Fidelity Strategic Real Return Fund FSRRX
Finances
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18.736 M 42.68 % | 13.131 M 10.50 % | 11.884 M -28.77 % | 16.683 M 18.88 % | 14.034 M 33.51 % | 10.511 M 14.61 % | 9.172 M 56.17 % | 5.873 M 19.44 % | 4.917 M 47.09 % | 3.343 M 17.44 % | 2.846 M |
| Net income | -250.571 M -223.33 % | 203.173 M 96.60 % | 103.343 M -49.13 % | 203.140 M 449.17 % | -58.179 M -158.74 % | 99.043 M 214.62 % | 31.480 M 237.74 % | -22.854 M -217.26 % | 19.491 M -9.40 % | 21.513 M 84.38 % | 11.668 M |
| Income before tax | -250.571 M -223.33 % | 203.173 M 96.60 % | 103.343 M -49.13 % | 203.140 M 449.17 % | -58.179 M -158.74 % | 99.043 M 214.62 % | 31.480 M 237.74 % | -22.854 M -217.26 % | 19.491 M -9.40 % | 21.513 M 84.38 % | 11.668 M |
| Income before tax ratio | -13.37 -186.44 % | 15.47 77.93 % | 8.70 -28.58 % | 12.18 393.72 % | -4.15 -144.00 % | 9.42 174.52 % | 3.43 188.20 % | -3.89 -198.17 % | 3.96 -38.40 % | 6.44 57.00 % | 4.10 |
| EBITDA | -254.696 M -226.27 % | 201.704 M 101.93 % | 99.888 M -48.91 % | 195.528 M 404.91 % | -64.126 M -168.26 % | 93.944 M 258.10 % | 26.234 M 202.56 % | -25.580 M -251.27 % | 16.910 M -13.92 % | 19.643 M 95.37 % | 10.055 M |
| Net income ratio | -13.37 -186.44 % | 15.47 77.93 % | 8.70 -28.58 % | 12.18 393.72 % | -4.15 -144.00 % | 9.42 174.52 % | 3.43 188.20 % | -3.89 -198.17 % | 3.96 -38.40 % | 6.44 57.00 % | 4.10 |
| Ratio EBITDA | -13.59 -188.50 % | 15.36 82.75 % | 8.41 -28.28 % | 11.72 356.49 % | -4.57 -151.13 % | 8.94 212.46 % | 2.86 165.67 % | -4.36 -226.65 % | 3.44 -41.47 % | 5.88 66.35 % | 3.53 |
| 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 | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M |
| Weighted average shs out | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M |
| EPS diluted | -1.16 -168.64 % | 1.69 27.07 % | 1.33 -50.92 % | 2.71 438.75 % | -0.80 -135.56 % | 2.25 104.55 % | 1.10 202.80 % | -1.07 -144.96 % | 2.38 -12.18 % | 2.71 7.97 % | 2.51 |
| Earnings per share | -1.16 -168.64 % | 1.69 27.07 % | 1.33 -50.92 % | 2.71 438.75 % | -0.80 -135.56 % | 2.25 104.55 % | 1.10 202.80 % | -1.07 -144.96 % | 2.38 -12.18 % | 2.71 7.97 % | 2.51 |
| Gross profit | 18.736 M 42.68 % | 13.131 M 10.50 % | 11.884 M -28.77 % | 16.683 M 18.88 % | 14.034 M 33.51 % | 10.511 M 14.61 % | 9.172 M 56.17 % | 5.873 M 19.44 % | 4.917 M 47.09 % | 3.343 M 17.44 % | 2.846 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 | 14.583 M 25.27 % | 11.641 M 38.47 % | 8.407 M -7.09 % | 9.049 M 12.15 % | 8.069 M 49.40 % | 5.401 M 38.13 % | 3.910 M 24.80 % | 3.133 M 34.52 % | 2.329 M 58.64 % | 1.468 M 19.75 % | 1.226 M |
| Selling and marketing expenses | 27.619 K 36.78 % | 20.193 K -6.84 % | 21.675 K 1.73 % | 21.307 K 19.96 % | 17.762 K 47.30 % | 12.058 K -23.65 % | 15.793 K 6.63 % | 14.811 K 108.58 % | 7.101 K 35.31 % | 5.248 K -31.11 % | 7.618 K |
| 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 | 269.307 M 41.71 % | 190.042 M 107.79 % | 91.459 M -50.95 % | 186.457 M 158.21 % | 72.212 M -18.43 % | 88.532 M 296.85 % | 22.309 M -22.34 % | 28.727 M 97.11 % | 14.574 M -19.79 % | 18.170 M 105.98 % | 8.821 M |
| Cost and expenses | 269.307 M 41.71 % | 190.042 M 107.79 % | 91.459 M -50.95 % | 186.457 M 158.21 % | 72.212 M -18.43 % | 88.532 M 296.85 % | 22.309 M -22.34 % | 28.727 M 97.11 % | 14.574 M -19.79 % | 18.170 M 105.98 % | 8.821 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 | 14.610 M 25.29 % | 11.662 M 38.35 % | 8.429 M -7.07 % | 9.070 M 12.17 % | 8.086 M 49.40 % | 5.413 M 37.88 % | 3.926 M 24.72 % | 3.148 M 34.75 % | 2.336 M 58.56 % | 1.473 M 19.44 % | 1.233 M |
| Interest income | 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 |
| Depreciation and amortization | -4.125 M -180.73 % | -1.470 M 57.46 % | -3.455 M 54.62 % | -7.613 M -28.01 % | -5.947 M -16.64 % | -5.099 M 2.81 % | -5.246 M -92.49 % | -2.725 M -5.59 % | -2.581 M -38.05 % | -1.870 M -15.91 % | -1.613 M |
| Operating income | 4.125 M 180.73 % | 1.470 M -57.46 % | 3.455 M -54.62 % | 7.613 M 28.01 % | 5.947 M 16.64 % | 5.099 M -2.81 % | 5.246 M 92.49 % | 2.725 M 5.59 % | 2.581 M 38.05 % | 1.870 M 15.91 % | 1.613 M |
| Operating income ratio | 0.22 96.75 % | 0.11 -61.50 % | 0.29 -36.29 % | 0.46 7.68 % | 0.42 -12.63 % | 0.49 -15.20 % | 0.57 23.26 % | 0.46 -11.60 % | 0.52 -6.14 % | 0.56 -1.30 % | 0.57 |
| Total other income expenses net | -254.696 M -226.27 % | 201.704 M 101.93 % | 99.888 M -48.91 % | 195.528 M 404.91 % | -64.126 M -168.26 % | 93.944 M 258.10 % | 26.234 M 202.56 % | -25.580 M -251.27 % | 16.910 M -13.92 % | 19.643 M 95.37 % | 10.055 M |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 0.000 | 0.000 | 0.000 100.00 % | -120.763 K -1 338.00 % | -8.398 K 94.66 % | -157.189 K 82.09 % | -877.481 K -158 290.07 % | -554.000 | 0.000 | 0.000 100.00 % | -44.175 K |
| Total investments | 1.399 B 14.05 % | 1.227 B 59.54 % | 769.063 M -5.33 % | 812.378 M 6.74 % | 761.083 M 26.21 % | 603.021 M 57.90 % | 381.905 M 18.81 % | 321.434 M 91.30 % | 168.025 M -8.61 % | 183.851 M 61.90 % | 113.560 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 | 98.109 K -99.97 % | 291.489 M 58.71 % | 183.661 M 28.45 % | 142.982 M 1 094.83 % | -14.372 M -123.19 % | 61.969 M 457.82 % | 11.109 M 1 308.56 % | 788.685 K -97.18 % | 27.998 M 19.42 % | 23.445 M 87.06 % | 12.533 M |
