Praxis Home Retail Limited PRAXIS.BO
Finances
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.190 B -45.58 % | 2.186 B -43.37 % | 3.860 B -3.22 % | 3.989 B 28.01 % | 3.116 B -55.56 % | 7.012 B 3.14 % | 6.799 B 79.88 % | 3.780 B 5 581.73 % | 66.523 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net income | -349.785 M 59.19 % | -857.125 M -307.88 % | -210.139 M -247.62 % | 142.356 M 113.79 % | -1.032 B -27.85 % | -807.383 M -199.72 % | -269.377 M -1 252.97 % | -19.910 M 90.07 % | -200.602 M -2 656 880.13 % | -7.550 K 13.22 % | -8.700 K -29.81 % | -6.702 K 30.32 % | -9.618 K 94.85 % | -186.739 K |
| Income before tax | -349.785 M 59.19 % | -857.125 M -307.88 % | -210.139 M -247.62 % | 142.356 M 113.79 % | -1.032 B -27.89 % | -807.246 M -209.31 % | -260.982 M -840.31 % | -27.755 M 86.27 % | -202.164 M -2 677 568.87 % | -7.550 K 13.22 % | -8.700 K -29.81 % | -6.702 K 30.32 % | -9.618 K 94.85 % | -186.739 K |
| Income before tax ratio | -0.29 25.01 % | -0.39 -620.23 % | -0.05 -252.53 % | 0.04 110.77 % | -0.33 -187.78 % | -0.12 -199.90 % | -0.04 -422.74 % | -0.01 99.76 % | -3.04 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| EBITDA | 91.917 M 133.60 % | -273.561 M -174.39 % | 367.721 M -54.12 % | 801.569 M 755.89 % | -122.211 M -184.11 % | 145.291 M 168.47 % | -212.183 M -1 164.50 % | -16.780 M 91.57 % | -198.941 M | 0.000 | 0.000 | 0.000 100.00 % | -9.618 K -105.63 % | 170.861 K |
| Net income ratio | -0.29 25.01 % | -0.39 -620.23 % | -0.05 -252.53 % | 0.04 110.77 % | -0.33 -187.70 % | -0.12 -190.61 % | -0.04 -652.16 % | -0.01 99.83 % | -3.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Ratio EBITDA | 0.08 161.75 % | -0.13 -231.36 % | 0.10 -52.60 % | 0.20 612.36 % | -0.04 -289.29 % | 0.02 166.39 % | -0.03 -602.97 % | 0.00 99.85 % | -2.99 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Gross profit ratio | 0.42 -12.14 % | 0.47 339.38 % | 0.11 -72.08 % | 0.39 88.25 % | 0.20 -47.13 % | 0.39 -4.01 % | 0.40 6.18 % | 0.38 52.99 % | 0.25 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Weighted average shs out dil | 130.032 M 14.46 % | 113.601 M 16.43 % | 97.569 M 51.85 % | 64.254 M 0.11 % | 64.185 M 12.60 % | 57.003 M 1.66 % | 56.070 M 230.27 % | 16.977 M 46 756.37 % | 36.232 K -99.94 % | 58.683 M 3.10 % | 56.920 M 0.00 % | 56.920 M 0.00 % | 56.920 M 0.00 % | 56.920 M |
| Weighted average shs out | 130.032 M 11.50 % | 116.616 M 19.52 % | 97.569 M 51.86 % | 64.249 M 0.10 % | 64.185 M 12.60 % | 57.003 M 1.66 % | 56.070 M 230.27 % | 16.977 M 46 756.37 % | 36.232 K -99.94 % | 58.683 M 3.10 % | 56.920 M 0.00 % | 56.920 M 0.00 % | 56.920 M 0.00 % | 56.920 M |
| EPS diluted | -2.69 64.37 % | -7.55 -251.16 % | -2.15 -201.42 % | 2.12 113.18 % | -16.08 -13.56 % | -14.16 -195.00 % | -4.80 -310.26 % | -1.17 99.98 % | -5 536.60 -5 536 599 900.00 % | 0.00 50.00 % | 0.00 -100.00 % | 0.00 50.00 % | 0.00 93.94 % | 0.00 |
| Earnings per share | -2.69 63.40 % | -7.35 -241.86 % | -2.15 -201.42 % | 2.12 113.18 % | -16.08 -13.56 % | -14.16 -194.39 % | -4.81 -311.11 % | -1.17 99.98 % | -5 536.60 -5 536 599 900.00 % | 0.00 50.00 % | 0.00 -100.00 % | 0.00 50.00 % | 0.00 93.94 % | 0.00 |
| Gross profit | 494.313 M -52.19 % | 1.034 B 148.83 % | 415.495 M -72.98 % | 1.538 B 140.98 % | 638.167 M -76.51 % | 2.716 B -1.00 % | 2.744 B 91.00 % | 1.436 B 8 592.31 % | 16.526 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Income tax expense | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -137.000 K -200.00 % | 137.000 K -98.37 % | 8.395 M 207.01 % | -7.845 M -402.24 % | -1.562 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cost of revenue | 695.383 M -39.66 % | 1.152 B -66.55 % | 3.445 B -3.05 % | 3.553 B 43.40 % | 2.478 B -42.32 % | 4.296 B 5.94 % | 4.055 B 73.06 % | 2.343 B 4 586.61 % | 49.997 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| General and administrative expenses | 331.875 M -38.68 % | 541.259 M -27.73 % | 748.948 M 797.52 % | 83.446 M 20.76 % | 69.101 M -58.41 % | 166.156 M 24.33 % | 133.639 M 145.04 % | 54.537 M 948 369.57 % | 5.750 K 15.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K |
| Selling and marketing expenses | 41.622 M -70.99 % | 143.464 M -5.24 % | 151.398 M -45.42 % | 277.386 M 345.10 % | 62.320 M -77.55 % | 277.598 M -6.93 % | 298.269 M 86.31 % | 160.096 M | 0.000 -100.00 % | 2.550 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 802.112 M -19.00 % | 990.287 M 1 151.09 % | -94.215 M -118.35 % | 513.354 M -72.19 % | 1.846 B -30.69 % | 2.663 B 8.22 % | 2.461 B 428.94 % | 465.262 M 187.35 % | 161.914 M | 0.000 -100.00 % | 3.700 K 117.39 % | 1.702 K -63.14 % | 4.618 K 57.13 % | 2.939 K |
| Operating expenses | 1.068 B -36.21 % | 1.675 B 107.78 % | 806.131 M -7.78 % | 874.186 M -55.79 % | 1.977 B -36.36 % | 3.107 B 6.88 % | 2.907 B 99.90 % | 1.454 B 798.14 % | 161.920 M 2 144 535.76 % | 7.550 K -13.22 % | 8.700 K 29.81 % | 6.702 K -30.32 % | 9.618 K 21.15 % | 7.939 K |
| Cost and expenses | 1.764 B -37.01 % | 2.800 B -34.13 % | 4.251 B -3.98 % | 4.427 B -1.03 % | 4.473 B -39.85 % | 7.437 B 5.82 % | 7.028 B 83.28 % | 3.834 B 1 724.78 % | 210.119 M 2 782 933.11 % | 7.550 K -13.22 % | 8.700 K 29.81 % | 6.702 K -30.32 % | 9.618 K 21.15 % | 7.939 K |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 266.301 M -61.11 % | 684.723 M -23.95 % | 900.346 M 149.52 % | 360.832 M 174.56 % | 131.421 M -70.38 % | 443.754 M 2.74 % | 431.908 M 101.23 % | 214.633 M 3 732 647.83 % | 5.750 K -23.84 % | 7.550 K 51.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K 0.00 % | 5.000 K |
| Interest income | 0.000 -100.00 % | 10.278 M -60.02 % | 25.709 M 3 346.25 % | 746.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 918.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest expense | 167.154 M -24.24 % | 220.650 M 1.40 % | 217.598 M -5.51 % | 230.279 M -32.72 % | 342.257 M -14.58 % | 400.697 M 796.84 % | 44.679 M 456.33 % | 8.031 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | 274.548 M -24.35 % | 362.913 M 0.74 % | 360.262 M -16.01 % | 428.934 M -24.47 % | 567.884 M -0.20 % | 569.000 M 13 710.68 % | 4.120 M 39.95 % | 2.944 M -8.66 % | 3.223 M 42 588.74 % | 7.550 K -13.22 % | 8.700 K 29.81 % | 6.702 K -30.32 % | 9.618 K -94.62 % | 178.800 K |
| Operating income | -574.100 M 6.84 % | -616.239 M -57.75 % | -390.636 M 6.77 % | -418.985 M 68.71 % | -1.339 B -252.62 % | -379.779 M -132.44 % | -163.390 M -818.80 % | -17.783 M 91.33 % | -205.127 M -2 716 813.91 % | -7.550 K 13.22 % | -8.700 K -29.81 % | -6.702 K 30.32 % | -9.618 K -21.15 % | -7.939 K |
| Operating income ratio | -0.48 -71.20 % | -0.28 -178.56 % | -0.10 3.66 % | -0.11 75.56 % | -0.43 -693.51 % | -0.05 -125.37 % | -0.02 -410.79 % | 0.00 99.85 % | -3.08 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total other income expenses net | 224.315 M 193.12 % | -240.885 M -233.46 % | 180.497 M | 0.000 -100.00 % | 306.826 M 171.78 % | -427.467 M -338.01 % | -97.592 M -878.66 % | -9.972 M -436.55 % | 2.963 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -178.800 K |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 2.519 B 36.79 % | 1.841 B 18.33 % | 1.556 B -22.85 % | 2.017 B -17.85 % | 2.455 B -34.20 % | 3.731 B 2 530.27 % | 141.859 M 1 474.46 % | 9.010 M 214.24 % | -7.887 M -7 814.13 % | 102.241 K 1.79 % | 100.441 K 3.08 % | 97.441 K 2 222.90 % | -4.590 K 46.57 % | -8.590 K |
