Real Touch Finance Limited RTFL.BO
Finances
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 286.668 M 53.67 % | 186.546 M 81.56 % | 102.746 M 322.19 % | 24.336 M 7.32 % | 22.677 M 20.94 % | 18.750 M 2.96 % | 18.212 M 69.41 % | 10.750 M 34.38 % | 8.000 M 8.94 % | 7.343 M -19.10 % | 9.077 M 396.67 % | 1.828 M |
| Net income | 46.102 M 75.09 % | 26.330 M 0.51 % | 26.197 M 80.45 % | 14.518 M 0.74 % | 14.411 M 26.75 % | 11.370 M 2.05 % | 11.141 M 3 192.58 % | -360.256 K -108.35 % | 4.314 M 10.34 % | 3.909 M -20.12 % | 4.894 M 463.98 % | 867.761 K |
| Income before tax | 56.648 M 44.24 % | 39.274 M 5.28 % | 37.306 M 91.63 % | 19.468 M 0.29 % | 19.411 M 23.03 % | 15.778 M 3.24 % | 15.284 M 687.94 % | 1.940 M -70.72 % | 6.625 M 4.18 % | 6.359 M -4.60 % | 6.666 M 456.70 % | 1.197 M |
| Income before tax ratio | 0.20 -6.14 % | 0.21 -42.02 % | 0.36 -54.61 % | 0.80 -6.55 % | 0.86 1.72 % | 0.84 0.27 % | 0.84 365.12 % | 0.18 -78.21 % | 0.83 -4.37 % | 0.87 17.93 % | 0.73 12.09 % | 0.66 |
| EBITDA | 57.537 M 30.55 % | 44.074 M 15.18 % | 38.264 M 94.25 % | 19.698 M 1.53 % | 19.402 M 22.95 % | 15.781 M 3.15 % | 15.299 M 85.74 % | 8.237 M 30.94 % | 6.291 M -1.09 % | 6.360 M -5.39 % | 6.722 M 326.51 % | 1.576 M |
| Net income ratio | 0.16 13.94 % | 0.14 -44.64 % | 0.25 -57.26 % | 0.60 -6.13 % | 0.64 4.80 % | 0.61 -0.88 % | 0.61 1 925.54 % | -0.03 -106.21 % | 0.54 1.29 % | 0.53 -1.25 % | 0.54 13.55 % | 0.47 |
| Ratio EBITDA | 0.20 -15.05 % | 0.24 -36.56 % | 0.37 -53.99 % | 0.81 -5.40 % | 0.86 1.66 % | 0.84 0.19 % | 0.84 9.64 % | 0.77 -2.56 % | 0.79 -9.21 % | 0.87 16.95 % | 0.74 -14.13 % | 0.86 |
| Gross profit ratio | 0.32 -15.01 % | 0.38 -24.84 % | 0.50 -46.19 % | 0.94 1.72 % | 0.92 -1.26 % | 0.93 -0.77 % | 0.94 -0.25 % | 0.94 1.63 % | 0.93 -7.43 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Weighted average shs out dil | 12.639 M -0.64 % | 12.720 M 0.21 % | 12.693 M 0.00 % | 12.693 M 0.00 % | 12.693 M 0.00 % | 12.693 M 0.00 % | 12.693 M 0.00 % | 12.693 M 0.00 % | 12.693 M 0.00 % | 12.693 M 0.00 % | 12.693 M 0.00 % | 12.693 M |
| Weighted average shs out | 12.639 M -0.64 % | 12.720 M 0.21 % | 12.693 M 0.00 % | 12.693 M 0.00 % | 12.693 M 0.00 % | 12.693 M 0.00 % | 12.693 M 0.00 % | 12.693 M 0.00 % | 12.693 M 0.00 % | 12.693 M 0.00 % | 12.693 M 0.00 % | 12.693 M |
| EPS diluted | 3.57 72.46 % | 2.07 0.49 % | 2.06 80.70 % | 1.14 0.00 % | 1.14 26.67 % | 0.90 2.27 % | 0.88 3 198.59 % | -0.03 -108.35 % | 0.34 9.68 % | 0.31 342.86 % | 0.07 0.00 % | 0.07 |
| Earnings per share | 3.65 76.33 % | 2.07 0.49 % | 2.06 80.70 % | 1.14 0.00 % | 1.14 26.67 % | 0.90 2.27 % | 0.88 3 198.59 % | -0.03 -108.35 % | 0.34 9.68 % | 0.31 342.86 % | 0.07 0.00 % | 0.07 |
| Gross profit | 92.148 M 30.61 % | 70.552 M 36.46 % | 51.703 M 127.18 % | 22.758 M 9.16 % | 20.849 M 19.42 % | 17.459 M 2.16 % | 17.090 M 68.99 % | 10.113 M 36.57 % | 7.405 M 0.84 % | 7.343 M -19.10 % | 9.077 M 396.67 % | 1.828 M |
| Income tax expense | 10.546 M -18.53 % | 12.944 M 16.52 % | 11.109 M 124.42 % | 4.950 M -1.00 % | 5.000 M 13.42 % | 4.408 M 6.41 % | 4.143 M 80.12 % | 2.300 M -0.49 % | 2.311 M -5.66 % | 2.450 M 38.27 % | 1.772 M 437.54 % | 329.641 K |
| Cost of revenue | 194.520 M 67.70 % | 115.994 M 131.01 % | 50.212 M 3 081.98 % | 1.578 M -13.68 % | 1.828 M 41.60 % | 1.291 M 15.06 % | 1.122 M 76.09 % | 637.171 K 7.17 % | 594.547 K | 0.000 | 0.000 | 0.000 |
| General and administrative expenses | 45.919 M 390.12 % | 9.369 M 169.07 % | 3.482 M 70.37 % | 2.044 M 128.99 % | 892.533 K 13.10 % | 789.177 K -13.16 % | 908.808 K 20.82 % | 752.193 K -8.52 % | 822.250 K 1 381.13 % | 55.515 K -97.05 % | 1.884 M 492.65 % | 317.853 K |
| Selling and marketing expenses | 704.000 K 259.18 % | 196.000 K 151.28 % | 78.000 K 188.82 % | 27.006 K -7.42 % | 29.169 K 38.90 % | 21.000 K 4.17 % | 20.160 K -32.37 % | 29.811 K 116.02 % | 13.800 K -51.78 % | 28.620 K | 0.000 | 0.000 |
| Other expenses | -9.064 M -141.62 % | 21.779 M 222.22 % | 6.759 M 573.82 % | 1.003 M 90.96 % | 525.279 K -96.84 % | 16.649 M 3.02 % | 16.161 M 73.19 % | 9.331 M 16 806.48 % | -55.854 K -106.21 % | 899.744 K 70.51 % | 527.681 K 68.93 % | 312.372 K |
| Operating expenses | 37.559 M 19.83 % | 31.344 M 203.75 % | 10.319 M 235.70 % | 3.074 M 112.43 % | 1.447 M -91.71 % | 17.459 M 2.16 % | 17.090 M 68.99 % | 10.113 M 1 196.24 % | 780.196 K -20.70 % | 983.879 K -59.20 % | 2.411 M 282.63 % | 630.225 K |
| Cost and expenses | 232.079 M 57.51 % | 147.338 M 126.31 % | 65.104 M 1 299.52 % | 4.652 M 42.04 % | 3.275 M 10.28 % | 2.970 M 1.93 % | 2.913 M -72.90 % | 10.750 M 681.99 % | 1.375 M 39.73 % | 983.879 K -59.20 % | 2.411 M 282.63 % | 630.225 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 |
| Selling general and administrative expenses | 46.623 M 387.43 % | 9.565 M 168.68 % | 3.560 M 71.91 % | 2.071 M 124.67 % | 921.702 K 13.77 % | 810.177 K -12.79 % | 928.968 K 18.79 % | 782.004 K -6.46 % | 836.050 K 893.70 % | 84.135 K -95.53 % | 1.884 M 492.65 % | 317.853 K |
| Interest income | 0.000 -100.00 % | 788.000 K -5.17 % | 831.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 25.317 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest expense | 0.000 -100.00 % | 2.187 M 575.00 % | 324.000 K 89 900.00 % | 360.000 | 0.000 -100.00 % | 2.173 K -40.14 % | 3.630 K | 0.000 | 0.000 -100.00 % | 325.000 -99.42 % | 55.961 K -18.43 % | 68.602 K |
| Depreciation and amortization | 2.948 M 12.82 % | 2.613 M 312.15 % | 634.000 K 4 545.03 % | 13.649 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 310.000 K |
| Operating income | 54.589 M 39.23 % | 39.208 M 4.16 % | 37.642 M 91.23 % | 19.684 M 1.46 % | 19.402 M 22.95 % | 15.781 M 3.15 % | 15.299 M 85.74 % | 8.237 M 24.32 % | 6.625 M 4.18 % | 6.359 M -4.60 % | 6.666 M 456.70 % | 1.197 M |
| Operating income ratio | 0.19 -9.40 % | 0.21 -42.63 % | 0.37 -54.71 % | 0.81 -5.46 % | 0.86 1.66 % | 0.84 0.19 % | 0.84 9.64 % | 0.77 -7.48 % | 0.83 -4.37 % | 0.87 17.93 % | 0.73 12.09 % | 0.66 |
| Total other income expenses net | 2.059 M 3 019.70 % | 66.000 K 119.64 % | -336.000 K -55.20 % | -216.499 K -2 414.51 % | 9.354 K 530.27 % | -2.174 K 85.64 % | -15.143 K 99.76 % | -6.297 M | 0.000 | 0.000 | 0.000 | 0.000 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 229.714 M -82.93 % | 1.345 B 56.49 % | 859.747 M 18 713.05 % | -4.619 M -570.89 % | -688.495 K -204.13 % | -226.384 K 98.38 % | -13.977 M -1 117.53 % | -1.148 M -56.23 % | -734.757 K -89.92 % | -386.879 K 91.20 % | -4.398 M -658.22 % | -580.072 K |
| Total investments | 11.062 M 1 336.62 % | 770.000 K -94.60 % | 14.254 M 2.66 % | 13.885 M 2.57 % | 13.537 M 0.59 % | 13.458 M 1 915.76 % | 667.628 K -40.81 % | 1.128 M -92.16 % | 14.391 M 100.32 % | 7.184 M -32.33 % | 10.616 M 8.88 % | 9.751 M |
| Total debt | 244.300 M -82.17 % | 1.370 B 58.24 % | 865.848 M 18 005.05 % | 4.782 M | 0.000 -100.00 % | 5.700 K 0.00 % | 5.700 K -99.99 % | 38.091 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | 6.039 M -93.39 % | 91.374 M | 0.000 -100.00 % | 80.636 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | 267.568 M 105.83 % | 129.992 M 19.35 % | 108.921 M 25.14 % | 87.038 M 16.05 % | 75.001 M 19.22 % | 62.911 M 16.48 % | 54.011 M 18.38 % | 45.623 M -3.27 % | 47.163 M 7.85 % | 43.729 M 7.69 % | 40.605 M 10.65 % | 36.696 M |
