Univercell Holdings Inc. UVCL
Finances
| 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0.000 | 0.000 | 0.000 -100.00 % | 912.691 K -4.32 % | 953.905 K 19.76 % | 796.505 K 14.67 % | 694.618 K -81.02 % | 3.659 M -35.00 % | 5.629 M -26.29 % | 7.637 M -11.38 % | 8.618 M |
| Net income | -268.054 K -833.83 % | 36.528 K 106.28 % | -581.373 K -101.56 % | -288.440 K 54.98 % | -640.672 K -345.03 % | -143.963 K -268.18 % | 85.599 K 101.90 % | -4.500 M -59.24 % | -2.826 M -218.96 % | -886.000 K -204.47 % | -291.000 K |
| Income before tax | -268.054 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Income before tax ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| EBITDA | -268.054 K 21.21 % | -340.207 K -229.65 % | -103.203 K -222.93 % | 83.951 K 120.44 % | -410.792 K -226.66 % | -125.755 K -232.86 % | 94.651 K 102.46 % | -3.841 M -47.16 % | -2.610 M -316.27 % | -627.000 K -2 222.22 % | -27.000 K |
| Net income ratio | 0.00 | 0.00 | 0.00 100.00 % | -0.32 52.95 % | -0.67 -271.59 % | -0.18 -246.67 % | 0.12 110.02 % | -1.23 -144.97 % | -0.50 -332.74 % | -0.12 -243.58 % | -0.03 |
| Ratio EBITDA | 0.00 | 0.00 | 0.00 -100.00 % | 0.09 121.36 % | -0.43 -172.76 % | -0.16 -215.87 % | 0.14 112.98 % | -1.05 -126.40 % | -0.46 -464.76 % | -0.08 -2 520.52 % | 0.00 |
| Gross profit ratio | 0.00 | 0.00 | 0.00 -100.00 % | 0.63 42.83 % | 0.44 -14.21 % | 0.51 8.98 % | 0.47 566.86 % | 0.07 -92.92 % | 1.00 0.00 % | 1.00 0.00 % | 1.00 |
| Weighted average shs out dil | 199.250 M 5.25 % | 189.318 M 44.10 % | 131.379 M 120.93 % | 59.467 M 48.34 % | 40.089 M 20.44 % | 33.286 M 6.89 % | 31.140 M 873.09 % | 3.200 M 0.00 % | 3.200 M 0.47 % | 3.185 M 5.50 % | 3.019 M |
| Weighted average shs out | 199.250 M 5.25 % | 189.318 M 44.10 % | 131.379 M 120.93 % | 59.467 M 48.34 % | 40.089 M 20.44 % | 33.286 M 6.89 % | 31.140 M 873.09 % | 3.200 M 0.00 % | 3.200 M 0.47 % | 3.185 M 5.50 % | 3.019 M |
| EPS diluted | 0.00 -750.00 % | 0.00 104.55 % | 0.00 8.33 % | 0.00 76.00 % | -0.02 -400.00 % | 0.00 -233.33 % | 0.00 100.22 % | -1.39 -57.95 % | -0.88 -214.29 % | -0.28 -180.00 % | -0.10 |
| Earnings per share | 0.00 -750.00 % | 0.00 104.55 % | 0.00 8.33 % | 0.00 76.00 % | -0.02 -400.00 % | 0.00 -233.33 % | 0.00 100.22 % | -1.39 -57.95 % | -0.88 -214.29 % | -0.28 -180.00 % | -0.10 |
| Gross profit | 0.000 | 0.000 | 0.000 -100.00 % | 575.368 K 36.66 % | 421.019 K 2.75 % | 409.758 K 24.97 % | 327.883 K 26.60 % | 259.000 K -95.40 % | 5.629 M -26.29 % | 7.637 M -11.38 % | 8.618 M |
| Income tax expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cost of revenue | 0.000 | 0.000 | 0.000 -100.00 % | 337.323 K -36.70 % | 532.886 K 37.79 % | 386.747 K 5.46 % | 366.735 K -89.21 % | 3.400 M | 0.000 | 0.000 | 0.000 |
| General and administrative expenses | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | -536.108 K 21.21 % | -680.414 K -152.74 % | -269.216 K -261.24 % | 166.970 K 119.35 % | -862.944 K -189.94 % | -297.630 K -213.29 % | -95.000 K 98.81 % | -7.982 M -559.67 % | -1.210 M -135.04 % | 3.453 M -32.81 % | 5.139 M |
| Operating expenses | -268.054 K 21.21 % | -340.207 K -152.74 % | -134.608 K -136.27 % | 371.169 K 3 650.84 % | -10.453 K -104.01 % | 260.943 K 6.68 % | 244.603 K 106.30 % | -3.882 M -238.49 % | 2.803 M -58.68 % | 6.783 M -18.78 % | 8.351 M |
| Cost and expenses | -268.054 K 21.21 % | -340.207 K -152.74 % | -134.608 K -119.00 % | 708.492 K 35.61 % | 522.433 K -19.34 % | 647.690 K 5.95 % | 611.338 K 226.83 % | -482.000 K -117.20 % | 2.803 M -58.68 % | 6.783 M -18.78 % | 8.351 M |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 95.000 K -68.33 % | 300.000 K 566.67 % | 45.000 K 12.50 % | 40.000 K 37.93 % | 29.000 K |
| Selling general and administrative expenses | 268.054 K -21.21 % | 340.207 K 152.74 % | 134.608 K -34.08 % | 204.199 K -76.05 % | 852.491 K 52.62 % | 558.573 K 128.36 % | 244.603 K -93.56 % | 3.800 M -4.23 % | 3.968 M 20.61 % | 3.290 M 3.36 % | 3.183 M |
| Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | 0.000 | 0.000 -100.00 % | 31.405 K -89.10 % | 288.150 K 1 293.38 % | 20.680 K -10.32 % | 23.060 K 102.80 % | 11.371 K -96.21 % | 300.000 K 38.89 % | 216.000 K -4.85 % | 227.000 K -5.42 % | 240.000 K |
| Operating income | 268.054 K -21.21 % | 340.207 K 152.74 % | 134.608 K -34.08 % | 204.199 K -52.67 % | 431.472 K 189.94 % | 148.815 K 78.69 % | 83.280 K -97.99 % | 4.141 M 46.53 % | 2.826 M 230.91 % | 854.000 K 219.85 % | 267.000 K |
| Operating income ratio | 0.00 | 0.00 | 0.00 -100.00 % | 0.22 -50.54 % | 0.45 142.10 % | 0.19 55.83 % | 0.12 -89.41 % | 1.13 125.42 % | 0.50 348.96 % | 0.11 260.94 % | 0.03 |
| Total other income expenses net | -536.108 K -57.58 % | -340.207 K -152.74 % | -134.608 K 34.08 % | -204.199 K 52.67 % | -431.472 K -189.94 % | -148.815 K -78.69 % | -83.280 K 97.99 % | -4.141 M -46.53 % | -2.826 M -230.91 % | -854.000 K -219.85 % | -267.000 K |
| 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 |
| 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 262.778 K 10 486.48 % | -2.530 K 82.03 % | -14.077 K 91.50 % | -165.528 K -127.40 % | 604.185 K 767.17 % | -90.560 K -101.08 % | 8.364 M 120.11 % | 3.800 M 569.01 % | 568.000 K 311.15 % | -269.000 K -217.98 % | 228.000 K |
| Total investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 35.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total debt | 262.778 K | 0.000 | 0.000 -100.00 % | 282.461 K -58.70 % | 683.853 K | 0.000 -100.00 % | 8.557 M 108.71 % | 4.100 M 446.67 % | 750.000 K | 0.000 -100.00 % | 335.000 K |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | -1.800 M -17.49 % | -1.532 M 2.33 % | -1.569 M -58.87 % | -987.476 K -41.26 % | -699.036 K -1 097.72 % | -58.364 K 99.74 % | -22.740 M -21.60 % | -18.700 M -31.41 % | -14.230 M -24.78 % | -11.404 M -8.42 % | -10.518 M |
| Common stock | 19.925 K 0.00 % | 19.925 K 66.33 % | 11.979 K 37.93 % | 8.685 K 117.67 % | 3.990 K 1.94 % | 3.914 K -99.96 % | 10.877 M 4.59 % | 10.400 M -0.26 % | 10.427 M 0.00 % | 10.427 M 0.48 % | 10.377 M |
