Virtus Zevenbergen Technology Fund CL C RCGTX
Finances
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20.623 M 6.01 % | 19.454 M -21.17 % | 24.679 M -30.49 % | 35.502 M -7.17 % | 38.244 M -7.86 % | 41.505 M -10.70 % | 46.476 M -8.94 % | 51.041 M -6.70 % | 54.707 M -12.26 % | 62.352 M -5.31 % | 65.851 M |
| Net income | -108.591 M -156.55 % | 192.027 M 14.87 % | 167.172 M 2.29 % | 163.425 M 291.02 % | -85.552 M -152.13 % | 164.121 M -25.59 % | 220.559 M 236.17 % | -161.977 M -408.83 % | 52.449 M -73.37 % | 196.974 M 26.24 % | 156.032 M |
| Income before tax | -108.591 M -156.55 % | 192.027 M 14.87 % | 167.172 M 2.29 % | 163.425 M 291.02 % | -85.552 M -152.13 % | 164.121 M -25.59 % | 220.559 M 236.17 % | -161.977 M -408.83 % | 52.449 M -73.37 % | 196.974 M 26.24 % | 156.032 M |
| Income before tax ratio | -5.27 -153.34 % | 9.87 45.72 % | 6.77 47.15 % | 4.60 305.77 % | -2.24 -156.57 % | 3.95 -16.68 % | 4.75 249.54 % | -3.17 -431.01 % | 0.96 -69.65 % | 3.16 33.32 % | 2.37 |
| EBITDA | -116.366 M -162.01 % | 187.647 M 21.09 % | 154.961 M 10.25 % | 140.557 M 226.69 % | -110.945 M -181.57 % | 136.013 M -27.36 % | 187.230 M 194.33 % | -198.476 M -1 499.30 % | 14.184 M -90.59 % | 150.751 M 41.76 % | 106.343 M |
| Net income ratio | -5.27 -153.34 % | 9.87 45.72 % | 6.77 47.15 % | 4.60 305.77 % | -2.24 -156.57 % | 3.95 -16.68 % | 4.75 249.54 % | -3.17 -431.01 % | 0.96 -69.65 % | 3.16 33.32 % | 2.37 |
| Ratio EBITDA | -5.64 -158.50 % | 9.65 53.62 % | 6.28 58.60 % | 3.96 236.47 % | -2.90 -188.52 % | 3.28 -18.65 % | 4.03 203.60 % | -3.89 -1 599.82 % | 0.26 -89.28 % | 2.42 49.71 % | 1.61 |
| Gross profit ratio | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Weighted average shs out dil | 94.802 M 0.00 % | 94.802 M 0.00 % | 94.802 M 0.00 % | 94.802 M 0.00 % | 94.802 M 0.00 % | 94.802 M 0.00 % | 94.802 M 0.00 % | 94.802 M 0.00 % | 94.802 M 0.29 % | 94.524 M 0.00 % | 94.524 M |
| Weighted average shs out | 94.802 M 0.00 % | 94.802 M 0.00 % | 94.802 M 0.00 % | 94.802 M 0.00 % | 94.802 M 0.00 % | 94.802 M 0.00 % | 94.802 M 0.00 % | 94.802 M 0.00 % | 94.802 M 0.29 % | 94.524 M 0.00 % | 94.524 M |
| EPS diluted | -1.15 -156.65 % | 2.03 15.34 % | 1.76 2.33 % | 1.72 291.11 % | -0.90 -152.02 % | 1.73 -25.75 % | 2.33 236.26 % | -1.71 -410.91 % | 0.55 -73.56 % | 2.08 26.06 % | 1.65 |
| Earnings per share | -1.15 -156.65 % | 2.03 15.34 % | 1.76 2.33 % | 1.72 291.11 % | -0.90 -152.02 % | 1.73 -25.75 % | 2.33 236.26 % | -1.71 -410.91 % | 0.55 -73.56 % | 2.08 26.06 % | 1.65 |
| Gross profit | 20.623 M 6.01 % | 19.454 M -21.17 % | 24.679 M -30.49 % | 35.502 M -7.17 % | 38.244 M -7.86 % | 41.505 M -10.70 % | 46.476 M -8.94 % | 51.041 M -6.70 % | 54.707 M -12.26 % | 62.352 M -5.31 % | 65.851 M |
| Income tax expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cost of revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| General and administrative expenses | 12.848 M -14.77 % | 15.074 M 20.90 % | 12.468 M -0.99 % | 12.593 M -1.71 % | 12.812 M -4.13 % | 13.364 M 1.90 % | 13.116 M -9.60 % | 14.509 M -11.52 % | 16.398 M 1.88 % | 16.096 M -0.13 % | 16.117 M |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 -100.00 % | 40.493 K 5.91 % | 38.233 K 20.79 % | 31.653 K 2.20 % | 30.971 K -5.20 % | 32.669 K -24.80 % | 43.445 K 29.57 % | 33.530 K -26.02 % | 45.322 K |
| Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 129.214 M -25.13 % | 172.573 M 21.11 % | 142.492 M 11.39 % | 127.923 M 3.33 % | 123.796 M 0.96 % | 122.617 M -29.56 % | 174.083 M -18.28 % | 213.017 M 9 335.34 % | 2.258 M -98.32 % | 134.622 M 49.28 % | 90.181 M |