| Common stock | 126.927 M 0.00 % | 126.927 M 0.00 % | 126.927 M 0.00 % | 126.927 M 0.00 % | 126.927 M 0.00 % | 126.927 M 0.00 % | 126.927 M 0.00 % | 126.927 M 0.00 % | 126.927 M 0.00 % | 126.927 M 0.00 % | 126.927 M 0.00 % | 126.927 M |
| Total equity | 470.534 M 12.49 % | 418.293 M 6.72 % | 391.956 M 7.50 % | 364.600 M 4.54 % | 348.776 M 4.19 % | 334.747 M 8.05 % | 309.797 M -0.75 % | 312.138 M -0.85 % | 314.826 M 1.39 % | 310.512 M 1.28 % | 306.603 M 1.62 % | 301.709 M |
| Other non current liabilities | 1.571 B 1 219.16 % | 119.094 M 182.72 % | 42.125 M 1 145.60 % | 3.382 M 21.92 % | 2.774 M 45.99 % | 1.900 M 105.27 % | 925.620 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term debt | 244.300 M -82.17 % | 1.370 B 58.24 % | 865.848 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current liabilities | 1.815 B 21.58 % | 1.493 B 64.42 % | 908.068 M 22 551.56 % | 4.009 M -38.39 % | 6.507 M 242.46 % | 1.900 M 105.27 % | 925.620 K -82.46 % | 5.279 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Other current liabilities | -876.228 M -605.76 % | -124.154 M -54.00 % | -80.620 M | 0.000 -100.00 % | 1.863 K | 0.000 -100.00 % | 925.000 K -4.17 % | 965.280 K -83.77 % | 5.948 M 1 264.22 % | 436.020 K -82.57 % | 2.501 M 199.28 % | 835.777 K |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 876.228 M 575.32 % | 129.751 M 58.47 % | 81.879 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 10.407 M -24.30 % | 13.747 M 106.54 % | 6.656 M 8 493.93 % | 77.450 K -60.77 % | 197.403 K -34.84 % | 302.948 K -71.69 % | 1.070 M -79.73 % | 5.279 M -33.68 % | 7.959 M 79.96 % | 4.423 M 76.81 % | 2.501 M 199.28 % | 835.777 K |
| Total liabilities | 1.826 B 21.17 % | 1.507 B 64.73 % | 914.724 M 22 285.12 % | 4.086 M -39.05 % | 6.704 M 204.33 % | 2.203 M 10.39 % | 1.996 M -62.19 % | 5.279 M -33.68 % | 7.959 M 79.96 % | 4.423 M 76.81 % | 2.501 M 199.28 % | 835.777 K |
| Other non current assets | 733.000 K -92.74 % | 10.098 M -2.26 % | 10.331 M -25.59 % | 13.885 M 2.57 % | 13.537 M 0.59 % | 13.458 M -83.05 % | 79.383 M -20.12 % | 99.383 M -12.65 % | 113.774 M 6.76 % | 106.567 M -3.12 % | 109.999 M 0.79 % | 109.133 M |
| Long term investments | 0.000 100.00 % | -10.014 M -355.38 % | 3.921 M | 0.000 | 0.000 | 0.000 -100.00 % | 667.628 K -40.81 % | 1.128 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Intangible assets | 2.901 M 9 258.06 % | 31.000 K -99.27 % | 4.263 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 -100.00 % | 4.204 M 351 111.36 % | 1.197 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 2.901 M -31.50 % | 4.235 M -0.68 % | 4.264 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 3.186 M 41.54 % | 2.251 M 27.50 % | 1.766 M 425.69 % | 335.843 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current assets | 14.695 M 36.39 % | 10.774 M -46.88 % | 20.282 M 42.62 % | 14.221 M 5.05 % | 13.537 M 0.59 % | 13.458 M -83.19 % | 80.050 M -20.36 % | 100.511 M -11.66 % | 113.774 M 6.76 % | 106.567 M -3.12 % | 109.999 M 0.79 % | 109.133 M |
| Other current assets | 0.000 -100.00 % | 711.000 K -99.94 % | 1.270 B 263.06 % | 349.797 M 26 207.13 % | 1.330 M -99.59 % | 322.563 M 39.19 % | 231.742 M 464.05 % | 41.086 M -51.66 % | 84.995 M -20.49 % | 106.895 M -45.10 % | 194.707 M 0.97 % | 192.831 M |
| Short term investments | 11.062 M 2.58 % | 10.784 M 4.36 % | 10.333 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 14.586 M -40.97 % | 24.710 M 305.02 % | 6.101 M 32.08 % | 4.619 M 570.89 % | 688.495 K 204.13 % | 226.384 K -98.38 % | 13.977 M 1 117.53 % | 1.148 M 56.23 % | 734.757 K 89.92 % | 386.879 K -91.20 % | 4.398 M 658.22 % | 580.072 K |
| Cash and short term investments | 25.648 M -27.74 % | 35.494 M 115.98 % | 16.434 M 255.79 % | 4.619 M 570.89 % | 688.495 K 204.13 % | 226.384 K -98.38 % | 13.977 M 1 117.53 % | 1.148 M 56.23 % | 734.757 K 89.92 % | 386.879 K -91.20 % | 4.398 M 658.22 % | 580.072 K |
| Total current assets | 2.282 B 19.18 % | 1.914 B 48.81 % | 1.286 B 262.91 % | 354.466 M 3.45 % | 342.631 M 5.84 % | 323.719 M -0.43 % | 325.101 M 49.09 % | 218.054 M 4.33 % | 209.011 M 0.31 % | 208.368 M 4.65 % | 199.105 M 2.94 % | 193.411 M |
| Inventory | 0.000 | 0.000 100.00 % | -66.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 78.460 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 2.256 B 20.12 % | 1.878 B 2 845 548.48 % | 66.000 K 31.35 % | 50.246 K -99.99 % | 340.613 M 36 558.29 % | 929.157 K 0.66 % | 923.086 K -99.47 % | 175.820 M 42.62 % | 123.281 M 21.96 % | 101.087 M | 0.000 | 0.000 |
| Tax assets | 7.875 M 87.32 % | 4.204 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | -1.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -79.383 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 4.518 M 4.37 % | 4.329 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Tax payables | 5.889 M 54.12 % | 3.821 M -29.20 % | 5.397 M 6 867.98 % | 77.450 K -60.39 % | 195.540 K -35.45 % | 302.948 K 108.85 % | 145.057 K -96.64 % | 4.313 M 114.55 % | 2.010 M -49.57 % | 3.987 M | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.279 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 100.00 % | -4.619 M -570.89 % | -688.495 K -204.13 % | -226.384 K 98.38 % | -13.977 M -1 117.53 % | -1.148 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 |
| Other total stockholders equity | 70.000 M 0.00 % | 70.000 M -55.16 % | 156.108 M 123.01 % | 70.000 M -52.55 % | 147.536 M 1.65 % | 145.136 M 1.61 % | 142.836 M 1.49 % | 140.736 M 0.00 % | 140.736 M 0.63 % | 139.856 M 0.56 % | 139.071 M 0.71 % | 138.086 M |
| Deferred tax liabilities non current | 0.000 -100.00 % | 3.821 M 3 922.11 % | 95.000 K -84.85 % | 626.940 K -83.21 % | 3.733 M | 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 | 0.000 100.00 % | -5.279 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 2.296 B 19.28 % | 1.925 B 47.33 % | 1.307 B 254.41 % | 368.687 M 3.51 % | 356.168 M 5.63 % | 337.176 M 3.50 % | 325.769 M 2.26 % | 318.564 M -1.31 % | 322.784 M 2.49 % | 314.935 M 1.89 % | 309.104 M 2.17 % | 302.544 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 66.600 M 112.49 % | -533.113 M 40.82 % | -900.843 M -14 354.38 % | -6.232 M 90.70 % | -66.991 M -57.51 % | -42.532 M -111.83 % | -20.078 M -43.33 % | -14.009 M -371.42 % | 5.161 M 138.46 % | -13.420 M -765.32 % | -1.551 M -125.66 % | 6.044 M |
| Accounts receivables | 328.000 K 176.81 % | -427.000 K -2 628.96 % | -15.647 K 65.35 % | -45.153 K -4 242.48 % | 1.090 K | 0.000 | 0.000 100.00 % | -235.805 K -115.46 % | 1.525 M | 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 |
| Accounts payables | 0.000 -100.00 % | 3.945 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 66.273 M 112.35 % | -536.631 M 40.43 % | -900.827 M -14 459.61 % | -6.187 M 90.76 % | -66.992 M -57.51 % | -42.532 M -111.83 % | -20.078 M -45.78 % | -13.773 M -478.74 % | 3.636 M 127.10 % | -13.420 M -765.32 % | -1.551 M -125.66 % | 6.044 M |
