
HEXO Corp. HEXO.TO
Trading inactive
Finances
2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2014 | |
---|---|---|---|---|---|---|---|
Revenue | 191.103 M 54.40 % | 123.769 M 53.21 % | 80.784 M 69.92 % | 47.541 M 863.55 % | 4.934 M 20.43 % | 4.097 M | 0.000 |
Net income | -1.074 B -835.51 % | -114.762 M 79.00 % | -546.489 M -570.01 % | -81.564 M -249.31 % | -23.350 M -88.04 % | -12.418 M -42 295.25 % | -29.290 K |
Income before tax | -1.112 B -865.99 % | -115.159 M 79.16 % | -552.512 M -546.94 % | -85.404 M -265.76 % | -23.350 M -88.04 % | -12.418 M -42 295.25 % | -29.290 K |
Income before tax ratio | -5.82 -525.63 % | -0.93 86.40 % | -6.84 -280.72 % | -1.80 62.04 % | -4.73 -56.14 % | -3.03 | 0.00 |
EBITDA | -257.626 M -863.99 % | -26.725 M 94.39 % | -476.551 M -505.51 % | -78.703 M -454.63 % | -14.190 M -710.55 % | -1.751 M -5 877.08 % | -29.290 K |
Net income ratio | -5.62 -505.89 % | -0.93 86.29 % | -6.76 -294.30 % | -1.72 63.75 % | -4.73 -56.14 % | -3.03 | 0.00 |
Ratio EBITDA | -1.35 -524.33 % | -0.22 96.34 % | -5.90 -256.34 % | -1.66 42.44 % | -2.88 -573.03 % | -0.43 | 0.00 |
Gross profit ratio | -0.40 -200.43 % | 0.39 154.94 % | -0.72 -226.71 % | 0.57 -56.34 % | 1.30 -17.58 % | 1.57 | 0.00 |
Weighted average shs out dil | 27.758 M 205.27 % | 9.093 M 5.54 % | 8.615 M 126.79 % | 3.799 M 58.56 % | 2.396 M 129.13 % | 1.046 M 3 193.79 % | 31.746 K |
Weighted average shs out | 27.758 M 205.27 % | 9.093 M 5.54 % | 8.615 M 126.79 % | 3.799 M 58.56 % | 2.396 M 129.13 % | 1.046 M 3 193.79 % | 31.746 K |
EPS diluted | -38.68 -206.50 % | -12.62 80.10 % | -63.43 -195.44 % | -21.47 -120.21 % | -9.75 17.93 % | -11.88 -1 191.30 % | -0.92 |
Earnings per share | -38.68 -206.50 % | -12.62 80.10 % | -63.43 -195.44 % | -21.47 -120.21 % | -9.75 17.93 % | -11.88 -1 191.30 % | -0.92 |
Gross profit | -75.672 M -255.07 % | 48.798 M 184.17 % | -57.975 M -315.32 % | 26.925 M 320.67 % | 6.400 M -0.74 % | 6.448 M | 0.000 |
Income tax expense | -38.813 M -9 676.57 % | -397.000 K 93.41 % | -6.023 M -56.85 % | -3.840 M | 0.000 | 0.000 | 0.000 |
Cost of revenue | 266.775 M 255.84 % | 74.971 M -45.97 % | 138.759 M 573.06 % | 20.616 M 1 505.82 % | -1.466 M 37.63 % | -2.351 M | 0.000 |
General and administrative expenses | 99.312 M 42.04 % | 69.918 M -11.03 % | 78.583 M 6.26 % | 73.955 M 414.61 % | 14.371 M 236.78 % | 4.267 M 14 468.85 % | 29.290 K |
Selling and marketing expenses | 22.932 M 121.61 % | 10.348 M -17.04 % | 12.474 M -60.01 % | 31.191 M 274.21 % | 8.335 M 179.10 % | 2.986 M | 0.000 |
Other expenses | 28.775 M 253.20 % | 8.147 M -97.48 % | 322.880 M 9 088.39 % | 3.514 M 111.57 % | 1.661 M | 0.000 | 0.000 |
Operating expenses | 154.235 M 67.20 % | 92.248 M -77.96 % | 418.576 M 275.47 % | 111.482 M 357.51 % | 24.367 M 207.21 % | 7.932 M 26 979.78 % | 29.290 K |
Cost and expenses | 421.010 M 151.77 % | 167.219 M -70.00 % | 557.335 M 321.91 % | 132.098 M 476.83 % | 22.901 M 310.38 % | 5.580 M 18 951.95 % | 29.290 K |
Research and development expenses | 3.216 M -16.14 % | 3.835 M -17.33 % | 4.639 M 64.39 % | 2.822 M | 0.000 -100.00 % | 86.378 K | 0.000 |
Selling general and administrative expenses | 122.244 M 52.30 % | 80.266 M -11.85 % | 91.057 M -13.40 % | 105.146 M 363.08 % | 22.706 M 213.03 % | 7.254 M 24 664.90 % | 29.290 K |
Interest income | 1.651 M 3.12 % | 1.601 M -15.83 % | 1.902 M -63.33 % | 5.187 M 145.21 % | 2.115 M 2 195.35 % | 92.158 K | 0.000 |
Interest expense | 20.073 M -37.51 % | 32.124 M 219.86 % | 10.043 M 2 041.36 % | 469.000 K -69.33 % | 1.529 M 192.64 % | 522.618 K | 0.000 |
Depreciation and amortization | 810.099 M 4 743.64 % | 16.725 M -75.49 % | 68.250 M 1 065.87 % | 5.854 M 252.45 % | 1.661 M 180.73 % | 591.652 K | 0.000 |
Operating income | -1.068 B -2 357.36 % | -43.450 M 90.88 % | -476.551 M -463.59 % | -84.557 M -370.64 % | -17.967 M -1 111.11 % | -1.483 M -4 964.78 % | -29.290 K |
Operating income ratio | -5.59 -1 491.53 % | -0.35 94.05 % | -5.90 -231.67 % | -1.78 51.16 % | -3.64 -905.63 % | -0.36 | 0.00 |
Total other income expenses net | -44.696 M 37.67 % | -71.709 M 5.60 % | -75.961 M -8 868.24 % | -847.000 K 84.27 % | -5.383 M 50.77 % | -10.934 M | 0.000 |
2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2014 |
2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2015 | 2014 | |
---|---|---|---|---|---|---|---|---|
Net debt | 168.282 M -60.94 % | 430.776 M 721.64 % | -69.297 M 13.59 % | -80.194 M -103.84 % | -39.342 M -121.75 % | -17.741 M -1 823.65 % | -922.279 K -93.98 % | -475.458 K |
Total investments | 18.503 M -76.02 % | 77.171 M -2.95 % | 79.515 M -14.56 % | 93.063 M -54.70 % | 205.447 M 7 054.56 % | 2.872 M | 0.000 | 0.000 |
Total debt | 251.520 M -49.52 % | 498.238 M 333.72 % | 114.876 M 244.21 % | 33.374 M | 0.000 -100.00 % | 20.711 M | 0.000 | 0.000 |
Accumulated other comprehensive income loss | 18.475 M 1 503.73 % | 1.152 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Retained earnings | -1.842 B -137.93 % | -773.993 M -17.41 % | -659.231 M -428.66 % | -124.698 M -189.09 % | -43.134 M -118.02 % | -19.785 M -7 980.68 % | -244.838 K -735.91 % | -29.290 K |
Common stock | 1.890 B 49.04 % | 1.268 B 23.85 % | 1.024 B 28.02 % | 799.706 M 130.31 % | 347.233 M 668.91 % | 45.159 M 4 544.72 % | 972.272 K 94.45 % | 500.000 K |
Total equity | 313.692 M -57.16 % | 732.265 M 31.54 % | 556.676 M -28.33 % | 776.756 M 140.58 % | 322.873 M 895.31 % | 32.439 M 3 593.55 % | 878.274 K 86.58 % | 470.710 K |
Other non current liabilities | 1.409 M 170.96 % | 520.000 K 101.96 % | -26.468 M -2 897.89 % | 946.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
Long term debt | 1.926 M -97.44 % | 75.244 M -6.15 % | 80.174 M 164.98 % | 30.257 M | 0.000 -100.00 % | 20.711 M | 0.000 | 0.000 |
Total non current liabilities | 32.181 M -57.60 % | 75.900 M 41.32 % | 53.706 M 4.08 % | 51.599 M 473.65 % | 8.995 M -56.57 % | 20.711 M | 0.000 | 0.000 |
Other current liabilities | 717.000 K -87.49 % | 5.733 M 66.17 % | 3.450 M 214.96 % | -3.001 M -195.89 % | 3.130 M 130.88 % | 1.356 M | 0.000 | 0.000 |
Deferred revenue | 5.763 M 21.00 % | 4.763 M 0.00 % | 4.763 M 36.32 % | 3.494 M | 0.000 | 0.000 | 0.000 | 0.000 |
Short term debt | 249.594 M -40.99 % | 422.994 M 1 118.93 % | 34.702 M 1 013.31 % | 3.117 M | 0.000 | 0.000 | 0.000 | 0.000 |
Total current liabilities | 335.076 M -33.47 % | 503.638 M 510.57 % | 82.487 M 56.57 % | 52.685 M 334.53 % | 12.125 M 300.42 % | 3.028 M 6 781.02 % | 44.005 K 104.38 % | 21.531 K |
Total liabilities | 367.257 M -36.63 % | 579.538 M 325.53 % | 136.193 M 30.60 % | 104.284 M 760.11 % | 12.125 M -48.93 % | 23.739 M 53 847.13 % | 44.005 K 104.38 % | 21.531 K |
Other non current assets | 10.590 M 26.45 % | 8.375 M 59.31 % | 5.257 M 869.93 % | 542.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
Long term investments | 18.503 M -76.02 % | 77.171 M -2.95 % | 79.515 M 18.46 % | 67.126 M | 0.000 | 0.000 | 0.000 | 0.000 |
Intangible assets | 94.343 M 86.42 % | 50.608 M 197.20 % | 17.028 M -86.71 % | 128.149 M 3 068.45 % | 4.045 M 46.34 % | 2.764 M | 0.000 | 0.000 |
GoodWill | 0.000 -100.00 % | 88.189 M | 0.000 -100.00 % | 111.877 M | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 94.343 M -32.03 % | 138.797 M 715.11 % | 17.028 M -92.91 % | 240.026 M 5 834.59 % | 4.045 M 46.34 % | 2.764 M | 0.000 | 0.000 |
Property plant equipment net | 285.866 M -27.43 % | 393.902 M 37.99 % | 285.465 M 10.31 % | 258.793 M 376.31 % | 54.333 M 828.82 % | 5.850 M | 0.000 | 0.000 |
Total non current assets | 409.302 M -33.80 % | 618.245 M 59.64 % | 387.265 M -31.64 % | 566.487 M 870.38 % | 58.378 M 577.75 % | 8.613 M | 0.000 | 0.000 |
Other current assets | 55.684 M -86.91 % | 425.515 M 3 207.03 % | 12.867 M -61.14 % | 33.112 M 687.69 % | 4.204 M 1 994.76 % | 200.677 K | 0.000 | 0.000 |
Short term investments | 0.000 | 0.000 | 0.000 -100.00 % | 25.937 M -87.38 % | 205.447 M 7 054.56 % | 2.872 M | 0.000 | 0.000 |
cash and cash equivalents | 83.238 M 23.39 % | 67.462 M -63.37 % | 184.173 M 62.17 % | 113.568 M 188.67 % | 39.342 M 2.31 % | 38.453 M 4 069.33 % | 922.279 K 93.98 % | 475.458 K |