| Total equity | -475.070 K -129.48 % | -207.016 K 46.44 % | -386.545 K -565.26 % | -58.104 K 74.82 % | -230.731 K -1 097.28 % | 23.136 K 100.28 % | -8.389 M -90.66 % | -4.400 M -3 736.36 % | 121.000 K -88.21 % | 1.026 M -3.93 % | 1.068 M |
| Other non current liabilities | 0.000 | 0.000 | 0.000 100.00 % | -14.764 K | 0.000 | 0.000 | 0.000 -100.00 % | 100.000 K | 0.000 | 0.000 | 0.000 |
| Long term debt | 0.000 | 0.000 | 0.000 -100.00 % | 14.764 K -97.80 % | 669.884 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 669.884 K | 0.000 | 0.000 -100.00 % | 100.000 K | 0.000 | 0.000 | 0.000 |
| Other current liabilities | 198.995 K -1.79 % | 202.620 K 434.56 % | 37.904 K 140.97 % | 15.730 K -82.68 % | 90.795 K 4 744.98 % | 1.874 K -99.12 % | 213.000 K -69.57 % | 700.000 K 154.55 % | 275.000 K -41.49 % | 470.000 K 30.92 % | 359.000 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 |
| Short term debt | 262.778 K | 0.000 | 0.000 -100.00 % | 267.697 K 1 816.36 % | 13.969 K | 0.000 -100.00 % | 8.557 M 108.71 % | 4.100 M 446.67 % | 750.000 K | 0.000 -100.00 % | 335.000 K |
| Total current liabilities | 475.070 K 126.71 % | 209.546 K -52.53 % | 441.469 K -31.48 % | 644.247 K 21.99 % | 528.109 K 20.10 % | 439.739 K -95.07 % | 8.927 M 75.04 % | 5.100 M 220.96 % | 1.589 M 11.43 % | 1.426 M -5.94 % | 1.516 M |
| Total liabilities | 475.070 K 126.71 % | 209.546 K -52.53 % | 441.469 K -31.48 % | 644.247 K -46.22 % | 1.198 M 172.43 % | 439.739 K -95.07 % | 8.927 M 71.67 % | 5.200 M 227.25 % | 1.589 M 11.43 % | 1.426 M -5.94 % | 1.516 M |
| Other non current assets | 0.000 | 0.000 | 0.000 -100.00 % | 99.178 K -73.51 % | 374.436 K 25 740.99 % | 1.449 K | 0.000 -100.00 % | 100.000 K | 0.000 | 0.000 | 0.000 |
| 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 |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 1.294 M |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 4.000 K |
| Property plant equipment net | 0.000 | 0.000 -100.00 % | 9.799 K -74.86 % | 38.976 K -34.81 % | 59.791 K 212.01 % | 19.163 K -4.19 % | 20.000 K -80.00 % | 100.000 K -72.53 % | 364.000 K -19.29 % | 451.000 K -27.49 % | 622.000 K |
| Total non current assets | 0.000 | 0.000 -100.00 % | 9.799 K -92.91 % | 138.154 K -68.18 % | 434.227 K 2 006.67 % | 20.612 K 3.06 % | 20.000 K -90.00 % | 200.000 K -45.05 % | 364.000 K -19.29 % | 451.000 K -27.96 % | 626.000 K |
| Other current assets | 0.000 | 0.000 | 0.000 100.00 % | -42.811 K -158.99 % | 72.570 K 8 707.04 % | 824.000 | 0.000 -100.00 % | 100.000 K -80.84 % | 522.000 K -7.94 % | 567.000 K 1.80 % | 557.000 K |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 35.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 0.000 -100.00 % | 2.530 K -82.03 % | 14.077 K -96.86 % | 447.989 K 462.32 % | 79.668 K -12.03 % | 90.560 K -53.08 % | 193.000 K -35.67 % | 300.000 K 64.84 % | 182.000 K -32.34 % | 269.000 K 151.40 % | 107.000 K |
| Cash and short term investments | 0.000 -100.00 % | 2.530 K -82.03 % | 14.077 K -96.86 % | 447.989 K 462.32 % | 79.668 K -36.55 % | 125.560 K -34.94 % | 193.000 K -35.67 % | 300.000 K 64.84 % | 182.000 K -32.34 % | 269.000 K 151.40 % | 107.000 K |
| Total current assets | 0.000 -100.00 % | 2.530 K -94.39 % | 45.125 K -89.93 % | 447.989 K -15.96 % | 533.035 K 20.52 % | 442.263 K -14.62 % | 518.000 K -13.67 % | 600.000 K -55.42 % | 1.346 M -32.73 % | 2.001 M 2.20 % | 1.958 M |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 0.000 | 0.000 -100.00 % | 31.048 K -27.48 % | 42.811 K -88.76 % | 380.797 K 20.55 % | 315.879 K -2.81 % | 325.000 K 62.50 % | 200.000 K -68.85 % | 642.000 K -44.89 % | 1.165 M -9.97 % | 1.294 M |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 13.297 K 91.99 % | 6.926 K -98.28 % | 403.565 K 11.85 % | 360.820 K -14.77 % | 423.345 K -3.32 % | 437.865 K 178.89 % | 157.000 K -47.67 % | 300.000 K -46.81 % | 564.000 K -41.00 % | 956.000 K 16.30 % | 822.000 K |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 -100.00 % | 14.764 K -25.75 % | 19.884 K | 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 -100.00 % | 3.474 M -10.92 % | 3.900 M -0.61 % | 3.924 M 95.91 % | 2.003 M 65.67 % | 1.209 M |
| Other total stockholders equity | 1.305 M 0.00 % | 1.305 M 11.54 % | 1.170 M 27.11 % | 920.687 K 98.29 % | 464.315 K 498.45 % | 77.586 K | 0.000 | 0.000 | 0.000 | 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 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 0.000 -100.00 % | 2.530 K -95.39 % | 54.924 K -90.63 % | 586.143 K -39.40 % | 967.262 K 108.97 % | 462.875 K -13.96 % | 538.000 K -32.75 % | 800.000 K -53.22 % | 1.710 M -30.26 % | 2.452 M -5.11 % | 2.584 M |
| 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 |
| 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Deferred income tax | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 265.524 K 3.39 % | 256.807 K 2 819.84 % | -9.442 K -102.78 % | 339.175 K 197.91 % | -346.399 K -371.99 % | 127.358 K 241.71 % | -89.872 K -108.99 % | 1.000 M 634.76 % | -187.000 K -160.13 % | 311.000 K 167.61 % | -460.000 K |
| Accounts receivables | 0.000 -100.00 % | 6.807 K 105.21 % | -130.728 K -138.68 % | 337.986 K 204.37 % | -323.841 K -183.71 % | -114.146 K 49.43 % | -225.733 K -156.43 % | 400.000 K 12.68 % | 355.000 K 393.06 % | 72.000 K 125.71 % | -280.000 K |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Accounts payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other working capital | 265.524 K 6.21 % | 250.000 K 106.12 % | 121.286 K 10 100.67 % | 1.189 K 105.27 % | -22.558 K -109.34 % | 241.504 K 77.76 % | 135.861 K -77.36 % | 600.000 K 210.70 % | -542.000 K -326.78 % | 239.000 K 232.78 % | -180.000 K |
| Other non cash items | 0.000 100.00 % | -318.989 K -323.53 % | 142.703 K 425.32 % | 27.165 K -94.71 % | 513.138 K 3 779.47 % | 13.227 K -62.21 % | 35.000 K -65.00 % | 100.000 K -40.48 % | 168.000 K 194.74 % | 57.000 K 163.33 % | -90.000 K |
| Net cash provided by operating activities | -2.530 K 90.14 % | -25.654 K 93.84 % | -416.707 K -213.84 % | 366.050 K 180.76 % | -453.253 K -2 402.88 % | 19.682 K -53.25 % | 42.098 K 101.36 % | -3.100 M -17.92 % | -2.629 M -803.44 % | -291.000 K 51.58 % | -601.000 K |
| Investments in property plant and equipment | 0.000 | 0.000 100.00 % | -2.441 K -1 067.94 % | -209.000 98.12 % | -11.111 K -103.39 % | -5.463 K 83.26 % | -32.631 K 67.37 % | -100.000 K 22.48 % | -129.000 K -130.36 % | -56.000 K 68.18 % | -176.000 K |
| Acquisitions net | 0.000 -100.00 % | 14.107 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Purchases of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Sales maturities of investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other investing activites | 0.000 | 0.000 | 0.000 -100.00 % | 10.070 K -59.61 % | 24.930 K | 0.000 100.00 % | -35.000 K | 0.000 | 0.000 | 0.000 | 0.000 |
| Net cash used for investing activites | 0.000 -100.00 % | 14.107 K 677.92 % | -2.441 K -124.75 % | 9.861 K -28.64 % | 13.819 K 352.96 % | -5.463 K 91.92 % | -67.631 K 32.37 % | -100.000 K 22.48 % | -129.000 K -130.36 % | -56.000 K 68.18 % | -176.000 K |
| Debt repayment | 0.000 | 0.000 100.00 % | -14.764 K 22.66 % | -19.090 K -103.01 % | 634.157 K 3 304.43 % | -19.790 K -191.35 % | 21.664 K -99.34 % | 3.300 M 340.00 % | 750.000 K 323.88 % | -335.000 K -200.00 % | 335.000 K |
| Common stock issued | 0.000 | 0.000 | 0.000 -100.00 % | 11.500 K | 0.000 | 0.000 -100.00 % | 100.000 K | 0.000 | 0.000 -100.00 % | 50.000 K 2 400.00 % | 2.000 K |
| Common stock repurchased | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Dividends paid | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other financing activites | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -205.615 K | 0.000 | 0.000 -100.00 % | 100.000 K -94.79 % | 1.921 M 141.94 % | 794.000 K 191.91 % | 272.000 K |
| Net cash used provided by financing activities | 0.000 | 0.000 100.00 % | -14.764 K -94.52 % | -7.590 K -101.77 % | 428.542 K 2 265.45 % | -19.790 K -116.27 % | 121.664 K -96.42 % | 3.400 M 27.29 % | 2.671 M 424.75 % | 509.000 K -16.42 % | 609.000 K |
| Effect of forex changes on cash | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net change in cash | -2.530 K 78.09 % | -11.547 K 97.34 % | -433.912 K -217.81 % | 368.321 K 3 481.57 % | -10.892 K -95.51 % | -5.571 K -105.80 % | 96.131 K -3.87 % | 100.000 K 214.94 % | -87.000 K -153.70 % | 162.000 K 196.43 % | -168.000 K |
| Cash at beginning of period | 2.530 K -82.03 % | 14.077 K -96.86 % | 447.989 K 462.32 % | 79.668 K -12.03 % | 90.560 K -5.80 % | 96.131 K | 0.000 -100.00 % | 200.000 K -25.65 % | 269.000 K 151.40 % | 107.000 K -61.09 % | 275.000 K |
| Cash at end of period | 0.000 -100.00 % | 2.530 K -82.03 % | 14.077 K -96.86 % | 447.989 K 462.32 % | 79.668 K -12.03 % | 90.560 K -5.80 % | 96.131 K -67.96 % | 300.000 K 64.84 % | 182.000 K -32.34 % | 269.000 K 151.40 % | 107.000 K |
| Operating cash flow | -2.530 K 90.14 % | -25.654 K 93.84 % | -416.707 K -213.84 % | 366.050 K 180.76 % | -453.253 K -2 402.88 % | 19.682 K -53.25 % | 42.098 K 101.36 % | -3.100 M -17.92 % | -2.629 M -803.44 % | -291.000 K 51.58 % | -601.000 K |
| Capital expenditure | 0.000 | 0.000 100.00 % | -2.441 K -1 067.94 % | -209.000 98.12 % | -11.111 K -103.39 % | -5.463 K 83.26 % | -32.631 K 67.37 % | -100.000 K 22.48 % | -129.000 K -130.36 % | -56.000 K 68.18 % | -176.000 K |
| Free CashFlow | -2.530 K 90.14 % | -25.654 K 93.88 % | -419.148 K -214.57 % | 365.841 K 178.78 % | -464.364 K -3 365.80 % | 14.219 K 50.20 % | 9.467 K 100.30 % | -3.200 M -16.03 % | -2.758 M -694.81 % | -347.000 K 55.34 % | -777.000 K |
| 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | 1996 |
| 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 -100.00 % | 67.631 K 148.81 % | 27.182 K -53.62 % | 58.607 K -83.89 % | 363.885 K 13.41 % | 320.867 K 89.49 % | 169.332 K -44.44 % | 304.764 K -12.11 % | 346.755 K 72.93 % | 200.519 K 96.84 % | 101.867 K | 0.000 -100.00 % | 318.344 K 31 734.40 % | 1.000 K -99.34 % | 151.955 K -53.53 % | 327.000 K 119.46 % | 149.000 K -49.32 % | 294.000 K -29.33 % | 416.000 K |
| Net income | -60.358 K -1 632.43 % | -3.484 K -505.91 % | -575.000 99.16 % | -68.243 K -15.26 % | -59.210 K 20.24 % | -74.232 K -18.63 % | -62.577 K 46.56 % | -117.101 K -77.91 % | -65.821 K 11.04 % | -73.986 K -125.21 % | 293.436 K 216.09 % | -252.759 K -400.05 % | -50.547 K 58.08 % | -120.594 K 35.15 % | -185.956 K -170.35 % | -68.784 K 19.75 % | -85.717 K -202.64 % | 83.511 K 193.94 % | -88.895 K -915.33 % | 10.903 K 104.32 % | -252.382 K 25.61 % | -339.251 K 5.49 % | -358.942 K -367.79 % | 134.037 K 101.05 % | 66.670 K 1 766.75 % | -4.000 K 86.16 % | -28.906 K 90.74 % | -312.000 K 75.49 % | -1.273 M 8.81 % | -1.396 M -30.47 % | -1.070 M |
| Income before tax | -60.358 K -1 632.43 % | -3.484 K -505.91 % | -575.000 99.16 % | -68.243 K -15.26 % | -59.210 K 20.24 % | -74.232 K -18.63 % | -62.577 K | 0.000 100.00 % | -65.821 K 11.04 % | -73.986 K 11.15 % | -83.269 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -252.382 K | 0.000 | 0.000 | 0.000 -100.00 % | 110.670 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Income before tax ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -0.73 | 0.00 | 0.00 | 0.00 -100.00 % | 0.35 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| EBITDA | -60.358 K -1 632.43 % | -3.484 K -505.91 % | -575.000 99.16 % | -68.243 K -15.26 % | -59.210 K 20.24 % | -74.232 K -18.63 % | -62.577 K 46.56 % | -117.101 K -77.91 % | -65.821 K 11.04 % | -73.986 K 11.18 % | -83.299 K | 0.000 100.00 % | -80.940 K -12.28 % | -72.085 K -59.17 % | -45.289 K -109.67 % | 468.239 K 727.44 % | -74.627 K -182.09 % | 90.909 K 211.28 % | -81.691 K -106.25 % | -39.607 K 61.81 % | -103.709 K 51.32 % | -213.035 K -291.31 % | -54.441 K -232.19 % | 41.185 K -62.67 % | 110.333 K 2 858.33 % | -4.000 K 86.67 % | -30.017 K 94.87 % | -585.000 K 43.86 % | -1.042 M 12.95 % | -1.197 M -29.69 % | -923.000 K |
| Net income ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -1.78 73.94 % | -6.84 -482.90 % | -1.17 -398.24 % | -0.24 -190.51 % | 0.26 149.58 % | -0.52 -1 567.43 % | 0.04 104.92 % | -0.73 56.98 % | -1.69 51.99 % | -3.52 | 0.00 -100.00 % | 0.21 105.24 % | -4.00 -2 002.75 % | -0.19 80.06 % | -0.95 88.83 % | -8.54 -79.93 % | -4.75 -84.61 % | -2.57 |
| Ratio EBITDA | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 100.00 % | -1.07 36.03 % | -1.67 -120.85 % | 7.99 3 995.71 % | -0.21 -172.39 % | 0.28 158.73 % | -0.48 -271.22 % | -0.13 56.55 % | -0.30 71.85 % | -1.06 -98.79 % | -0.53 | 0.00 -100.00 % | 0.35 108.66 % | -4.00 -1 924.92 % | -0.20 88.96 % | -1.79 74.42 % | -6.99 -71.76 % | -4.07 -83.50 % | -2.22 |
| Gross profit ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 -100.00 % | 0.42 90.48 % | 0.22 -86.00 % | 1.58 430.38 % | 0.30 -72.64 % | 1.09 305.13 % | 0.27 -26.09 % | 0.36 -27.31 % | 0.50 -2.17 % | 0.51 51.07 % | 0.34 | 0.00 -100.00 % | 0.59 -40.61 % | 1.00 123.58 % | 0.45 19.88 % | 0.37 121.46 % | -1.74 -160.74 % | -0.67 -490.61 % | 0.17 |
| Weighted average shs out dil | 199.250 M 0.00 % | 199.250 M 0.00 % | 199.250 M 0.00 % | 199.250 M 0.00 % | 199.250 M 0.00 % | 199.250 M 0.00 % | 199.250 M 2.56 % | 194.284 M -2.49 % | 199.250 M 24.90 % | 159.522 M 0.00 % | 159.522 M 9.67 % | 145.450 M -8.82 % | 159.522 M 41.14 % | 113.027 M 21.78 % | 92.809 M 21.90 % | 76.138 M 35.00 % | 56.399 M 8.04 % | 52.202 M 30.21 % | 40.089 M 0.00 % | 40.089 M -0.56 % | 40.314 M 0.62 % | 40.067 M 1.70 % | 39.399 M 8.41 % | 36.343 M 10.13 % | 33.000 M -15.69 % | 39.141 M 18.61 % | 33.000 M 2.90 % | 32.070 M 901.89 % | 3.201 M 0.00 % | 3.201 M 0.02 % | 3.200 M |
| Weighted average shs out | 199.250 M 0.00 % | 199.250 M 0.00 % | 199.250 M 0.00 % | 199.250 M 0.00 % | 199.250 M 0.00 % | 199.250 M 0.00 % | 199.250 M 2.56 % | 194.284 M -2.49 % | 199.250 M 24.90 % | 159.522 M 0.00 % | 159.522 M 9.67 % | 145.450 M -8.82 % | 159.522 M 41.14 % | 113.027 M 21.78 % | 92.809 M 21.90 % | 76.138 M 35.00 % | 56.399 M 8.04 % | 52.202 M 30.21 % | 40.089 M 0.00 % | 40.089 M -0.56 % | 40.314 M 0.62 % | 40.067 M 1.70 % | 39.399 M 8.41 % | 36.343 M 10.13 % | 33.000 M -15.69 % | 39.141 M 18.61 % | 33.000 M 2.90 % | 32.070 M 901.89 % | 3.201 M 0.00 % | 3.201 M 0.02 % | 3.200 M |
| EPS diluted | 0.00 -1 615.70 % | 0.00 -505.92 % | 0.00 99.04 % | 0.00 0.00 % | 0.00 25.00 % | 0.00 -33.33 % | 0.00 50.00 % | 0.00 -100.00 % | 0.00 40.00 % | 0.00 -127.78 % | 0.00 205.88 % | 0.00 -466.67 % | 0.00 72.73 % | 0.00 45.00 % | 0.00 -122.22 % | 0.00 40.00 % | 0.00 -193.75 % | 0.00 172.73 % | 0.00 -833.33 % | 0.00 104.76 % | -0.01 37.00 % | -0.01 -11.11 % | -0.01 -343.24 % | 0.00 85.00 % | 0.00 2 100.00 % | 0.00 90.00 % | 0.00 89.69 % | -0.01 97.58 % | -0.40 9.09 % | -0.44 -33.33 % | -0.33 |
| Earnings per share | 0.00 -1 615.70 % | 0.00 -505.92 % | 0.00 99.04 % | 0.00 0.00 % | 0.00 25.00 % | 0.00 -33.33 % | 0.00 50.00 % | 0.00 -100.00 % | 0.00 40.00 % | 0.00 -127.78 % | 0.00 205.88 % | 0.00 -466.67 % | 0.00 72.73 % | 0.00 45.00 % | 0.00 -122.22 % | 0.00 40.00 % | 0.00 -193.75 % | 0.00 172.73 % | 0.00 -833.33 % | 0.00 104.76 % | -0.01 37.00 % | -0.01 -11.11 % | -0.01 -343.24 % | 0.00 85.00 % | 0.00 2 100.00 % | 0.00 90.00 % | 0.00 89.69 % | -0.01 97.58 % | -0.40 9.09 % | -0.44 -33.33 % | -0.33 |
| Gross profit | 0.000 | 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 % | 28.483 K 373.93 % | 6.010 K -93.50 % | 92.526 K -14.58 % | 108.316 K -68.98 % | 349.143 K 667.68 % | 45.480 K -58.93 % | 110.751 K -36.11 % | 173.346 K 69.18 % | 102.465 K 197.37 % | 34.457 K | 0.000 -100.00 % | 189.057 K 18 805.70 % | 1.000 K -98.53 % | 67.966 K -44.29 % | 122.000 K 147.10 % | -259.000 K -32.14 % | -196.000 K -376.06 % | 71.000 K |
| Income tax expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 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 % | 44.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cost of revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 39.148 K 84.90 % | 21.172 K 162.42 % | -33.919 K -113.27 % | 255.569 K 803.84 % | 28.276 K -77.17 % | 123.852 K -36.16 % | 194.013 K 11.88 % | 173.409 K 76.85 % | 98.054 K 45.46 % | 67.410 K | 0.000 -100.00 % | 129.287 K | 0.000 -100.00 % | 83.989 K -59.03 % | 205.000 K -49.75 % | 408.000 K -16.73 % | 490.000 K 42.03 % | 345.000 K |
| General and administrative 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 |
| Selling and marketing 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 |
| Other expenses | -120.716 K -1 632.43 % | -6.968 K -505.91 % | -1.150 K 99.16 % | -136.486 K -15.26 % | -118.420 K 20.24 % | -148.464 K -18.63 % | -125.154 K 46.56 % | -234.202 K -77.91 % | -131.642 K 11.04 % | -147.972 K 11.18 % | -166.598 K | 0.000 100.00 % | -161.880 K 3.34 % | -167.477 K 26.47 % | -227.758 K -158.71 % | 387.929 K 359.91 % | -149.254 K -163.92 % | -56.552 K 65.39 % | -163.382 K -67.79 % | -97.374 K 53.05 % | -207.418 K 52.61 % | -437.670 K -263.27 % | -120.482 K 63.20 % | -327.388 K | 0.000 100.00 % | -7.000 K 88.34 % | -60.034 K 94.92 % | -1.182 M 44.17 % | -2.117 M 12.88 % | -2.430 M -29.39 % | -1.878 M |
| Operating expenses | -60.358 K -1 632.43 % | -3.484 K -505.91 % | -575.000 99.16 % | -68.243 K -15.26 % | -59.210 K 20.24 % | -74.232 K -18.63 % | -62.577 K 46.56 % | -117.101 K -77.91 % | -65.821 K 11.04 % | -73.986 K 11.18 % | -83.299 K | 0.000 100.00 % | -80.940 K -16.47 % | -69.497 K 37.32 % | -110.874 K -138.71 % | 286.417 K 750.18 % | 33.689 K -83.30 % | 201.682 K 656.96 % | -36.211 K -158.34 % | 62.064 K -10.87 % | 69.637 K 159.84 % | -116.370 K -351.33 % | -25.784 K -162.61 % | 41.185 K -47.68 % | 78.724 K 2 724.13 % | -3.000 K -107.91 % | 37.949 K 107.99 % | -475.000 K 64.39 % | -1.334 M 6.65 % | -1.429 M -61.65 % | -884.000 K |
| Cost and expenses | -60.358 K -1 632.43 % | -3.484 K -505.91 % | -575.000 99.16 % | -68.243 K -15.26 % | -59.210 K 20.24 % | -74.232 K -18.63 % | -62.577 K 46.56 % | -117.101 K -77.91 % | -65.821 K 11.04 % | -73.986 K 11.18 % | -83.299 K | 0.000 100.00 % | -80.940 K -166.70 % | -30.349 K 66.17 % | -89.702 K -135.53 % | 252.498 K -12.71 % | 289.258 K 25.79 % | 229.958 K 162.39 % | 87.641 K -65.78 % | 256.077 K 5.36 % | 243.046 K 1 426.96 % | -18.316 K -144.00 % | 41.626 K 1.07 % | 41.185 K -80.20 % | 208.011 K 7 033.70 % | -3.000 K -102.46 % | 121.938 K 145.16 % | -270.000 K 70.84 % | -926.000 K 1.38 % | -939.000 K -74.21 % | -539.000 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 -100.00 % | 6.000 K -93.26 % | 89.000 K |
| Selling general and administrative expenses | 60.358 K 1 632.43 % | 3.484 K 505.91 % | 575.000 -99.16 % | 68.243 K 15.26 % | 59.210 K -20.24 % | 74.232 K 18.63 % | 62.577 K -46.56 % | 117.101 K 77.91 % | 65.821 K -11.04 % | 73.986 K -11.18 % | 83.299 K | 0.000 -100.00 % | 80.940 K -17.39 % | 97.980 K -16.17 % | 116.884 K 215.14 % | -101.512 K -155.49 % | 182.943 K -29.16 % | 258.234 K 103.06 % | 127.171 K -20.24 % | 159.438 K -42.45 % | 277.055 K -13.77 % | 321.300 K 239.29 % | 94.698 K -74.31 % | 368.573 K 368.18 % | 78.724 K 1 868.10 % | 4.000 K -95.92 % | 97.983 K -86.14 % | 707.000 K -9.71 % | 783.000 K -21.31 % | 995.000 K 9.94 % | 905.000 K |
| 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 |
| 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 |
| Depreciation and amortization | 0.000 | 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 % | 25.895 K -63.83 % | 71.595 K -73.89 % | 274.202 K 416.81 % | -86.552 K | 0.000 | 0.000 -100.00 % | 9.080 K | 0.000 -100.00 % | 5.800 K 0.00 % | 5.800 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 12.000 K -63.64 % | 33.000 K -8.33 % | 36.000 K 12.50 % | 32.000 K |
| Operating income | 60.358 K 1 632.43 % | 3.484 K 505.91 % | 575.000 -99.16 % | 68.243 K 15.26 % | 59.210 K -20.24 % | 74.232 K 18.63 % | 62.577 K -46.56 % | 117.101 K 77.91 % | 65.821 K -11.04 % | 73.986 K -11.18 % | 83.299 K | 0.000 -100.00 % | 80.940 K -17.39 % | 97.980 K -16.17 % | 116.884 K 160.28 % | -193.891 K -359.81 % | 74.627 K -17.91 % | 90.909 K 11.28 % | 81.691 K 67.79 % | 48.687 K -53.05 % | 103.709 K -52.61 % | 218.835 K 263.27 % | 60.241 K 246.27 % | -41.185 K -137.33 % | 110.333 K 2 658.33 % | 4.000 K -86.67 % | 30.017 K -94.97 % | 597.000 K -44.47 % | 1.075 M -12.81 % | 1.233 M 29.11 % | 955.000 K |
| Operating income ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 -100.00 % | 1.45 -66.31 % | 4.30 229.98 % | -3.31 -1 713.16 % | 0.21 -27.61 % | 0.28 -41.27 % | 0.48 201.99 % | 0.16 -46.59 % | 0.30 -72.59 % | 1.09 84.55 % | 0.59 | 0.00 -100.00 % | 0.35 -91.34 % | 4.00 1 924.92 % | 0.20 -89.18 % | 1.83 -74.70 % | 7.21 72.03 % | 4.19 82.69 % | 2.30 |
| Total other income expenses net | -120.716 K -1 632.43 % | -6.968 K -505.91 % | -1.150 K 99.16 % | -136.486 K -15.26 % | -118.420 K 20.24 % | -148.464 K -18.63 % | -125.154 K -6.88 % | -117.101 K 11.05 % | -131.642 K 11.04 % | -147.972 K 11.16 % | -166.568 K | 0.000 100.00 % | -80.940 K 17.39 % | -97.980 K 16.17 % | -116.884 K -160.28 % | 193.891 K 359.81 % | -74.627 K 17.91 % | -90.909 K -11.28 % | -81.691 K -67.79 % | -48.687 K 86.33 % | -356.091 K -62.72 % | -218.835 K -263.27 % | -60.241 K -246.27 % | 41.185 K 12 121.07 % | 337.000 108.43 % | -4.000 K 86.67 % | -30.017 K 94.97 % | -597.000 K 44.47 % | -1.075 M 12.81 % | -1.233 M -29.11 % | -955.000 K |
| 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 |
| 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net debt | 267.778 K 0.00 % | 267.778 K 1.90 % | 262.778 K 0.00 % | 262.778 K 0.65 % | 261.092 K 0.00 % | 261.092 K 3.12 % | 253.192 K 10 107.59 % | -2.530 K 60.35 % | -6.381 K 50.73 % | -12.950 K 35.25 % | -20.000 K -42.08 % | -14.077 K 80.11 % | -70.790 K 65.22 % | -203.547 K -10.63 % | -183.996 K -11.16 % | -165.528 K -168.05 % | 243.236 K -33.27 % | 364.502 K -5.38 % | 385.213 K -36.24 % | 604.185 K 451.79 % | -171.748 K -673.95 % | 29.924 K 122.13 % | -135.219 K -49.31 % | -90.560 K | 0.000 | 0.000 | 0.000 -100.00 % | 8.364 M 12.31 % | 7.447 M 15.08 % | 6.471 M 30.41 % | 4.962 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 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 35.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total debt | 267.778 K 0.00 % | 267.778 K 1.90 % | 262.778 K 0.00 % | 262.778 K 0.61 % | 261.192 K 0.00 % | 261.192 K 3.16 % | 253.192 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 12.889 K -89.45 % | 122.219 K -56.73 % | 282.461 K -42.87 % | 494.421 K -11.13 % | 556.330 K 7.75 % | 516.330 K -24.50 % | 683.853 K | 0.000 -100.00 % | 340.872 K 72.16 % | 198.000 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.557 M 8.12 % | 7.914 M 15.30 % | 6.864 M 26.48 % | 5.427 M |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -794.561 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 |
| Retained earnings | -1.865 M -3.34 % | -1.804 M -0.19 % | -1.801 M -0.03 % | -1.800 M -3.94 % | -1.732 M -3.77 % | -1.669 M -4.65 % | -1.595 M -4.08 % | -1.532 M -8.27 % | -1.415 M -4.88 % | -1.349 M -5.80 % | -1.275 M 18.70 % | -1.569 M -19.21 % | -1.316 M -3.99 % | -1.266 M -7.85 % | -1.173 M -18.83 % | -987.476 K -7.49 % | -918.693 K -18.57 % | -774.794 K 1.67 % | -787.931 K -12.72 % | -699.036 K 1.54 % | -709.939 K -55.16 % | -457.557 K -9.65 % | -417.306 K -615.01 % | -58.364 K 99.75 % | -23.018 M -0.03 % | -23.012 M -0.02 % | -23.008 M -1.18 % | -22.740 M -1.39 % | -22.428 M -6.02 % | -21.155 M -7.07 % | -19.759 M |
| Common stock | 19.925 K 0.00 % | 19.925 K 0.00 % | 19.925 K 0.00 % | 19.925 K 0.00 % | 19.925 K 0.00 % | 19.925 K 0.00 % | 19.925 K 0.00 % | 19.925 K 0.00 % | 19.925 K 0.00 % | 19.925 K 0.00 % | 19.925 K 66.33 % | 11.979 K -40.11 % | 20.000 K 64.81 % | 12.135 K 15.91 % | 10.469 K 20.54 % | 8.685 K 28.86 % | 6.740 K 29.12 % | 5.220 K 0.00 % | 5.220 K 30.83 % | 3.990 K -1.85 % | 4.065 K 1.45 % | 4.007 K 0.00 % | 4.007 K 2.38 % | 3.914 K -99.98 % | 19.522 M 0.00 % | 19.522 M 0.00 % | 19.522 M 79.48 % | 10.877 M 4.32 % | 10.427 M 0.00 % | 10.427 M 0.00 % | 10.427 M |
| Total equity | -539.488 K -12.60 % | -479.130 K -0.73 % | -475.645 K -0.12 % | -475.070 K -16.77 % | -406.829 K -18.32 % | -343.826 K -27.53 % | -269.594 K -30.23 % | -207.016 K -40.22 % | -147.632 K -80.45 % | -81.811 K -945.51 % | -7.825 K 97.98 % | -386.545 K -188.93 % | -133.786 K -60.73 % | -83.238 K 17.14 % | -100.457 K -72.89 % | -58.104 K 73.57 % | -219.815 K -58.18 % | -138.966 K 8.64 % | -152.103 K 34.08 % | -230.731 K -182.76 % | 278.811 K -47.51 % | 531.193 K 70.56 % | 311.444 K 1 246.14 % | 23.136 K 205.16 % | -22.000 K 99.37 % | -3.490 M -0.11 % | -3.486 M 58.45 % | -8.389 M -3.86 % | -8.077 M -18.71 % | -6.804 M -25.81 % | -5.408 M |
| Other non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -14.764 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 400.209 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 3.474 M 0.00 % | 3.474 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 14.764 K -96.91 % | 477.096 K -12.03 % | 542.361 K 7.96 % | 502.361 K -25.01 % | 669.884 K | 0.000 -100.00 % | 340.872 K 72.16 % | 198.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 477.096 K -12.03 % | 542.361 K 7.96 % | 502.361 K -25.01 % | 669.884 K 67.38 % | 400.209 K 17.41 % | 340.872 K 72.16 % | 198.000 K | 0.000 | 0.000 -100.00 % | 3.474 M 0.00 % | 3.474 M | 0.000 | 0.000 | 0.000 | 0.000 |
| Other current liabilities | 258.995 K 30.15 % | 198.995 K 0.00 % | 198.995 K 0.00 % | 198.995 K 50.00 % | 132.664 K 75.00 % | 75.808 K 700.00 % | 9.476 K -95.32 % | 202.620 K 52.73 % | 132.664 K 75.00 % | 75.808 K 700.00 % | 9.476 K -75.00 % | 37.904 K -84.48 % | 244.294 K 1 704.11 % | 13.541 K 0.00 % | 13.541 K -13.92 % | 15.730 K -67.00 % | 47.668 K -34.10 % | 72.337 K 19.00 % | 60.786 K -33.05 % | 90.795 K | 0.000 | 0.000 | 0.000 -100.00 % | 1.874 K -6.30 % | 2.000 K 0.00 % | 2.000 K 0.00 % | 2.000 K -99.06 % | 213.000 K -80.40 % | 1.087 M 47.09 % | 739.000 K 13.87 % | 649.000 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 |
| Short term debt | 267.778 K 0.00 % | 267.778 K 1.90 % | 262.778 K 0.00 % | 262.778 K 0.61 % | 261.192 K 0.00 % | 261.192 K 3.16 % | 253.192 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 12.889 K -89.45 % | 122.219 K -54.34 % | 267.697 K 1 445.15 % | 17.325 K 24.02 % | 13.969 K 0.00 % | 13.969 K 0.00 % | 13.969 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 8.557 M 8.12 % | 7.914 M 15.30 % | 6.864 M 26.48 % | 5.427 M |
| Total current liabilities | 539.488 K 12.60 % | 479.130 K 0.73 % | 475.645 K 0.12 % | 475.070 K 16.75 % | 406.929 K 18.32 % | 343.926 K 27.57 % | 269.594 K 28.66 % | 209.546 K 36.06 % | 154.013 K 62.53 % | 94.761 K 240.56 % | 27.825 K -93.70 % | 441.469 K 80.71 % | 244.294 K -43.87 % | 435.195 K -15.04 % | 512.216 K -20.49 % | 644.247 K 3.80 % | 620.675 K 16.53 % | 532.629 K -5.75 % | 565.144 K 7.01 % | 528.109 K 2.79 % | 513.795 K 72.35 % | 298.107 K 32.33 % | 225.278 K -48.77 % | 439.739 K 947.00 % | 42.000 K 16.67 % | 36.000 K 12.50 % | 32.000 K -99.64 % | 8.927 M -2.79 % | 9.183 M 16.88 % | 7.857 M 21.53 % | 6.465 M |
| Total liabilities | 539.488 K 12.60 % | 479.130 K 0.73 % | 475.645 K 0.12 % | 475.070 K 16.75 % | 406.929 K 18.32 % | 343.926 K 27.57 % | 269.594 K 28.66 % | 209.546 K 36.06 % | 154.013 K 62.53 % | 94.761 K 240.56 % | 27.825 K -93.70 % | 441.469 K 80.71 % | 244.294 K -43.87 % | 435.195 K -15.04 % | 512.216 K -20.49 % | 644.247 K -41.31 % | 1.098 M 2.12 % | 1.075 M 0.70 % | 1.068 M -10.89 % | 1.198 M 31.07 % | 914.004 K 43.04 % | 638.979 K 50.96 % | 423.278 K -3.74 % | 439.739 K 947.00 % | 42.000 K -98.80 % | 3.510 M 0.11 % | 3.506 M -60.73 % | 8.927 M -2.79 % | 9.183 M 16.88 % | 7.857 M 21.53 % | 6.465 M |
| Other non current 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 -100.00 % | 30.583 K -69.16 % | 99.178 K -40.87 % | 167.717 K -40.88 % | 283.686 K -24.24 % | 374.436 K 0.00 % | 374.436 K 45.90 % | 256.646 K -24.05 % | 337.896 K 696.94 % | 42.399 K 2 826.09 % | 1.449 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 | 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 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.799 K -75.33 % | 39.718 K -11.34 % | 44.796 K 6.23 % | 42.168 K 8.19 % | 38.976 K -39.86 % | 64.810 K 2.25 % | 63.381 K -6.11 % | 67.504 K 12.90 % | 59.791 K 178.18 % | 21.494 K 165.33 % | 8.101 K -39.38 % | 13.363 K -30.27 % | 19.163 K -4.19 % | 20.000 K 0.00 % | 20.000 K 0.00 % | 20.000 K 0.00 % | 20.000 K -86.58 % | 149.000 K 1.36 % | 147.000 K -3.29 % | 152.000 K |
| Total non current assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 9.799 K -75.33 % | 39.718 K -11.34 % | 44.796 K -38.43 % | 72.751 K -47.34 % | 138.154 K -40.59 % | 232.527 K -33.00 % | 347.067 K -21.47 % | 441.940 K 1.78 % | 434.227 K 56.12 % | 278.140 K -19.61 % | 345.997 K 520.49 % | 55.762 K 170.53 % | 20.612 K 3.06 % | 20.000 K 0.00 % | 20.000 K 0.00 % | 20.000 K 0.00 % | 20.000 K -86.58 % | 149.000 K 1.36 % | 147.000 K -3.29 % | 152.000 K |
| Other current 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 | 0.000 100.00 % | -42.811 K -4 522.62 % | 968.000 -95.71 % | 22.570 K -68.90 % | 72.570 K 0.00 % | 72.570 K -37.60 % | 116.301 K 0.18 % | 116.087 K 115.42 % | 53.888 K 6 439.81 % | 824.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 319.000 K 39.30 % | 229.000 K 33.92 % | 171.000 K |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 35.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 100.000 0.00 % | 100.000 | 0.000 -100.00 % | 2.530 K -60.35 % | 6.381 K -50.73 % | 12.950 K -35.25 % | 20.000 K 42.08 % | 14.077 K -80.11 % | 70.790 K -67.29 % | 216.436 K -29.32 % | 306.215 K -31.65 % | 447.989 K 78.35 % | 251.185 K 30.94 % | 191.828 K 46.30 % | 131.117 K 64.58 % | 79.668 K -53.61 % | 171.748 K -44.77 % | 310.948 K -6.68 % | 333.219 K 267.95 % | 90.560 K | 0.000 | 0.000 | 0.000 -100.00 % | 193.000 K -58.67 % | 467.000 K 18.83 % | 393.000 K -15.48 % | 465.000 K |
| Cash and short term investments | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 100.000 0.00 % | 100.000 | 0.000 -100.00 % | 2.530 K -60.35 % | 6.381 K -50.73 % | 12.950 K -35.25 % | 20.000 K 42.08 % | 14.077 K -80.11 % | 70.790 K -67.29 % | 216.436 K -29.32 % | 306.215 K -31.65 % | 447.989 K 78.35 % | 251.185 K 30.94 % | 191.828 K 46.30 % | 131.117 K 64.58 % | 79.668 K -53.61 % | 171.748 K -44.77 % | 310.948 K -6.68 % | 333.219 K 165.39 % | 125.560 K | 0.000 | 0.000 | 0.000 -100.00 % | 193.000 K -58.67 % | 467.000 K 18.83 % | 393.000 K -15.48 % | 465.000 K |
| Total current assets | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 100.000 0.00 % | 100.000 | 0.000 -100.00 % | 2.530 K -60.35 % | 6.381 K -50.73 % | 12.950 K -35.25 % | 20.000 K -55.68 % | 45.125 K -36.26 % | 70.790 K -76.95 % | 307.161 K -9.39 % | 339.008 K -24.33 % | 447.989 K -30.59 % | 645.429 K 9.59 % | 588.957 K 24.39 % | 473.462 K -11.18 % | 533.035 K -41.72 % | 914.675 K 10.98 % | 824.175 K 21.39 % | 678.960 K 53.52 % | 442.263 K | 0.000 | 0.000 | 0.000 -100.00 % | 518.000 K -45.87 % | 957.000 K 5.63 % | 906.000 K 0.11 % | 905.000 K |
| 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 |
| Net receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 31.048 K | 0.000 -100.00 % | 90.725 K 176.66 % | 32.793 K -23.40 % | 42.811 K -89.11 % | 393.276 K 5.00 % | 374.559 K 38.84 % | 269.775 K -29.16 % | 380.797 K -39.23 % | 626.626 K 57.78 % | 397.140 K 36.08 % | 291.853 K -7.61 % | 315.879 K | 0.000 | 0.000 | 0.000 -100.00 % | 325.000 K 90.06 % | 171.000 K -39.79 % | 284.000 K 5.58 % | 269.000 K |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 12.715 K 2.90 % | 12.357 K -10.92 % | 13.872 K 4.32 % | 13.297 K 1.71 % | 13.073 K 88.75 % | 6.926 K 0.00 % | 6.926 K 0.00 % | 6.926 K -67.56 % | 21.349 K 12.64 % | 18.953 K 3.29 % | 18.349 K -95.45 % | 403.565 K | 0.000 -100.00 % | 408.765 K 8.58 % | 376.456 K 4.33 % | 360.820 K -35.07 % | 555.682 K 24.50 % | 446.323 K -8.99 % | 490.389 K 15.84 % | 423.345 K -17.60 % | 513.795 K 72.35 % | 298.107 K 32.33 % | 225.278 K -48.55 % | 437.865 K 994.66 % | 40.000 K 17.65 % | 34.000 K 13.33 % | 30.000 K -80.89 % | 157.000 K -13.74 % | 182.000 K -28.35 % | 254.000 K -34.70 % | 389.000 K |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 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 |
| 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 | 0.000 100.00 % | -109.330 K -840.52 % | 14.764 K 453.17 % | 2.669 K -86.58 % | 19.884 K | 0.000 -100.00 % | 19.884 K | 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 -100.00 % | 3.474 M | 0.000 | 0.000 -100.00 % | 3.474 M -11.47 % | 3.924 M 0.00 % | 3.924 M 0.00 % | 3.924 M |
| Other total stockholders equity | 1.305 M 0.00 % | 1.305 M 0.00 % | 1.305 M 0.00 % | 1.305 M 0.00 % | 1.305 M 0.00 % | 1.305 M 0.00 % | 1.305 M 0.00 % | 1.305 M 4.63 % | 1.248 M 0.00 % | 1.248 M 0.00 % | 1.248 M 6.61 % | 1.170 M -40.19 % | 1.957 M 67.23 % | 1.170 M 10.13 % | 1.063 M 15.40 % | 920.687 K 33.02 % | 692.138 K 9.76 % | 630.608 K 0.00 % | 630.608 K 35.81 % | 464.315 K -52.85 % | 984.685 K -0.01 % | 984.743 K 35.87 % | 724.743 K 834.12 % | 77.586 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 100.000 0.00 % | 100.000 | 0.000 -100.00 % | 2.530 K -60.35 % | 6.381 K -50.73 % | 12.950 K -35.25 % | 20.000 K -63.59 % | 54.924 K -50.30 % | 110.508 K -68.60 % | 351.957 K -14.52 % | 411.759 K -29.75 % | 586.143 K -33.24 % | 877.956 K -6.20 % | 936.024 K 2.25 % | 915.402 K -5.36 % | 967.262 K -18.91 % | 1.193 M 1.94 % | 1.170 M 59.27 % | 734.722 K 58.73 % | 462.875 K 2 214.38 % | 20.000 K 0.00 % | 20.000 K 0.00 % | 20.000 K -96.28 % | 538.000 K -51.36 % | 1.106 M 5.03 % | 1.053 M -0.38 % | 1.057 M |
| 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 |
| 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 |
| Stock based compensation | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Change in working capital | 55.358 K 552.50 % | 8.484 K 1 375.48 % | 575.000 -99.83 % | 329.335 K 266.17 % | -198.190 K -355.65 % | 77.524 K 36.35 % | 56.855 K 2.38 % | 55.534 K -5.41 % | 58.712 K -12.99 % | 67.476 K -10.13 % | 75.085 K | 0.000 | 0.000 100.00 % | -17.936 K 7.29 % | -19.346 K -108.72 % | 221.945 K 211.20 % | 71.319 K 175.20 % | -94.835 K -167.38 % | 140.746 K 163.32 % | -222.272 K -872.49 % | -22.856 K 77.35 % | -100.896 K -26 805.60 % | -375.000 -100.17 % | 215.358 K 348.39 % | -86.701 K -2 267.53 % | 4.000 K 104.65 % | -86.000 K 87.64 % | -696.000 K -332.78 % | 299.000 K 347.11 % | -121.000 K -44.05 % | -84.000 K |
| Accounts receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -57.932 K -678.28 % | 10.018 K -97.14 % | 350.465 K 1 972.44 % | -18.717 K 82.14 % | -104.785 K -194.38 % | 111.023 K 947.89 % | -13.094 K 94.29 % | -229.486 K -117.96 % | -105.287 K -538.22 % | 24.026 K 113.05 % | -184.146 K 40.23 % | -308.073 K | 0.000 -100.00 % | 70.000 K 160.34 % | -116.000 K -202.65 % | 113.000 K 727.78 % | -18.000 K 80.85 % | -94.000 K |
| 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 |
| 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 |
| Other working capital | 55.358 K 552.50 % | 8.484 K 1 375.48 % | 575.000 -99.83 % | 329.335 K 266.17 % | -198.190 K -355.65 % | 77.524 K 36.35 % | 56.855 K 2.38 % | 55.534 K -5.41 % | 58.712 K -12.99 % | 67.476 K -10.13 % | 75.085 K | 0.000 | 0.000 -100.00 % | 39.996 K 236.21 % | -29.364 K 77.15 % | -128.520 K -242.74 % | 90.036 K 804.88 % | 9.950 K -66.52 % | 29.723 K 114.21 % | -209.178 K -201.23 % | 206.630 K 4 605.76 % | 4.391 K 118.00 % | -24.401 K -106.11 % | 399.504 K 80.47 % | 221.372 K 5 434.30 % | 4.000 K 102.56 % | -156.000 K 73.10 % | -580.000 K -411.83 % | 186.000 K 280.58 % | -103.000 K -1 130.00 % | 10.000 K |
| Other non cash items | 5.000 K 200.00 % | -5.000 K | 0.000 100.00 % | -261.192 K -200.00 % | 261.192 K 8 282.71 % | -3.192 K -200.00 % | 3.192 K -94.47 % | 57.716 K | 0.000 | 0.000 100.00 % | -376.705 K 9.60 % | -416.707 K -291.27 % | 217.859 K | 0.000 | 0.000 100.00 % | -215.587 K -392.80 % | 73.630 K -31.85 % | 108.037 K 1 377.73 % | 7.311 K -96.98 % | 242.473 K 62.19 % | 149.501 K 184.07 % | -177.836 K -159.48 % | 299.000 K 318.71 % | -136.713 K 4.18 % | -142.673 K | 0.000 -100.00 % | 161.000 K 523.68 % | -38.000 K | 0.000 -100.00 % | 3.000 K 50.00 % | 2.000 K |
| Net cash provided by operating activities | 0.000 | 0.000 | 0.000 100.00 % | -100.000 | 0.000 -100.00 % | 100.000 103.95 % | -2.530 K 34.30 % | -3.851 K 41.38 % | -6.569 K 6.82 % | -7.050 K 13.86 % | -8.184 K 98.04 % | -416.707 K -291.27 % | 217.859 K 358.89 % | -84.152 K 37.06 % | -133.707 K -163.14 % | 211.776 K 347.69 % | -85.501 K -424.62 % | 26.339 K -55.48 % | 59.162 K 47.23 % | 40.184 K 131.96 % | -125.737 K 59.85 % | -313.183 K -474.47 % | -54.517 K -125.63 % | 212.682 K 27.74 % | 166.495 K | 0.000 100.00 % | -193.000 K 81.33 % | -1.034 M -9.88 % | -941.000 K 36.33 % | -1.478 M -31.96 % | -1.120 M |
| 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 | 0.000 100.00 % | -5.627 K 9.12 % | -6.192 K -133.01 % | 18.759 K 433.32 % | -5.628 K -0.02 % | -5.627 K 27.05 % | -7.713 K -373.51 % | 2.820 K 121.06 % | -13.393 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -35.000 K -12.90 % | -31.000 K 39.22 % | -51.000 K |
| Acquisitions net | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 14.107 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 |
| 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 |
| 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 |
| Other investing activites | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -2.441 K -120.65 % | 11.819 K | 0.000 | 0.000 | 0.000 -100.00 % | 18.968 K | 0.000 | 0.000 | 0.000 100.00 % | -70.000 86.99 % | -538.000 -102.15 % | 25.000 K 557.62 % | -5.463 K 0.00 % | -5.463 K | 0.000 | 0.000 -100.00 % | 117.000 K | 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 -100.00 % | 14.107 K 677.92 % | -2.441 K -120.65 % | 11.819 K 310.04 % | -5.627 K 9.12 % | -6.192 K -133.01 % | 18.759 K 40.62 % | 13.340 K 337.07 % | -5.627 K 27.05 % | -7.713 K -373.51 % | 2.820 K 120.95 % | -13.463 K -2 402.42 % | -538.000 -102.15 % | 25.000 K 557.62 % | -5.463 K 0.00 % | -5.463 K | 0.000 | 0.000 -100.00 % | 117.000 K 434.29 % | -35.000 K -12.90 % | -31.000 K 39.22 % | -51.000 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 | 0.000 100.00 % | -1.875 K 95.85 % | -45.230 K -226.33 % | -13.860 K | 0.000 | 0.000 100.00 % | -13.969 K | 0.000 -100.00 % | 375.950 K 38.13 % | 272.176 K | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 643.000 K -38.76 % | 1.050 M -26.93 % | 1.437 M 10.54 % | 1.300 M |
| 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 |
| 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 |
| 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 |
| 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 % | 362.435 K 196.57 % | -375.324 K | 0.000 | 0.000 -100.00 % | 11.500 K -92.09 % | 145.377 K 263.44 % | 40.000 K | 0.000 100.00 % | -121.115 K | 0.000 100.00 % | -84.500 K | 0.000 100.00 % | -19.790 K 1.05 % | -20.000 K | 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 -100.00 % | 362.435 K 196.57 % | -375.324 K | 0.000 100.00 % | -1.875 K 94.44 % | -33.730 K -125.65 % | 131.517 K 228.79 % | 40.000 K | 0.000 100.00 % | -135.084 K | 0.000 -100.00 % | 291.450 K 7.08 % | 272.176 K 1 475.32 % | -19.790 K 1.05 % | -20.000 K | 0.000 | 0.000 -100.00 % | 643.000 K -38.76 % | 1.050 M -26.93 % | 1.437 M 10.54 % | 1.300 M |
| 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 |
| Net change in cash | 0.000 | 0.000 | 0.000 100.00 % | -100.000 | 0.000 -100.00 % | 100.000 103.95 % | -2.530 K 34.30 % | -3.851 K 41.38 % | -6.569 K 6.82 % | -7.050 K -219.03 % | 5.923 K 110.44 % | -56.713 K 61.06 % | -145.646 K -62.23 % | -89.779 K 36.67 % | -141.774 K -172.04 % | 196.804 K 231.57 % | 59.356 K -2.23 % | 60.712 K 18.00 % | 51.449 K 155.87 % | -92.080 K 33.85 % | -139.200 K -525.03 % | -22.271 K -109.18 % | 242.659 K 167.95 % | 90.560 K 105.06 % | 44.163 K | 0.000 100.00 % | -193.000 K 29.56 % | -274.000 K -470.27 % | 74.000 K 202.78 % | -72.000 K -155.81 % | 129.000 K |
| Cash at beginning of period | 0.000 | 0.000 | 0.000 -100.00 % | 100.000 0.00 % | 100.000 | 0.000 -100.00 % | 2.530 K -60.35 % | 6.381 K -50.73 % | 12.950 K -35.25 % | 20.000 K 42.08 % | 14.077 K -80.11 % | 70.790 K -67.29 % | 216.436 K -29.32 % | 306.215 K -31.65 % | 447.989 K 78.35 % | 251.185 K 30.94 % | 191.829 K 46.30 % | 131.117 K 64.58 % | 79.668 K -53.61 % | 171.748 K -44.77 % | 310.948 K -6.68 % | 333.219 K 267.95 % | 90.560 K | 0.000 | 0.000 | 0.000 -100.00 % | 193.000 K -58.67 % | 467.000 K 18.83 % | 393.000 K -15.48 % | 465.000 K 38.39 % | 336.000 K |
| Cash at end of period | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 100.000 0.00 % | 100.000 | 0.000 -100.00 % | 2.530 K -60.35 % | 6.381 K -50.73 % | 12.950 K -35.25 % | 20.000 K 42.08 % | 14.077 K -80.11 % | 70.790 K -67.29 % | 216.436 K -29.32 % | 306.215 K -31.65 % | 447.989 K 78.35 % | 251.185 K 30.94 % | 191.829 K 46.30 % | 131.117 K 64.58 % | 79.668 K -53.61 % | 171.748 K -44.77 % | 310.948 K -6.68 % | 333.219 K 267.95 % | 90.560 K 105.06 % | 44.163 K | 0.000 | 0.000 -100.00 % | 193.000 K -58.67 % | 467.000 K 18.83 % | 393.000 K -15.48 % | 465.000 K |
| Operating cash flow | 0.000 | 0.000 | 0.000 100.00 % | -100.000 | 0.000 -100.00 % | 100.000 103.95 % | -2.530 K 34.30 % | -3.851 K 41.38 % | -6.569 K 6.82 % | -7.050 K 13.86 % | -8.184 K 98.04 % | -416.707 K -291.27 % | 217.859 K 358.89 % | -84.152 K 37.06 % | -133.707 K -163.14 % | 211.776 K 347.69 % | -85.501 K -424.62 % | 26.339 K -55.48 % | 59.162 K 47.23 % | 40.184 K 131.96 % | -125.737 K 59.85 % | -313.183 K -474.47 % | -54.517 K -125.63 % | 212.682 K 27.74 % | 166.495 K | 0.000 100.00 % | -193.000 K 81.33 % | -1.034 M -9.88 % | -941.000 K 36.33 % | -1.478 M -31.96 % | -1.120 M |
| 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 | 0.000 100.00 % | -5.627 K 9.12 % | -6.192 K | 0.000 100.00 % | -5.628 K -0.02 % | -5.627 K 27.05 % | -7.713 K | 0.000 100.00 % | -13.393 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 100.00 % | -35.000 K -12.90 % | -31.000 K 39.22 % | -51.000 K |
| Free CashFlow | 0.000 | 0.000 | 0.000 100.00 % | -100.000 | 0.000 -100.00 % | 100.000 103.95 % | -2.530 K -223.90 % | 2.042 K 131.09 % | -6.569 K 49.25 % | -12.943 K -58.15 % | -8.184 K 98.05 % | -419.148 K -282.49 % | 229.678 K 355.83 % | -89.779 K 35.83 % | -139.899 K -160.68 % | 230.535 K 419.47 % | -72.161 K -448.40 % | 20.712 K -59.74 % | 51.449 K 19.64 % | 43.004 K 130.91 % | -139.130 K 55.65 % | -313.721 K -475.46 % | -54.517 K -126.31 % | 207.219 K 28.68 % | 161.032 K | 0.000 100.00 % | -193.000 K 78.95 % | -917.000 K 6.05 % | -976.000 K 35.32 % | -1.509 M -28.86 % | -1.171 M |
| 2007 | 2007 | 2007 | 2006 | 2006 | 2006 | 2006 | 2005 | 2005 | 2005 | 2005 | 2004 | 2004 | 2004 | 2004 | 2003 | 2003 | 2003 | 2003 | 2002 | 2002 | 2002 | 2002 | 2001 | 2001 | 2001 | 2001 | 2000 | 2000 | 2000 | 2000 |