | 2.939 M -30.81 % | 4.247 M 0.00 % | 4.247 M |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | -905.378 K 0.00 % | -905.378 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 | 0.000 100.00 % | -1.221 M 0.00 % | -1.221 M -24.61 % | -979.704 K 0.00 % | -979.704 K -895.73 % | -98.391 K 0.00 % | -98.391 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -794.703 K 0.00 % | -794.703 K | 0.000 | 0.000 100.00 % | -30.814 K 0.00 % | -30.814 K 39.60 % | -51.013 K 0.00 % | -51.013 K 8.92 % | -56.009 K 0.00 % | -56.009 K | 0.000 | 0.000 |
| Dividends paid | -3.245 M 0.00 % | -3.245 M 23.29 % | -4.231 M 0.00 % | -4.231 M 22.75 % | -5.476 M 0.00 % | -5.476 M 11.89 % | -6.215 M 0.00 % | -6.215 M 1.04 % | -6.281 M 0.00 % | -6.281 M -1.70 % | -6.176 M 0.00 % | -6.176 M -6.58 % | -5.794 M 0.00 % | -5.794 M -2.63 % | -5.646 M 0.00 % | -5.646 M -0.53 % | -5.617 M 0.00 % | -5.617 M 8.81 % | -6.159 M 0.00 % | -6.159 M -3.91 % | -5.927 M 0.00 % | -5.927 M 9.24 % | -6.530 M 0.00 % | -6.530 M 1.64 % | -6.639 M 0.00 % | -6.639 M 8.93 % | -7.290 M 0.00 % | -7.290 M 7.47 % | -7.879 M 0.00 % | -7.879 M -0.60 % | -7.832 M 0.00 % | -7.832 M 0.10 % | -7.840 M 0.00 % | -7.840 M 4.58 % | -8.215 M 0.00 % | -8.215 M -70.50 % | -4.818 M 0.00 % | -4.818 M -42.29 % | -3.386 M 0.00 % | -3.386 M 4.63 % | -3.551 M 0.00 % | -3.551 M |
| Other financing activites | 2.497 M 0.00 % | 2.497 M 196.32 % | -2.593 M 0.00 % | -2.593 M -123.49 % | -1.160 M 0.00 % | -1.160 M 73.46 % | -4.370 M 0.00 % | -4.370 M -23.45 % | -3.540 M 0.00 % | -3.540 M 19.82 % | -4.415 M 0.00 % | -4.415 M -2 355.11 % | 195.778 K 0.00 % | 195.778 K -95.88 % | 4.752 M 0.00 % | 4.752 M 262.17 % | -2.930 M 0.00 % | -2.930 M -212.27 % | -938.281 K 0.00 % | -938.281 K 4.23 % | -979.704 K 0.00 % | -979.704 K -895.73 % | -98.391 K 0.00 % | -98.391 K 86.61 % | -735.000 K 0.00 % | -735.000 K -102.57 % | 28.640 M 0.00 % | 28.640 M 1 742.72 % | 1.554 M 15.52 % | 1.345 M 266.37 % | -808.657 K 0.00 % | -808.657 K 77.90 % | -3.659 M 0.00 % | -3.659 M -603.05 % | -520.399 K 0.00 % | -520.399 K -100.69 % | 75.943 M 0.00 % | 75.943 M 111 242.73 % | -68.329 K 0.00 % | -68.329 K -143.44 % | 157.285 K 0.00 % | 157.285 K |
| Net cash used provided by financing activities | -748.360 K 0.00 % | -748.360 K 89.03 % | -6.823 M 0.00 % | -6.823 M -2.81 % | -6.636 M 0.00 % | -6.636 M 37.31 % | -10.585 M 0.00 % | -10.585 M -7.79 % | -9.821 M 0.00 % | -9.821 M 7.27 % | -10.591 M 0.00 % | -10.591 M -89.17 % | -5.599 M 0.00 % | -5.599 M -525.97 % | -894.397 K 0.00 % | -894.397 K 89.54 % | -8.547 M 0.00 % | -8.547 M -20.42 % | -7.097 M 0.00 % | -7.097 M -2.76 % | -6.907 M 0.00 % | -6.907 M -4.19 % | -6.629 M 0.00 % | -6.629 M 10.11 % | -7.374 M 0.00 % | -7.374 M -134.54 % | 21.350 M 0.00 % | 21.350 M 437.58 % | -6.324 M 3.20 % | -6.533 M 24.39 % | -8.640 M 0.00 % | -8.640 M 24.86 % | -11.498 M 0.00 % | -11.498 M -31.62 % | -8.736 M 0.00 % | -8.736 M -112.28 % | 71.124 M 0.00 % | 71.124 M 2 158.76 % | -3.455 M 0.00 % | -3.455 M -1.80 % | -3.394 M 0.00 % | -3.394 M |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 199.216 K 0.00 % | 199.216 K 924.91 % | -24.150 K 0.00 % | -24.150 K 95.70 % | -561.945 K 0.00 % | -561.945 K -126.28 % | 2.138 M 0.00 % | 2.138 M 511.68 % | -519.397 K 0.00 % | -519.397 K 87.39 % | -4.119 M 0.00 % | -4.119 M -185.40 % | 4.823 M 0.00 % | 4.823 M 485.61 % | -1.251 M 0.00 % | -1.251 M -623.52 % | 238.904 K 0.00 % | 238.904 K 160.07 % | -397.702 K 0.00 % | -397.702 K -126.38 % | 1.508 M 0.00 % | 1.508 M 210.78 % | -1.361 M 0.00 % | -1.361 M -111.13 % | -644.634 K 0.00 % | -644.634 K -132.25 % | 1.999 M 0.00 % | 1.999 M 331.49 % | -863.444 K 0.00 % | -863.445 K -277.24 % | 487.157 K 0.00 % | 487.157 K 59.76 % | 304.929 K 0.00 % | 304.929 K 167.43 % | -452.202 K 0.00 % | -452.202 K 14.09 % | -526.364 K 0.00 % | -526.364 K -2.02 % | -515.959 K 0.00 % | -515.959 K -160.44 % | 853.686 K 0.00 % | 853.686 K |
| 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 | 199.216 K 0.00 % | 199.216 K 924.91 % | -24.150 K 0.00 % | -24.150 K 95.70 % | -561.945 K 0.00 % | -561.945 K -126.28 % | 2.138 M 0.00 % | 2.138 M 511.68 % | -519.397 K 0.00 % | -519.397 K 87.39 % | -4.119 M 0.00 % | -4.119 M -185.40 % | 4.823 M 0.00 % | 4.823 M 485.61 % | -1.251 M 0.00 % | -1.251 M -623.52 % | 238.904 K 0.00 % | 238.904 K 160.07 % | -397.702 K 0.00 % | -397.702 K -126.38 % | 1.508 M 0.00 % | 1.508 M 210.78 % | -1.361 M 0.00 % | -1.361 M -111.13 % | -644.634 K 0.00 % | -644.634 K -132.25 % | 1.999 M 0.00 % | 1.999 M 331.49 % | -863.444 K 0.00 % | -863.445 K -277.24 % | 487.157 K 0.00 % | 487.157 K 59.76 % | 304.929 K 0.00 % | 304.929 K 167.43 % | -452.202 K 0.00 % | -452.202 K 14.09 % | -526.364 K 0.00 % | -526.364 K -2.02 % | -515.959 K 0.00 % | -515.959 K -160.44 % | 853.686 K 0.00 % | 853.686 K |
| Operating cash flow | 947.576 K 0.00 % | 947.576 K -86.06 % | 6.799 M 0.00 % | 6.799 M 11.93 % | 6.074 M 0.00 % | 6.074 M -52.26 % | 12.724 M 0.00 % | 12.724 M 36.79 % | 9.301 M 0.00 % | 9.301 M 43.71 % | 6.472 M 0.00 % | 6.472 M -37.89 % | 10.421 M 0.00 % | 10.421 M 3 024.76 % | -356.320 K 0.00 % | -356.320 K -104.06 % | 8.786 M 0.00 % | 8.786 M 31.13 % | 6.700 M 0.00 % | 6.700 M -20.38 % | 8.415 M 0.00 % | 8.415 M 59.74 % | 5.268 M 0.00 % | 5.268 M -21.72 % | 6.730 M 0.00 % | 6.730 M 134.78 % | -19.351 M 0.00 % | -19.351 M -454.35 % | 5.461 M -3.68 % | 5.670 M -37.88 % | 9.127 M 0.00 % | 9.127 M -22.67 % | 11.803 M 0.00 % | 11.803 M 42.49 % | 8.284 M 0.00 % | 8.284 M 111.56 % | -71.651 M 0.00 % | -71.651 M -2 538.13 % | 2.939 M 0.00 % | 2.939 M -30.81 % | 4.247 M 0.00 % | 4.247 M |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 947.576 K 0.00 % | 947.576 K -86.06 % | 6.799 M 0.00 % | 6.799 M 11.93 % | 6.074 M 0.00 % | 6.074 M -52.26 % | 12.724 M 0.00 % | 12.724 M 36.79 % | 9.301 M 0.00 % | 9.301 M 43.71 % | 6.472 M 0.00 % | 6.472 M -37.89 % | 10.421 M 0.00 % | 10.421 M 3 024.76 % | -356.320 K 0.00 % | -356.320 K -104.06 % | 8.786 M 0.00 % | 8.786 M 31.13 % | 6.700 M 0.00 % | 6.700 M -20.38 % | 8.415 M 0.00 % | 8.415 M 59.74 % | 5.268 M 0.00 % | 5.268 M -21.72 % | 6.730 M 0.00 % | 6.730 M 134.78 % | -19.351 M 0.00 % | -19.351 M -454.35 % | 5.461 M -3.68 % | 5.670 M -37.88 % | 9.127 M 0.00 % | 9.127 M -22.67 % | 11.803 M 0.00 % | 11.803 M 42.49 % | 8.284 M 0.00 % | 8.284 M 111.56 % | -71.651 M 0.00 % | -71.651 M -2 538.13 % | 2.939 M 0.00 % | 2.939 M -30.81 % | 4.247 M 0.00 % | 4.247 M |
| 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 | 2016 | 2016 | 2016 | 2016 | 2015 | 2015 | 2015 | 2015 | 2014 | 2014 | 2014 | 2014 | 2013 | 2013 | 2013 | 2013 |