| Other non cash items | -33.000 K 99.44 % | -5.942 M 37.65 % | -9.531 M -5.69 % | -9.017 M -575.17 % | -1.336 M 66.91 % | -4.037 M -42.27 % | -2.837 M -263.29 % | -781.029 K 81.54 % | -4.231 M -1 003.03 % | -383.610 K 11.07 % | -431.357 K -48.69 % | -290.109 K |
| Net cash provided by operating activities | 126.163 M 125.38 % | -497.168 M 43.01 % | -872.434 M -20 715.77 % | 4.232 M 108.65 % | -48.915 M -58.87 % | -30.790 M -303.45 % | -7.632 M 40.61 % | -12.850 M -270.08 % | 7.555 M 201.50 % | -7.444 M -258.93 % | 4.684 M -32.62 % | 6.951 M |
| Investments in property plant and equipment | -2.549 M 17.00 % | -3.071 M 51.46 % | -6.327 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -12.960 M | 0.000 | 0.000 100.00 % | -7.207 M | 0.000 100.00 % | -865.583 K 88.33 % | -7.418 M |
| Sales maturities of investments | 2.000 K | 0.000 -100.00 % | 711.765 K 1 377.43 % | 48.176 K | 0.000 | 0.000 -100.00 % | 460.333 K -96.53 % | 13.263 M | 0.000 -100.00 % | 3.432 M | 0.000 | 0.000 |
| Other investing activites | -384.389 M -2 742.94 % | 14.544 M 236.99 % | -10.617 M -2 937.88 % | -349.492 K -100.71 % | 49.377 M 64.59 % | 30.000 M 50.00 % | 20.000 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | -386.936 M -3 472.58 % | 11.473 M 170.68 % | -16.232 M -5 287.04 % | -301.316 K -100.61 % | 49.377 M 189.77 % | 17.040 M -16.72 % | 20.460 M 54.26 % | 13.263 M 284.03 % | -7.207 M -309.97 % | 3.432 M 496.55 % | -865.583 K 88.33 % | -7.418 M |
| Debt repayment | 250.648 M -50.30 % | 504.304 M -43.35 % | 890.148 M | 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 |
| 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 |
| 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 |
| Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -150.000 K |
| Net cash used provided by financing activities | 250.648 M -50.30 % | 504.304 M -43.35 % | 890.148 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -150.000 K |
| Effect of forex changes on cash | 1.000 K | 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 | -10.124 M -154.40 % | 18.609 M 1 155.67 % | 1.482 M -62.30 % | 3.931 M 750.57 % | 462.110 K 103.36 % | -13.750 M -207.18 % | 12.829 M 3 004.82 % | 413.182 K 18.77 % | 347.878 K 108.67 % | -4.011 M -205.06 % | 3.818 M 719.55 % | -616.278 K |
| Cash at beginning of period | 24.710 M 305.02 % | 6.101 M 32.08 % | 4.619 M 570.88 % | 688.495 K 204.13 % | 226.385 K -98.38 % | 13.977 M 1 117.53 % | 1.148 M 56.23 % | 734.757 K 89.92 % | 386.879 K -91.20 % | 4.398 M 658.22 % | 580.072 K -51.51 % | 1.196 M |
| Cash at end of period | 14.586 M -40.97 % | 24.710 M 305.02 % | 6.101 M 32.08 % | 4.619 M 570.89 % | 688.495 K 204.13 % | 226.384 K -98.38 % | 13.977 M 1 117.53 % | 1.148 M 56.23 % | 734.757 K 89.92 % | 386.879 K -91.20 % | 4.398 M 658.22 % | 580.072 K |
| Operating cash flow | -260.728 M 47.56 % | -497.168 M 43.01 % | -872.434 M -20 715.77 % | 4.232 M 108.65 % | -48.915 M -58.87 % | -30.790 M -303.45 % | -7.632 M 40.61 % | -12.850 M -270.08 % | 7.555 M 201.50 % | -7.444 M -258.93 % | 4.684 M -32.62 % | 6.951 M |
| Capital expenditure | -2.549 M 17.00 % | -3.071 M 51.46 % | -6.327 M -1 710.23 % | -349.492 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Free CashFlow | -263.277 M 47.37 % | -500.239 M 43.07 % | -878.761 M -22 734.57 % | 3.882 M 107.94 % | -48.915 M -58.87 % | -30.790 M -303.45 % | -7.632 M 40.61 % | -12.850 M -270.08 % | 7.555 M 201.50 % | -7.444 M -258.93 % | 4.684 M -32.62 % | 6.951 M |
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
| 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 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 81.786 M 4.45 % | 78.300 M 3.14 % | 75.913 M 11.30 % | 68.206 M 6.16 % | 64.249 M 20.85 % | 53.166 M 1.35 % | 52.456 M 2.39 % | 51.231 M 9.98 % | 46.581 M 6.55 % | 43.719 M 48.07 % | 29.526 M -2.83 % | 30.386 M 234.02 % | 9.097 M 150.14 % | 3.637 M -45.39 % | 6.660 M -1.32 % | 6.749 M -0.41 % | 6.777 M 31.11 % | 5.169 M -18.76 % | 6.363 M 12.74 % | 5.644 M 2.60 % | 5.501 M 289.54 % | 1.412 M -75.77 % | 5.828 M 0.53 % | 5.797 M 1.47 % | 5.713 M 52 255.21 % | 10.912 K -99.67 % | 3.303 M 10.76 % | 2.982 M -36.31 % | 4.682 M 659.04 % | 616.800 K -82.59 % | 3.543 M 474.49 % | 616.800 K 130.25 % | -2.039 M 13.63 % | -2.361 M -183.16 % | 2.838 M 28.97 % | 2.201 M -61.10 % | 5.657 M 550.68 % | -1.255 M -346.68 % | 508.870 K -85.82 % | 3.590 M -20.22 % | 4.500 M -5.98 % | 4.786 M -5.18 % | 5.048 M 1 880.24 % | 254.900 K 125.21 % | -1.011 M 27.97 % | -1.404 M -290.65 % | 736.390 K -67.33 % | 2.254 M |
| Net income | 13.437 M 97.17 % | 6.815 M -60.35 % | 17.189 M 47.55 % | 11.650 M 11.50 % | 10.448 M 98.44 % | 5.265 M -38.54 % | 8.566 M 153.13 % | 3.384 M -62.87 % | 9.114 M 87.49 % | 4.861 M -53.61 % | 10.478 M -3.49 % | 10.857 M 168.94 % | 4.037 M 329.96 % | 938.915 K -79.28 % | 4.532 M -2.56 % | 4.651 M 5.80 % | 4.396 M 57.62 % | 2.789 M -34.10 % | 4.232 M 9.33 % | 3.871 M 10.00 % | 3.519 M 928.03 % | -424.984 K -110.26 % | 4.141 M 3.29 % | 4.009 M 9.99 % | 3.645 M 1 680 010.62 % | 216.950 -99.99 % | 2.113 M 9.94 % | 1.922 M -36.69 % | 3.036 M 276.12 % | -1.724 M -176.69 % | 2.248 M 230.39 % | -1.724 M 39.17 % | -2.834 M -37.03 % | -2.068 M -235.42 % | 1.527 M 15.91 % | 1.317 M -62.76 % | 3.537 M 324.99 % | -1.572 M -1 458.80 % | 115.700 K -94.85 % | 2.246 M -28.01 % | 3.120 M -3.94 % | 3.248 M -20.70 % | 4.096 M 21 027.80 % | -19.570 K 99.19 % | -2.428 M -104.06 % | -1.190 M -400.93 % | 395.390 K -71.72 % | 1.398 M |
| Income before tax | 17.993 M 217.39 % | 5.669 M -73.56 % | 21.442 M 37.69 % | 15.573 M 11.52 % | 13.964 M 283.84 % | 3.638 M -73.50 % | 13.726 M 56.01 % | 8.798 M -32.90 % | 13.111 M 50.81 % | 8.694 M -38.83 % | 14.212 M -1.31 % | 14.400 M 149.83 % | 5.764 M 341.04 % | 1.307 M -78.44 % | 6.062 M -2.59 % | 6.223 M 5.91 % | 5.876 M 51.70 % | 3.873 M -31.50 % | 5.655 M 8.94 % | 5.191 M 10.64 % | 4.692 M 1 549.85 % | 284.389 K -94.70 % | 5.370 M 3.29 % | 5.199 M 5.56 % | 4.925 M 8 946 512.35 % | -55.050 -100.00 % | 2.823 M 8.91 % | 2.592 M -37.33 % | 4.136 M 1 377.28 % | -323.810 K -110.29 % | 3.148 M 1 072.06 % | -323.810 K 88.57 % | -2.834 M -4.50 % | -2.712 M -216.27 % | 2.332 M 18.53 % | 1.967 M -60.94 % | 5.037 M 478.13 % | -1.332 M -1 159.77 % | 125.700 K -96.35 % | 3.446 M -16.35 % | 4.120 M -4.85 % | 4.330 M -9.52 % | 4.786 M 24 553.60 % | -19.570 K 99.19 % | -2.428 M -66.28 % | -1.460 M -469.30 % | 395.390 K -80.21 % | 1.998 M |
| Income before tax ratio | 0.22 203.86 % | 0.07 -74.37 % | 0.28 23.71 % | 0.23 5.05 % | 0.22 217.63 % | 0.07 -73.85 % | 0.26 52.37 % | 0.17 -38.99 % | 0.28 41.54 % | 0.20 -58.69 % | 0.48 1.57 % | 0.47 -25.21 % | 0.63 76.32 % | 0.36 -60.52 % | 0.91 -1.29 % | 0.92 6.34 % | 0.87 15.71 % | 0.75 -15.68 % | 0.89 -3.37 % | 0.92 7.83 % | 0.85 323.54 % | 0.20 -78.14 % | 0.92 2.74 % | 0.90 4.03 % | 0.86 17 187.91 % | -0.01 -100.59 % | 0.85 -1.67 % | 0.87 -1.61 % | 0.88 268.27 % | -0.52 -159.10 % | 0.89 269.20 % | -0.52 -137.77 % | 1.39 21.00 % | 1.15 39.82 % | 0.82 -8.09 % | 0.89 0.40 % | 0.89 -16.10 % | 1.06 329.62 % | 0.25 -74.27 % | 0.96 4.85 % | 0.92 1.20 % | 0.90 -4.58 % | 0.95 1 334.88 % | -0.08 -103.20 % | 2.40 130.84 % | 1.04 93.70 % | 0.54 -39.43 % | 0.89 |