| Common stock | 216.012 K 80.02 % | 119.996 K 54.88 % | 77.476 K 3.24 % | 75.043 K 3.39 % | 72.583 K 64.87 % | 44.024 K 53.41 % | 28.697 K 34.05 % | 21.407 K 161.22 % | 8.195 K -74.18 % | 31.744 K 70.61 % | 18.606 K |
| Total equity | 1.400 B 14.09 % | 1.227 B 59.60 % | 769.031 M -5.13 % | 810.598 M 6.34 % | 762.236 M 27.80 % | 596.439 M 56.95 % | 380.024 M 17.48 % | 323.477 M 92.22 % | 168.287 M -6.70 % | 180.372 M 70.64 % | 105.704 M |
| Other non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other current liabilities | 1.597 M 19.87 % | 1.332 M 52.99 % | 870.577 K -6.51 % | 931.171 K 1.40 % | 918.288 K 21.42 % | 756.307 K 39.07 % | 543.821 K 10.86 % | 490.541 K 52.51 % | 321.649 K 14.33 % | 281.336 K 9.68 % | 256.509 K |
| 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 | 2.233 M 24.00 % | 1.801 M -27.66 % | 2.490 M -51.23 % | 5.105 M 77.08 % | 2.883 M -71.96 % | 10.280 M 91.00 % | 5.382 M -50.95 % | 10.973 M 792.21 % | 1.230 M -67.81 % | 3.821 M -56.72 % | 8.829 M |
| Total liabilities | 2.233 M 24.00 % | 1.801 M -27.66 % | 2.490 M -51.23 % | 5.105 M 77.08 % | 2.883 M -71.96 % | 10.280 M 91.00 % | 5.382 M -50.95 % | 10.973 M 792.21 % | 1.230 M -67.81 % | 3.821 M -56.72 % | 8.829 M |
| Other non current assets | -1.399 B -14.05 % | -1.227 B -59.54 % | -769.063 M 5.33 % | -812.378 M -6.74 % | -761.083 M -26.21 % | -603.021 M -57.90 % | -381.905 M -18.81 % | -321.434 M -91.30 % | -168.025 M 8.61 % | -183.851 M -61.90 % | -113.560 M |
| Long term investments | 1.399 B 14.05 % | 1.227 B 59.54 % | 769.063 M -5.33 % | 812.378 M 6.74 % | 761.083 M 26.21 % | 603.021 M 57.90 % | 381.905 M 18.81 % | 321.434 M 91.30 % | 168.025 M -8.61 % | 183.851 M 61.90 % | 113.560 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 | 1.399 B 14.05 % | 1.227 B 59.54 % | 769.063 M -5.33 % | 812.378 M 6.74 % | 761.083 M 26.21 % | 603.021 M 57.90 % | 381.905 M 18.81 % | 321.434 M 91.30 % | 168.025 M -8.61 % | 183.851 M 61.90 % | 113.560 M |
| Other current assets | 6.699 K -75.39 % | 27.225 K 6.43 % | 25.581 K 194.17 % | 8.696 K -59.64 % | 21.548 K 830.80 % | 2.315 K -19.20 % | 2.865 K -72.32 % | 10.352 K -34.34 % | 15.766 K 225.81 % | 4.839 K | 0.000 |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 0.000 | 0.000 | 0.000 -100.00 % | 120.763 K 1 338.00 % | 8.398 K -94.66 % | 157.189 K -82.09 % | 877.481 K 158 290.07 % | 554.000 | 0.000 | 0.000 -100.00 % | 44.175 K |
| Cash and short term investments | 0.000 | 0.000 | 0.000 -100.00 % | 120.763 K 1 338.00 % | 8.398 K -94.66 % | 157.189 K -82.09 % | 877.481 K 158 290.07 % | 554.000 | 0.000 | 0.000 -100.00 % | 44.175 K |
| Total current assets | 3.189 M 42.97 % | 2.230 M -9.26 % | 2.458 M -26.09 % | 3.325 M -17.61 % | 4.036 M 9.14 % | 3.698 M 5.61 % | 3.501 M -73.10 % | 13.016 M 772.13 % | 1.492 M 336.57 % | 341.851 K -64.90 % | 973.931 K |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 3.182 M 44.43 % | 2.203 M -9.42 % | 2.432 M -23.89 % | 3.196 M -20.22 % | 4.006 M 13.22 % | 3.538 M 35.00 % | 2.621 M -79.85 % | 13.005 M 780.71 % | 1.477 M 338.17 % | 337.012 K -63.75 % | 929.756 K |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 636.802 K 35.72 % | 469.203 K -71.03 % | 1.619 M -61.20 % | 4.174 M 112.45 % | 1.965 M -79.37 % | 9.524 M 96.83 % | 4.839 M -53.84 % | 10.483 M 1 054.17 % | 908.253 K -74.34 % | 3.540 M -58.71 % | 8.573 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 | 1.400 B 49.61 % | 935.762 M 59.88 % | 585.292 M -12.32 % | 667.542 M -14.04 % | 776.535 M 45.30 % | 534.426 M 44.88 % | 368.887 M 14.32 % | 322.667 M 130.01 % | 140.281 M -10.59 % | 156.896 M 68.43 % | 93.152 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 | 1.403 B 14.11 % | 1.229 B 59.32 % | 771.521 M -5.42 % | 815.703 M 6.61 % | 765.119 M 26.11 % | 606.719 M 57.42 % | 385.407 M 15.24 % | 334.450 M 97.30 % | 169.517 M -7.97 % | 184.193 M 60.82 % | 114.534 M |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | 250.571 M 223.33 % | -203.173 M -96.60 % | -103.343 M 49.13 % | -203.140 M -449.17 % | 58.179 M 158.74 % | -99.043 M -214.62 % | -31.480 M -237.74 % | 22.854 M 217.26 % | -19.491 M 9.40 % | -21.513 M -84.38 % | -11.668 M |
| Net cash provided by operating activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used provided by financing activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash at beginning of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash at end of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating cash flow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| 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 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.541 M 0.00 % | 6.541 M 19.41 % | 5.478 M 0.00 % | 5.478 M 40.82 % | 3.890 M 0.00 % | 3.890 M 29.62 % | 3.001 M 0.00 % | 3.001 M -15.81 % | 3.565 M 0.00 % | 3.565 M 69.98 % | 2.097 M 0.00 % | 2.097 M -45.46 % | 3.845 M 0.00 % | 3.845 M 23.76 % | 3.107 M 0.00 % | 3.107 M -40.66 % | 5.235 M 0.00 % | 5.235 M 41.60 % | 3.697 M 0.00 % | 3.697 M 11.36 % | 3.320 M 0.00 % | 3.320 M 79.14 % | 1.853 M 0.00 % | 1.853 M -45.53 % | 3.402 M 0.00 % | 3.402 M 641.29 % | 458.996 K 0.00 % | 458.996 K -88.88 % | 4.127 M 0.00 % | 4.127 M 265.26 % | 1.130 M 0.00 % | 1.130 M -37.46 % | 1.807 M 0.00 % | 1.807 M 165.10 % | 681.502 K 0.00 % | 681.502 K -61.65 % | 1.777 M 0.00 % | 1.777 M 256.93 % | 497.854 K 0.00 % | 497.854 K -57.58 % | 1.174 M 0.00 % | 1.174 M 311.80 % | 284.991 K 0.00 % | 284.991 K |
