| Показатель | 2019 q2 | 2019 q4 | 2020 q2 | 2020 q3 | 2020 q4 | 2021 q1 | 2021 q2 | 2021 q3 | 2021 q4 | 2022 q1 | 2022 q2 | 2022 q3 | 2022 q4 | 2023 q1 | 2023 q2 | 2023 q3 | 2023 q4 | 2024 q1 | 2024 q2 | 2024 q3 | 2024 q4 | 2025 q1 | 2025 q2 | 2025 q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| reportId | n/a | n/a | 12692 | n/a | 12694 | n/a | n/a | 12695 | n/a | 12698 | 12699 | n/a | 12701 | n/a | 12703 | 12705 | 12706 | 12708 | 12709 | 12711 | 12712 | 12714 | 12715 | 14840 |
| reportIdAsPrev | 12692 | 12692 | n/a | 12695 | 12695 | 12698 | 12699 | n/a | 12698 | n/a | 12703 | 12705 | 12706 | 12708 | 12709 | 12711 | 12709 | 12714 | 12715 | 14840 | 12714 | n/a | n/a | n/a |
| updated_at | 2025-12-11 23:46:28 | 2025-12-11 23:46:28 | 2025-12-11 23:46:28 | 2025-12-11 23:47:31 | 2025-12-11 23:47:31 | 2025-12-11 23:47:31 | 2025-11-08 11:24:36 | 2025-12-11 23:47:31 | 2025-12-11 23:47:31 | 2025-12-11 23:47:31 | 2025-11-08 11:24:36 | 2025-11-08 12:09:45 | 2025-12-11 23:46:32 | 2025-12-11 23:46:28 | 2025-12-11 23:47:51 | 2025-12-11 23:46:36 | 2025-12-11 23:47:51 | 2025-12-11 23:46:28 | 2025-12-11 23:47:51 | 2025-12-11 23:46:36 | 2025-12-11 23:46:35 | 2025-12-11 23:46:27 | 2025-11-09 00:02:40 | 2025-11-10 16:30:11 |
| INCOME STATEMENT | ||||||||||||||||||||||||
| Revenue | 11 131 189 | 12 478 155 | 13 203 534 | n/a | 15 831 287 | 2 363 075 | 2 517 064 | 50 450 538 | n/a | 3 157 101 | 3 464 793 | 3 904 145 | 4 349 668 | 4 673 898 | 5 375 045 | 6 180 165 | 7 020 597 | 7 597 961 | 8 258 312 | 9 378 689 | 11 048 526 | 11 651 704 | 10 939 323 | 11 119 838 |
| GrossProfit | 844 861 | 984 285 | 1 069 860 | n/a | 1 291 289 | 1 295 545 | 1 315 734 | 1 074 668 | n/a | 1 336 210 | 1 441 021 | 1 717 774 | 1 864 193 | 1 874 439 | 2 234 071 | 2 242 148 | 2 289 420 | 2 506 569 | 2 655 491 | 2 740 630 | 2 939 309 | 3 523 988 | 2 168 678 | 2 386 886 |
| OperatingIncome | 206 859 | 422 179 | 389 063 | n/a | 713 926 | 610 132 | 538 558 | 372 684 | n/a | 524 156 | 858 690 | 992 606 | 887 842 | 1 046 523 | 1 317 605 | 1 349 703 | 1 363 215 | 1 498 566 | 1 587 957 | 1 470 017 | 1 462 983 | 2 198 287 | 787 187 | 1 037 995 |
| BeforeTaxIncome | 247 259 | 452 598 | 444 757 | n/a | 789 259 | 682 287 | 608 772 | 444 031 | n/a | 607 013 | 1 007 689 | 1 102 959 | 1 026 431 | 1 285 019 | 1 355 681 | 1 422 816 | 1 238 257 | 1 458 092 | 1 498 497 | 1 566 144 | 1 560 955 | 1 794 402 | 1 010 939 | 317 037 |
| NetIncome | 197 700 | 361 975 | 355 699 | n/a | 631 278 | 545 712 | 486 908 | 355 086 | n/a | 485 507 | 806 012 | 882 244 | 820 046 | 1 027 483 | 1 084 062 | 1 137 790 | 990 130 | 1 165 956 | 1 197 656 | 1 251 672 | 1 024 179 | 1 343 903 | 759 055 | 239 946 |