| EBITDA | 19.617 M 250.80 % | 5.592 M -73.99 % | 21.498 M 17.06 % | 18.365 M 26.65 % | 14.501 M 211.44 % | -13.012 M -190.37 % | 14.398 M 54.87 % | 9.297 M -32.23 % | 13.718 M 49.66 % | 9.166 M -35.49 % | 14.208 M 59.50 % | 8.908 M 52.93 % | 5.825 M 340.95 % | 1.321 M -78.21 % | 6.062 M -2.59 % | 6.223 M 5.91 % | 5.876 M 52.07 % | 3.864 M -31.67 % | 5.655 M 8.94 % | 5.191 M 10.64 % | 4.692 M 1 537.34 % | 286.563 K -94.66 % | 5.370 M 3.29 % | 5.199 M 5.56 % | 4.925 M 32 544.00 % | 15.087 K -99.47 % | 2.823 M 8.87 % | 2.593 M -37.31 % | 4.136 M 1 377.28 % | -323.810 K -110.29 % | 3.148 M 1 072.06 % | -323.810 K 88.57 % | -2.834 M -4.50 % | -2.712 M -216.27 % | 2.332 M 18.53 % | 1.967 M -60.94 % | 5.037 M 478.13 % | -1.332 M -1 159.77 % | 125.700 K -96.35 % | 3.446 M -16.35 % | 4.120 M -5.50 % | 4.360 M -9.40 % | 4.812 M 24 687.89 % | -19.570 K 99.19 % | -2.428 M -124.48 % | -1.082 M -373.55 % | 395.390 K -80.21 % | 1.998 M |
| Net income ratio | 0.16 88.76 % | 0.09 -61.56 % | 0.23 32.57 % | 0.17 5.04 % | 0.16 64.21 % | 0.10 -39.36 % | 0.16 147.22 % | 0.07 -66.24 % | 0.20 75.97 % | 0.11 -68.67 % | 0.35 -0.68 % | 0.36 -19.49 % | 0.44 71.89 % | 0.26 -62.06 % | 0.68 -1.26 % | 0.69 6.24 % | 0.65 20.22 % | 0.54 -18.88 % | 0.67 -3.03 % | 0.69 7.22 % | 0.64 312.57 % | -0.30 -142.35 % | 0.71 2.74 % | 0.69 8.39 % | 0.64 3 109.06 % | 0.02 -96.89 % | 0.64 -0.75 % | 0.64 -0.61 % | 0.65 123.20 % | -2.79 -540.60 % | 0.63 122.70 % | -2.79 -301.07 % | 1.39 58.66 % | 0.88 62.84 % | 0.54 -10.12 % | 0.60 -4.27 % | 0.63 -50.08 % | 1.25 450.84 % | 0.23 -63.66 % | 0.63 -9.76 % | 0.69 2.17 % | 0.68 -16.36 % | 0.81 1 156.83 % | -0.08 -103.20 % | 2.40 183.29 % | 0.85 57.84 % | 0.54 -13.43 % | 0.62 |
| Ratio EBITDA | 0.24 235.85 % | 0.07 -74.78 % | 0.28 5.18 % | 0.27 19.30 % | 0.23 192.22 % | -0.24 -189.17 % | 0.27 51.25 % | 0.18 -38.38 % | 0.29 40.47 % | 0.21 -56.43 % | 0.48 64.14 % | 0.29 -54.22 % | 0.64 76.28 % | 0.36 -60.09 % | 0.91 -1.29 % | 0.92 6.34 % | 0.87 15.99 % | 0.75 -15.89 % | 0.89 -3.37 % | 0.92 7.83 % | 0.85 320.32 % | 0.20 -77.98 % | 0.92 2.74 % | 0.90 4.03 % | 0.86 -37.65 % | 1.38 61.77 % | 0.85 -1.71 % | 0.87 -1.57 % | 0.88 268.27 % | -0.52 -159.10 % | 0.89 269.20 % | -0.52 -137.77 % | 1.39 21.00 % | 1.15 39.82 % | 0.82 -8.09 % | 0.89 0.40 % | 0.89 -16.10 % | 1.06 329.62 % | 0.25 -74.27 % | 0.96 4.85 % | 0.92 0.51 % | 0.91 -4.45 % | 0.95 1 341.66 % | -0.08 -103.20 % | 2.40 211.65 % | 0.77 43.48 % | 0.54 -39.43 % | 0.89 |
| Gross profit ratio | 0.36 39.87 % | 0.25 -31.42 % | 0.37 8.29 % | 0.34 6.07 % | 0.32 2.22 % | 0.32 -26.46 % | 0.43 -16.70 % | 0.52 21.10 % | 0.43 -24.77 % | 0.57 21.88 % | 0.46 -5.83 % | 0.49 -35.19 % | 0.76 -16.98 % | 0.92 -2.16 % | 0.94 -0.09 % | 0.94 -0.01 % | 0.94 5.21 % | 0.89 -4.03 % | 0.93 0.18 % | 0.93 -0.19 % | 0.93 -0.39 % | 0.93 0.24 % | 0.93 -0.35 % | 0.93 0.29 % | 0.93 -98.32 % | 55.25 5 783.23 % | 0.94 0.70 % | 0.93 -2.56 % | 0.96 81.75 % | 0.53 -41.86 % | 0.91 72.00 % | 0.53 -54.14 % | 1.15 7.46 % | 1.07 15.27 % | 0.93 -7.31 % | 1.00 2.86 % | 0.97 -2.78 % | 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 | 12.920 M 2.23 % | 12.639 M 0.00 % | 12.639 M -0.19 % | 12.663 M -0.62 % | 12.741 M 0.38 % | 12.693 M -0.72 % | 12.785 M 2.01 % | 12.533 M -0.99 % | 12.658 M -0.27 % | 12.693 M 0.55 % | 12.624 M 0.00 % | 12.624 M -0.54 % | 12.693 M 0.00 % | 12.693 M 0.82 % | 12.589 M 0.15 % | 12.570 M -0.97 % | 12.693 M 0.00 % | 12.693 M -1.03 % | 12.824 M -0.61 % | 12.903 M 2.67 % | 12.568 M -0.49 % | 12.630 M 0.65 % | 12.548 M 0.16 % | 12.528 M -0.32 % | 12.569 M -0.49 % | 12.631 M 1.62 % | 12.429 M -2.08 % | 12.693 M 0.34 % | 12.650 M 2.74 % | 12.313 M -2.99 % | 12.693 M 0.00 % | 12.693 M -1.46 % | 12.880 M -0.34 % | 12.924 M 1.56 % | 12.726 M -3.41 % | 13.174 M 3.91 % | 12.678 M 0.00 % | 12.678 M -1.38 % | 12.856 M 1.31 % | 12.689 M 1.68 % | 12.479 M -0.85 % | 12.586 M -0.83 % | 12.692 M 29.70 % | 9.785 M -23.02 % | 12.712 M 0.08 % | 12.702 M 0.23 % | 12.673 M -0.12 % | 12.688 M |
| Weighted average shs out | 12.676 M 0.30 % | 12.639 M 0.00 % | 12.639 M -0.19 % | 12.663 M -0.62 % | 12.741 M 0.38 % | 12.693 M -0.72 % | 12.785 M 2.01 % | 12.533 M -0.99 % | 12.658 M -0.27 % | 12.693 M 0.55 % | 12.624 M 0.00 % | 12.624 M -0.54 % | 12.693 M 0.00 % | 12.693 M 0.82 % | 12.589 M 0.15 % | 12.570 M -0.97 % | 12.693 M 0.00 % | 12.693 M -1.03 % | 12.824 M -0.61 % | 12.903 M 2.67 % | 12.568 M -0.49 % | 12.630 M 0.65 % | 12.548 M 0.16 % | 12.528 M -0.32 % | 12.569 M -0.49 % | 12.631 M 1.62 % | 12.429 M -2.08 % | 12.693 M 0.34 % | 12.650 M 2.74 % | 12.313 M -2.99 % | 12.693 M 0.00 % | 12.693 M -1.46 % | 12.880 M -0.34 % | 12.924 M 1.56 % | 12.726 M -3.41 % | 13.174 M 3.91 % | 12.678 M 0.00 % | 12.678 M -1.38 % | 12.856 M 1.31 % | 12.689 M 1.68 % | 12.479 M -0.85 % | 12.586 M -0.83 % | 12.692 M 29.70 % | 9.785 M -23.02 % | 12.712 M 0.08 % | 12.702 M 0.23 % | 12.673 M -0.12 % | 12.688 M |
| EPS diluted | 1.04 92.59 % | 0.54 -60.29 % | 1.36 47.83 % | 0.92 12.20 % | 0.82 100.00 % | 0.41 -38.81 % | 0.67 148.15 % | 0.27 -62.50 % | 0.72 80.00 % | 0.40 -51.81 % | 0.83 -3.49 % | 0.86 168.75 % | 0.32 332.43 % | 0.07 -79.44 % | 0.36 -2.70 % | 0.37 5.71 % | 0.35 59.09 % | 0.22 -33.33 % | 0.33 10.00 % | 0.30 7.14 % | 0.28 933.33 % | -0.03 -110.18 % | 0.33 3.13 % | 0.32 10.34 % | 0.29 1 688 282.76 % | 0.00 -99.99 % | 0.17 13.33 % | 0.15 -37.50 % | 0.24 271.43 % | -0.14 -177.78 % | 0.18 228.57 % | -0.14 36.36 % | -0.22 -37.50 % | -0.16 -233.33 % | 0.12 20.00 % | 0.10 -64.29 % | 0.28 333.33 % | -0.12 -1 433.33 % | 0.01 -95.00 % | 0.18 -28.00 % | 0.25 -3.85 % | 0.26 -18.75 % | 0.32 16 100.00 % | 0.00 98.95 % | -0.19 -102.77 % | -0.09 -400.32 % | 0.03 -71.64 % | 0.11 |
| Earnings per share | 1.06 96.30 % | 0.54 -60.29 % | 1.36 47.83 % | 0.92 12.20 % | 0.82 100.00 % | 0.41 -38.81 % | 0.67 148.15 % | 0.27 -62.50 % | 0.72 80.00 % | 0.40 -51.81 % | 0.83 -3.49 % | 0.86 168.75 % | 0.32 332.43 % | 0.07 -79.44 % | 0.36 -2.70 % | 0.37 5.71 % | 0.35 59.09 % | 0.22 -33.33 % | 0.33 10.00 % | 0.30 7.14 % | 0.28 933.33 % | -0.03 -110.18 % | 0.33 3.13 % | 0.32 10.34 % | 0.29 1 688 282.76 % | 0.00 -99.99 % | 0.17 13.33 % | 0.15 -37.50 % | 0.24 271.43 % | -0.14 -177.78 % | 0.18 228.57 % | -0.14 36.36 % | -0.22 -37.50 % | -0.16 -233.33 % | 0.12 20.00 % | 0.10 -64.29 % | 0.28 333.33 % | -0.12 -1 433.33 % | 0.01 -95.00 % | 0.18 -28.00 % | 0.25 -3.85 % | 0.26 -18.75 % | 0.32 16 100.00 % | 0.00 98.95 % | -0.19 -102.77 % | -0.09 -400.32 % | 0.03 -71.64 % | 0.11 |
| Gross profit | 29.088 M 46.10 % | 19.910 M -29.26 % | 28.147 M 20.53 % | 23.353 M 12.60 % | 20.739 M 23.53 % | 16.789 M -25.46 % | 22.524 M -14.70 % | 26.407 M 33.19 % | 19.826 M -19.85 % | 24.735 M 80.47 % | 13.706 M -8.49 % | 14.978 M 116.48 % | 6.919 M 107.67 % | 3.332 M -46.57 % | 6.236 M -1.41 % | 6.325 M -0.43 % | 6.352 M 37.94 % | 4.605 M -22.04 % | 5.907 M 12.94 % | 5.230 M 2.41 % | 5.107 M 288.02 % | 1.316 M -75.71 % | 5.419 M 0.18 % | 5.409 M 1.77 % | 5.315 M 781.56 % | 602.911 K -80.56 % | 3.102 M 11.54 % | 2.781 M -37.93 % | 4.481 M 1 279.55 % | 324.800 K -89.88 % | 3.209 M 888.13 % | 324.800 K 113.88 % | -2.341 M 7.19 % | -2.522 M -195.86 % | 2.631 M 19.54 % | 2.201 M -59.98 % | 5.500 M 538.13 % | -1.255 M -346.68 % | 508.870 K -85.82 % | 3.590 M -20.22 % | 4.500 M -5.98 % | 4.786 M -5.18 % | 5.048 M 1 880.24 % | 254.900 K 125.21 % | -1.011 M 27.97 % | -1.404 M -290.65 % | 736.390 K -67.33 % | 2.254 M |