| Cost and expenses | 129.214 M -25.13 % | 172.573 M 21.11 % | 142.492 M 11.39 % | 127.923 M 3.33 % | 123.796 M 0.96 % | 122.617 M -29.56 % | 174.083 M -18.28 % | 213.017 M 9 335.34 % | 2.258 M -98.32 % | 134.622 M 49.28 % | 90.181 M |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 12.848 M -14.77 % | 15.074 M 20.90 % | 12.468 M -1.31 % | 12.634 M -1.69 % | 12.851 M -4.07 % | 13.396 M 1.90 % | 13.147 M -9.59 % | 14.542 M -11.55 % | 16.442 M 1.93 % | 16.130 M -0.20 % | 16.162 M |
| Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | -7.775 M -77.51 % | -4.380 M 64.13 % | -12.211 M 46.60 % | -22.868 M 9.94 % | -25.393 M 9.66 % | -28.109 M 15.66 % | -33.329 M 8.68 % | -36.499 M 4.62 % | -38.265 M 17.22 % | -46.223 M 6.98 % | -49.689 M |
| Operating income | 7.775 M 77.51 % | 4.380 M -64.13 % | 12.211 M -46.60 % | 22.868 M -9.94 % | 25.393 M -9.66 % | 28.109 M -15.66 % | 33.329 M -8.68 % | 36.499 M -4.62 % | 38.265 M -17.22 % | 46.223 M -6.98 % | 49.689 M |
| Operating income ratio | 0.38 67.45 % | 0.23 -54.50 % | 0.49 -23.19 % | 0.64 -2.99 % | 0.66 -1.96 % | 0.68 -5.56 % | 0.72 0.28 % | 0.72 2.23 % | 0.70 -5.65 % | 0.74 -1.76 % | 0.75 |
| Total other income expenses net | -116.366 M -162.01 % | 187.647 M 21.09 % | 154.961 M 10.25 % | 140.557 M 226.69 % | -110.945 M -181.57 % | 136.013 M -27.36 % | 187.230 M 194.33 % | -198.476 M -1 499.30 % | 14.184 M -90.59 % | 150.751 M 41.76 % | 106.343 M |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -502.000 K -0.40 % | -500.000 K 44.53 % | -901.383 K -516.40 % | -146.234 K | 0.000 100.00 % | -4.102 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total investments | 1.339 B -12.67 % | 1.533 B 31.56 % | 1.165 B -4.83 % | 1.224 B 5.30 % | 1.163 B -15.24 % | 1.372 B 3.01 % | 1.332 B 9.22 % | 1.219 B -19.72 % | 1.519 B -8.70 % | 1.664 B -0.96 % | 1.680 B |
| Total debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 68.354 M -74.82 % | 271.415 M 64.78 % | 164.709 M 194.75 % | 55.882 M 298.72 % | -28.122 M -122.46 % | 125.182 M 173.92 % | -169.354 M 52.33 % | -355.287 M -127.48 % | -156.181 M 7.11 % | -168.143 M 46.44 % | -313.926 M |
| Common stock | 1.000 K 0.00 % | 1.000 K 5.49 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.32 % | 945.000 0.00 % | 945.000 |
| Total equity | 1.345 B -13.11 % | 1.548 B 7.40 % | 1.442 B 6.02 % | 1.360 B 6.09 % | 1.282 B -11.76 % | 1.453 B 4.12 % | 1.395 B 8.29 % | 1.288 B -19.82 % | 1.607 B -6.56 % | 1.719 B 1.59 % | 1.693 B |
| Other non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other current liabilities | 2.947 M 54.94 % | 1.902 M 17.45 % | 1.619 M -4.92 % | 1.703 M -23.95 % | 2.239 M -65.82 % | 6.551 M 17.22 % | 5.589 M -50.36 % | 11.259 M 44.76 % | 7.778 M 18.31 % | 6.574 M -82.57 % | 37.708 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 6.032 M -81.96 % | 33.444 M 715.72 % | 4.100 M -87.99 % | 34.144 M 170.05 % | 12.643 M -14.31 % | 14.755 M 164.02 % | 5.589 M -67.40 % | 17.144 M 17.02 % | 14.650 M -13.54 % | 16.945 M -76.86 % | 73.227 M |
| Total liabilities | 6.032 M -81.96 % | 33.444 M 715.72 % | 4.100 M -87.99 % | 34.144 M 170.05 % | 12.643 M -14.31 % | 14.755 M 164.02 % | 5.589 M -67.45 % | 17.169 M 17.19 % | 14.650 M -13.54 % | 16.945 M -76.86 % | 73.227 M |
| Other non current assets | -1.339 B 12.67 % | -1.533 B -675.51 % | 266.378 M 95.11 % | 136.525 M 111.74 % | -1.163 B 15.24 % | -1.372 B -3.01 % | -1.332 B -9.22 % | -1.219 B 19.72 % | -1.519 B 8.70 % | -1.664 B 0.96 % | -1.680 B |
| Long term investments | 1.339 B -12.67 % | 1.533 B 31.56 % | 1.165 B -4.83 % | 1.224 B 5.30 % | 1.163 B -15.24 % | 1.372 B 3.01 % | 1.332 B 9.22 % | 1.219 B -19.72 % | 1.519 B -8.70 % | 1.664 B -0.96 % | 1.680 B |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current assets | 1.339 B -12.67 % | 1.533 B 7.08 % | 1.432 B 5.19 % | 1.361 B 17.04 % | 1.163 B -15.24 % | 1.372 B 3.01 % | 1.332 B 9.22 % | 1.219 B -19.72 % | 1.519 B -8.70 % | 1.664 B -0.96 % | 1.680 B |
