$ACTG - ACACIA RESEARCH CORP
Since The Great Reset, I’ve been collecting copyright-free data on ACACIA RESEARCH CORP, 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 2009-12-31 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 | 2018-01-01 | 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 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 775,546 | 801,606 | 756,394 | 707,572 | 753,593 | 631,725 | 633,545 | 529,147 | 534,708 | 556,604 | 482,928 | 485,269 | 561,699 | 661,440 | 798,856 | 746,080 | 623,825 | 564,898 | 511,307 | 426,515 | 394,146 | 213,721 | 218,161 | 186,930 | 203,762 | 219,097 | 223,949 | 220,276 | 250,467 | 317,835 | 0 | 308,768 | 441,210 | 264,490 | 272,861 | 296,003 | 323,496 | 296,408 | 339,813 | 347,901 | 467,647 | 503,964 | 507,364 | 536,348 | 548,920 | 568,676 | 574,726 | 593,393 | 657,716 | 680,592 | 714,532 | 668,717 | 693,746 | 694,701 | 663,491 | 352,877 | 367,984 | 340,175 | 0 | 134,784 | 0 | 0 | 0 | 0 |
| Current | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 443,990 | 464,633 | 420,146 | 457,646 | 493,934 | 553,147 | 554,512 | 484,447 | 485,792 | 505,191 | 427,985 | 427,195 | 500,165 | 596,719 | 730,682 | 669,431 | 544,460 | 482,810 | 457,669 | 366,050 | 364,123 | 162,385 | 173,265 | 173,459 | 183,500 | 195,522 | 201,472 | 157,103 | 143,982 | 188,203 | 4,695 | 139,695 | 162,388 | 136,633 | 169,682 | 188,490 | 218,066 | 194,896 | 186,589 | 183,877 | 187,340 | 210,749 | 201,780 | 218,708 | 248,351 | 254,952 | 253,289 | 273,728 | 329,501 | 345,361 | 377,900 | 324,563 | 430,478 | 441,970 | 453,394 | 325,048 | 350,664 | 321,720 | 313,611 | 112,181 | 83,426 | 67,501 | 0 | 51,735 |
| Cash | 🔒 Login | 316,721 | 271,964 | 273,880 | 360,050 | 386,988 | 438,762 | 340,091 | 344,733 | 355,188 | 364,227 | 287,786 | 241,874 | 263,945 | 289,369 | 308,943 | 217,957 | 185,710 | 144,807 | 165,546 | 162,564 | 164,280 | 58,678 | 57,359 | 66,861 | 63,487 | 73,285 | 128,809 | 109,562 | 100,150 | 150,289 | 0 | 136,604 | 101,081 | 63,220 | 65,836 | 139,052 | 116,016 | 139,772 | 145,329 | 135,223 | 157,775 | 119,084 | 101,548 | 134,466 | 154,257 | 146,040 | 146,040 | 126,685 | 118,303 | 148,909 | 193,161 | 221,804 | 264,151 | 296,866 | 296,866 | 314,733 | 310,663 | 299,415 | 313,611 | 102,515 | 83,426 | 67,501 | 0 | 51,735 |
| Cash Equivalents | 🔒 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 |
| Short Term Investments | 🔒 Login | 0 | 0 | 0 | 50,850 | 54,924 | 59,668 | 99,818 | 101,261 | 89,603 | 97,474 | 98,358 | 159,306 | 205,181 | 283,234 | 398,528 | 0 | 0 | 0 | 0 | 0 | 22,539 | 105,938 | 111,386 | 102,300 | 101,038 | 0 | 37,032 | 66,386 | 34,694 | 29,359 | 0 | 0 | 57,487 | 55,052 | 90,927 | 19,443 | 30,326 | 32,243 | 0 | 0 | 0 | 37,090 | 53,289 | 58,558 | 72,459 | 74,798 | 95,590 | 130,017 | 166,998 | 171,216 | 134,287 | 89,475 | 146,647 | 132,496 | 134,185 | 6,597 | 6,514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 🔒 Login | 23,370 | 95,725 | 26,900 | 10,733 | 18,772 | 15,372 | 80,600 | 5,896 | 6,267 | 8,666 | 8,231 | 7,040 | 13,692 | 9,141 | 9,517 | 412 | 12,750 | 4,425 | 506 | 263 | 1,393 | 621 | 511 | 1,799 | 15,308 | 23,964 | 32,884 | 10,572 | 5,629 | 4,754 | 4,695 | 153 | 300 | 14,245 | 7,781 | 26,750 | 53,700 | 4,325 | 25,175 | 33,500 | 12,757 | 37,550 | 30,007 | 20,168 | 12,702 | 25,185 | 13,540 | 6,341 | 16,812 | 16,781 | 45,351 | 9,843 | 16,635 | 10,822 | 1,280 | 2,915 | 32,560 | 20,366 | 0 | 7,987 | 0 | 0 | 0 | 0 |
| Inventory | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 25,724 | 26,264 | 27,485 | 12,218 | 12,289 | 9,880 | 10,921 | 12,375 | 14,006 | 14,725 | 14,222 | 13,802 | 12,056 | 10,014 | 8,930 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 17,816 | 17,718 | 17,429 | 7,868 | 7,730 | 5,447 | 5,448 | 6,232 | 7,237 | 7,773 | 7,340 | 7,095 | 5,941 | 5,453 | 4,011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 6,737 | 7,301 | 8,575 | 3,785 | 3,805 | 3,404 | 3,591 | 4,294 | 4,562 | 2,096 | 4,335 | 4,244 | 4,523 | 3,408 | 3,207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
