SciPlay Corporation SCPL
Trading inactive
Finances
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
|---|---|---|---|---|---|---|
| Revenue | 671.000 M 10.71 % | 606.100 M 4.11 % | 582.200 M 24.99 % | 465.800 M 11.92 % | 416.200 M 15.16 % | 361.400 M |
| Net income | 150.800 M 20.64 % | 125.000 M -14.38 % | 146.000 M 56.15 % | 93.500 M 139.74 % | 39.000 M 68.83 % | 23.100 M |
| Income before tax | 151.500 M 15.91 % | 130.700 M -15.35 % | 154.400 M 51.08 % | 102.200 M 106.88 % | 49.400 M 9.29 % | 45.200 M |
| Income before tax ratio | 0.23 4.70 % | 0.22 -18.69 % | 0.27 20.87 % | 0.22 84.85 % | 0.12 -5.10 % | 0.13 |
| EBITDA | 180.100 M -14.32 % | 210.200 M 24.60 % | 168.700 M 45.31 % | 116.100 M 29.00 % | 90.000 M 37.61 % | 65.400 M |
| Net income ratio | 0.22 8.97 % | 0.21 -17.76 % | 0.25 24.93 % | 0.20 114.21 % | 0.09 46.60 % | 0.06 |
| Ratio EBITDA | 0.27 -22.61 % | 0.35 19.69 % | 0.29 16.25 % | 0.25 15.26 % | 0.22 19.50 % | 0.18 |
| Gross profit ratio | 0.70 1.38 % | 0.69 0.70 % | 0.68 3.33 % | 0.66 7.34 % | 0.61 -0.31 % | 0.62 |
| Weighted average shs out dil | 24.500 M -2.00 % | 25.000 M 2.46 % | 24.400 M 7.49 % | 22.700 M 3.18 % | 22.000 M 0.00 % | 22.000 M |
| Weighted average shs out | 23.900 M -1.24 % | 24.200 M -0.42 % | 24.302 M 7.06 % | 22.700 M 3.18 % | 22.000 M 0.00 % | 22.000 M |
| EPS diluted | 6.16 23.20 % | 5.00 -16.39 % | 5.98 45.15 % | 4.12 132.77 % | 1.77 68.57 % | 1.05 |
| Earnings per share | 6.16 23.20 % | 5.00 -16.39 % | 5.98 45.15 % | 4.12 132.77 % | 1.77 68.57 % | 1.05 |
| Gross profit | 467.000 M 12.23 % | 416.100 M 4.84 % | 396.900 M 29.16 % | 307.300 M 20.13 % | 255.800 M 14.81 % | 222.800 M |
| Income tax expense | 700.000 K -87.72 % | 5.700 M -32.14 % | 8.400 M -3.45 % | 8.700 M -16.35 % | 10.400 M -52.94 % | 22.100 M |
| Cost of revenue | 204.000 M 7.37 % | 190.000 M 2.54 % | 185.300 M 16.91 % | 158.500 M -1.18 % | 160.400 M 15.73 % | 138.600 M |
| General and administrative expenses | 67.600 M 8.33 % | 62.400 M -5.74 % | 66.200 M 63.05 % | 40.600 M 17.68 % | 34.500 M -22.47 % | 44.500 M |
| Selling and marketing expenses | 177.600 M 31.26 % | 135.300 M 3.52 % | 130.700 M 0.77 % | 129.700 M 22.71 % | 105.700 M 21.91 % | 86.700 M |
| Other expenses | 21.400 M 38.06 % | 15.500 M 59.79 % | 9.700 M 38.57 % | 7.000 M 133.33 % | 3.000 M 215.38 % | -2.600 M |
| Operating expenses | 313.400 M 23.92 % | 252.900 M 5.42 % | 239.900 M 19.41 % | 200.900 M 11.06 % | 180.900 M 3.55 % | 174.700 M |
| Cost and expenses | 517.400 M 16.82 % | 442.900 M 4.16 % | 425.200 M 18.31 % | 359.400 M 5.30 % | 341.300 M 8.94 % | 313.300 M |
| Research and development expenses | 46.800 M 17.88 % | 39.700 M 19.22 % | 33.300 M 41.10 % | 23.600 M -7.81 % | 25.600 M -3.40 % | 26.500 M |
| Selling general and administrative expenses | 245.200 M 24.03 % | 197.700 M 0.41 % | 196.900 M 15.62 % | 170.300 M 21.47 % | 140.200 M 6.86 % | 131.200 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 | 31.600 M 103.87 % | 15.500 M 13.14 % | 13.700 M 10.48 % | 12.400 M -17.88 % | 15.100 M -11.18 % | 17.000 M |
| Operating income | 148.500 M -23.73 % | 194.700 M 25.61 % | 155.000 M 49.47 % | 103.700 M 123.49 % | 46.400 M -2.93 % | 47.800 M |
| Operating income ratio | 0.22 -31.11 % | 0.32 20.66 % | 0.27 19.59 % | 0.22 99.69 % | 0.11 -15.71 % | 0.13 |
| Total other income expenses net | 3.000 M 109.23 % | -32.500 M -5 316.67 % | -600.000 K 60.00 % | -1.500 M 94.95 % | -29.700 M -318.31 % | -7.100 M |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
|---|---|---|---|---|---|---|
| Net debt | -324.700 M 9.55 % | -359.000 M -37.34 % | -261.400 M -148.01 % | -105.400 M -954.00 % | -10.000 M 40.48 % | -16.800 M |
| Total investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total debt | 5.400 M 0.00 % | 5.400 M -28.00 % | 7.500 M 44.23 % | 5.200 M | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | -400.000 K -136.36 % | 1.100 M 22.22 % | 900.000 K 200.00 % | 300.000 K 113.64 % | -2.200 M -237.50 % | 1.600 M |
| Retained earnings | 74.600 M 42.91 % | 52.200 M 58.66 % | 32.900 M 174.17 % | 12.000 M | 0.000 | 0.000 |
| Common stock | 100.000 K 0.00 % | 100.000 K 0.00 % | 100.000 K 0.00 % | 100.000 K -99.93 % | 140.800 M -12.76 % | 161.400 M |
| Total equity | 1.122 B 17.93 % | 951.400 M 20.28 % | 791.000 M 57.92 % | 500.900 M 261.40 % | 138.600 M -14.97 % | 163.000 M |
| Other non current liabilities | 89.600 M 12.85 % | 79.400 M 7.01 % | 74.200 M 2.06 % | 72.700 M 510.92 % | 11.900 M 190.24 % | 4.100 M |
| Long term debt | 3.100 M -42.59 % | 5.400 M -28.00 % | 7.500 M 44.23 % | 5.200 M | 0.000 | 0.000 |
| Total non current liabilities | 92.700 M 9.32 % | 84.800 M 3.79 % | 81.700 M 4.88 % | 77.900 M 554.62 % | 11.900 M 83.08 % | 6.500 M |
| Other current liabilities | 31.300 M -33.83 % | 47.300 M 122.07 % | 21.300 M 58.96 % | 13.400 M -56.07 % | 30.500 M -7.29 % | 32.900 M |
| Deferred revenue | 74.500 M | 0.000 | 0.000 | 0.000 -100.00 % | 700.000 K -53.33 % | 1.500 M |
| Short term debt | 2.300 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 57.400 M -20.06 % | 71.800 M 39.15 % | 51.600 M 76.71 % | 29.200 M -34.23 % | 44.400 M 5.46 % | 42.100 M |
| Total liabilities | 150.100 M -4.15 % | 156.600 M 17.48 % | 133.300 M 24.46 % | 107.100 M 90.23 % | 56.300 M 15.84 % | 48.600 M |