| Income tax expense | 4.556 M 497.21 % | -1.147 M -126.97 % | 4.253 M 8.41 % | 3.923 M 11.58 % | 3.516 M 315.97 % | -1.628 M -131.54 % | 5.161 M -4.67 % | 5.414 M 35.45 % | 3.997 M 4.29 % | 3.833 M 2.64 % | 3.734 M 5.39 % | 3.543 M 105.15 % | 1.727 M 369.29 % | 368.000 K -75.95 % | 1.530 M -2.67 % | 1.572 M 6.22 % | 1.480 M 36.53 % | 1.084 M -23.82 % | 1.423 M 7.80 % | 1.320 M 12.53 % | 1.173 M 65.36 % | 709.374 K -42.28 % | 1.229 M 3.28 % | 1.190 M -7.03 % | 1.280 M 470 688.24 % | -272.000 -100.04 % | 710.000 K 5.97 % | 670.000 K -39.09 % | 1.100 M -21.43 % | 1.400 M 55.56 % | 900.000 K -35.71 % | 1.400 M | 0.000 100.00 % | -643.650 K -179.96 % | 805.000 K 23.85 % | 650.000 K -56.67 % | 1.500 M 525.00 % | 240.000 K 2 300.00 % | 10.000 K -99.17 % | 1.200 M 20.00 % | 1.000 M -7.57 % | 1.082 M 56.80 % | 690.000 K | 0.000 | 0.000 100.00 % | -270.359 K | 0.000 -100.00 % | 600.000 K |
| Cost of revenue | 52.698 M -9.75 % | 58.390 M 22.24 % | 47.766 M 6.49 % | 44.853 M 3.09 % | 43.510 M 19.61 % | 36.377 M 23.60 % | 29.432 M 18.56 % | 24.824 M -7.22 % | 26.755 M 40.94 % | 18.984 M 20.00 % | 15.820 M 2.67 % | 15.408 M 607.44 % | 2.178 M 614.10 % | 305.000 K -28.07 % | 424.000 K 0.00 % | 424.000 K -0.24 % | 425.000 K -24.65 % | 564.000 K 23.68 % | 456.000 K 10.14 % | 414.000 K 5.08 % | 394.000 K 310.42 % | 96.000 K -76.53 % | 409.000 K 5.41 % | 388.000 K -2.51 % | 398.000 K 167.23 % | -592.000 K -394.53 % | 201.000 K 0.00 % | 201.000 K 0.00 % | 201.000 K -31.16 % | 292.000 K -12.57 % | 334.000 K 14.38 % | 292.000 K -3.31 % | 302.000 K 87.00 % | 161.500 K -22.17 % | 207.500 K | 0.000 -100.00 % | 157.500 K | 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 | 0.000 -100.00 % | 20.205 M | 0.000 | 0.000 | 0.000 -100.00 % | 10.701 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 | 0.000 | 0.000 -100.00 % | 29.200 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 |
| Selling and marketing expenses | 0.000 -100.00 % | 704.000 K | 0.000 | 0.000 | 0.000 -100.00 % | 196.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 10.017 M 276.60 % | -5.672 M -177.09 % | 7.358 M -9.05 % | 8.090 M 17.69 % | 6.874 M 196.29 % | 2.320 M -75.05 % | 9.297 M -64.79 % | 26.407 M 33.19 % | 19.826 M -19.85 % | 24.735 M | 0.000 | 0.000 -100.00 % | 6.919 M 107.67 % | 3.332 M | 0.000 | 0.000 -100.00 % | 6.352 M 37.94 % | 4.605 M | 0.000 | 0.000 -100.00 % | 5.107 M 288.02 % | 1.316 M | 0.000 | 0.000 -100.00 % | 5.315 M 781.56 % | 602.911 K -80.56 % | 3.102 M 11.54 % | 2.781 M -37.93 % | 4.481 M 1 279.55 % | 324.800 K | 0.000 100.00 % | -1.655 M 29.30 % | -2.341 M -1 334.81 % | 189.560 K -36.58 % | 298.890 K 28.03 % | 233.460 K -49.52 % | 462.510 K 501.68 % | 76.870 K -79.94 % | 383.170 K 166.48 % | 143.790 K -62.17 % | 380.050 K -16.70 % | 456.226 K 74.09 % | 262.060 K -4.52 % | 274.470 K -80.63 % | 1.417 M 2 419.64 % | 56.225 K -83.51 % | 341.000 K 33.20 % | 256.010 K |
| Operating expenses | 10.017 M -34.26 % | 15.237 M 107.08 % | 7.358 M -9.05 % | 8.090 M 17.69 % | 6.874 M -47.99 % | 13.217 M 42.16 % | 9.297 M -64.79 % | 26.407 M 33.19 % | 19.826 M -19.85 % | 24.735 M 4 988.37 % | -506.000 K -187.54 % | 578.000 K -91.65 % | 6.919 M 107.67 % | 3.332 M 1 814.82 % | 174.000 K 70.59 % | 102.000 K -98.39 % | 6.352 M 37.94 % | 4.605 M 1 727.40 % | 252.000 K 546.15 % | 39.000 K -99.24 % | 5.107 M 288.02 % | 1.316 M 2 586.06 % | 49.000 K -76.67 % | 210.000 K -96.05 % | 5.315 M 804.18 % | 587.824 K -81.05 % | 3.102 M 11.54 % | 2.781 M -37.93 % | 4.481 M 1 279.55 % | 324.800 K 425.48 % | 61.810 K 103.80 % | -1.626 M 30.54 % | -2.341 M -1 334.81 % | 189.560 K -36.58 % | 298.890 K 28.03 % | 233.460 K -49.52 % | 462.510 K 501.68 % | 76.870 K -79.94 % | 383.170 K 166.48 % | 143.790 K -62.17 % | 380.050 K -16.70 % | 456.226 K 74.09 % | 262.060 K -4.52 % | 274.470 K -80.63 % | 1.417 M 2 419.64 % | 56.225 K -83.51 % | 341.000 K 33.20 % | 256.010 K |
| Cost and expenses | 62.715 M -14.82 % | 73.627 M 33.57 % | 55.124 M 4.12 % | 52.943 M 5.08 % | 50.384 M 1.59 % | 49.594 M 28.05 % | 38.729 M -24.40 % | 51.231 M 53.07 % | 33.470 M -23.44 % | 43.719 M 185.48 % | 15.314 M -4.20 % | 15.986 M 75.73 % | 9.097 M 150.14 % | 3.637 M 508.16 % | 598.000 K 13.47 % | 527.000 K -41.51 % | 901.000 K -30.48 % | 1.296 M 83.05 % | 708.000 K 56.29 % | 453.000 K -44.89 % | 822.000 K -27.13 % | 1.128 M 146.29 % | 458.000 K -23.41 % | 598.000 K -24.12 % | 788.040 K 7 121.77 % | 10.912 K -97.73 % | 480.380 K 23.46 % | 389.100 K -28.71 % | 545.830 K -11.51 % | 616.800 K 55.83 % | 395.810 K 129.68 % | -1.334 M 34.58 % | -2.039 M -680.73 % | 351.060 K -30.67 % | 506.390 K 116.91 % | 233.460 K -62.35 % | 620.010 K 706.57 % | 76.870 K -79.94 % | 383.170 K 166.48 % | 143.790 K -62.17 % | 380.050 K -16.70 % | 456.226 K 74.09 % | 262.060 K -4.52 % | 274.470 K -80.63 % | 1.417 M 2 419.64 % | 56.225 K -83.51 % | 341.000 K 33.20 % | 256.010 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 20.909 M | 0.000 | 0.000 | 0.000 -100.00 % | 10.897 M | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -506.000 K -187.54 % | 578.000 K | 0.000 | 0.000 -100.00 % | 174.000 K 70.59 % | 102.000 K | 0.000 | 0.000 -100.00 % | 252.000 K 546.15 % | 39.000 K | 0.000 | 0.000 -100.00 % | 49.000 K -76.67 % | 210.000 K | 0.000 100.00 % | -15.087 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 61.810 K 111.68 % | 29.200 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 |
| Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 29.681 K 12.94 % | 26.280 K | 0.000 | 0.000 -100.00 % | 68.602 K | 0.000 | 0.000 |
| Depreciation and amortization | 546.000 K -40.59 % | 919.000 K 29.62 % | 709.000 K 3.81 % | 683.000 K 7.39 % | 636.000 K -23.92 % | 836.000 K 24.59 % | 671.000 K 34.47 % | 499.000 K -17.79 % | 607.000 K 98.92 % | 305.146 K 7 728.65 % | -4.000 K -101.20 % | 333.000 K 445.90 % | 61.000 K 335.71 % | 14.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 310.000 K | 0.000 | 0.000 |
| Operating income | 19.071 M 308.11 % | 4.673 M -77.52 % | 20.789 M 36.21 % | 15.263 M 10.08 % | 13.865 M 288.16 % | 3.572 M -73.98 % | 13.727 M 56.02 % | 8.798 M -32.90 % | 13.111 M 47.96 % | 8.861 M -37.65 % | 14.212 M -1.31 % | 14.400 M 149.83 % | 5.764 M 341.01 % | 1.307 M -78.44 % | 6.062 M -2.59 % | 6.223 M 5.91 % | 5.876 M 52.07 % | 3.864 M -31.67 % | 5.655 M 8.94 % | 5.191 M 10.64 % | 4.692 M 1 537.34 % | 286.563 K -94.66 % | 5.370 M 3.29 % | 5.199 M 5.56 % | 4.925 M 32 544.00 % | 15.087 K -99.47 % | 2.823 M 8.87 % | 2.593 M -37.31 % | 4.136 M 1 377.28 % | -323.810 K -110.29 % | 3.148 M 61.37 % | 1.951 M 168.84 % | -2.834 M -4.50 % | -2.712 M -216.27 % | 2.332 M 18.53 % | 1.967 M -60.94 % | 5.037 M 478.13 % | -1.332 M -1 159.77 % | 125.700 K -96.35 % | 3.446 M -16.35 % | 4.120 M -4.85 % | 4.330 M -9.52 % | 4.786 M 24 553.60 % | -19.570 K 99.19 % | -2.428 M -66.28 % | -1.460 M -469.30 % | 395.390 K -80.21 % | 1.998 M |