| Net income | 143.739 M 0.00 % | 143.739 M 3 394.43 % | -4.363 M 0.00 % | -4.363 M 96.39 % | -120.922 M 0.00 % | -120.922 M -346.43 % | 49.070 M 0.00 % | 49.070 M -6.56 % | 52.517 M 0.00 % | 52.517 M -14.54 % | 61.455 M 0.00 % | 61.455 M 728.16 % | -9.783 M 0.00 % | -9.783 M -127.71 % | 35.300 M 0.00 % | 35.300 M -46.73 % | 66.270 M 0.00 % | 66.270 M 282.98 % | -36.216 M 0.00 % | -36.216 M -608.15 % | 7.127 M 0.00 % | 7.127 M -76.34 % | 30.127 M 0.00 % | 30.127 M 55.33 % | 19.395 M 0.00 % | 19.395 M 123.58 % | 8.675 M 0.00 % | 8.675 M 22.78 % | 7.065 M 0.00 % | 7.065 M 158.72 % | -12.031 M 0.00 % | -12.031 M -2 091.48 % | 604.142 K 0.00 % | 604.142 K -67.68 % | 1.869 M 0.00 % | 1.869 M -76.26 % | 7.876 M 0.00 % | 7.876 M 10.76 % | 7.111 M 0.00 % | 7.111 M 95.04 % | 3.646 M 0.00 % | 3.646 M 76.27 % | 2.068 M 0.00 % | 2.068 M |
| Income before tax | 143.739 M 0.00 % | 143.739 M 3 394.43 % | -4.363 M 0.00 % | -4.363 M 96.39 % | -120.922 M 0.00 % | -120.922 M -346.43 % | 49.070 M 0.00 % | 49.070 M -6.56 % | 52.517 M 0.00 % | 52.517 M -14.54 % | 61.455 M 0.00 % | 61.455 M 728.16 % | -9.783 M 0.00 % | -9.783 M -127.71 % | 35.300 M 0.00 % | 35.300 M -46.73 % | 66.270 M 0.00 % | 66.270 M 282.98 % | -36.216 M 0.00 % | -36.216 M -608.15 % | 7.127 M 0.00 % | 7.127 M -76.34 % | 30.127 M 0.00 % | 30.127 M 55.33 % | 19.395 M 0.00 % | 19.395 M 123.58 % | 8.675 M 0.00 % | 8.675 M 22.78 % | 7.065 M 0.00 % | 7.065 M 158.72 % | -12.031 M 0.00 % | -12.031 M -2 091.48 % | 604.142 K 0.00 % | 604.142 K -67.68 % | 1.869 M 0.00 % | 1.869 M -76.26 % | 7.876 M 0.00 % | 7.876 M 10.76 % | 7.111 M 0.00 % | 7.111 M 95.04 % | 3.646 M 0.00 % | 3.646 M 76.27 % | 2.068 M 0.00 % | 2.068 M |
| Income before tax ratio | 21.98 0.00 % | 21.98 2 858.99 % | -0.80 0.00 % | -0.80 97.44 % | -31.09 0.00 % | -31.09 -290.11 % | 16.35 0.00 % | 16.35 10.98 % | 14.73 0.00 % | 14.73 -49.72 % | 29.31 0.00 % | 29.31 1 251.67 % | -2.54 0.00 % | -2.54 -122.39 % | 11.36 0.00 % | 11.36 -10.24 % | 12.66 0.00 % | 12.66 229.23 % | -9.80 0.00 % | -9.80 -556.31 % | 2.15 0.00 % | 2.15 -86.79 % | 16.26 0.00 % | 16.26 185.18 % | 5.70 0.00 % | 5.70 -69.84 % | 18.90 0.00 % | 18.90 1 003.96 % | 1.71 0.00 % | 1.71 116.08 % | -10.65 0.00 % | -10.65 -3 284.40 % | 0.33 0.00 % | 0.33 -87.81 % | 2.74 0.00 % | 2.74 -38.11 % | 4.43 0.00 % | 4.43 -68.97 % | 14.28 0.00 % | 14.28 359.76 % | 3.11 0.00 % | 3.11 -57.19 % | 7.26 0.00 % | 7.26 |
| EBITDA | 141.244 M 0.00 % | 141.244 M 2 616.47 % | -5.613 M 0.00 % | -5.613 M 95.39 % | -121.735 M 0.00 % | -121.735 M -346.07 % | 49.471 M 0.00 % | 49.471 M -3.72 % | 51.381 M 0.00 % | 51.381 M -16.46 % | 61.505 M 0.00 % | 61.505 M 632.02 % | -11.561 M 0.00 % | -11.561 M -133.55 % | 34.455 M 0.00 % | 34.455 M -45.58 % | 63.309 M 0.00 % | 63.309 M 268.49 % | -37.575 M 0.00 % | -37.575 M -781.72 % | 5.512 M 0.00 % | 5.512 M -81.51 % | 29.817 M 0.00 % | 29.817 M 73.81 % | 17.155 M 0.00 % | 17.155 M 85.58 % | 9.244 M 0.00 % | 9.244 M 138.69 % | 3.873 M 0.00 % | 3.873 M 132.00 % | -12.104 M 0.00 % | -12.104 M -1 664.12 % | -686.113 K 0.00 % | -686.113 K -138.11 % | 1.800 M 0.00 % | 1.800 M -72.95 % | 6.655 M 0.00 % | 6.655 M -4.72 % | 6.984 M 0.00 % | 6.984 M 146.14 % | 2.838 M 0.00 % | 2.838 M 35.85 % | 2.089 M 0.00 % | 2.089 M |
| Net income ratio | 21.98 0.00 % | 21.98 2 858.99 % | -0.80 0.00 % | -0.80 97.44 % | -31.09 0.00 % | -31.09 -290.11 % | 16.35 0.00 % | 16.35 10.98 % | 14.73 0.00 % | 14.73 -49.72 % | 29.31 0.00 % | 29.31 1 251.67 % | -2.54 0.00 % | -2.54 -122.39 % | 11.36 0.00 % | 11.36 -10.24 % | 12.66 0.00 % | 12.66 229.23 % | -9.80 0.00 % | -9.80 -556.31 % | 2.15 0.00 % | 2.15 -86.79 % | 16.26 0.00 % | 16.26 185.18 % | 5.70 0.00 % | 5.70 -69.84 % | 18.90 0.00 % | 18.90 1 003.96 % | 1.71 0.00 % | 1.71 116.08 % | -10.65 0.00 % | -10.65 -3 284.40 % | 0.33 0.00 % | 0.33 -87.81 % | 2.74 0.00 % | 2.74 -38.11 % | 4.43 0.00 % | 4.43 -68.97 % | 14.28 0.00 % | 14.28 359.76 % | 3.11 0.00 % | 3.11 -57.19 % | 7.26 0.00 % | 7.26 |
| Ratio EBITDA | 21.59 0.00 % | 21.59 2 207.47 % | -1.02 0.00 % | -1.02 96.73 % | -31.29 0.00 % | -31.29 -289.84 % | 16.48 0.00 % | 16.48 14.36 % | 14.41 0.00 % | 14.41 -50.85 % | 29.33 0.00 % | 29.33 1 075.42 % | -3.01 0.00 % | -3.01 -127.11 % | 11.09 0.00 % | 11.09 -8.29 % | 12.09 0.00 % | 12.09 218.99 % | -10.16 0.00 % | -10.16 -712.17 % | 1.66 0.00 % | 1.66 -89.68 % | 16.09 0.00 % | 16.09 219.11 % | 5.04 0.00 % | 5.04 -74.97 % | 20.14 0.00 % | 20.14 2 046.12 % | 0.94 0.00 % | 0.94 108.76 % | -10.71 0.00 % | -10.71 -2 720.85 % | -0.38 0.00 % | -0.38 -114.38 % | 2.64 0.00 % | 2.64 -29.46 % | 3.74 0.00 % | 3.74 -73.30 % | 14.03 0.00 % | 14.03 480.22 % | 2.42 0.00 % | 2.42 -67.01 % | 7.33 0.00 % | 7.33 |
| Gross profit ratio | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Weighted average shs out dil | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M |
| Weighted average shs out | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M 0.00 % | 55.540 M |
| EPS diluted | 0.64 0.00 % | 0.64 3 268.32 % | -0.02 0.00 % | -0.02 96.58 % | -0.59 0.00 % | -0.59 -243.90 % | 0.41 0.00 % | 0.41 -8.89 % | 0.45 0.00 % | 0.45 -43.04 % | 0.79 0.00 % | 0.79 707.69 % | -0.13 0.00 % | -0.13 -127.66 % | 0.47 0.00 % | 0.47 -47.78 % | 0.90 0.00 % | 0.90 280.00 % | -0.50 0.00 % | -0.50 -412.50 % | 0.16 0.00 % | 0.16 -76.47 % | 0.68 0.00 % | 0.68 1.49 % | 0.67 0.00 % | 0.67 123.33 % | 0.30 0.00 % | 0.30 -9.09 % | 0.33 0.00 % | 0.33 158.93 % | -0.56 0.00 % | -0.56 -2 051.22 % | 0.03 0.00 % | 0.03 -87.52 % | 0.23 0.00 % | 0.23 -76.29 % | 0.97 0.00 % | 0.97 7.78 % | 0.90 0.00 % | 0.90 16.88 % | 0.77 0.00 % | 0.77 75.00 % | 0.44 0.00 % | 0.44 |