| Other non current assets | 1.900 M 11.76 % | 1.700 M -10.53 % | 1.900 M -13.64 % | 2.200 M 120.00 % | 1.000 M 42.86 % | 700.000 K |
| Long term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Intangible assets | 74.800 M 50.81 % | 49.600 M 63.70 % | 30.300 M 78.24 % | 17.000 M -5.03 % | 17.900 M -39.93 % | 29.800 M |
| GoodWill | 217.600 M 65.98 % | 131.100 M 1.00 % | 129.800 M 7.54 % | 120.700 M 0.00 % | 120.700 M 0.00 % | 120.700 M |
| Goodwill and intangible assets | 292.400 M 61.82 % | 180.700 M 12.87 % | 160.100 M 16.27 % | 137.700 M -0.65 % | 138.600 M -7.91 % | 150.500 M |
| Property plant equipment net | 7.800 M -24.27 % | 10.300 M -20.16 % | 12.900 M 21.70 % | 10.600 M 488.89 % | 1.800 M 5.88 % | 1.700 M |
| Total non current assets | 376.600 M 38.86 % | 271.200 M 5.36 % | 257.400 M 8.33 % | 237.600 M 60.76 % | 147.800 M -5.01 % | 155.600 M |
| Other current assets | 8.000 M 25.00 % | 6.400 M 8.47 % | 5.900 M 37.21 % | 4.300 M -2.27 % | 4.400 M | 0.000 |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 330.100 M -9.41 % | 364.400 M 35.52 % | 268.900 M 143.13 % | 110.600 M 1 006.00 % | 10.000 M -40.48 % | 16.800 M |
| Cash and short term investments | 330.100 M -9.41 % | 364.400 M 35.52 % | 268.900 M 143.13 % | 110.600 M 1 006.00 % | 10.000 M -40.48 % | 16.800 M |
| Total current assets | 389.100 M -5.19 % | 410.400 M 31.79 % | 311.400 M 111.84 % | 147.000 M 212.10 % | 47.100 M -15.89 % | 56.000 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 51.000 M 28.79 % | 39.600 M 8.20 % | 36.600 M 14.02 % | 32.100 M -1.83 % | 32.700 M -7.63 % | 35.400 M |
| Tax assets | 74.500 M -5.10 % | 78.500 M -4.85 % | 82.500 M -5.28 % | 87.100 M 1 260.94 % | 6.400 M 137.04 % | 2.700 M |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 18.400 M -8.00 % | 20.000 M -13.79 % | 23.200 M 81.25 % | 12.800 M 0.79 % | 12.700 M 45.98 % | 8.700 M |
| Tax payables | 5.400 M 20.00 % | 4.500 M -36.62 % | 7.100 M 136.67 % | 3.000 M 150.00 % | 1.200 M 140.00 % | 500.000 K |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 506.400 M 18.76 % | 426.400 M 19.94 % | 355.500 M 59.13 % | 223.400 M | 0.000 | 0.000 |
| Capital lease obligations | 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 |
| Other total stockholders equity | 34.900 M -22.79 % | 45.200 M -1.95 % | 46.100 M 10.55 % | 41.700 M | 0.000 | 0.000 |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 2.400 M |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 765.700 M 12.34 % | 681.600 M 19.83 % | 568.800 M 47.89 % | 384.600 M 97.33 % | 194.900 M -7.89 % | 211.600 M |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | |
|---|---|---|---|---|---|---|
| Deferred income tax | -6.100 M -269.44 % | 3.600 M -16.28 % | 4.300 M 960.00 % | -500.000 K 91.67 % | -6.000 M -57.89 % | -3.800 M |
| Stock based compensation | 11.800 M 63.89 % | 7.200 M -67.27 % | 22.000 M 147.19 % | 8.900 M 122.50 % | 4.000 M -6.98 % | 4.300 M |
| Change in working capital | -3.000 M 71.43 % | -10.500 M -168.18 % | 15.400 M 3 750.00 % | 400.000 K 102.90 % | -13.800 M -666.67 % | -1.800 M |
| Accounts receivables | -6.400 M -120.69 % | -2.900 M 25.64 % | -3.900 M -875.00 % | -400.000 K -118.18 % | 2.200 M 116.79 % | -13.100 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -3.900 M | 0.000 |
| Accounts payables | -1.300 M 72.34 % | -4.700 M -127.33 % | 17.200 M 541.03 % | -3.900 M 73.65 % | -14.800 M -213.85 % | 13.000 M |
| Other working capital | 4.700 M 262.07 % | -2.900 M -238.10 % | 2.100 M -55.32 % | 4.700 M 74.07 % | 2.700 M 258.82 % | -1.700 M |
| Other non cash items | -24.500 M -206.52 % | 23.000 M 675.00 % | -4.000 M 75.46 % | -16.300 M -142.23 % | 38.600 M 64.96 % | 23.400 M |
| Net cash provided by operating activities | 150.400 M -8.18 % | 163.800 M -15.31 % | 193.400 M 107.96 % | 93.000 M 20.94 % | 76.900 M 23.63 % | 62.200 M |
| Investments in property plant and equipment | -11.500 M -26.37 % | -9.100 M -28.17 % | -7.100 M 19.32 % | -8.800 M -151.43 % | -3.500 M 35.19 % | -5.400 M |
| Acquisitions net | -107.900 M -1 792.98 % | -5.700 M 54.76 % | -12.600 M | 0.000 | 0.000 100.00 % | -26.000 M |
| Purchases of investments | -5.700 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 5.700 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 5.700 M 200.00 % | -5.700 M 54.76 % | -12.600 M | 0.000 | 0.000 100.00 % | -5.400 M |
| Net cash used for investing activites | -113.700 M -668.24 % | -14.800 M 24.87 % | -19.700 M -123.86 % | -8.800 M -151.43 % | -3.500 M 88.85 % | -31.400 M |
| Debt repayment | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Common stock issued | 0.000 | 0.000 | 0.000 -100.00 % | 341.800 M | 0.000 | 0.000 |
| Common stock repurchased | -37.100 M -178.95 % | -13.300 M -4 333.33 % | -300.000 K | 0.000 | 0.000 | 0.000 |
| Dividends paid | -23.100 M 23.00 % | -30.000 M -141.94 % | -12.400 M 96.02 % | -311.700 M | 0.000 100.00 % | -30.200 M |
| Other financing activites | -47.200 M -100.00 % | -23.600 M -555.56 % | -3.600 M -101.10 % | 327.600 M 512.08 % | -79.500 M | 0.000 |
| Net cash used provided by financing activities | -70.300 M -31.16 % | -53.600 M -235.00 % | -16.000 M -200.63 % | 15.900 M 120.00 % | -79.500 M -163.25 % | -30.200 M |