| Operating income ratio | 0.23 290.72 % | 0.06 -78.21 % | 0.27 22.38 % | 0.22 3.70 % | 0.22 221.20 % | 0.07 -74.33 % | 0.26 52.38 % | 0.17 -38.99 % | 0.28 38.87 % | 0.20 -57.89 % | 0.48 1.57 % | 0.47 -25.21 % | 0.63 76.31 % | 0.36 -60.52 % | 0.91 -1.29 % | 0.92 6.34 % | 0.87 15.99 % | 0.75 -15.89 % | 0.89 -3.37 % | 0.92 7.83 % | 0.85 320.32 % | 0.20 -77.98 % | 0.92 2.74 % | 0.90 4.03 % | 0.86 -37.65 % | 1.38 61.77 % | 0.85 -1.71 % | 0.87 -1.57 % | 0.88 268.27 % | -0.52 -159.10 % | 0.89 -71.91 % | 3.16 127.52 % | 1.39 21.00 % | 1.15 39.82 % | 0.82 -8.09 % | 0.89 0.40 % | 0.89 -16.10 % | 1.06 329.62 % | 0.25 -74.27 % | 0.96 4.85 % | 0.92 1.20 % | 0.90 -4.58 % | 0.95 1 334.88 % | -0.08 -103.20 % | 2.40 130.84 % | 1.04 93.70 % | 0.54 -39.43 % | 0.89 |
| Total other income expenses net | -1.078 M -208.23 % | 996.000 K 52.53 % | 653.000 K 110.65 % | 310.000 K 213.13 % | 99.000 K 50.00 % | 66.000 K 6 700.00 % | -1.000 K | 0.000 | 0.000 100.00 % | -167.369 K | 0.000 | 0.000 | 0.000 100.00 % | -85.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.354 K | 0.000 | 0.000 | 0.000 100.00 % | -2.174 K | 0.000 | 0.000 | 0.000 100.00 % | -15.142 K | 0.000 100.00 % | -900.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.274 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 |
| 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 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 |
| 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-03-31 | 2014-09-30 | 2014-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 0.000 -100.00 % | 229.714 M | 0.000 -100.00 % | 1.389 B | 0.000 -100.00 % | 1.345 B | 0.000 -100.00 % | 820.451 M -4.57 % | 859.747 M 41.24 % | 608.716 M 13 278.37 % | -4.619 M -1 266.58 % | -338.000 K 50.91 % | -688.495 K | 0.000 | 0.000 | 0.000 100.00 % | -226.384 K | 0.000 100.00 % | -2.722 M | 0.000 100.00 % | -13.977 M | 0.000 100.00 % | -3.240 M | 0.000 100.00 % | -1.148 M | 0.000 100.00 % | -54.827 K | 0.000 100.00 % | -734.760 K | 0.000 100.00 % | -357.540 K | 0.000 100.00 % | -386.879 K 6.57 % | -414.100 K 90.58 % | -4.398 M 84.28 % | -27.975 M -4 722.68 % | -580.072 K |
| Total investments | 0.000 -100.00 % | 11.062 M | 0.000 -100.00 % | 811.000 K | 0.000 -100.00 % | 770.000 K | 0.000 -100.00 % | 32.923 M 130.97 % | 14.254 M -48.19 % | 27.511 M 98.14 % | 13.885 M -0.53 % | 13.959 M 3.12 % | 13.537 M | 0.000 -100.00 % | 14.044 M | 0.000 -100.00 % | 13.458 M | 0.000 -100.00 % | 516.000 K | 0.000 -100.00 % | 667.628 K | 0.000 -100.00 % | 1.322 M | 0.000 -100.00 % | 1.128 M | 0.000 -100.00 % | 991.823 K | 0.000 -100.00 % | 14.391 M | 0.000 -100.00 % | 16.792 M | 0.000 -100.00 % | 7.184 M 19.18 % | 6.028 M -43.22 % | 10.616 M | 0.000 -100.00 % | 9.751 M |
| Total debt | 0.000 -100.00 % | 244.300 M | 0.000 -100.00 % | 1.400 B | 0.000 -100.00 % | 1.370 B | 0.000 -100.00 % | 850.851 M -1.73 % | 865.848 M 34.76 % | 642.506 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 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | 470.534 M 7 691.59 % | 6.039 M -98.63 % | 440.397 M 40.49 % | 313.470 M -25.06 % | 418.293 M 357.78 % | 91.374 M -77.94 % | 414.150 M | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 126.927 M | 0.000 -100.00 % | 342.428 M | 0.000 -100.00 % | 334.973 M | 0.000 -100.00 % | 331.276 M | 0.000 -100.00 % | 323.773 M | 0.000 -100.00 % | 318.244 M | 0.000 -100.00 % | 313.286 M | 0.000 -100.00 % | 312.746 M | 0.000 -100.00 % | 314.826 M | 0.000 -100.00 % | 317.244 M | 0.000 -100.00 % | 310.512 M | 0.000 | 0.000 | 0.000 -100.00 % | 172.452 M | 0.000 |
| Retained earnings | 0.000 -100.00 % | 267.568 M | 0.000 | 0.000 | 0.000 -100.00 % | 129.992 M | 0.000 | 0.000 -100.00 % | 108.921 M | 0.000 -100.00 % | 87.038 M | 0.000 -100.00 % | 75.001 M | 0.000 | 0.000 | 0.000 -100.00 % | 62.911 M | 0.000 | 0.000 | 0.000 -100.00 % | 54.011 M | 0.000 | 0.000 | 0.000 -100.00 % | 45.623 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 43.729 M | 0.000 -100.00 % | 40.605 M | 0.000 -100.00 % | 36.696 M |
| Common stock | 0.000 -100.00 % | 126.927 M | 0.000 -100.00 % | 126.927 M | 0.000 -100.00 % | 126.927 M | 0.000 -100.00 % | 126.927 M 0.00 % | 126.927 M 0.00 % | 126.927 M 0.00 % | 126.927 M 0.00 % | 126.927 M 0.00 % | 126.927 M | 0.000 -100.00 % | 126.927 M | 0.000 -100.00 % | 126.927 M | 0.000 -100.00 % | 126.927 M | 0.000 -100.00 % | 126.927 M | 0.000 -100.00 % | 126.927 M | 0.000 -100.00 % | 126.927 M | 0.000 -100.00 % | 126.927 M | 0.000 -100.00 % | 126.927 M | 0.000 -100.00 % | 126.927 M | 0.000 -100.00 % | 126.927 M 0.00 % | 126.927 M 0.00 % | 126.927 M 0.00 % | 126.927 M 0.00 % | 126.927 M |
| Total equity | 470.534 M 0.00 % | 470.534 M 6.84 % | 440.397 M 0.00 % | 440.397 M 5.28 % | 418.293 M 0.00 % | 418.293 M 1.00 % | 414.150 M 0.00 % | 414.150 M 5.66 % | 391.956 M 4.48 % | 375.138 M 2.89 % | 364.600 M 1.69 % | 358.532 M 2.59 % | 349.464 M 2.05 % | 342.428 M 0.00 % | 342.428 M 2.23 % | 334.973 M 0.00 % | 334.973 M 1.12 % | 331.276 M 0.00 % | 331.276 M 2.32 % | 323.773 M 0.00 % | 323.773 M 1.74 % | 318.244 M 0.00 % | 318.244 M 1.58 % | 313.286 M 0.00 % | 313.286 M 0.17 % | 312.746 M 0.00 % | 312.746 M -0.66 % | 314.826 M 0.00 % | 314.826 M -0.76 % | 317.244 M 0.00 % | 317.244 M 2.17 % | 310.512 M 0.00 % | 310.512 M -1.77 % | 316.111 M 3.10 % | 306.603 M 2.41 % | 299.379 M -0.77 % | 301.709 M |
| Other non current liabilities | -470.534 M -129.95 % | 1.571 B 456.73 % | -440.397 M -394.47 % | 149.558 M 135.75 % | -418.293 M -435.46 % | 124.691 M 130.11 % | -414.150 M -20 582.20 % | 2.022 M -95.85 % | 48.774 M 941.51 % | 4.683 M 38.47 % | 3.382 M 25.67 % | 2.691 M -2.99 % | 2.774 M 100.81 % | -342.428 M -16 531.29 % | 2.084 M 100.62 % | -334.973 M -17 730.13 % | 1.900 M 100.57 % | -331.276 M | 0.000 100.00 % | -323.773 M -35 079.04 % | 925.620 K 100.29 % | -318.244 M | 0.000 100.00 % | -313.286 M | 0.000 100.00 % | -312.746 M -13 650.52 % | 2.308 M 100.73 % | -314.826 M | 0.000 100.00 % | -317.244 M | 0.000 100.00 % | -310.512 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.878 M | 0.000 |
| Long term debt | 0.000 -100.00 % | 244.300 M | 0.000 -100.00 % | 1.400 B | 0.000 -100.00 % | 1.370 B | 0.000 -100.00 % | 680.969 M -21.35 % | 865.848 M 34.76 % | 642.506 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 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current liabilities | -470.534 M -125.92 % | 1.815 B 512.20 % | -440.397 M -128.56 % | 1.542 B 468.61 % | -418.293 M -127.91 % | 1.499 B 461.87 % | -414.150 M -140.49 % | 1.023 B 11.82 % | 914.717 M 41.34 % | 647.189 M 16 043.99 % | 4.009 M 48.97 % | 2.691 M -58.64 % | 6.507 M 101.90 % | -342.428 M -16 531.29 % | 2.084 M 100.62 % | -334.973 M -17 730.13 % | 1.900 M 100.57 % | -331.276 M | 0.000 100.00 % | -323.773 M -35 079.04 % | 925.620 K 100.29 % | -318.244 M | 0.000 100.00 % | -313.286 M | 0.000 100.00 % | -312.746 M -13 650.52 % | 2.308 M 100.73 % | -314.826 M | 0.000 100.00 % | -317.244 M | 0.000 100.00 % | -310.512 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.878 M | 0.000 |