| 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 |
| Prepaid Expenses | 🔒 Login | 19,958 | 15,866 | 31,987 | 23,795 | 20,961 | 29,465 | 23,127 | 20,182 | 20,728 | 20,099 | 19,388 | 5,173 | 5,291 | 4,961 | 4,764 | 3,986 | 2,283 | 2,647 | 5,832 | 1,685 | 1,894 | 3,653 | 2,912 | 2,329 | 3,289 | 3,686 | 3,125 | 3,121 | 3,509 | 3,801 | 0 | 2,938 | 3,520 | 4,116 | 5,138 | 3,245 | 3,773 | 4,310 | 4,352 | 4,219 | 4,926 | 5,146 | 5,057 | 4,355 | 5,794 | 5,790 | 7,617 | 7,546 | 7,414 | 8,455 | 5,101 | 2,427 | 3,045 | 1,786 | 2,431 | 803 | 927 | 1,939 | 0 | 1,679 | 0 | 0 | 0 | 0 |
| Noncurrent | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property Plant And Equipment | 🔒 Login | 22,751 | 23,354 | 23,865 | 2,366 | 2,315 | 2,090 | 2,356 | 2,647 | 2,950 | 3,275 | 3,537 | 3,700 | 3,883 | 3,885 | 4,183 | 0 | 0 | 0 | 270 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94 | 127 | 155 | 189 | 231 | 272 | 319 | 374 | 421 | 500 | 634 | 701 | 782 | 766 | 778 | 607 | 536 | 339 | 317 | 342 | 212 | 220 | 232 | 177 | 0 | 135 | 0 | 0 | 0 | 0 |
| Intangible Assets | 🔒 Login | 52,958 | 59,193 | 47,420 | 30,872 | 36,017 | 29,690 | 33,556 | 27,557 | 30,590 | 33,624 | 36,658 | 39,692 | 42,725 | 45,759 | 48,793 | 39,826 | 42,438 | 45,050 | 16,912 | 18,071 | 19,245 | 12,550 | 7,814 | 8,671 | 9,534 | 9,681 | 6,587 | 18,147 | 23,099 | 56,587 | 0 | 0 | 67,360 | 75,233 | 80,804 | 0 | 94,716 | 100,958 | 151,882 | 0 | 249,486 | 262,337 | 274,659 | 0 | 269,435 | 282,524 | 290,197 | 0 | 296,272 | 303,489 | 305,809 | 0 | 226,317 | 214,204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | 🔒 Login | 25,782 | 25,566 | 29,339 | 8,990 | 9,000 | 8,990 | 8,990 | 7,541 | 7,541 | 7,541 | 7,541 | 7,541 | 7,541 | 7,541 | 7,470 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30,100 | 30,149 | 30,149 | 30,149 | 30,100 | 30,149 | 30,149 | 30,149 | 30,149 | 30,149 | 30,149 | 30,149 | 30,149 | 36,217 | 36,217 | 36,202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Right Of Use Assets | 🔒 Login | 10,397 | 8,001 | 9,287 | 1,366 | 1,639 | 1,717 | 1,872 | 1,488 | 910 | 1,614 | 2,005 | 2,393 | 2,415 | 2,334 | 2,027 | 671 | 759 | 845 | 951 | 1,101 | 1,249 | 1,395 | 1,264 | 1,800 | 2,100 | 628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 30,934 | 30,934 | 30,934 | 30,934 | 30,934 | 30,934 | 30,934 | 30,934 | 72,106 | 73,020 | 30,934 | 30,934 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,195 | 8,195 | 8,195 | 8,195 | 8,195 | 0 | 2,195 | 2,284 | 2,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,506 | 1,956 | 1,956 | 1,956 | 1,975 | 1,975 | 2,001 | 0 | 0 | 0 | 2,152 |
| Deferred Tax Assets | 🔒 Login | 16,998 | 17,231 | 31,625 | 8,424 | 13,854 | 6,567 | 7,796 | 321 | 0 | 0 | 2,207 | 0 | 0 | 0 | 40,465 | 0 | 0 | 0 | 38,797 | 0 | 0 | 0 | 371 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 0 | 10,611 | 0 | 0 | 0 | 162 | 0 | 0 | 0 | 81 | 0 | 0 | 0 | 27,264 | 0 | 0 | 0 | 31,755 | 0 | 0 | 0 | -26,813 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Assets | 🔒 Login | 6,890 | 5,978 | 6,415 | 7,759 | 4,257 | 4,572 | 4,227 | 5,146 | 6,925 | 5,359 | 5,202 | 4,819 | 5,041 | 5,273 | 5,283 | 728 | 746 | 774 | 505 | 5,311 | 5,466 | 1,004 | 818 | 2,126 | 1,658 | 216 | 236 | 183 | 187 | 1,193 | 0 | 207 | 382 | 407 | 336 | 618 | 365 | 365 | 1,111 | 1,110 | 353 | 355 | 355 | 355 | 351 | 350 | 309 | 318 | 1,016 | 986 | 138 | 137 | 417 | 462 | 465 | 465 | 467 | 467 | 0 | 664 | 0 | 0 | 0 | 0 |
| Total | 🔒 Login | 135,776 | 139,323 | 147,951 | 90,711 | 98,016 | 84,560 | 89,731 | 75,634 | 79,850 | 82,347 | 88,084 | 130,251 | 134,625 | 95,726 | 139,155 | 41,225 | 43,943 | 46,669 | 57,435 | 24,483 | 25,960 | 14,949 | 10,267 | 12,597 | 13,292 | 18,720 | 15,036 | 26,525 | 31,481 | 65,975 | 0 | 13,013 | 70,026 | 78,040 | 81,234 | 907 | 95,236 | 101,512 | 153,224 | 31,563 | 280,307 | 293,215 | 305,584 | 58,219 | 300,569 | 313,724 | 321,437 | 62,988 | 328,215 | 335,231 | 336,632 | 3,812 | 263,268 | 252,731 | 38,835 | 2,641 | 2,655 | 2,619 | 1,975 | 2,800 | 0 | 0 | 0 | 2,152 |
| Liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 198,075 | 224,346 | 203,775 | 129,006 | 156,848 | 42,121 | 43,936 | 25,549 | 176,121 | 179,439 | 193,682 | 184,306 | 276,380 | 300,064 | 353,628 | 500,286 | 467,934 | 429,033 | 212,067 | 214,090 | 220,090 | 43,210 | 35,114 | 12,621 | 22,145 | 32,263 | 32,709 | 18,134 | 16,091 | 50,782 | 0 | 13,109 | 36,267 | 19,243 | 15,170 | 28,560 | 48,494 | 29,842 | 33,753 | 33,746 | 28,172 | 33,138 | 34,145 | 47,300 | 41,994 | 46,625 | 39,506 | 31,195 | 52,443 | 61,688 | 82,188 | 50,239 | 72,141 | 70,997 | 55,507 | 30,765 | 44,859 | 30,965 | 0 | 20,931 | 0 | 0 | 0 | 0 |
| Current | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 50,440 | 75,487 | 49,639 | 27,919 | 44,204 | 25,846 | 27,636 | 21,433 | 77,806 | 90,213 | 87,209 | 85,437 | 136,220 | 194,409 | 200,190 | 204,449 | 171,390 | 137,979 | 124,816 | 138,314 | 123,493 | 10,709 | 11,715 | 10,571 | 20,014 | 31,347 | 31,035 | 16,260 | 13,620 | 48,977 | 0 | 9,557 | 27,515 | 18,666 | 14,790 | 28,191 | 47,922 | 29,278 | 33,198 | 33,225 | 26,720 | 31,706 | 32,734 | 45,911 | 38,341 | 43,100 | 35,440 | 26,002 | 33,373 | 42,086 | 53,863 | 21,993 | 37,866 | 37,751 | 22,502 | 30,133 | 44,251 | 30,336 | 0 | 19,859 | 0 | 0 | 0 | 0 |
| Accounts Payable | 🔒 Login | 10,972 | 12,457 | 12,074 | 5,258 | 3,191 | 4,702 | 3,261 | 8,530 | 5,789 | 8,413 | 6,036 | 5,097 | 5,484 | 5,298 | 5,440 | 2,196 | 2,625 | 3,633 | 3,707 | 4,849 | 2,716 | 4,376 | 7,265 | 8,268 | 9,461 | 11,448 | 4,299 | 9,067 | 8,855 | 9,040 | 0 | 7,956 | 7,691 | 9,239 | 11,712 | 14,283 | 22,688 | 11,424 | 14,580 | 17,347 | 17,477 | 11,525 | 12,705 | 14,860 | 16,564 | 16,788 | 12,295 | 11,555 | 16,310 | 15,592 | 17,127 | 9,235 | 16,388 | 18,648 | 8,407 | 6,625 | 7,201 | 7,645 | 0 | 7,099 | 0 | 0 | 0 | 0 |
| Accrued Liabilities | 🔒 Login | 6,394 | 6,879 | 6,277 | 4,969 | 3,983 | 4,624 | 4,207 | 5,202 | 5,505 | 5,490 | 4,737 | 5,070 | 4,108 | 4,345 | 3,698 | 4,019 | 2,382 | 2,017 | 2,265 | 2,595 | 1,998 | 1,127 | 507 | 29 | 35 | 0 | 350 | 0 | 0 | 0 | 0 | 465 | 0 | 0 | 0 | 1,593 | 0 | 0 | 0 | 576 | 0 | 0 | 0 | 1,481 | 0 | 0 | 0 | 1,039 | 0 | 0 | 0 | 1,815 | 0 | 0 | 0 | 909 | 0 | 0 | 0 | 941 | 0 | 0 | 0 | 0 |
| Short Term Debt | 🔒 Login | 2,400 | 2,400 | 2,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 731 | 1,403 | 1,319 | 1,268 | 911 | 1,069 | 977 | 1,149 | 1,022 | 1,206 | 1,229 | 1,403 | 1,378 | 1,453 | 1,114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities | 🔒 Login | 4,081 | 3,218 | 3,563 | 1,115 | 990 | 1,094 | 1,248 | 1,190 | 1,330 | 1,493 | 1,559 | 1,556 | 1,333 | 1,206 | 935 | 430 | 490 | 551 | 589 | 584 | 579 | 575 | 435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Liabilities | 🔒 Login | 7,551 | 5,872 | 6,778 | 1,251 | 1,447 | 1,477 | 1,736 | 1,535 | 898 | 1,566 | 1,873 | 2,186 | 2,254 | 2,298 | 2,027 | 671 | 759 | 845 | 951 | 1,101 | 1,249 | 1,395 | 1,264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
| Deferred Revenue | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 356 | 458 | 497 | 535 | 520 | 568 | 665 | 623 | 660 | 581 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2,697 | 2,697 | 14,001 | -5,509 | -10,939 | -3,652 | 4,881 | -1,063 | 125 | 502 | 2,948 | 2,710 | 3,052 | 3,513 | 59,017 | 0 | 0 | 0 | 38,797 | 0 | 0 | 0 | 371 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 0 | 10,611 | 0 | 0 | 0 | 162 | 210 | 210 | 210 | 81 | 1,161 | 1,161 | 1,161 | 27,264 | 3,139 | 3,139 | 3,139 | -33,490 | 19,974 | 0 | 0 | -39,517 | 0 | 0 | -36,202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 🔒 Login | 13,838 | 11,470 | 22,870 | -2,487 | -8,013 | -402 | 10,820 | 3,053 | 3,416 | 4,262 | 7,064 | 7,342 | 6,995 | 7,636 | 67,786 | 6,262 | 6,350 | 6,436 | 40,339 | 1,694 | 1,842 | 1,978 | 2,228 | 2,050 | 2,131 | 916 | 1,692 | 1,874 | 2,471 | 1,805 | 0 | 14,163 | 8,752 | 577 | 380 | 531 | 572 | 564 | 555 | 392 | 1,452 | 1,432 | 1,411 | 27,492 | 3,449 | 3,458 | 3,458 | -33,171 | 21,296 | 2,323 | 494 | -39,102 | 659 | 654 | -35,560 | 632 | 608 | 629 | 0 | 1,072 | 0 | 0 | 0 | 0 |
| Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 538,580 | 540,225 | 514,825 | 540,178 | 560,696 | 568,264 | 568,266 | 492,556 | 324,391 | 344,645 | 258,280 | 257,706 | 243,119 | 334,430 | 419,433 | 223,914 | 135,155 | 116,206 | 277,274 | 200,458 | 162,823 | 159,958 | 173,125 | 172,476 | 179,784 | 185,001 | 189,393 | 200,298 | 232,863 | 265,460 | 0 | 294,301 | 403,488 | 243,696 | 256,128 | 265,589 | 272,882 | 262,902 | 302,048 | 310,211 | 429,986 | 461,294 | 468,150 | 483,557 | 501,538 | 516,243 | 528,881 | 555,710 | 597,129 | 610,985 | 623,448 | 611,502 | 615,977 | 619,836 | 604,176 | 319,949 | 321,517 | 307,345 | 0 | 110,871 | 0 | 0 | 0 | 0 |
| Common Stock | 🔒 Login | 96 | 96 | 96 | 99 | 100 | 100 | 100 | 99 | 58 | 58 | 43 | 38 | 41 | 47 | 49 | 50 | 50 | 49 | 49 | 49 | 49 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 49 | 51 | 0 | 51 | 51 | 51 | 51 | 50 | 50 | 50 | 50 | 51 | 51 | 51 | 51 | 50 | 50 | 50 | 50 | 49 | 50 | 50 | 49 | 49 | 50 | 50 | 50 | 43 | 43 | 43 | 0 | 36 | 0 | 0 | 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 |
| Additional Paid In Capital | 🔒 Login | 911,473 | 910,688 | 910,237 | 907,996 | 907,215 | 906,337 | 906,153 | 905,200 | 738,712 | 740,187 | 663,284 | 644,329 | 646,352 | 647,640 | 648,389 | 649,349 | 650,194 | 650,753 | 651,416 | 650,130 | 650,843 | 651,441 | 652,003 | 651,988 | 651,688 | 651,148 | 651,156 | 650,814 | 650,265 | 649,724 | 0 | 648,996 | 647,930 | 646,627 | 644,794 | 642,453 | 639,118 | 636,332 | 634,882 | 633,146 | 637,029 | 641,207 | 644,404 | 646,595 | 648,760 | 651,053 | 650,934 | 653,314 | 653,326 | 651,346 | 650,966 | 644,982 | 631,000 | 627,825 | 618,683 | 386,821 | 384,283 | 379,001 | 0 | 197,026 | 0 | 0 | 0 | 0 |
| Retained Earnings | 🔒 Login | -254,792 | -251,499 | -275,786 | -262,357 | -248,361 | -239,915 | -239,729 | -314,485 | -316,121 | -297,342 | -306,789 | -288,403 | -316,493 | -254,990 | -181,724 | -385,969 | -475,726 | -495,386 | -330,921 | -406,451 | -444,799 | -450,947 | -439,656 | -440,290 | -432,682 | -426,925 | -422,541 | -411,172 | -377,977 | -349,550 | -317,512 | -320,018 | -209,815 | -368,280 | -354,028 | -342,198 | -331,587 | -338,669 | -298,096 | -288,131 | -172,221 | -144,911 | -141,225 | -128,095 | -111,851 | -99,436 | -86,487 | -62,066 | -28,733 | -13,022 | -519 | -5,632 | -15,455 | -8,836 | -15,157 | -65,085 | -60,896 | -71,699 | 0 | -86,191 | 0 | 0 | 0 | 0 |
| Accumulated Other Comprehensive Income | 🔒 Login | 345 | -518 | -1,180 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -88 | 0 | 0 | 0 | -76 | 0 | 0 | 0 | -215 | 0 | 0 | 0 | -353 | 0 | 0 | 0 | -947 | 0 | 0 | 0 | -1,166 | 0 | 0 | 0 | -1,830 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Treasury Stock | 🔒 Login | 118,542 | 118,542 | 118,542 | 105,560 | 98,258 | 98,258 | 98,258 | 98,258 | 98,258 | 98,258 | 98,258 | 98,258 | 86,781 | 58,267 | 47,281 | 43,270 | 43,270 | 43,270 | 43,270 | 43,270 | 43,270 | 40,586 | 39,272 | 39,272 | 39,272 | 39,272 | 39,272 | 39,272 | 39,272 | 34,640 | 0 | 34,640 | 34,640 | 34,640 | 34,640 | 34,640 | 34,640 | 34,640 | 34,640 | 34,640 | 34,640 | 34,640 | 34,640 | 34,640 | 34,640 | 34,640 | 34,640 | 34,640 | 26,731 | 26,731 | 26,731 | 26,731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 🔒 Login | 38,891 | 37,035 | 37,794 | 38,388 | 36,049 | 21,340 | 21,343 | 11,042 | 11,042 | 11,042 | 11,042 | 24,775 | 25,055 | 11,042 | 11,042 | 11,948 | 11,948 | 11,942 | 11,042 | 1,833 | 1,833 | 1,833 | 1,833 | 1,833 | 1,833 | 1,833 | 1,847 | 1,844 | 1,513 | 1,593 | 1,666 | 1,358 | 1,455 | 1,551 | 1,563 | 1,854 | 2,120 | 3,664 | 4,012 | 3,944 | 9,489 | 9,532 | 5,069 | 5,491 | 5,388 | 5,808 | 6,339 | 6,488 | 8,144 | 7,919 | 8,896 | 6,976 | 5,628 | 3,868 | 3,808 | 2,163 | 1,608 | 1,865 | 0 | 2,982 | 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 |