| Total investments | 41.585 M -96.48 % | 1.182 B 356 886.40 % | 331.000 K 0.00 % | 331.000 K 0.00 % | 331.000 K 0.00 % | 331.000 K -55.33 % | 741.000 K 73 925.97 % | 1.001 K -99.95 % | 2.018 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total debt | 2.536 B 36.27 % | 1.861 B 18.23 % | 1.574 B -24.40 % | 2.082 B -16.83 % | 2.503 B -33.98 % | 3.792 B 1 257.71 % | 279.269 M 408.45 % | 54.926 M -12.82 % | 63.000 M 58 119.59 % | 108.211 K 0.00 % | 108.211 K 2.85 % | 105.211 K | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | 971.791 M 1.21 % | 960.134 M 18.84 % | 807.896 M -0.04 % | 808.224 M 0.87 % | 801.250 M | 0.000 -100.00 % | 797.543 M 0.03 % | 797.334 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | -3.593 B -10.96 % | -3.238 B -35.99 % | -2.381 B -9.79 % | -2.169 B 6.32 % | -2.315 B -76.61 % | -1.311 B -167.72 % | -489.576 M -123.87 % | -218.685 M -8.87 % | -200.868 M -91 620.55 % | -219.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock | 676.091 M 7.99 % | 626.091 M 65.48 % | 378.351 M 0.48 % | 376.541 M 147.86 % | 151.916 M 9.95 % | 138.166 M 12.18 % | 123.166 M 0.00 % | 123.166 M 24 533.20 % | 500.000 K 400.00 % | 100.000 K 0.00 % | 100.000 K 0.00 % | 100.000 K 0.00 % | 100.000 K 0.00 % | 100.000 K |
| Total equity | -614.865 M -42.41 % | -431.753 M -140.53 % | -179.497 M -2 445.14 % | 7.654 M 101.20 % | -640.377 M -270.71 % | 375.116 M -12.99 % | 431.133 M -38.57 % | 701.815 M 450.26 % | -200.368 M -167 840.39 % | -119.309 K -6.76 % | -111.759 K -8.44 % | -103.059 K -6.96 % | -96.357 K -11.09 % | -86.739 K |
| Other non current liabilities | 11.853 M -30.25 % | 16.994 M -13.75 % | 19.704 M -46.91 % | 37.112 M -21.85 % | 47.488 M -12.34 % | 54.171 M 88.16 % | 28.790 M 56.73 % | 18.369 M 320.15 % | 4.372 M | 0.000 | 0.000 | 0.000 -100.00 % | 89.711 K 0.00 % | 89.711 K |
| Long term debt | 1.090 B 33.20 % | 818.664 M 4.20 % | 785.636 M -11.19 % | 884.584 M -27.22 % | 1.215 B -44.99 % | 2.209 B 4 719.65 % | 45.837 M 9.00 % | 42.053 M -33.25 % | 63.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current liabilities | 1.102 B 31.91 % | 835.658 M 3.76 % | 805.340 M -12.62 % | 921.696 M -27.01 % | 1.263 B -44.20 % | 2.263 B 2 932.89 % | 74.627 M 23.51 % | 60.422 M -10.32 % | 67.372 M | 0.000 | 0.000 | 0.000 -100.00 % | 89.711 K 0.00 % | 89.711 K |
| Other current liabilities | 259.034 M -15.74 % | 307.437 M 0.99 % | 304.421 M 7.72 % | 282.601 M 0.99 % | 279.827 M -55.82 % | 633.391 M 19.36 % | 530.634 M 404.83 % | 105.112 M 27.87 % | 82.200 M 481 503.00 % | 17.068 K 50.80 % | 11.318 K 101.46 % | 5.618 K -50.00 % | 11.236 K 100.00 % | 5.618 K |
| Deferred revenue | 0.000 | 0.000 | 0.000 -100.00 % | 229.566 M -12.75 % | 263.121 M 7 912.38 % | -3.368 M | 0.000 -100.00 % | 286.473 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 1.446 B 38.69 % | 1.042 B 32.21 % | 788.344 M -34.16 % | 1.197 B -7.04 % | 1.288 B -18.61 % | 1.582 B 577.92 % | 233.432 M 1 713.35 % | 12.873 M | 0.000 -100.00 % | 108.211 K 0.00 % | 108.211 K 2.85 % | 105.211 K | 0.000 | 0.000 |
| Total current liabilities | 2.646 B -5.10 % | 2.788 B 11.63 % | 2.498 B -21.19 % | 3.169 B -5.40 % | 3.350 B -7.27 % | 3.613 B 8.49 % | 3.330 B 22.55 % | 2.717 B 1 336.13 % | 189.191 M 150 915.73 % | 125.279 K 4.81 % | 119.529 K 7.85 % | 110.829 K 886.37 % | 11.236 K 100.00 % | 5.618 K |
| Total liabilities | 3.749 B 3.44 % | 3.624 B 9.72 % | 3.303 B -19.26 % | 4.091 B -11.31 % | 4.613 B -21.50 % | 5.876 B 72.60 % | 3.404 B 22.57 % | 2.777 B 982.56 % | 256.563 M 204 693.30 % | 125.279 K 4.81 % | 119.529 K 7.85 % | 110.829 K 9.79 % | 100.947 K 5.89 % | 95.329 K |
| Other non current assets | 3.833 M -96.65 % | 114.417 M 26.73 % | 90.283 M 98.70 % | 45.436 M -95.59 % | 1.029 B -2.38 % | 1.054 B 0.42 % | 1.050 B -15.85 % | 1.248 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term investments | 41.585 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.001 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Intangible assets | 2.518 M -4.69 % | 2.642 M 51.58 % | 1.743 M 6.48 % | 1.637 M -35.88 % | 2.553 M -44.09 % | 4.566 M -29.20 % | 6.449 M 30.13 % | 4.956 M -29.39 % | 7.019 M | 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 -100.00 % | 6.116 M 0.00 % | 6.116 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 2.518 M -4.69 % | 2.642 M 51.58 % | 1.743 M 6.48 % | 1.637 M -35.88 % | 2.553 M -44.09 % | 4.566 M -29.20 % | 6.449 M -41.75 % | 11.072 M -15.71 % | 13.135 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 1.371 B 12.41 % | 1.219 B 5.40 % | 1.157 B 9.25 % | 1.059 B -25.98 % | 1.431 B -47.08 % | 2.703 B 23 506.37 % | 11.451 M 400.48 % | 2.288 M -27.80 % | 3.169 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current assets | 1.419 B 6.15 % | 1.336 B 7.01 % | 1.249 B 12.92 % | 1.106 B -55.09 % | 2.462 B -34.55 % | 3.762 B 252.32 % | 1.068 B -15.88 % | 1.269 B 6 996.47 % | 17.888 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other current assets | 259.535 M -79.39 % | 1.259 B 6.77 % | 1.179 B -14.66 % | 1.382 B 226.88 % | 422.704 M -36.69 % | 667.656 M 33.33 % | 500.755 M 104.91 % | 244.381 M 1 203.78 % | 18.744 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term investments | 1.062 B -0.79 % | 1.070 B 323 304.83 % | 331.000 K 0.00 % | 331.000 K 0.00 % | 331.000 K 0.00 % | 331.000 K -55.33 % | 741.000 K | 0.000 -100.00 % | 2.018 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 17.214 M -12.20 % | 19.607 M 9.82 % | 17.854 M -72.50 % | 64.930 M 34.58 % | 48.246 M -20.12 % | 60.396 M -56.05 % | 137.410 M 199.26 % | 45.916 M 482.17 % | 7.887 M 132 010.55 % | 5.970 K -23.17 % | 7.770 K 0.00 % | 7.770 K 69.28 % | 4.590 K -46.57 % | 8.590 K |
| Cash and short term investments | 1.079 B 5 404.18 % | 19.607 M 9.82 % | 17.854 M -72.64 % | 65.261 M 34.35 % | 48.577 M -20.01 % | 60.727 M -56.04 % | 138.151 M 200.88 % | 45.916 M 363.56 % | 9.905 M 165 812.90 % | 5.970 K -23.17 % | 7.770 K 0.00 % | 7.770 K 69.28 % | 4.590 K -46.57 % | 8.590 K |
| Total current assets | 1.715 B -7.58 % | 1.856 B -1.01 % | 1.875 B -37.35 % | 2.993 B 98.18 % | 1.510 B -39.33 % | 2.489 B -10.07 % | 2.768 B 25.24 % | 2.210 B 5 668.80 % | 38.307 M 641 558.29 % | 5.970 K -23.17 % | 7.770 K 0.00 % | 7.770 K 69.28 % | 4.590 K -46.57 % | 8.590 K |
| Inventory | 375.217 M -34.67 % | 574.360 M -13.42 % | 663.364 M -55.35 % | 1.486 B 62.11 % | 916.434 M -47.95 % | 1.761 B -10.95 % | 1.977 B 6.93 % | 1.849 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 1.212 M -57.83 % | 2.874 M -79.99 % | 14.365 M -76.07 % | 60.040 M -50.93 % | 122.349 M 12 234 800.00 % | 1.000 K -100.00 % | 157.402 M 71.36 % | 91.852 M 851.05 % | 9.658 M | 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 -100.00 % | 8.396 M 430.05 % | 1.584 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 941.722 M -34.54 % | 1.439 B 2.39 % | 1.405 B -3.74 % | 1.460 B -3.91 % | 1.519 B 8.50 % | 1.400 B -45.43 % | 2.566 B 10.94 % | 2.313 B 2 061.47 % | 106.991 M | 0.000 | 0.000 | 0.000 | 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 | 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 |
| 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 |
| Capital lease obligations | 1.358 B 21.37 % | 1.119 B 7.54 % | 1.040 B -17.28 % | 1.257 B -23.35 % | 1.641 B -42.93 % | 2.875 B | 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 |
| Other total stockholders equity | 1.330 B 9.02 % | 1.220 B -33.09 % | 1.823 B 83.86 % | 991.481 M 37.47 % | 721.250 M -53.40 % | 1.548 B | 0.000 | 0.000 | 0.000 100.00 % | -309.000 99.85 % | -211.759 K -4.28 % | -203.059 K -3.41 % | -196.357 K -5.15 % | -186.739 K |
| 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 |
| Other liabilities | 0.000 | 0.000 | 0.000 -100.00 % | 3.001 K 0.03 % | 3.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 3.134 B -1.83 % | 3.192 B 2.20 % | 3.124 B -23.79 % | 4.099 B 3.17 % | 3.972 B -36.45 % | 6.251 B 62.98 % | 3.835 B 10.24 % | 3.479 B 6 091.43 % | 56.195 M 941 189.78 % | 5.970 K -23.17 % | 7.770 K 0.00 % | 7.770 K 69.28 % | 4.590 K -46.57 % | 8.590 K |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 32.465 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 3.482 M -29.87 % | 4.965 M -81.84 % | 27.346 M 292.11 % | 6.974 M 375.07 % | 1.468 M -90.27 % | 15.081 M 7 115.79 % | 209.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | -613.000 K -101.05 % | 58.183 M -91.94 % | 721.629 M 343.56 % | -296.288 M -125.39 % | 1.167 B 213.47 % | -1.028 B -662.55 % | 182.778 M 656.94 % | 24.147 M -86.81 % | 183.034 M | 0.000 | 0.000 100.00 % | -5.618 K | 0.000 |