| Effect of forex changes on cash | -700.000 K -800.00 % | 100.000 K -83.33 % | 600.000 K 20.00 % | 500.000 K 171.43 % | -700.000 K -170.00 % | 1.000 M |
| Net change in cash | -34.300 M -135.92 % | 95.500 M -39.67 % | 158.300 M 57.36 % | 100.600 M 1 579.41 % | -6.800 M -525.00 % | 1.600 M |
| Cash at beginning of period | 364.400 M 35.52 % | 268.900 M 143.13 % | 110.600 M 1 006.00 % | 10.000 M -40.48 % | 16.800 M 10.53 % | 15.200 M |
| Cash at end of period | 330.100 M -9.41 % | 364.400 M 35.52 % | 268.900 M 143.13 % | 110.600 M 1 006.00 % | 10.000 M -40.48 % | 16.800 M |
| Operating cash flow | 150.400 M -8.18 % | 163.800 M -15.31 % | 193.400 M 107.96 % | 93.000 M 20.94 % | 76.900 M 23.63 % | 62.200 M |
| Capital expenditure | -11.500 M -26.37 % | -9.100 M -28.17 % | -7.100 M 19.32 % | -8.800 M -151.43 % | -3.500 M 35.19 % | -5.400 M |
| Free CashFlow | 138.900 M -10.21 % | 154.700 M -16.96 % | 186.300 M 121.26 % | 84.200 M 14.71 % | 73.400 M 29.23 % | 56.800 M |
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 189.900 M 1.88 % | 186.400 M 2.36 % | 182.100 M 6.62 % | 170.800 M 6.68 % | 160.100 M 1.33 % | 158.000 M 2.33 % | 154.400 M 5.32 % | 146.600 M -4.81 % | 154.000 M 1.92 % | 151.100 M 2.72 % | 147.100 M -2.71 % | 151.200 M -8.70 % | 165.600 M 39.98 % | 118.300 M 4.78 % | 112.900 M -3.01 % | 116.400 M -1.44 % | 118.100 M -0.25 % | 118.400 M 4.13 % | 113.700 M 7.98 % | 105.300 M 5.62 % | 99.700 M 2.26 % | 97.500 M |
| Net income | 5.600 M -86.60 % | 41.800 M -20.83 % | 52.800 M 56.68 % | 33.700 M 4.33 % | 32.300 M 634.09 % | 4.400 M 100.00 % | 2.200 M -62.71 % | 5.900 M 0.00 % | 5.900 M 11.32 % | 5.300 M 20.45 % | 4.400 M -20.00 % | 5.500 M -16.67 % | 6.600 M 50.00 % | 4.400 M 0.00 % | 4.400 M 120.00 % | 2.000 M -83.74 % | 12.300 M -10.22 % | 13.700 M -26.74 % | 18.700 M 103.26 % | 9.200 M -24.59 % | 12.200 M 1 209.09 % | -1.100 M |
| Income before tax | 43.000 M -5.91 % | 45.700 M -7.68 % | 49.500 M 42.24 % | 34.800 M 5.45 % | 33.000 M -3.51 % | 34.200 M 175.81 % | 12.400 M -67.88 % | 38.600 M -2.77 % | 39.700 M -0.75 % | 40.000 M 19.40 % | 33.500 M -7.71 % | 36.300 M -30.06 % | 51.900 M 58.72 % | 32.700 M 8.64 % | 30.100 M 6.74 % | 28.200 M 10.59 % | 25.500 M 38.59 % | 18.400 M -20.69 % | 23.200 M 93.33 % | 12.000 M -24.53 % | 15.900 M 1 035.29 % | -1.700 M |
| Income before tax ratio | 0.23 -7.64 % | 0.25 -9.81 % | 0.27 33.41 % | 0.20 -1.15 % | 0.21 -4.77 % | 0.22 169.52 % | 0.08 -69.50 % | 0.26 2.14 % | 0.26 -2.62 % | 0.26 16.24 % | 0.23 -5.14 % | 0.24 -23.40 % | 0.31 13.38 % | 0.28 3.68 % | 0.27 10.05 % | 0.24 12.20 % | 0.22 38.94 % | 0.16 -23.84 % | 0.20 79.05 % | 0.11 -28.54 % | 0.16 1 014.66 % | -0.02 |
| EBITDA | 54.000 M 11.57 % | 48.400 M -11.03 % | 54.400 M 32.04 % | 41.200 M 7.01 % | 38.500 M -12.10 % | 43.800 M -3.95 % | 45.600 M -1.51 % | 46.300 M 1.76 % | 45.500 M 2.48 % | 44.400 M 15.63 % | 38.400 M -3.03 % | 39.600 M -28.65 % | 55.500 M 57.67 % | 35.200 M 11.39 % | 31.600 M 2.93 % | 30.700 M -0.65 % | 30.900 M 34.93 % | 22.900 M 18.65 % | 19.300 M -39.50 % | 31.900 M 42.41 % | 22.400 M 24.44 % | 18.000 M |
| Net income ratio | 0.03 -86.85 % | 0.22 -22.66 % | 0.29 46.95 % | 0.20 -2.20 % | 0.20 624.46 % | 0.03 95.44 % | 0.01 -64.60 % | 0.04 5.05 % | 0.04 9.22 % | 0.04 17.27 % | 0.03 -17.77 % | 0.04 -8.73 % | 0.04 7.16 % | 0.04 -4.56 % | 0.04 126.82 % | 0.02 -83.50 % | 0.10 -9.99 % | 0.12 -29.65 % | 0.16 88.24 % | 0.09 -28.60 % | 0.12 1 184.62 % | -0.01 |
| Ratio EBITDA | 0.28 9.51 % | 0.26 -13.08 % | 0.30 23.85 % | 0.24 0.31 % | 0.24 -13.25 % | 0.28 -6.14 % | 0.30 -6.49 % | 0.32 6.89 % | 0.30 0.55 % | 0.29 12.56 % | 0.26 -0.33 % | 0.26 -21.85 % | 0.34 12.64 % | 0.30 6.31 % | 0.28 6.12 % | 0.26 0.80 % | 0.26 35.28 % | 0.19 13.94 % | 0.17 -43.97 % | 0.30 34.84 % | 0.22 21.70 % | 0.18 |
| Gross profit ratio | 0.69 0.44 % | 0.69 -0.37 % | 0.69 -0.36 % | 0.70 -0.75 % | 0.70 0.85 % | 0.69 1.51 % | 0.68 -0.04 % | 0.68 -0.50 % | 0.69 0.00 % | 0.69 0.94 % | 0.68 -0.10 % | 0.68 0.03 % | 0.68 0.40 % | 0.68 -0.99 % | 0.69 0.51 % | 0.68 3.94 % | 0.66 7.01 % | 0.61 -0.12 % | 0.61 0.06 % | 0.61 -0.07 % | 0.61 0.08 % | 0.61 |
| Weighted average shs out dil | 22.300 M -3.04 % | 23.000 M -2.13 % | 23.500 M -2.08 % | 24.000 M -3.23 % | 24.800 M 0.00 % | 24.800 M -1.98 % | 25.300 M 2.02 % | 24.800 M 0.40 % | 24.700 M -1.59 % | 25.100 M -1.95 % | 25.600 M 6.22 % | 24.100 M -0.41 % | 24.200 M 2.11 % | 23.700 M 4.41 % | 22.700 M 0.00 % | 22.700 M 0.00 % | 22.700 M 3.18 % | 22.000 M 0.00 % | 22.000 M 0.00 % | 22.000 M 0.00 % | 22.000 M 0.00 % | 22.000 M |
| Weighted average shs out | 21.400 M -2.73 % | 22.000 M -3.08 % | 22.700 M -4.22 % | 23.700 M -3.66 % | 24.600 M 0.00 % | 24.600 M -0.81 % | 24.800 M 1.22 % | 24.500 M 0.41 % | 24.400 M 5.17 % | 23.200 M 1.75 % | 22.800 M 0.00 % | 22.800 M 0.00 % | 22.800 M 0.44 % | 22.700 M 0.00 % | 22.700 M 0.00 % | 22.700 M 0.00 % | 22.700 M 3.18 % | 22.000 M 0.00 % | 22.000 M 0.00 % | 22.000 M 0.00 % | 22.000 M 0.00 % | 22.000 M |
| EPS diluted | 0.25 -86.26 % | 1.82 -19.11 % | 2.25 60.71 % | 1.40 7.69 % | 1.30 622.22 % | 0.18 100.00 % | 0.09 -62.50 % | 0.24 0.00 % | 0.24 14.29 % | 0.21 16.67 % | 0.18 -21.74 % | 0.23 -14.81 % | 0.27 42.11 % | 0.19 0.00 % | 0.19 111.11 % | 0.09 -64.00 % | 0.25 -59.68 % | 0.62 167.39 % | -0.92 -319.05 % | 0.42 -23.64 % | 0.55 1 200.00 % | -0.05 |