Income Statement
Performance overview from 2009-12-31 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 | 2018-01-01 | 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 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 51,237 | 124,422 | 122,312 | 23,310 | 25,838 | 24,320 | 125,102 | 10,084 | 7,904 | 14,803 | 59,223 | 15,878 | 16,717 | 13,507 | 88,047 | 1,582 | 17,400 | 5,803 | 29,782 | 19,466 | 2,118 | 3,815 | 688 | 1,711 | 5,460 | 3,387 | 49,203 | 13,725 | 6,485 | 62,093 | 0 | 3,458 | 36,633 | 16,457 | 8,854 | 21,969 | 64,658 | 41,351 | 24,721 | 37,497 | 12,994 | 40,336 | 34,210 | 31,030 | 37,192 | 50,076 | 12,578 | 15,065 | 15,520 | 23,110 | 76,861 | 66,264 | 34,939 | 50,484 | 99,040 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 |
| 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 |
| 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 |
| Cost Of Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 44,695 | 65,485 | 92,658 | 20,959 | 19,080 | 12,365 | 52,829 | 9,847 | 8,943 | 9,958 | 37,388 | 9,930 | 9,226 | 8,756 | 36,098 | 3,959 | 9,253 | 5,313 | 4,415 | 14,556 | 3,347 | 2,506 | 3,794 | 2,186 | 5,671 | 6,637 | 36,407 | 12,833 | 10,195 | 49,822 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Gross Profit | 🔒 Login | 6,542 | 58,937 | 29,654 | 2,351 | 6,758 | 11,955 | 72,273 | 237 | -1,039 | 4,845 | 21,835 | 5,948 | 7,491 | 4,751 | 51,949 | -2,377 | 8,147 | 490 | 25,367 | 4,910 | -1,229 | 1,309 | -3,106 | -475 | -211 | -3,250 | 12,796 | 892 | -3,710 | 12,271 | 0 | 3,458 | 36,633 | 16,457 | 8,854 | 21,969 | 64,658 | 41,351 | 24,721 | 37,497 | 12,994 | 40,336 | 34,210 | 31,030 | 37,192 | 50,076 | 12,578 | 15,065 | 15,520 | 23,110 | 76,861 | 66,264 | 34,939 | 50,484 | 99,040 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Total | 🔒 Login | 17,422 | 18,242 | 60,195 | 13,870 | 12,056 | 13,479 | 48,461 | 14,101 | 10,982 | 12,733 | 57,126 | 18,482 | 13,124 | 12,417 | 37,919 | 10,645 | 7,032 | 6,616 | 8,049 | 8,180 | 6,016 | 5,444 | 15,179 | 4,455 | 12,411 | 4,297 | 3,437 | 34,055 | 8,098 | 2,277 | 0 | 8,745 | 24,119 | 8,654 | 9,364 | 18,118 | 10,878 | 9,010 | 9,729 | 49,769 | 11,606 | 12,764 | 13,822 | 30,159 | 15,590 | 18,484 | 16,458 | 41,882 | 27,621 | 19,452 | 19,002 | 42,237 | 18,244 | 18,372 | 18,821 | 22,710 | 12,316 | 11,724 | 12,882 | 13,412 | 8,003 | 8,120 | 6,332 | 28,135 |
| Research And Development | 🔒 Login | 0 | 0 | 37 | 108 | 178 | 134 | 735 | 172 | 205 | 216 | 626 | 156 | 145 | 190 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 15,546 | 17,320 | 55,363 | 11,232 | 10,129 | 12,487 | 44,429 | 11,605 | 9,426 | 12,040 | 52,680 | 15,038 | 10,722 | 11,053 | 35,666 | 10,345 | 6,503 | 6,166 | 6,387 | 7,692 | 5,519 | 4,878 | 4,328 | 4,630 | 3,763 | 3,655 | 2,754 | 5,855 | 6,916 | 3,301 | 0 | -140 | 12,956 | 7,167 | 7,236 | 9,056 | 8,334 | 7,535 | 7,994 | 8,572 | 9,442 | 9,587 | 10,575 | 12,044 | 11,636 | 13,181 | 11,693 | 13,988 | 18,235 | 13,184 | 13,844 | 16,535 | 11,914 | 11,903 | 13,731 | 8,662 | 8,748 | 8,302 | 9,981 | 6,291 | 6,388 | 6,056 | 6,332 | 21,070 |
| Stock Based Compensation | 🔒 Login | 1,876 | 922 | 4,795 | 2,530 | 1,749 | 858 | 3,297 | 2,324 | 1,351 | 477 | 3,820 | 3,288 | 2,257 | 1,174 | 2,053 | 300 | 529 | 450 | 1,662 | 488 | 423 | 332 | 1,075 | 300 | 453 | -8 | -317 | -10 | 182 | -1,024 | 0 | 8,885 | 9,453 | 1,487 | 2,128 | 9,062 | 2,544 | 1,475 | 1,735 | 11,048 | 2,164 | 3,177 | 3,247 | 18,115 | 3,954 | 5,303 | 4,765 | 27,894 | 9,386 | 6,268 | 5,158 | 25,657 | 6,285 | 6,000 | 5,090 | 13,579 | 3,568 | 3,422 | 2,901 | 7,121 | 1,615 | 2,064 | 0 | 7,065 |
| Allocated Stock Based Compensation | 🔒 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 |
| Impairment Charges | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,195 | 0 | 8,195 | 0 | 1,000 | 28,210 | 1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30,149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45 | 45 | 469 | 0 | 469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