Cash and short term investments | 83.238 M 23.39 % | 67.462 M -63.37 % | 184.173 M 32.02 % | 139.505 M -43.01 % | 244.789 M 492.36 % | 41.324 M 4 380.68 % | 922.279 K 93.98 % | 475.458 K |
Total current assets | 271.647 M -60.83 % | 693.558 M 126.87 % | 305.703 M -2.81 % | 314.553 M 13.71 % | 276.620 M 481.56 % | 47.565 M 5 057.38 % | 922.279 K 87.36 % | 492.241 K |
Inventory | 82.315 M -44.98 % | 149.611 M 106.35 % | 72.504 M -22.57 % | 93.642 M 634.64 % | 12.747 M 145.44 % | 5.193 M | 0.000 | 0.000 |
Net receivables | 50.410 M -1.10 % | 50.970 M 40.96 % | 36.159 M -25.13 % | 48.294 M 224.53 % | 14.881 M 1 656.93 % | 846.990 K | 0.000 | 0.000 |
Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other assets | 0.000 | 0.000 100.00 % | -99.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 72.581 M 14.20 % | 63.557 M 95.86 % | 32.451 M -28.81 % | 45.581 M 406.75 % | 8.995 M 437.84 % | 1.672 M | 0.000 | 0.000 |
Tax payables | 6.421 M -2.58 % | 6.591 M -7.44 % | 7.121 M 103.81 % | 3.494 M | 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 |
Minority interest | 0.000 -100.00 % | 1.987 M -41.20 % | 3.379 M 237.90 % | 1.000 M | 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 |
Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other total stockholders equity | 247.033 M 5.05 % | 235.152 M 24.59 % | 188.740 M 87.34 % | 100.748 M 436.62 % | 18.775 M 165.75 % | 7.065 M 4 583.59 % | 150.840 K | 0.000 |
Deferred tax liabilities non current | 28.846 M 21 110.29 % | 136.000 K | 0.000 -100.00 % | 20.396 M | 0.000 | 0.000 | 0.000 | 0.000 |
Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -8.995 M | 0.000 | 0.000 | 0.000 |
Total assets | 680.949 M -48.09 % | 1.312 B 89.33 % | 692.869 M -21.36 % | 881.040 M 163.00 % | 334.997 M 496.30 % | 56.179 M 5 991.32 % | 922.279 K 87.36 % | 492.241 K |
2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2015 | 2014 |
2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2015 | 2014 | |
---|---|---|---|---|---|---|---|---|
Deferred income tax | 0.000 100.00 % | -397.000 K 93.41 % | -6.023 M -56.85 % | -3.840 M -152.03 % | 7.380 M -18.95 % | 9.106 M | 0.000 | 0.000 |
Stock based compensation | 14.607 M -1.70 % | 14.859 M -42.38 % | 25.790 M -10.90 % | 28.944 M 479.28 % | 4.997 M 658.63 % | 658.620 K 452.41 % | 119.226 K | 0.000 |
Change in working capital | -4.567 M -1 159.63 % | 431.000 K 100.76 % | -56.549 M 21.20 % | -71.767 M -894.95 % | -7.213 M -692.81 % | 1.217 M 4 573.18 % | 26.037 K 44.91 % | 17.968 K |
Accounts receivables | 825.000 K 105.81 % | -14.203 M -5 419.48 % | 267.000 K 101.50 % | -17.845 M -6 003.17 % | -292.389 K -142.24 % | 692.158 K | 0.000 | 0.000 |
Inventory | -23.883 M -2 196.84 % | 1.139 M 101.58 % | -71.999 M 20.66 % | -90.748 M -3 526.20 % | -2.503 M -323.08 % | 1.122 M | 0.000 | 0.000 |
Accounts payables | 10.317 M 16.60 % | 8.848 M 33.60 % | 6.623 M -0.11 % | 6.630 M 95.05 % | 3.399 M 4 430.03 % | 75.034 K 233.87 % | 22.474 K 4.38 % | 21.531 K |
Other working capital | 8.174 M 75.90 % | 4.647 M -45.71 % | 8.560 M -71.65 % | 30.196 M 486.28 % | -7.817 M -1 062.82 % | -672.265 K -18 967.95 % | 3.563 K 200.00 % | -3.563 K |
Other non cash items | 936.052 M 2 243.94 % | 39.935 M -90.50 % | 420.467 M 11 049.66 % | -3.840 M 32.15 % | -5.660 M -221.99 % | 4.639 M | 0.000 | 0.000 |
Net cash provided by operating activities | -116.686 M -170.93 % | -43.068 M 54.45 % | -94.554 M 26.38 % | -128.436 M -478.94 % | -22.185 M -317.71 % | -5.311 M -7 456.44 % | -70.285 K -520.78 % | -11.322 K |
Investments in property plant and equipment | -34.696 M -7.29 % | -32.340 M 70.57 % | -109.896 M 22.08 % | -141.044 M -196.92 % | -47.502 M -1 269.87 % | -3.468 M | 0.000 | 0.000 |
Acquisitions net | -385.686 M -17 203.10 % | -2.229 M 92.69 % | -30.494 M -184.85 % | 35.939 M | 0.000 | 0.000 | 0.000 | 0.000 |
Purchases of investments | 0.000 | 0.000 -100.00 % | 10.110 M 435.88 % | -3.010 M 98.51 % | -202.575 M -6 954.56 % | -2.872 M | 0.000 | 0.000 |
Sales maturities of investments | 1.241 M | 0.000 -100.00 % | 33.291 M -72.21 % | 119.810 M | 0.000 | 0.000 | 0.000 | 0.000 |
Other investing activites | 402.817 M 196.59 % | -417.046 M -3 090.65 % | 13.945 M 172.10 % | -19.340 M -93.40 % | -10.000 M -2 664.85 % | -361.683 K | 0.000 | 0.000 |
Net cash used for investing activites | -16.324 M 96.39 % | -451.615 M -443.83 % | -83.044 M -986.25 % | -7.645 M 97.06 % | -260.077 M -4 002.71 % | -6.339 M | 0.000 | 0.000 |
Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Common stock issued | 202.166 M 338.16 % | 46.140 M -76.56 % | 196.843 M | 0.000 -100.00 % | 149.500 M 606.57 % | 21.158 M 3 426.41 % | 600.000 K 20.00 % | 500.000 K |
Common stock repurchased | 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 |
Other financing activites | 148.786 M -60.64 % | 377.972 M 52.28 % | 248.203 M 64.80 % | 150.607 M -46.81 % | 283.150 M 487.80 % | 48.172 M 9 215.61 % | 517.106 K 6.23 % | 486.780 K |
Net cash used provided by financing activities | 148.786 M -60.64 % | 377.972 M 52.28 % | 248.203 M 64.80 % | 150.607 M -46.81 % | 283.150 M 487.80 % | 48.172 M 9 215.61 % | 517.106 K 6.23 % | 486.780 K |
Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net change in cash | 15.776 M 113.52 % | -116.711 M -265.30 % | 70.605 M 386.06 % | 14.526 M 1 534.22 % | 888.865 K -97.57 % | 36.521 M 8 073.60 % | 446.821 K -6.02 % | 475.458 K |
Cash at beginning of period | 67.462 M -63.37 % | 184.173 M 62.17 % | 113.568 M 14.67 % | 99.042 M 157.57 % | 38.453 M 1 890.87 % | 1.931 M 306.23 % | 475.458 K | 0.000 |
Cash at end of period | 83.238 M 23.39 % | 67.462 M -63.37 % | 184.173 M 62.17 % | 113.568 M 188.67 % | 39.342 M 2.31 % | 38.453 M 4 069.33 % | 922.279 K 93.98 % | 475.458 K |
Operating cash flow | -116.686 M -170.93 % | -43.068 M 54.45 % | -94.554 M 26.38 % | -128.436 M -478.94 % | -22.185 M -317.71 % | -5.311 M -7 456.44 % | -70.285 K -520.78 % | -11.322 K |
Capital expenditure | -34.696 M -7.29 % | -32.340 M 70.57 % | -109.896 M 22.08 % | -141.044 M -196.92 % | -47.502 M -1 269.87 % | -3.468 M | 0.000 | 0.000 |
Free CashFlow | -151.382 M -100.75 % | -75.408 M 63.12 % | -204.450 M 24.13 % | -269.480 M -286.70 % | -69.686 M -693.82 % | -8.779 M -12 390.07 % | -70.285 K -520.78 % | -11.322 K |
2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2015 | 2014 |
2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-06-30 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 21.585 M -10.66 % | 24.161 M -32.46 % | 35.771 M -16.00 % | 42.585 M -6.55 % | 45.569 M -13.63 % | 52.763 M 5.13 % | 50.188 M 29.48 % | 38.761 M 71.05 % | 22.660 M -31.08 % | 32.880 M 11.58 % | 29.468 M 8.56 % | 27.145 M 22.65 % | 22.132 M 30.13 % | 17.007 M 17.30 % | 14.499 M -6.00 % | 15.424 M 18.49 % | 13.017 M -3.13 % | 13.438 M 137.30 % | 5.663 M 301.44 % | 1.411 M 13.75 % | 1.240 M 4.96 % | 1.182 M 7.27 % | 1.102 M 27.82 % | 861.745 K -27.12 % | 1.182 M 29.39 % | 913.897 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net income | -117.206 M -16 333.52 % | 722.000 K 101.28 % | -56.255 M 43.99 % | -100.440 M 30.73 % | -145.005 M 79.60 % | -710.886 M -506.19 % | -117.272 M -69.92 % | -69.015 M -233.23 % | -20.711 M 0.61 % | -20.839 M -396.52 % | -4.197 M 97.52 % | -169.532 M -768.55 % | -19.519 M 93.45 % | -298.167 M -377.58 % | -62.433 M -10.15 % | -56.679 M -631.25 % | -7.751 M -79.21 % | -4.325 M 66.22 % | -12.803 M -21.84 % | -10.509 M -433.19 % | -1.971 M 77.98 % | -8.952 M -366.69 % | -1.918 M -305.26 % | 934.541 K 107.91 % | -11.808 M -960.42 % | -1.114 M -7 946.41 % | -13.839 K -9.51 % | -12.637 K -27.57 % | -9.906 K 79.20 % | -47.624 K -1 755.24 % | -2.567 K 90.30 % | -26.476 K 80.94 % | -138.881 K -2 168.93 % | -6.121 K |
Income before tax | -129.665 M -3 633.11 % | 3.670 M 106.43 % | -57.068 M 46.26 % | -106.183 M 30.46 % | -152.702 M 79.26 % | -736.104 M -526.86 % | -117.427 M -69.17 % | -69.412 M -235.15 % | -20.711 M 0.61 % | -20.839 M -396.52 % | -4.197 M 97.52 % | -169.532 M -768.55 % | -19.519 M 93.45 % | -298.167 M -335.56 % | -68.456 M -13.11 % | -60.519 M -680.79 % | -7.751 M -79.21 % | -4.325 M 66.22 % | -12.803 M -21.84 % | -10.509 M -433.19 % | -1.971 M 77.98 % | -8.952 M -366.69 % | -1.918 M -305.26 % | 934.541 K 107.91 % | -11.808 M -960.42 % | -1.114 M -7 946.41 % | -13.839 K -9.51 % | -12.637 K -27.57 % | -9.906 K 79.20 % | -47.624 K -1 755.24 % | -2.567 K 90.30 % | -26.476 K 80.94 % | -138.881 K -2 168.93 % | -6.121 K |