| Other current liabilities | 0.000 100.00 % | -876.228 M | 0.000 | 0.000 | 0.000 100.00 % | -124.154 M | 0.000 | 0.000 -100.00 % | 134.313 K | 0.000 | 0.000 -100.00 % | 2.000 K 7.35 % | 1.863 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.904 M | 0.000 -100.00 % | 925.000 K | 0.000 -100.00 % | 6.653 M | 0.000 -100.00 % | 965.280 K | 0.000 -100.00 % | 347.222 K | 0.000 -100.00 % | 7.959 M | 0.000 -100.00 % | 9.877 M | 0.000 -100.00 % | 436.020 K -79.96 % | 2.175 M -13.03 % | 2.501 M | 0.000 -100.00 % | 835.777 K |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 0.000 -100.00 % | 876.228 M | 0.000 | 0.000 | 0.000 -100.00 % | 129.751 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 0.000 -100.00 % | 10.407 M | 0.000 -100.00 % | 7.458 M | 0.000 -100.00 % | 13.747 M | 0.000 -100.00 % | 9.412 M 70.17 % | 5.531 M 14.97 % | 4.811 M 6 111.75 % | 77.450 K -98.86 % | 6.786 M 3 337.64 % | 197.403 K | 0.000 -100.00 % | 2.776 M | 0.000 -100.00 % | 302.948 K | 0.000 -100.00 % | 9.904 M | 0.000 -100.00 % | 1.070 M | 0.000 -100.00 % | 6.653 M | 0.000 -100.00 % | 5.279 M | 0.000 -100.00 % | 347.222 K | 0.000 -100.00 % | 7.959 M | 0.000 -100.00 % | 9.877 M | 0.000 -100.00 % | 4.423 M 103.30 % | 2.175 M -13.03 % | 2.501 M | 0.000 -100.00 % | 835.777 K |
| Total liabilities | -470.534 M -125.77 % | 1.826 B 514.57 % | -440.397 M -128.42 % | 1.549 B 470.40 % | -418.293 M -127.76 % | 1.507 B 463.83 % | -414.150 M -140.12 % | 1.032 B 12.17 % | 920.248 M 41.14 % | 652.000 M 15 855.74 % | 4.086 M -56.88 % | 9.477 M 41.36 % | 6.704 M 101.96 % | -342.428 M -7 145.84 % | 4.860 M 101.45 % | -334.973 M -15 305.65 % | 2.203 M 100.66 % | -331.276 M -3 444.87 % | 9.904 M 103.06 % | -323.773 M -16 323.72 % | 1.996 M 100.63 % | -318.244 M -4 883.78 % | 6.653 M 102.12 % | -313.286 M -6 035.03 % | 5.279 M 101.69 % | -312.746 M -11 878.53 % | 2.655 M 100.84 % | -314.826 M -4 055.75 % | 7.959 M 102.51 % | -317.244 M -3 311.81 % | 9.877 M 103.18 % | -310.512 M -7 121.09 % | 4.423 M 103.30 % | 2.175 M -13.03 % | 2.501 M 33.19 % | 1.878 M 124.70 % | 835.777 K |
| Other non current assets | 0.000 -100.00 % | 733.000 K | 0.000 -100.00 % | 811.000 K | 0.000 -100.00 % | 10.098 M | 0.000 -100.00 % | 505.000 K -95.11 % | 10.331 M 289.57 % | 2.652 M -80.90 % | 13.885 M -0.53 % | 13.959 M 3.12 % | 13.537 M | 0.000 -100.00 % | 346.355 M | 0.000 -100.00 % | 13.458 M | 0.000 -100.00 % | 55.899 M | 0.000 -100.00 % | 667.628 K | 0.000 -100.00 % | 100.704 M | 0.000 -100.00 % | 100.511 M | 0.000 | 0.000 | 0.000 -100.00 % | 113.774 M | 0.000 -100.00 % | 116.175 M | 0.000 -100.00 % | 106.567 M 1.10 % | 105.411 M -4.17 % | 109.999 M -63.49 % | 301.257 M 176.04 % | 109.133 M |
| Long term investments | 0.000 | 0.000 | 0.000 100.00 % | -9.189 M | 0.000 100.00 % | -10.014 M | 0.000 -100.00 % | 32.923 M 739.63 % | 3.921 M -85.75 % | 27.511 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 | 0.000 | 0.000 | 0.000 | 0.000 |
| Intangible assets | 0.000 -100.00 % | 2.901 M | 0.000 -100.00 % | 1.959 B | 0.000 -100.00 % | 4.235 M | 0.000 | 0.000 -100.00 % | 4.263 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 -100.00 % | 99.383 M | 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 -100.00 % | 1.197 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 -100.00 % | 2.901 M | 0.000 -100.00 % | 9.189 M | 0.000 -100.00 % | 4.235 M | 0.000 | 0.000 -100.00 % | 4.264 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 -100.00 % | 99.383 M | 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 -100.00 % | 3.186 M | 0.000 -100.00 % | 5.687 M | 0.000 -100.00 % | 2.251 M | 0.000 -100.00 % | 5.422 M 207.11 % | 1.766 M 92.74 % | 916.000 K 172.75 % | 335.843 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current assets | 0.000 -100.00 % | 14.695 M | 0.000 -100.00 % | 10.702 M | 0.000 -100.00 % | 10.774 M | 0.000 -100.00 % | 38.850 M 91.55 % | 20.282 M -34.74 % | 31.079 M 118.55 % | 14.221 M 1.87 % | 13.959 M 3.12 % | 13.537 M | 0.000 -100.00 % | 346.355 M | 0.000 -100.00 % | 13.458 M | 0.000 -100.00 % | 55.899 M | 0.000 -100.00 % | 667.628 K | 0.000 -100.00 % | 100.704 M | 0.000 -100.00 % | 100.511 M | 0.000 -100.00 % | 99.383 M | 0.000 -100.00 % | 113.774 M | 0.000 -100.00 % | 116.175 M | 0.000 -100.00 % | 106.567 M 1.10 % | 105.411 M -4.17 % | 109.999 M -63.49 % | 301.257 M 176.04 % | 109.133 M |
| Other current assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.878 B | 0.000 -100.00 % | 1.377 B 9.06 % | 1.263 B 31.22 % | 962.269 M 175.77 % | 348.942 M -1.35 % | 353.712 M 38 012.77 % | 928.067 K | 0.000 -100.00 % | 933.000 K | 0.000 -100.00 % | 323.492 M | 0.000 | 0.000 | 0.000 -100.00 % | 311.125 M | 0.000 | 0.000 | 0.000 -100.00 % | 41.086 M | 0.000 -100.00 % | 2.173 M | 0.000 -100.00 % | 208.276 M | 0.000 -100.00 % | 210.590 M | 0.000 -100.00 % | 106.895 M -49.69 % | 212.461 M 9.12 % | 194.707 M | 0.000 -100.00 % | 192.831 M |
| Short term investments | 0.000 -100.00 % | 11.062 M | 0.000 -100.00 % | 10.000 M | 0.000 -100.00 % | 10.784 M | 0.000 | 0.000 -100.00 % | 10.333 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 -100.00 % | 991.823 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 0.000 -100.00 % | 14.586 M | 0.000 -100.00 % | 10.354 M | 0.000 -100.00 % | 24.710 M | 0.000 -100.00 % | 30.400 M 398.28 % | 6.101 M -81.94 % | 33.790 M 631.53 % | 4.619 M 1 266.58 % | 338.000 K -50.91 % | 688.495 K | 0.000 | 0.000 | 0.000 -100.00 % | 226.384 K | 0.000 -100.00 % | 2.722 M | 0.000 -100.00 % | 13.977 M | 0.000 -100.00 % | 3.240 M | 0.000 -100.00 % | 1.148 M | 0.000 -100.00 % | 54.827 K | 0.000 -100.00 % | 734.760 K | 0.000 -100.00 % | 357.540 K | 0.000 -100.00 % | 386.879 K -6.57 % | 414.100 K -90.58 % | 4.398 M -84.28 % | 27.975 M 4 722.68 % | 580.072 K |
| Cash and short term investments | 0.000 -100.00 % | 25.648 M | 0.000 -100.00 % | 20.354 M | 0.000 -100.00 % | 35.494 M | 0.000 -100.00 % | 30.400 M 84.98 % | 16.434 M -51.36 % | 33.790 M 631.53 % | 4.619 M 1 266.58 % | 338.000 K -50.91 % | 688.495 K | 0.000 | 0.000 | 0.000 -100.00 % | 226.384 K | 0.000 -100.00 % | 2.722 M | 0.000 -100.00 % | 13.977 M | 0.000 -100.00 % | 3.240 M | 0.000 -100.00 % | 1.148 M | 0.000 -100.00 % | 1.047 M | 0.000 -100.00 % | 734.760 K | 0.000 -100.00 % | 357.540 K | 0.000 -100.00 % | 386.879 K -6.57 % | 414.100 K -90.58 % | 4.398 M | 0.000 -100.00 % | 580.072 K |
| Total current assets | 0.000 -100.00 % | 2.282 B | 0.000 -100.00 % | 1.979 B | 0.000 -100.00 % | 1.914 B | 0.000 -100.00 % | 1.408 B 9.42 % | 1.286 B 29.15 % | 996.059 M 181.00 % | 354.466 M 0.12 % | 354.050 M 3.33 % | 342.631 M | 0.000 -100.00 % | 933.000 K | 0.000 -100.00 % | 323.719 M | 0.000 -100.00 % | 285.281 M | 0.000 -100.00 % | 325.101 M | 0.000 -100.00 % | 224.193 M | 0.000 -100.00 % | 218.054 M | 0.000 -100.00 % | 216.019 M | 0.000 -100.00 % | 209.011 M | 0.000 -100.00 % | 210.947 M | 0.000 -100.00 % | 208.368 M -2.12 % | 212.875 M 6.92 % | 199.105 M | 0.000 -100.00 % | 193.411 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 |