| Other current assets | 591.000 K 3.32 % | 572.000 K 3 281.41 % | 16.916 K -1.68 % | 17.205 K -2.23 % | 17.598 K -97.78 % | 791.140 K 5 171.81 % | 15.007 K 17.10 % | 12.816 K -26.20 % | 17.367 K -22.78 % | 22.491 K 34.91 % | 16.671 K |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 502.000 K 0.40 % | 500.000 K -44.53 % | 901.383 K 516.40 % | 146.234 K | 0.000 -100.00 % | 4.102 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash and short term investments | 502.000 K 0.40 % | 500.000 K -44.53 % | 901.383 K 516.40 % | 146.234 K | 0.000 -100.00 % | 4.102 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current assets | 12.813 M -73.92 % | 49.125 M 241.70 % | 14.377 M -56.68 % | 33.189 M 227.77 % | 10.126 M -31.42 % | 14.764 M 48.22 % | 9.961 M -61.40 % | 25.809 M 222.13 % | 8.012 M -17.66 % | 9.731 M -67.59 % | 30.026 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 11.720 M -75.61 % | 48.053 M 257.05 % | 13.458 M -59.25 % | 33.025 M 226.72 % | 10.108 M -27.64 % | 13.969 M 40.45 % | 9.946 M -61.44 % | 25.796 M 222.67 % | 7.995 M -17.65 % | 9.708 M -67.65 % | 30.009 M |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 121.612 M 50.42 % | 80.847 M 37.09 % | 58.973 M -2.23 % | 60.320 M -36.10 % | 94.394 M 49.64 % | 63.081 M 12.47 % | 56.089 M |
| Account payables | 3.085 M -90.22 % | 31.542 M 1 171.60 % | 2.480 M -92.35 % | 32.441 M 211.81 % | 10.404 M 26.81 % | 8.204 M | 0.000 -100.00 % | 5.884 M -14.38 % | 6.872 M -33.73 % | 10.371 M -70.80 % | 35.519 M |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 1.277 B 0.00 % | 1.277 B 0.00 % | 1.277 B -2.07 % | 1.304 B -0.45 % | 1.310 B -1.32 % | 1.327 B -15.15 % | 1.564 B -4.81 % | 1.644 B -6.77 % | 1.763 B -6.61 % | 1.888 B -5.93 % | 2.007 B |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 1.352 B -14.57 % | 1.582 B 9.41 % | 1.446 B 3.72 % | 1.394 B 7.70 % | 1.295 B -11.78 % | 1.467 B 4.76 % | 1.401 B 7.30 % | 1.305 B -19.48 % | 1.621 B -6.63 % | 1.736 B -1.67 % | 1.766 B |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | 108.591 M 156.55 % | -192.027 M -14.87 % | -167.172 M -2.29 % | -163.425 M -291.02 % | 85.552 M 152.13 % | -164.121 M 25.59 % | -220.559 M -236.17 % | 161.977 M 408.83 % | -52.449 M 73.37 % | -196.974 M -26.24 % | -156.032 M |
| Net cash provided by operating activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used provided by financing activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash at beginning of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash at end of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating cash flow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 |
| 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | |
|---|---|---|---|---|---|---|
| Revenue | 7.343 M 0.00 % | 7.343 M 43.03 % | 5.134 M 0.00 % | 5.134 M -0.86 % | 5.178 M 0.00 % | 5.178 M |
| Net income | 56.913 M 0.00 % | 56.913 M 550.84 % | 8.745 M 0.00 % | 8.745 M 113.87 % | -63.040 M 0.00 % | -63.040 M |
| Income before tax | 56.913 M 0.00 % | 56.913 M 550.84 % | 8.745 M 0.00 % | 8.745 M 113.87 % | -63.040 M 0.00 % | -63.040 M |
| Income before tax ratio | 7.75 0.00 % | 7.75 355.03 % | 1.70 0.00 % | 1.70 113.99 % | -12.17 0.00 % | -12.17 |
| EBITDA | 52.698 M 0.00 % | 52.698 M 685.42 % | 6.710 M 0.00 % | 6.710 M 110.34 % | -64.893 M 0.00 % | -64.893 M |
| Net income ratio | 7.75 0.00 % | 7.75 355.03 % | 1.70 0.00 % | 1.70 113.99 % | -12.17 0.00 % | -12.17 |
| Ratio EBITDA | 7.18 0.00 % | 7.18 449.13 % | 1.31 0.00 % | 1.31 110.43 % | -12.53 0.00 % | -12.53 |
| Gross profit ratio | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Weighted average shs out dil | 94.802 M 0.00 % | 94.802 M 0.00 % | 94.802 M 0.00 % | 94.802 M 0.00 % | 94.802 M 0.00 % | 94.802 M |
| Weighted average shs out | 94.802 M 0.00 % | 94.802 M 0.00 % | 94.802 M 0.00 % | 94.802 M 0.00 % | 94.802 M 0.00 % | 94.802 M |