Income before tax ratio | -6.01 -4 054.75 % | 0.15 109.52 % | -1.60 36.02 % | -2.49 25.59 % | -3.35 75.98 % | -13.95 -496.27 % | -2.34 -30.66 % | -1.79 -95.93 % | -0.91 -44.21 % | -0.63 -345.00 % | -0.14 97.72 % | -6.25 -608.15 % | -0.88 94.97 % | -17.53 -271.33 % | -4.72 -20.33 % | -3.92 -558.94 % | -0.60 -85.01 % | -0.32 85.76 % | -2.26 69.65 % | -7.45 -368.75 % | -1.59 79.02 % | -7.58 -335.04 % | -1.74 -260.58 % | 1.08 110.86 % | -9.99 -719.55 % | -1.22 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
EBITDA | -29.471 M -44.36 % | -20.415 M 25.40 % | -27.366 M 35.89 % | -42.688 M 24.59 % | -56.609 M -80.01 % | -31.447 M 49.18 % | -61.880 M -316.84 % | -14.845 M -53.07 % | -9.698 M -40.21 % | -6.917 M -169.98 % | -2.562 M 97.59 % | -106.199 M -687.71 % | -13.482 M 62.57 % | -36.024 M 36.18 % | -56.443 M 3.06 % | -58.223 M -3 185.72 % | -1.772 M 67.99 % | -5.536 M 56.79 % | -12.813 M -47.83 % | -8.668 M -519.99 % | -1.398 M 65.26 % | -4.024 M -3 886.72 % | -100.928 K -109.78 % | 1.032 M 164.20 % | -1.607 M -88.34 % | -853.305 K -6 065.94 % | -13.839 K -9.51 % | -12.637 K -27.57 % | -9.906 K 79.20 % | -47.624 K -1 755.24 % | -2.567 K 90.30 % | -26.476 K 80.94 % | -138.881 K -2 168.93 % | -6.121 K |
Net income ratio | -5.43 -18 270.86 % | 0.03 101.90 % | -1.57 33.32 % | -2.36 25.88 % | -3.18 76.38 % | -13.47 -476.60 % | -2.34 -31.23 % | -1.78 -94.81 % | -0.91 -44.21 % | -0.63 -345.00 % | -0.14 97.72 % | -6.25 -608.15 % | -0.88 94.97 % | -17.53 -307.15 % | -4.31 -17.18 % | -3.67 -517.13 % | -0.60 -85.01 % | -0.32 85.76 % | -2.26 69.65 % | -7.45 -368.75 % | -1.59 79.02 % | -7.58 -335.04 % | -1.74 -260.58 % | 1.08 110.86 % | -9.99 -719.55 % | -1.22 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Ratio EBITDA | -1.37 -61.59 % | -0.84 -10.45 % | -0.77 23.68 % | -1.00 19.31 % | -1.24 -108.43 % | -0.60 51.66 % | -1.23 -221.93 % | -0.38 10.51 % | -0.43 -103.44 % | -0.21 -141.97 % | -0.09 97.78 % | -3.91 -542.24 % | -0.61 71.24 % | -2.12 45.59 % | -3.89 -3.13 % | -3.77 -2 672.97 % | -0.14 66.96 % | -0.41 81.79 % | -2.26 63.17 % | -6.14 -445.06 % | -1.13 66.90 % | -3.41 -3 616.40 % | -0.09 -107.65 % | 1.20 188.10 % | -1.36 -45.56 % | -0.93 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Gross profit ratio | -0.43 -75.21 % | -0.25 49.02 % | -0.49 42.39 % | -0.84 -627.47 % | -0.12 -138.58 % | -0.05 92.38 % | -0.64 -875.61 % | 0.08 -78.89 % | 0.39 -31.17 % | 0.57 -8.56 % | 0.62 148.37 % | -1.28 -593.61 % | 0.26 155.65 % | -0.47 71.12 % | -1.61 -80.71 % | -0.89 -153.15 % | 1.68 94.24 % | 0.86 -32.44 % | 1.28 247.22 % | 0.37 -82.88 % | 2.15 237.66 % | 0.64 -71.53 % | 2.24 -37.07 % | 3.55 205.18 % | 1.16 13.30 % | 1.03 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Weighted average shs out dil | 43.783 M 1.83 % | 42.997 M 0.16 % | 42.928 M -99.29 % | 6.061 B 19 500.00 % | 30.923 M 21.69 % | 25.411 M 41.28 % | 17.986 M | 0.000 -100.00 % | 8.743 M 0.31 % | 8.716 M 0.96 % | 8.633 M 0.20 % | 8.615 M 63.32 % | 5.275 M 12.18 % | 4.703 M 2.47 % | 4.589 M | 0.000 -100.00 % | 3.750 M 5.89 % | 3.541 M 2.21 % | 3.465 M | 0.000 -100.00 % | 3.212 M 93.01 % | 1.664 M 21.86 % | 1.366 M | 0.000 -100.00 % | 1.206 M 1 080.11 % | 102.235 K | 0.000 -100.00 % | 31.746 K 0.00 % | 31.746 K 0.00 % | 31.746 K 0.00 % | 31.746 K 0.00 % | 31.746 K 19.68 % | 26.526 K -16.44 % | 31.746 K |
Weighted average shs out | 43.783 M 1.83 % | 42.997 M 0.16 % | 42.928 M -99.29 % | 6.061 B 19 500.00 % | 30.923 M 21.69 % | 25.411 M 41.28 % | 17.986 M | 0.000 -100.00 % | 8.743 M 0.31 % | 8.716 M 0.96 % | 8.633 M 0.20 % | 8.615 M 63.32 % | 5.275 M 12.18 % | 4.703 M 2.47 % | 4.589 M | 0.000 -100.00 % | 3.750 M 5.89 % | 3.541 M 2.21 % | 3.465 M | 0.000 -100.00 % | 3.212 M 93.01 % | 1.664 M 21.86 % | 1.366 M | 0.000 -100.00 % | 1.206 M 1 080.11 % | 102.235 K | 0.000 -100.00 % | 31.746 K 0.00 % | 31.746 K 0.00 % | 31.746 K 0.00 % | 31.746 K 0.00 % | 31.746 K 19.68 % | 26.526 K -16.44 % | 31.746 K |
EPS diluted | -2.68 -1 130.77 % | 0.26 119.85 % | -1.31 -7 791.57 % | -0.02 99.65 % | -4.69 83.24 % | -27.98 -329.14 % | -6.52 | 0.00 100.00 % | -2.37 0.84 % | -2.39 -387.76 % | -0.49 97.51 % | -19.68 -431.89 % | -3.70 94.16 % | -63.41 -366.25 % | -13.60 | 0.00 100.00 % | -2.07 -69.67 % | -1.22 67.03 % | -3.70 | 0.00 100.00 % | -0.61 88.66 % | -5.38 -284.29 % | -1.40 | 0.00 100.00 % | -9.79 10.10 % | -10.89 | 0.00 100.00 % | -0.40 -29.03 % | -0.31 79.34 % | -1.50 -1 754.34 % | -0.08 90.25 % | -0.83 84.16 % | -5.24 -2 657.89 % | -0.19 |
Earnings per share | -2.68 -1 130.77 % | 0.26 119.85 % | -1.31 -7 791.57 % | -0.02 99.65 % | -4.69 83.24 % | -27.98 -329.14 % | -6.52 | 0.00 100.00 % | -2.37 0.84 % | -2.39 -387.76 % | -0.49 97.51 % | -19.68 -431.89 % | -3.70 94.16 % | -63.41 -366.25 % | -13.60 | 0.00 100.00 % | -2.07 -69.67 % | -1.22 67.03 % | -3.70 | 0.00 100.00 % | -0.61 88.66 % | -5.38 -284.29 % | -1.40 | 0.00 100.00 % | -9.79 10.10 % | -10.89 | 0.00 100.00 % | -0.40 -29.03 % | -0.31 79.34 % | -1.50 -1 754.34 % | -0.08 90.25 % | -0.83 84.16 % | -5.24 -2 657.89 % | -0.19 |
Gross profit | -9.354 M -56.53 % | -5.976 M 65.57 % | -17.355 M 51.60 % | -35.861 M -579.83 % | -5.275 M -106.05 % | -2.560 M 91.99 % | -31.976 M -1 104.27 % | 3.184 M -63.88 % | 8.816 M -52.56 % | 18.584 M 2.03 % | 18.214 M 152.51 % | -34.690 M -705.41 % | 5.730 M 172.42 % | -7.912 M 66.12 % | -23.356 M -69.87 % | -13.749 M -162.98 % | 21.832 M 88.16 % | 11.603 M 60.32 % | 7.237 M 1 293.87 % | 519.236 K -80.52 % | 2.666 M 254.39 % | 752.196 K -69.46 % | 2.463 M -19.57 % | 3.062 M 122.40 % | 1.377 M 46.60 % | 939.306 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Income tax expense | -12.459 M -522.63 % | 2.948 M 462.61 % | -813.000 K 85.84 % | -5.743 M 25.39 % | -7.697 M 69.48 % | -25.218 M -16 169.68 % | -155.000 K 60.96 % | -397.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -993.000 K 83.51 % | -6.023 M -25.82 % | -4.787 M | 0.000 | 0.000 | 0.000 -100.00 % | 2.095 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 79.264 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Cost of revenue | 30.939 M 2.66 % | 30.137 M -43.27 % | 53.126 M -32.28 % | 78.446 M 54.29 % | 50.844 M -8.10 % | 55.323 M -32.67 % | 82.164 M 130.95 % | 35.577 M 156.98 % | 13.844 M -3.16 % | 14.296 M 27.03 % | 11.254 M -81.80 % | 61.835 M 277.00 % | 16.402 M -34.18 % | 24.919 M -34.17 % | 37.855 M 29.76 % | 29.173 M 430.95 % | -8.815 M -580.38 % | 1.835 M 216.54 % | -1.575 M -276.64 % | 891.420 K 162.53 % | -1.426 M -431.97 % | 429.426 K 131.53 % | -1.362 M 38.12 % | -2.201 M -1 031.30 % | -194.532 K -665.60 % | -25.409 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
General and administrative expenses | 11.053 M 2.48 % | 10.785 M -5.60 % | 11.425 M -14.64 % | 13.384 M -59.50 % | 33.047 M 24.39 % | 26.567 M 0.98 % | 26.308 M 31.70 % | 19.975 M 635.73 % | 2.715 M -84.54 % | 17.558 M 18.27 % | 14.846 M -4.30 % | 15.513 M -10.89 % | 17.409 M -22.10 % | 22.349 M -7.41 % | 24.137 M -25.90 % | 32.572 M 74.58 % | 18.657 M 42.19 % | 13.121 M 36.66 % | 9.601 M 54.03 % | 6.233 M 121.79 % | 2.810 M -24.81 % | 3.738 M 152.31 % | 1.481 M 5.89 % | 1.399 M 4.03 % | 1.345 M 48.38 % | 906.312 K 6 448.97 % | 13.839 K 9.51 % | 12.637 K 27.57 % | 9.906 K -79.20 % | 47.624 K 1 755.24 % | 2.567 K -90.30 % | 26.476 K -80.94 % | 138.881 K 2 168.93 % | 6.121 K |
