Please enter the stock ticker. Add .to for Canadian stocks.
All numbers in thousands except per share items and ratios.
Put a checkmark beside items to have them appear in the chart below.
Reported Currency: USD | TTM | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 23,883,486 | 14,322,870 | 5,721,195 | 16,236,148 | 4,230,891 | 4,220,900 | 2,395,836 | 3,282,265 | 1,908,093 | 1,043,768 | 1,110,008 | 762,546 | 568,442 | 2,179,736 | 9,614,494 | 8,085,079 | -12,630,058 | 2,854,048 |
Revenue Growth | - | 150.35% | -64.76% | 283.75% | 0.24% | 76.18% | -27.01% | 72.02% | 82.81% | -5.97% | 45.57% | 34.15% | -73.92% | -77.33% | 18.92% | -164.01% | -542.53% | |
Cost of Revenue | 14,726,585 | 9,462,219 | 4,329,093 | 9,484,452 | 2,152,490 | 2,116,890 | 1,374,363 | 1,695,490 | 1,063,813 | 1,180,591 | 1,263,852 | 1,266,592 | 1,280,854 | 923,031 | 1,384,147 | 0 | 0 | 0 |
Gross Profit | 9,156,901 | 4,860,651 | 1,392,102 | 6,751,696 | 2,078,401 | 2,104,010 | 1,021,473 | 1,586,775 | 844,280 | -136,823 | -153,844 | -504,046 | -712,412 | 1,256,705 | 8,230,347 | 8,085,079 | -12,630,058 | 2,854,048 |
Gross Profit Margin | 41.86% | 33.94% | 24.33% | 41.58% | 49.12% | 49.85% | 42.64% | 48.34% | 44.25% | -13.11% | -13.86% | -66.10% | -125.33% | 57.65% | 85.60% | 100.00% | 100.00% | 100.00% |
Research and Development | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General and Administrative Expenses | 4,114,770 | 2,722,503 | 2,354,545 | 1,942,360 | 780,642 | 791,541 | 715,114 | 641,202 | 631,661 | 690,634 | 932,215 | 500,546 | 317,934 | 1,159,723 | 1,722,971 | 1,157,697 | 387,958 | 420,842 |
Total Operating Expenses | 4,599,944 | 2,722,503 | 2,354,545 | 1,942,360 | 780,642 | 791,541 | 715,114 | 641,202 | 631,661 | 690,634 | 932,215 | 500,546 | 317,934 | 290,974 | 311,147 | -8,621,077 | 12,651,893 | -1,466,229 |
Operating Income or Loss | 5,504,020 | 10,336,335 | 1,422,540 | -2,465,926 | -1,383,761 | -947,057 | 306,359 | 2,187,992 | 1,234,428 | 391,740 | -176,852 | -529,833 | -671,748 | 1,038,489 | 7,904,930 | -535,998 | 21,835 | 1,387,819 |
Operating Margin | 29.45% | 72.17% | 24.86% | -15.19% | -32.71% | -22.44% | 12.79% | 66.66% | 64.69% | 37.53% | -15.93% | -69.48% | -118.17% | 47.64% | 82.22% | -6.63% | -0.17% | 48.63% |
Interest Expense | 2,486,428 | 2,945,971 | 1,637,959 | 1,132,029 | 969,871 | 1,043,551 | 876,029 | 808,898 | 789,953 | 573,226 | 317,192 | 99,616 | 69,164 | 72,758 | 53,099 | 79,638 | 125,561 | 86,253 |
EBITDA | 5,301,592 | 5,568,054 | 1,786,702 | 7,397,374 | 2,701,199 | 2,730,985 | 1,702,891 | 2,187,992 | 1,234,428 | 391,740 | -176,852 | -529,833 | -671,748 | 1,038,489 | 7,904,930 | -535,998 | 21,835 | 1,387,819 |
Depreciation and Amortization | 89,400 | 11,056,588 | 5,894,426 | 6,270,804 | -569,480 | 243,893 | 1,369,297 | 1,446,864 | 1,693,483 | 42,422 | -5,691,452 | -7,892,154 | -8,075,349 | 0 | 0 | 0 | 0 | 0 |