| Earnings per share | 0.64 0.00 % | 0.64 3 268.32 % | -0.02 0.00 % | -0.02 96.58 % | -0.59 0.00 % | -0.59 -243.90 % | 0.41 0.00 % | 0.41 -8.89 % | 0.45 0.00 % | 0.45 -43.04 % | 0.79 0.00 % | 0.79 707.69 % | -0.13 0.00 % | -0.13 -127.66 % | 0.47 0.00 % | 0.47 -47.78 % | 0.90 0.00 % | 0.90 280.00 % | -0.50 0.00 % | -0.50 -412.50 % | 0.16 0.00 % | 0.16 -76.47 % | 0.68 0.00 % | 0.68 1.49 % | 0.67 0.00 % | 0.67 123.33 % | 0.30 0.00 % | 0.30 -9.09 % | 0.33 0.00 % | 0.33 158.93 % | -0.56 0.00 % | -0.56 -2 051.22 % | 0.03 0.00 % | 0.03 -87.52 % | 0.23 0.00 % | 0.23 -76.29 % | 0.97 0.00 % | 0.97 7.78 % | 0.90 0.00 % | 0.90 16.88 % | 0.77 0.00 % | 0.77 75.00 % | 0.44 0.00 % | 0.44 |
| Gross profit | 6.541 M 0.00 % | 6.541 M 19.41 % | 5.478 M 0.00 % | 5.478 M 40.82 % | 3.890 M 0.00 % | 3.890 M 29.62 % | 3.001 M 0.00 % | 3.001 M -15.81 % | 3.565 M 0.00 % | 3.565 M 69.98 % | 2.097 M 0.00 % | 2.097 M -45.46 % | 3.845 M 0.00 % | 3.845 M 23.76 % | 3.107 M 0.00 % | 3.107 M -40.66 % | 5.235 M 0.00 % | 5.235 M 41.60 % | 3.697 M 0.00 % | 3.697 M 11.36 % | 3.320 M 0.00 % | 3.320 M 79.14 % | 1.853 M 0.00 % | 1.853 M -45.53 % | 3.402 M 0.00 % | 3.402 M 641.29 % | 458.996 K 0.00 % | 458.996 K -88.88 % | 4.127 M 0.00 % | 4.127 M 265.26 % | 1.130 M 0.00 % | 1.130 M -37.46 % | 1.807 M 0.00 % | 1.807 M 165.10 % | 681.502 K 0.00 % | 681.502 K -61.65 % | 1.777 M 0.00 % | 1.777 M 256.93 % | 497.854 K 0.00 % | 497.854 K -57.58 % | 1.174 M 0.00 % | 1.174 M 311.80 % | 284.991 K 0.00 % | 284.991 K |
| Income tax expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cost of revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| General and administrative expenses | 4.038 M 0.00 % | 4.038 M -4.32 % | 4.221 M 0.00 % | 4.221 M 37.45 % | 3.071 M 0.00 % | 3.071 M -9.61 % | 3.397 M 0.00 % | 3.397 M 40.19 % | 2.423 M 0.00 % | 2.423 M 13.17 % | 2.141 M 0.00 % | 2.141 M 3.84 % | 2.062 M 0.00 % | 2.062 M -8.57 % | 2.256 M 0.00 % | 2.256 M -0.58 % | 2.269 M 0.00 % | 2.269 M -2.78 % | 2.334 M 0.00 % | 2.334 M 37.24 % | 1.701 M 0.00 % | 1.701 M 10.37 % | 1.541 M 0.00 % | 1.541 M 32.88 % | 1.159 M 0.00 % | 1.159 M 13.11 % | 1.025 M 0.00 % | 1.025 M 10.26 % | 929.753 K 0.00 % | 929.753 K -11.66 % | 1.052 M 0.00 % | 1.052 M 104.77 % | 513.945 K 0.00 % | 513.945 K -15.82 % | 610.512 K 0.00 % | 610.512 K 10.23 % | 553.872 K 0.00 % | 553.872 K 49.84 % | 369.652 K 0.00 % | 369.652 K 1.46 % | 364.324 K 0.00 % | 364.324 K 20.11 % | 303.322 K 0.00 % | 303.322 K |
| Selling and marketing expenses | 7.308 K 0.00 % | 7.308 K -2.73 % | 7.513 K 0.00 % | 7.513 K 19.33 % | 6.296 K 0.00 % | 6.296 K 26.83 % | 4.964 K 0.00 % | 4.964 K -3.27 % | 5.132 K 0.00 % | 5.132 K -6.02 % | 5.461 K 0.00 % | 5.461 K 1.58 % | 5.376 K 0.00 % | 5.376 K -1.83 % | 5.476 K 0.00 % | 5.476 K 5.76 % | 5.178 K 0.00 % | 5.178 K 3.48 % | 5.004 K 0.00 % | 5.004 K 29.07 % | 3.877 K 0.00 % | 3.877 K 23.24 % | 3.146 K 0.00 % | 3.146 K 9.12 % | 2.883 K 0.00 % | 2.883 K -8.33 % | 3.145 K 0.00 % | 3.145 K -33.80 % | 4.751 K 0.00 % | 4.751 K -4.02 % | 4.950 K 0.00 % | 4.950 K 101.71 % | 2.454 K 0.00 % | 2.454 K 35.21 % | 1.815 K 0.00 % | 1.815 K 4.61 % | 1.735 K 0.00 % | 1.735 K 2.06 % | 1.700 K 0.00 % | 1.700 K 83.98 % | 924.000 0.00 % | 924.000 -54.95 % | 2.051 K 0.00 % | 2.051 K |
| Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 137.198 M 0.00 % | 137.198 M 1 294.16 % | 9.841 M 0.00 % | 9.841 M -92.12 % | 124.812 M 0.00 % | 124.812 M 170.93 % | 46.069 M 0.00 % | 46.069 M -5.89 % | 48.952 M 0.00 % | 48.952 M -17.53 % | 59.358 M 0.00 % | 59.358 M 335.55 % | 13.628 M 0.00 % | 13.628 M -57.67 % | 32.194 M 0.00 % | 32.194 M -47.25 % | 61.035 M 0.00 % | 61.035 M 52.92 % | 39.913 M 0.00 % | 39.913 M 948.33 % | 3.807 M 0.00 % | 3.807 M -86.53 % | 28.273 M 0.00 % | 28.273 M 76.79 % | 15.993 M 0.00 % | 15.993 M 94.65 % | 8.216 M 0.00 % | 8.216 M 179.61 % | 2.938 M 0.00 % | 2.938 M -77.67 % | 13.161 M 0.00 % | 13.161 M 994.48 % | 1.203 M 0.00 % | 1.203 M 1.23 % | 1.188 M 0.00 % | 1.188 M -80.52 % | 6.099 M 0.00 % | 6.099 M -7.77 % | 6.613 M 0.00 % | 6.613 M 167.48 % | 2.472 M 0.00 % | 2.472 M 38.63 % | 1.783 M 0.00 % | 1.783 M |
| Cost and expenses | 137.198 M 0.00 % | 137.198 M 1 294.16 % | 9.841 M 0.00 % | 9.841 M -92.12 % | 124.812 M 0.00 % | 124.812 M 170.93 % | 46.069 M 0.00 % | 46.069 M -5.89 % | 48.952 M 0.00 % | 48.952 M -17.53 % | 59.358 M 0.00 % | 59.358 M 335.55 % | 13.628 M 0.00 % | 13.628 M -57.67 % | 32.194 M 0.00 % | 32.194 M -47.25 % | 61.035 M 0.00 % | 61.035 M 52.92 % | 39.913 M 0.00 % | 39.913 M 948.33 % | 3.807 M 0.00 % | 3.807 M -86.53 % | 28.273 M 0.00 % | 28.273 M 76.79 % | 15.993 M 0.00 % | 15.993 M 94.65 % | 8.216 M 0.00 % | 8.216 M 179.61 % | 2.938 M 0.00 % | 2.938 M -77.67 % | 13.161 M 0.00 % | 13.161 M 994.48 % | 1.203 M 0.00 % | 1.203 M 1.23 % | 1.188 M 0.00 % | 1.188 M -80.52 % | 6.099 M 0.00 % | 6.099 M -7.77 % | 6.613 M 0.00 % | 6.613 M 167.48 % | 2.472 M 0.00 % | 2.472 M 38.63 % | 1.783 M 0.00 % | 1.783 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 4.046 M 0.00 % | 4.046 M -4.31 % | 4.228 