Selling and marketing expenses | 2.812 M 5.00 % | 2.678 M -34.78 % | 4.106 M -17.45 % | 4.974 M -7.31 % | 5.366 M -15.75 % | 6.369 M 2.35 % | 6.223 M 69.75 % | 3.666 M -73.10 % | 13.629 M 534.20 % | 2.149 M 3.22 % | 2.082 M -27.02 % | 2.853 M 33.88 % | 2.131 M 465.25 % | 377.000 K -93.94 % | 6.220 M -34.66 % | 9.520 M 85.86 % | 5.122 M 5.85 % | 4.839 M -58.68 % | 11.711 M 207.60 % | 3.807 M 81.11 % | 2.102 M 54.84 % | 1.358 M 21.81 % | 1.115 M 51.95 % | 733.533 K -12.18 % | 835.240 K 26.91 % | 658.118 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other expenses | 3.779 M -7.85 % | 4.101 M 12.20 % | 3.655 M -38.97 % | 5.989 M 32.03 % | 4.536 M 123.34 % | 2.031 M | 0.000 100.00 % | -494.000 K 89.31 % | -4.621 M 66.81 % | -13.922 M -751.50 % | -1.635 M 97.42 % | -63.333 M -29 774.06 % | -212.000 K 92.93 % | -3.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Operating expenses | 17.725 M -0.03 % | 17.730 M -9.11 % | 19.508 M -20.63 % | 24.578 M -43.48 % | 43.489 M 2.45 % | 42.449 M -2.89 % | 43.713 M 60.06 % | 27.310 M 20.30 % | 22.701 M -10.98 % | 25.501 M 22.74 % | 20.776 M -70.95 % | 71.509 M 218.33 % | 22.464 M -18.61 % | 27.602 M -21.36 % | 35.100 M -25.16 % | 46.902 M 94.97 % | 24.056 M 30.13 % | 18.486 M -16.11 % | 22.035 M 105.68 % | 10.713 M 101.43 % | 5.319 M -3.14 % | 5.491 M 93.04 % | 2.844 M 21.20 % | 2.347 M -1.60 % | 2.385 M 39.20 % | 1.713 M 12 280.41 % | 13.839 K 9.51 % | 12.637 K 27.57 % | 9.906 K -79.20 % | 47.624 K 1 755.24 % | 2.567 K -90.30 % | 26.476 K -80.94 % | 138.881 K 2 168.93 % | 6.121 K |
Cost and expenses | 48.664 M 1.67 % | 47.867 M -34.10 % | 72.634 M -29.50 % | 103.024 M 9.21 % | 94.333 M -3.52 % | 97.772 M -22.33 % | 125.877 M 100.16 % | 62.887 M 72.08 % | 36.545 M -8.17 % | 39.797 M 24.25 % | 32.030 M -75.98 % | 133.344 M 243.09 % | 38.866 M -26.00 % | 52.521 M -28.01 % | 72.955 M -4.10 % | 76.075 M 399.15 % | 15.241 M -25.00 % | 20.321 M -0.68 % | 20.460 M 76.31 % | 11.605 M 198.09 % | 3.893 M -34.24 % | 5.920 M 299.31 % | 1.483 M 915.34 % | 146.021 K -93.33 % | 2.190 M 29.77 % | 1.688 M 12 096.81 % | 13.839 K 9.51 % | 12.637 K 27.57 % | 9.906 K -79.20 % | 47.624 K 1 755.24 % | 2.567 K -90.30 % | 26.476 K -80.94 % | 138.881 K 2 168.93 % | 6.121 K |
Research and development expenses | 81.000 K -51.20 % | 166.000 K -48.45 % | 322.000 K 39.39 % | 231.000 K -57.22 % | 540.000 K -63.46 % | 1.478 M 52.84 % | 967.000 K 3.53 % | 934.000 K 27.95 % | 730.000 K -35.74 % | 1.136 M 9.97 % | 1.033 M 52.58 % | 677.000 K -33.43 % | 1.017 M -15.32 % | 1.201 M -31.14 % | 1.744 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 61.400 K 301.23 % | 15.303 K -60.07 % | 38.326 K 162.99 % | 14.573 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Selling general and administrative expenses | 13.865 M 2.99 % | 13.463 M -13.32 % | 15.531 M -15.40 % | 18.358 M -52.21 % | 38.413 M 16.63 % | 32.936 M 1.24 % | 32.531 M 37.60 % | 23.641 M 44.65 % | 16.344 M -17.07 % | 19.707 M 16.42 % | 16.928 M -7.83 % | 18.366 M -6.01 % | 19.540 M -14.02 % | 22.726 M -25.14 % | 30.357 M -27.88 % | 42.092 M 77.01 % | 23.779 M 32.40 % | 17.960 M -15.73 % | 21.312 M 112.26 % | 10.040 M 104.38 % | 4.913 M -3.59 % | 5.096 M 96.28 % | 2.596 M 21.73 % | 2.133 M -2.18 % | 2.180 M 39.35 % | 1.564 M 11 204.50 % | 13.839 K 9.51 % | 12.637 K 27.57 % | 9.906 K -79.20 % | 47.624 K 1 755.24 % | 2.567 K -90.30 % | 26.476 K -80.94 % | 138.881 K 2 168.93 % | 6.121 K |
Interest income | 336.000 K -34.25 % | 511.000 K -7.09 % | 550.000 K 9.56 % | 502.000 K 174.32 % | 183.000 K -5.18 % | 193.000 K -75.06 % | 774.000 K 42.28 % | 544.000 K 55.87 % | 349.000 K 17.91 % | 296.000 K -28.16 % | 412.000 K -37.86 % | 663.000 K 87.82 % | 353.000 K 11.36 % | 317.000 K -44.48 % | 571.000 K -63.75 % | 1.575 M 26.81 % | 1.242 M -4.75 % | 1.304 M 22.32 % | 1.066 M 24.88 % | 853.662 K 0.57 % | 848.832 K 165.60 % | 319.593 K 242.68 % | 93.264 K 116.14 % | 43.150 K 40.38 % | 30.737 K 105.34 % | 14.969 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Interest expense | 295.000 K -76.64 % | 1.263 M -48.80 % | 2.467 M -43.57 % | 4.372 M -15.06 % | 5.147 M -1.98 % | 5.251 M -1.02 % | 5.305 M -77.67 % | 23.756 M 620.75 % | 3.296 M 19.08 % | 2.768 M 19.98 % | 2.307 M -15.53 % | 2.731 M -16.71 % | 3.279 M -8.87 % | 3.598 M 727.13 % | 435.000 K 42.62 % | 305.000 K 106.08 % | 148.000 K 1 750.00 % | 8.000 K 0.83 % | 7.934 K 278.71 % | 2.095 K | 0.000 -100.00 % | 1.094 M 152.80 % | 432.908 K 42.90 % | 302.945 K 282.20 % | 79.264 K -37.05 % | 125.916 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Depreciation and amortization | 91.245 M 877.76 % | 9.332 M -29.05 % | 13.153 M -80.39 % | 67.087 M -12.16 % | 76.370 M 445.23 % | 14.007 M -7.75 % | 15.184 M 54.40 % | 9.834 M 395.92 % | 1.983 M -55.28 % | 4.434 M 13.58 % | 3.904 M -93.16 % | 57.056 M 1 225.03 % | 4.306 M 14.40 % | 3.764 M 20.49 % | 3.124 M 48.41 % | 2.105 M 659.93 % | 277.000 K 63.07 % | 169.868 K -84.26 % | 1.079 M 60.40 % | 672.786 K 65.71 % | 405.991 K 2.72 % | 395.253 K 111.45 % | 186.922 K -6.02 % | 198.886 K 19.36 % | 166.630 K 24.05 % | 134.322 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Operating income | -120.716 M -305.81 % | -29.747 M 26.59 % | -40.519 M 63.09 % | -109.775 M 17.45 % | -132.979 M 80.15 % | -669.856 M -331.86 % | -155.109 M -158.85 % | -59.923 M -272.42 % | -16.090 M -132.62 % | -6.917 M -169.98 % | -2.562 M 97.59 % | -106.199 M -404.36 % | -21.056 M 92.72 % | -289.418 M -395.10 % | -58.456 M 3.62 % | -60.651 M -2 627.11 % | -2.224 M 67.69 % | -6.883 M 53.48 % | -14.797 M -45.16 % | -10.194 M -284.27 % | -2.653 M 44.02 % | -4.739 M -1 143.35 % | -381.114 K -153.25 % | 715.724 K 171.01 % | -1.008 M -0.54 % | -1.003 M -7 144.72 % | -13.839 K -9.51 % | -12.637 K -27.57 % | -9.906 K 79.20 % | -47.624 K -1 755.24 % | -2.567 K 90.30 % | -26.476 K 80.94 % | -138.881 K -2 168.93 % | -6.121 K |
Operating income ratio | -5.59 -354.24 % | -1.23 -8.69 % | -1.13 56.06 % | -2.58 11.66 % | -2.92 77.01 % | -12.70 -310.79 % | -3.09 -99.91 % | -1.55 -117.72 % | -0.71 -237.53 % | -0.21 -141.97 % | -0.09 97.78 % | -3.91 -311.22 % | -0.95 94.41 % | -17.02 -322.09 % | -4.03 -2.53 % | -3.93 -2 201.53 % | -0.17 66.64 % | -0.51 80.40 % | -2.61 63.84 % | -7.23 -237.83 % | -2.14 46.66 % | -4.01 -1 059.04 % | -0.35 -141.66 % | 0.83 197.43 % | -0.85 22.30 % | -1.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Total other income expenses net | -8.949 M -126.78 % | 33.417 M 301.93 % | -16.549 M -560.72 % | 3.592 M 118.21 % | -19.723 M 70.23 % | -66.248 M -275.81 % | 37.682 M 497.11 % | -9.489 M -105.35 % | -4.621 M 66.81 % | -13.922 M -751.50 % | -1.635 M 97.42 % | -63.333 M -4 220.56 % | 1.537 M 117.57 % | -8.749 M 12.51 % | -10.000 M -7 675.76 % | 132.000 K 102.39 % | -5.527 M -316.07 % | 2.558 M 28.28 % | 1.994 M 733.76 % | -314.636 K -146.14 % | 681.927 K 116.18 % | -4.213 M -174.12 % | -1.537 M -802.45 % | 218.817 K 102.03 % | -10.800 M -9 634.71 % | -110.946 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-06-30 |
2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-04-30 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net debt | 159.824 M 1.55 % | 157.389 M -15.60 % | 186.481 M 10.81 % | 168.282 M -52.17 % | 351.839 M -2.14 % | 359.532 M 2.12 % | 352.082 M -18.27 % | 430.776 M 2 070.43 % | -21.862 M 48.05 % | -42.086 M 32.50 % | -62.348 M 10.03 % | -69.297 M -561.52 % | 15.015 M -47.84 % | 28.788 M 106.35 % | 13.951 M 117.40 % | -80.194 M 42.45 % | -139.346 M 15.57 % | -165.044 M -609.01 % | -23.278 M 40.83 % | -39.342 M -3 985.99 % | -962.844 K 99.34 % | -145.993 M -852.97 % | 19.389 M 209.29 % | -17.741 M 8.15 % | -19.315 M -36.79 % | -14.120 M -1 645.27 % | -809.071 K 1.09 % | -817.950 K 2.67 % | -840.348 K 4.23 % | -877.453 K 4.86 % | -922.279 K 0.98 % | -931.404 K -0.07 % | -930.796 K 5.76 % | -987.635 K |