Income Before Tax | 7,268,417 | 6,554,609 | -1,059,200 | 13,648,449 | 5,726,695 | 5,168,290 | 2,256,848 | 2,784,368 | 975,225 | 5,341,668 | 5,458,689 | 7,892,154 | 8,071,649 | 965,731 | 7,851,831 | 6,889,369 | -13,048,446 | 2,413,138 |
Income Tax Expense | 1,209,991 | 1,197,523 | -35,672 | 1,353,270 | 609,097 | 528,750 | -194,098 | 224,326 | 24,561 | 66,636 | 63,669 | 37,926 | 43,405 | 89,245 | 75,360 | 36,998 | 6,786 | 12,064 |
Net Income | 3,880,695 | 3,732,261 | -1,023,528 | 12,295,179 | 5,117,598 | 4,639,540 | 1,131,063 | 1,018,305 | 309,307 | 488,482 | 477,611 | 691,226 | 560,836 | 876,486 | 7,776,471 | 849,685 | -1,204,471 | 802,764 |
Net Income Margin | 21.10% | 26.06% | -17.89% | 75.73% | 120.96% | 109.92% | 47.21% | 31.02% | 16.21% | 46.80% | 43.03% | 90.65% | 98.66% | 40.21% | 80.88% | 10.51% | 9.54% | 28.13% |
EPS | 4.41 | 4.24 | -1.37 | 21.12 | 9.09 | 8.51 | 2.20 | 2.10 | 0.64 | 1.09 | 1.25 | 2.51 | 2.35 | 3.98 | 37.74 | 4.15 | -5.88 | 3.92 |
EPS Diluted | 4.24 | 4.09 | -1.37 | 19.42 | 8.77 | 8.32 | 2.12 | 1.95 | 0.59 | 1.01 | 1.16 | 2.30 | 2.21 | 3.94 | 37.74 | 4.15 | -5.88 | 3.92 |
Weighted Average Shares Out | - | 867,497 | 749,505 | 582,259 | 562,813 | 545,097 | 514,103 | 468,283 | 448,905 | 448,884 | 381,092 | 274,911 | 238,503 | 220,235 | 206,032 | 204,902 | 204,902 | 204,902 |
Weighted Average Shares Out Diluted | - | 911,787 | 749,505 | 633,093 | 583,685 | 557,688 | 533,707 | 506,289 | 483,431 | 482,699 | 412,049 | 300,254 | 254,093 | 222,519 | 206,039 | 204,902 | 204,902 | 204,902 |
Reported Currency: USD | Q2 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||||||||||
Cash and Cash Equivalents | 16,069,771 | 20,348,567 | 12,823,556 | 10,091,602 | 5,363,009 | 2,346,713 | 1,751,287 | 1,876,687 | 2,508,902 | 2,519,860 | 2,290,855 | 1,747,191 | 1,817,638 | 1,774,147 | 1,434,595 | 828,830 | 1,163,965 |
Short Term Investments | 98,674,137 | -240,003,852 | 1,365 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash + Short Term Investments | 16,069,771 | 20,348,567 | 12,823,556 | 10,091,602 | 5,363,009 | 2,346,713 | 1,751,287 | 1,876,687 | 2,508,902 | 2,519,860 | 2,290,855 | 1,747,191 | 1,817,638 | 1,774,147 | 1,434,595 | 828,830 | 1,163,965 |
Net Receivables | 49,883,360 | 40,255,895 | 32,041,063 | 29,008,604 | 1,935,886 | 1,051,505 | 1,424,295 | 1,699,427 | 1,687,444 | 1,031,319 | 1,535,396 | 1,348,804 | 1,138,635 | 149,605 | 136,556 | 123,988 | 29,889 |
Inventory | 0 | 52,519,032 | 46,081,736 | 40,092,196 | 6,993,457 | 3,237,416 | -1,713,376 | -1,864,777 | -1,964,356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets | -65,953,131 | -51,748,391 | -45,403,582 | -39,534,908 | -8,929,343 | -4,288,921 | 289,081 | 165,350 | 276,912 | 305,651 | 143,070 | 94,522 | 99,706 | 0 | 0 | 0 | 0 |
Total Current Assets | 214,391,784 | 61,375,103 | 45,542,773 | 39,657,494 | 5,363,009 | 2,346,713 | 1,751,287 | 1,876,687 | 2,508,902 | 3,856,830 | 3,969,321 | 3,190,517 | 3,055,979 | 843,261 | 738,693 | 952,818 | 1,193,854 |
Non-Current Assets | |||||||||||||||||