| Earnings per share | 0.26 -85.71 % | 1.82 -19.11 % | 2.25 60.71 % | 1.40 7.69 % | 1.30 622.22 % | 0.18 100.00 % | 0.09 -62.50 % | 0.24 0.00 % | 0.24 4.35 % | 0.23 21.05 % | 0.19 -20.83 % | 0.24 -17.24 % | 0.29 52.63 % | 0.19 0.00 % | 0.19 111.11 % | 0.09 -64.00 % | 0.25 -59.68 % | 0.62 167.39 % | -0.92 -319.05 % | 0.42 -23.64 % | 0.55 1 200.00 % | -0.05 |
| Gross profit | 131.700 M 2.33 % | 128.700 M 1.98 % | 126.200 M 6.23 % | 118.800 M 5.88 % | 112.200 M 2.19 % | 109.800 M 3.88 % | 105.700 M 5.28 % | 100.400 M -5.28 % | 106.000 M 1.92 % | 104.000 M 3.69 % | 100.300 M -2.81 % | 103.200 M -8.67 % | 113.000 M 40.55 % | 80.400 M 3.74 % | 77.500 M -2.52 % | 79.500 M 2.45 % | 77.600 M 6.74 % | 72.700 M 4.01 % | 69.900 M 8.04 % | 64.700 M 5.55 % | 61.300 M 2.34 % | 59.900 M |
| Income tax expense | 1.600 M -58.97 % | 3.900 M 218.18 % | -3.300 M -400.00 % | 1.100 M 57.14 % | 700.000 K -68.18 % | 2.200 M 1 000.00 % | 200.000 K -87.50 % | 1.600 M -11.11 % | 1.800 M -14.29 % | 2.100 M -16.00 % | 2.500 M 108.33 % | 1.200 M -61.29 % | 3.100 M 93.75 % | 1.600 M 6.67 % | 1.500 M -53.13 % | 3.200 M 557.14 % | -700.000 K -114.89 % | 4.700 M 4.44 % | 4.500 M 60.71 % | 2.800 M -24.32 % | 3.700 M 716.67 % | -600.000 K |
| Cost of revenue | 58.200 M 0.87 % | 57.700 M 3.22 % | 55.900 M 7.50 % | 52.000 M 8.56 % | 47.900 M -0.62 % | 48.200 M -1.03 % | 48.700 M 5.41 % | 46.200 M -3.75 % | 48.000 M 1.91 % | 47.100 M 0.64 % | 46.800 M -2.50 % | 48.000 M -8.75 % | 52.600 M 38.79 % | 37.900 M 7.06 % | 35.400 M -4.07 % | 36.900 M -8.89 % | 40.500 M -11.38 % | 45.700 M 4.34 % | 43.800 M 7.88 % | 40.600 M 5.73 % | 38.400 M 2.13 % | 37.600 M |
| General and administrative expenses | 24.100 M 9.05 % | 22.100 M 17.55 % | 18.800 M 8.05 % | 17.400 M 18.37 % | 14.700 M -11.98 % | 16.700 M 7.05 % | 15.600 M 19.08 % | 13.100 M -27.22 % | 18.000 M 14.65 % | 15.700 M -19.49 % | 19.500 M -8.45 % | 21.300 M 40.13 % | 15.200 M 49.02 % | 10.200 M 8.51 % | 9.400 M -4.08 % | 9.800 M -11.71 % | 11.100 M 7.77 % | 10.300 M 9.57 % | 9.400 M 18.99 % | 7.900 M -9.20 % | 8.700 M 2.35 % | 8.500 M |
| Selling and marketing expenses | 42.900 M -8.53 % | 46.900 M 13.01 % | 41.500 M -16.16 % | 49.500 M 6.22 % | 46.600 M 16.50 % | 40.000 M 19.05 % | 33.600 M 2.13 % | 32.900 M -3.52 % | 34.100 M -1.73 % | 34.700 M 2.97 % | 33.700 M 0.00 % | 33.700 M -3.99 % | 35.100 M 24.47 % | 28.200 M -9.90 % | 31.300 M -4.86 % | 32.900 M 5.45 % | 31.200 M -9.04 % | 34.300 M 9.24 % | 31.400 M 14.18 % | 27.500 M 15.55 % | 23.800 M 3.48 % | 23.000 M |
| Other expenses | 3.800 M -35.59 % | 5.900 M 5.36 % | 5.600 M 0.00 % | 5.600 M 1.82 % | 5.500 M 1 200.00 % | -500.000 K 16.67 % | -600.000 K -700.00 % | 100.000 K 200.00 % | -100.000 K 75.00 % | -400.000 K 73.33 % | -1.500 M -650.00 % | -200.000 K -133.33 % | 600.000 K 20.00 % | 500.000 K -44.44 % | 900.000 K 325.00 % | -400.000 K 0.00 % | -400.000 K 75.00 % | -1.600 M -142.11 % | 3.800 M 2 000.00 % | -200.000 K 71.43 % | -700.000 K -800.00 % | 100.000 K |
| Operating expenses | 90.700 M 3.54 % | 87.600 M 12.16 % | 78.100 M -7.35 % | 84.300 M 7.94 % | 78.100 M 7.13 % | 72.900 M 13.37 % | 64.300 M 6.81 % | 60.200 M -7.53 % | 65.100 M 2.84 % | 63.300 M -2.62 % | 65.000 M -2.26 % | 66.500 M 9.56 % | 60.700 M 27.25 % | 47.700 M -0.63 % | 48.000 M -5.33 % | 50.700 M 1.20 % | 50.100 M -3.84 % | 52.100 M 6.11 % | 49.100 M 12.87 % | 43.500 M -2.68 % | 44.700 M 2.52 % | 43.600 M |
| Cost and expenses | 148.900 M 2.48 % | 145.300 M 8.43 % | 134.000 M -1.69 % | 136.300 M 8.17 % | 126.000 M 4.05 % | 121.100 M 7.17 % | 113.000 M 6.20 % | 106.400 M -5.92 % | 113.100 M 2.45 % | 110.400 M -1.25 % | 111.800 M -2.36 % | 114.500 M 1.06 % | 113.300 M 32.36 % | 85.600 M 2.64 % | 83.400 M -4.79 % | 87.600 M -3.31 % | 90.600 M -7.36 % | 97.800 M 5.27 % | 92.900 M 10.46 % | 84.100 M 1.20 % | 83.100 M 2.34 % | 81.200 M |
| Research and development expenses | 12.500 M -1.57 % | 12.700 M 4.10 % | 12.200 M 3.39 % | 11.800 M 4.42 % | 11.300 M -1.74 % | 11.500 M 5.50 % | 10.900 M 11.22 % | 9.800 M 3.16 % | 9.500 M 0.00 % | 9.500 M 5.56 % | 9.000 M 2.27 % | 8.800 M 7.32 % | 8.200 M 12.33 % | 7.300 M 32.73 % | 5.500 M -12.70 % | 6.300 M 5.00 % | 6.000 M 3.45 % | 5.800 M -10.77 % | 6.500 M 1.56 % | 6.400 M 0.00 % | 6.400 M 1.59 % | 6.300 M |
| Selling general and administrative expenses | 67.000 M -2.90 % | 69.000 M 14.43 % | 60.300 M -9.87 % | 66.900 M 9.14 % | 61.300 M 8.11 % | 56.700 M 15.24 % | 49.200 M 6.96 % | 46.000 M -11.71 % | 52.100 M 3.37 % | 50.400 M -5.26 % | 53.200 M -3.27 % | 55.000 M 9.34 % | 50.300 M 30.99 % | 38.400 M -5.65 % | 40.700 M -4.68 % | 42.700 M 0.95 % | 42.300 M -5.16 % | 44.600 M 9.31 % | 40.800 M 15.25 % | 35.400 M 8.92 % | 32.500 M 3.17 % | 31.500 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 | 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 -100.00 % | 33.100 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 |
| Depreciation and amortization | 11.200 M 28.74 % | 8.700 M 24.29 % | 7.000 M -10.26 % | 7.800 M 1.30 % | 7.700 M 63.83 % | 4.700 M 11.90 % | 4.200 M -4.55 % | 4.400 M 25.71 % | 3.500 M 2.94 % | 3.400 M 21.43 % | 2.800 M 3.70 % | 2.700 M 22.73 % | 2.200 M 10.00 % | 2.000 M 11.11 % | 1.800 M 5.88 % | 1.700 M -5.56 % | 1.800 M 5.88 % | 1.700 M -5.56 % | 1.800 M 5.88 % | 1.700 M -70.69 % | 5.800 M 0.00 % | 5.800 M |
