GBAB

Guggenheim Taxable Municipal Bond & Investment Grade Debt Trust GBAB

Finances

2025 2024 2023 2022 2021 2020 2019 2018 2017 2016
Revenue 28.966 M 28.62 % 22.520 M 230.86 % -17.209 M 73.39 % -64.679 M -252.24 % 42.485 M 177.70 % 15.299 M -44.34 % 27.486 M 65.33 % 16.625 M -53.84 % 36.017 M 17.47 % 30.662 M
Net income 21.628 M 0.08 % 21.610 M 217.51 % -18.390 M 72.00 % -65.680 M -258.52 % 41.434 M 185.30 % 14.523 M -45.45 % 26.624 M 69.39 % 15.718 M -45.94 % 29.075 M -1.59 % 29.544 M
Income before tax 21.628 M 0.08 % 21.610 M 217.51 % -18.390 M 72.00 % -65.680 M -258.52 % 41.434 M 185.30 % 14.523 M -45.45 % 26.624 M 69.39 % 15.718 M 72.16 % 9.130 M 238.29 % 2.699 M
Income before tax ratio 0.75 -22.19 % 0.96 -10.20 % 1.07 5.23 % 1.02 4.12 % 0.98 2.73 % 0.95 -2.00 % 0.97 2.46 % 0.95 272.97 % 0.25 187.99 % 0.09
EBITDA 21.628 M -26.50 % 29.426 M 329.01 % -12.849 M 80.00 % -64.233 M -250.75 % 42.609 M 145.89 % 17.328 M -41.16 % 29.450 M 60.35 % 18.366 M 101.17 % 9.130 M 238.29 % 2.699 M
Net income ratio 0.75 -22.19 % 0.96 -10.20 % 1.07 5.23 % 1.02 4.12 % 0.98 2.73 % 0.95 -2.00 % 0.97 2.46 % 0.95 17.11 % 0.81 -16.22 % 0.96
Ratio EBITDA 0.75 -42.86 % 1.31 75.00 % 0.75 -24.82 % 0.99 -0.98 % 1.00 -11.45 % 1.13 5.71 % 1.07 -3.01 % 1.10 335.82 % 0.25 187.99 % 0.09
Gross profit ratio 0.79 -21.17 % 1.00 -16.60 % 1.20 12.38 % 1.07 17.61 % 0.91 17.66 % 0.77 -12.67 % 0.88 11.70 % 0.79 -11.97 % 0.90 1.59 % 0.88
Weighted average shs out dil 23.509 M 1.17 % 23.236 M 1.12 % 22.979 M 5.10 % 21.864 M 5.47 % 20.731 M 10.55 % 18.753 M 7.63 % 17.423 M -0.23 % 17.464 M 13.12 % 15.438 M -4.11 % 16.100 M
Weighted average shs out 26.536 M 14.20 % 23.236 M 1.12 % 22.979 M 5.10 % 21.864 M 5.47 % 20.731 M 10.55 % 18.753 M 7.63 % 17.423 M 0.04 % 17.416 M -35.22 % 26.887 M -3.85 % 27.965 M
EPS diluted 0.92 -1.08 % 0.93 216.25 % -0.80 73.33 % -3.00 -250.00 % 2.00 159.74 % 0.77 -49.67 % 1.53 70.00 % 0.90 -52.13 % 1.88 2.17 % 1.84
Earnings per share 0.82 -11.83 % 0.93 216.25 % -0.80 73.33 % -3.00 -250.00 % 2.00 159.74 % 0.77 -49.67 % 1.53 70.00 % 0.90 -16.67 % 1.08 1.89 % 1.06
Gross profit 22.833 M 1.39 % 22.520 M 209.14 % -20.635 M 70.10 % -69.011 M -279.05 % 38.544 M 226.74 % 11.797 M -51.39 % 24.267 M 84.68 % 13.140 M -59.37 % 32.339 M 19.33 % 27.101 M
Income tax expense 0.000 0.000 100.00 % -12.849 M 0.000 0.000 -100.00 % 17.328 M 10 853.43 % -161.141 K -100.88 % 18.366 M -36.83 % 29.075 M -1.59 % 29.544 M
Cost of revenue 6.133 M 0.000 -100.00 % 3.426 M -20.92 % 4.332 M 9.93 % 3.941 M 12.52 % 3.502 M 8.82 % 3.219 M -7.64 % 3.485 M -5.25 % 3.678 M 3.28 % 3.561 M
General and administrative expenses 1.178 M 32.16 % 891.656 K -23.13 % 1.160 M 18.40 % 979.698 K -4.89 % 1.030 M 57.92 % 652.251 K 0.44 % 649.399 K -6.19 % 692.258 K 0.000 0.000
Selling and marketing expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other expenses 26.462 K 43.92 % 18.387 K 100.05 % -35.877 M -170 035.21 % 21.112 K -0.31 % 21.178 K -82.85 % 123.497 K -41.79 % 212.149 K -1.29 % 214.921 K -98.77 % 17.416 M 0.00 % 17.416 M
Operating expenses 1.205 M 32.40 % 910.043 K -22.93 % 1.181 M 17.98 % 1.001 M -4.79 % 1.051 M 35.51 % 775.748 K -9.96 % 861.548 K -5.03 % 907.179 K -94.79 % 17.416 M 0.00 % 17.416 M
Cost and expenses 7.338 M 706.33 % 910.043 K -22.93 % 1.181 M 17.98 % 1.001 M -4.79 % 1.051 M 35.51 % 775.748 K -9.96 % 861.548 K -5.03 % 907.179 K -97.19 % 32.339 M 19.33 % 27.101 M
Research and development expenses 0.000 0.000 100.00 % -0.695 62.55 % -1.856 -245.23 % 1.278 185.50 % 0.448 -49.77 % 0.891 95.83 % 0.455 -39.04 % 0.747 -18.15 % 0.912
Selling general and administrative expenses 1.178 M 32.16 % 891.656 K -23.13 % 1.160 M 18.40 % 979.698 K -4.89 % 1.030 M 57.92 % 652.251 K 0.44 % 649.399 K -6.19 % 692.258 K 92 731 792.20 % 0.747 -18.15 % 0.912
Interest income 32.553 M 11.66 % 29.155 M 7.64 % 27.085 M -3.27 % 28.001 M 11.16 % 25.189 M -4.83 % 26.468 M -9.16 % 29.137 M -10.29 % 32.479 M 0.000 0.000
Interest expense 6.133 M -19.99 % 7.665 M 37.85 % 5.560 M 284.35 % 1.447 M 23.15 % 1.175 M -58.12 % 2.805 M -0.73 % 2.826 M 6.69 % 2.648 M 0.000 0.000
Depreciation and amortization 0.000 0.000 -100.00 % 228.485 K -3.41 % 236.558 K 14.67 % 206.297 K 20.04 % 171.860 K 6.65 % 161.141 K 206.84 % 52.516 K 0.000 0.000
Operating income 21.628 M 0.08 % 21.610 M 217.51 % -18.390 M 71.37 % -64.233 M -250.75 % 42.609 M 145.89 % 17.328 M -41.16 % 29.450 M 60.35 % 18.366 M 101.17 % 9.130 M 238.29 % 2.699 M