Property, Plant and Equipment | 1,356,373 | 1,394,735 | 1,376,960 | 1,209,394 | 951,364 | 969,369 | 676,462 | 616,574 | 559,956 | 581,877 | 536,905 | 268,013 | 79,570 | 0 | 0 | 0 | 0 |
Goodwill | 1,001,363 | 1,059,775 | 1,095,766 | 584,996 | 83,500 | 83,500 | 83,500 | 83,500 | 89,000 | 89,000 | 89,000 | 89,000 | 89,000 | 0 | 0 | 0 | 0 |
Intangible Assets | 6,614,825 | 6,334,001 | 3,746,748 | 1,700,973 | 0 | 0 | 9,863 | 129,178 | 135,024 | 176,987 | 209,202 | 177,545 | 197,484 | 0 | 0 | 0 | 0 |
Long Term Investments | 117,433,086 | 240,005,124 | 216,574,639 | 212,539,189 | 69,274,715 | 54,936,268 | 44,907,982 | 39,013,934 | 31,409,765 | 65,305,931 | 60,167,626 | 47,383,697 | 40,697,848 | 0 | 0 | 0 | 0 |
Tax Assets | 2,795,022 | 2,322,337 | 2,781,960 | 841,646 | 83,822 | 158,574 | 538,161 | 131,944 | 286,948 | 275,391 | 237,982 | 165,699 | 105,654 | 0 | 0 | 0 | 0 |
Other Non-Current Assets | 4,876,726 | 4,803,119 | 5,958,345 | 7,751,748 | 4,050,092 | 2,404,895 | 2,776,120 | 3,982,902 | 4,013,302 | 771,743 | 662,709 | 152,730 | 200,818 | 0 | 0 | 0 | 0 |
Total Non-Current Assets | 134,077,395 | 255,919,091 | 231,534,418 | 224,627,946 | 74,443,493 | 58,552,606 | 48,992,088 | 43,958,032 | 36,493,995 | 67,200,929 | 61,903,424 | 48,236,684 | 41,370,374 | 0 | 0 | 0 | 0 |
Other Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40,377,645 | 38,391,157 | 30,221,111 | 22,441,030 |
Total Assets | 348,469,179 | 317,294,194 | 277,077,191 | 264,285,440 | 79,806,502 | 60,899,319 | 50,743,375 | 45,834,719 | 39,002,897 | 71,057,759 | 65,872,745 | 51,427,201 | 44,426,353 | 40,377,645 | 38,391,157 | 30,221,111 | 22,441,030 |
Current Liabilities | |||||||||||||||||
Accounts Payable | 4,452,830 | 2,918,649 | 2,114,517 | 3,863,930 | 2,047,330 | 1,567,333 | 1,053,531 | 1,373,475 | 1,102,848 | 1,311,007 | 1,230,966 | 1,227,735 | 874,139 | 0 | 0 | 0 | 0 |
Short Term Debt | 798,793 | 200,000 | 805,316 | 300,446 | 328,166 | 379,876 | 22,341,192 | 21,193,859 | 18,544,075 | 299,990 | 27,000 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables | 117,900 | 114,784 | 215,580 | 131,456 | 88,040 | 32,682 | 24,453 | 35,933 | 12,514 | 8,770 | 6,362 | 5,742 | 9,250 | 0 | 0 | 0 | 0 |
Deferred Revenue | 47,779,959 | 0 | 59,902 | 0 | -328,166 | -379,876 | -22,341,192 | -21,193,859 | -18,544,075 | 21,706 | 6,362 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities | -798,793 | 37,510,068 | 26,236,809 | 26,968,952 | 1,445,975 | 1,034,282 | 1,054,171 | 1,414,361 | 1,296,190 | 555,349 | 1,130,349 | 430,335 | 318,975 | 0 | 0 | 0 | 0 |
Total Current Liabilities | 52,232,789 | 40,628,717 | 29,216,544 | 31,133,328 | 3,493,305 | 2,601,615 | 2,107,702 | 2,787,836 | 2,399,038 | 2,188,052 | 2,394,677 | 1,658,070 | 1,193,114 | 0 | 0 | 0 | 0 |
Non-Current Liabilities | |||||||||||||||||
Long Term Debt | 49,094,456 | 49,187,579 | 43,269,681 | 38,989,330 | 33,423,596 | 27,013,284 | 22,341,192 | 21,193,859 | 18,544,075 | 18,730,017 | 10,837,784 | 1,908,606 | 1,123,414 | 1,564,716 | 1,486,960 | 2,060,185 | 2,405,125 |