M 0.00 % | 4.228 M 37.41 % | 3.077 M 0.00 % | 3.077 M -9.56 % | 3.402 M 0.00 % | 3.402 M 40.09 % | 2.429 M 0.00 % | 2.429 M 13.12 % | 2.147 M 0.00 % | 2.147 M 3.83 % | 2.068 M 0.00 % | 2.068 M -8.55 % | 2.261 M 0.00 % | 2.261 M -0.57 % | 2.274 M 0.00 % | 2.274 M -2.77 % | 2.339 M 0.00 % | 2.339 M 37.22 % | 1.704 M 0.00 % | 1.704 M 10.39 % | 1.544 M 0.00 % | 1.544 M 32.83 % | 1.162 M 0.00 % | 1.162 M 13.04 % | 1.028 M 0.00 % | 1.028 M 10.03 % | 934.504 K 0.00 % | 934.504 K -11.62 % | 1.057 M 0.00 % | 1.057 M 104.76 % | 516.399 K 0.00 % | 516.399 K -15.67 % | 612.327 K 0.00 % | 612.327 K 10.21 % | 555.607 K 0.00 % | 555.607 K 49.62 % | 371.352 K 0.00 % | 371.352 K 1.67 % | 365.248 K 0.00 % | 365.248 K 19.61 % | 305.373 K 0.00 % | 305.373 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 |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | -2.495 M 0.00 % | -2.495 M -99.66 % | -1.250 M 0.00 % | -1.250 M -53.71 % | -813.046 K 0.00 % | -813.046 K -302.66 % | 401.193 K 0.00 % | 401.193 K 135.32 % | -1.136 M 0.00 % | -1.136 M -2 382.09 % | 49.778 K 0.00 % | 49.778 K 102.80 % | -1.777 M 0.00 % | -1.777 M -110.18 % | -845.542 K 0.00 % | -845.542 K 71.44 % | -2.961 M 0.00 % | -2.961 M -118.00 % | -1.358 M 0.00 % | -1.358 M 15.92 % | -1.615 M 0.00 % | -1.615 M -422.27 % | -309.308 K 0.00 % | -309.308 K 86.19 % | -2.240 M 0.00 % | -2.240 M -493.52 % | 569.253 K 0.00 % | 569.253 K 117.83 % | -3.192 M 0.00 % | -3.192 M -4 304.65 % | -72.478 K 0.00 % | -72.478 K 94.38 % | -1.290 M 0.00 % | -1.290 M -1 765.23 % | -69.174 K 0.00 % | -69.174 K 94.34 % | -1.221 M 0.00 % | -1.221 M -865.49 % | -126.502 K 0.00 % | -126.502 K 84.35 % | -808.337 K 0.00 % | -808.337 K -4 065.94 % | 20.382 K 0.00 % | 20.382 K |
| Operating income | 2.495 M 0.00 % | 2.495 M 99.66 % | 1.250 M 0.00 % | 1.250 M 53.71 % | 813.046 K 0.00 % | 813.046 K 302.66 % | -401.193 K 0.00 % | -401.193 K -135.32 % | 1.136 M 0.00 % | 1.136 M 2 382.09 % | -49.778 K 0.00 % | -49.778 K -102.80 % | 1.777 M 0.00 % | 1.777 M 110.18 % | 845.542 K 0.00 % | 845.542 K -71.44 % | 2.961 M 0.00 % | 2.961 M 118.00 % | 1.358 M 0.00 % | 1.358 M -15.92 % | 1.615 M 0.00 % | 1.615 M 422.27 % | 309.308 K 0.00 % | 309.308 K -86.19 % | 2.240 M 0.00 % | 2.240 M 493.52 % | -569.253 K 0.00 % | -569.253 K -117.83 % | 3.192 M 0.00 % | 3.192 M 4 304.65 % | 72.478 K 0.00 % | 72.478 K -94.38 % | 1.290 M 0.00 % | 1.290 M 1 765.23 % | 69.174 K 0.00 % | 69.174 K -94.34 % | 1.221 M 0.00 % | 1.221 M 865.49 % | 126.502 K 0.00 % | 126.502 K -84.35 % | 808.337 K 0.00 % | 808.337 K 4 065.94 % | -20.382 K 0.00 % | -20.382 K |
| Operating income ratio | 0.38 0.00 % | 0.38 67.21 % | 0.23 0.00 % | 0.23 9.15 % | 0.21 0.00 % | 0.21 256.34 % | -0.13 0.00 % | -0.13 -141.95 % | 0.32 0.00 % | 0.32 1 442.60 % | -0.02 0.00 % | -0.02 -105.14 % | 0.46 0.00 % | 0.46 69.83 % | 0.27 0.00 % | 0.27 -51.88 % | 0.57 0.00 % | 0.57 53.95 % | 0.37 0.00 % | 0.37 -24.50 % | 0.49 0.00 % | 0.49 191.55 % | 0.17 0.00 % | 0.17 -74.65 % | 0.66 0.00 % | 0.66 153.09 % | -1.24 0.00 % | -1.24 -260.33 % | 0.77 0.00 % | 0.77 1 105.90 % | 0.06 0.00 % | 0.06 -91.02 % | 0.71 0.00 % | 0.71 603.60 % | 0.10 0.00 % | 0.10 -85.23 % | 0.69 0.00 % | 0.69 170.50 % | 0.25 0.00 % | 0.25 -63.11 % | 0.69 0.00 % | 0.69 1 063.08 % | -0.07 0.00 % | -0.07 |
| Total other income expenses net | 141.244 M 0.00 % | 141.244 M 2 616.47 % | -5.613 M 0.00 % | -5.613 M 95.39 % | -121.735 M 0.00 % | -121.735 M -346.07 % | 49.471 M 0.00 % | 49.471 M -3.72 % | 51.381 M 0.00 % | 51.381 M -16.46 % | 61.505 M 0.00 % | 61.505 M 632.02 % | -11.561 M 0.00 % | -11.561 M -133.55 % | 34.455 M 0.00 % | 34.455 M -45.58 % | 63.309 M 0.00 % | 63.309 M 268.49 % | -37.575 M 0.00 % | -37.575 M -781.72 % | 5.512 M 0.00 % | 5.512 M -81.51 % | 29.817 M 0.00 % | 29.817 M 73.81 % | 17.155 M 0.00 % | 17.155 M 85.58 % | 9.244 M 0.00 % | 9.244 M 138.69 % | 3.873 M 0.00 % | 3.873 M 132.00 % | -12.104 M 0.00 % | -12.104 M -1 664.12 % | -686.113 K 0.00 % | -686.113 K -138.11 % | 1.800 M 0.00 % | 1.800 M -72.95 % | 6.655 M 0.00 % | 6.655 M -4.72 % | 6.984 M 0.00 % | 6.984 M 146.14 % | 2.838 M 0.00 % | 2.838 M 35.85 % | 2.089 M 0.00 % | 2.089 M |
| 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 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 |
| 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 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -10.260 K 0.00 % | -10.260 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -120.763 K 0.00 % | -120.763 K -187.73 % | -41.971 K 0.00 % | -41.971 K -399.77 % | -8.398 K 0.00 % | -8.398 K | 0.000 | 0.000 100.00 % | -157.189 K 0.00 % | -157.189 K -1 307.24 % | -11.170 K 0.00 % | -11.170 K 98.73 % | -877.481 K 0.00 % | -877.481 K | 0.000 | 0.000 100.00 % | -554.000 0.00 % | -554.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -8.465 K 0.00 % | -8.465 K | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -44.175 K 0.00 % | -44.175 K |