Operating income ratio 0.75 -22.19 % 0.96 -10.20 % 1.07 7.60 % 0.99 -0.98 % 1.00 -11.45 % 1.13 5.71 % 1.07 -3.01 % 1.10 335.82 % 0.25 187.99 % 0.09
Total other income expenses net 0.000 0.000 100.00 % -5.540 M -282.96 % -1.447 M 3.10 % -1.493 M -142.63 % 3.502 M 8.82 % 3.219 M 0.000 -100.00 % 17.757 M -29.72 % 25.266 M
2025 2024 2023 2022 2021 2020 2019 2018 2017 2016
2025 2024 2023 2022 2021 2020 2019 2018 2017 2016
Net debt 145.878 M 59 508.59 % -245.550 K -100.19 % 126.937 M -24.30 % 167.692 M -14.06 % 195.137 M 110.28 % 92.797 M -7.86 % 100.710 M 6.10 % 94.919 M -16.99 % 114.348 M -23.64 % 149.755 M
Total investments 0.000 -100.00 % 503.575 M 2.88 % 489.493 M -12.77 % 561.125 M -17.48 % 679.983 M 35.90 % 500.351 M 1.38 % 493.533 M 2.44 % 481.783 M 34 612.12 % 1.388 M 0.000
Total debt 146.176 M 22.61 % 119.225 M -6.23 % 127.151 M -24.30 % 167.957 M -14.21 % 195.774 M 110.75 % 92.894 M -7.81 % 100.762 M 5.84 % 95.200 M -17.42 % 115.285 M -24.00 % 151.697 M
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 -100.00 % 64.398 M 0.000 0.000 0.000 0.000 0.000
Retained earnings -67.743 M -1.28 % -66.885 M 2.99 % -68.946 M -128.90 % -30.120 M -146.77 % 64.398 M 22.46 % 52.588 M -18.97 % 64.901 M 1 080.92 % 5.496 M -92.65 % 74.725 M 0.03 % 74.703 M
Common stock 269.735 K 8.76 % 248.015 K 7.93 % 229.794 K 5.10 % 218.642 K 5.47 % 207.308 K 10.55 % 187.526 K 7.63 % 174.230 K 0.04 % 174.163 K 0.00 % 174.163 K 0.00 % 174.163 K
Total equity 400.309 M 4.58 % 382.779 M 4.02 % 367.970 M -8.27 % 401.122 M -15.14 % 472.691 M 14.13 % 414.168 M 4.66 % 395.716 M 0.13 % 395.221 M -2.60 % 405.780 M -0.01 % 405.820 M
Other non current liabilities 779.677 K 1 271.95 % -66.528 K 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 687.948 K -64.35 % 1.930 M
Long term debt 146.176 M 219 620.73 % 66.528 K 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 47.577 M -23.28 % 62.011 M
Total non current liabilities 146.955 M 220 792.69 % 66.528 K -99.95 % 127.151 M -24.30 % 167.957 M -14.21 % 195.774 M 110.75 % 92.894 M -7.81 % 100.762 M 5.84 % 95.200 M 97.25 % 48.265 M -24.52 % 63.940 M
Other current liabilities 0.000 100.00 % -119.158 M -97 064.96 % -122.635 K 77.65 % -548.625 K 98.95 % -52.303 M -8 859.16 % -583.794 K 88.10 % -4.905 M -1 534.87 % -300.000 K 99.56 % -67.708 M 24.51 % -89.686 M
Deferred revenue 0.000 -100.00 % 111.311 M 187.70 % -126.930 M 24.10 % -167.227 M -264.53 % -45.875 M 43.85 % -81.707 M -59.42 % -51.252 M -2.07 % -50.214 M 0.000 0.000
Short term debt 0.000 0.000 -100.00 % 127.052 M -24.27 % 167.776 M 70.89 % 98.178 M 19.31 % 82.291 M 46.54 % 56.157 M 11.17 % 50.514 M -25.39 % 67.708 M -24.51 % 89.686 M
Total current liabilities 5.800 M 0.000 -100.00 % 122.635 K -77.65 % 548.625 K -98.95 % 52.303 M 8 859.16 % 583.794 K -88.10 % 4.905 M 1 534.87 % 300.000 K -99.56 % 67.708 M -24.51 % 89.686 M
Total liabilities 152.756 M 19.63 % 127.689 M -0.10 % 127.818 M -24.61 % 169.533 M -40.27 % 283.828 M 202.09 % 93.954 M -11.51 % 106.170 M 10.70 % 95.911 M -17.30 % 115.973 M -24.51 % 153.626 M
Other non current assets 545.955 M 208.42 % -503.575 M -2.88 % -489.493 M 12.77 % -561.125 M 17.48 % -679.983 M -35.90 % -500.351 M -1.38 % -493.533 M -2.44 % -481.783 M 0.000 0.000
Long term investments 0.000 -100.00 % 503.575 M 2.88 % 489.493 M -12.77 % 561.125 M -17.48 % 679.983 M 35.90 % 500.351 M 1.38 % 493.533 M 2.44 % 481.783 M 0.000 0.000
Intangible assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
GoodWill 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
Property plant equipment net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total non current assets 545.955 M 0.000 -100.00 % 489.493 M -12.77 % 561.125 M -17.48 % 679.983 M 35.90 % 500.351 M 1.38 % 493.533 M 2.44 % 481.783 M 55 568 845.33 % 867.000 -1.14 % 877.000
Other current assets 5.945 K 100.09 % -6.882 M -9.43 % -6.289 M 35.83 % -9.800 M 87.19 % -76.525 M -884.91 % -7.770 M 6.68 % -8.326 M 10.94 % -9.349 M 14.71 % -10.961 M 14.56 % -12.829 M
Short term investments 0.000 -100.00 % 39.259 K 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 1.388 M 0.000
cash and cash equivalents 298.014 K 21.37 % 245.550 K 14.99 % 213.535 K -19.30 % 264.600 K -58.47 % 637.205 K 553.18 % 97.555 K 87.04 % 52.158 K -81.45 % 281.220 K -69.99 % 936.944 K -51.74 % 1.942 M
Cash and short term investments 298.014 K 4.64 % 284.809 K 33.38 % 213.535 K -19.30 % 264.600 K -58.47 % 637.205 K 553.18 % 97.555 K 87.04 % 52.158 K -81.45 % 281.220 K -87.90 % 2.325 M 19.74 % 1.942 M
Total current assets 7.110 M 0.000 -100.00 % 6.184 M -35.07 % 9.524 M -87.48 % 76.090 M 879.31 % 7.770 M -6.97 % 8.352 M -8.82 % 9.160 M 0.000 0.000
Inventory 0.000 0.000 -100.00 % 6.289 M -35.83 % 9.800 M -87.19 % 76.525 M 0.000 -100.00 % 8.326 M -10.94 % 9.349 M 0.000 0.000
Net receivables 6.806 M 3.22 % 6.594 M 10.44 % 5.971 M -35.52 % 9.260 M -87.73 % 75.452 M 883.45 % 7.672 M -7.56 % 8.300 M -6.52 % 8.879 M 2.81 % 8.636 M -20.68 % 10.887 M
Tax assets 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Other assets 0.000 -100.00 % 510.468 M 462 330.28 % 110.388 K 1 853.77 % 5.650 K -98.73 % 445.243 K 41 472.64 % 1.071 K 90.91 % 561.000 -99.70 % 189.304 K -99.96 % 521.753 M -6.74 % 559.447 M
Account payables 5.800 M -26.08 % 7.847 M 6 298.90 % 122.635 K -77.65 % 548.625 K -98.95 % 52.303 M 8 859.16 % 583.794 K -88.10 % 4.905 M 1 534.87 % 300.000 K 0.000 0.000
Tax payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Deferred revenue non current 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
Capital lease obligations 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
Other total stockholders equity 467.782 M 4.09 % 449.416 M 2.92 % 436.686 M 1.31 % 431.024 M 5.62 % 408.085 M 12.92 % 361.392 M 9.30 % 330.641 M -15.12 % 389.551 M 17.73 % 330.881 M -0.02 % 330.943 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
Other liabilities 0.000 -100.00 % 127.689 M 23 337.90 % 544.795 K -46.97 % 1.027 M -97.13 % 35.750 M 7 415.20 % 475.706 K -5.48 % 503.308 K 22.58 % 410.606 K 0.000 0.000
Total assets 553.064 M 8.34 % 510.468 M 2.96 % 495.788 M -13.12 % 570.655 M -24.57 % 756.518 M 48.89 % 508.122 M 1.24 % 501.885 M 2.19 % 491.132 M -5.87 % 521.753 M -6.74 % 559.447 M
2025 2024 2023 2022 2021 2020 2019 2018 2017 2016
2025 2024 2023 2022 2021 2020 2019 2018 2017 2016
Deferred income tax 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
Change in working capital -2.375 M -133.13 % 7.169 M 288.73 % 1.844 M -87.81 % 15.128 M 190.68 % -16.683 M -511.33 % -2.729 M -151.84 % 5.264 M 6 590.52 % -81.102 K -104.37 % 1.856 M 239.69 % -1.329 M
Accounts receivables -383.480 K 21.64 % -489.380 K -120.00 % 2.447 M -96.34 % 66.783 M 197.46 % -68.520 M -4 245.17 % 1.653 M 185.69 % 578.608 K 338.73 % -242.367 K -110.77 % 2.251 M 232.23 % -1.703 M
Inventory 0.000 0.000 100.00 % -51.868 K 0.000 0.000 0.000 100.00 % -42.730 K 0.000 0.000 0.000
Accounts payables 0.000 -100.00 % 7.710 M 1 688.08 % -485.466 K 99.06 % -51.772 M -199.91 % 51.821 M 1 325.08 % -4.230 M -194.21 % 4.490 M 1 463.40 % 287.199 K 215.66 % -248.312 K -321.75 % 111.979 K
Other working capital -1.992 M -3 787.75 % -51.226 K 21.87 % -65.569 K -155.87 % 117.365 K 664.64 % 15.349 K 110.10 % -152.022 K -163.88 % 237.997 K 140.22 % 99.074 K 167.63 % -146.502 K -156.00 % 261.615 K
Other non cash items -42.294 M -201.22 % -14.041 M -119.74 % 71.133 M -15.70 % 84.384 M 158.36 % -144.603 M -2 020.53 % -6.819 M 42.31 % -11.820 M -138.92 % 30.368 M 834.13 % -4.137 M -63.32 % -2.533 M
Net cash provided by operating activities -23.041 M -256.34 % 14.738 M -73.00 % 54.588 M 61.35 % 33.831 M 128.23 % -119.852 M -2 509.13 % 4.975 M -75.21 % 20.068 M -56.38 % 46.004 M 72.88 % 26.610 M 18.20 % 22.513 M
Investments in property plant and equipment 0.000 -100.00 % 4.000 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
Purchases of investments 0.000 100.00 % -97.096 M -87.53 % -51.776 M 78.02 % -235.607 M 31.31 % -343.001 M -152.00 % -136.113 M -243.48 % -39.627 M -1.90 % -38.886 M -22.41 % -31.767 M 49.96 % -63.479 M
Sales maturities of investments 0.000 -100.00 % 85.977 M -6.45 % 91.902 M -59.64 % 227.723 M 20.23 % 189.405 M 53.05 % 123.756 M 332.10 % 28.641 M -56.45 % 65.763 M -3.29 % 67.997 M 53.48 % 44.303 M
Other investing activites 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 -100.00 % 40.126 M 608.98 % -7.884 M 94.87 % -153.596 M -1 142.99 % -12.357 M -12.48 % -10.986 M -140.88 % 26.876 M -25.82 % 36.229 M 288.94 % -19.175 M
Debt repayment 26.969 M 441.64 % -7.894 M 80.62 % -40.723 M -46.69 % -27.762 M -127.02 % 102.737 M 1 406.04 % -7.866 M -239.39 % 5.643 M 127.95 % -20.194 M 0.000 0.000
Common stock issued 33.441 M 22.47 % 27.306 M 46.98 % 18.578 M -21.67 % 23.719 M -48.64 % 46.182 M 57.10 % 29.396 M -88.56 % 256.879 M 49.19 % 172.185 M 0.000 0.000
Common stock repurchased 0.000 0.000 0.000 0.000 0.000 100.00 % -355.174 M -41.37 % -251.236 M -32.66 % -189.379 M 0.000 0.000
Dividends paid -37.346 M -9.28 % -34.176 M -5.42 % -32.418 M -6.92 % -30.318 M -7.99 % -28.075 M -6.72 % -26.307 M -0.68 % -26.130 M 0.56 % -26.277 M 2.41 % -26.927 M 6.54 % -28.812 M
Other financing activites -9.945 K -39.91 % -7.108 K 97.08 % -243.585 K -3 697.71 % -6.414 K 60.29 % -16.151 K 89.39 % -152.183 K 97.30 % -5.643 M -132.82 % 17.194 M 147.53 % -36.178 M -240.86 % 25.684 M
Net cash used provided by financing activities 23.054 M 256.07 % -14.771 M 73.05 % -54.807 M -59.47 % -34.367 M -128.44 % 120.828 M 2 551.10 % -4.930 M 75.94 % -20.486 M 55.92 % -46.471 M 26.36 % -63.105 M -1 916.89 % -3.129 M
Effect of forex changes on cash 0.000 0.000 100.00 % -40.126 M -608.98 % 7.884 M -94.87 % 153.596 M 1 142.99 % 12.357 M 12.48 % 10.986 M 0.000 0.000 0.000
Net change in cash 13.205 K 139.60 % -33.348 K 84.77 % -218.908 K 59.14 % -535.742 K -154.93 % 975.252 K 2 048.27 % 45.397 K 110.86 % -417.841 K 10.52 % -466.945 K 53.52 % -1.005 M -581.85 % 208.507 K
Cash at beginning of period 284.809 K -10.48 % 318.157 K -40.76 % 537.065 K -49.94 % 1.073 M 999.69 % 97.555 K 87.04 % 52.158 K -88.90 % 470.000 K -49.84 % 936.944 K -51.74 % 1.942 M 12.03 % 1.733 M
Cash at end of period 298.014 K 4.64 % 284.809 K -10.48 % 318.157 K -40.76 % 537.065 K -49.94 % 1.073 M 999.69 % 97.555 K 87.04 % 52.158 K -88.90 % 470.000 K -49.84 % 936.944 K -51.74 % 1.942 M
Operating cash flow -23.041 M -256.34 % 14.738 M -73.00 % 54.588 M 61.35 % 33.831 M 128.23 % -119.852 M -2 509.13 % 4.975 M -75.21 % 20.068 M -56.38 % 46.004 M 72.88 % 26.610 M 18.20 % 22.513 M
Capital expenditure 0.000 -100.00 % 4.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Free CashFlow -23.041 M -256.34 % 14.738 M -73.00 % 54.588 M 61.35 % 33.831 M 128.23 % -119.852 M -2 509.13 % 4.975 M -75.21 % 20.068 M -56.38 % 46.004 M 72.88 % 26.610 M 18.20 % 22.513 M
2025 2024 2023 2022 2021 2020 2019 2018 2017 2016
2024-11-30 2024-05-31 2023-11-30 2023-05-31 2022-11-30 2022-05-31 2021-11-30 2021-05-31 2020-11-30 2020-05-31 2019-11-30 2019-05-31
Revenue 13.194 M 1 608.85 % -874.422 K -106.54 % 13.374 M 2.28 % 13.076 M -2.25 % 13.377 M -20.62 % 16.852 M -9.07 % 18.533 M -0.36 % 18.600 M 34.60 % 13.818 M -14.94 % 16.246 M 0.31 % 16.195 M 11.79 % 14.487 M
Net income 23.909 M 7.77 % 22.185 M -5.63 % 23.510 M 2.31 % 22.979 M 4.52 % 21.985 M 124.59 % -89.414 M -476.73 % 23.734 M 169.61 % 8.803 M -73.02 % 32.631 M 1 194.06 % 2.522 M -78.99 % 12.002 M -51.36 % 24.674 M
Income before tax 23.909 M 7.77 % 22.185 M 90 552 420 508.16 % -0.025 -105.41 % 0.453 134.58 % -1.310 100.00 % -89.414 M -476.73 % 23.734 M 169.61 % 8.803 M -73.02 % 32.631 M 1 194.06 % 2.522 M -78.99 % 12.002 M -51.36 % 24.674 M
Income before tax ratio 1.81 107.14 % -25.37 -1 409 524 297 727.78 % 0.00 -105.20 % 0.00 135.34 % 0.00 100.00 % -5.31 -514.31 % 1.28 170.59 % 0.47 -79.96 % 2.36 1 421.36 % 0.16 -79.05 % 0.74 -56.49 % 1.70
EBITDA 27.012 M 4.02 % 25.969 M 651.10 % 3.457 M -74.78 % 13.708 M 151.62 % -26.557 M 70.01 % -88.541 M -464.99 % 24.258 M 150.73 % 9.675 M -70.76 % 33.093 M 851.50 % 3.478 M -74.84 % 13.823 M -47.08 % 26.123 M
Net income ratio 1.81 107.14 % -25.37 -1 543.34 % 1.76 0.03 % 1.76 6.93 % 1.64 130.97 % -5.31 -514.31 % 1.28 170.59 % 0.47 -79.96 % 2.36 1 421.36 % 0.16 -79.05 % 0.74 -56.49 % 1.70
Ratio EBITDA 2.05 106.89 % -29.70 -11 588.02 % 0.26 -75.34 % 1.05 152.81 % -1.99 62.22 % -5.25 -501.40 % 1.31 151.63 % 0.52 -78.28 % 2.39 1 018.63 % 0.21 -74.92 % 0.85 -52.67 % 1.80
Gross profit ratio 0.86 -70.56 % 2.93 234.60 % 0.88 0.49 % 0.87 0.43 % 0.87 -0.38 % 0.87 -1.21 % 0.88 -0.16 % 0.88 1.52 % 0.87 -2.79 % 0.90 0.79 % 0.89 -0.04 % 0.89
Weighted average shs out dil 26.536 M 11.24 % 23.855 M 1.47 % 23.510 M 2.31 % 22.979 M 4.52 % 21.985 M 0.84 % 21.802 M 0.79 % 21.631 M 4.34 % 20.731 M 9.27 % 18.971 M 1.17 % 18.753 M 5.97 % 17.696 M 1.57 % 17.423 M
Weighted average shs out 26.536 M 11.24 % 23.855 M 1.47 % 23.510 M 2.31 % 22.979 M 4.52 % 21.985 M 0.84 % 21.802 M 0.79 % 21.631 M 4.34 % 20.731 M 9.27 % 18.971 M 1.17 % 18.753 M 5.97 % 17.696 M 1.57 % 17.423 M
EPS diluted 0.90 -3.23 % 0.93 100.00 % -4 033 014.00 -22.31 % -3 297 405.00 -47.01 % -2 242 922.00 -54 705 314.63 % -4.10 -472.73 % 1.10 161.90 % 0.42 -75.58 % 1.72 1 223.08 % 0.13 -80.88 % 0.68 -52.11 % 1.42
Earnings per share 0.90 -3.23 % 0.93 -100.00 % 23 509 549.00 2.31 % 22 979 362.00 4.52 % 21 984 734.00 536 213 124.39 % -4.10 -472.73 % 1.10 161.90 % 0.42 -75.58 % 1.72 1 223.08 % 0.13 -80.88 % 0.68 -52.11 % 1.42
Gross profit 11.392 M 544.13 % -2.565 M -121.88 % 11.724 M 2.78 % 11.407 M -1.83 % 11.620 M -20.92 % 14.695 M -10.17 % 16.358 M -0.52 % 16.443 M 36.64 % 12.034 M -17.32 % 14.554 M 1.10 % 14.396 M 11.75 % 12.883 M
Income tax expense 0.000 -100.00 % 0.955 3 995.92 % -0.025 -105.41 % 0.453 134.58 % -1.310 100.00 % -71.391 K 0.000 0.000 0.000 0.000 0.000 0.000
Cost of revenue 1.802 M 6.60 % 1.691 M 2.47 % 1.650 M -1.15 % 1.669 M -5.01 % 1.757 M -18.55 % 2.157 M -0.83 % 2.175 M 0.86 % 2.156 M 20.85 % 1.784 M 5.52 % 1.691 M -6.01 % 1.799 M 12.14 % 1.604 M
General and administrative expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling 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
Other expenses 0.000 100.00 % -25.371 -58 850.77 % -0.043 -105.41 % 0.796 136.98 % -2.153 100.00 % -103.236 M -1 406.68 % 7.901 M 216.74 % -6.768 M -132.14 % 21.059 M 290.12 % -11.077 M -1 833.40 % -572.904 K -104.33 % 13.241 M
Operating expenses -15.620 M -61 564 918.09 % -25.371 -100.00 % 8.267 M 459.32 % -2.301 M -106.03 % 38.177 M -63.02 % 103.236 M 1 206.68 % 7.901 M 216.74 % -6.768 M -132.14 % 21.059 M 290.12 % -11.077 M -1 833.40 % -572.904 K 95.67 % -13.241 M
Cost and expenses -13.818 M -151.48 % 26.843 M 676.39 % 3.457 M -74.78 % 13.708 M 151.62 % -26.557 M -125.20 % 105.393 M 1 940.75 % -5.726 M -164.16 % 8.924 M 146.30 % -19.274 M -240.17 % 13.751 M 227.88 % 4.194 M 141.30 % -10.155 M
Research and development expenses 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Selling general and administrative expenses -15.620 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Interest income 0.000 -100.00 % 25.969 M 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 -100.00 % 3.888 M 16.64 % 3.334 M 49.70 % 2.227 M 158.01 % 863.058 K 0.000 0.000 0.000 0.000 0.000 0.000
Depreciation and amortization 0.000 -100.00 % 22.185 M 3 954.27 % -575.604 K -105.53 % 10.410 M 136.15 % -28.800 M -40 441.22 % 71.391 K 0.000 0.000 0.000 0.000 0.000 0.000
Operating income 27.012 M 4.02 % 25.969 M 4 611.54 % -575.604 K -105.53 % 10.410 M 136.15 % -28.800 M 67.47 % -88.541 M -464.99 % 24.258 M 150.73 % 9.675 M -70.76 % 33.093 M 851.50 % 3.478 M -74.84 % 13.823 M -47.08 % 26.123 M
Operating income ratio 2.05 106.89 % -29.70 -68 903.71 % -0.04 -105.41 % 0.80 136.98 % -2.15 59.02 % -5.25 -501.40 % 1.31 151.63 % 0.52 -78.28 % 2.39 1 018.63 % 0.21 -74.92 % 0.85 -52.67 % 1.80
Total other income expenses net -3.102 M 18.00 % -3.783 M 6.19 % -4.033 M -22.31 % -3.297 M -47.01 % -2.243 M -156.94 % -872.939 K -66.45 % -524.449 K 39.87 % -872.217 K -88.92 % -461.680 K 51.72 % -956.354 K 47.51 % -1.822 M -5 765.87 % 32.154 K
2024-11-30 2024-05-31 2023-11-30 2023-05-31 2022-11-30 2022-05-31 2021-11-30 2021-05-31 2020-11-30 2020-05-31 2019-11-30 2019-05-31
2025-05-31 2024-11-30 2024-05-31 2023-11-30 2023-05-31 2022-11-30 2022-05-31 2021-11-30 2021-05-31 2020-11-30 2020-05-31 2019-11-30 2019-05-31 2018-11-30 2018-05-31 2017-11-30
Net debt 145.878 M 31.55 % 110.893 M 45 260.98 % -245.550 K -100.17 % 140.459 M 10.65 % 126.937 M 0.00 % 126.937 M -24.30 % 167.692 M -5.59 % 177.615 M -8.98 % 195.137 M 63.04 % 119.683 M 28.97 % 92.797 M -40.26 % 155.338 M 54.24 % 100.710 M 22.39 % 82.283 M -13.31 % 94.919 M -10.66 % 106.240 M
Total investments 0.000 -100.00 % 3.400 K -100.00 % 503.575 M 1.18 % 497.679 M 1.67 % 489.493 M 0.00 % 489.493 M -12.77 % 561.125 M -17.85 % 683.041 M 0.45 % 679.983 M 18.74 % 572.652 M 14.45 % 500.351 M -9.02 % 549.936 M 11.43 % 493.533 M 6.85 % 461.899 M -4.13 % 481.783 M -4.52 % 504.608 M
Total debt 146.176 M 31.03 % 111.562 M -6.43 % 119.225 M -15.22 % 140.628 M 10.60 % 127.151 M 0.00 % 127.151 M -24.30 % 167.957 M -5.44 % 177.622 M -9.27 % 195.774 M 62.25 % 120.659 M 29.89 % 92.894 M -40.24 % 155.440 M 54.26 % 100.762 M 22.26 % 82.417 M -13.43 % 95.200 M -10.51 % 106.380 M
Accumulated other comprehensive income loss 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 64.398 M -8.94 % 70.725 M 0.000 0.000 -100.00 % 330.815 M 0.000 0.000 0.000
Retained earnings -67.743 M -8.57 % -62.395 M 6.71 % -66.885 M 23.13 % -87.009 M -26.20 % -68.946 M 0.00 % -68.946 M -128.90 % -30.120 M -141.76 % 72.124 M 12.00 % 64.398 M -8.94 % 70.725 M 34.49 % 52.588 M -17.49 % 63.736 M -1.79 % 64.901 M 22.05 % 53.174 M 867.54 % 5.496 M 217.53 % 1.731 M
Common stock 269.735 K 1.65 % 265.356 K 6.99 % 248.015 K 5.50 % 235.095 K 2.31 % 229.794 K 0.00 % 229.794 K 5.10 % 218.642 K 1.08 % 216.309 K 4.34 % 207.308 K 6.13 % 195.340 K 4.17 % 187.526 K 5.97 % 176.964 K 1.57 % 174.230 K 0.04 % 174.163 K 0.00 % 174.163 K 0.00 % 174.163 K
Total equity 400.309 M -3.78 % 416.033 M 8.69 % 382.779 M 6.90 % 358.076 M -2.69 % 367.970 M 0.00 % 367.970 M -8.27 % 401.122 M -20.09 % 501.983 M 6.20 % 472.691 M 4.93 % 450.500 M 8.77 % 414.168 M 3.31 % 400.890 M 1.31 % 395.716 M 3.04 % 384.033 M -2.83 % 395.221 M -2.71 % 406.247 M
Other non current liabilities 779.677 K -5.67 % 826.515 K 1 342.36 % -66.528 K -5.09 % -63.305 K 0.000 0.000 100.00 % -180.973 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Long term debt 146.176 M 235 447.08 % 62.058 K -6.72 % 66.528 K 5.09 % 63.305 K 0.000 0.000 -100.00 % 180.973 K 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Total non current liabilities 146.955 M 30.76 % 112.388 M 168 834.01 % 66.528 K -98.92 % 6.171 M -95.15 % 127.151 M 0.00 % 127.151 M 23 076.23 % 548.625 K -91.98 % 6.839 M -96.51 % 195.774 M 62.25 % 120.659 M 29.89 % 92.894 M -40.24 % 155.440 M 54.26 % 100.762 M 22.26 % 82.417 M -13.43 % 95.200 M -10.51 % 106.380 M
Other current liabilities 0.000 100.00 % -118.156 M 0.84 % -119.158 M -2 115.13 % -5.379 M -4 286.42 % -122.635 K -100.09 % 131.820 M 24 127.42 % -548.625 K -100.41 % 132.234 M 352.82 % -52.303 M -476.65 % -9.070 M -1 453.65 % -583.794 K 57.92 % -1.387 M 71.71 % -4.905 M -2 079.82 % -225.000 K 0.000 100.00 % -243.000 K
Deferred revenue 0.000 0.000 -100.00 % 111.311 M 0.000 100.00 % -126.930 M 5.73 % -134.640 M 19.49 % -167.227 M -26.46 % -132.234 M -188.25 % -45.875 M -184.99 % -16.097 M 80.30 % -81.707 M 25.44 % -109.591 M -113.83 % -51.252 M 0.000 0.000 0.000
Short term debt 0.000 -100.00 % 111.500 M 0.000 0.000 -100.00 % 127.052 M 0.000 -100.00 % 167.776 M 0.000 -100.00 % 98.178 M 290.10 % 25.167 M -69.42 % 82.291 M -25.76 % 110.848 M 97.39 % 56.157 M 0.000 0.000 0.000
Total current liabilities 5.800 M 0.000 0.000 -100.00 % 145.944 M 118 906.47 % 122.635 K 0.00 % 122.635 K -77.65 % 548.625 K -91.98 % 6.839 M -86.93 % 52.303 M 476.65 % 9.070 M 1 453.65 % 583.794 K -53.57 % 1.257 M -74.37 % 4.905 M 59.97 % 3.066 M 921.97 % 300.000 K -59.12 % 733.894 K
Total liabilities 152.756 M 28.32 % 119.045 M -6.77 % 127.689 M -12.98 % 146.735 M 14.80 % 127.818 M 0.00 % 127.818 M -24.61 % 169.533 M -9.83 % 188.023 M -33.75 % 283.828 M 117.86 % 130.280 M 38.66 % 93.954 M -40.28 % 157.320 M 48.18 % 106.170 M 23.15 % 86.209 M -10.12 % 95.911 M -11.03 % 107.807 M
Other non current assets 545.955 M 16 057 588.94 % -3.400 K 100.00 % -503.575 M -1.18 % -497.679 M -1.67 % -489.493 M 0.00 % -489.493 M 12.77 % -561.125 M 17.85 % -683.041 M -0.45 % -679.983 M -18.74 % -572.652 M -14.45 % -500.351 M 9.02 % -549.936 M -11.43 % -493.533 M -6.85 % -461.899 M 4.13 % -481.783 M 4.52 % -504.608 M
Long term investments 0.000 -100.00 % 3.400 K -100.00 % 503.575 M 1.18 % 497.679 M 1.67 % 489.493 M 0.00 % 489.493 M -12.77 % 561.125 M -17.85 % 683.041 M 0.45 % 679.983 M 18.74 % 572.652 M 14.45 % 500.351 M -9.02 % 549.936 M 11.43 % 493.533 M 6.85 % 461.899 M -4.13 % 481.783 M -4.52 % 504.608 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
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
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
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
Total non current assets 545.955 M 0.000 0.000 0.000 -100.00 % 489.493 M 0.00 % 489.493 M -12.77 % 561.125 M -17.85 % 683.041 M 0.45 % 679.983 M 18.74 % 572.652 M 14.45 % 500.351 M -9.02 % 549.936 M 11.43 % 493.533 M 6.85 % 461.899 M -4.13 % 481.783 M -4.52 % 504.608 M
Other current assets 5.945 K 100.06 % -10.434 M -51.61 % -6.882 M 3.32 % -7.118 M -13.19 % -6.289 M 41.72 % -10.792 M -10.12 % -9.800 M -40.82 % -6.959 M 90.91 % -76.525 M -852.60 % -8.033 M -3.39 % -7.770 M 6.02 % -8.267 M -1 473 765.95 % 561.000 -91.89 % 6.919 K 1 217.90 % 525.000 -91.73 % 6.352 K
Short term investments 0.000 0.000 -100.00 % 39.259 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
cash and cash equivalents 298.014 K -55.46 % 669.128 K 172.50 % 245.550 K 45.69 % 168.541 K -21.07 % 213.535 K 0.00 % 213.535 K -19.30 % 264.600 K 3 561.27 % 7.227 K -98.87 % 637.205 K -34.72 % 976.049 K 900.51 % 97.555 K -4.00 % 101.617 K 94.83 % 52.158 K -60.88 % 133.335 K -52.59 % 281.220 K 101.56 % 139.524 K
Cash and short term investments 298.014 K -55.46 % 669.128 K 134.94 % 284.809 K 68.98 % 168.541 K -21.07 % 213.535 K 0.00 % 213.535 K -19.30 % 264.600 K 3 561.27 % 7.227 K -98.87 % 637.205 K -34.72 % 976.049 K 900.51 % 97.555 K -4.00 % 101.617 K 94.83 % 52.158 K -60.88 % 133.335 K -52.59 % 281.220 K 101.56 % 139.524 K
Total current assets 7.110 M 0.000 0.000 0.000 -100.00 % 6.184 M 0.00 % 6.184 M -35.07 % 9.524 M 37.08 % 6.948 M -90.87 % 76.090 M 847.17 % 8.033 M 3.39 % 7.770 M -6.02 % 8.267 M -1.02 % 8.352 M 0.20 % 8.336 M -9.00 % 9.160 M 6.57 % 8.595 M
Inventory 0.000 0.000 0.000 0.000 -100.00 % 6.289 M -41.72 % 10.792 M 10.12 % 9.800 M 40.97 % 6.952 M -90.92 % 76.525 M 0.000 0.000 -100.00 % 8.267 M 0.000 0.000 0.000 0.000
Net receivables 6.806 M -30.30 % 9.765 M 48.09 % 6.594 M -5.12 % 6.950 M 16.40 % 5.971 M 0.00 % 5.971 M -35.52 % 9.260 M 33.27 % 6.948 M -90.79 % 75.452 M 969.14 % 7.057 M -8.01 % 7.672 M -6.04 % 8.166 M -1.62 % 8.300 M 1.19 % 8.202 M -7.62 % 8.879 M 5.01 % 8.455 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
Other assets 0.000 -100.00 % 535.078 M 4.82 % 510.468 M 1.12 % 504.811 M 457 206.12 % 110.388 K 0.00 % 110.388 K 1 853.77 % 5.650 K -67.19 % 17.218 K -96.13 % 445.243 K 371.49 % 94.433 K 8 717.27 % 1.071 K -85.04 % 7.159 K 1 176.11 % 561.000 -91.89 % 6.919 K -96.35 % 189.304 K -77.75 % 850.648 K
Account payables 5.800 M -12.86 % 6.656 M -15.18 % 7.847 M 45.88 % 5.379 M 4 286.42 % 122.635 K -95.83 % 2.942 M 436.26 % 548.625 K -91.98 % 6.839 M -86.93 % 52.303 M 476.65 % 9.070 M 1 453.65 % 583.794 K -53.57 % 1.257 M -74.37 % 4.905 M 59.97 % 3.066 M 921.97 % 300.000 K -59.12 % 733.894 K
Tax payables 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 130.000 K 0.000 -100.00 % 225.000 K 0.000 -100.00 % 243.000 K
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
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
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
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
Other total stockholders equity 467.782 M -2.17 % 478.162 M 6.40 % 449.416 M 1.03 % 444.850 M 1.87 % 436.686 M -0.80 % 440.188 M 2.13 % 431.024 M 0.32 % 429.643 M 5.28 % 408.085 M 7.51 % 379.580 M 5.03 % 361.392 M 7.25 % 336.977 M 1.92 % 330.641 M -0.01 % 330.685 M -15.11 % 389.551 M 17.73 % 330.881 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
Other liabilities 0.000 -100.00 % 119.045 M -6.77 % 127.689 M 2 473.71 % -5.379 M -1 087.40 % 544.795 K 0.00 % 544.795 K -99.68 % 168.435 M -3.39 % 174.346 M 387.68 % 35.750 M 6 391.50 % 550.724 K 15.77 % 475.706 K -23.63 % 622.916 K 23.76 % 503.308 K -30.67 % 725.964 K 76.80 % 410.606 K -40.80 % 693.624 K
Total assets 553.064 M 3.36 % 535.078 M 4.82 % 510.468 M 1.12 % 504.811 M 1.82 % 495.788 M 0.00 % 495.788 M -13.12 % 570.655 M -17.30 % 690.006 M -8.79 % 756.518 M 30.26 % 580.779 M 14.30 % 508.122 M -8.97 % 558.210 M 11.22 % 501.885 M 6.73 % 470.241 M -4.25 % 491.132 M -4.46 % 514.054 M
2025-05-31 2024-11-30 2024-05-31 2023-11-30 2023-05-31 2022-11-30 2022-05-31 2021-11-30 2021-05-31 2020-11-30 2020-05-31 2019-11-30 2019-05-31 2018-11-30 2018-05-31 2017-11-30
2024-11-30 2024-05-31 2023-11-30 2023-05-31 2022-11-30 2022-05-31 2021-11-30 2021-05-31 2020-11-30 2020-05-31 2019-11-30 2019-05-31
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
Stock based compensation 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Change in working capital -2.863 M -207.28 % 2.669 M -40.88 % 4.514 M 319.15 % 1.077 M 31.47 % 819.142 K 110.76 % -7.616 M -133.49 % 22.744 M 187.64 % -25.952 M -379.99 % 9.269 M 1 851.76 % 474.897 K 114.82 % -3.204 M -299.81 % 1.603 M
Accounts receivables -1.889 M -658.93 % 337.993 K 140.85 % -827.373 K -118.78 % 4.405 M 325.00 % -1.958 M -32.88 % -1.473 M -102.16 % 68.256 M 198.32 % -69.422 M -7 794.85 % 902.190 K -29.80 % 1.285 M 249.44 % 367.790 K 476.37 % -97.720 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
Accounts payables -1.174 M -147.12 % 2.491 M -52.28 % 5.219 M 289.09 % -2.760 M -221.34 % 2.275 M 136.15 % -6.292 M 86.16 % -45.480 M -204.98 % 43.324 M 409.88 % 8.497 M 1 433.63 % -637.127 K 82.27 % -3.593 M -295.63 % 1.837 M
Other working capital 199.853 K 224.95 % -159.951 K -230.69 % 122.389 K 121.55 % -567.832 K -213.05 % 502.263 K 235.21 % 149.836 K 561.45 % -32.471 K -122.30 % 145.587 K 211.79 % -130.238 K 24.80 % -173.193 K -918.07 % 21.171 K 115.64 % -135.362 K
Other non cash items -13.431 M -13.01 % -11.884 M -330.23 % 5.162 M 289.46 % -2.724 M -106.84 % 39.838 M -63.88 % 110.299 M 432.58 % -33.164 M -214.69 % 28.918 M 193.77 % -30.838 M -479.01 % 8.136 M 232.67 % 2.446 M 117.67 % -13.841 M
Net cash provided by operating activities 7.616 M -41.28 % 12.970 M -3.87 % 13.492 M 29.63 % 10.408 M -14.51 % 12.174 M 121.21 % 5.503 M -84.75 % 36.090 M 351.85 % -14.330 M -170.04 % 20.461 M 73.67 % 11.781 M 46.93 % 8.018 M -35.52 % 12.436 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
Acquisitions net 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Purchases of investments -36.987 M 43.72 % -65.726 M -109.52 % -31.370 M -126.78 % -13.833 M 63.54 % -37.943 M 55.88 % -85.994 M 42.52 % -149.612 M 29.02 % -210.771 M -59.40 % -132.230 M -241.53 % -38.717 M 60.25 % -97.395 M -306.45 % -23.963 M
Sales maturities of investments 24.911 M -64.54 % 70.251 M 346.72 % 15.726 M -24.95 % 20.953 M -70.47 % 70.949 M -25.77 % 95.582 M -27.67 % 132.141 M 21.16 % 109.063 M 35.75 % 80.342 M -4.43 % 84.064 M 111.79 % 39.692 M 863.20 % 4.121 M
Other investing activites 0.000 100.00 % -2.000 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 -12.076 M -366.88 % 4.525 M 128.92 % -15.644 M -319.71 % 7.120 M -78.43 % 33.006 M 244.24 % 9.588 M 154.88 % -17.472 M 82.82 % -101.708 M -96.01 % -51.888 M -214.43 % 45.347 M 178.59 % -57.704 M -190.82 % -19.842 M
Debt repayment -7.658 M 64.22 % -21.406 M -258.42 % 13.512 M 354.45 % -5.310 M 83.41 % -32.013 M -181.91 % -11.356 M 30.78 % -16.406 M -121.87 % 75.011 M 170.54 % 27.726 M 144.32 % -62.558 M -214.38 % 54.691 M 0.000
Common stock issued 27.764 M 40.07 % 19.821 M 165.05 % 7.478 M -18.61 % 9.188 M 0.78 % 9.117 M 196.84 % 3.071 M -85.12 % 20.642 M -28.00 % 28.670 M 63.87 % 17.495 M -25.03 % 23.336 M 294.97 % 5.908 M 0.000
Common stock repurchased 0.000 0.000 0.000 100.00 % -3.156 M 0.000 0.000 0.000 0.000 0.000 0.000 0.000 0.000
Dividends paid -18.216 M -5.46 % -17.272 M -2.18 % -16.904 M -2.68 % -16.462 M -3.17 % -15.956 M -2.25 % -15.604 M -6.05 % -14.714 M -4.40 % -14.094 M -0.82 % -13.980 M -4.52 % -13.376 M -3.44 % -12.931 M 0.46 % -12.991 M
Other financing activites 0.000 0.000 0.000 100.00 % -3.400 M -11 603.20 % 29.557 K 0.000 0.000 0.000 0.000 0.000 0.000 -100.00 % 18.393 M
Net cash used provided by financing activities 1.890 M 110.02 % -18.858 M -561.48 % 4.086 M 125.56 % -15.984 M 58.83 % -38.823 M -62.51 % -23.889 M -127.99 % -10.478 M -111.70 % 89.586 M 186.76 % 31.241 M 159.40 % -52.598 M -210.34 % 47.668 M 782.45 % 5.402 M
Effect of forex changes on cash 2.955 M 0.000 100.00 % -2.083 M -42.80 % -1.459 M 78.09 % -6.661 M -171.41 % 9.328 M 0.000 0.000 0.000 0.000 0.000 0.000
Net change in cash 384.319 K 230.55 % 116.268 K 177.71 % -149.616 K -275.70 % 85.153 K 128.01 % -304.061 K -157.39 % 529.838 K 149.72 % -1.066 M -1 201.28 % 96.758 K -88.99 % 878.494 K 21 727.13 % -4.062 K 99.80 % -2.017 M -0.67 % -2.004 M
Cash at beginning of period 284.809 K 68.98 % 168.541 K -47.03 % 318.157 K 36.55 % 233.004 K -56.62 % 537.065 K 7 331.37 % 7.227 K -99.33 % 1.073 M 9.91 % 976.049 K 900.51 % 97.555 K -4.00 % 101.617 K -95.20 % 2.119 M 0.000
Cash at end of period 669.128 K 134.94 % 284.809 K 68.98 % 168.541 K -47.03 % 318.157 K 36.55 % 233.004 K -56.62 % 537.065 K 7 331.37 % 7.227 K -99.33 % 1.073 M 9.91 % 976.049 K 900.51 % 97.555 K -4.00 % 101.617 K 105.07 % -2.004 M
Operating cash flow 7.616 M -41.28 % 12.970 M -3.87 % 13.492 M 29.63 % 10.408 M -14.51 % 12.174 M 121.21 % 5.503 M -84.75 % 36.090 M 351.85 % -14.330 M -170.04 % 20.461 M 73.67 % 11.781 M 46.93 % 8.018 M -35.52 % 12.436 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
Free CashFlow 7.616 M -41.28 % 12.970 M -3.87 % 13.492 M 29.63 % 10.408 M -14.51 % 12.174 M 121.21 % 5.503 M -84.75 % 36.090 M 351.85 % -14.330 M -170.04 % 20.461 M 73.67 % 11.781 M 46.93 % 8.018 M -35.52 % 12.436 M
2024 2024 2023 2023 2022 2022 2021 2021 2020 2020 2019 2019
Date Form 10K
2025
2024
2023
2022
2021
2020
2019
2018
2017
2016