Deferred Revenue | -239,521,700 | 800,812 | 219,975,946 | 720,466 | -199,425 | -433,200 | 25,360,766 | -58,369 | 21,934,686 | 21,706 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax | 2,568,268 | 2,370,118 | 1,667,740 | 900,436 | 199,425 | 433,200 | 175,282 | 58,369 | -21,934,686 | 38,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 425,565,399 | 165,928,056 | -70,711,605 | 134,402,660 | 5,582,990 | 3,383,661 | -22,516,474 | 3,978,060 | 3,340,739 | 611,699 | 936,223 | 1,275,707 | 704,371 | -1,564,716 | -1,486,960 | -2,060,185 | -2,405,125 |
Total Non-Current Liabilities | 237,706,423 | 218,286,565 | 194,201,762 | 175,012,892 | 39,006,586 | 30,396,945 | 25,360,766 | 25,171,919 | 21,884,814 | 19,402,122 | 11,774,007 | 3,184,313 | 1,827,785 | 2,692,995 | 2,391,115 | 2,859,630 | 2,590,673 |
Total Liabilities | 289,939,212 | 258,915,282 | 223,418,306 | 206,146,220 | 39,006,586 | 30,396,945 | 25,360,766 | 25,171,919 | 21,884,814 | 21,590,174 | 14,168,684 | 4,842,383 | 3,020,899 | 2,692,995 | 2,391,115 | 2,859,630 | 2,590,673 |
Common Stock | 8,874 | 8,850 | 8,611 | 5,957 | 5,729 | 5,600 | 8,340 | 6,722,863 | 5,506,375 | 5,575,981 | 5,403,095 | 2,727,909 | 2,008,965 | 0 | 0 | 0 | 0 |
Retained Earnings | 10,867,154 | 9,818,336 | 6,315,711 | 7,670,182 | 3,440,782 | 1,792,152 | 91,953 | 7,185,936 | 5,939,833 | 0 | -8,587 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss | -7,336,261 | -4,517,649 | -5,901,701 | -209,789 | -18,612 | -41,639 | 25,382,609 | 20,662,800 | 17,118,083 | -28,799 | -20,404 | -5,899 | -4,606 | -2,000 | 2,000 | 0 | 0 |
Total Stockholders Equity | 21,673,103 | 22,858,694 | 17,728,820 | 17,582,164 | 13,716,818 | 10,807,490 | 8,649,610 | 7,185,936 | 5,939,833 | 5,547,182 | 5,399,586 | 2,722,010 | 2,004,359 | 1,328,698 | 1,326,493 | 1,013,849 | 151,879 |
Total Investments | 319,330,573 | 1,272 | 1,365 | 212,539,189 | 69,274,715 | 54,936,268 | 44,907,982 | 39,013,934 | 31,409,765 | 65,305,931 | 60,167,626 | 47,383,697 | 40,697,848 | 0 | 0 | 0 | 0 |
Total Debt | 50,417,512 | 49,387,579 | 44,074,997 | 39,289,776 | 33,423,596 | 27,013,284 | 22,341,192 | 21,193,859 | 18,544,075 | 18,730,017 | 10,837,784 | 1,908,606 | 1,123,414 | 1,564,716 | 1,486,960 | 2,060,185 | 2,405,125 |
Net Debt | 34,347,741 | 29,039,012 | 31,251,441 | 29,198,174 | 28,060,587 | 24,666,571 | 20,589,905 | 19,317,172 | 16,035,173 | 16,210,157 | 8,546,929 | 161,415 | -694,224 | -209,431 | 52,365 | 1,231,355 | 1,241,160 |
Reported Currency: USD | TTM | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash Flows from Operating Activities | ||||||||||||||||||
Net Income | 4,772,549 | 5,357,086 | -1,023,528 | 12,295,179 | 5,117,598 | 4,639,540 | 2,450,946 | 2,560,042 | 950,664 | 5,275,032 | 5,395,020 | 7,854,228 | 8,028,244 | 876,486 | 7,776,471 | 6,852,371 | -13,055,232 | 2,401,074 |
Depreciation & Amortization | 112,631 | 68,302 | 364,162 | 386,867 | 38,270 | 50,774 | 44,993 | 33,140 | 42,432 | 42,422 | 306,271 | 117,503 | 22,256 | 0 | 0 | 0 | 0 | 0 |