| Operating income | 39.200 M -1.26 % | 39.700 M -16.24 % | 47.400 M 41.92 % | 33.400 M 1.21 % | 33.000 M -4.90 % | 34.700 M 166.92 % | 13.000 M 133.77 % | -38.500 M -196.73 % | 39.800 M -1.49 % | 40.400 M 15.43 % | 35.000 M -4.11 % | 36.500 M -28.85 % | 51.300 M 59.32 % | 32.200 M 10.27 % | 29.200 M 2.10 % | 28.600 M 10.42 % | 25.900 M 29.50 % | 20.000 M 3.09 % | 19.400 M 59.02 % | 12.200 M -26.51 % | 16.600 M 1 022.22 % | -1.800 M |
| Operating income ratio | 0.21 -3.08 % | 0.21 -18.18 % | 0.26 33.11 % | 0.20 -5.13 % | 0.21 -6.15 % | 0.22 160.84 % | 0.08 132.06 % | -0.26 -201.62 % | 0.26 -3.34 % | 0.27 12.37 % | 0.24 -1.44 % | 0.24 -22.07 % | 0.31 13.81 % | 0.27 5.24 % | 0.26 5.26 % | 0.25 12.04 % | 0.22 29.83 % | 0.17 -1.00 % | 0.17 47.27 % | 0.12 -30.41 % | 0.17 1 001.87 % | -0.02 |
| Total other income expenses net | 3.800 M -36.67 % | 6.000 M -50.00 % | 12.000 M 757.14 % | 1.400 M | 0.000 100.00 % | -500.000 K 98.28 % | -29.000 M -1 712.50 % | -1.600 M -1 500.00 % | -100.000 K 75.00 % | -400.000 K 73.33 % | -1.500 M -650.00 % | -200.000 K -133.33 % | 600.000 K 20.00 % | 500.000 K -44.44 % | 900.000 K 325.00 % | -400.000 K 0.00 % | -400.000 K 75.00 % | -1.600 M -142.11 % | 3.800 M 141.30 % | -9.200 M -95.74 % | -4.700 M 73.89 % | -18.000 M |
| 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 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | -393.000 M -10.67 % | -355.100 M -9.36 % | -324.700 M -9.84 % | -295.600 M 5.26 % | -312.000 M -8.64 % | -287.200 M 20.00 % | -359.000 M -10.50 % | -324.900 M -10.36 % | -294.400 M -11.05 % | -265.100 M -1.42 % | -261.400 M -29.09 % | -202.500 M -33.84 % | -151.300 M -18.11 % | -128.100 M -21.54 % | -105.400 M -39.23 % | -75.700 M -70.50 % | -44.400 M -335.29 % | -10.200 M -2.00 % | -10.000 M |
| Total 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 |
| Total debt | 1.900 M -20.83 % | 2.400 M -55.56 % | 5.400 M 50.00 % | 3.600 M -12.20 % | 4.100 M -14.58 % | 4.800 M -11.11 % | 5.400 M -8.47 % | 5.900 M -7.81 % | 6.400 M -7.25 % | 6.900 M -8.00 % | 7.500 M -3.85 % | 7.800 M 62.50 % | 4.800 M 6.67 % | 4.500 M -13.46 % | 5.200 M -7.14 % | 5.600 M -6.67 % | 6.000 M 39.53 % | 4.300 M | 0.000 |
| Accumulated other comprehensive income loss | -800.000 K -14.29 % | -700.000 K -75.00 % | -400.000 K 0.00 % | -400.000 K | 0.000 -100.00 % | 800.000 K -27.27 % | 1.100 M 0.00 % | 1.100 M 37.50 % | 800.000 K 60.00 % | 500.000 K -44.44 % | 900.000 K 350.00 % | 200.000 K -33.33 % | 300.000 K 200.00 % | 100.000 K -66.67 % | 300.000 K 200.00 % | 100.000 K | 0.000 100.00 % | -300.000 K 86.36 % | -2.200 M |
| Retained earnings | 85.700 M 6.99 % | 80.100 M 7.37 % | 74.600 M 11.18 % | 67.100 M 7.70 % | 62.300 M 10.07 % | 56.600 M 8.43 % | 52.200 M 4.40 % | 50.000 M 13.38 % | 44.100 M 15.45 % | 38.200 M 16.11 % | 32.900 M 15.44 % | 28.500 M 23.91 % | 23.000 M 40.24 % | 16.400 M 36.67 % | 12.000 M 57.89 % | 7.600 M 35.71 % | 5.600 M | 0.000 | 0.000 |
| Common stock | 100.000 K 0.00 % | 100.000 K 0.00 % | 100.000 K 0.00 % | 100.000 K 0.00 % | 100.000 K 0.00 % | 100.000 K 0.00 % | 100.000 K 0.00 % | 100.000 K 0.00 % | 100.000 K 0.00 % | 100.000 K 0.00 % | 100.000 K 0.00 % | 100.000 K 0.00 % | 100.000 K 0.00 % | 100.000 K 0.00 % | 100.000 K 0.00 % | 100.000 K 0.00 % | 100.000 K -99.94 % | 160.700 M 14.13 % | 140.800 M |
| Total equity | 683.500 M 4.30 % | 655.300 M -41.60 % | 1.122 B 93.92 % | 578.600 M -0.10 % | 579.200 M 3.99 % | 557.000 M -41.45 % | 951.400 M 86.07 % | 511.300 M 4.58 % | 488.900 M 6.28 % | 460.000 M -41.85 % | 791.000 M 100.10 % | 395.300 M 12.59 % | 351.100 M 14.03 % | 307.900 M -38.53 % | 500.900 M 102.55 % | 247.300 M 12.10 % | 220.600 M 37.53 % | 160.400 M 15.73 % | 138.600 M |
| Other non current liabilities | 85.300 M -1.04 % | 86.200 M -3.79 % | 89.600 M -9.13 % | 98.600 M -3.99 % | 102.700 M -1.82 % | 104.600 M 31.74 % | 79.400 M -3.29 % | 82.100 M -1.20 % | 83.100 M -1.77 % | 84.600 M 14.02 % | 74.200 M 0.41 % | 73.900 M 1.23 % | 73.000 M 0.41 % | 72.700 M 0.00 % | 72.700 M -2.68 % | 74.700 M -0.13 % | 74.800 M 508.13 % | 12.300 M 3.36 % | 11.900 M |
| Long term debt | 1.900 M -20.83 % | 2.400 M -22.58 % | 3.100 M -13.89 % | 3.600 M -12.20 % | 4.100 M -14.58 % | 4.800 M -11.11 % | 5.400 M -8.47 % | 5.900 M -7.81 % | 6.400 M -7.25 % | 6.900 M -8.00 % | 7.500 M -3.85 % | 7.800 M 62.50 % | 4.800 M 6.67 % | 4.500 M -13.46 % | 5.200 M -7.14 % | 5.600 M -6.67 % | 6.000 M 39.53 % | 4.300 M | 0.000 |
| Total non current liabilities | 87.200 M -1.58 % | 88.600 M -4.42 % | 92.700 M -9.30 % | 102.200 M -4.31 % | 106.800 M -2.38 % | 109.400 M 29.01 % | 84.800 M -3.64 % | 88.000 M -1.68 % | 89.500 M -2.19 % | 91.500 M 12.00 % | 81.700 M 0.00 % | 81.700 M 5.01 % | 77.800 M 0.78 % | 77.200 M -0.90 % | 77.900 M -2.99 % | 80.300 M -0.62 % | 80.800 M 386.75 % | 16.600 M 39.50 % | 11.900 M |
| Other current liabilities | 44.200 M 5.49 % | 41.900 M 33.87 % | 31.300 M 0.32 % | 31.200 M -43.68 % | 55.400 M 0.00 % | 55.400 M 22.84 % | 45.100 M 27.04 % | 35.500 M 2.60 % | 34.600 M 4.22 % | 33.200 M 72.02 % | 19.300 M -2.03 % | 19.700 M 5.91 % | 18.600 M 60.34 % | 11.600 M 0.87 % | 11.500 M -51.27 % | 23.600 M 1.72 % | 23.200 M -15.02 % | 27.300 M -10.49 % | 30.500 M |