| Other Operating Expenses | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74 | 234 | 1,581 | -475 | 0 | 650 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -12,385 | 38,305 | -32,926 | -10,272 | -4,758 | -2,087 | 20,936 | -13,153 | -12,529 | -9,324 | -40,092 | -11,365 | -5,670 | -8,508 | 14,545 | -12,722 | 1,644 | -5,676 | -6,419 | -2,782 | -6,748 | -3,569 | -7,434 | -5,105 | -3,974 | -6,905 | 10,042 | -4,963 | -38,836 | 8,970 | 0 | -7,330 | -442 | -7,924 | -11,576 | -9,055 | 16,290 | -34,942 | -9,702 | -113,176 | -26,836 | 1,000 | -13,610 | -15,240 | -12,633 | -8,231 | -26,051 | -31,760 | -35,336 | -22,930 | 7,095 | 14,659 | -8,364 | 9,773 | 64,344 | -4,949 | 12,410 | 2,121 | 20,675 | -4,631 | 28,055 | -4,154 | 19,351 | -5,726 |
| Non Operating | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income | 🔒 Login | 2,936 | 0 | 0 | 4,540 | 4,991 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,605 | 0 | 0 | 0 | 798 | 0 | 0 | 0 | -56 | 0 | 0 | 0 | -595 | 293 | 369 | 556 | 2,131 | 554 | 397 | 442 | 482 | 121 | 100 | 56 | 81 | 0 | 24 | 0 | 103 | 0 | 20 | 0 | 0 |
| Interest Expense | 🔒 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 |
| 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 |
| 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 |
| Income Before Tax | 🔒 Login | -890 | 29,609 | -38,147 | -6,160 | -15,890 | -1,298 | 67,426 | 2,565 | -20,424 | 11,930 | -127,150 | 29,075 | -47,690 | -88,144 | 174,652 | 89,768 | 20,176 | -163,555 | 80,337 | 38,431 | 6,146 | -12,629 | -1,513 | -7,608 | -5,748 | -4,084 | -10,970 | -32,558 | -28,221 | -31,920 | 0 | -110,280 | 158,585 | -12,786 | -10,880 | -8,463 | 16,551 | -34,994 | -9,705 | -113,176 | -27,016 | 896 | -13,382 | -15,691 | -12,690 | -8,427 | -25,942 | -31,599 | -35,056 | -22,530 | 8,385 | 15,479 | -8,405 | 9,875 | 64,400 | -4,931 | 12,435 | 2,145 | 20,704 | -4,579 | 28,099 | -4,134 | 19,370 | -5,424 |
| Income Tax | 🔒 Login | 547 | 6,081 | -3,449 | 5,497 | -7,061 | -1,109 | -1,504 | -197 | -1,645 | 2,483 | -16,211 | 679 | -200 | -14,878 | 24,287 | 11 | 510 | 10 | 98 | 83 | -2 | -1,338 | -2,147 | 0 | 9 | 314 | 397 | 306 | 285 | 191 | 0 | 20 | 216 | 1,478 | 1,241 | 2,414 | 9,655 | 5,927 | 192 | 4,174 | 337 | 119 | 170 | 450 | 145 | 4,689 | -1,372 | 3,390 | -19,570 | -9,050 | 3,272 | 5,757 | -1,938 | 3,494 | 14,747 | -635 | 1,889 | 306 | 7,148 | 1,115 | 317 | -13 | 321 | 209 |
| Net Income | 🔒 Login | -3,293 | 24,287 | -36,057 | -13,996 | -8,446 | -186 | 55,140 | -1,741 | -21,155 | 5,958 | -133,035 | 20,587 | -63,443 | -75,117 | 118,804 | 73,110 | 15,234 | -136,512 | 65,180 | 30,529 | 4,201 | -12,185 | 327 | -7,608 | -5,757 | -4,384 | -11,369 | -33,195 | -28,427 | -32,038 | 0 | 22,147 | 158,326 | -14,252 | -11,830 | -54,067 | 7,043 | -40,573 | -9,965 | -160,730 | -27,450 | -3,896 | -13,345 | -66,755 | -12,575 | -13,154 | -24,628 | -56,945 | -15,904 | -12,638 | 4,973 | 57,564 | -6,619 | 6,381 | 49,653 | 20,265 | 10,546 | 1,839 | 13,556 | -5,694 | 27,782 | -4,121 | 19,049 | -5,633 |
Cash Flow Statement
Operational cash dynamics from 2009-12-31 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 | 2018-01-01 | 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 | 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income | 🔒 Login | -3,293 | 24,287 | -36,057 | -13,996 | -8,446 | -186 | 67,060 | 1,636 | -18,779 | 9,447 | -125,065 | 28,090 | -61,503 | -73,266 | 149,197 | 89,757 | 19,660 | -164,465 | 80,239 | 38,348 | 6,148 | -11,291 | 634 | -7,608 | -5,757 | -4,384 | -11,369 | -33,195 | -28,427 | -32,038 | 0 | -110,203 | 158,465 | -14,252 | -11,830 | -10,611 | 7,082 | -40,573 | -9,965 | -115,910 | -27,310 | -3,686 | -13,130 | -16,244 | -12,415 | -12,949 | -24,421 | -33,333 | -15,711 | -12,503 | 5,113 | 9,823 | -6,619 | 6,321 | 49,928 | -4,189 | 10,803 | 2,139 | 12,353 | -5,270 | 24,675 | -3,866 | 18,512 | -11,290 |