Deferred Income Tax | 57,226 | -537,502 | 0 | -386,867 | -38,270 | -50,774 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation | 655,120 | 618,469 | 730,236 | 529,816 | 326,758 | 297,708 | 331,708 | 334,820 | 264,890 | 261,579 | 310,403 | 307,514 | 400,207 | 470,221 | 824,193 | 562,373 | 0 | 0 |
Change in Working Capital | 3,505,716 | 1,428,671 | -1,450,211 | 2,283,276 | 410,577 | 1,061,979 | -37,520 | 1,287,075 | -421,718 | 272,816 | -475,950 | 968,292 | 601,539 | -490,897 | -91,200 | 990,852 | -435,462 | 1,956,424 |
Accounts Receivable | 2,134,818 | 1,060,972 | 685,487 | -431,292 | -214,227 | -82,508 | -201,196 | -285,562 | -79,372 | 15,264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory | 0 | 0 | 0 | 0 | 214,227 | 82,508 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accounts Payable | 0 | 0 | 0 | 0 | 1,187,516 | 327,431 | 93,536 | 1,581,967 | 648,737 | -187,661 | -156,176 | 578,724 | 254,976 | 273,617 | 266,974 | 0 | 0 | 0 |
Other Working Capital | 3,505,716 | 1,428,671 | -1,450,211 | 2,714,568 | -776,939 | 734,548 | -131,056 | -294,892 | -1,070,455 | 460,477 | -319,774 | 389,568 | 346,563 | -764,514 | -358,174 | 0 | 0 | 0 |
Other Non-Cash Items | 343,886 | -8,428,838 | -3,899,918 | -22,284,979 | -11,808,626 | -11,681,382 | -10,351,609 | -7,811,966 | -2,356,018 | -5,424,023 | -3,740,823 | -6,552,281 | -2,828,239 | -1,064,387 | -7,776,068 | -8,752,908 | 11,044,538 | -12,879,999 |
Net Cash Provided by Operating Activities | 8,989,610 | -1,493,812 | -5,279,259 | -7,176,708 | -5,953,693 | -5,682,155 | -7,606,475 | -3,630,029 | -1,562,182 | 385,404 | 1,488,650 | 2,577,753 | 6,201,751 | -208,577 | 733,396 | -347,312 | -2,446,156 | -8,522,501 |
Cash Flows from Investing Activities | ||||||||||||||||||
Investments in Property, Plant, and Equipment | -90,399 | -108,393 | -85,056 | -102,049 | -153,386 | -207,362 | -105,227 | -98,122 | -64,785 | -265,378 | -245,940 | -14,396 | -36,966 | -18,214 | -13,081 | -21,050 | -13,104 | -17,063 |
Acquisitions Net | 0 | 0 | -1,690,702 | -473,779 | 0 | 0 | 26,630 | 0 | 858 | 4,863 | 151,491 | 0 | -186,859 | 0 | 0 | 0 | -44,171 | 0 |
Purchases of Investments | -86,768,440 | -29,488,315 | -47,191,313 | -58,617,575 | -47,577,486 | -36,678,379 | -35,663,033 | -39,616,120 | -20,824,349 | -27,936,898 | -38,817,834 | 0 | -16,160,897 | 0 | 0 | 0 | 0 | 0 |
Sales/Maturities of Investments | 81,913,206 | 25,654,308 | 35,356,268 | 49,567,361 | 50,931,272 | 35,304,312 | 32,069,145 | 38,136,149 | 22,624,416 | 27,264,024 | 38,900,257 | 33,214,410 | 16,160,897 | 10,830,722 | 5,653,984 | 0 | 0 | 0 |
Other Investing Activities | 77,128 | 59,464 | -36,469 | 20,494 | -3,353,786 | 1,374,067 | 26,630 | 155,853 | 2,267 | -27,423,798 | -10,849 | -33,184,558 | 2,954 | -10,860,068 | -5,642,168 | -21,909 | -4,471 | -95,406 |
Net Cash Used for Investing Activities | -4,868,505 | -3,882,936 | -13,647,272 | -9,605,548 | -153,386 | -207,362 | -78,597 | 57,731 | -62,518 | -425,152 | -22,875 | 15,456 | -220,871 | -47,560 | -1,265 | -42,959 | -61,746 | -112,469 |
Cash Flows from Financing Activities | ||||||||||||||||||
Debt Repayment | -2,651,725 | -3,604,590 | -13,910,767 | -21,473,835 | -5,326,768 | -9,310,771 | -11,712,014 | -9,514,558 | -5,482,133 | -5,926,162 | -3,728,195 | -594,970 | -1,068,511 | -51,356 | -1,225,420 | -852,503 | -1,018,389 | -43,800 |
Common Stock Issued | -8,217,933 | 0 | 0 | 38,463 | 1,115,792 | 14,720,737 | 17,019,191 | 0 | 8,327,359 | 14,029,755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased | -120,433 | -331,517 | -346,651 | -769,710 | -246,160 | -72,124 | -173,142 | -58,679 | -296,844 | -161,929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Dividends Paid | -606,112 | -615,032 | -513,341 | -419,630 | -353,879 | -304,850 | -355,705 | -345,337 | -307,643 | -706,611 | -784,995 | -431,583 | -197,024 | -154,465 | -512,318 | -217,828 | -250,358 | -1,170,568 |
Other Financing Activities | -2,511,599 | -3,254,971 | 36,826,125 | 42,988,706 | 5,076,975 | 1,451,997 | 1,837,601 | 12,799,978 | 845,123 | -7,065,645 | 2,659,112 | -1,490,737 | -4,328,142 | 566,526 | 1,197,561 | 1,808,695 | 3,703,250 | 10,028,392 |
Net Cash Used Provided by Financing Activities | -630,293 | -596,930 | 22,055,366 | 20,363,994 | 9,803,704 | 6,484,989 | 6,615,931 | 2,940,083 | 3,085,862 | 169,408 | -1,854,078 | -2,517,290 | -5,593,677 | 360,705 | -540,177 | 738,364 | 2,434,503 | 8,814,024 |
Effect of Forex Changes on Cash | -56,085 | 25,410 | -269,769 | -48,891 | 59,416 | 432 | -24,708 | 79,751 | -22,388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Change in Cash | 5,321,053 | 7,422,750 | 2,859,066 | 3,532,847 | 3,756,041 | 595,904 | -1,093,849 | -632,215 | 1,461,162 | 129,660 | -388,303 | 75,919 | 387,203 | 104,568 | 191,954 | 348,093 | -73,399 | 179,054 |
Cash at End of Period | 55,438,637 | 20,808,120 | 13,385,370 | 10,526,304 | 6,993,457 | 3,237,416 | 2,641,512 | 1,876,687 | 2,508,902 | 1,047,740 | 918,080 | 1,306,383 | 1,230,464 | 843,261 | 738,693 | 546,739 | 198,646 | 272,045 |
Cash at Start of Period | 50,117,584 | 13,385,370 | 10,526,304 | 6,993,457 | 3,237,416 | 2,641,512 | 3,735,361 | 2,508,902 | 1,047,740 | 918,080 | 1,306,383 | 1,230,464 | 843,261 | 738,693 | 546,739 | 198,646 | 272,045 | 92,991 |
Free Cash Flow | ||||||||||||||||||
Operating Cash Flow | 8,989,610 | -1,493,812 | -5,279,259 | -7,176,708 | -5,953,693 | -5,682,155 | -7,606,475 | -3,630,029 | -1,562,182 | 385,404 | 1,488,650 | 2,577,753 | 6,201,751 | -208,577 | 733,396 | -347,312 | -2,446,156 | -8,522,501 |
Capital Expenditure | -90,399 | -108,393 | -85,056 | -102,049 | -153,386 | -207,362 | -105,227 | -98,122 | -64,785 | -265,378 | -245,940 | -14,396 | -36,966 | -18,214 | -13,081 | -21,050 | -13,104 | -17,063 |
Free Cash Flow | 8,899,211 | -1,602,205 | -5,364,315 | -7,278,757 | -6,107,079 | -5,889,517 | -7,711,702 | -3,728,151 | -1,626,967 | 120,026 | 1,242,710 | 2,563,357 | 6,164,785 | -226,791 | 720,315 | -368,362 | -2,459,260 | -8,539,564 |