| Deferred revenue | 0.000 | 0.000 -100.00 % | 74.500 M 0.95 % | 73.800 M -2.51 % | 75.700 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 -100.00 % | 700.000 K |
| Short term debt | 0.000 | 0.000 -100.00 % | 2.300 M | 0.000 | 0.000 | 0.000 -100.00 % | 2.200 M | 0.000 | 0.000 | 0.000 -100.00 % | 2.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.900 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Total current liabilities | 63.400 M 1.28 % | 62.600 M 9.06 % | 57.400 M 18.84 % | 48.300 M -35.77 % | 75.200 M -1.05 % | 76.000 M 5.85 % | 71.800 M 25.96 % | 57.000 M 6.54 % | 53.500 M -0.56 % | 53.800 M 4.26 % | 51.600 M 21.41 % | 42.500 M 22.48 % | 34.700 M 24.37 % | 27.900 M -4.45 % | 29.200 M -25.51 % | 39.200 M 10.11 % | 35.600 M -15.24 % | 42.000 M -5.41 % | 44.400 M |
| Total liabilities | 150.600 M -0.40 % | 151.200 M 0.73 % | 150.100 M -0.27 % | 150.500 M -17.31 % | 182.000 M -1.83 % | 185.400 M 18.39 % | 156.600 M 8.00 % | 145.000 M 1.40 % | 143.000 M -1.58 % | 145.300 M 9.00 % | 133.300 M 7.33 % | 124.200 M 10.40 % | 112.500 M 7.04 % | 105.100 M -1.87 % | 107.100 M -10.38 % | 119.500 M 2.66 % | 116.400 M 98.63 % | 58.600 M 4.09 % | 56.300 M |
| Other non current assets | 1.900 M 11.76 % | 1.700 M -10.53 % | 1.900 M 18.75 % | 1.600 M 0.00 % | 1.600 M -11.11 % | 1.800 M 5.88 % | 1.700 M -5.56 % | 1.800 M 0.00 % | 1.800 M -5.26 % | 1.900 M 0.00 % | 1.900 M | 0.000 | 0.000 | 0.000 -100.00 % | 2.200 M -71.79 % | 7.800 M 4.00 % | 7.500 M 650.00 % | 1.000 M 0.00 % | 1.000 M |
| Long 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 |
| Intangible assets | 72.100 M -9.42 % | 79.600 M 6.42 % | 74.800 M -3.36 % | 77.400 M -3.37 % | 80.100 M -0.99 % | 80.900 M 63.10 % | 49.600 M -5.70 % | 52.600 M 17.41 % | 44.800 M 0.00 % | 44.800 M 47.85 % | 30.300 M 5.21 % | 28.800 M -0.35 % | 28.900 M 75.15 % | 16.500 M -2.94 % | 17.000 M 50.44 % | 11.300 M -6.61 % | 12.100 M -30.86 % | 17.500 M -2.23 % | 17.900 M |
| GoodWill | 215.600 M -0.23 % | 216.100 M -0.69 % | 217.600 M 0.05 % | 217.500 M -0.68 % | 219.000 M -1.62 % | 222.600 M 69.79 % | 131.100 M 0.69 % | 130.200 M 0.70 % | 129.300 M 1.17 % | 127.800 M -1.54 % | 129.800 M 2.20 % | 127.000 M -0.08 % | 127.100 M 5.30 % | 120.700 M 0.00 % | 120.700 M 0.00 % | 120.700 M 0.00 % | 120.700 M 0.00 % | 120.700 M 0.00 % | 120.700 M |
| Goodwill and intangible assets | 287.700 M -2.71 % | 295.700 M 1.13 % | 292.400 M -0.85 % | 294.900 M -1.40 % | 299.100 M -1.45 % | 303.500 M 67.96 % | 180.700 M -1.15 % | 182.800 M 5.00 % | 174.100 M 0.87 % | 172.600 M 7.81 % | 160.100 M 2.76 % | 155.800 M -0.13 % | 156.000 M 13.70 % | 137.200 M -0.36 % | 137.700 M 4.32 % | 132.000 M -0.60 % | 132.800 M -3.91 % | 138.200 M -0.29 % | 138.600 M |
| Property plant equipment net | 8.000 M 2.56 % | 7.800 M 0.00 % | 7.800 M -6.02 % | 8.300 M -2.35 % | 8.500 M -10.53 % | 9.500 M -7.77 % | 10.300 M -5.50 % | 10.900 M -6.03 % | 11.600 M -3.33 % | 12.000 M -6.98 % | 12.900 M -3.73 % | 13.400 M 35.35 % | 9.900 M 1.02 % | 9.800 M -7.55 % | 10.600 M -0.93 % | 10.700 M 1.90 % | 10.500 M 31.25 % | 8.000 M 344.44 % | 1.800 M |
| Total non current assets | 369.900 M -2.01 % | 377.500 M 0.24 % | 376.600 M -0.53 % | 378.600 M -1.64 % | 384.900 M -1.59 % | 391.100 M 44.21 % | 271.200 M -0.59 % | 272.800 M 2.44 % | 266.300 M -0.26 % | 267.000 M 3.73 % | 257.400 M 1.66 % | 253.200 M 0.96 % | 250.800 M 6.86 % | 234.700 M -1.22 % | 237.600 M -0.04 % | 237.700 M -1.29 % | 240.800 M 56.77 % | 153.600 M 3.92 % | 147.800 M |
| Other current assets | 5.600 M -23.29 % | 7.300 M -8.75 % | 8.000 M 3.90 % | 7.700 M -59.47 % | 19.000 M 15.15 % | 16.500 M 157.81 % | 6.400 M -62.57 % | 17.100 M 24.82 % | 13.700 M 5.38 % | 13.000 M 120.34 % | 5.900 M -7.81 % | 6.400 M 82.86 % | 3.500 M 6.06 % | 3.300 M -23.26 % | 4.300 M -4.44 % | 4.500 M 66.67 % | 2.700 M -60.87 % | 6.900 M | 0.000 |
| 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 |
| cash and cash equivalents | 394.900 M 10.46 % | 357.500 M 8.30 % | 330.100 M 10.33 % | 299.200 M -5.35 % | 316.100 M 8.25 % | 292.000 M -19.87 % | 364.400 M 10.16 % | 330.800 M 9.97 % | 300.800 M 10.59 % | 272.000 M 1.15 % | 268.900 M 27.86 % | 210.300 M 34.72 % | 156.100 M 17.72 % | 132.600 M 19.89 % | 110.600 M 36.04 % | 81.300 M 61.31 % | 50.400 M 247.59 % | 14.500 M 45.00 % | 10.000 M |
| Cash and short term investments | 394.900 M 10.46 % | 357.500 M 8.30 % | 330.100 M 10.33 % | 299.200 M -5.35 % | 316.100 M 8.25 % | 292.000 M -19.87 % | 364.400 M 10.16 % | 330.800 M 9.97 % | 300.800 M 10.59 % | 272.000 M 1.15 % | 268.900 M 27.86 % | 210.300 M 34.72 % | 156.100 M 17.72 % | 132.600 M 19.89 % | 110.600 M 36.04 % | 81.300 M 61.31 % | 50.400 M 247.59 % | 14.500 M 45.00 % | 10.000 M |
| Total current assets | 464.200 M 8.21 % | 429.000 M 10.25 % | 389.100 M 11.01 % | 350.500 M -6.86 % | 376.300 M 7.12 % | 351.300 M -14.40 % | 410.400 M 7.01 % | 383.500 M 4.90 % | 365.600 M 8.07 % | 338.300 M 8.64 % | 311.400 M 16.94 % | 266.300 M 25.14 % | 212.800 M 19.35 % | 178.300 M 21.29 % | 147.000 M 13.87 % | 129.100 M 34.20 % | 96.200 M 47.09 % | 65.400 M 38.85 % | 47.100 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 |
| Net receivables | 63.700 M -0.78 % | 64.200 M 25.88 % | 51.000 M 16.97 % | 43.600 M 5.83 % | 41.200 M -3.74 % | 42.800 M 8.08 % | 39.600 M 11.24 % | 35.600 M -30.33 % | 51.100 M -4.13 % | 53.300 M 45.63 % | 36.600 M -26.21 % | 49.600 M -6.77 % | 53.200 M 25.47 % | 42.400 M 32.09 % | 32.100 M -25.87 % | 43.300 M 0.46 % | 43.100 M -2.05 % | 44.000 M 34.56 % | 32.700 M |
| Tax assets | 72.300 M 0.00 % | 72.300 M -2.95 % | 74.500 M 0.95 % | 73.800 M -2.51 % | 75.700 M -0.79 % | 76.300 M -2.80 % | 78.500 M 1.55 % | 77.300 M -1.90 % | 78.800 M -2.11 % | 80.500 M -2.42 % | 82.500 M -1.79 % | 84.000 M -1.06 % | 84.900 M -3.19 % | 87.700 M 0.69 % | 87.100 M -0.11 % | 87.200 M -3.11 % | 90.000 M 1 306.25 % | 6.400 M 0.00 % | 6.400 M |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 19.200 M -7.25 % | 20.700 M 12.50 % | 18.400 M 7.60 % | 17.100 M -13.64 % | 19.800 M -3.88 % | 20.600 M 3.00 % | 20.000 M -6.98 % | 21.500 M 13.76 % | 18.900 M -8.25 % | 20.600 M -11.21 % | 23.200 M 1.75 % | 22.800 M 41.61 % | 16.100 M -1.23 % | 16.300 M 27.34 % | 12.800 M -17.95 % | 15.600 M 25.81 % | 12.400 M -15.65 % | 14.700 M 15.75 % | 12.700 M |
| Tax payables | 0.000 | 0.000 -100.00 % | 5.400 M | 0.000 | 0.000 | 0.000 -100.00 % | 4.500 M | 0.000 | 0.000 | 0.000 -100.00 % | 7.100 M | 0.000 | 0.000 | 0.000 -100.00 % | 3.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 1.200 M |
| 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 |
| Minority interest | 567.300 M 4.94 % | 540.600 M 6.75 % | 506.400 M 7.27 % | 472.100 M -0.34 % | 473.700 M 4.36 % | 453.900 M 6.45 % | 426.400 M 2.70 % | 415.200 M 4.06 % | 399.000 M 5.84 % | 377.000 M 6.05 % | 355.500 M 10.47 % | 321.800 M 12.99 % | 284.800 M 14.19 % | 249.400 M 11.64 % | 223.400 M 12.66 % | 198.300 M 13.97 % | 174.000 M | 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 |
| Preferred stock | 30.500 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 31.200 M -11.36 % | 35.200 M 0.86 % | 34.900 M -12.09 % | 39.700 M -7.89 % | 43.100 M -5.48 % | 45.600 M -90.33 % | 471.600 M 950.33 % | 44.900 M 0.00 % | 44.900 M 1.58 % | 44.200 M -88.99 % | 401.600 M 798.43 % | 44.700 M 4.20 % | 42.900 M 2.39 % | 41.900 M -84.19 % | 265.100 M 543.45 % | 41.200 M 0.73 % | 40.900 M | 0.000 | 0.000 |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| Total assets | 834.100 M 3.42 % | 806.500 M 5.33 % | 765.700 M 5.02 % | 729.100 M -4.22 % | 761.200 M 2.53 % | 742.400 M 8.92 % | 681.600 M 3.85 % | 656.300 M 3.86 % | 631.900 M 4.39 % | 605.300 M 6.42 % | 568.800 M 9.49 % | 519.500 M 12.06 % | 463.600 M 12.25 % | 413.000 M 7.38 % | 384.600 M 4.85 % | 366.800 M 8.84 % | 337.000 M 53.88 % | 219.000 M 12.37 % | 194.900 M |
| 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 |
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 100.00 % | -6.100 M -125.93 % | -2.700 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 -100.00 % | 1.600 M | 0.000 | 0.000 | 0.000 100.00 % | -100.000 K |
| Stock based compensation | 7.200 M 10.77 % | 6.500 M -44.92 % | 11.800 M 337.04 % | 2.700 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 |
| Change in working capital | 0.000 | 0.000 -100.00 % | 55.200 M 203.76 % | -53.200 M -241.49 % | 37.600 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -15.800 M | 0.000 | 0.000 | 0.000 100.00 % | -9.400 M |
| Accounts receivables | 0.000 | 0.000 100.00 % | -6.400 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 |
| 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 |
| Accounts payables | 0.000 | 0.000 100.00 % | -1.300 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 |
| Other working capital | 0.000 | 0.000 -100.00 % | 62.900 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 |
| Other non cash items | 36.200 M 389.60 % | -12.500 M 92.55 % | -167.800 M -580.80 % | 34.900 M 411.61 % | -11.200 M | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.000 M | 0.000 | 0.000 | 0.000 -100.00 % | 23.700 M |
| Net cash provided by operating activities | 60.200 M 44.36 % | 41.700 M -24.46 % | 55.200 M 162.86 % | 21.000 M -44.15 % | 37.600 M 2.73 % | 36.600 M -2.40 % | 37.500 M -35.34 % | 58.000 M 19.10 % | 48.700 M 148.47 % | 19.600 M -68.13 % | 61.500 M 9.04 % | 56.400 M 8.46 % | 52.000 M 121.28 % | 23.500 M -28.13 % | 32.700 M -3.25 % | 33.800 M 87.78 % | 18.000 M 111.76 % | 8.500 M -74.09 % | 32.800 M 67.35 % | 19.600 M 71.93 % | 11.400 M -12.98 % | 13.100 M |
| Investments in property plant and equipment | -6.600 M -73.68 % | -3.800 M -31.03 % | -2.900 M 17.14 % | -3.500 M -12.90 % | -3.100 M -55.00 % | -2.000 M -81.82 % | -1.100 M -22.22 % | -900.000 K 82.00 % | -5.000 M -138.10 % | -2.100 M 0.00 % | -2.100 M -16.67 % | -1.800 M 10.00 % | -2.000 M -66.67 % | -1.200 M 47.83 % | -2.300 M -27.78 % | -1.800 M 41.94 % | -3.100 M -93.75 % | -1.600 M -23.08 % | -1.300 M -85.71 % | -700.000 K 12.50 % | -800.000 K -14.29 % | -700.000 K |
| Acquisitions net | 0.000 | 0.000 | 0.000 100.00 % | -1.700 M | 0.000 100.00 % | -106.200 M | 0.000 100.00 % | -5.700 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 |
| 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 |
| Sales maturities of investments | 0.000 | 0.000 100.00 % | -300.000 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 |
| Other investing activites | 0.000 | 0.000 | 0.000 -100.00 % | 6.000 M | 0.000 | 0.000 | 0.000 100.00 % | -900.000 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 |
| Net cash used for investing activites | -6.600 M -73.68 % | -3.800 M -18.75 % | -3.200 M -500.00 % | 800.000 K 125.81 % | -3.100 M 97.13 % | -108.200 M -9 736.36 % | -1.100 M 83.33 % | -6.600 M -32.00 % | -5.000 M -138.10 % | -2.100 M 0.00 % | -2.100 M -16.67 % | -1.800 M 87.67 % | -14.600 M -1 116.67 % | -1.200 M 47.83 % | -2.300 M -27.78 % | -1.800 M 41.94 % | -3.100 M -93.75 % | -1.600 M -23.08 % | -1.300 M -85.71 % | -700.000 K 12.50 % | -800.000 K -14.29 % | -700.000 K |
| 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 |
| 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 |
| Common stock repurchased | -14.800 M -80.49 % | -8.200 M 56.61 % | -18.900 M -70.27 % | -11.100 M -56.34 % | -7.100 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 |
| Dividends paid | -400.000 K -300.00 % | -100.000 K 0.00 % | -100.000 K 99.56 % | -22.700 M -22 600.00 % | -100.000 K 50.00 % | -200.000 K -100.00 % | -100.000 K 99.38 % | -16.000 M -15.94 % | -13.800 M -4 500.00 % | -300.000 K 50.00 % | -600.000 K -200.00 % | -200.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -23.200 M | 0.000 | 0.000 |
| Other financing activites | -15.800 M -56.44 % | -10.100 M 52.13 % | -21.100 M -34.39 % | -15.700 M -58.59 % | -9.900 M -1 880.00 % | -500.000 K 82.14 % | -2.800 M 49.09 % | -5.500 M -358.33 % | -1.200 M 91.37 % | -13.900 M -1 637.50 % | -800.000 K -166.67 % | -300.000 K 97.87 % | -14.100 M | 0.000 100.00 % | -1.200 M 0.00 % | -1.200 M -105.74 % | 20.900 M 903.85 % | -2.600 M 89.84 % | -25.600 M | 0.000 100.00 % | -13.300 M 23.56 % | -17.400 M |
| Net cash used provided by financing activities | -16.200 M -58.82 % | -10.200 M 51.89 % | -21.200 M 44.79 % | -38.400 M -284.00 % | -10.000 M -1 328.57 % | -700.000 K 75.86 % | -2.900 M 86.51 % | -21.500 M -43.33 % | -15.000 M -5.63 % | -14.200 M -914.29 % | -1.400 M -180.00 % | -500.000 K 96.45 % | -14.100 M | 0.000 100.00 % | -1.200 M 0.00 % | -1.200 M -105.74 % | 20.900 M 903.85 % | -2.600 M 89.84 % | -25.600 M -10.34 % | -23.200 M -74.44 % | -13.300 M 23.56 % | -17.400 M |
| Effect of forex changes on cash | -56.200 M -18 633.33 % | -300.000 K -400.00 % | 100.000 K 133.33 % | -300.000 K 25.00 % | -400.000 K -300.00 % | -100.000 K -200.00 % | 100.000 K 0.00 % | 100.000 K 0.00 % | 100.000 K 150.00 % | -200.000 K -133.33 % | 600.000 K 500.00 % | 100.000 K -50.00 % | 200.000 K 166.67 % | -300.000 K -400.00 % | 100.000 K 0.00 % | 100.000 K 0.00 % | 100.000 K -50.00 % | 200.000 K 133.33 % | -600.000 K -400.00 % | 200.000 K 166.67 % | -300.000 K | 0.000 |
| Net change in cash | 37.400 M 36.50 % | 27.400 M -11.33 % | 30.900 M 282.84 % | -16.900 M -170.12 % | 24.100 M 133.29 % | -72.400 M -315.48 % | 33.600 M 12.00 % | 30.000 M 4.17 % | 28.800 M 829.03 % | 3.100 M -94.71 % | 58.600 M 8.12 % | 54.200 M 130.64 % | 23.500 M 6.82 % | 22.000 M -24.91 % | 29.300 M -5.18 % | 30.900 M -13.93 % | 35.900 M 697.78 % | 4.500 M -15.09 % | 5.300 M 229.27 % | -4.100 M -36.67 % | -3.000 M 40.00 % | -5.000 M |
| Cash at beginning of period | 357.500 M 8.30 % | 330.100 M 10.33 % | 299.200 M -5.35 % | 316.100 M 8.25 % | 292.000 M -19.87 % | 364.400 M 10.16 % | 330.800 M 9.97 % | 300.800 M 10.59 % | 272.000 M 1.15 % | 268.900 M 27.86 % | 210.300 M 34.72 % | 156.100 M 17.72 % | 132.600 M 19.89 % | 110.600 M 36.04 % | 81.300 M 61.31 % | 50.400 M 247.59 % | 14.500 M 45.00 % | 10.000 M 112.77 % | 4.700 M -46.59 % | 8.800 M -25.42 % | 11.800 M -29.76 % | 16.800 M |
| Cash at end of period | 394.900 M 10.46 % | 357.500 M 8.30 % | 330.100 M 10.33 % | 299.200 M -5.35 % | 316.100 M 8.25 % | 292.000 M -19.87 % | 364.400 M 10.16 % | 330.800 M 9.97 % | 300.800 M 10.59 % | 272.000 M 1.15 % | 268.900 M 27.86 % | 210.300 M 34.72 % | 156.100 M 17.72 % | 132.600 M 19.89 % | 110.600 M 36.04 % | 81.300 M 61.31 % | 50.400 M 247.59 % | 14.500 M 45.00 % | 10.000 M 112.77 % | 4.700 M -46.59 % | 8.800 M -25.42 % | 11.800 M |
| Operating cash flow | 60.200 M 44.36 % | 41.700 M -24.46 % | 55.200 M 162.86 % | 21.000 M -44.15 % | 37.600 M 2.73 % | 36.600 M -2.40 % | 37.500 M -35.34 % | 58.000 M 19.10 % | 48.700 M 148.47 % | 19.600 M -68.13 % | 61.500 M 9.04 % | 56.400 M 8.46 % | 52.000 M 121.28 % | 23.500 M -28.13 % | 32.700 M -3.25 % | 33.800 M 87.78 % | 18.000 M 111.76 % | 8.500 M -74.09 % | 32.800 M 67.35 % | 19.600 M 71.93 % | 11.400 M -12.98 % | 13.100 M |
| Capital expenditure | -6.600 M -73.68 % | -3.800 M -31.03 % | -2.900 M 17.14 % | -3.500 M -12.90 % | -3.100 M -55.00 % | -2.000 M -81.82 % | -1.100 M -22.22 % | -900.000 K 82.00 % | -5.000 M -138.10 % | -2.100 M 0.00 % | -2.100 M -16.67 % | -1.800 M 10.00 % | -2.000 M -66.67 % | -1.200 M 47.83 % | -2.300 M -27.78 % | -1.800 M 41.94 % | -3.100 M -93.75 % | -1.600 M -23.08 % | -1.300 M -85.71 % | -700.000 K 12.50 % | -800.000 K -14.29 % | -700.000 K |
| Free CashFlow | 53.600 M 41.42 % | 37.900 M -27.53 % | 52.300 M 198.86 % | 17.500 M -49.28 % | 34.500 M -0.29 % | 34.600 M -4.95 % | 36.400 M -36.25 % | 57.100 M 30.66 % | 43.700 M 149.71 % | 17.500 M -70.54 % | 59.400 M 8.79 % | 54.600 M 9.20 % | 50.000 M 124.22 % | 22.300 M -26.64 % | 30.400 M -5.00 % | 32.000 M 114.77 % | 14.900 M 115.94 % | 6.900 M -78.10 % | 31.500 M 66.67 % | 18.900 M 78.30 % | 10.600 M -14.52 % | 12.400 M |
| 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | 2018 | 2018 | 2018 | 2018 |