| Adjustments | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Depreciation And Amortization | 🔒 Login | 6,300 | 5,400 | 18,400 | 5,100 | 3,700 | 3,900 | 13,100 | 3,000 | 3,000 | 3,000 | 12,100 | 3,000 | 3,000 | 3,000 | 10,300 | 2,600 | 2,600 | 1,900 | 1,159 | 1,174 | 1,305 | 1,043 | 857 | 863 | 818 | 656 | 11,560 | 4,952 | 5,278 | 5,330 | 0 | 5,443 | 5,625 | 5,571 | 5,515 | 6,222 | 6,467 | 10,759 | 10,760 | 13,113 | 13,688 | 13,228 | 13,038 | 12,796 | 13,511 | 15,532 | 11,906 | 16,735 | 12,615 | 12,578 | 11,730 | 18,088 | 10,412 | 5,393 | 5,126 | 1,427 | 1,946 | 2,600 | 3,772 | 1,389 | 1,963 | 1,876 | 1,703 | 4,634 |
| Stock Based Compensation | 🔒 Login | 1,876 | 922 | 4,795 | 2,530 | 1,749 | 858 | 3,297 | 2,324 | 1,351 | 477 | 3,820 | 3,288 | 2,257 | 1,174 | 2,053 | 300 | 529 | 450 | 1,662 | 488 | 423 | 332 | 1,075 | 300 | 453 | -8 | -317 | -10 | 182 | -1,024 | 0 | 8,885 | 9,453 | 1,487 | 2,128 | 9,062 | 2,544 | 1,475 | 1,735 | 11,048 | 2,164 | 3,177 | 3,247 | 18,115 | 3,954 | 5,303 | 4,765 | 27,894 | 9,386 | 6,268 | 5,158 | 25,657 | 6,285 | 6,000 | 5,090 | 13,579 | 3,568 | 3,422 | 2,901 | 7,121 | 1,615 | 2,064 | 0 | 7,065 |
| Impairments | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,195 | 0 | 8,195 | 0 | 1,000 | 28,210 | 1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30,149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45 | 45 | 469 | 0 | 469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 🔒 Login | 0 | 0 | 1,722 | 0 | 0 | 0 | -14,373 | 0 | 0 | 0 | 25,020 | 0 | 0 | 0 | -52,260 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,736 | 0 | 0 | 0 | -26,476 | 0 | 0 | 0 | 9,889 | 0 | 0 | 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 |
| 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 |
| Cash From Operations | 🔒 Login | 52,545 | 2,425 | 50,122 | 70,384 | 70,977 | 54,839 | -22,506 | -17,962 | -19,122 | -4,349 | -37,336 | -13,598 | -17,553 | -3,163 | 13,326 | -9,278 | -8,027 | -6,120 | -19,620 | 5,549 | -7,143 | -2,211 | -2,308 | -66 | -66 | -1,958 | 20,877 | 7,499 | 9,631 | 49,970 | 0 | 12,966 | 34,923 | -5,327 | -976 | 34,061 | 23,219 | 37,793 | 11,110 | -9,949 | 2,155 | -6,445 | -15,830 | 4,184 | 13,890 | -639 | -20,432 | -3,509 | -4,819 | 18,104 | 16,825 | 104,603 | 70,230 | 63,405 | 48,952 | 60,590 | 44,139 | 25,119 | 36,452 | 44,922 | 30,347 | 16,188 | 20,215 | 16,118 |
| Investing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash From Investing | 🔒 Login | -451 | 1,039 | -212,963 | -117,067 | -109,833 | 42,040 | 16,178 | 8,617 | 9,218 | 2,783 | 184,464 | 124,253 | 78,547 | 9,931 | 35,751 | -1,389 | -28 | -13,940 | 18,598 | -9,815 | -30,874 | 507 | -68,063 | 4 | 1 | -53,566 | -24,066 | -29,935 | -41,495 | -36,309 | 0 | -16,114 | -73,539 | -71,119 | -72,470 | -40,630 | -41,285 | -33,219 | -1,004 | 39,307 | 39,307 | 2,874 | -11,651 | 29,297 | 33,124 | 33,189 | 33,315 | -66,059 | -88,135 | -87,858 | -48,214 | -408,792 | -351,151 | -313,113 | -276,886 | -23,237 | -11,344 | -1,858 | -704 | -8,098 | -3,113 | -2,307 | 0 | -8,652 |
| Capital Expenditures | 🔒 Login | 0 | 2,090 | 148,667 | 145,377 | 143,143 | 270 | 189 | 152 | 137 | 83 | 732 | 552 | 410 | 34 | 91 | 67 | 45 | 33 | 199 | 177 | 148 | 163 | 183 | 119 | 0 | 6 | 34 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 4 | 4 | 4 | 4 | 8 | 8 | 8 | 0 | 109 | 106 | 97 | 96 | 675 | 579 | 365 | 241 | 268 | 200 | 188 | 24 | 190 | 172 | 88 | 59 | 58 | 39 | 28 | 0 | 67 |
| 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 |
| Purchase Of Investments | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 276,275 | 282,327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,000 | 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 |
| 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 | 66,640 | 32,508 | 15,400 | 4,000 | 0 | 467,790 | 386,920 | 295,807 | 102,682 | 43,232 | 32,352 | 17,462 | 0 | 82,115 | 82,115 | 44,845 | 18,579 | 182,115 | 133,878 | 88,741 | 48,632 | 239,370 | 155,669 | 93,809 | 53,262 | 322,236 | 169,016 | 117,462 | 20,000 | 60 | 60 | 35 | 35 | 184 | 0 | 0 | 0 | 1,040 |