| Net receivables | 0.000 -100.00 % | 2.256 B | 0.000 -100.00 % | 1.959 B | 0.000 -100.00 % | 389.000 K | 0.000 -100.00 % | 61.000 K -99.16 % | 7.250 M | 0.000 -100.00 % | 904.943 K | 0.000 -100.00 % | 341.015 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 282.559 M | 0.000 | 0.000 | 0.000 -100.00 % | 220.953 M | 0.000 -100.00 % | 175.820 M | 0.000 -100.00 % | 212.799 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 101.087 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Tax assets | 0.000 -100.00 % | 7.875 M | 0.000 -100.00 % | 4.204 M | 0.000 -100.00 % | 4.204 M | 0.000 | 0.000 100.00 % | -3.923 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 100.00 % | -1.000 K | 0.000 100.00 % | -1.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 5.522 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 0.000 -100.00 % | 4.518 M | 0.000 -100.00 % | 1.563 M | 0.000 -100.00 % | 4.329 M | 0.000 | 0.000 | 0.000 -100.00 % | 640.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Tax payables | 0.000 -100.00 % | 5.889 M | 0.000 -100.00 % | 5.895 M | 0.000 -100.00 % | 3.821 M | 0.000 -100.00 % | 9.412 M 74.40 % | 5.397 M 29.39 % | 4.171 M 5 285.41 % | 77.450 K -98.86 % | 6.784 M 3 369.37 % | 195.540 K | 0.000 -100.00 % | 2.776 M | 0.000 -100.00 % | 302.948 K | 0.000 | 0.000 | 0.000 -100.00 % | 145.057 K | 0.000 | 0.000 | 0.000 -100.00 % | 4.313 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.987 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 169.882 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 | 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 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -169.882 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 | 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 |
| Other total stockholders equity | 0.000 -100.00 % | 70.000 M | 0.000 -100.00 % | 313.470 M | 0.000 -100.00 % | 70.000 M | 0.000 -100.00 % | 287.223 M 83.99 % | 156.108 M -37.11 % | 248.211 M 64.78 % | 150.636 M 43.90 % | 104.678 M -29.05 % | 147.536 M | 0.000 -100.00 % | 215.501 M | 0.000 -100.00 % | 145.136 M | 0.000 -100.00 % | 204.349 M | 0.000 -100.00 % | 142.836 M | 0.000 -100.00 % | 191.318 M | 0.000 -100.00 % | 140.736 M | 0.000 -100.00 % | 185.819 M | 0.000 -100.00 % | 187.899 M | 0.000 -100.00 % | 190.318 M | 0.000 -100.00 % | 139.856 M -26.07 % | 189.184 M 36.03 % | 139.071 M | 0.000 -100.00 % | 138.086 M |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.821 M | 0.000 -100.00 % | 94.000 K -0.97 % | 94.917 K | 0.000 -100.00 % | 626.940 K | 0.000 -100.00 % | 3.733 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 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -5.597 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 0.000 -100.00 % | 2.296 B | 0.000 -100.00 % | 1.990 B | 0.000 -100.00 % | 1.925 B | 0.000 -100.00 % | 1.446 B 10.23 % | 1.312 B 27.75 % | 1.027 B 178.59 % | 368.687 M 0.18 % | 368.009 M 3.32 % | 356.168 M | 0.000 -100.00 % | 347.288 M | 0.000 -100.00 % | 337.176 M | 0.000 -100.00 % | 341.180 M | 0.000 -100.00 % | 325.769 M | 0.000 -100.00 % | 324.897 M | 0.000 -100.00 % | 318.564 M | 0.000 -100.00 % | 315.401 M | 0.000 -100.00 % | 322.784 M | 0.000 -100.00 % | 327.122 M | 0.000 -100.00 % | 314.935 M -1.05 % | 318.286 M 2.97 % | 309.104 M 2.60 % | 301.257 M -0.43 % | 302.544 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 | 2023-03-31 | 2022-09-30 | 2022-03-31 | 2021-09-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-03-31 | 2014-09-30 | 2014-03-31 |
| 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 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 -100.00 % | 6.039 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 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 | 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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | -13.437 M -4.54 % | -12.854 M 25.22 % | -17.189 M -47.55 % | -11.650 M -11.50 % | -10.448 M -98.44 % | -5.265 M 33.31 % | -7.895 M -1 482.16 % | -499.000 K 17.79 % | -607.000 K -99.02 % | -305.000 K -7 725.00 % | 4.000 K 101.47 % | -272.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -4.232 M -9.33 % | -3.871 M -10.00 % | -3.519 M -928.03 % | 424.984 K 110.26 % | -4.141 M -3.29 % | -4.009 M -9.96 % | -3.646 M 10.42 % | -4.070 M -92.62 % | -2.113 M -9.94 % | -1.922 M 36.69 % | -3.036 M -140.69 % | 7.462 M 431.94 % | -2.248 M -15.22 % | -1.951 M -168.84 % | 2.834 M 37.04 % | 2.068 M 235.43 % | -1.527 M -15.95 % | -1.317 M 62.77 % | -3.537 M -428.11 % | 1.078 M 1 029.31 % | -116.000 K 94.84 % | -2.250 M 27.88 % | -3.120 M 3.94 % | -3.248 M 20.70 % | -4.096 M -21 029.99 % | 19.570 K -99.19 % | 2.430 M 104.20 % | 1.190 M |
| Net cash provided by operating activities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.342 M -60.34 % | 3.384 M -62.87 % | 9.114 M 78.85 % | 5.096 M -51.36 % | 10.478 M 53.64 % | 6.820 M 68.94 % | 4.037 M 329.93 % | 939.000 K -79.28 % | 4.532 M -2.56 % | 4.651 M 5.80 % | 4.396 M 57.62 % | 2.789 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 | 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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 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 | 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 | 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 | 0.000 | 0.000 | 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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 | 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 % | 1.342 M -60.34 % | 3.384 M 12.30 % | 3.013 M -40.87 % | 5.096 M 121.86 % | -23.312 M -441.82 % | 6.820 M 68.94 % | 4.037 M 329.93 % | 939.000 K -79.28 % | 4.532 M -2.56 % | 4.651 M 5.80 % | 4.396 M 57.62 % | 2.789 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 | 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 -100.00 % | 31.742 M 4.41 % | 30.400 M 12.53 % | 27.016 M 342.83 % | 6.101 M 507.18 % | 1.005 M -97.03 % | 33.790 M 25.29 % | 26.970 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 | 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 -100.00 % | 24.710 M -22.15 % | 31.742 M 4.41 % | 30.400 M 233.55 % | 9.114 M 49.39 % | 6.101 M -41.78 % | 10.478 M -68.99 % | 33.790 M 737.01 % | 4.037 M 329.93 % | 939.000 K -79.28 % | 4.532 M -2.56 % | 4.651 M 5.80 % | 4.396 M 57.62 % | 2.789 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 | 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 -100.00 % | 1.342 M -60.34 % | 3.384 M -62.87 % | 9.114 M 78.85 % | 5.096 M -51.36 % | 10.478 M 53.64 % | 6.820 M 68.94 % | 4.037 M 329.93 % | 939.000 K -79.28 % | 4.532 M -2.56 % | 4.651 M 5.80 % | 4.396 M 57.62 % | 2.789 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 | 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 | 0.000 | 0.000 |
| Free CashFlow | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.342 M -60.34 % | 3.384 M -62.87 % | 9.114 M 78.85 % | 5.096 M -51.36 % | 10.478 M 53.64 % | 6.820 M 68.94 % | 4.037 M 329.93 % | 939.000 K -79.28 % | 4.532 M -2.56 % | 4.651 M 5.80 % | 4.396 M 57.62 % | 2.789 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |