$ACCS - ACCESS Newswire Inc.
Since The Great Reset, I’ve been collecting copyright-free data on ACCESS Newswire Inc., so I can help you with independent, unbiased insights in the future. No data vendors. No restrictions. No noise.
- 📄 Public filings collected
- ⚙️ Independent price harvester in development
- 📊 Fundamental Analysis 👉 ready for data
- 📈 Technical Analysis 👉 ready for data
If you want to stay updated:
Balance Sheet
Showing financial position from 2008-06-30 to 2025-09-30.
* Currently collecting and mapping data
| 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2012-01-04 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 45,553 | 47,283 | 50,638 | 61,723 | 62,821 | 64,371 | 65,152 | 65,514 | 66,614 | 64,599 | 66,325 | 36,718 | 37,012 | 40,248 | 39,257 | 37,954 | 37,254 | 36,080 | 34,889 | 34,223 | 33,505 | 32,574 | 32,390 | 30,089 | 30,129 | 30,115 | 28,952 | 31,906 | 18,397 | 17,483 | 16,950 | 14,324 | 14,185 | 13,399 | 12,861 | 12,458 | 12,223 | 11,640 | 11,170 | 11,763 | 11,446 | 10,788 | 10,203 | 10,614 | 9,955 | 9,598 | 9,261 | 10,572 | 3,067 | 2,728 | 2,541 | 2,345 | 2,092 | 2,045 | 0 | 1,731 | 1,631 | 1,454 | 1,146 | 1,079 | 828 | 2,627 | 675 | 465 | 549 | 636 | 0 | 391 | 0 | 0 |
| Current | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 9,674 | 10,137 | 10,026 | 10,033 | 10,239 | 11,099 | 11,504 | 10,792 | 10,869 | 8,450 | 9,420 | 25,966 | 26,065 | 29,100 | 27,893 | 26,241 | 25,240 | 23,897 | 22,368 | 21,094 | 19,969 | 18,610 | 18,006 | 18,171 | 18,031 | 17,558 | 18,994 | 21,761 | 9,199 | 7,957 | 7,110 | 7,870 | 7,817 | 7,164 | 6,827 | 6,845 | 6,677 | 6,039 | 5,721 | 5,843 | 5,518 | 4,885 | 4,054 | 5,962 | 5,058 | 4,482 | 3,871 | 4,457 | 2,446 | 2,077 | 1,883 | 1,758 | 1,477 | 1,402 | 0 | 1,470 | 1,385 | 1,206 | 847 | 799 | 660 | 2,500 | 538 | 324 | 401 | 480 | 109 | 225 | 22 | 37 |
| Cash | 🔒 Login | 2,196 | 0 | 4,103 | 0 | 0 | 0 | 0 | 0 | 4,961 | 3,349 | 4,832 | 21,812 | 21,458 | 24,271 | 23,852 | 22,415 | 21,159 | 20,548 | 19,556 | 18,429 | 17,097 | 16,197 | 15,766 | 15,807 | 15,196 | 14,961 | 17,222 | 19,444 | 6,834 | 5,483 | 4,917 | 6,407 | 6,125 | 5,589 | 5,339 | 5,135 | 4,990 | 4,277 | 4,215 | 3,692 | 3,449 | 2,775 | 1,721 | 3,550 | 2,161 | 1,821 | 1,713 | 1,927 | 1,500 | 1,258 | 1,251 | 1,099 | 813 | 752 | 0 | 862 | 720 | 616 | 502 | 505 | 495 | 1,624 | 315 | 146 | 216 | 185 | 109 | 50 | 22 | 37 |
| Cash Equivalents | 🔒 Login | 4,111 | 4,100 | 4,103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short Term Investments | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 🔒 Login | 3,731 | 3,489 | 3,351 | 4,405 | 4,686 | 4,201 | 3,005 | 4,271 | 4,311 | 3,546 | 2,978 | 3,062 | 3,484 | 3,950 | 3,291 | 3,037 | 3,599 | 2,966 | 2,514 | 2,445 | 2,599 | 2,172 | 2,051 | 2,054 | 2,422 | 2,237 | 1,593 | 1,643 | 1,642 | 1,486 | 1,275 | 1,067 | 1,334 | 1,315 | 1,300 | 1,323 | 1,285 | 1,477 | 1,254 | 1,454 | 1,562 | 1,638 | 2,013 | 1,753 | 2,628 | 2,194 | 1,971 | 1,688 | 834 | 746 | 545 | 565 | 442 | 403 | 0 | 361 | 444 | 369 | 223 | 175 | 139 | 836 | 198 | 152 | 159 | 261 | 0 | 166 | 0 | 0 |
| Inventory | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory Finished Goods | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory Raw Materials | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory Parts | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory WIP | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Prepaid Expenses | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Noncurrent | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property Plant And Equipment | 🔒 Login | 302 | 338 | 365 | 401 | 435 | 472 | 495 | 534 | 563 | 594 | 625 | 649 | 674 | 696 | 713 | 737 | 764 | 775 | 795 | 817 | 839 | 867 | 899 | 329 | 64 | 122 | 132 | 151 | 155 | 156 | 145 | 159 | 173 | 187 | 204 | 171 | 179 | 186 | 175 | 653 | 415 | 145 | 145 | 223 | 242 | 254 | 298 | 347 | 69 | 75 | 56 | 54 | 56 | 61 | 0 | 67 | 74 | 69 | 0 | 53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 🔒 Login | 10,716 | 11,346 | 11,744 | 27,445 | 28,126 | 28,805 | 29,082 | 30,175 | 30,860 | 31,545 | 31,823 | 2,123 | 2,231 | 2,339 | 2,039 | 2,557 | 2,673 | 2,789 | 2,498 | 3,023 | 3,171 | 3,343 | 3,107 | 3,984 | 4,176 | 4,367 | 2,394 | 2,926 | 2,608 | 2,733 | 2,450 | 1,131 | 1,214 | 1,297 | 1,148 | 1,485 | 1,675 | 1,933 | 1,959 | 2,996 | 3,242 | 3,488 | 2,782 | 3,322 | 3,553 | 3,783 | 3,293 | 4,243 | 380 | 405 | 432 | 458 | 483 | 506 | 0 | 109 | 116 | 123 | 88 | 93 | 98 | 107 | 114 | 120 | 127 | 134 | 0 | 148 | 0 | 0 |
| Goodwill | 🔒 Login | 19,043 | 19,043 | 19,043 | 21,927 | 21,927 | 21,927 | 19,043 | 21,928 | 22,498 | 16,122 | 22,498 | 6,376 | 6,376 | 6,376 | 6,376 | 6,376 | 6,376 | 6,376 | 6,376 | 6,376 | 6,376 | 6,376 | 6,376 | 6,051 | 6,051 | 6,051 | 5,032 | 4,868 | 4,070 | 4,070 | 4,070 | 2,242 | 2,242 | 2,242 | 2,243 | 2,242 | 2,242 | 2,242 | 2,242 | 2,242 | 2,242 | 2,242 | 2,242 | 1,057 | 1,057 | 1,057 | 1,057 | 1,503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Right Of Use Assets | 🔒 Login | 639 | 703 | 766 | 830 | 894 | 958 | 1,022 | 1,086 | 1,150 | 1,213 | 1,277 | 1,341 | 1,405 | 1,469 | 1,533 | 1,607 | 1,681 | 1,756 | 1,830 | 1,904 | 1,979 | 2,053 | 2,127 | 135 | 102 | 102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Assets | 🔒 Login | 4,280 | 4,735 | 3,793 | 0 | 0 | 0 | 1,620 | 0 | 0 | 0 | 1,059 | 0 | 0 | 0 | 917 | 0 | 0 | 0 | 465 | 262 | 292 | 294 | 256 | 0 | 0 | 0 | 522 | 0 | 0 | 0 | 474 | 0 | 0 | 0 | 867 | 0 | 0 | 0 | 716 | 0 | 0 | 0 | 576 | 0 | 0 | 0 | 485 | 0 | 0 | 0 | 245 | 0 | 0 | 0 | 0 | 199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 🔒 Login | 88 | 97 | 158 | 153 | 344 | 355 | 101 | 586 | 397 | 176 | 136 | 110 | 91 | 83 | 94 | 93 | 94 | 93 | 88 | 76 | 64 | 67 | 77 | 193 | 240 | 264 | 35 | 32 | 17 | 19 | 18 | 18 | 20 | 19 | 18 | 18 | 19 | 19 | 18 | 29 | 28 | 28 | 28 | 50 | 46 | 22 | 22 | 22 | 12 | 12 | 12 | 12 | 12 | 12 | 0 | 22 | 16 | 16 | 16 | 16 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 |
| Total | 🔒 Login | 35,068 | 36,262 | 35,869 | 50,756 | 51,726 | 52,517 | 51,363 | 54,309 | 55,468 | 49,650 | 57,418 | 10,599 | 10,777 | 10,963 | 11,672 | 11,370 | 11,588 | 11,789 | 12,052 | 12,458 | 12,721 | 13,000 | 12,842 | 10,692 | 10,633 | 10,906 | 8,115 | 7,977 | 6,850 | 6,978 | 7,157 | 3,550 | 3,649 | 3,745 | 4,480 | 3,916 | 4,115 | 4,380 | 5,111 | 5,920 | 5,928 | 5,903 | 5,774 | 4,652 | 4,898 | 5,116 | 5,155 | 6,115 | 462 | 492 | 744 | 524 | 550 | 579 | 0 | 397 | 206 | 208 | 104 | 162 | 113 | 107 | 114 | 120 | 127 | 134 | 0 | 150 | 0 | 0 |
| Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 14,865 | 16,388 | 25,412 | 26,459 | 27,380 | 29,191 | 29,732 | 29,725 | 31,436 | 31,182 | 33,102 | 7,474 | 7,662 | 8,045 | 7,637 | 7,078 | 7,564 | 7,580 | 6,747 | 6,859 | 7,026 | 6,366 | 6,290 | 3,670 | 3,794 | 4,113 | 3,289 | 3,802 | 3,842 | 3,758 | 3,739 | 2,339 | 2,517 | 2,386 | 2,283 | 2,443 | 2,467 | 2,445 | 2,611 | 2,997 | 4,752 | 4,404 | 4,195 | 5,712 | 5,290 | 5,147 | 5,055 | 6,412 | 543 | 600 | 695 | 558 | 526 | 669 | 0 | 520 | 345 | 264 | 244 | 172 | 125 | 1,917 | 112 | 185 | 190 | 276 | 0 | 410 | 0 | 0 |
| Current | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 12,167 | 13,473 | 12,814 | 12,593 | 12,559 | 13,215 | 12,650 | 11,658 | 12,084 | 10,240 | 31,191 | 5,956 | 6,048 | 6,324 | 5,802 | 5,078 | 5,489 | 5,428 | 4,579 | 4,685 | 4,758 | 4,003 | 3,840 | 2,958 | 3,025 | 3,338 | 2,600 | 2,599 | 2,638 | 2,550 | 2,519 | 2,199 | 2,368 | 2,221 | 2,104 | 2,112 | 2,126 | 2,122 | 2,403 | 2,350 | 4,202 | 3,846 | 3,505 | 3,953 | 2,436 | 2,610 | 2,874 | 3,928 | 448 | 500 | 590 | 453 | 433 | 587 | 0 | 451 | 288 | 219 | 212 | 152 | 123 | 1,917 | 112 | 185 | 116 | 178 | 0 | 272 | 0 | 0 |
| Accounts Payable | 🔒 Login | 1,478 | 1,655 | 1,423 | 1,420 | 1,077 | 1,598 | 1,180 | 1,324 | 1,286 | 1,560 | 1,374 | 691 | 584 | 850 | 695 | 667 | 754 | 589 | 304 | 355 | 430 | 383 | 266 | 397 | 438 | 625 | 371 | 494 | 356 | 513 | 666 | 481 | 643 | 312 | 343 | 288 | 298 | 554 | 385 | 377 | 345 | 384 | 256 | 413 | 409 | 295 | 268 | 445 | 96 | 110 | 63 | 49 | 83 | 106 | 0 | 104 | 148 | 140 | 89 | 66 | 84 | 1,722 | 62 | 52 | 51 | 80 | 0 | 144 | 0 | 0 |
| Accrued Liabilities | 🔒 Login | 2,394 | 2,140 | 1,699 | 2,185 | 1,983 | 2,033 | 1,838 | 1,922 | 2,374 | 2,344 | 2,255 | 1,638 | 1,739 | 1,791 | 1,975 | 1,654 | 1,989 | 2,098 | 1,805 | 1,367 | 1,385 | 1,060 | 1,151 | 648 | 613 | 889 | 577 | 365 | 653 | 558 | 613 | 680 | 601 | 932 | 806 | 688 | 536 | 527 | 996 | 1,000 | 1,150 | 1,194 | 1,105 | 1,060 | 694 | 1,343 | 1,255 | 1,794 | 41 | 99 | 37 | 64 | 33 | 59 | 0 | 39 | 53 | 44 | 34 | 35 | 38 | 195 | 50 | 60 | 65 | 98 | 0 | 128 | 0 | 0 |
| Short Term Debt | 🔒 Login | 870 | 870 | 4,000 | 3,667 | 4,000 | 4,000 | 4,000 | 3,000 | 0 | 0 | 22,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 🔒 Login | 4,741 | 5,021 | 4,743 | 5,308 | 5,476 | 5,584 | 4,750 | 5,164 | 5,729 | 5,166 | 5,405 | 3,429 | 3,481 | 3,086 | 3,086 | 2,699 | 2,699 | 2,383 | 2,212 | 2,098 | 2,015 | 1,879 | 1,812 | 1,566 | 1,624 | 1,464 | 1,249 | 1,389 | 1,273 | 1,125 | 887 | 958 | 1,040 | 859 | 843 | 940 | 1,010 | 875 | 822 | 882 | 996 | 795 | 877 | 1,095 | 1,332 | 973 | 1,053 | 1,189 | 64 | 91 | 113 | 85 | 51 | 147 | 0 | 178 | 86 | 36 | 89 | 51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Lease Liabilities | 🔒 Login | 0 | 0 | 0 | 387 | 384 | 379 | 0 | 376 | 374 | 371 | 0 | 365 | 363 | 361 | 358 | 367 | 375 | 385 | 390 | 391 | 389 | 384 | 0 | 384 | 97 | 135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Noncurrent | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 294 | 288 | 282 | 276 | 589 | 583 | 576 | 570 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,072 | 759 | 447 | 134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Lease Liabilities | 🔒 Login | 495 | 581 | 668 | 755 | 840 | 927 | 1,009 | 1,093 | 1,175 | 1,258 | 1,339 | 1,422 | 1,501 | 1,580 | 1,659 | 1,738 | 1,815 | 1,890 | 1,971 | 2,054 | 2,138 | 2,226 | 2,309 | 2,309 | 62 | 74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Lease Liabilities | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 🔒 Login | 73 | 0 | -4,101 | 40 | 59 | 132 | -849 | 66 | 273 | 0 | -278 | 0 | 0 | 0 | -106 | 0 | 0 | 0 | 312 | 0 | 0 | 0 | -528 | 0 | 0 | 0 | -344 | 0 | 0 | 0 | -60 | 0 | 0 | 0 | -187 | 0 | 0 | 0 | -630 | 0 | 0 | 0 | -999 | 0 | 0 | 0 | -210 | 0 | 0 | 0 | -9 | 0 | 0 | 0 | 0 | 124 | 0 | 0 | 0 | -221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 🔒 Login | 586 | 589 | -3,433 | 940 | 899 | 1,059 | 181 | 1,159 | 1,448 | 1,423 | 1,061 | 1,422 | 1,501 | 1,580 | 1,553 | 1,738 | 1,815 | 1,890 | 2,283 | 2,054 | 2,138 | 2,226 | 1,781 | 2,654 | 412 | 430 | -68 | 636 | 639 | 643 | 587 | 86 | 95 | 103 | -75 | 120 | 128 | 135 | -517 | 35 | 42 | 50 | -942 | 122 | 1,204 | 887 | 320 | 282 | 95 | 100 | 97 | 105 | 93 | 81 | 0 | 193 | 57 | 45 | 32 | -201 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 30,688 | 30,895 | 25,226 | 35,264 | 35,441 | 35,180 | 35,420 | 35,789 | 35,178 | 33,417 | 33,223 | 29,244 | 29,350 | 32,203 | 31,620 | 30,876 | 29,690 | 28,500 | 28,142 | 27,364 | 26,479 | 26,208 | 26,100 | 26,419 | 26,335 | 26,002 | 25,663 | 28,104 | 14,555 | 13,725 | 13,211 | 11,985 | 11,668 | 11,013 | 10,578 | 10,014 | 9,756 | 9,195 | 8,559 | 8,767 | 6,694 | 6,385 | 6,008 | 4,902 | 4,665 | 4,451 | 4,206 | 4,161 | 2,524 | 2,128 | 1,846 | 1,787 | 1,566 | 1,377 | 0 | 1,212 | 1,286 | 1,190 | 901 | 908 | 703 | 710 | 563 | 280 | 359 | 359 | 0 | -19 | 0 | 0 |
| Common Stock | 🔒 Login | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 2 | 2 | 18 | 18 | 2 | 18 | 18 | 17 | 17 | 17 | 17 | 0 | 19 | 0 | 0 |
| Preferred Stock | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Additional Paid In Capital | 🔒 Login | 24,728 | 24,539 | 24,259 | 23,999 | 23,731 | 23,464 | 23,531 | 23,216 | 22,838 | 22,484 | 22,147 | 18,051 | 18,790 | 22,461 | 22,401 | 22,268 | 22,113 | 22,024 | 22,214 | 21,757 | 21,619 | 22,117 | 22,275 | 22,684 | 22,793 | 22,662 | 22,525 | 25,023 | 11,396 | 10,703 | 10,400 | 9,776 | 9,650 | 9,368 | 9,120 | 8,912 | 8,704 | 8,419 | 8,203 | 8,038 | 6,108 | 5,857 | 5,725 | 4,570 | 4,417 | 4,267 | 3,978 | 3,843 | 2,227 | 2,137 | 2,070 | 2,124 | 2,117 | 1,964 | 0 | 1,742 | 1,710 | 1,670 | 1,681 | 1,677 | 1,663 | 1,630 | 1,612 | 1,464 | 1,471 | 1,461 | 0 | 1,441 | 0 | 0 |
| Retained Earnings | 🔒 Login | 6,053 | 6,528 | 1,141 | 11,336 | 11,802 | 11,795 | 11,934 | 12,660 | 12,387 | 11,024 | 11,168 | 11,277 | 10,591 | 9,750 | 9,234 | 8,618 | 7,594 | 6,488 | 5,943 | 5,624 | 4,835 | 4,063 | 3,837 | 3,768 | 3,568 | 3,356 | 3,151 | 3,086 | 3,155 | 2,942 | 2,774 | 2,177 | 2,017 | 1,671 | 1,491 | 1,124 | 1,071 | 798 | 389 | 766 | 629 | 564 | 327 | 392 | 316 | 248 | 285 | 355 | 296 | -11 | -226 | -339 | -553 | -589 | 0 | -532 | -426 | -497 | -797 | -771 | -978 | -937 | -1,066 | -1,201 | -1,125 | -1,115 | 0 | -1,475 | 0 | 0 |
| Accumulated Other Comprehensive Income | 🔒 Login | -97 | -176 | -178 | -75 | -96 | -83 | -49 | -91 | -51 | -95 | -96 | -88 | -35 | -12 | -19 | -14 | -21 | -16 | -19 | -21 | 21 | 24 | -16 | -37 | -30 | -20 | -17 | -9 | 1 | 77 | 34 | 29 | -2 | -29 | -36 | -25 | -23 | -25 | -35 | -40 | -46 | -39 | -47 | -63 | -69 | -66 | -59 | -39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Treasury Stock | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 4 | 0 | 4 | 0 | 0 |
| Minority Interest | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Temporary Equity | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Income Statement
Performance overview from 2008-06-30 to 2025-09-30.
| 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2012-01-04 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 5,621 | 5,476 | 23,057 | 5,639 | 6,020 | 5,572 | 24,522 | 7,569 | 9,651 | 8,619 | 23,514 | 5,280 | 5,807 | 5,288 | 21,883 | 5,465 | 5,720 | 4,980 | 18,526 | 4,882 | 4,884 | 4,016 | 16,295 | 4,019 | 4,138 | 4,179 | 14,232 | 3,255 | 3,799 | 3,530 | 12,628 | 2,931 | 3,443 | 2,856 | 12,059 | 2,873 | 3,134 | 3,277 | 11,620 | 2,787 | 3,106 | 3,044 | 13,630 | 3,221 | 3,638 | 3,494 | 8,842 | 2,103 | 1,724 | 1,411 | 4,306 | 1,216 | 1,108 | 797 | 0 | 3,228 | 892 | 1,104 | 514 | 3,861 | 404 | 2,360 | 605 | 1,885 | 326 | 766 | 473 | 1,425 | 312 | 451 |
| Segments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Segment1 | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Segment2 | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Segment3 | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cost Of Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 1,336 | 1,203 | 5,617 | 1,411 | 1,373 | 1,388 | 5,607 | 1,797 | 2,336 | 1,829 | 5,684 | 1,212 | 1,364 | 1,232 | 5,748 | 1,355 | 1,480 | 1,394 | 5,415 | 1,387 | 1,362 | 1,253 | 5,080 | 1,222 | 1,250 | 1,302 | 4,103 | 981 | 1,030 | 1,021 | 3,395 | 821 | 909 | 746 | 3,025 | 739 | 824 | 770 | 3,448 | 843 | 900 | 913 | 4,066 | 995 | 1,069 | 1,028 | 2,578 | 628 | 513 | 399 | 1,501 | 341 | 409 | 357 | 0 | 1,392 | 379 | 437 | 232 | 2,509 | 191 | 1,913 | 199 | 787 | 145 | 271 | 214 | 745 | 162 | 284 |
| Gross Profit | 🔒 Login | 4,285 | 4,273 | 17,440 | 4,228 | 4,647 | 4,184 | 18,915 | 5,772 | 7,315 | 6,790 | 17,830 | 4,068 | 4,443 | 4,056 | 16,135 | 4,110 | 4,240 | 3,586 | 13,111 | 3,495 | 3,522 | 2,763 | 11,215 | 2,797 | 2,888 | 2,877 | 10,129 | 2,274 | 2,769 | 2,509 | 9,233 | 2,110 | 2,534 | 2,110 | 9,034 | 2,134 | 2,310 | 2,507 | 8,172 | 1,944 | 2,207 | 2,131 | 9,564 | 2,226 | 2,569 | 2,467 | 6,264 | 1,475 | 1,211 | 1,012 | 2,804 | 875 | 699 | 440 | 0 | 1,836 | 512 | 667 | 281 | 1,351 | 213 | 447 | 406 | 1,099 | 181 | 495 | 259 | 680 | 150 | 167 |
| Operating Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 1,454 | 1,237 | 18,319 | 1,394 | 1,258 | 1,014 | 5,208 | 2,040 | 1,587 | 1,573 | 2,660 | 899 | 700 | 554 | 2,024 | 1,008 | 440 | 392 | 1,423 | 1,461 | 1,491 | 1,455 | 1,905 | 1,913 | 1,933 | 1,835 | 2,020 | 1,766 | 1,519 | 1,444 | 1,383 | 1,279 | 1,244 | 1,182 | 1,074 | 1,432 | 1,227 | 1,078 | 1,050 | 1,242 | 1,281 | 1,110 | 1,406 | 1,215 | 1,214 | 1,555 | 624 | 677 | 476 | 475 | 1,725 | 384 | 563 | 371 | 0 | 1,066 | 351 | 300 | 253 | 862 | 266 | 251 | 160 | 538 | 130 | 139 | 102 | 1,356 | 348 | 404 |
| Research And Development | 🔒 Login | 655 | 733 | 2,821 | 671 | 719 | 654 | 2,544 | 581 | 532 | 774 | 1,306 | 245 | 214 | 275 | 1,075 | 373 | 256 | 249 | 825 | 212 | 165 | 194 | 1,219 | 288 | 343 | 337 | 1,276 | 333 | 285 | 298 | 763 | 156 | 129 | 125 | 404 | 133 | 90 | 69 | 327 | 63 | 94 | 99 | 392 | 94 | 92 | 78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Selling General And Administrative | 🔒 Login | 330 | 301 | 1,267 | 255 | 339 | 439 | 1,690 | 409 | 364 | 462 | 591 | 95 | 114 | 95 | 250 | 37 | 52 | 80 | 245 | 1,052 | 1,197 | 1,216 | 163 | 1,229 | 1,322 | 1,361 | 115 | 944 | 948 | 1,004 | 104 | 758 | 855 | 911 | 78 | 839 | 800 | 842 | 174 | 760 | 907 | 880 | 604 | 806 | 912 | 1,286 | 342 | 610 | 387 | 409 | 1,309 | 323 | 379 | 289 | 0 | 965 | 281 | 256 | 234 | 742 | 181 | 206 | 160 | 538 | 130 | 139 | 102 | 1,226 | 218 | 404 |
| Stock Based Compensation | 🔒 Login | 469 | 203 | 0 | 468 | 200 | -79 | 1,365 | 1,050 | 691 | 337 | 763 | 559 | 372 | 184 | 333 | 232 | 132 | 63 | 273 | 201 | 129 | 45 | 523 | 396 | 268 | 137 | 629 | 489 | 286 | 142 | 516 | 365 | 260 | 146 | 592 | 460 | 337 | 167 | 549 | 419 | 279 | 132 | 410 | 315 | 210 | 191 | 283 | 66 | 90 | 66 | 416 | 61 | 185 | 82 | 0 | 101 | 70 | 44 | 19 | 116 | 79 | 45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Allocated Stock Based Compensation | 🔒 Login | 0 | 0 | 0 | 241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61 | 0 | 0 | 0 | 0 | 26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Impairment Charges | 🔒 Login | 0 | 0 | 14,150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 130 | 130 | 0 |
| Restructuring Charges | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Operating Expenses | 🔒 Login | 0 | 0 | 81 | 0 | 0 | 0 | -391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 366 | 366 | 0 | 0 | 80 | -4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | 🔒 Login | -249 | -677 | -16,319 | -604 | -531 | -862 | -2,739 | 593 | 1,747 | 581 | 2,669 | 789 | 1,148 | 688 | 3,743 | 977 | 1,361 | 707 | 2,694 | 1,076 | 1,001 | 248 | 474 | 180 | 130 | 147 | 1,163 | 119 | 595 | 315 | 2,028 | 481 | 733 | 375 | 1,935 | 294 | 466 | 690 | 634 | 332 | 297 | 318 | 1,473 | 487 | 379 | 375 | 1,700 | 344 | 613 | 368 | 557 | 351 | 59 | -98 | 0 | 248 | 117 | 311 | -29 | 228 | -53 | 127 | 170 | 275 | -11 | 269 | 93 | -998 | -263 | -355 |
| Non Operating | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77 | 20 | 2 | 3 | 0 | 1 | 1 | 56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 🔒 Login | 279 | 204 | 1,107 | 1,093 | 190 | 284 | 1,249 | 113 | 109 | 151 | 11 | 0 | 0 | 0 | 257 | 0 | 0 | 0 | 304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19 | 33 | 33 | 0 | 50 | 50 | 50 | 72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 19 | -12 | -1 | -35 | 1 | -1 | 0 | 1 | 9 | 5 | -22 |
| Gain On Asset Sales | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non Operating Income | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Before Tax | 🔒 Login | -248 | -950 | -17,345 | -1,217 | -820 | -941 | -4,379 | 460 | 1,845 | -192 | 2,658 | 866 | 1,168 | 690 | 4,112 | 1,343 | 0 | 0 | 451 | 1,072 | 1,002 | 306 | 0 | 259 | 245 | 218 | 0 | 118 | 590 | 310 | 0 | 482 | 717 | 366 | 0 | 288 | 549 | 691 | 0 | 195 | 56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118 | 313 | 0 | 0 | -41 | 129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Income Tax | 🔒 Login | -9 | -185 | -4,064 | -347 | -137 | -158 | -938 | 187 | 482 | -48 | 724 | 180 | 327 | 174 | 821 | 319 | 256 | 163 | 724 | 283 | 230 | 80 | 109 | 0 | 0 | 0 | 373 | 0 | 0 | 0 | 131 | 0 | 0 | 0 | 464 | 0 | 0 | 0 | -132 | 0 | 0 | 0 | -279 | 0 | 0 | 0 | 556 | 0 | 0 | 0 | 251 | 0 | 0 | 0 | 0 | 22 | 47 | -13 | 0 | -221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | 🔒 Login | -239 | -765 | -13,281 | -598 | 7 | -783 | -766 | 273 | 1,363 | -144 | -1,934 | 2,043 | 1,357 | 516 | 3,291 | 2,675 | 1,106 | 545 | 2,106 | 789 | 772 | 226 | 686 | 200 | 212 | 205 | 837 | 86 | 366 | 320 | 1,871 | 308 | 493 | 325 | 1,555 | 195 | 357 | 493 | 145 | 137 | 65 | 237 | 42 | 76 | 68 | -37 | 629 | 117 | 365 | 216 | 306 | 214 | 36 | -57 | 0 | 239 | 71 | 300 | -26 | 429 | -41 | 129 | 135 | 274 | -10 | 269 | 91 | -963 | -268 | -333 |
Cash Flow Statement
Operational cash dynamics from 2008-06-30 to 2025-09-30.