| EPS diluted | 0.60 0.00 % | 0.60 550.76 % | 0.09 0.00 % | 0.09 113.97 % | -0.66 0.00 % | -0.66 |
| Earnings per share | 0.60 0.00 % | 0.60 550.76 % | 0.09 0.00 % | 0.09 113.97 % | -0.66 0.00 % | -0.66 |
| Gross profit | 7.343 M 0.00 % | 7.343 M 43.03 % | 5.134 M 0.00 % | 5.134 M -0.86 % | 5.178 M 0.00 % | 5.178 M |
| Income tax expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cost of revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| General and administrative expenses | 3.128 M 0.00 % | 3.128 M 0.95 % | 3.099 M 0.00 % | 3.099 M -6.83 % | 3.326 M 0.00 % | 3.326 M |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 49.570 M 0.00 % | 49.570 M 1 272.75 % | 3.611 M 0.00 % | 3.611 M -94.71 % | 68.218 M 0.00 % | 68.218 M |
| Cost and expenses | 49.570 M 0.00 % | 49.570 M 1 272.75 % | 3.611 M 0.00 % | 3.611 M -94.71 % | 68.218 M 0.00 % | 68.218 M |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 3.128 M 0.00 % | 3.128 M 0.95 % | 3.099 M 0.00 % | 3.099 M -6.83 % | 3.326 M 0.00 % | 3.326 M |
| Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | 122.085 K 193.59 % | 41.584 K -24.23 % | 54.880 K 102.65 % | 27.081 K -68.53 % | 86.065 K 42.35 % | 60.459 K |
| Operating income | 4.215 M 0.00 % | 4.215 M 107.10 % | 2.035 M 0.00 % | 2.035 M 9.85 % | 1.853 M 0.00 % | 1.853 M |
| Operating income ratio | 0.57 0.00 % | 0.57 44.79 % | 0.40 0.00 % | 0.40 10.80 % | 0.36 0.00 % | 0.36 |
| Total other income expenses net | 52.698 M 0.00 % | 52.698 M 685.42 % | 6.710 M 0.00 % | 6.710 M 110.34 % | -64.893 M 0.00 % | -64.893 M |
| 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 |
| 2023-07-31 | 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 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -11.927 M 0.00 % | -11.927 M -2 275.90 % | -502.000 K 0.00 % | -502.000 K -0.20 % | -501.000 K 0.00 % | -501.000 K -0.20 % | -500.000 K 0.00 % | -500.000 K 2.34 % | -512.000 K 0.00 % | -512.000 K 43.20 % | -901.383 K 0.00 % | -901.383 K -344.90 % | -202.602 K 0.00 % | -202.602 K -38.55 % | -146.234 K 0.00 % | -146.234 K -1 447.78 % | -9.448 K 0.00 % | -9.448 K | 0.000 | 0.000 100.00 % | -108.768 K 0.00 % | -108.768 K -2 551.58 % | -4.102 K 0.00 % | -4.102 K -159.46 % | -1.581 K 0.00 % | -1.581 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 |
| Total investments | 1.412 B 0.00 % | 1.412 B 5.47 % | 1.339 B 0.00 % | 1.339 B -2.51 % | 1.373 B 0.00 % | 1.373 B -10.41 % | 1.533 B 0.00 % | 1.533 B -4.47 % | 1.605 B 0.00 % | 1.605 B 37.71 % | 1.165 B 0.00 % | 1.165 B 8.44 % | 1.075 B 0.00 % | 1.075 B -12.24 % | 1.224 B 0.00 % | 1.224 B -1.19 % | 1.239 B 0.00 % | 1.239 B 6.58 % | 1.163 B 0.00 % | 1.163 B -9.61 % | 1.286 B 0.00 % | 1.286 B -6.23 % | 1.372 B 0.00 % | 1.372 B 3.39 % | 1.327 B 0.00 % | 1.327 B -0.37 % | 1.332 B 0.00 % | 1.332 B 2.27 % | 1.302 B 0.00 % | 1.302 B 6.79 % | 1.219 B 0.00 % | 1.219 B -13.96 % | 1.417 B 0.00 % | 1.417 B -6.70 % | 1.519 B 0.00 % | 1.519 B -7.54 % | 1.643 B 0.00 % | 1.643 B -1.25 % | 1.664 B 0.00 % | 1.664 B -2.09 % | 1.699 B 0.00 % | 1.699 B 1.15 % | 1.680 B 0.00 % | 1.680 B |
| Total debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 135.726 M 0.00 % | 135.726 M 98.56 % | 68.354 M 0.00 % | 68.354 M -30.87 % | 98.883 M 0.00 % | 98.883 M -63.57 % | 271.415 M 0.00 % | 271.415 M -17.55 % | 329.207 M 0.00 % | 329.207 M 99.87 % | 164.709 M 0.00 % | 164.709 M 1 593.05 % | -11.032 M 0.00 % | -11.032 M -119.74 % | 55.882 M 0.00 % | 55.882 M 222.18 % | 17.345 M 0.00 % | 17.345 M 161.68 % | -28.122 M 0.00 % | -28.122 M -142.09 % | 66.814 M 0.00 % | 66.814 M -46.63 % | 125.182 M 0.00 % | 125.182 M 168.67 % | -182.284 M 0.00 % | -182.284 M -7.63 % | -169.354 M 0.00 % | -169.354 M 38.26 % | -274.281 M 0.00 % | -274.281 M 22.80 % | -355.287 M 0.00 % | -355.287 M -65.56 % | -214.602 M 0.00 % | -214.602 M -37.41 % | -156.181 M 0.00 % | -156.181 M -15.34 % | -135.410 M 0.00 % | -135.410 M 19.47 % | -168.143 M 0.00 % | -168.143 M 39.58 % | -278.273 M 0.00 % | -278.273 M 11.36 % | -313.926 M 0.00 % | -313.926 M |
| Common stock | 1.000 K 0.00 % | 1.000 K 0.00 % | 1.000 K 0.00 % | 1.000 K 0.00 % | 1.000 K 0.00 % | 1.000 K 0.00 % | 1.000 K 0.00 % | 1.000 K 0.00 % | 1.000 K 0.00 % | 1.000 K 5.49 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.00 % | 948.000 0.11 % | 947.000 0.00 % | 947.000 0.21 % | 945.000 0.00 % | 945.000 0.00 % | 945.000 0.00 % | 945.000 0.00 % | 945.000 0.00 % | 945.000 |
| Total equity | 1.413 B 0.00 % | 1.413 B 5.01 % | 1.345 B 0.00 % | 1.345 B -2.22 % | 1.376 B 0.00 % | 1.376 B -11.14 % | 1.548 B 0.00 % | 1.548 B -3.60 % | 1.606 B 0.00 % | 1.606 B 11.41 % | 1.442 B 0.00 % | 1.442 B 11.51 % | 1.293 B 0.00 % | 1.293 B -4.92 % | 1.360 B 0.00 % | 1.360 B 2.46 % | 1.327 B 0.00 % | 1.327 B 3.55 % | 1.282 B 0.00 % | 1.282 B -8.07 % | 1.394 B 0.00 % | 1.394 B -4.02 % | 1.453 B 0.00 % | 1.453 B 5.09 % | 1.382 B 0.00 % | 1.382 B -0.93 % | 1.395 B 0.00 % | 1.395 B 1.88 % | 1.369 B 0.00 % | 1.369 B 6.29 % | 1.288 B 0.00 % | 1.288 B -16.79 % | 1.548 B 0.00 % | 1.548 B -3.64 % | 1.607 B 0.00 % | 1.607 B -8.44 % | 1.755 B 0.00 % | 1.755 B 2.05 % | 1.719 B 0.00 % | 1.719 B -0.51 % | 1.728 B 0.00 % | 1.728 B 2.11 % | 1.693 B 0.00 % | 1.693 B |
| Other non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other current liabilities | 1.809 M 0.00 % | 1.809 M -38.62 % | 2.947 M 0.00 % | 2.947 M -44.23 % | 5.284 M 0.00 % | 5.284 M 177.81 % | 1.902 M 0.00 % | 1.902 M -7.63 % | 2.059 M 0.00 % | 2.059 M 27.14 % | 1.619 M 0.00 % | 1.619 M -10.08 % | 1.801 M 0.00 % | 1.801 M 5.74 % | 1.703 M 0.00 % | 1.703 M -44.80 % | 3.085 M 0.00 % | 3.085 M 37.77 % | 2.239 M 0.00 % | 2.239 M 3.32 % | 2.168 M 0.00 % | 2.168 M -66.91 % | 6.551 M 0.00 % | 6.551 M -9.56 % | 7.244 M 0.00 % | 7.244 M 29.61 % | 5.589 M 0.00 % | 5.589 M -68.47 % | 17.727 M 0.00 % | 17.727 M 57.45 % | 11.259 M 0.00 % | 11.259 M -22.40 % | 14.509 M 0.00 % | 14.509 M 86.55 % | 7.778 M 0.00 % | 7.778 M -17.91 % | 9.474 M 0.00 % | 9.474 M 44.11 % | 6.574 M 0.00 % | 6.574 M -76.00 % | 27.390 M 0.00 % | 27.390 M -27.36 % | 37.708 M 0.00 % | 37.708 M |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 15.326 M 0.00 % | 15.326 M 154.08 % | 6.032 M 0.00 % | 6.032 M -8.63 % | 6.602 M 0.00 % | 6.602 M -80.26 % | 33.444 M 0.00 % | 33.444 M 953.02 % | 3.176 M 0.00 % | 3.176 M -22.54 % | 4.100 M 0.00 % | 4.100 M -91.98 % | 51.109 M 0.00 % | 51.109 M 49.69 % | 34.144 M 0.00 % | 34.144 M 35.86 % | 25.133 M 0.00 % | 25.133 M 98.78 % | 12.643 M 0.00 % | 12.643 M -41.03 % | 21.440 M 0.00 % | 21.440 M 45.30 % | 14.755 M 0.00 % | 14.755 M -72.35 % | 53.372 M 0.00 % | 53.372 M 854.99 % | 5.589 M 0.00 % | 5.589 M -76.01 % | 23.297 M 0.00 % | 23.297 M 35.89 % | 17.144 M 0.00 % | 17.144 M -54.65 % | 37.800 M 0.00 % | 37.800 M 158.02 % | 14.650 M 0.00 % | 14.650 M -59.94 % | 36.570 M 0.00 % | 36.570 M 115.82 % | 16.945 M 0.00 % | 16.945 M -51.85 % | 35.189 M 0.00 % | 35.189 M -51.95 % | 73.227 M 0.00 % | 73.227 M |
| Total liabilities | 15.326 M 0.00 % | 15.326 M 154.08 % | 6.032 M 0.00 % | 6.032 M -8.63 % | 6.602 M 0.00 % | 6.602 M -80.45 % | 33.774 M 0.00 % | 33.774 M 864.15 % | 3.503 M 0.00 % | 3.503 M -14.56 % | 4.100 M 0.00 % | 4.100 M -91.98 % | 51.109 M 0.00 % | 51.109 M 48.68 % | 34.374 M 0.00 % | 34.374 M 35.61 % | 25.348 M 0.00 % | 25.348 M 100.48 % | 12.643 M 0.00 % | 12.643 M -41.53 % | 21.624 M 0.00 % | 21.624 M 46.55 % | 14.755 M 0.00 % | 14.755 M -72.35 % | 53.372 M 0.00 % | 53.372 M 854.99 % | 5.589 M 0.00 % | 5.589 M -76.06 % | 23.341 M 0.00 % | 23.341 M 35.95 % | 17.169 M 0.00 % | 17.169 M -54.58 % | 37.800 M 0.00 % | 37.800 M 158.02 % | 14.650 M 0.00 % | 14.650 M -59.94 % | 36.570 M 0.00 % | 36.570 M 115.82 % | 16.945 M 0.00 % | 16.945 M -51.85 % | 35.189 M 0.00 % | 35.189 M -51.95 % | 73.227 M 0.00 % | 73.227 M |
| Other non current assets | -1.412 B 0.00 % | -1.412 B -5.47 % | -1.339 B 0.00 % | -1.339 B 2.51 % | -1.373 B 0.00 % | -1.373 B 10.41 % | -1.533 B 0.00 % | -1.533 B 4.47 % | -1.605 B 0.00 % | -1.605 B -37.71 % | -1.165 B 0.00 % | -1.165 B -8.44 % | -1.075 B 0.00 % | -1.075 B 12.24 % | -1.224 B 0.00 % | -1.224 B 1.19 % | -1.239 B 0.00 % | -1.239 B -6.58 % | -1.163 B 0.00 % | -1.163 B 9.61 % | -1.286 B 0.00 % | -1.286 B 6.23 % | -1.372 B 0.00 % | -1.372 B -3.39 % | -1.327 B 0.00 % | -1.327 B 0.37 % | -1.332 B 0.00 % | -1.332 B -2.27 % | -1.302 B 0.00 % | -1.302 B -6.79 % | -1.219 B 0.00 % | -1.219 B 13.96 % | -1.417 B 0.00 % | -1.417 B 6.70 % | -1.519 B 0.00 % | -1.519 B 7.54 % | -1.643 B 0.00 % | -1.643 B 1.25 % | -1.664 B 0.00 % | -1.664 B 2.09 % | -1.699 B 0.00 % | -1.699 B -1.15 % | -1.680 B 0.00 % | -1.680 B |
| Long term investments | 1.412 B 0.00 % | 1.412 B 5.47 % | 1.339 B 0.00 % | 1.339 B -2.51 % | 1.373 B 0.00 % | 1.373 B -10.41 % | 1.533 B 0.00 % | 1.533 B -4.47 % | 1.605 B 0.00 % | 1.605 B 37.71 % | 1.165 B 0.00 % | 1.165 B 8.44 % | 1.075 B 0.00 % | 1.075 B -12.24 % | 1.224 B 0.00 % | 1.224 B -1.19 % | 1.239 B 0.00 % | 1.239 B 6.58 % | 1.163 B 0.00 % | 1.163 B -9.61 % | 1.286 B 0.00 % | 1.286 B -6.23 % | 1.372 B 0.00 % | 1.372 B 3.39 % | 1.327 B 0.00 % | 1.327 B -0.37 % | 1.332 B 0.00 % | 1.332 B 2.27 % | 1.302 B 0.00 % | 1.302 B 6.79 % | 1.219 B 0.00 % | 1.219 B -13.96 % | 1.417 B 0.00 % | 1.417 B -6.70 % | 1.519 B 0.00 % | 1.519 B -7.54 % | 1.643 B 0.00 % | 1.643 B -1.25 % | 1.664 B 0.00 % | 1.664 B -2.09 % | 1.699 B 0.00 % | 1.699 B 1.15 % | 1.680 B 0.00 % | 1.680 B |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current assets | 1.412 B 0.00 % | 1.412 B 5.47 % | 1.339 B 0.00 % | 1.339 B -2.51 % | 1.373 B 0.00 % | 1.373 B -10.41 % | 1.533 B 0.00 % | 1.533 B -4.47 % | 1.605 B 0.00 % | 1.605 B 37.71 % | 1.165 B 0.00 % | 1.165 B 8.44 % | 1.075 B 0.00 % | 1.075 B -12.24 % | 1.224 B 0.00 % | 1.224 B -1.19 % | 1.239 B 0.00 % | 1.239 B 6.58 % | 1.163 B 0.00 % | 1.163 B -9.61 % | 1.286 B 0.00 % | 1.286 B -6.23 % | 1.372 B 0.00 % | 1.372 B 3.39 % | 1.327 B 0.00 % | 1.327 B -0.37 % | 1.332 B 0.00 % | 1.332 B 2.27 % | 1.302 B 0.00 % | 1.302 B 6.79 % | 1.219 B 0.00 % | 1.219 B -13.96 % | 1.417 B 0.00 % | 1.417 B -6.70 % | 1.519 B 0.00 % | 1.519 B -7.54 % | 1.643 B 0.00 % | 1.643 B -1.25 % | 1.664 B 0.00 % | 1.664 B -2.09 % | 1.699 B 0.00 % | 1.699 B 1.15 % | 1.680 B 0.00 % | 1.680 B |
| Other current assets | 468.000 K 0.00 % | 468.000 K -20.81 % | 591.000 K 0.00 % | 591.000 K 10.47 % | 535.000 K 0.00 % | 535.000 K -6.47 % | 572.000 K 0.00 % | 572.000 K -0.17 % | 573.000 K 0.00 % | 573.000 K 3 287.33 % | 16.916 K 0.00 % | 16.916 K -99.97 % | 53.345 M 0.00 % | 53.345 M 309 957.24 % | 17.205 K 0.00 % | 17.205 K -99.90 % | 18.100 M 0.00 % | 18.100 M 102 752.09 % | 17.598 K 0.00 % | 17.598 K -99.91 % | 19.421 M 0.00 % | 19.421 M 2 354.79 % | 791.140 K 0.00 % | 791.140 K 2 913.18 % | 26.256 K 0.00 % | 26.256 K 74.96 % | 15.007 K 0.00 % | 15.007 K -99.96 % | 39.711 M 0.00 % | 39.711 M 309 752.97 % | 12.816 K 0.00 % | 12.816 K -99.97 % | 48.620 M 0.00 % | 48.620 M 279 856.77 % | 17.367 K 0.00 % | 17.367 K -59.07 % | 42.428 K 0.00 % | 42.428 K 88.64 % | 22.491 K 0.00 % | 22.491 K -42.55 % | 39.152 K 0.00 % | 39.152 K 134.85 % | 16.671 K 0.00 % | 16.671 K |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 11.927 M 0.00 % | 11.927 M 2 275.90 % | 502.000 K 0.00 % | 502.000 K 0.20 % | 501.000 K 0.00 % | 501.000 K 0.20 % | 500.000 K 0.00 % | 500.000 K -2.34 % | 512.000 K 0.00 % | 512.000 K -43.20 % | 901.383 K 0.00 % | 901.383 K 344.90 % | 202.602 K 0.00 % | 202.602 K 38.55 % | 146.234 K 0.00 % | 146.234 K 1 447.78 % | 9.448 K 0.00 % | 9.448 K | 0.000 | 0.000 -100.00 % | 108.768 K 0.00 % | 108.768 K 2 551.58 % | 4.102 K 0.00 % | 4.102 K 159.46 % | 1.581 K 0.00 % | 1.581 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 |
| Cash and short term investments | 11.927 M 0.00 % | 11.927 M 2 275.90 % | 502.000 K 0.00 % | 502.000 K 0.20 % | 501.000 K 0.00 % | 501.000 K 0.20 % | 500.000 K 0.00 % | 500.000 K -2.34 % | 512.000 K 0.00 % | 512.000 K -43.20 % | 901.383 K 0.00 % | 901.383 K 344.90 % | 202.602 K 0.00 % | 202.602 K 38.55 % | 146.234 K 0.00 % | 146.234 K 1 447.78 % | 9.448 K 0.00 % | 9.448 K | 0.000 | 0.000 -100.00 % | 108.768 K 0.00 % | 108.768 K 2 551.58 % | 4.102 K 0.00 % | 4.102 K 159.46 % | 1.581 K 0.00 % | 1.581 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 |
| Total current assets | 16.233 M 0.00 % | 16.233 M 26.69 % | 12.813 M 0.00 % | 12.813 M 36.61 % | 9.379 M 0.00 % | 9.379 M -80.91 % | 49.125 M 0.00 % | 49.125 M 886.84 % | 4.978 M 0.00 % | 4.978 M -65.37 % | 14.377 M 0.00 % | 14.377 M -86.16 % | 103.870 M 0.00 % | 103.870 M 212.97 % | 33.189 M 0.00 % | 33.189 M -13.53 % | 38.383 M 0.00 % | 38.383 M 279.07 % | 10.126 M 0.00 % | 10.126 M -74.83 % | 40.229 M 0.00 % | 40.229 M 172.48 % | 14.764 M 0.00 % | 14.764 M -72.06 % | 52.836 M 0.00 % | 52.836 M 430.43 % | 9.961 M 0.00 % | 9.961 M -78.82 % | 47.026 M 0.00 % | 47.026 M 82.21 % | 25.809 M 0.00 % | 25.809 M -65.32 % | 74.431 M 0.00 % | 74.431 M 828.99 % | 8.012 M 0.00 % | 8.012 M -58.66 % | 19.381 M 0.00 % | 19.381 M 99.17 % | 9.731 M 0.00 % | 9.731 M -70.49 % | 32.979 M 0.00 % | 32.979 M 9.83 % | 30.026 M 0.00 % | 30.026 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 3.838 M 0.00 % | 3.838 M -67.25 % | 11.720 M 0.00 % | 11.720 M 40.48 % | 8.343 M 0.00 % | 8.343 M -82.64 % | 48.053 M 0.00 % | 48.053 M 1 134.34 % | 3.893 M 0.00 % | 3.893 M -71.07 % | 13.458 M 0.00 % | 13.458 M -73.26 % | 50.322 M 0.00 % | 50.322 M 52.37 % | 33.025 M 0.00 % | 33.025 M 62.89 % | 20.274 M 0.00 % | 20.274 M 100.57 % | 10.108 M 0.00 % | 10.108 M -51.17 % | 20.699 M 0.00 % | 20.699 M 48.18 % | 13.969 M 0.00 % | 13.969 M -73.55 % | 52.809 M 0.00 % | 52.809 M 430.95 % | 9.946 M 0.00 % | 9.946 M 35.97 % | 7.315 M 0.00 % | 7.315 M -71.64 % | 25.796 M 0.00 % | 25.796 M -0.06 % | 25.811 M 0.00 % | 25.811 M 222.85 % | 7.995 M 0.00 % | 7.995 M -58.66 % | 19.338 M 0.00 % | 19.338 M 99.20 % | 9.708 M 0.00 % | 9.708 M -70.53 % | 32.940 M 0.00 % | 32.940 M 9.76 % | 30.009 M 0.00 % | 30.009 M |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 -100.00 % | 266.378 M 0.00 % | 266.378 M 60.71 % | 165.747 M 0.00 % | 165.747 M 21.40 % | 136.525 M 0.00 % | 136.525 M 82.38 % | 74.858 M 0.00 % | 74.858 M -38.45 % | 121.612 M 0.00 % | 121.612 M 36.36 % | 89.185 M 0.00 % | 89.185 M 10.31 % | 80.847 M 0.00 % | 80.847 M 44.68 % | 55.879 M 0.00 % | 55.879 M -5.25 % | 58.973 M 0.00 % | 58.973 M 35.80 % | 43.426 M 0.00 % | 43.426 M -28.01 % | 60.320 M 0.00 % | 60.320 M -36.14 % | 94.452 M 0.00 % | 94.452 M 0.06 % | 94.394 M 0.00 % | 94.394 M -26.88 % | 129.098 M 0.00 % | 129.098 M 104.65 % | 63.081 M 0.00 % | 63.081 M 101.02 % | 31.380 M 0.00 % | 31.380 M -44.05 % | 56.089 M 0.00 % | 56.089 M |
| Account payables | 13.517 M 0.00 % | 13.517 M 338.15 % | 3.085 M 0.00 % | 3.085 M 134.07 % | 1.318 M 0.00 % | 1.318 M -95.82 % | 31.542 M 0.00 % | 31.542 M 2 723.81 % | 1.117 M 0.00 % | 1.117 M -54.97 % | 2.480 M 0.00 % | 2.480 M -94.97 % | 49.308 M 0.00 % | 49.308 M 51.99 % | 32.441 M 0.00 % | 32.441 M 47.14 % | 22.047 M 0.00 % | 22.047 M 111.91 % | 10.404 M 0.00 % | 10.404 M -46.02 % | 19.272 M 0.00 % | 19.272 M 134.91 % | 8.204 M 0.00 % | 8.204 M -82.21 % | 46.128 M 0.00 % | 46.128 M | 0.000 | 0.000 -100.00 % | 5.570 M 0.00 % | 5.570 M -5.35 % | 5.884 M 0.00 % | 5.884 M -74.74 % | 23.291 M 0.00 % | 23.291 M 238.91 % | 6.872 M 0.00 % | 6.872 M -74.64 % | 27.096 M 0.00 % | 27.096 M 161.27 % | 10.371 M 0.00 % | 10.371 M 32.98 % | 7.799 M 0.00 % | 7.799 M -78.04 % | 35.519 M 0.00 % | 35.519 M |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 1.277 B 0.00 % | 1.277 B 0.00 % | 1.277 B 0.00 % | 1.277 B 0.00 % | 1.277 B 0.00 % | 1.277 B 0.00 % | 1.277 B 0.00 % | 1.277 B 0.00 % | 1.277 B 0.00 % | 1.277 B 0.00 % | 1.277 B 0.00 % | 1.277 B -2.07 % | 1.304 B 0.00 % | 1.304 B 0.00 % | 1.304 B 0.00 % | 1.304 B -0.45 % | 1.310 B 0.00 % | 1.310 B 0.00 % | 1.310 B 0.00 % | 1.310 B -1.32 % | 1.327 B 0.00 % | 1.327 B 0.00 % | 1.327 B 0.00 % | 1.327 B -15.15 % | 1.564 B 0.00 % | 1.564 B 0.00 % | 1.564 B 0.00 % | 1.564 B -4.81 % | 1.644 B 0.00 % | 1.644 B 0.00 % | 1.644 B 0.00 % | 1.644 B -6.77 % | 1.763 B 0.00 % | 1.763 B 0.00 % | 1.763 B 0.00 % | 1.763 B -6.74 % | 1.890 B 0.00 % | 1.890 B 0.14 % | 1.888 B 0.00 % | 1.888 B -5.93 % | 2.007 B 0.00 % | 2.007 B 0.00 % | 2.007 B 0.00 % | 2.007 B |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 1.428 B 0.00 % | 1.428 B 5.68 % | 1.352 B 0.00 % | 1.352 B -2.25 % | 1.383 B 0.00 % | 1.383 B -12.60 % | 1.582 B 0.00 % | 1.582 B -1.71 % | 1.610 B 0.00 % | 1.610 B 11.31 % | 1.446 B 0.00 % | 1.446 B 7.57 % | 1.344 B 0.00 % | 1.344 B -3.58 % | 1.394 B 0.00 % | 1.394 B 3.08 % | 1.353 B 0.00 % | 1.353 B 4.48 % | 1.295 B 0.00 % | 1.295 B -8.57 % | 1.416 B 0.00 % | 1.416 B -3.52 % | 1.467 B 0.00 % | 1.467 B 2.22 % | 1.436 B 0.00 % | 1.436 B 2.49 % | 1.401 B 0.00 % | 1.401 B 0.58 % | 1.393 B 0.00 % | 1.393 B 6.68 % | 1.305 B 0.00 % | 1.305 B -17.69 % | 1.586 B 0.00 % | 1.586 B -2.17 % | 1.621 B 0.00 % | 1.621 B -9.49 % | 1.791 B 0.00 % | 1.791 B 3.16 % | 1.736 B 0.00 % | 1.736 B -1.53 % | 1.764 B 0.00 % | 1.764 B -0.14 % | 1.766 B 0.00 % | 1.766 B |
| 2023-07-31 | 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 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 |
| 2023-07-31 | 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 | 2017-01-31 | 2016-10-31 | 2016-07-31 | 2016-04-30 | 2016-01-31 | 2015-10-31 | 2015-07-31 | 2015-04-30 | 2015-01-31 | 2014-10-31 | 2014-07-31 | 2014-04-30 | 2014-01-31 | 2013-10-31 | 2013-07-31 | 2013-04-30 | 2013-01-31 | 2012-10-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other non cash items | -56.913 M 0.00 % | -56.913 M -550.84 % | -8.745 M 0.00 % | -8.745 M -113.87 % | 63.040 M 0.00 % | 63.040 M 733.20 % | 7.566 M 0.00 % | 7.566 M 107.30 % | -103.580 M 0.00 % | -103.580 M -8.22 % | -95.712 M 0.00 % | -95.712 M -889.28 % | 12.126 M 0.00 % | 12.126 M 132.21 % | -37.649 M 0.00 % | -37.649 M 14.56 % | -44.064 M 0.00 % | -44.064 M -226.18 % | 34.923 M 0.00 % | 34.923 M 344.67 % | 7.854 M 0.00 % | 7.854 M 113.07 % | -60.085 M 0.00 % | -60.085 M -173.42 % | -21.976 M 0.00 % | -21.976 M 46.84 % | -41.336 M 0.00 % | -41.336 M 40.04 % | -68.943 M 0.00 % | -68.943 M -173.00 % | 94.438 M 0.00 % | 94.438 M 802.14 % | -13.450 M 0.00 % | -13.450 M -141.16 % | 32.678 M 0.00 % | 32.678 M 155.48 % | -58.903 M 0.00 % | -58.903 M -54.50 % | -38.125 M 0.00 % | -38.125 M 36.84 % | -60.362 M 0.00 % | -60.362 M 9.61 % | -66.777 M 0.00 % | -66.777 M |
| Net cash provided by operating activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Investments in property plant and equipment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used provided by financing activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash at beginning of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cash at end of period | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating cash flow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital expenditure | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | 2018 | 2018 | 2018 | 2018 | 2017 | 2017 | 2017 | 2017 | 2016 | 2016 | 2016 | 2016 | 2015 | 2015 | 2015 | 2015 | 2014 | 2014 | 2014 | 2014 | 2013 | 2013 | 2013 | 2013 | 2012 |