Total investments | 13.674 M -12.31 % | 15.594 M -3.89 % | 16.226 M -12.31 % | 18.503 M -64.37 % | 51.927 M -1.08 % | 52.493 M 5.66 % | 49.679 M -35.62 % | 77.171 M -0.78 % | 77.781 M -2.14 % | 79.483 M 2.09 % | 77.859 M -2.08 % | 79.515 M -5.96 % | 84.554 M 8.52 % | 77.915 M -8.06 % | 84.747 M -8.94 % | 93.063 M 81.85 % | 51.175 M -2.78 % | 52.636 M -73.41 % | 197.969 M -3.64 % | 205.447 M -17.19 % | 248.097 M 108.87 % | 118.778 M 254.44 % | 33.511 M 1 067.00 % | 2.872 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total debt | 179.824 M -6.16 % | 191.622 M -27.68 % | 264.965 M 5.35 % | 251.520 M -31.29 % | 366.060 M -7.85 % | 397.258 M -2.60 % | 407.845 M -18.14 % | 498.238 M 741.96 % | 59.176 M -32.19 % | 87.269 M -0.18 % | 87.425 M -23.90 % | 114.876 M 5.06 % | 109.340 M 0.12 % | 109.214 M 97.75 % | 55.228 M 65.48 % | 33.374 M -1.10 % | 33.746 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 21.133 M 2.03 % | 20.711 M | 0.000 -100.00 % | 3.005 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Accumulated other comprehensive income loss | 12.752 M 17.09 % | 10.891 M -51.97 % | 22.676 M 22.74 % | 18.475 M -9.84 % | 20.491 M -7.48 % | 22.148 M 1 360.95 % | 1.516 M 31.60 % | 1.152 M 38 300.00 % | 3.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Retained earnings | -2.014 B -6.18 % | -1.897 B 0.04 % | -1.898 B -3.05 % | -1.842 B -5.75 % | -1.741 B -9.08 % | -1.596 B -80.07 % | -886.566 M -14.54 % | -773.993 M -9.79 % | -704.978 M -3.03 % | -684.268 M -3.14 % | -663.428 M -0.64 % | -659.231 M -34.36 % | -490.652 M -4.16 % | -471.040 M -151.72 % | -187.131 M -50.07 % | -124.698 M -83.33 % | -68.019 M -12.87 % | -60.263 M -7.73 % | -55.938 M -29.68 % | -43.134 M -32.21 % | -32.626 M -6.43 % | -30.655 M -41.25 % | -21.703 M -9.70 % | -19.785 M 4.51 % | -20.719 M -132.52 % | -8.911 M -2 659.67 % | -322.895 K -4.48 % | -309.056 K -4.26 % | -296.419 K -16.36 % | -254.744 K -4.05 % | -244.838 K -24.15 % | -197.214 K -1.32 % | -194.647 K -15.74 % | -168.171 K |
Common stock | 1.894 B 0.12 % | 1.891 B 0.08 % | 1.890 B 0.00 % | 1.890 B 2.27 % | 1.848 B 2.63 % | 1.800 B 5.16 % | 1.712 B 35.03 % | 1.268 B 22.92 % | 1.032 B 0.05 % | 1.031 B 0.73 % | 1.024 B -0.02 % | 1.024 B 17.74 % | 869.505 M 2.73 % | 846.396 M 5.82 % | 799.880 M 0.02 % | 799.706 M 88.44 % | 424.383 M 2.41 % | 414.405 M 15.95 % | 357.402 M 2.93 % | 347.233 M 14.04 % | 304.474 M 1.74 % | 299.271 M 553.64 % | 45.785 M 1.39 % | 45.159 M 2.03 % | 44.261 M 63.60 % | 27.055 M 2 682.70 % | 972.272 K 0.00 % | 972.272 K 0.00 % | 972.272 K 0.00 % | 972.272 K 0.00 % | 972.272 K -1.52 % | 987.249 K 0.00 % | 987.249 K 0.00 % | 987.249 K |
Total equity | 142.731 M -44.05 % | 255.112 M -3.32 % | 263.860 M -15.89 % | 313.692 M -15.41 % | 370.824 M -20.40 % | 465.874 M -56.22 % | 1.064 B 45.33 % | 732.265 M 38.92 % | 527.125 M -3.19 % | 544.472 M -2.08 % | 556.013 M -0.12 % | 556.676 M 0.87 % | 551.896 M 5.99 % | 520.690 M -28.21 % | 725.253 M -6.63 % | 776.756 M 79.52 % | 432.688 M 2.24 % | 423.195 M 15.67 % | 365.868 M 13.32 % | 322.873 M 10.64 % | 291.814 M 1.16 % | 288.463 M 817.85 % | 31.428 M -3.12 % | 32.439 M 18.85 % | 27.294 M 27.83 % | 21.352 M 2 568.28 % | 800.217 K -1.70 % | 814.056 K -1.53 % | 826.693 K -4.80 % | 868.368 K -1.13 % | 878.274 K -5.38 % | 928.229 K -0.28 % | 930.796 K -2.77 % | 957.272 K |
Other non current liabilities | 942.000 K 6.92 % | 881.000 K -37.65 % | 1.413 M 0.28 % | 1.409 M -45.60 % | 2.590 M 140.71 % | 1.076 M 156.19 % | 420.000 K -19.23 % | 520.000 K -71.19 % | 1.805 M -11.13 % | 2.031 M 920.60 % | 199.000 K 100.75 % | -26.468 M | 0.000 | 0.000 | 0.000 -100.00 % | 946.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Long term debt | 1.061 M -13.74 % | 1.230 M -28.15 % | 1.712 M -11.11 % | 1.926 M -95.41 % | 41.964 M -0.97 % | 42.377 M -45.39 % | 77.601 M 3.13 % | 75.244 M 38.02 % | 54.517 M -31.33 % | 79.393 M -0.16 % | 79.524 M -0.81 % | 80.174 M -21.01 % | 101.499 M -0.05 % | 101.553 M 95.70 % | 51.892 M 71.50 % | 30.257 M -0.38 % | 30.371 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 21.133 M 2.03 % | 20.711 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total non current liabilities | 17.726 M -40.28 % | 29.681 M -4.63 % | 31.123 M -3.29 % | 32.181 M -59.45 % | 79.363 M 0.36 % | 79.080 M -43.01 % | 138.761 M 82.82 % | 75.900 M 34.76 % | 56.322 M -30.83 % | 81.424 M 2.13 % | 79.723 M 48.44 % | 53.706 M -47.09 % | 101.499 M -0.05 % | 101.553 M 53.25 % | 66.265 M 28.42 % | 51.599 M 69.90 % | 30.371 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 21.133 M 2.03 % | 20.711 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other current liabilities | -6.945 M -161.15 % | 11.358 M -3.27 % | 11.742 M 1 537.66 % | 717.000 K -71.40 % | 2.507 M -55.66 % | 5.654 M -67.73 % | 17.521 M 205.62 % | 5.733 M -56.03 % | 13.037 M 3.03 % | 12.654 M 365.73 % | 2.717 M -21.25 % | 3.450 M 24.59 % | 2.769 M -60.28 % | 6.972 M 203.27 % | -6.751 M -124.96 % | -3.001 M -306.97 % | 1.450 M -55.18 % | 3.235 M -81.45 % | 17.438 M 457.16 % | 3.130 M -15.47 % | 3.702 M -66.73 % | 11.128 M 267.84 % | 3.025 M 123.16 % | 1.356 M -66.97 % | 4.104 M 45.24 % | 2.826 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Deferred revenue | 18.194 M | 0.000 | 0.000 -100.00 % | 5.763 M 21.00 % | 4.763 M 0.00 % | 4.763 M 0.00 % | 4.763 M 0.00 % | 4.763 M 0.00 % | 4.763 M 0.00 % | 4.763 M 0.00 % | 4.763 M 0.00 % | 4.763 M 58.77 % | 3.000 M 0.00 % | 3.000 M -56.82 % | 6.947 M 98.83 % | 3.494 M 54.81 % | 2.257 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Short term debt | 178.763 M -6.11 % | 190.392 M -27.68 % | 263.253 M 5.47 % | 249.594 M -22.99 % | 324.096 M -8.67 % | 354.881 M 7.46 % | 330.244 M -21.93 % | 422.994 M 8 979.07 % | 4.659 M -40.85 % | 7.876 M -0.32 % | 7.901 M -77.23 % | 34.702 M 342.57 % | 7.841 M 2.35 % | 7.661 M 129.65 % | 3.336 M 7.03 % | 3.117 M -7.64 % | 3.375 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.005 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total current liabilities | 236.221 M -2.79 % | 242.995 M -24.53 % | 321.981 M -3.91 % | 335.076 M -15.98 % | 398.797 M -7.05 % | 429.026 M 4.37 % | 411.065 M -18.38 % | 503.638 M 622.14 % | 69.742 M -5.39 % | 73.715 M 27.01 % | 58.037 M -29.64 % | 82.487 M 85.09 % | 44.567 M -34.69 % | 68.237 M 10.36 % | 61.829 M 17.36 % | 52.685 M 11.16 % | 47.394 M 102.90 % | 23.358 M 33.95 % | 17.438 M 43.82 % | 12.125 M 23.29 % | 9.834 M -11.62 % | 11.128 M 113.81 % | 5.204 M 71.88 % | 3.028 M -26.22 % | 4.104 M -29.61 % | 5.830 M 50 344.73 % | 11.558 K 44.95 % | 7.974 K -56.42 % | 18.298 K 101.41 % | 9.085 K -79.35 % | 44.005 K 1 285.98 % | 3.175 K | 0.000 -100.00 % | 30.363 K |
Total liabilities | 253.947 M -6.87 % | 272.676 M -22.78 % | 353.104 M -3.85 % | 367.257 M -23.19 % | 478.160 M -5.89 % | 508.106 M -7.59 % | 549.826 M -5.13 % | 579.538 M 359.72 % | 126.064 M -18.74 % | 155.139 M 12.62 % | 137.760 M 1.15 % | 136.193 M -6.76 % | 146.066 M -13.97 % | 169.790 M 32.55 % | 128.094 M 22.83 % | 104.284 M 34.10 % | 77.765 M 232.93 % | 23.358 M 33.95 % | 17.438 M 43.82 % | 12.125 M 23.29 % | 9.834 M -11.62 % | 11.128 M -57.75 % | 26.337 M 10.94 % | 23.739 M 478.42 % | 4.104 M -29.61 % | 5.830 M 50 344.74 % | 11.558 K 44.95 % | 7.974 K -56.42 % | 18.298 K 101.41 % | 9.085 K -79.35 % | 44.005 K 1 285.98 % | 3.175 K | 0.000 -100.00 % | 30.363 K |
Other non current assets | 11.046 M -20.49 % | 13.893 M -0.33 % | 13.939 M 31.62 % | 10.590 M -15.28 % | 12.500 M -6.31 % | 13.342 M 3.01 % | 12.952 M 54.65 % | 8.375 M -69.14 % | 27.142 M 292.23 % | 6.920 M 0.42 % | 6.891 M 31.08 % | 5.257 M 15.59 % | 4.548 M -13.27 % | 5.244 M 936.36 % | 506.000 K -6.64 % | 542.000 K -95.54 % | 12.157 M -25.85 % | 16.395 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Long term investments | 13.674 M -9.38 % | 15.090 M -7.00 % | 16.226 M -12.31 % | 18.503 M -64.37 % | 51.927 M -1.08 % | 52.493 M 5.66 % | 49.679 M -35.62 % | 77.171 M -0.78 % | 77.781 M -2.14 % | 79.483 M 2.09 % | 77.859 M -2.08 % | 79.515 M -4.91 % | 83.620 M 8.62 % | 76.986 M 7.91 % | 71.345 M 6.29 % | 67.126 M 32.50 % | 50.663 M -2.77 % | 52.109 M 5.57 % | 49.360 M | 0.000 -100.00 % | 110.000 K 0.00 % | 110.