| Accounts receivables | 1.662 M -85.54 % | 11.492 M -92.05 % | 144.609 M 139.65 % | 60.342 M -25.17 % | 80.638 M 257.76 % | -51.115 M 41.10 % | -86.778 M -22.87 % | -70.624 M -1 765 700.00 % | 4.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | 202.098 M 152.12 % | 80.158 M -88.92 % | 723.539 M 235.81 % | -532.759 M -170.76 % | 752.948 M 312.45 % | 182.556 M 217.18 % | -155.785 M 59.99 % | -389.366 M -915.82 % | 47.727 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts payables | -117.949 M -284.09 % | 64.073 M 172.20 % | -88.738 M -134.93 % | 254.031 M -37.03 % | 403.414 M 133.40 % | -1.208 B -498.52 % | 303.119 M -64.04 % | 842.898 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | -86.424 M 11.40 % | -97.540 M -352.07 % | 38.696 M 149.67 % | -77.902 M -10.90 % | -70.243 M -245.34 % | 48.331 M -60.46 % | 122.222 M 134.07 % | -358.761 M -365.15 % | 135.303 M 2 352 995.65 % | 5.750 K 0.88 % | 5.700 K 201.46 % | -5.618 K | 0.000 |
| Other non cash items | -202.510 M -240.78 % | 143.844 M 192.84 % | -154.940 M -247.26 % | -44.618 M 77.26 % | -196.210 M -140.93 % | 479.384 M 1 395.13 % | 32.063 M 557.30 % | 4.878 M 458.15 % | -1.362 M -23 786.96 % | 5.750 K 0.88 % | 5.700 K | 0.000 -100.00 % | 9.618 K |
| Net cash provided by operating activities | -274.878 M 4.30 % | -287.220 M -138.60 % | 744.158 M 213.52 % | 237.358 M -53.23 % | 507.547 M 165.73 % | -772.134 M -8 160.77 % | -9.347 M -177.51 % | 12.059 M 176.77 % | -15.707 M -872 511.11 % | -1.800 K 40.00 % | -3.000 K 75.65 % | -12.320 K | 0.000 |
| Investments in property plant and equipment | -13.320 M 80.45 % | -68.139 M 33.20 % | -102.001 M -302.96 % | -25.313 M -2 176.35 % | -1.112 M 87.16 % | -8.658 M 15.22 % | -10.212 M | 0.000 100.00 % | -5.790 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.018 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 1.000 K -99.95 % | 1.885 M | 0.000 | 0.000 | 0.000 100.00 % | -17.470 M 42.89 % | -30.589 M -1 615.81 % | 2.018 M 119.83 % | 918.000 K | 0.000 -100.00 % | 3.000 K -80.65 % | 15.500 K | 0.000 |
| Net cash used for investing activites | -13.319 M 79.90 % | -66.254 M 35.05 % | -102.001 M -302.96 % | -25.313 M -2 176.35 % | -1.112 M 95.74 % | -26.128 M 35.96 % | -40.801 M -2 121.85 % | 2.018 M 129.29 % | -6.890 M | 0.000 -100.00 % | 3.000 K -80.65 % | 15.500 K | 0.000 |
| Debt repayment | 436.015 M 109.10 % | 208.521 M 190.13 % | -231.343 M -435.66 % | -43.188 M -315.07 % | -10.405 M -100.75 % | 1.384 B 731.92 % | 166.306 M 1 191.90 % | 12.873 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 168.750 M -72.10 % | 604.812 M 33 315.03 % | 1.810 M -99.63 % | 494.854 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 400.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| Other financing activites | -318.962 M 30.37 % | -458.106 M 0.35 % | -459.699 M 28.95 % | -647.026 M -27.32 % | -508.180 M 23.27 % | -662.285 M -2 585.34 % | -24.663 M 5.20 % | -26.016 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used provided by financing activities | 285.803 M -19.54 % | 355.227 M 151.54 % | -689.232 M -252.80 % | -195.360 M 62.33 % | -518.585 M -171.90 % | 721.246 M 409.20 % | 141.643 M 1 177.71 % | -13.143 M -3 385.75 % | 400.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Effect of forex changes on cash | 0.000 | 0.000 100.00 % | -999.000 0.10 % | -1.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 37.093 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | -2.394 M -236.57 % | 1.753 M 103.72 % | -47.076 M -382.16 % | 16.684 M 237.32 % | -12.150 M 84.22 % | -77.014 M -184.17 % | 91.494 M 140.59 % | 38.029 M 382.54 % | 7.881 M 437 935.00 % | -1.800 K | 0.000 -100.00 % | 3.180 K | 0.000 |
| Cash at beginning of period | 19.607 M 7.82 % | 18.185 M -71.99 % | 64.930 M 34.58 % | 48.246 M -20.12 % | 60.396 M -56.05 % | 137.410 M 199.26 % | 45.916 M 482.17 % | 7.887 M 132 010.55 % | 5.970 K -23.17 % | 7.770 K 0.00 % | 7.770 K 69.28 % | 4.590 K | 0.000 |
| Cash at end of period | 17.213 M -13.67 % | 19.938 M 11.67 % | 17.854 M -72.50 % | 64.930 M 34.58 % | 48.246 M -20.12 % | 60.396 M -56.05 % | 137.410 M 199.26 % | 45.916 M 482.17 % | 7.887 M 132 010.55 % | 5.970 K -23.17 % | 7.770 K 0.00 % | 7.770 K | 0.000 |
| Operating cash flow | -274.878 M 4.30 % | -287.220 M -138.60 % | 744.158 M 213.52 % | 237.358 M -53.23 % | 507.547 M 165.73 % | -772.134 M -8 160.77 % | -9.347 M -177.51 % | 12.059 M 176.77 % | -15.707 M -872 511.11 % | -1.800 K 40.00 % | -3.000 K 75.65 % | -12.320 K | 0.000 |
| Capital expenditure | -13.320 M 80.45 % | -68.139 M 33.20 % | -102.001 M -302.96 % | -25.313 M -2 176.35 % | -1.112 M 87.16 % | -8.658 M 15.22 % | -10.212 M | 0.000 100.00 % | -5.790 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | -288.198 M 18.90 % | -355.359 M -155.34 % | 642.157 M 202.84 % | 212.045 M -58.13 % | 506.435 M 164.86 % | -780.792 M -3 891.98 % | -19.559 M -262.19 % | 12.059 M 156.10 % | -21.497 M -1 194 177.78 % | -1.800 K 40.00 % | -3.000 K 75.65 % | -12.320 K | 0.000 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 235.039 M -13.59 % | 272.008 M -19.90 % | 339.592 M 28.90 % | 263.456 M -16.27 % | 314.640 M -31.87 % | 461.795 M -27.89 % | 640.378 M 8.49 % | 590.249 M 17.26 % | 503.355 M -29.45 % | 713.456 M -32.42 % | 1.056 B 0.00 % | 1.056 B 1.94 % | 1.036 B 4.07 % | 995.102 M -23.19 % | 1.296 B 13.65 % | 1.140 B 136.83 % | 481.344 M -47.68 % | 919.956 M -18.08 % | 1.123 B 33.43 % | 841.663 M 263.69 % | 231.422 M -84.69 % | 1.511 B -22.53 % | 1.951 B 1.15 % | 1.928 B 18.90 % | 1.622 B 3.83 % | 1.562 B -14.76 % | 1.832 B 0.04 % | 1.832 B 15.42 % | 1.587 B 13.50 % | 1.398 B -2.86 % | 1.439 B 50.05 % | 959.157 M 10 691.60 % | 8.888 M -50.13 % | 17.822 M -24.81 % | 23.702 M |
| Net income | -164.682 M -14.45 % | -143.885 M -72.70 % | -83.316 M -224.88 % | -25.645 M 73.55 % | -96.940 M 71.07 % | -335.142 M -80.71 % | -185.463 M -34.47 % | -137.922 M 30.55 % | -198.599 M -57.96 % | -125.724 M -91.80 % | -65.548 M -361.42 % | 25.074 M 157.06 % | -43.944 M -291.76 % | 22.916 M -77.23 % | 100.656 M 48.65 % | 67.713 M 238.39 % | -48.929 M 65.57 % | -142.132 M 7.79 % | -154.147 M 55.64 % | -347.488 M 10.54 % | -388.448 M -56.27 % | -248.581 M -109.31 % | -118.761 M 35.72 % | -184.753 M 27.63 % | -255.286 M -2.07 % | -250.103 M -5 506.46 % | 4.626 M -56.49 % | 10.632 M 130.79 % | -34.534 M -178.32 % | -12.408 M -26.00 % | -9.848 M -358.75 % | 3.806 M 360.86 % | -1.459 M 95.63 % | -33.386 M 24.18 % | -44.032 M |
| Income before tax | -164.682 M -14.45 % | -143.885 M -72.70 % | -83.316 M -224.88 % | -25.645 M 73.55 % | -96.940 M 71.07 % | -335.142 M -80.71 % | -185.463 M -34.47 % | -137.922 M 30.55 % | -198.599 M -57.96 % | -125.724 M -91.80 % | -65.548 M -361.42 % | 25.074 M 157.06 % | -43.944 M -291.76 % | 22.916 M -77.23 % | 100.656 M 48.65 % | 67.713 M 238.39 % | -48.929 M 65.61 % | -142.268 M 7.71 % | -154.147 M 55.64 % | -347.488 M 10.54 % | -388.448 M -56.35 % | -248.444 M -109.20 % | -118.761 M 35.72 % | -184.753 M 27.63 % | -255.286 M -5.80 % | -241.282 M -5 408.73 % | 4.545 M -56.55 % | 10.460 M 130.14 % | -34.706 M -71.36 % | -20.253 M -105.66 % | -9.848 M -358.75 % | 3.806 M 360.86 % | -1.459 M 95.83 % | -34.948 M 20.63 % | -44.032 M |
| Income before tax ratio | -0.70 -32.46 % | -0.53 -115.61 % | -0.25 -152.04 % | -0.10 68.41 % | -0.31 57.55 % | -0.73 -150.59 % | -0.29 -23.94 % | -0.23 40.78 % | -0.39 -123.90 % | -0.18 -183.82 % | -0.06 -361.41 % | 0.02 155.97 % | -0.04 -284.26 % | 0.02 -70.36 % | 0.08 30.79 % | 0.06 158.43 % | -0.10 34.27 % | -0.15 -12.66 % | -0.14 66.75 % | -0.41 75.40 % | -1.68 -920.95 % | -0.16 -170.04 % | -0.06 36.45 % | -0.10 39.13 % | -0.16 -1.90 % | -0.15 -6 327.72 % | 0.00 -56.56 % | 0.01 126.11 % | -0.02 -50.97 % | -0.01 -111.70 % | -0.01 -272.44 % | 0.00 102.42 % | -0.16 91.63 % | -1.96 -5.56 % | -1.86 |
| EBITDA | -59.459 M 32.64 % | -88.265 M -1 743.36 % | 5.371 M -94.06 % | 90.491 M 140.11 % | 37.687 M 120.78 % | -181.356 M -489.81 % | -30.748 M -920.82 % | 3.746 M 105.74 % | -65.205 M -203.86 % | 62.782 M -31.42 % | 91.540 M -33.87 % | 138.432 M 84.67 % | 74.963 M -60.03 % | 187.561 M -28.64 % | 262.841 M 9.72 % | 239.565 M 114.67 % | 111.598 M 82.10 % | 61.284 M -13.95 % | 71.222 M 166.97 % | -106.347 M 28.73 % | -149.220 M -642.54 % | -20.096 M -114.89 % | 134.928 M 121.73 % | 60.852 M 300.22 % | -30.392 M 87.52 % | -243.584 M -2 090.55 % | 12.237 M -30.23 % | 17.539 M 166.07 % | -26.547 M -303.57 % | -6.578 M -182.80 % | -2.326 M -131.63 % | 7.353 M 1 420.11 % | -557.000 K 98.50 % | -37.036 M 13.23 % | -42.685 M |
| Net income ratio | -0.70 -32.46 % | -0.53 -115.61 % | -0.25 -152.04 % | -0.10 68.41 % | -0.31 57.55 % | -0.73 -150.59 % | -0.29 -23.94 % | -0.23 40.78 % | -0.39 -123.90 % | -0.18 -183.82 % | -0.06 -361.41 % | 0.02 155.97 % | -0.04 -284.26 % | 0.02 -70.36 % | 0.08 30.79 % | 0.06 158.43 % | -0.10 34.21 % | -0.15 -12.56 % | -0.14 66.75 % | -0.41 75.40 % | -1.68 -920.39 % | -0.16 -170.19 % | -0.06 36.45 % | -0.10 39.13 % | -0.16 1.70 % | -0.16 -6 442.37 % | 0.00 -56.51 % | 0.01 126.67 % | -0.02 -145.21 % | -0.01 -29.70 % | -0.01 -272.44 % | 0.00 102.42 % | -0.16 91.24 % | -1.87 -0.84 % | -1.86 |
| Ratio EBITDA | -0.25 22.04 % | -0.32 -2 151.68 % | 0.02 -95.40 % | 0.34 186.76 % | 0.12 130.50 % | -0.39 -717.90 % | -0.05 -856.57 % | 0.01 104.90 % | -0.13 -247.21 % | 0.09 1.49 % | 0.09 -33.88 % | 0.13 81.15 % | 0.07 -61.60 % | 0.19 -7.09 % | 0.20 -3.46 % | 0.21 -9.36 % | 0.23 248.03 % | 0.07 5.04 % | 0.06 150.19 % | -0.13 80.40 % | -0.64 -4 748.63 % | -0.01 -119.23 % | 0.07 119.21 % | 0.03 268.40 % | -0.02 87.98 % | -0.16 -2 435.13 % | 0.01 -30.25 % | 0.01 157.24 % | -0.02 -255.56 % | 0.00 -191.12 % | 0.00 -121.08 % | 0.01 112.23 % | -0.06 96.98 % | -2.08 -15.39 % | -1.80 |
| Gross profit ratio | 0.33 -7.66 % | 0.36 -15.23 % | 0.42 2.55 % | 0.41 -9.13 % | 0.46 424.86 % | 0.09 -34.68 % | 0.13 -71.94 % | 0.47 3.29 % | 0.46 51.47 % | 0.30 -26.85 % | 0.41 3.80 % | 0.40 6.44 % | 0.37 8.72 % | 0.34 -19.81 % | 0.43 4.90 % | 0.41 14.58 % | 0.36 -7.33 % | 0.39 66.42 % | 0.23 10.02 % | 0.21 540.23 % | -0.05 -115.45 % | 0.31 -21.98 % | 0.40 1.57 % | 0.39 -0.63 % | 0.39 17.08 % | 0.34 -22.25 % | 0.43 -1.12 % | 0.44 8.09 % | 0.40 4.38 % | 0.39 1.56 % | 0.38 0.50 % | 0.38 -62.06 % | 1.00 -29.60 % | 1.42 117.76 % | 0.65 |
| Weighted average shs out dil | 134.985 M -0.26 % | 135.338 M -3.77 % | 140.643 M 4.80 % | 134.201 M 2.40 % | 131.054 M 0.13 % | 130.882 M 4.44 % | 125.313 M -1.87 % | 127.706 M 57.54 % | 81.061 M -17.27 % | 97.981 M 25.56 % | 78.033 M -0.41 % | 78.356 M -0.15 % | 78.470 M 31.49 % | 59.678 M 8.30 % | 55.102 M 40.76 % | 39.147 M -44.46 % | 70.488 M -1.11 % | 71.282 M 8.26 % | 65.842 M 0.00 % | 65.842 M 4.70 % | 62.886 M 10.36 % | 56.981 M 1.62 % | 56.070 M 0.00 % | 56.071 M -0.03 % | 56.089 M 128.97 % | 24.496 M -55.80 % | 55.419 M -1.16 % | 56.070 M 0.00 % | 56.070 M 0.00 % | 56.070 M 127.74 % | 24.620 M 21 532.74 % | 113.809 K -89.99 % | 1.137 M 3 038.11 % | 36.232 K 59.18 % | 22.762 K |
| Weighted average shs out | 134.985 M -0.26 % | 135.338 M -3.77 % | 140.643 M 7.32 % | 131.054 M 0.00 % | 131.054 M 0.13 % | 130.882 M 4.44 % | 125.313 M -1.87 % | 127.706 M 57.54 % | 81.061 M -17.27 % | 97.981 M 5.16 % | 93.170 M 18.91 % | 78.356 M 3.42 % | 75.766 M 26.96 % | 59.676 M 8.30 % | 55.102 M 40.76 % | 39.147 M -44.46 % | 70.488 M -1.11 % | 71.282 M 8.26 % | 65.842 M 0.00 % | 65.842 M 4.70 % | 62.886 M 10.36 % | 56.981 M 1.62 % | 56.070 M 0.00 % | 56.071 M -0.03 % | 56.089 M 129.07 % | 24.485 M -55.82 % | 55.419 M -1.16 % | 56.070 M 0.00 % | 56.070 M 0.00 % | 56.070 M 127.74 % | 24.620 M 21 532.74 % | 113.809 K -89.99 % | 1.137 M 3 038.11 % | 36.232 K 59.18 % | 22.762 K |
| EPS diluted | -1.22 -15.09 % | -1.06 -79.66 % | -0.59 -210.53 % | -0.19 74.32 % | -0.74 71.09 % | -2.56 -72.97 % | -1.48 -37.04 % | -1.08 55.92 % | -2.45 -82.84 % | -1.34 -91.43 % | -0.70 -318.75 % | 0.32 157.14 % | -0.56 -247.37 % | 0.38 -79.23 % | 1.83 5.78 % | 1.73 354.41 % | -0.68 72.69 % | -2.49 44.67 % | -4.50 55.71 % | -10.16 -64.40 % | -6.18 31.26 % | -8.99 -324.06 % | -2.12 35.56 % | -3.29 27.69 % | -4.55 49.72 % | -9.05 -10 938.32 % | 0.08 -56.05 % | 0.19 130.65 % | -0.62 -181.82 % | -0.22 -22.22 % | -0.18 -100.54 % | 33.44 2 712.50 % | -1.28 99.86 % | -921.45 52.37 % | -1 934.45 |
| Earnings per share | -1.22 -15.09 % | -1.06 -79.66 % | -0.59 -195.00 % | -0.20 72.97 % | -0.74 71.09 % | -2.56 -72.97 % | -1.48 -37.04 % | -1.08 55.92 % | -2.45 -82.84 % | -1.34 -59.52 % | -0.84 -362.50 % | 0.32 157.14 % | -0.56 -247.37 % | 0.38 -79.23 % | 1.83 5.78 % | 1.73 350.72 % | -0.69 72.29 % | -2.49 -11.66 % | -2.23 78.05 % | -10.16 -64.40 % | -6.18 31.26 % | -8.99 -324.06 % | -2.12 35.56 % | -3.29 27.69 % | -4.55 49.72 % | -9.05 -10 938.32 % | 0.08 -56.05 % | 0.19 130.65 % | -0.62 -181.82 % | -0.22 -22.22 % | -0.18 -100.54 % | 33.44 2 712.50 % | -1.28 99.86 % | -921.45 52.37 % | -1 934.45 |
| Gross profit | 78.084 M -20.21 % | 97.863 M -32.10 % | 144.126 M 32.19 % | 109.030 M -23.91 % | 143.294 M 257.61 % | 40.070 M -52.90 % | 85.071 M -69.56 % | 279.481 M 21.12 % | 230.747 M 6.87 % | 215.919 M -50.56 % | 436.755 M 3.80 % | 420.771 M 8.51 % | 387.781 M 13.15 % | 342.719 M -38.41 % | 556.457 M 19.23 % | 466.721 M 171.37 % | 171.987 M -51.51 % | 354.690 M 36.33 % | 260.174 M 46.79 % | 177.241 M 1 701.09 % | -11.070 M -102.37 % | 467.953 M -39.56 % | 774.180 M 2.74 % | 753.569 M 18.15 % | 637.782 M 21.57 % | 524.627 M -33.72 % | 791.587 M -1.09 % | 800.270 M 24.76 % | 641.438 M 18.48 % | 541.405 M -1.34 % | 548.781 M 50.80 % | 363.920 M 3 994.51 % | 8.888 M -64.89 % | 25.314 M 63.74 % | 15.460 M |
| Income tax expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -1.000 K | 0.000 | 0.000 100.00 % | -1.000 K -150.00 % | 2.000 K 101.46 % | -137.000 K -137 100.00 % | 100.000 | 0.000 | 0.000 -100.00 % | 137.000 K 13 800.00 % | -1.000 K -200.00 % | 1.000 K | 0.000 -100.00 % | 8.821 M 10 990.12 % | -81.000 K 52.91 % | -172.000 K 0.00 % | -172.000 K 97.81 % | -7.845 M | 0.000 | 0.000 | 0.000 100.00 % | -1.562 M | 0.000 |
| Cost of revenue | 156.955 M -9.87 % | 174.145 M -10.91 % | 195.466 M 26.58 % | 154.426 M -9.87 % | 171.346 M -59.37 % | 421.725 M -24.06 % | 555.307 M 78.69 % | 310.768 M -2.08 % | 317.354 M -25.82 % | 427.830 M -30.88 % | 618.963 M -2.51 % | 634.921 M -1.99 % | 647.808 M -0.70 % | 652.383 M -11.74 % | 739.145 M 9.79 % | 673.248 M 117.63 % | 309.357 M -45.27 % | 565.266 M -34.49 % | 862.822 M 29.86 % | 664.422 M 174.00 % | 242.492 M -76.75 % | 1.043 B -32.96 % | 1.556 B 0.24 % | 1.552 B 57.73 % | 984.102 M -5.13 % | 1.037 B -0.33 % | 1.041 B 0.91 % | 1.031 B 9.09 % | 945.509 M -5.22 % | 997.628 M 12.04 % | 890.447 M 49.60 % | 595.237 M | 0.000 100.00 % | -7.492 M -190.90 % | 8.242 M |
| General and administrative expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 204.376 M | 0.000 | 0.000 | 0.000 -100.00 % | 5.155 M | 0.000 | 0.000 | 0.000 -100.00 % | 229.048 M | 0.000 | 0.000 | 0.000 -100.00 % | 525.725 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 365.119 M | 0.000 | 0.000 | 0.000 -100.00 % | 19.099 M | 0.000 |
| Selling and marketing expenses | 0.000 -100.00 % | 41.622 M | 0.000 | 0.000 | 0.000 -100.00 % | 143.464 M | 0.000 | 0.000 | 0.000 -100.00 % | 151.398 M | 0.000 | 0.000 | 0.000 -100.00 % | 277.386 M | 0.000 | 0.000 | 0.000 -100.00 % | 62.320 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 160.096 M | 0.000 | 0.000 | 0.000 -100.00 % | 65.428 M | 0.000 |
| Other expenses | 212.941 M 29.55 % | 164.369 M 8.32 % | 151.747 M -33.99 % | 229.891 M -10.24 % | 256.106 M 346.04 % | -104.092 M | 0.000 -100.00 % | 279.481 M 21.12 % | 230.747 M 6.87 % | 215.919 M -50.56 % | 436.755 M 85.72 % | 235.169 M 100.78 % | 117.128 M -65.82 % | 342.719 M -37.30 % | 546.618 M 17.12 % | 466.721 M 171.37 % | 171.987 M -51.51 % | 354.690 M 36.33 % | 260.174 M 46.79 % | 177.241 M 1 701.09 % | -11.070 M -102.37 % | 467.953 M -39.56 % | 774.180 M 2.74 % | 753.569 M 18.15 % | 637.782 M 6 748.30 % | 9.313 M -95.58 % | 210.527 M -73.14 % | 783.648 M 22.17 % | 641.438 M 2 653.43 % | 23.296 M -95.75 % | 548.781 M 53.46 % | 357.605 M 3 923.46 % | 8.888 M -64.89 % | 25.314 M 63.74 % | 15.460 M |
| Operating expenses | 212.941 M 1.18 % | 210.463 M 0.98 % | 208.416 M -30.44 % | 299.621 M -14.37 % | 349.914 M 43.56 % | 243.748 M 15.92 % | 210.272 M 88.06 % | 111.811 M 0.63 % | 111.110 M -48.54 % | 215.919 M -50.56 % | 436.755 M -19.60 % | 543.236 M 40.09 % | 387.781 M 24.57 % | 311.305 M 35.48 % | 229.780 M 0.74 % | 228.101 M 26.63 % | 180.129 M -49.22 % | 354.690 M 119.81 % | 161.364 M -5.37 % | 170.526 M 107.30 % | 82.260 M -75.61 % | 337.281 M 0.99 % | 333.988 M -2.18 % | 341.439 M 7.57 % | 317.421 M -39.50 % | 524.627 M -33.72 % | 791.587 M 35.91 % | 582.425 M 18.66 % | 490.841 M -11.19 % | 552.683 M 0.71 % | 548.781 M 50.80 % | 363.920 M 3 994.51 % | 8.888 M -64.89 % | 25.314 M 63.74 % | 15.460 M |
| Cost and expenses | 369.896 M -3.83 % | 384.608 M -4.77 % | 403.882 M -11.05 % | 454.047 M -12.89 % | 521.260 M -1.98 % | 531.787 M -30.54 % | 765.579 M 6.10 % | 721.583 M 9.43 % | 659.385 M -20.40 % | 828.341 M -22.12 % | 1.064 B -12.49 % | 1.216 B 5.67 % | 1.150 B -2.48 % | 1.180 B -8.26 % | 1.286 B 5.84 % | 1.215 B 75.02 % | 694.103 M -55.93 % | 1.575 B 40.24 % | 1.123 B 1.99 % | 1.101 B 109.39 % | 525.817 M -67.41 % | 1.613 B -17.92 % | 1.966 B -2.32 % | 2.012 B 12.43 % | 1.790 B 3.23 % | 1.734 B -4.80 % | 1.821 B 0.33 % | 1.815 B 12.40 % | 1.615 B 13.06 % | 1.428 B 15.49 % | 1.237 B 29.79 % | 952.842 M 10 620.54 % | 8.888 M -90.15 % | 90.220 M 280.64 % | 23.702 M |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 0.000 -100.00 % | 46.094 M -18.66 % | 56.669 M -18.73 % | 69.730 M -25.67 % | 93.808 M -73.03 % | 347.840 M 65.42 % | 210.272 M 10.30 % | 190.631 M 71.57 % | 111.110 M -29.03 % | 156.553 M -15.74 % | 185.790 M -40.47 % | 312.116 M 19.48 % | 261.226 M -48.42 % | 506.434 M 120.40 % | 229.780 M 0.74 % | 228.101 M 26.63 % | 180.129 M -69.37 % | 588.045 M 300.68 % | 146.760 M -13.94 % | 170.526 M 107.30 % | 82.260 M -70.11 % | 275.249 M -17.59 % | 333.988 M -2.18 % | 341.439 M -17.23 % | 412.513 M -14.24 % | 481.003 M -15.59 % | 569.825 M 23.60 % | 461.024 M 11.47 % | 413.593 M -21.25 % | 525.215 M | 0.000 | 0.000 | 0.000 -100.00 % | 84.527 M | 0.000 |
| Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 29.537 M | 0.000 | 0.000 | 0.000 -100.00 % | 746.000 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 -100.00 % | 54.000 K | 0.000 |
| Interest expense | 49.028 M 44.29 % | 33.978 M 75.99 % | 19.307 M -63.42 % | 52.780 M -13.61 % | 61.094 M 1.13 % | 60.414 M -4.70 % | 63.395 M 23.59 % | 51.296 M 12.63 % | 45.545 M -17.56 % | 55.246 M -15.87 % | 65.667 M 30.59 % | 50.285 M 8.37 % | 46.400 M -17.46 % | 56.218 M 4.54 % | 53.776 M -11.56 % | 60.802 M 2.22 % | 59.482 M -14.96 % | 69.949 M -14.41 % | 81.722 M -15.16 % | 96.328 M 2.20 % | 94.258 M 13.29 % | 83.201 M -20.89 % | 105.171 M 1.02 % | 104.111 M 14.34 % | 91.054 M | 0.000 -100.00 % | 6.929 M 6.29 % | 6.519 M -14.22 % | 7.600 M -43.14 % | 13.367 M 100.25 % | 6.675 M 150.94 % | 2.660 M | 0.000 | 0.000 -100.00 % | 54.000 K |
| Depreciation and amortization | 56.195 M -17.70 % | 68.280 M -1.59 % | 69.380 M 9.51 % | 63.356 M -13.84 % | 73.533 M -21.25 % | 93.372 M 2.25 % | 91.320 M 1.05 % | 90.372 M 2.87 % | 87.849 M -34.08 % | 133.260 M 45.76 % | 91.422 M 44.95 % | 63.073 M -13.01 % | 72.507 M -33.13 % | 108.428 M 0.02 % | 108.409 M -2.38 % | 111.049 M 9.90 % | 101.047 M -24.85 % | 134.459 M -6.40 % | 143.647 M -0.81 % | 144.813 M -0.11 % | 144.970 M -0.12 % | 145.147 M -2.27 % | 148.518 M 4.96 % | 141.494 M 5.72 % | 133.840 M 19 360.56 % | 687.750 K -9.86 % | 763.000 K 36.25 % | 560.000 K 0.18 % | 559.000 K 81.49 % | 308.000 K -63.64 % | 847.000 K -4.51 % | 887.000 K -1.66 % | 902.000 K 443.37 % | 166.000 K -87.16 % | 1.293 M |
| Operating income | -134.857 M -19.77 % | -112.600 M -75.14 % | -64.290 M 66.27 % | -190.591 M 7.76 % | -206.620 M -195.21 % | -69.992 M 44.10 % | -125.201 M 4.67 % | -131.334 M 15.83 % | -156.026 M -35.81 % | -114.886 M -1 351.31 % | -7.916 M 95.05 % | -159.810 M -39.36 % | -114.671 M 32.32 % | -169.443 M -1 822.16 % | 9.839 M 113.14 % | -74.850 M 64.82 % | -212.759 M 61.87 % | -557.958 M -247.43 % | -160.595 M 38.08 % | -259.369 M 11.90 % | -294.395 M -188.08 % | -102.191 M -585.98 % | -14.897 M 82.20 % | -83.708 M 50.12 % | -167.815 M 2.29 % | -171.755 M -1 628.75 % | 11.235 M -32.41 % | 16.622 M 159.50 % | -27.937 M 7.44 % | -30.182 M -786.14 % | -3.406 M -153.94 % | 6.315 M 512.75 % | -1.530 M 97.89 % | -72.399 M -708.57 % | -8.954 M |
| Operating income ratio | -0.57 -38.60 % | -0.41 -118.66 % | -0.19 73.83 % | -0.72 -10.16 % | -0.66 -333.27 % | -0.15 22.48 % | -0.20 12.13 % | -0.22 28.22 % | -0.31 -92.50 % | -0.16 -2 047.54 % | -0.01 95.05 % | -0.15 -36.71 % | -0.11 34.97 % | -0.17 -2 342.21 % | 0.01 111.57 % | -0.07 85.15 % | -0.44 27.12 % | -0.61 -324.11 % | -0.14 53.59 % | -0.31 75.78 % | -1.27 -1 781.13 % | -0.07 -785.49 % | -0.01 82.41 % | -0.04 58.05 % | -0.10 5.90 % | -0.11 -1 893.39 % | 0.01 -32.43 % | 0.01 151.55 % | -0.02 18.45 % | -0.02 -812.19 % | 0.00 -135.94 % | 0.01 103.82 % | -0.17 95.76 % | -4.06 -975.34 % | -0.38 |
| Total other income expenses net | -29.825 M 4.67 % | -31.285 M -64.43 % | -19.026 M -111.53 % | 164.946 M 50.39 % | 109.680 M 141.37 % | -265.150 M -340.00 % | -60.262 M -814.72 % | -6.588 M 84.53 % | -42.573 M -89.71 % | -22.441 M 61.06 % | -57.632 M -131.17 % | 184.883 M 161.40 % | 70.727 M -63.23 % | 192.359 M 111.81 % | 90.817 M -36.30 % | 142.563 M -12.98 % | 163.830 M -60.59 % | 415.690 M 6 346.81 % | 6.448 M 107.32 % | -88.119 M 6.31 % | -94.053 M 35.69 % | -146.253 M -40.81 % | -103.864 M -2.79 % | -101.046 M -15.52 % | -87.471 M -25.81 % | -69.527 M -939.27 % | -6.690 M -8.57 % | -6.162 M 8.97 % | -6.769 M -168.17 % | 9.929 M 254.13 % | -6.442 M -156.76 % | -2.509 M -3 633.80 % | 71.000 K -99.81 % | 37.451 M 206.76 % | -35.078 M |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-06-30 | 2017-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 0.000 -100.00 % | 2.519 B | 0.000 -100.00 % | 2.149 B | 0.000 -100.00 % | 1.841 B 3 558.77 % | 50.327 M -96.82 % | 1.584 B 8 608.09 % | 18.185 M -98.83 % | 1.556 B 6 505.51 % | 23.558 M -98.50 % | 1.571 B 2 319.26 % | 64.930 M -96.78 % | 2.017 B 2 954.19 % | 66.041 M -97.10 % | 2.278 B 4 621.39 % | 48.246 M -98.03 % | 2.455 B 4 483.22 % | 53.568 M -98.40 % | 3.349 B 5 444.43 % | 60.396 M -98.38 % | 3.731 B 3 667.86 % | 99.029 M -97.85 % | 4.615 B 3 240.29 % | 138.151 M -2.61 % | 141.859 M 117.81 % | 65.129 M 24.96 % | 52.121 M 13.51 % | 45.916 M 409.61 % | 9.010 M -9.04 % | 9.905 M 225.59 % | -7.887 M |
| Total investments | 0.000 -100.00 % | 41.585 M | 0.000 -100.00 % | 33.043 M | 0.000 -100.00 % | 1.182 B 1 073.95 % | 100.654 M 8.05 % | 93.159 M 156.14 % | 36.370 M 10 887.92 % | 331.000 K -99.30 % | 47.116 M -2.40 % | 48.276 M -62.82 % | 129.860 M 39 132.63 % | 331.000 K -99.75 % | 132.082 M 39 803.93 % | 331.000 K -99.66 % | 96.492 M 29 051.66 % | 331.000 K -99.69 % | 107.136 M 32 267.37 % | 331.000 K -99.73 % | 120.792 M 36 393.05 % | 331.000 K -99.83 % | 198.058 M | 0.000 -100.00 % | 276.302 M 37 187.72 % | 741.000 K -99.43 % | 130.258 M -89.76 % | 1.272 B 1 284.83 % | 91.832 M -92.64 % | 1.248 B 6 198.13 % | 19.810 M 881.67 % | 2.018 M |
| Total debt | 0.000 -100.00 % | 2.536 B | 0.000 -100.00 % | 2.190 B | 0.000 -100.00 % | 1.861 B | 0.000 -100.00 % | 1.634 B | 0.000 -100.00 % | 1.574 B | 0.000 -100.00 % | 1.594 B | 0.000 -100.00 % | 2.082 B | 0.000 -100.00 % | 2.344 B | 0.000 -100.00 % | 2.503 B | 0.000 -100.00 % | 3.402 B | 0.000 -100.00 % | 3.792 B | 0.000 -100.00 % | 4.714 B | 0.000 -100.00 % | 279.269 M | 0.000 -100.00 % | 90.545 M | 0.000 -100.00 % | 54.926 M | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | -614.865 M 52.37 % | -1.291 B -155.55 % | -505.164 M | 0.000 100.00 % | -431.753 M -144.97 % | 960.134 M 968.85 % | 89.829 M | 0.000 100.00 % | -179.497 M | 0.000 -100.00 % | 4.163 M | 0.000 -100.00 % | 7.657 M | 0.000 100.00 % | -623.631 M | 0.000 100.00 % | -640.374 M -179.92 % | 801.250 M 320.54 % | -363.318 M | 0.000 -100.00 % | 375.115 M | 0.000 -100.00 % | 20.000 K | 0.000 -100.00 % | 431.133 M -45.94 % | 797.543 M 17.65 % | 677.913 M | 0.000 -100.00 % | 701.815 M | 0.000 100.00 % | -200.368 M | 0.000 |
| Retained earnings | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -3.238 B | 0.000 | 0.000 | 0.000 100.00 % | -2.381 B | 0.000 | 0.000 | 0.000 100.00 % | -2.169 B | 0.000 | 0.000 | 0.000 100.00 % | -2.315 B | 0.000 | 0.000 | 0.000 100.00 % | -1.311 B | 0.000 | 0.000 | 0.000 100.00 % | -489.576 M | 0.000 | 0.000 | 0.000 100.00 % | -218.685 M | 0.000 100.00 % | -200.868 M |
| Common stock | 0.000 -100.00 % | 676.091 M | 0.000 -100.00 % | 626.091 M | 0.000 -100.00 % | 626.091 M | 0.000 -100.00 % | 624.778 M | 0.000 -100.00 % | 378.351 M | 0.000 -100.00 % | 376.541 M | 0.000 -100.00 % | 376.541 M | 0.000 -100.00 % | 158.543 M | 0.000 -100.00 % | 151.916 M | 0.000 -100.00 % | 138.166 M | 0.000 -100.00 % | 138.166 M | 0.000 -100.00 % | 123.166 M | 0.000 -100.00 % | 123.166 M | 0.000 -100.00 % | 123.166 M | 0.000 -100.00 % | 123.166 M | 0.000 -100.00 % | 500.000 K |
| Total equity | -614.865 M 0.00 % | -614.865 M -21.72 % | -505.164 M 0.00 % | -505.164 M -17.00 % | -431.753 M 0.00 % | -431.753 M -580.64 % | 89.829 M 0.00 % | 89.829 M 150.04 % | -179.497 M 0.00 % | -179.497 M -4 411.72 % | 4.163 M 0.00 % | 4.163 M -45.63 % | 7.657 M 0.04 % | 7.654 M 101.23 % | -623.631 M 0.00 % | -623.631 M 2.61 % | -640.374 M 0.00 % | -640.377 M -76.26 % | -363.318 M 0.00 % | -363.318 M -196.86 % | 375.115 M 0.00 % | 375.116 M 1 875 480.00 % | 20.000 K 0.00 % | 20.000 K -100.00 % | 431.133 M 0.00 % | 431.133 M -36.40 % | 677.913 M 0.00 % | 677.913 M -3.41 % | 701.815 M 0.00 % | 701.815 M 450.26 % | -200.368 M 0.00 % | -200.368 M |
| Other non current liabilities | 614.865 M 5 087.42 % | 11.853 M -97.65 % | 505.164 M 2 872.60 % | 16.994 M -96.06 % | 431.753 M 2 439.87 % | 16.999 M 118.92 % | -89.829 M -600.61 % | 17.944 M | 0.000 -100.00 % | 19.704 M | 0.000 -100.00 % | 34.024 M | 0.000 -100.00 % | 37.115 M | 0.000 -100.00 % | 49.188 M | 0.000 -100.00 % | 47.488 M | 0.000 -100.00 % | 60.171 M | 0.000 -100.00 % | 54.171 M | 0.000 -100.00 % | 28.789 M | 0.000 -100.00 % | 28.790 M | 0.000 -100.00 % | 18.369 M | 0.000 -100.00 % | 18.369 M | 0.000 -100.00 % | 67.372 M |
| Long term debt | 0.000 -100.00 % | 1.090 B | 0.000 -100.00 % | 770.963 M | 0.000 -100.00 % | 818.664 M | 0.000 -100.00 % | 818.077 M | 0.000 -100.00 % | 785.636 M | 0.000 -100.00 % | 661.008 M | 0.000 -100.00 % | 884.584 M | 0.000 -100.00 % | 1.037 B | 0.000 -100.00 % | 1.215 B | 0.000 -100.00 % | 2.012 B | 0.000 -100.00 % | 2.209 B | 0.000 -100.00 % | 2.822 B | 0.000 -100.00 % | 45.837 M | 0.000 -100.00 % | 43.945 M | 0.000 -100.00 % | 42.053 M | 0.000 | 0.000 |
| Total non current liabilities | 614.865 M -44.22 % | 1.102 B 118.21 % | 505.164 M -35.89 % | 787.957 M 82.50 % | 431.753 M -48.33 % | 835.663 M 1 030.28 % | -89.829 M -110.74 % | 836.021 M 365.76 % | 179.497 M -77.71 % | 805.340 M | 0.000 -100.00 % | 695.032 M | 0.000 -100.00 % | 921.699 M 47.80 % | 623.631 M -42.56 % | 1.086 B 69.55 % | 640.374 M -49.29 % | 1.263 B 247.59 % | 363.318 M -82.46 % | 2.072 B | 0.000 -100.00 % | 2.263 B | 0.000 -100.00 % | 2.851 B | 0.000 -100.00 % | 74.627 M | 0.000 -100.00 % | 62.314 M | 0.000 -100.00 % | 60.422 M -69.84 % | 200.368 M 197.41 % | 67.372 M |
| Other current liabilities | 0.000 -100.00 % | 259.034 M | 0.000 -100.00 % | 304.181 M | 0.000 -100.00 % | 202.737 M | 0.000 -100.00 % | 321.562 M | 0.000 -100.00 % | 304.421 M | 0.000 -100.00 % | 475.106 M | 0.000 -100.00 % | 512.165 M | 0.000 -100.00 % | 508.789 M | 0.000 -100.00 % | 279.827 M | 0.000 -100.00 % | 993.662 M | 0.000 -100.00 % | 630.023 M | 0.000 -100.00 % | 789.671 M | 0.000 -100.00 % | 530.634 M | 0.000 -100.00 % | 636.510 M | 0.000 -100.00 % | 391.585 M | 0.000 -100.00 % | 82.200 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 104.700 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 263.121 M | 0.000 | 0.000 | 0.000 100.00 % | -3.368 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 0.000 -100.00 % | 1.446 B | 0.000 -100.00 % | 1.419 B | 0.000 -100.00 % | 1.042 B | 0.000 -100.00 % | 815.485 M | 0.000 -100.00 % | 788.344 M | 0.000 -100.00 % | 933.047 M | 0.000 -100.00 % | 1.197 B | 0.000 -100.00 % | 1.307 B | 0.000 -100.00 % | 1.288 B | 0.000 -100.00 % | 1.390 B | 0.000 -100.00 % | 1.582 B | 0.000 -100.00 % | 1.891 B | 0.000 -100.00 % | 233.432 M | 0.000 -100.00 % | 46.600 M | 0.000 -100.00 % | 12.873 M | 0.000 | 0.000 |
| Total current liabilities | 0.000 -100.00 % | 2.646 B | 0.000 -100.00 % | 2.701 B | 0.000 -100.00 % | 2.788 B | 0.000 -100.00 % | 2.259 B | 0.000 -100.00 % | 2.498 B | 0.000 -100.00 % | 2.787 B | 0.000 -100.00 % | 3.169 B | 0.000 -100.00 % | 3.350 B | 0.000 -100.00 % | 3.350 B | 0.000 -100.00 % | 3.888 B | 0.000 -100.00 % | 3.613 B | 0.000 -100.00 % | 4.397 B | 0.000 -100.00 % | 3.330 B | 0.000 -100.00 % | 3.313 B | 0.000 -100.00 % | 2.717 B | 0.000 -100.00 % | 189.191 M |
| Total liabilities | 614.865 M -83.60 % | 3.749 B 642.05 % | 505.164 M -85.52 % | 3.489 B 708.03 % | 431.753 M -88.09 % | 3.624 B 4 134.36 % | -89.829 M -102.90 % | 3.095 B 1 624.16 % | 179.497 M -94.57 % | 3.303 B | 0.000 -100.00 % | 3.482 B | 0.000 -100.00 % | 4.091 B 555.98 % | 623.631 M -85.94 % | 4.436 B 592.73 % | 640.374 M -86.12 % | 4.613 B 1 169.64 % | 363.318 M -93.90 % | 5.960 B | 0.000 -100.00 % | 5.876 B | 0.000 -100.00 % | 7.249 B | 0.000 -100.00 % | 3.404 B | 0.000 -100.00 % | 3.376 B | 0.000 -100.00 % | 2.777 B 1 286.18 % | 200.368 M -21.90 % | 256.563 M |
| Other non current assets | 0.000 -100.00 % | 3.833 M | 0.000 100.00 % | -1.075 B -5 289.46 % | -19.938 M -117.43 % | 114.416 M 327.35 % | -50.327 M -104.67 % | 1.077 B 6 021.76 % | -18.185 M -120.14 % | 90.283 M 483.24 % | -23.558 M -101.84 % | 1.282 B 2 074.63 % | -64.930 M -242.90 % | 45.436 M 168.80 % | -66.041 M -106.42 % | 1.028 B 2 231.06 % | -48.246 M -104.69 % | 1.029 B 2 021.46 % | -53.568 M -105.07 % | 1.056 B 1 847.94 % | -60.396 M -105.73 % | 1.054 B 1 164.68 % | -99.029 M -109.20 % | 1.076 B 878.93 % | -138.151 M -113.26 % | 1.041 B 1 699.11 % | -65.129 M -343.88 % | 26.705 M 158.16 % | -45.916 M -103.68 % | 1.248 B 12 696.25 % | -9.905 M -725.32 % | 1.584 M |
| Long term investments | 0.000 -100.00 % | 41.585 M | 0.000 -100.00 % | 33.043 M | 0.000 | 0.000 | 0.000 100.00 % | -973.446 M | 0.000 | 0.000 | 0.000 100.00 % | -1.203 B | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.245 B | 0.000 100.00 % | -2.000 K | 0.000 | 0.000 |
| Intangible assets | 0.000 -100.00 % | 2.518 M | 0.000 -100.00 % | 2.737 M | 0.000 -100.00 % | 2.642 M | 0.000 -100.00 % | 1.995 M | 0.000 -100.00 % | 1.743 M | 0.000 -100.00 % | 1.272 M | 0.000 -100.00 % | 1.637 M | 0.000 -100.00 % | 2.004 M | 0.000 -100.00 % | 2.553 M | 0.000 -100.00 % | 3.559 M | 0.000 -100.00 % | 4.566 M | 0.000 -100.00 % | 5.573 M | 0.000 -100.00 % | 6.449 M | 0.000 -100.00 % | 3.934 M | 0.000 -100.00 % | 4.956 M | 0.000 -100.00 % | 7.019 M |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 6.116 M | 0.000 -100.00 % | 6.116 M | 0.000 -100.00 % | 6.116 M |
| Goodwill and intangible assets | 0.000 -100.00 % | 2.518 M | 0.000 -100.00 % | 2.737 M | 0.000 -100.00 % | 2.642 M | 0.000 -100.00 % | 1.995 M | 0.000 -100.00 % | 1.743 M | 0.000 -100.00 % | 1.272 M | 0.000 -100.00 % | 1.637 M | 0.000 -100.00 % | 2.004 M | 0.000 -100.00 % | 2.553 M | 0.000 -100.00 % | 3.559 M | 0.000 -100.00 % | 4.566 M | 0.000 -100.00 % | 5.573 M | 0.000 -100.00 % | 6.449 M | 0.000 -100.00 % | 10.050 M | 0.000 -100.00 % | 11.072 M | 0.000 -100.00 % | 13.135 M |
| Property plant equipment net | 0.000 -100.00 % | 1.371 B | 0.000 -100.00 % | 1.096 B | 0.000 -100.00 % | 1.219 B | 0.000 -100.00 % | 1.144 B | 0.000 -100.00 % | 1.157 B | 0.000 -100.00 % | 895.259 M | 0.000 -100.00 % | 1.059 B | 0.000 -100.00 % | 1.219 B | 0.000 -100.00 % | 1.431 B | 0.000 -100.00 % | 2.414 B | 0.000 -100.00 % | 2.703 B | 0.000 -100.00 % | 3.397 B | 0.000 -100.00 % | 11.451 M | 0.000 -100.00 % | 2.077 M | 0.000 -100.00 % | 2.289 M | 0.000 -100.00 % | 3.169 M |
| Total non current assets | 0.000 -100.00 % | 1.419 B | 0.000 -100.00 % | 1.136 B 5 799.29 % | -19.938 M -101.49 % | 1.336 B 2 755.45 % | -50.327 M -104.03 % | 1.250 B 6 971.91 % | -18.185 M -101.46 % | 1.249 B 5 401.33 % | -23.558 M -102.42 % | 975.477 M 1 602.35 % | -64.930 M -105.87 % | 1.106 B 1 774.64 % | -66.041 M -102.94 % | 2.249 B 4 762.35 % | -48.246 M -101.96 % | 2.462 B 4 696.74 % | -53.568 M -101.54 % | 3.474 B 5 851.43 % | -60.396 M -101.61 % | 3.762 B 3 898.96 % | -99.029 M -102.21 % | 4.479 B 3 341.96 % | -138.151 M -113.04 % | 1.059 B 1 726.59 % | -65.129 M -105.04 % | 1.293 B 2 915.11 % | -45.916 M -103.62 % | 1.269 B 12 915.91 % | -9.905 M -155.37 % | 17.888 M |
| Other current assets | -17.545 M -106.76 % | 259.535 M 742.70 % | -40.382 M -116.06 % | 251.393 M | 0.000 -100.00 % | 1.259 B | 0.000 -100.00 % | 157.228 M | 0.000 -100.00 % | 1.179 B | 0.000 -100.00 % | 1.428 B | 0.000 -100.00 % | 1.445 B | 0.000 -100.00 % | 351.131 M | 0.000 -100.00 % | 425.002 M | 0.000 -100.00 % | 399.377 M | 0.000 -100.00 % | 667.657 M | 0.000 -100.00 % | 442.921 M | 0.000 -100.00 % | 504.175 M | 0.000 -100.00 % | 285.061 M | 0.000 -100.00 % | 244.381 M | 0.000 -100.00 % | 28.402 M |
| Short term investments | 0.000 -100.00 % | 1.062 B | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 100.654 M -90.56 % | 1.067 B 2 832.65 % | 36.370 M 10 887.92 % | 331.000 K -99.30 % | 47.116 M -96.24 % | 1.251 B 863.70 % | 129.860 M 39 132.63 % | 331.000 K -99.75 % | 132.082 M 39 803.93 % | 331.000 K -99.66 % | 96.492 M 29 051.66 % | 331.000 K -99.69 % | 107.136 M 32 267.37 % | 331.000 K -99.73 % | 120.792 M 36 393.05 % | 331.000 K -99.83 % | 198.058 M | 0.000 -100.00 % | 276.302 M 37 187.72 % | 741.000 K -99.43 % | 130.258 M 387.77 % | 26.705 M -70.92 % | 91.832 M | 0.000 -100.00 % | 19.810 M 881.67 % | 2.018 M |
| cash and cash equivalents | 0.000 -100.00 % | 17.214 M | 0.000 -100.00 % | 40.051 M | 0.000 -100.00 % | 19.607 M 138.96 % | -50.327 M -200.66 % | 49.996 M 374.93 % | -18.185 M -201.85 % | 17.854 M 175.79 % | -23.558 M -201.43 % | 23.227 M 135.77 % | -64.930 M -200.00 % | 64.930 M 198.32 % | -66.041 M -200.50 % | 65.710 M 236.20 % | -48.246 M -200.00 % | 48.246 M 190.06 % | -53.568 M -200.62 % | 53.237 M 188.15 % | -60.396 M -200.00 % | 60.396 M 160.99 % | -99.029 M -200.00 % | 99.029 M 171.68 % | -138.151 M -200.54 % | 137.410 M 310.98 % | -65.129 M -269.50 % | 38.424 M 183.68 % | -45.916 M -200.00 % | 45.916 M 563.56 % | -9.905 M -225.59 % | 7.887 M |
| Cash and short term investments | 17.545 M -98.37 % | 1.079 B 2 572.49 % | 40.382 M -96.49 % | 1.152 B 5 676.73 % | 19.938 M 1.69 % | 19.607 M -61.04 % | 50.327 M -95.49 % | 1.117 B 6 040.23 % | 18.185 M 1.85 % | 17.854 M -24.21 % | 23.558 M -98.15 % | 1.275 B 1 863.16 % | 64.930 M -0.51 % | 65.261 M -1.18 % | 66.041 M 0.00 % | 66.041 M 36.88 % | 48.246 M -0.68 % | 48.577 M -9.32 % | 53.568 M 0.00 % | 53.568 M -11.31 % | 60.396 M -0.55 % | 60.727 M -38.68 % | 99.029 M 0.00 % | 99.029 M -28.32 % | 138.151 M 0.00 % | 138.151 M 112.12 % | 65.129 M 0.00 % | 65.129 M 41.84 % | 45.916 M 0.00 % | 45.916 M 363.56 % | 9.905 M 0.00 % | 9.905 M |
| Total current assets | 0.000 -100.00 % | 1.715 B | 0.000 -100.00 % | 1.847 B 9 164.82 % | 19.938 M -98.93 % | 1.856 B 3 587.62 % | 50.327 M -97.40 % | 1.935 B 10 540.60 % | 18.185 M -99.03 % | 1.875 B 7 857.99 % | 23.558 M -99.06 % | 2.510 B 3 766.39 % | 64.930 M -97.83 % | 2.993 B 4 431.44 % | 66.041 M -95.77 % | 1.563 B 3 139.66 % | 48.246 M -96.81 % | 1.510 B 2 718.97 % | 53.568 M -97.48 % | 2.123 B 3 415.02 % | 60.396 M -97.57 % | 2.489 B 2 413.37 % | 99.029 M -96.42 % | 2.770 B 1 904.95 % | 138.151 M -95.02 % | 2.776 B 4 162.45 % | 65.129 M -97.64 % | 2.761 B 5 913.13 % | 45.916 M -97.92 % | 2.210 B 22 210.51 % | 9.905 M -74.14 % | 38.307 M |
| Inventory | 0.000 -100.00 % | 375.217 M | 0.000 -100.00 % | 443.410 M | 0.000 -100.00 % | 574.360 M | 0.000 -100.00 % | 649.436 M | 0.000 -100.00 % | 663.364 M | 0.000 -100.00 % | 1.059 B | 0.000 -100.00 % | 1.422 B | 0.000 -100.00 % | 1.047 B | 0.000 -100.00 % | 916.434 M | 0.000 -100.00 % | 1.464 B | 0.000 -100.00 % | 1.761 B | 0.000 -100.00 % | 1.953 B | 0.000 -100.00 % | 1.977 B | 0.000 -100.00 % | 2.293 B | 0.000 -100.00 % | 1.849 B | 0.000 | 0.000 |
| Net receivables | 0.000 -100.00 % | 1.212 M | 0.000 -100.00 % | 651.000 K | 0.000 -100.00 % | 2.874 M | 0.000 -100.00 % | 11.728 M | 0.000 -100.00 % | 14.365 M | 0.000 | 0.000 | 0.000 -100.00 % | 60.040 M | 0.000 -100.00 % | 98.721 M | 0.000 -100.00 % | 122.349 M | 0.000 -100.00 % | 438.369 M | 0.000 -100.00 % | 1.000 K | 0.000 -100.00 % | 499.639 M | 0.000 -100.00 % | 157.402 M | 0.000 -100.00 % | 118.413 M | 0.000 -100.00 % | 70.624 M | 0.000 | 0.000 |
| Tax assets | 0.000 | 0.000 | 0.000 -100.00 % | 1.079 B | 0.000 | 0.000 | 0.000 -100.00 % | 973.446 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.203 B | 0.000 | 0.000 | 0.000 | 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 % | 8.740 M | 0.000 -100.00 % | 8.396 M | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 0.000 -100.00 % | 941.722 M | 0.000 -100.00 % | 978.002 M | 0.000 -100.00 % | 1.439 B | 0.000 -100.00 % | 1.122 B | 0.000 -100.00 % | 1.405 B | 0.000 -100.00 % | 1.379 B | 0.000 -100.00 % | 1.460 B | 0.000 -100.00 % | 1.534 B | 0.000 -100.00 % | 1.519 B | 0.000 -100.00 % | 1.504 B | 0.000 -100.00 % | 1.400 B | 0.000 -100.00 % | 1.717 B | 0.000 -100.00 % | 2.566 B | 0.000 -100.00 % | 2.630 B | 0.000 -100.00 % | 2.313 B | 0.000 -100.00 % | 106.991 M |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 -100.00 % | 1.358 B | 0.000 -100.00 % | 1.041 B | 0.000 -100.00 % | 1.119 B | 0.000 -100.00 % | 1.045 B | 0.000 -100.00 % | 1.040 B | 0.000 -100.00 % | 880.641 M | 0.000 -100.00 % | 1.257 B | 0.000 -100.00 % | 1.433 B | 0.000 -100.00 % | 1.641 B | 0.000 -100.00 % | 2.655 B | 0.000 -100.00 % | 2.875 B | 0.000 -100.00 % | 3.490 B | 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 |
| Other total stockholders equity | 0.000 -100.00 % | 38.818 M | 0.000 100.00 % | -1.131 B | 0.000 -100.00 % | 1.220 B | 0.000 100.00 % | -534.949 M | 0.000 -100.00 % | 1.823 B | 0.000 100.00 % | -372.378 M | 0.000 -100.00 % | 1.800 B | 0.000 100.00 % | -782.174 M | 0.000 -100.00 % | 721.250 M | 0.000 100.00 % | -501.484 M | 0.000 -100.00 % | 1.548 B | 0.000 100.00 % | -123.146 M | 0.000 | 0.000 | 0.000 -100.00 % | 554.747 M | 0.000 -100.00 % | 797.334 M | 0.000 | 0.000 |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -5.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 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 |
| Total assets | 0.000 -100.00 % | 3.134 B | 0.000 -100.00 % | 2.984 B | 0.000 -100.00 % | 3.192 B | 0.000 -100.00 % | 3.185 B | 0.000 -100.00 % | 3.124 B | 0.000 -100.00 % | 3.486 B | 0.000 -100.00 % | 4.099 B | 0.000 -100.00 % | 3.812 B | 0.000 -100.00 % | 3.972 B | 0.000 -100.00 % | 5.597 B | 0.000 -100.00 % | 6.251 B | 0.000 -100.00 % | 7.249 B | 0.000 -100.00 % | 3.835 B | 0.000 -100.00 % | 4.054 B | 0.000 -100.00 % | 3.479 B | 0.000 -100.00 % | 56.195 M |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-06-30 | 2017-03-31 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-06-30 | 2016-03-31 | 2016-01-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2015-01-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2014-01-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.965 M | 0.000 | 0.000 | 0.000 -100.00 % | 27.346 M | 0.000 | 0.000 | 0.000 -100.00 % | 6.974 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.468 M | 0.000 | 0.000 | 0.000 -100.00 % | 15.081 M | 0.000 | 0.000 | 0.000 -100.00 % | 209.000 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 |
| Change in working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.438 K 0.00 % | 1.438 K 0.00 % | 1.438 K 0.88 % | 1.425 K 0.00 % | 1.425 K 0.00 % | 1.425 K 0.00 % | 1.425 K 201.46 % | -1.405 K 0.00 % | -1.405 K 0.00 % | -1.405 K 0.00 % | -1.405 K |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 45.639 M 0.00 % | 45.639 M 0.00 % | 45.639 M 0.00 % | 45.639 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -302.693 M 0.00 % | -302.693 M 0.00 % | -302.693 M 0.00 % | -302.693 M | 0.000 -100.00 % | 84.724 M 0.00 % | 84.724 M 0.00 % | 84.724 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.438 K 0.00 % | 1.438 K 0.00 % | 1.438 K 0.88 % | 1.425 K 0.00 % | 1.425 K 0.00 % | 1.425 K 0.00 % | 1.425 K 201.46 % | -1.405 K 0.00 % | -1.405 K 0.00 % | -1.405 K 0.00 % | -1.405 K |
| Other non cash items | 164.682 M 14.45 % | 143.890 M 72.70 % | 83.316 M 224.88 % | 25.645 M -73.55 % | 96.940 M -70.64 % | 330.177 M -10.30 % | 368.103 M 15.51 % | 318.666 M -14.86 % | 374.297 M 197.71 % | 125.724 M 91.80 % | 65.549 M 361.42 % | -25.074 M -157.06 % | 43.944 M 247.02 % | -29.890 M 70.30 % | -100.656 M -48.65 % | -67.713 M -238.39 % | 48.929 M -65.22 % | 140.663 M -8.75 % | 154.147 M -55.64 % | 347.488 M -10.54 % | 388.448 M 66.36 % | 233.500 M 96.61 % | 118.761 M -35.72 % | 184.753 M -27.63 % | 255.286 M 3.09 % | 247.640 M 5 453.22 % | -4.626 M 56.49 % | -10.632 M -130.79 % | 34.534 M 178.32 % | 12.408 M 26.00 % | 9.848 M 358.75 % | -3.806 M -362.91 % | 1.448 M -95.66 % | 33.377 M -24.18 % | 44.021 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 182.640 M 1.05 % | 180.744 M 2.87 % | 175.698 M 542.50 % | 27.346 M -85.04 % | 182.844 M 44.95 % | 126.146 M | 0.000 -100.00 % | 6.974 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.468 M | 0.000 100.00 % | -193.033 M 0.00 % | -193.033 M 0.00 % | -193.033 M 0.00 % | -193.033 M | 0.000 100.00 % | -2.254 M 0.00 % | -2.254 M 0.00 % | -2.254 M | 0.000 -100.00 % | 1.910 M 0.00 % | 1.910 M 0.00 % | 1.910 M | 0.000 100.00 % | -11.377 K 0.00 % | -11.377 K 0.00 % | -11.377 K -2 428.17 % | -450.000 0.00 % | -450.000 0.00 % | -450.000 40.00 % | -750.000 0.00 % | -750.000 0.00 % | -750.000 0.00 % | -750.000 75.65 % | -3.080 K 0.00 % | -3.080 K 0.00 % | -3.080 K 0.00 % | -3.080 K |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.165 M 0.00 % | -2.165 M 0.00 % | -2.165 M 0.00 % | -2.165 M | 0.000 100.00 % | -2.553 M 0.00 % | -2.553 M 0.00 % | -2.553 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 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -4.368 M 0.00 % | -4.368 M 0.00 % | -4.368 M 0.00 % | -4.368 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 504.500 K 0.00 % | 504.500 K 0.00 % | 504.500 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 |
| Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.553 M 0.00 % | 2.553 M 0.00 % | 2.553 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 |
| Net cash used for investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 504.500 K 0.00 % | 504.500 K 0.00 % | 504.500 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 |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 100.000 K 0.00 % | 100.000 K 0.00 % | 100.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 180.038 M 0.00 % | 180.038 M 0.00 % | 180.038 M 0.00 % | 180.038 M | 0.000 -100.00 % | 36.302 M 0.00 % | 36.302 M 0.00 % | 36.302 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 |
| Net cash used provided by financing activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 180.038 M 0.00 % | 180.038 M 0.00 % | 180.038 M 0.00 % | 180.038 M | 0.000 -100.00 % | 36.302 M 0.00 % | 36.302 M 0.00 % | 36.302 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 |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 182.640 M 1.05 % | 180.744 M 2.87 % | 175.698 M 542.50 % | 27.346 M -85.04 % | 182.844 M 44.95 % | 126.146 M | 0.000 -100.00 % | 6.974 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.468 M | 0.000 100.00 % | -19.254 M 0.00 % | -19.254 M 0.00 % | -19.254 M 0.00 % | -19.254 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -450.000 0.00 % | -450.000 0.00 % | -450.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 795.000 0.00 % | 795.000 0.00 % | 795.000 0.00 % | 795.000 |
| Cash at beginning of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 232.967 M 362.91 % | 50.327 M | 0.000 -100.00 % | 18.185 M | 0.000 -100.00 % | 23.558 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 34.353 M 0.00 % | 34.353 M 0.00 % | 34.353 M 0.00 % | 34.353 M | 0.000 -100.00 % | 11.479 M 0.00 % | 11.479 M 0.00 % | 11.479 M | 0.000 -100.00 % | 1.972 M 0.00 % | 1.972 M 0.00 % | 1.972 M | 0.000 -100.00 % | 1.493 K 0.00 % | 1.493 K 0.00 % | 1.493 K -23.17 % | 1.943 K 0.00 % | 1.943 K 0.00 % | 1.943 K 0.00 % | 1.943 K 0.00 % | 1.943 K 0.00 % | 1.943 K 0.00 % | 1.943 K 69.28 % | 1.148 K 0.00 % | 1.148 K 0.00 % | 1.148 K 0.00 % | 1.148 K |
| Cash at end of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 19.938 M -91.44 % | 232.967 M 362.91 % | 50.327 M -74.04 % | 193.883 M 966.17 % | 18.185 M -91.19 % | 206.402 M 776.14 % | 23.558 M | 0.000 -100.00 % | 6.974 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.468 M | 0.000 -100.00 % | 15.099 M 0.00 % | 15.099 M 0.00 % | 15.099 M 0.00 % | 15.099 M | 0.000 -100.00 % | 34.435 M 0.00 % | 34.435 M 0.00 % | 34.435 M | 0.000 -100.00 % | 11.479 M 0.00 % | 11.479 M 0.00 % | 11.479 M | 0.000 -100.00 % | 63.063 K 0.00 % | 63.063 K 0.00 % | 63.063 K 4 125.33 % | 1.493 K 0.00 % | 1.493 K 0.00 % | 1.493 K -23.17 % | 1.943 K 0.00 % | 1.943 K 0.00 % | 1.943 K 0.00 % | 1.943 K 0.00 % | 1.943 K 0.00 % | 1.943 K 0.00 % | 1.943 K 0.00 % | 1.943 K |
| Operating cash flow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 182.640 M 1.05 % | 180.744 M 2.87 % | 175.698 M 542.50 % | 27.346 M -85.04 % | 182.844 M 44.95 % | 126.146 M | 0.000 -100.00 % | 6.974 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.468 M | 0.000 100.00 % | -193.033 M 0.00 % | -193.033 M 0.00 % | -193.033 M 0.00 % | -193.033 M | 0.000 100.00 % | -2.254 M 0.00 % | -2.254 M 0.00 % | -2.254 M | 0.000 -100.00 % | 1.910 M 0.00 % | 1.910 M 0.00 % | 1.910 M | 0.000 100.00 % | -11.377 K 0.00 % | -11.377 K 0.00 % | -11.377 K -2 428.17 % | -450.000 0.00 % | -450.000 0.00 % | -450.000 40.00 % | -750.000 0.00 % | -750.000 0.00 % | -750.000 0.00 % | -750.000 75.65 % | -3.080 K 0.00 % | -3.080 K 0.00 % | -3.080 K 0.00 % | -3.080 K |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.165 M 0.00 % | -2.165 M 0.00 % | -2.165 M 0.00 % | -2.165 M | 0.000 100.00 % | -2.553 M 0.00 % | -2.553 M 0.00 % | -2.553 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 |
| Free CashFlow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 182.640 M 1.05 % | 180.744 M 2.87 % | 175.698 M 542.50 % | 27.346 M -85.04 % | 182.844 M 44.95 % | 126.146 M | 0.000 -100.00 % | 6.974 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.468 M | 0.000 100.00 % | -195.197 M 0.00 % | -195.197 M 0.00 % | -195.197 M 0.00 % | -195.197 M | 0.000 100.00 % | -4.807 M 0.00 % | -4.807 M 0.00 % | -4.807 M | 0.000 -100.00 % | 1.910 M 0.00 % | 1.910 M 0.00 % | 1.910 M | 0.000 100.00 % | -11.377 K 0.00 % | -11.377 K 0.00 % | -11.377 K -2 428.17 % | -450.000 0.00 % | -450.000 0.00 % | -450.000 40.00 % | -750.000 0.00 % | -750.000 0.00 % | -750.000 0.00 % | -750.000 75.65 % | -3.080 K 0.00 % | -3.080 K 0.00 % | -3.080 K 0.00 % | -3.080 K |
| 2025 | 2025 | 2024 | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | 2018 | 2018 | 2018 | 2018 | 2017 | 2017 | 2017 | 2017 | 2016 | 2016 | 2016 | 2016 | 2015 | 2015 | 2015 | 2015 | 2014 | 2014 | 2014 | 2014 |