| Total investments | 1.584 B 0.00 % | 1.584 B 13.23 % | 1.399 B 0.00 % | 1.399 B -12.31 % | 1.596 B 0.00 % | 1.596 B 30.06 % | 1.227 B 0.00 % | 1.227 B 0.60 % | 1.220 B 0.00 % | 1.220 B 58.58 % | 769.063 M 0.00 % | 769.063 M 7.43 % | 715.902 M 0.00 % | 715.902 M -11.88 % | 812.378 M 0.00 % | 812.378 M -0.73 % | 818.363 M 0.00 % | 818.363 M 7.53 % | 761.083 M 0.00 % | 761.083 M 36.54 % | 557.399 M 0.00 % | 557.399 M -7.57 % | 603.021 M 0.00 % | 603.021 M 56.80 % | 384.590 M 0.00 % | 384.590 M 0.70 % | 381.905 M 0.00 % | 381.905 M 25.24 % | 304.948 M 0.00 % | 304.948 M -5.13 % | 321.434 M 0.00 % | 321.434 M -15.89 % | 382.149 M 0.00 % | 382.149 M 127.44 % | 168.025 M 0.00 % | 168.025 M -7.34 % | 181.333 M 0.00 % | 181.333 M -1.37 % | 183.851 M 0.00 % | 183.851 M 79.39 % | 102.485 M 0.00 % | 102.485 M -9.75 % | 113.560 M 0.00 % | 113.560 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 | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 232.101 M 0.00 % | 232.101 M 236 475.11 % | 98.109 K 0.00 % | 98.109 K -99.72 % | 35.286 M 0.00 % | 35.286 M -87.89 % | 291.489 M 0.00 % | 291.489 M 35.89 % | 214.501 M 0.00 % | 214.501 M 16.79 % | 183.661 M 0.00 % | 183.661 M 59.91 % | 114.850 M 0.00 % | 114.850 M -19.68 % | 142.982 M 0.00 % | 142.982 M 30.94 % | 109.194 M 0.00 % | 109.194 M 859.74 % | -14.372 M 0.00 % | -14.372 M -121.46 % | 66.967 M 0.00 % | 66.967 M 8.07 % | 61.969 M 0.00 % | 61.969 M 104.74 % | 30.268 M 0.00 % | 30.268 M 172.46 % | 11.109 M 0.00 % | 11.109 M 30.17 % | 8.534 M 0.00 % | 8.534 M 982.10 % | 788.685 K 0.00 % | 788.685 K -96.74 % | 24.214 M 0.00 % | 24.214 M -13.52 % | 27.998 M 0.00 % | 27.998 M -11.75 % | 31.725 M 0.00 % | 31.725 M 35.32 % | 23.445 M 0.00 % | 23.445 M 67.64 % | 13.985 M 0.00 % | 13.985 M 11.58 % | 12.533 M 0.00 % | 12.533 M |
| Common stock | 224.613 K 0.00 % | 224.613 K 3.98 % | 216.012 K 0.00 % | 216.012 K 5.59 % | 204.572 K 0.00 % | 204.572 K 70.48 % | 119.996 K 0.00 % | 119.996 K 1.80 % | 117.879 K 0.00 % | 117.879 K 52.15 % | 77.476 K 0.00 % | 77.476 K 1.78 % | 76.121 K 0.00 % | 76.121 K 1.44 % | 75.043 K 0.00 % | 75.043 K 1.66 % | 73.818 K 0.00 % | 73.818 K 1.70 % | 72.583 K 0.00 % | 72.583 K 62.48 % | 44.672 K 0.00 % | 44.672 K 1.47 % | 44.024 K 0.00 % | 44.024 K 51.80 % | 29.002 K 0.00 % | 29.002 K 1.06 % | 28.697 K 0.00 % | 28.697 K 32.60 % | 21.642 K 0.00 % | 21.642 K 1.10 % | 21.407 K 0.00 % | 21.407 K 1.64 % | 21.061 K 0.00 % | 21.061 K 157.00 % | 8.195 K 0.00 % | 8.195 K -74.73 % | 32.432 K 0.00 % | 32.432 K 2.17 % | 31.744 K 0.00 % | 31.744 K 68.45 % | 18.845 K 0.00 % | 18.845 K 1.28 % | 18.606 K 0.00 % | 18.606 K |
| Total equity | 1.584 B 0.00 % | 1.584 B 13.10 % | 1.400 B 0.00 % | 1.400 B -9.90 % | 1.554 B 0.00 % | 1.554 B 26.62 % | 1.227 B 0.00 % | 1.227 B 0.47 % | 1.222 B 0.00 % | 1.222 B 58.86 % | 769.031 M 0.00 % | 769.031 M 7.09 % | 718.144 M 0.00 % | 718.144 M -11.41 % | 810.598 M 0.00 % | 810.598 M -0.96 % | 818.461 M 0.00 % | 818.461 M 7.38 % | 762.236 M 0.00 % | 762.236 M 37.01 % | 556.338 M 0.00 % | 556.338 M -6.72 % | 596.439 M 0.00 % | 596.439 M 55.87 % | 382.660 M 0.00 % | 382.660 M 0.69 % | 380.024 M 0.00 % | 380.024 M 24.88 % | 304.302 M 0.00 % | 304.302 M -5.93 % | 323.477 M 0.00 % | 323.477 M -15.80 % | 384.190 M 0.00 % | 384.190 M 128.29 % | 168.287 M 0.00 % | 168.287 M -7.26 % | 181.471 M 0.00 % | 181.471 M 0.61 % | 180.372 M 0.00 % | 180.372 M 75.26 % | 102.920 M 0.00 % | 102.920 M -2.63 % | 105.704 M 0.00 % | 105.704 M |
| Other non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other current liabilities | 1.590 M 0.00 % | 1.590 M -0.40 % | 1.597 M 0.00 % | 1.597 M 29.54 % | 1.233 M 0.00 % | 1.233 M -7.46 % | 1.332 M 0.00 % | 1.332 M 8.06 % | 1.233 M 0.00 % | 1.233 M 41.58 % | 870.577 K 0.00 % | 870.577 K 12.66 % | 772.780 K 0.00 % | 772.780 K -17.01 % | 931.171 K 0.00 % | 931.171 K 8.77 % | 856.097 K 0.00 % | 856.097 K -6.77 % | 918.288 K 0.00 % | 918.288 K 38.31 % | 663.950 K 0.00 % | 663.950 K -12.21 % | 756.307 K 0.00 % | 756.307 K 41.34 % | 535.087 K 0.00 % | 535.087 K -1.61 % | 543.821 K 0.00 % | 543.821 K 32.90 % | 409.201 K 0.00 % | 409.201 K -16.58 % | 490.541 K 0.00 % | 490.541 K -11.62 % | 555.010 K 0.00 % | 555.010 K 72.55 % | 321.649 K 0.00 % | 321.649 K 34.09 % | 239.875 K 0.00 % | 239.875 K -14.74 % | 281.336 K 0.00 % | 281.336 K 62.91 % | 172.695 K 0.00 % | 172.695 K -32.67 % | 256.509 K 0.00 % | 256.509 K |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 0.000 | 0.000 |
| Total current liabilities | 1.942 M 0.00 % | 1.942 M -13.07 % | 2.233 M 0.00 % | 2.233 M -94.79 % | 42.908 M 0.00 % | 42.908 M 2 282.29 % | 1.801 M 0.00 % | 1.801 M 2.94 % | 1.750 M 0.00 % | 1.750 M -29.73 % | 2.490 M 0.00 % | 2.490 M 13.44 % | 2.195 M 0.00 % | 2.195 M -57.01 % | 5.105 M 0.00 % | 5.105 M 260.38 % | 1.417 M 0.00 % | 1.417 M -50.86 % | 2.883 M 0.00 % | 2.883 M 67.60 % | 1.720 M 0.00 % | 1.720 M -83.27 % | 10.280 M 0.00 % | 10.280 M 150.75 % | 4.100 M 0.00 % | 4.100 M -23.83 % | 5.382 M 0.00 % | 5.382 M 66.34 % | 3.236 M 0.00 % | 3.236 M -70.51 % | 10.973 M 0.00 % | 10.973 M 196.88 % | 3.696 M 0.00 % | 3.696 M 200.53 % | 1.230 M 0.00 % | 1.230 M -18.49 % | 1.509 M 0.00 % | 1.509 M -60.51 % | 3.821 M 0.00 % | 3.821 M 1 514.89 % | 236.626 K 0.00 % | 236.626 K -97.32 % | 8.829 M 0.00 % | 8.829 M |
| Total liabilities | 1.942 M 0.00 % | 1.942 M -13.07 % | 2.233 M 0.00 % | 2.233 M -94.79 % | 42.908 M 0.00 % | 42.908 M 2 282.29 % | 1.801 M 0.00 % | 1.801 M 2.94 % | 1.750 M 0.00 % | 1.750 M -29.73 % | 2.490 M 0.00 % | 2.490 M 13.44 % | 2.195 M 0.00 % | 2.195 M -57.01 % | 5.105 M 0.00 % | 5.105 M 260.38 % | 1.417 M 0.00 % | 1.417 M -50.86 % | 2.883 M 0.00 % | 2.883 M 67.60 % | 1.720 M 0.00 % | 1.720 M -83.27 % | 10.280 M 0.00 % | 10.280 M 150.75 % | 4.100 M 0.00 % | 4.100 M -23.83 % | 5.382 M 0.00 % | 5.382 M 66.34 % | 3.236 M 0.00 % | 3.236 M -70.51 % | 10.973 M 0.00 % | 10.973 M 196.88 % | 3.696 M 0.00 % | 3.696 M 200.53 % | 1.230 M 0.00 % | 1.230 M -18.49 % | 1.509 M 0.00 % | 1.509 M -60.51 % | 3.821 M 0.00 % | 3.821 M 1 514.89 % | 236.626 K 0.00 % | 236.626 K -97.32 % | 8.829 M 0.00 % | 8.829 M |