| Financing Activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash From Financing | 🔒 Login | -10,340 | -6,071 | 97,556 | 66,577 | 85,880 | 1,826 | 58,632 | 66,351 | 77,322 | 77,995 | -166,137 | -174,607 | -106,410 | -26,760 | 59,738 | 64,417 | 29,571 | -260 | 109,209 | 109,471 | 109,938 | 3,023 | 33,921 | 0 | 0 | 0 | -4,606 | -4,606 | -4,590 | 24 | 0 | 700 | 645 | 614 | 230 | -1,114 | -1,141 | -25 | 0 | -28,601 | -18,153 | -11,811 | -5,437 | -25,700 | -19,442 | -13,195 | -6,165 | -25,551 | -10,547 | -3,141 | 2,746 | 211,260 | 230,339 | 231,841 | 228,699 | 174,865 | 175,353 | 173,639 | 175,348 | 13,956 | 4,457 | 1,885 | 0 | -4,010 |
| Debt Issued | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 115,000 | 115,000 | 80,000 | 50,000 | 110,437 | 110,437 | 110,437 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 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 |
| 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 |
| Debt Issuance Costs | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,400 | 1,400 | 1,400 | 700 | 2,799 | 2,099 | 1,399 | 700 | 1,452 | 785 | 523 | 260 | 1,382 | 1,120 | 653 | 263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25,434 | 6,342 | 6,374 | 6,375 | 25,039 | 6,260 | 6,258 | 6,255 | 18,633 | 6,243 | 6,149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 🔒 Login | 0 | 0 | 20,288 | 7,303 | 0 | 0 | 0 | 0 | 0 | 0 | 50,988 | 50,988 | 39,508 | 10,988 | 4,012 | 0 | 0 | 0 | 3,998 | 3,998 | 3,998 | 1,314 | 0 | 0 | 0 | 0 | 4,634 | 4,634 | 4,634 | 7 | 0 | 0 | 35 | 35 | 25 | 82 | 25 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,926 | 18 | 0 | 0 | 26,732 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,107 |
| 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 |
| 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 |
| Minority Interest Distributions | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 1,390 | 1,126 | 0 | 0 | 14,126 | 586 | 0 | 0 | 1,168 | 0 | 0 | 0 | 409 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,358 | 1,358 | 0 | 0 | -4,105 | 0 | 0 | 0 | -364 | 867 | 867 | 0 | 0 | 0 | 0 | 0 | 816 | 312 | 0 | 0 | 2,897 | 2,897 | 2,897 | 880 | 4,807 | 2,788 | 2,788 | 0 | 3,150 |
| Other | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Taxes Paid | 🔒 Login | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 | 0 | 0 | 164 | 164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 |
| Summary | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Change In Cash | 🔒 Login | 42,841 | -1,916 | -66,211 | 19,959 | 46,897 | 98,671 | 52,305 | 56,947 | 67,402 | 76,441 | -21,575 | -67,487 | -45,416 | -19,992 | 108,815 | 53,596 | -186,640 | -144,807 | -165,546 | -162,564 | -164,280 | -58,678 | -57,359 | -62 | -65 | -56 | -7,795 | -27,042 | -36,454 | 13,685 | 0 | -2,448 | -37,971 | -75,832 | -73,216 | -7,683 | -19,207 | 4,549 | 10,106 | 757 | 23,309 | -15,382 | -32,918 | 7,781 | 27,572 | 19,355 | 6,718 | -95,119 | -103,501 | -72,895 | -28,643 | -92,929 | -50,582 | -17,867 | 765 | 212,218 | 208,148 | 196,900 | 211,096 | 50,780 | 31,691 | 15,766 | 0 | 3,456 |
| Beginning Cash | 🔒 Login | 316,721 | 271,964 | 273,880 | 360,050 | 386,988 | 438,762 | 340,091 | 344,733 | 355,188 | 364,227 | 287,786 | 241,874 | 263,945 | 289,369 | 308,943 | 218,718 | 186,640 | 144,807 | 165,546 | 162,564 | 164,280 | 58,678 | 57,359 | 66,861 | 63,487 | 73,285 | 128,809 | 109,562 | 100,150 | 150,289 | 0 | 136,604 | 101,081 | 63,220 | 65,836 | 139,052 | 116,016 | 139,772 | 145,329 | 135,223 | 157,775 | 119,084 | 101,548 | 134,466 | 154,257 | 146,040 | 146,040 | 126,685 | 118,303 | 148,909 | 193,161 | 221,804 | 264,151 | 296,866 | 296,866 | 314,733 | 310,663 | 299,415 | 313,611 | 102,515 | 83,426 | 67,501 | 0 | 51,735 |
| Ending Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Comments
How you think about this?