| 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2012-01-04 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | 🔒 Login | -475 | 5,387 | -10,793 | -466 | 7 | -139 | 766 | 273 | 1,363 | -144 | 1,934 | 686 | 841 | 516 | 3,291 | 1,024 | 1,106 | 545 | 2,106 | 789 | 772 | 226 | 686 | 200 | 212 | 205 | 837 | 86 | 366 | 320 | 1,871 | 308 | 493 | 325 | 1,555 | 195 | 357 | 493 | 145 | 137 | 65 | 237 | 42 | 76 | 68 | -37 | 629 | 117 | 365 | 216 | 306 | 214 | 36 | -57 | 0 | 239 | 71 | 300 | -26 | 429 | -41 | 129 | 135 | 274 | -10 | 269 | 91 | -963 | -268 | -333 |
| Adjustments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Depreciation And Amortization | 🔒 Login | 665 | 670 | 2,559 | 676 | 674 | 682 | 2,559 | 727 | 723 | 722 | 816 | 146 | 147 | 16 | 459 | 153 | 152 | 132 | 609 | 182 | 209 | 209 | 718 | 229 | 218 | 212 | 520 | 155 | 142 | 142 | 375 | 102 | 103 | 106 | 811 | 216 | 282 | 282 | 995 | 269 | 263 | 268 | 934 | 267 | 281 | 282 | 395 | 144 | 33 | 35 | 109 | 33 | 35 | 36 | 0 | 24 | 15 | 13 | 12 | 39 | 7 | 10 | 11 | 38 | 9 | 10 | 9 | 35 | 4 | 5 |
| Stock Based Compensation | 🔒 Login | 469 | 203 | 0 | 468 | 200 | -79 | 1,365 | 1,050 | 691 | 337 | 763 | 559 | 372 | 184 | 333 | 232 | 132 | 63 | 273 | 201 | 129 | 45 | 523 | 396 | 268 | 137 | 629 | 489 | 286 | 142 | 516 | 365 | 260 | 146 | 592 | 460 | 337 | 167 | 549 | 419 | 279 | 132 | 410 | 315 | 210 | 191 | 283 | 66 | 90 | 66 | 416 | 61 | 185 | 82 | 0 | 101 | 70 | 44 | 19 | 116 | 79 | 45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Impairments | 🔒 Login | 0 | 0 | 14,150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 130 | 130 | 0 |
| Deferred Taxes | 🔒 Login | -415 | -941 | -3,933 | -99 | -72 | -7 | -433 | -506 | -299 | 26 | -278 | -80 | -63 | -35 | -106 | -14 | -10 | -15 | 312 | -27 | -51 | -42 | -528 | -46 | 6 | 6 | -336 | -15 | -17 | -8 | -50 | 0 | -5 | -1 | -210 | 73 | 75 | 56 | -632 | -107 | -210 | -210 | -1,000 | -14 | -1 | 0 | -277 | 7 | 0 | 0 | -9 | 101 | -36 | -38 | 0 | 22 | 60 | 13 | 0 | -221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gain On Asset Sales | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change In Working Capital | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash From Operations | 🔒 Login | 882 | 747 | 3,160 | 2,294 | 796 | 986 | 3,060 | 2,290 | 2,003 | 272 | 4,019 | 3,025 | 1,644 | 548 | 4,731 | 3,319 | 2,081 | 1,269 | 4,386 | 3,400 | 2,079 | 602 | 2,864 | 1,955 | 795 | 536 | 2,869 | 2,153 | 1,589 | 537 | 2,512 | 2,095 | 1,457 | 647 | 2,761 | 2,020 | 1,486 | 501 | 3,177 | 2,311 | 1,916 | 1,079 | 1,462 | 1,628 | 267 | 22 | 1,390 | 1,151 | 488 | 110 | 754 | 357 | 2 | -108 | 0 | 478 | 335 | 217 | 26 | 446 | 393 | 1,485 | 176 | 187 | 250 | 193 | 105 | 11 | -46 | -42 |
| Investing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash From Investing | 🔒 Login | 11,965 | 11,965 | -616 | -556 | -416 | -261 | -153 | 5 | 172 | 345 | -18,029 | -52 | -38 | -21 | -277 | -264 | -201 | -16 | -27 | -15 | -4 | 0 | -3,228 | -3,110 | -2,814 | -2,794 | -1,195 | -1,192 | -39 | -25 | -2,817 | -900 | -630 | -292 | -1,189 | -810 | -563 | -378 | -663 | -383 | -228 | -22 | -1,771 | -64 | -47 | -8 | -3,222 | -3,219 | -30 | -28 | -300 | -290 | -284 | -277 | 0 | -84 | -83 | -70 | -29 | -48 | -43 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditures | 🔒 Login | 12 | 12 | 19 | 19 | 16 | 16 | 25 | 26 | 11 | 5 | 66 | 52 | 38 | 21 | 62 | 49 | 40 | 16 | 27 | 15 | 4 | 0 | 420 | 302 | 6 | 6 | 51 | 48 | 39 | 25 | 11 | 9 | 6 | 2 | 112 | 59 | 45 | 31 | 110 | 45 | 26 | 22 | 71 | 64 | 47 | 8 | 44 | 40 | 30 | 28 | 19 | 9 | 4 | 2 | 0 | 44 | 43 | 30 | 29 | 48 | -43 | -7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Acquisitions | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase Of Investments | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale Of Investments | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Financing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash From Financing | 🔒 Login | -12,957 | -12,739 | -4,000 | -3,333 | -2,000 | -1,000 | -2,081 | -2,081 | -2,100 | -2,100 | -4,909 | -4,909 | -3,983 | -124 | -146 | -178 | -233 | -253 | -574 | -719 | -785 | -203 | -1,093 | -236 | 0 | 0 | 10,687 | 13,610 | 404 | 8 | -199 | -205 | -77 | -119 | -418 | -276 | -135 | -76 | -17 | 40 | 23 | 0 | 341 | 278 | 229 | 98 | 2,357 | 2,783 | -208 | -75 | -66 | 170 | 234 | 275 | 0 | -37 | -37 | -35 | 0 | -40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt Issued | 🔒 Login | 12,000 | 12,000 | 0 | 0 | 0 | 0 | 19,988 | 19,988 | 19,988 | 19,968 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,500 | 2,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt Repaid | 🔒 Login | 12,957 | 12,739 | 0 | 3,333 | 2,000 | 1,000 | 0 | 0 | 0 | 22,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Convertible Debt Repaid | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt Issuance Costs | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 88 | 88 | 88 | 68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 460 | 460 | 305 | 152 | 588 | 440 | 291 | 145 | 453 | 309 | 167 | 84 | 83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 117 | 117 | 58 | 0 | 271 | 116 | 58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,000 | 5,000 | 4,041 | 182 | 453 | 452 | 452 | 452 | 785 | 785 | 785 | 203 | 773 | 236 | 0 | 0 | 2,635 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37 | 37 | 35 | 0 | -40 | 0 | 0 | 0 | 10 | 7 | 7 | 7 | 0 | 0 | 0 |
| Share Issuance | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Lease Principal Payments | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest Distributions | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Taxes Paid | 🔒 Login | 387 | 0 | 342 | 170 | 101 | 0 | 1,314 | 993 | 0 | 0 | 954 | 782 | 643 | 0 | 1,050 | 893 | 664 | 0 | 458 | 323 | 12 | 10 | 340 | 218 | 128 | 37 | 66 | 46 | 31 | 12 | 943 | 659 | 437 | 37 | 716 | 435 | 263 | 120 | 283 | 266 | 35 | 35 | 863 | 642 | 557 | 331 | 699 | 447 | 382 | 254 | 23 | 23 | 23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Paid | 🔒 Login | 317 | 223 | 1,387 | 0 | 754 | 304 | 1,394 | 1,208 | 158 | 510 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 86 | 86 | 67 | 20 | 168 | 150 | 100 | 50 | 77 | 22 | 2 | 2 | 12 | 9 | 6 | 3 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Effect Of Exchange Rate On Cash | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Summary | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change In Cash | 🔒 Login | -6,307 | -4,100 | -8,206 | 0 | 0 | 0 | 0 | 0 | -4,961 | -3,349 | -4,832 | -21,812 | -21,458 | -24,271 | -23,852 | 2,877 | 1,647 | 1,000 | 3,785 | 2,666 | 1,290 | 399 | -1,457 | -1,391 | -2,019 | -2,258 | 12,361 | 14,571 | 1,954 | 520 | -504 | 990 | 750 | 236 | 1,154 | 934 | 788 | 47 | 2,497 | 1,968 | 1,711 | 1,057 | 32 | 1,842 | 449 | 111 | 525 | 715 | 250 | 7 | 388 | 237 | -49 | -110 | 0 | 358 | 216 | 112 | -3 | 359 | 349 | 1,478 | 169 | 96 | 165 | 135 | 59 | 11 | -17 | -2 |
| Beginning Cash | 🔒 Login | 6,307 | 4,100 | 8,206 | 0 | 0 | 0 | 0 | 0 | 4,961 | 3,349 | 4,832 | 21,812 | 21,458 | 24,271 | 23,852 | 22,415 | 21,159 | 20,548 | 19,556 | 18,429 | 17,097 | 16,197 | 15,766 | 15,807 | 15,196 | 14,961 | 17,222 | 19,444 | 6,834 | 5,483 | 4,917 | 6,407 | 6,125 | 5,589 | 5,339 | 5,135 | 4,990 | 4,277 | 4,215 | 3,692 | 3,449 | 2,775 | 1,721 | 3,550 | 2,161 | 1,821 | 1,713 | 1,927 | 1,500 | 1,258 | 1,251 | 1,099 | 813 | 752 | 0 | 862 | 720 | 616 | 502 | 505 | 495 | 1,624 | 315 | 146 | 216 | 185 | 109 | 50 | 22 | 37 |
| Ending Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Comments
How you think about this?