| Other non current assets | -1.584 B 0.00 % | -1.584 B -13.23 % | -1.399 B 0.00 % | -1.399 B 12.31 % | -1.596 B 0.00 % | -1.596 B -30.06 % | -1.227 B 0.00 % | -1.227 B -0.60 % | -1.220 B 0.00 % | -1.220 B -58.58 % | -769.063 M 0.00 % | -769.063 M -7.43 % | -715.902 M 0.00 % | -715.902 M 11.88 % | -812.378 M 0.00 % | -812.378 M 0.73 % | -818.363 M 0.00 % | -818.363 M -7.53 % | -761.083 M 0.00 % | -761.083 M -36.54 % | -557.399 M 0.00 % | -557.399 M 7.57 % | -603.021 M 0.00 % | -603.021 M -56.80 % | -384.590 M 0.00 % | -384.590 M -0.70 % | -381.905 M 0.00 % | -381.905 M -25.24 % | -304.948 M 0.00 % | -304.948 M 5.13 % | -321.434 M 0.00 % | -321.434 M 15.89 % | -382.149 M 0.00 % | -382.149 M -127.44 % | -168.025 M 0.00 % | -168.025 M 7.34 % | -181.333 M 0.00 % | -181.333 M 1.37 % | -183.851 M 0.00 % | -183.851 M -79.39 % | -102.485 M 0.00 % | -102.485 M 9.75 % | -113.560 M 0.00 % | -113.560 M |
| Long term investments | 1.584 B 0.00 % | 1.584 B 13.23 % | 1.399 B 0.00 % | 1.399 B -12.31 % | 1.596 B 0.00 % | 1.596 B 30.06 % | 1.227 B 0.00 % | 1.227 B 0.60 % | 1.220 B 0.00 % | 1.220 B 58.58 % | 769.063 M 0.00 % | 769.063 M 7.43 % | 715.902 M 0.00 % | 715.902 M -11.88 % | 812.378 M 0.00 % | 812.378 M -0.73 % | 818.363 M 0.00 % | 818.363 M 7.53 % | 761.083 M 0.00 % | 761.083 M 36.54 % | 557.399 M 0.00 % | 557.399 M -7.57 % | 603.021 M 0.00 % | 603.021 M 56.80 % | 384.590 M 0.00 % | 384.590 M 0.70 % | 381.905 M 0.00 % | 381.905 M 25.24 % | 304.948 M 0.00 % | 304.948 M -5.13 % | 321.434 M 0.00 % | 321.434 M -15.89 % | 382.149 M 0.00 % | 382.149 M 127.44 % | 168.025 M 0.00 % | 168.025 M -7.34 % | 181.333 M 0.00 % | 181.333 M -1.37 % | 183.851 M 0.00 % | 183.851 M 79.39 % | 102.485 M 0.00 % | 102.485 M -9.75 % | 113.560 M 0.00 % | 113.560 M |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current assets | 1.584 B 0.00 % | 1.584 B 13.23 % | 1.399 B 0.00 % | 1.399 B -12.31 % | 1.596 B 0.00 % | 1.596 B 30.06 % | 1.227 B 0.00 % | 1.227 B 0.60 % | 1.220 B 0.00 % | 1.220 B 58.58 % | 769.063 M 0.00 % | 769.063 M 7.43 % | 715.902 M 0.00 % | 715.902 M -11.88 % | 812.378 M 0.00 % | 812.378 M -0.73 % | 818.363 M 0.00 % | 818.363 M 7.53 % | 761.083 M 0.00 % | 761.083 M 36.54 % | 557.399 M 0.00 % | 557.399 M -7.57 % | 603.021 M 0.00 % | 603.021 M 56.80 % | 384.590 M 0.00 % | 384.590 M 0.70 % | 381.905 M 0.00 % | 381.905 M 25.24 % | 304.948 M 0.00 % | 304.948 M -5.13 % | 321.434 M 0.00 % | 321.434 M -15.89 % | 382.149 M 0.00 % | 382.149 M 127.44 % | 168.025 M 0.00 % | 168.025 M -7.34 % | 181.333 M 0.00 % | 181.333 M -1.37 % | 183.851 M 0.00 % | 183.851 M 79.39 % | 102.485 M 0.00 % | 102.485 M -9.75 % | 113.560 M 0.00 % | 113.560 M |
| Other current assets | 47.520 K 0.00 % | 47.520 K 609.36 % | 6.699 K 0.00 % | 6.699 K -85.40 % | 45.881 K 0.00 % | 45.881 K 68.53 % | 27.225 K 0.00 % | 27.225 K -28.11 % | 37.870 K 0.00 % | 37.870 K 48.04 % | 25.581 K 0.00 % | 25.581 K -35.54 % | 39.685 K 0.00 % | 39.685 K 356.36 % | 8.696 K 0.00 % | 8.696 K -65.79 % | 25.422 K 0.00 % | 25.422 K 17.98 % | 21.548 K 0.00 % | 21.548 K -71.79 % | 76.381 K 0.00 % | 76.381 K 3 199.40 % | 2.315 K 0.00 % | 2.315 K -92.70 % | 31.696 K 0.00 % | 31.696 K 1 006.32 % | 2.865 K 0.00 % | 2.865 K -87.85 % | 23.588 K 0.00 % | 23.588 K 127.86 % | 10.352 K 0.00 % | 10.352 K -56.75 % | 23.934 K 0.00 % | 23.934 K 51.81 % | 15.766 K 0.00 % | 15.766 K 33.69 % | 11.793 K 0.00 % | 11.793 K 143.71 % | 4.839 K 0.00 % | 4.839 K -53.74 % | 10.461 K 0.00 % | 10.461 K | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.260 K 0.00 % | 10.260 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 120.763 K 0.00 % | 120.763 K 187.73 % | 41.971 K 0.00 % | 41.971 K 399.77 % | 8.398 K 0.00 % | 8.398 K | 0.000 | 0.000 -100.00 % | 157.189 K 0.00 % | 157.189 K 1 307.24 % | 11.170 K 0.00 % | 11.170 K -98.73 % | 877.481 K 0.00 % | 877.481 K | 0.000 | 0.000 -100.00 % | 554.000 0.00 % | 554.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.465 K 0.00 % | 8.465 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 44.175 K 0.00 % | 44.175 K |
| Cash and short term investments | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.260 K 0.00 % | 10.260 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 120.763 K 0.00 % | 120.763 K 187.73 % | 41.971 K 0.00 % | 41.971 K 399.77 % | 8.398 K 0.00 % | 8.398 K | 0.000 | 0.000 -100.00 % | 157.189 K 0.00 % | 157.189 K 1 307.24 % | 11.170 K 0.00 % | 11.170 K -98.73 % | 877.481 K 0.00 % | 877.481 K | 0.000 | 0.000 -100.00 % | 554.000 0.00 % | 554.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.465 K 0.00 % | 8.465 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 44.175 K 0.00 % | 44.175 K |
| Total current assets | 1.300 M 0.00 % | 1.300 M -59.23 % | 3.189 M 0.00 % | 3.189 M 142.10 % | 1.317 M 0.00 % | 1.317 M -40.95 % | 2.230 M 0.00 % | 2.230 M -41.58 % | 3.818 M 0.00 % | 3.818 M 55.33 % | 2.458 M 0.00 % | 2.458 M -44.62 % | 4.438 M 0.00 % | 4.438 M 33.46 % | 3.325 M 0.00 % | 3.325 M 119.59 % | 1.514 M 0.00 % | 1.514 M -62.48 % | 4.036 M 0.00 % | 4.036 M 512.26 % | 659.141 K 0.00 % | 659.141 K -82.17 % | 3.698 M 0.00 % | 3.698 M 70.38 % | 2.170 M 0.00 % | 2.170 M -38.01 % | 3.501 M 0.00 % | 3.501 M 35.20 % | 2.590 M 0.00 % | 2.590 M -80.10 % | 13.016 M 0.00 % | 13.016 M 126.86 % | 5.737 M 0.00 % | 5.737 M 284.43 % | 1.492 M 0.00 % | 1.492 M -9.36 % | 1.646 M 0.00 % | 1.646 M 381.64 % | 341.851 K 0.00 % | 341.851 K -49.06 % | 671.092 K 0.00 % | 671.092 K -31.09 % | 973.931 K 0.00 % | 973.931 K |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 1.252 M 0.00 % | 1.252 M -60.64 % | 3.182 M 0.00 % | 3.182 M 152.35 % | 1.261 M 0.00 % | 1.261 M -42.77 % | 2.203 M 0.00 % | 2.203 M -41.71 % | 3.780 M 0.00 % | 3.780 M 55.40 % | 2.432 M 0.00 % | 2.432 M -44.70 % | 4.398 M 0.00 % | 4.398 M 37.62 % | 3.196 M 0.00 % | 3.196 M 120.87 % | 1.447 M 0.00 % | 1.447 M -63.88 % | 4.006 M 0.00 % | 4.006 M 587.37 % | 582.760 K 0.00 % | 582.760 K -83.53 % | 3.538 M 0.00 % | 3.538 M 66.31 % | 2.127 M 0.00 % | 2.127 M -18.83 % | 2.621 M 0.00 % | 2.621 M 2.14 % | 2.566 M 0.00 % | 2.566 M -80.27 % | 13.005 M 0.00 % | 13.005 M 127.62 % | 5.713 M 0.00 % | 5.713 M 286.91 % | 1.477 M 0.00 % | 1.477 M -9.20 % | 1.626 M 0.00 % | 1.626 M 382.54 % | 337.012 K 0.00 % | 337.012 K -48.99 % | 660.631 K 0.00 % | 660.631 K -28.95 % | 929.756 K 0.00 % | 929.756 K |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 351.243 K 0.00 % | 351.243 K -44.84 % | 636.802 K 0.00 % | 636.802 K -98.47 % | 41.675 M 0.00 % | 41.675 M 8 782.17 % | 469.203 K 0.00 % | 469.203 K -9.27 % | 517.167 K 0.00 % | 517.167 K -68.06 % | 1.619 M 0.00 % | 1.619 M 13.87 % | 1.422 M 0.00 % | 1.422 M -65.93 % | 4.174 M 0.00 % | 4.174 M 644.66 % | 560.537 K 0.00 % | 560.537 K -71.47 % | 1.965 M 0.00 % | 1.965 M 86.01 % | 1.056 M 0.00 % | 1.056 M -88.91 % | 9.524 M 0.00 % | 9.524 M 167.17 % | 3.565 M 0.00 % | 3.565 M -26.33 % | 4.839 M 0.00 % | 4.839 M 71.18 % | 2.827 M 0.00 % | 2.827 M -73.04 % | 10.483 M 0.00 % | 10.483 M 233.72 % | 3.141 M 0.00 % | 3.141 M 245.85 % | 908.253 K 0.00 % | 908.253 K -28.43 % | 1.269 M 0.00 % | 1.269 M -64.15 % | 3.540 M 0.00 % | 3.540 M 5 437.07 % | 63.931 K 0.00 % | 63.931 K -99.25 % | 8.573 M 0.00 % | 8.573 M |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 1.352 B 0.00 % | 1.352 B -3.47 % | 1.400 B 0.00 % | 1.400 B -7.81 % | 1.519 B 0.00 % | 1.519 B 62.29 % | 935.762 M 0.00 % | 935.762 M -7.08 % | 1.007 B 0.00 % | 1.007 B 72.06 % | 585.292 M 0.00 % | 585.292 M -2.97 % | 603.219 M 0.00 % | 603.219 M -9.64 % | 667.542 M 0.00 % | 667.542 M -5.87 % | 709.193 M 0.00 % | 709.193 M -8.67 % | 776.535 M 0.00 % | 776.535 M 58.69 % | 489.326 M 0.00 % | 489.326 M -8.44 % | 534.426 M 0.00 % | 534.426 M 51.67 % | 352.364 M 0.00 % | 352.364 M -4.48 % | 368.887 M 0.00 % | 368.887 M 24.73 % | 295.746 M 0.00 % | 295.746 M -8.34 % | 322.667 M 0.00 % | 322.667 M -10.36 % | 359.955 M 0.00 % | 359.955 M 156.60 % | 140.281 M 0.00 % | 140.281 M -6.30 % | 149.714 M 0.00 % | 149.714 M -4.58 % | 156.896 M 0.00 % | 156.896 M 76.45 % | 88.916 M 0.00 % | 88.916 M -4.55 % | 93.152 M 0.00 % | 93.152 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 | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 1.586 B 0.00 % | 1.586 B 13.06 % | 1.403 B 0.00 % | 1.403 B -12.18 % | 1.597 B 0.00 % | 1.597 B 29.93 % | 1.229 B 0.00 % | 1.229 B 0.47 % | 1.223 B 0.00 % | 1.223 B 58.57 % | 771.521 M 0.00 % | 771.521 M 7.11 % | 720.339 M 0.00 % | 720.339 M -11.69 % | 815.703 M 0.00 % | 815.703 M -0.51 % | 819.877 M 0.00 % | 819.877 M 7.16 % | 765.119 M 0.00 % | 765.119 M 37.10 % | 558.058 M 0.00 % | 558.058 M -8.02 % | 606.719 M 0.00 % | 606.719 M 56.87 % | 386.760 M 0.00 % | 386.760 M 0.35 % | 385.407 M 0.00 % | 385.407 M 25.32 % | 307.538 M 0.00 % | 307.538 M -8.05 % | 334.450 M 0.00 % | 334.450 M -13.78 % | 387.886 M 0.00 % | 387.886 M 128.82 % | 169.517 M 0.00 % | 169.517 M -7.36 % | 182.980 M 0.00 % | 182.980 M -0.66 % | 184.193 M 0.00 % | 184.193 M 78.56 % | 103.156 M 0.00 % | 103.156 M -9.93 % | 114.534 M 0.00 % | 114.534 M |
| 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 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 |
| 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 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| Other non cash items | -143.739 M 0.00 % | -143.739 M -3 394.43 % | 4.363 M 0.00 % | 4.363 M -96.39 % | 120.922 M 0.00 % | 120.922 M 346.43 % | -49.070 M 0.00 % | -49.070 M 6.56 % | -52.517 M 0.00 % | -52.517 M 14.54 % | -61.455 M 0.00 % | -61.455 M -728.16 % | 9.783 M 0.00 % | 9.783 M 127.71 % | -35.300 M 0.00 % | -35.300 M 46.73 % | -66.270 M 0.00 % | -66.270 M -282.98 % | 36.216 M 0.00 % | 36.216 M 608.15 % | -7.127 M 0.00 % | -7.127 M 76.34 % | -30.127 M 0.00 % | -30.127 M -55.33 % | -19.395 M 0.00 % | -19.395 M -123.58 % | -8.675 M 0.00 % | -8.675 M -22.78 % | -7.065 M 0.00 % | -7.065 M -158.72 % | 12.031 M 0.00 % | 12.031 M 2 091.48 % | -604.142 K 0.00 % | -604.142 K 67.68 % | -1.869 M 0.00 % | -1.869 M 76.26 % | -7.876 M 0.00 % | -7.876 M -10.76 % | -7.111 M 0.00 % | -7.111 M -95.04 % | -3.646 M 0.00 % | -3.646 M -76.27 % | -2.068 M 0.00 % | -2.068 M |
| Net cash provided by operating activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | 2018 | 2018 | 2018 | 2018 | 2017 | 2017 | 2017 | 2017 | 2016 | 2016 | 2016 | 2016 | 2015 | 2015 | 2015 | 2015 | 2014 | 2014 | 2014 | 2014 | 2013 | 2013 | 2013 | 2013 | 2012 | 2012 |