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Intangible assets | 70.383 M -23.51 % | 92.014 M -1.30 % | 93.224 M -1.19 % | 94.343 M -0.93 % | 95.228 M -2.32 % | 97.492 M -59.86 % | 242.893 M 379.95 % | 50.608 M 208.36 % | 16.412 M 1.33 % | 16.196 M -4.49 % | 16.958 M -0.41 % | 17.028 M -11.34 % | 19.206 M -0.08 % | 19.221 M -84.95 % | 127.692 M -0.36 % | 128.149 M 2 222.80 % | 5.517 M 15.95 % | 4.758 M 9.92 % | 4.328 M 7.02 % | 4.045 M 19.42 % | 3.387 M 21.22 % | 2.794 M 1.25 % | 2.759 M -0.16 % | 2.764 M 5.65 % | 2.616 M -0.90 % | 2.640 M | 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 -100.00 % | 375.039 M 325.27 % | 88.189 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 111.877 M 0.00 % | 111.877 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Goodwill and intangible assets | 70.383 M -23.51 % | 92.014 M -1.30 % | 93.224 M -1.19 % | 94.343 M -0.93 % | 95.228 M -2.32 % | 97.492 M -84.22 % | 617.932 M 345.21 % | 138.797 M 745.70 % | 16.412 M 1.33 % | 16.196 M -4.49 % | 16.958 M -0.41 % | 17.028 M -11.34 % | 19.206 M -0.08 % | 19.221 M -91.98 % | 239.569 M -0.19 % | 240.026 M 4 250.66 % | 5.517 M 15.95 % | 4.758 M 9.92 % | 4.328 M 7.02 % | 4.045 M 19.42 % | 3.387 M 21.22 % | 2.794 M 1.25 % | 2.759 M -0.16 % | 2.764 M 5.65 % | 2.616 M -0.90 % | 2.640 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Property plant equipment net | 205.854 M -25.07 % | 274.724 M -2.19 % | 280.883 M -1.74 % | 285.866 M -3.63 % | 296.634 M -25.30 % | 397.093 M -22.56 % | 512.784 M 30.18 % | 393.902 M 40.59 % | 280.183 M -0.05 % | 280.334 M -1.19 % | 283.716 M -0.61 % | 285.465 M -10.68 % | 319.605 M -3.61 % | 331.582 M 0.52 % | 329.856 M 27.46 % | 258.793 M 47.37 % | 175.602 M 39.81 % | 125.601 M 47.30 % | 85.266 M 56.93 % | 54.333 M 65.09 % | 32.911 M 70.31 % | 19.324 M 74.93 % | 11.047 M 88.85 % | 5.850 M 9.87 % | 5.324 M 11.57 % | 4.772 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Total non current assets | 300.957 M -23.95 % | 395.721 M -2.12 % | 404.272 M -1.23 % | 409.302 M -10.30 % | 456.289 M -18.58 % | 560.420 M -53.04 % | 1.193 B 93.02 % | 618.245 M 53.98 % | 401.518 M 4.85 % | 382.933 M -0.65 % | 385.424 M -0.48 % | 387.265 M -9.30 % | 426.979 M -1.40 % | 433.033 M -32.47 % | 641.276 M 13.20 % | 566.487 M 132.22 % | 243.939 M 22.67 % | 198.863 M 43.11 % | 138.955 M 138.03 % | 58.378 M 60.35 % | 36.407 M 63.79 % | 22.228 M 61.00 % | 13.806 M 60.29 % | 8.613 M 8.48 % | 7.940 M 7.13 % | 7.412 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other current assets | 11.326 M -48.16 % | 21.850 M -25.86 % | 29.470 M -47.08 % | 55.684 M -68.01 % | 174.072 M 9.09 % | 159.566 M 9.44 % | 145.799 M -65.74 % | 425.515 M 1 052.00 % | 36.937 M -24.56 % | 48.959 M 28.03 % | 38.240 M 197.19 % | 12.867 M -62.68 % | 34.481 M 4.59 % | 32.969 M 4.39 % | 31.582 M -4.62 % | 33.112 M 27.67 % | 25.935 M 39.86 % | 18.544 M 125.10 % | 8.238 M 95.98 % | 4.204 M 91.76 % | 2.192 M 14.48 % | 1.915 M 627.63 % | 263.179 K 31.15 % | 200.677 K -29.38 % | 284.165 K 452.08 % | 51.472 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Short term investments | 0.000 -100.00 % | 504.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 934.000 K 0.54 % | 929.000 K -93.07 % | 13.402 M -48.33 % | 25.937 M 4 965.82 % | 512.000 K -2.85 % | 527.000 K -99.65 % | 148.609 M -27.67 % | 205.447 M -17.15 % | 247.987 M 108.98 % | 118.668 M 254.12 % | 33.511 M 1 067.00 % | 2.872 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
cash and cash equivalents | 20.000 M -41.58 % | 34.233 M -56.38 % | 78.484 M -5.71 % | 83.238 M 485.32 % | 14.221 M -62.30 % | 37.726 M -32.35 % | 55.763 M -17.34 % | 67.462 M -16.75 % | 81.038 M -37.35 % | 129.355 M -13.63 % | 149.773 M -18.68 % | 184.173 M 95.25 % | 94.325 M 17.28 % | 80.426 M 94.84 % | 41.277 M -63.65 % | 113.568 M -34.39 % | 173.092 M 4.88 % | 165.044 M 609.01 % | 23.278 M -40.83 % | 39.342 M 3 985.99 % | 962.844 K -99.34 % | 145.993 M 8 272.10 % | 1.744 M -95.47 % | 38.453 M 99.08 % | 19.315 M 12.79 % | 17.125 M 2 016.62 % | 809.071 K -1.09 % | 817.950 K -2.67 % | 840.348 K -4.23 % | 877.453 K -4.86 % | 922.279 K -0.98 % | 931.404 K 0.07 % | 930.796 K -5.76 % | 987.635 K |
Cash and short term investments | 20.000 M -42.42 % | 34.737 M -55.74 % | 78.484 M -5.71 % | 83.238 M 485.32 % | 14.221 M -62.30 % | 37.726 M -32.35 % | 55.763 M -17.34 % | 67.462 M -16.75 % | 81.038 M -37.35 % | 129.355 M -13.63 % | 149.773 M -18.68 % | 184.173 M 93.34 % | 95.259 M 17.09 % | 81.355 M 48.79 % | 54.679 M -60.80 % | 139.505 M -19.64 % | 173.604 M 4.85 % | 165.571 M -3.67 % | 171.887 M -29.78 % | 244.789 M -1.67 % | 248.950 M -5.94 % | 264.661 M 650.71 % | 35.255 M -14.69 % | 41.324 M 113.95 % | 19.315 M 12.79 % | 17.125 M 2 016.62 % | 809.071 K -1.09 % | 817.950 K -2.67 % | 840.348 K -4.23 % | 877.453 K -4.86 % | 922.279 K -0.98 % | 931.404 K 0.07 % | 930.796 K -5.76 % | 987.635 K |
Total current assets | 95.721 M -27.52 % | 132.067 M -37.91 % | 212.692 M -21.70 % | 271.647 M -30.82 % | 392.695 M -5.05 % | 413.560 M -1.69 % | 420.663 M -39.35 % | 693.558 M 175.58 % | 251.671 M -20.53 % | 316.678 M 2.70 % | 308.349 M 0.87 % | 305.703 M 12.81 % | 270.983 M 5.26 % | 257.447 M 21.40 % | 212.073 M -32.58 % | 314.553 M 18.02 % | 266.514 M 7.60 % | 247.690 M 1.37 % | 244.351 M -11.67 % | 276.620 M 4.29 % | 265.241 M -4.37 % | 277.362 M 530.96 % | 43.959 M -7.58 % | 47.565 M 102.77 % | 23.458 M 18.65 % | 19.771 M 2 335.48 % | 811.775 K -1.25 % | 822.030 K -2.72 % | 844.991 K -3.70 % | 877.453 K -4.86 % | 922.279 K -0.98 % | 931.404 K 0.07 % | 930.796 K -5.76 % | 987.635 K |
Inventory | 39.723 M -21.48 % | 50.590 M -12.06 % | 57.530 M -30.11 % | 82.315 M -45.98 % | 152.385 M -2.19 % | 155.793 M -3.10 % | 160.784 M 7.47 % | 149.611 M 43.24 % | 104.445 M 12.11 % | 93.167 M 9.52 % | 85.071 M 17.33 % | 72.504 M -35.18 % | 111.846 M 10.16 % | 101.529 M 10.94 % | 91.517 M -2.27 % | 93.642 M 91.65 % | 48.861 M 93.02 % | 25.314 M 34.07 % | 18.881 M 48.13 % | 12.747 M 14.68 % | 11.115 M 26.70 % | 8.772 M 17.63 % | 7.457 M 43.59 % | 5.193 M 138.33 % | 2.179 M 48.41 % | 1.468 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net receivables | 24.672 M -0.88 % | 24.890 M -47.28 % | 47.208 M -6.35 % | 50.410 M -3.09 % | 52.017 M -13.99 % | 60.475 M 3.70 % | 58.317 M 14.41 % | 50.970 M 74.25 % | 29.251 M -35.28 % | 45.197 M 28.16 % | 35.265 M -2.47 % | 36.159 M 23.00 % | 29.397 M -29.32 % | 41.594 M 21.28 % | 34.295 M -28.99 % | 48.294 M 166.61 % | 18.114 M -52.66 % | 38.261 M -15.62 % | 45.345 M 204.72 % | 14.881 M 398.57 % | 2.985 M 48.24 % | 2.013 M 104.70 % | 983.602 K 16.13 % | 846.990 K -49.57 % | 1.680 M 49.19 % | 1.126 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 -100.00 % | 12.057 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -99.000 K | 0.000 | 0.000 100.00 % | -2.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Account payables | 28.015 M -12.80 % | 32.129 M -18.24 % | 39.296 M -45.86 % | 72.581 M 16.65 % | 62.220 M 5.05 % | 59.231 M 9.89 % | 53.902 M -15.19 % | 63.557 M 47.92 % | 42.968 M 11.36 % | 38.585 M 0.17 % | 38.520 M 18.70 % | 32.451 M 21.38 % | 26.736 M -40.76 % | 45.131 M -12.11 % | 51.350 M 12.66 % | 45.581 M 19.78 % | 38.055 M 101.57 % | 18.879 M | 0.000 -100.00 % | 8.995 M 46.69 % | 6.132 M | 0.000 -100.00 % | 2.179 M 30.31 % | 1.672 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Tax payables | 18.194 M 99.58 % | 9.116 M 18.54 % | 7.690 M 19.76 % | 6.421 M 23.22 % | 5.211 M 15.88 % | 4.497 M -2.98 % | 4.635 M -29.68 % | 6.591 M 52.75 % | 4.315 M -56.14 % | 9.837 M 137.84 % | 4.136 M -41.92 % | 7.121 M 68.70 % | 4.221 M -22.88 % | 5.473 M -21.22 % | 6.947 M 98.83 % | 3.494 M 54.81 % | 2.257 M 81.43 % | 1.244 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 |
Minority interest | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.821 M -0.11 % | -1.819 M -28.82 % | -1.412 M -171.06 % | 1.987 M -41.20 % | 3.379 M -9.89 % | 3.750 M 0.00 % | 3.750 M 10.98 % | 3.379 M 237.90 % | 1.000 M 0.00 % | 1.000 M 0.00 % | 1.000 M 0.00 % | 1.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 |
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 |
Other total stockholders equity | 250.655 M 0.25 % | 250.033 M 0.31 % | 249.255 M 0.90 % | 247.033 M 0.55 % | 245.684 M 1.73 % | 241.514 M 1.27 % | 238.483 M 1.42 % | 235.152 M 19.25 % | 197.196 M 1.67 % | 193.954 M 0.96 % | 192.103 M 1.78 % | 188.740 M 9.71 % | 172.043 M 19.20 % | 144.334 M 29.44 % | 111.504 M 10.68 % | 100.748 M 32.00 % | 76.324 M 10.53 % | 69.053 M 7.22 % | 64.403 M 243.03 % | 18.775 M -5.97 % | 19.966 M 0.60 % | 19.847 M 170.18 % | 7.346 M 3.98 % | 7.065 M 88.32 % | 3.751 M 16.96 % | 3.207 M 2 026.40 % | 150.840 K 0.00 % | 150.840 K 0.00 % | 150.840 K 0.00 % | 150.840 K 0.00 % | 150.840 K 9.15 % | 138.194 K 0.00 % | 138.194 K 0.00 % | 138.194 K |
Deferred tax liabilities non current | 15.723 M -42.97 % | 27.570 M -1.53 % | 27.998 M -2.94 % | 28.846 M -17.13 % | 34.809 M -2.30 % | 35.627 M -41.35 % | 60.740 M 44 561.76 % | 136.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 14.373 M -29.53 % | 20.396 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 |
Total assets | 396.678 M -24.84 % | 527.788 M -14.45 % | 616.964 M -9.40 % | 680.949 M -19.79 % | 848.984 M -12.83 % | 973.980 M -39.65 % | 1.614 B 23.04 % | 1.312 B 100.83 % | 653.189 M -6.64 % | 699.611 M 0.84 % | 693.773 M 0.13 % | 692.869 M -0.73 % | 697.962 M 1.08 % | 690.480 M -19.09 % | 853.347 M -3.14 % | 881.040 M 72.60 % | 510.453 M 14.31 % | 446.553 M 16.50 % | 383.306 M 14.42 % | 334.997 M 11.06 % | 301.649 M 0.69 % | 299.590 M 418.63 % | 57.765 M 2.82 % | 56.179 M 78.93 % | 31.398 M 15.51 % | 27.182 M 3 248.51 % | 811.775 K -1.25 % | 822.030 K -2.72 % | 844.991 K -3.70 % | 877.453 K -4.86 % | 922.279 K -0.98 % | 931.404 K 0.07 % | 930.796 K -5.76 % | 987.635 K |
2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-04-30 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 |
2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 | 2020-10-31 | 2020-07-31 | 2020-04-30 | 2020-01-31 | 2019-10-31 | 2019-07-31 | 2019-04-30 | 2019-01-31 | 2018-10-31 | 2018-07-31 | 2018-04-30 | 2018-01-31 | 2017-10-31 | 2017-07-31 | 2017-04-30 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-04-30 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-06-30 | 2014-03-31 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Deferred income tax | 68.362 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 627.477 M 909.19 % | 62.176 M 1 033.98 % | 5.483 M 102.40 % | 2.709 M -79.14 % | 12.989 M 4 801.51 % | 265.000 K -99.71 % | 90.696 M 6 341.48 % | 1.408 M -99.48 % | 269.989 M 4 582.63 % | -6.023 M -134.65 % | 17.380 M 70.78 % | 10.177 M 121.10 % | 4.603 M 730.83 % | 554.019 K 1 149.73 % | 44.331 K -98.37 % | 2.723 M -18.23 % | 3.330 M 159.70 % | 1.282 M 246.33 % | -876.396 K -108.78 % | 9.983 M | 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 | 701.000 K 132.89 % | 301.000 K -68.61 % | 959.000 K 21.86 % | 787.000 K -86.36 % | 5.768 M 43.55 % | 4.018 M -0.40 % | 4.034 M 41.10 % | 2.859 M -29.07 % | 4.031 M -20.00 % | 5.039 M 71.98 % | 2.930 M -17.53 % | 3.553 M -42.41 % | 6.170 M -21.93 % | 7.903 M -3.20 % | 8.164 M -21.08 % | 10.345 M 20.78 % | 8.565 M 63.64 % | 5.234 M 9.05 % | 4.800 M 148.39 % | 1.932 M 146.85 % | 782.816 K -60.22 % | 1.968 M 527.59 % | 313.539 K 62.38 % | 193.088 K 4.91 % | 184.059 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 119.226 K | 0.000 | 0.000 |
Change in working capital | 18.028 M -15.21 % | 21.262 M 174.78 % | -28.434 M -324.23 % | 12.681 M -26.89 % | 17.344 M 187.30 % | -19.867 M -34.92 % | -14.725 M -236.73 % | -4.373 M -129.15 % | 15.003 M 384.74 % | -5.269 M -6.88 % | -4.930 M -258.98 % | 3.101 M 136.75 % | -8.439 M 78.82 % | -39.835 M -250.17 % | -11.376 M 78.27 % | -52.347 M -3 448.95 % | -1.475 M 84.73 % | -9.661 M -16.63 % | -8.284 M -375.10 % | -1.744 M 21.44 % | -2.219 M 51.17 % | -4.545 M -451.05 % | 1.295 M 96.40 % | 659.178 K -40.12 % | 1.101 M 22 742.29 % | 4.819 K -2.84 % | 4.960 K 150.81 % | -9.761 K -313.59 % | 4.570 K 113.09 % | -34.920 K -178.66 % | 44.393 K 1 298.20 % | 3.175 K 110.46 % | -30.363 K -443.78 % | 8.832 K 43.59 % | 6.151 K | 0.000 |
Accounts receivables | 2.823 M -86.61 % | 21.090 M 1 138.92 % | -2.030 M 39.04 % | -3.330 M -166.99 % | 4.971 M 314.45 % | -2.318 M -254.33 % | 1.502 M 110.32 % | -14.550 M -224.48 % | 11.689 M 232.81 % | -8.801 M -246.36 % | -2.541 M 2.49 % | -2.606 M 7.42 % | -2.815 M 53.01 % | -5.990 M -151.29 % | 11.678 M 270.83 % | -6.836 M -368.22 % | -1.460 M 54.62 % | -3.217 M 49.19 % | -6.332 M -1 915.24 % | -314.204 K -6 069.33 % | -5.093 K 82.17 % | -28.562 K -151.49 % | 55.470 K -94.53 % | 1.015 M 282.86 % | -554.923 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Inventory | 1.522 M 404.40 % | -500.000 K 75.98 % | -2.082 M 81.89 % | -11.498 M -78.46 % | -6.443 M 55.51 % | -14.482 M -269.58 % | 8.540 M 116.64 % | 3.942 M 178.71 % | -5.008 M -174.75 % | 6.700 M 249.05 % | -4.495 M 35.08 % | -6.924 M 52.30 % | -14.517 M 18.14 % | -17.735 M 45.97 % | -32.823 M 59.79 % | -81.623 M -1 350.30 % | -5.628 M -218.35 % | -1.768 M -2.24 % | -1.729 M -420.28 % | -332.350 K 23.99 % | -437.217 K 80.96 % | -2.296 M -507.58 % | 563.422 K 134.58 % | 240.180 K -65.46 % | 695.331 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Accounts payables | -1.710 M 74.57 % | -6.724 M 72.05 % | -24.054 M -193.15 % | 25.822 M 129.53 % | 11.250 M 637.51 % | -2.093 M 91.51 % | -24.662 M -1 056.26 % | 2.579 M -23.72 % | 3.381 M 234.54 % | -2.513 M -146.53 % | 5.401 M -36.38 % | 8.489 M 422.90 % | -2.629 M -299.54 % | -658.000 K -146.31 % | 1.421 M 361.69 % | -543.000 K -115.05 % | 3.609 M -15.63 % | 4.278 M 699.34 % | -713.736 K -128.59 % | 2.497 M 567.92 % | -533.565 K -152.95 % | 1.008 M 135.24 % | 428.341 K 186.16 % | -497.148 K -141.88 % | 1.187 M 45 000.61 % | 2.632 K -26.56 % | 3.584 K 134.72 % | -10.324 K -212.06 % | 9.213 K 126.38 % | -34.920 K -185.53 % | 40.830 K 1 185.98 % | 3.175 K 110.46 % | -30.363 K -443.78 % | 8.832 K 43.59 % | 6.151 K | 0.000 |
Other working capital | 15.393 M 108.13 % | 7.396 M 2 859.70 % | -268.000 K -115.89 % | 1.687 M -77.70 % | 7.566 M 488.40 % | -1.948 M -827.62 % | -210.000 K -102.87 % | 7.312 M -26.01 % | 9.882 M 854.35 % | -1.310 M 80.12 % | -6.590 M -179.55 % | 8.284 M -64.05 % | 23.044 M 174.57 % | -30.904 M -285.10 % | 16.696 M -77.23 % | 73.310 M 1 729.09 % | 4.008 M 122.38 % | -17.908 M -1 922.84 % | 982.448 K 113.67 % | -7.187 M -189.00 % | -2.487 M 61.47 % | -6.455 M -1 404.50 % | 494.832 K 601.91 % | -98.589 K 56.51 % | -226.686 K -10 465.16 % | 2.187 K 58.94 % | 1.376 K 144.40 % | 563.000 112.13 % | -4.643 K | 0.000 -100.00 % | 3.563 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other non cash items | 39.115 M 263.84 % | -23.874 M -150.45 % | 47.325 M -28.32 % | 66.021 M -40.47 % | 110.898 M -84.22 % | 702.696 M 1 145.10 % | 56.437 M 63.74 % | 34.468 M 7 698.19 % | 442.000 K -94.76 % | 8.439 M 321.44 % | -3.811 M -103.67 % | 103.946 M 999.26 % | 9.456 M -96.53 % | 272.740 M 694.58 % | 34.325 M 172.92 % | 12.577 M 326.94 % | -5.542 M 14.71 % | -6.498 M 20.93 % | -8.217 M -629.94 % | -1.126 M 29.65 % | -1.600 M -129.11 % | 5.498 M 623.18 % | -1.051 M 73.14 % | -3.913 M -141.70 % | 9.383 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Net cash provided by operating activities | 286.000 K -94.66 % | 5.360 M 118.62 % | -28.790 M -84.63 % | -15.593 M -66.84 % | -9.346 M 73.49 % | -35.250 M 37.61 % | -56.497 M -115.39 % | -26.230 M -933.90 % | -2.537 M 69.05 % | -8.197 M -34.29 % | -6.104 M -561.32 % | -923.000 K 88.63 % | -8.119 M 84.17 % | -51.293 M -49.90 % | -34.219 M 59.26 % | -83.999 M -1 316.27 % | -5.931 M 60.67 % | -15.081 M 35.62 % | -23.425 M -117.45 % | -10.773 M -134.10 % | -4.602 M 18.35 % | -5.636 M -380.08 % | -1.174 M 39.07 % | -1.927 M -97.80 % | -974.142 K -4 129.33 % | -23.033 K -159.41 % | -8.879 K 60.36 % | -22.398 K 39.64 % | -37.105 K 17.22 % | -44.826 K -1 287.37 % | -3.231 K -631.41 % | 608.000 101.07 % | -56.839 K -425.17 % | -10.823 K | 0.000 | 0.000 |
Investments in property plant and equipment | -828.000 K 61.81 % | -2.168 M -23.53 % | -1.755 M 57.43 % | -4.123 M 36.89 % | -6.533 M -362.58 % | 2.488 M 110.28 % | -24.195 M -5.90 % | -22.848 M -1 120.51 % | -1.872 M 66.34 % | -5.561 M -170.08 % | -2.059 M 84.50 % | -13.281 M 37.94 % | -21.400 M 28.24 % | -29.820 M 34.31 % | -45.395 M -25.96 % | -36.038 M 5.15 % | -37.995 M 7.98 % | -41.291 M -60.54 % | -25.720 M -15.46 % | -22.277 M -51.57 % | -14.697 M -181.21 % | -5.227 M 1.41 % | -5.301 M -758.52 % | -617.489 K 60.30 % | -1.555 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Acquisitions net | 635.000 K | 0.000 | 0.000 100.00 % | -3.453 M 62.97 % | -9.326 M -192.24 % | 10.111 M 102.64 % | -383.018 M -51 442.90 % | 746.000 K | 0.000 100.00 % | -2.975 M | 0.000 100.00 % | -1.274 M 84.35 % | -8.141 M 39.38 % | -13.429 M -75.54 % | -7.650 M -117.69 % | 43.237 M | 0.000 100.00 % | -263.231 K 96.26 % | -7.035 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 -100.00 % | 10.011 M 1 167.22 % | 790.000 K 245.22 % | -544.000 K -270.07 % | -147.000 K -107.77 % | 1.893 M | 0.000 100.00 % | -3.475 M -816.25 % | -379.236 K -100.89 % | 42.540 M 132.90 % | -129.319 M -51.86 % | -85.157 M -177.93 % | -30.640 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
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 -100.00 % | 307.000 K -92.38 % | 4.030 M -75.46 % | 16.419 M 30.99 % | 12.535 M 75.09 % | 7.159 M 47 626.67 % | 15.000 K -99.97 % | 55.798 M -1.83 % | 56.838 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Other investing activites | 7.058 M 229.51 % | 2.142 M -92.88 % | 30.070 M -74.12 % | 116.201 M 5 363.14 % | 2.127 M 144.27 % | -4.805 M -101.68 % | 286.596 M 176.58 % | -374.247 M -2 501.11 % | -14.388 M -93.65 % | -7.430 M 68.13 % | -23.317 M -228.59 % | 18.133 M 134.10 % | 7.746 M 226.84 % | -6.107 M -278.20 % | 3.427 M 165.68 % | -5.218 M -142.85 % | 12.176 M 284.34 % | -6.605 M 74.31 % | -25.713 M -141.07 % | -10.666 M -1 415.92 % | -703.621 K -100.00 % | -351.813 K -501.86 % | -58.454 K 98.10 % | -3.084 M -3 979.58 % | -75.586 K | 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 | 6.865 M 26 503.85 % | -26.000 K -100.09 % | 28.315 M -73.93 % | 108.625 M 891.04 % | -13.732 M -276.19 % | 7.794 M 106.55 % | -119.011 M 69.91 % | -395.460 M -2 423.19 % | -15.673 M -1.40 % | -15.456 M 38.24 % | -25.026 M -706.84 % | 4.124 M 123.10 % | -17.851 M 44.87 % | -32.381 M 12.33 % | -36.936 M -461.52 % | 10.217 M 141.27 % | -24.755 M -403.98 % | 8.144 M 751.16 % | -1.251 M -112.19 % | 10.263 M 107.13 % | -144.016 M -59.34 % | -90.383 M -151.48 % | -35.941 M -930.11 % | -3.489 M -124.33 % | -1.555 M | 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 |
Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.389 M -85.73 % | 23.743 M -86.44 % | 175.034 M 286.76 % | 45.257 M | 0.000 | 0.000 | 0.000 -100.00 % | 92.095 M 100.01 % | 46.046 M | 0.000 | 0.000 100.00 % | -57.558 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 149.500 M | 0.000 | 0.000 -100.00 % | 5.017 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 600.000 K 53.85 % | 390.000 K 254.55 % | 110.000 K |
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 |
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 |
Other financing activites | -21.384 M 56.87 % | -49.585 M -1 058.80 % | -4.279 M 82.18 % | -24.015 M -5 524.12 % | -427.000 K -104.53 % | 9.419 M -94.25 % | 163.809 M -59.86 % | 408.114 M 1 455.55 % | -30.107 M -1 030.66 % | 3.235 M 198.93 % | -3.270 M -103.77 % | 86.647 M 117.33 % | 39.869 M -67.54 % | 122.823 M 10 911.88 % | -1.136 M -102.43 % | 46.842 M 20.93 % | 38.734 M -31.35 % | 56.419 M 555.10 % | 8.612 M -77.85 % | 38.888 M 983.98 % | 3.588 M -98.51 % | 240.269 M 59 111.89 % | 405.778 K -98.35 % | 24.554 M 436.82 % | 4.574 M 8 370.35 % | 53.999 K | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -5.894 K | 0.000 | 0.000 -100.00 % | 523.000 K 34.10 % | 390.000 K 254.55 % | 110.000 K |
Net cash used provided by financing activities | -21.384 M 56.87 % | -49.585 M -1 058.80 % | -4.279 M 82.18 % | -24.015 M -5 524.12 % | -427.000 K -104.53 % | 9.419 M -94.25 % | 163.809 M -59.86 % | 408.114 M 1 455.55 % | -30.107 M -1 030.66 % | 3.235 M 198.93 % | -3.270 M -103.77 % | 86.647 M 117.33 % | 39.869 M -67.54 % | 122.823 M 10 911.88 % | -1.136 M -102.43 % | 46.842 M 20.93 % | 38.734 M -31.35 % | 56.419 M 555.10 % | 8.612 M -77.85 % | 38.888 M 983.98 % | 3.588 M -98.51 % | 240.269 M 59 111.89 % | 405.778 K -98.35 % | 24.554 M 436.82 % | 4.574 M 8 370.35 % | 53.999 K | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -5.894 K | 0.000 | 0.000 -100.00 % | 523.000 K 34.10 % | 390.000 K 254.55 % | 110.000 K |
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 |
Net change in cash | -14.233 M 67.84 % | -44.251 M -830.82 % | -4.754 M -106.89 % | 69.017 M 393.63 % | -23.505 M -30.32 % | -18.037 M -54.18 % | -11.699 M 13.83 % | -13.576 M 71.90 % | -48.317 M -136.64 % | -20.418 M 40.65 % | -34.400 M -138.29 % | 89.848 M 546.43 % | 13.899 M -64.50 % | 39.149 M 154.15 % | -72.291 M -21.45 % | -59.524 M -839.61 % | 8.048 M -94.32 % | 141.766 M 982.53 % | -16.064 M -141.86 % | 38.379 M 126.46 % | -145.030 M -200.54 % | 144.249 M 492.95 % | -36.709 M -291.81 % | 19.138 M 773.89 % | 2.190 M 6 972.18 % | 30.966 K 448.76 % | -8.879 K 60.36 % | -22.398 K 39.64 % | -37.105 K 17.22 % | -44.826 K -391.24 % | -9.125 K -1 600.82 % | 608.000 101.07 % | -56.839 K -111.10 % | 512.177 K 31.33 % | 390.000 K 254.55 % | 110.000 K |
Cash at beginning of period | 34.233 M -56.38 % | 78.484 M -5.71 % | 83.238 M 485.32 % | 14.221 M -62.30 % | 37.726 M -32.35 % | 55.763 M -17.34 % | 67.462 M -16.75 % | 81.038 M -37.35 % | 129.355 M -13.63 % | 149.773 M -18.68 % | 184.173 M 95.25 % | 94.325 M 17.28 % | 80.426 M 94.84 % | 41.277 M -63.65 % | 113.568 M -34.39 % | 173.092 M 4.88 % | 165.044 M 609.01 % | 23.278 M -40.83 % | 39.342 M 3 985.99 % | 962.844 K -99.34 % | 145.993 M 8 272.10 % | 1.744 M -95.47 % | 38.453 M 99.08 % | 19.315 M 12.79 % | 17.125 M 2 016.62 % | 809.071 K -1.09 % | 817.950 K -2.67 % | 840.348 K -4.23 % | 877.453 K -4.86 % | 922.279 K -0.98 % | 931.404 K 0.07 % | 930.796 K -5.76 % | 987.635 K 107.72 % | 475.458 K | 0.000 | 0.000 |
Cash at end of period | 20.000 M -41.58 % | 34.233 M -56.38 % | 78.484 M -5.71 % | 83.238 M 485.32 % | 14.221 M -62.30 % | 37.726 M -32.35 % | 55.763 M -17.34 % | 67.462 M -16.75 % | 81.038 M -37.35 % | 129.355 M -13.63 % | 149.773 M -18.68 % | 184.173 M 95.25 % | 94.325 M 17.28 % | 80.426 M 94.84 % | 41.277 M -63.65 % | 113.568 M -34.39 % | 173.092 M 4.88 % | 165.044 M 609.01 % | 23.278 M -40.83 % | 39.342 M 3 985.99 % | 962.844 K -99.34 % | 145.993 M 8 272.10 % | 1.744 M -95.47 % | 38.453 M 99.08 % | 19.315 M 2 199.30 % | 840.037 K 3.83 % | 809.071 K -1.09 % | 817.950 K -2.67 % | 840.348 K -4.23 % | 877.453 K -4.86 % | 922.279 K -0.98 % | 931.404 K 0.07 % | 930.796 K -5.76 % | 987.635 K 153.24 % | 390.000 K 254.55 % | 110.000 K |
Operating cash flow | 286.000 K -94.66 % | 5.360 M 118.62 % | -28.790 M -84.63 % | -15.593 M -66.84 % | -9.346 M 73.49 % | -35.250 M 37.61 % | -56.497 M -115.39 % | -26.230 M -933.90 % | -2.537 M 69.05 % | -8.197 M -34.29 % | -6.104 M -561.32 % | -923.000 K 88.63 % | -8.119 M 84.17 % | -51.293 M -49.90 % | -34.219 M 59.26 % | -83.999 M -1 316.27 % | -5.931 M 60.67 % | -15.081 M 35.62 % | -23.425 M -117.45 % | -10.773 M -134.10 % | -4.602 M 18.35 % | -5.636 M -380.08 % | -1.174 M 39.07 % | -1.927 M -97.80 % | -974.142 K -4 129.33 % | -23.033 K -159.41 % | -8.879 K 60.36 % | -22.398 K 39.64 % | -37.105 K 17.22 % | -44.826 K -1 287.37 % | -3.231 K -631.41 % | 608.000 101.07 % | -56.839 K -425.17 % | -10.823 K | 0.000 | 0.000 |
Capital expenditure | -828.000 K 61.81 % | -2.168 M -23.53 % | -1.755 M 57.43 % | -4.123 M 36.89 % | -6.533 M -362.58 % | 2.488 M 110.28 % | -24.195 M -5.90 % | -22.848 M -1 120.51 % | -1.872 M 66.34 % | -5.561 M -170.08 % | -2.059 M 84.50 % | -13.281 M 37.94 % | -21.400 M 28.24 % | -29.820 M 34.31 % | -45.395 M -25.96 % | -36.038 M 5.15 % | -37.995 M 7.98 % | -41.291 M -60.54 % | -25.720 M -15.46 % | -22.277 M -51.57 % | -14.697 M -181.21 % | -5.227 M 1.41 % | -5.301 M -758.52 % | -617.489 K 60.30 % | -1.555 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
Free CashFlow | -542.000 K -116.98 % | 3.192 M 110.45 % | -30.545 M -54.92 % | -19.716 M -24.16 % | -15.879 M 51.53 % | -32.762 M 59.40 % | -80.692 M -64.42 % | -49.078 M -1 013.13 % | -4.409 M 67.95 % | -13.758 M -68.54 % | -8.163 M 42.53 % | -14.204 M 51.88 % | -29.519 M 63.61 % | -81.113 M -1.88 % | -79.614 M 33.68 % | -120.037 M -173.27 % | -43.926 M 22.08 % | -56.371 M -14.70 % | -49.146 M -48.70 % | -33.050 M -71.25 % | -19.299 M -77.67 % | -10.862 M -67.75 % | -6.475 M -154.50 % | -2.544 M -0.59 % | -2.529 M -10 882.00 % | -23.033 K -159.41 % | -8.879 K 60.36 % | -22.398 K 39.64 % | -37.105 K 17.22 % | -44.826 K -1 287.37 % | -3.231 K -631.41 % | 608.000 101.07 % | -56.839 K -425.17 % | -10.823 K | 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 | 2016 | 2016 | 2016 | 2016 | 2015 | 2015 | 2015 | 2015 | 2014 | 2014 | 2014 |