| costOfSales | -10 286 328 | -11 493 870 | -12 133 674 | n/a | -14 539 998 | -1 067 530 | -1 201 330 | -49 375 870 | n/a | -1 820 891 | -2 023 772 | -2 186 371 | -2 485 475 | -2 799 459 | -3 140 974 | -3 938 017 | -4 731 177 | -5 091 392 | -5 602 821 | -6 638 059 | -8 109 217 | -8 127 716 | -8 770 645 | -8 732 952 |
| commercialGeneralAdminCosts | -638 001 | -562 105 | -680 797 | n/a | -577 362 | -685 413 | -777 176 | -701 984 | n/a | -812 054 | -582 331 | -725 168 | -976 351 | -827 916 | -916 466 | -892 445 | -926 205 | -1 008 003 | -1 067 534 | -1 270 613 | -1 476 326 | -1 325 701 | -1 381 491 | -1 348 891 |
| PercentProfit | 18 145 | 15 229 | 23 357 | n/a | 14 355 | 8 758 | 11 100 | 17 668 | n/a | 73 028 | 51 651 | 26 902 | 63 141 | 259 728 | -157 785 | 95 208 | 188 921 | 290 290 | 232 116 | 434 503 | 798 287 | 827 412 | 1 066 969 | 680 428 |
| BALANCE STATEMENT | ||||||||||||||||||||||||
| TotalEquity | n/a | n/a | 7 133 341 | n/a | 8 671 478 | n/a | n/a | 10 059 184 | n/a | 9 409 413 | 10 360 923 | n/a | 11 929 698 | n/a | 14 041 243 | 15 179 033 | n/a | 17 335 119 | 18 532 775 | 19 784 447 | 20 808 626 | 22 152 529 | 22 911 584 | 23 151 530 |
| TotalAssets | n/a | n/a | 57 978 255 | n/a | 68 539 403 | n/a | n/a | 87 307 918 | n/a | 81 335 769 | 84 015 889 | n/a | 110 334 264 | n/a | 140 718 603 | 155 154 100 | n/a | 164 811 010 | 173 128 752 | 191 325 564 | 198 100 603 | 198 846 225 | 195 424 601 | 199 179 951 |
| DeferredTaxAssets | n/a | n/a | 131 604 | n/a | 142 193 | n/a | n/a | 192 477 | n/a | 442 610 | 208 382 | n/a | 58 914 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| DeferredTaxLiabilities | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 324 105 | 448 059 | n/a | 185 122 | 456 292 | 654 179 | 1 113 034 | 1 534 720 | 1 260 028 | 1 277 167 |
| cash_equivalents | n/a | n/a | 1 122 091 | n/a | 1 261 481 | n/a | n/a | 1 437 492 | n/a | 1 630 877 | 1 582 150 | n/a | 956 318 | n/a | 1 470 728 | 2 248 344 | n/a | 4 380 960 | 3 830 969 | 9 505 660 | 10 444 549 | 12 832 055 | 9 719 854 | 6 678 887 |
| investments | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 499 000 | n/a | n/a | n/a | n/a | n/a | n/a |
| credit | n/a | n/a | 39 752 221 | n/a | 45 954 872 | n/a | n/a | 60 407 138 | n/a | 66 153 596 | 67 983 354 | n/a | 88 283 299 | n/a | 117 321 512 | 130 227 492 | n/a | 136 971 978 | 144 364 772 | 160 395 124 | 163 277 628 | 163 229 636 | 159 182 765 | 164 203 030 |
| shorttermAccountsReceivable | n/a | n/a | 29 318 380 | n/a | 34 125 620 | n/a | n/a | 44 171 359 | n/a | 4 803 466 | 43 268 911 | n/a | 56 383 124 | n/a | 68 257 028 | 74 455 107 | n/a | 78 440 829 | 82 639 160 | 89 696 138 | 87 509 347 | 88 277 738 | 81 950 559 | 81 357 679 |
| shorttermReserves | n/a | n/a | 384 588 | n/a | 249 991 | n/a | n/a | 217 753 | n/a | 146 287 | 145 877 | n/a | 113 710 | n/a | 146 549 | 151 778 | n/a | 168 719 | 179 232 | 175 075 | 1 828 907 | 2 621 189 | 1 870 221 | 857 625 |
| PropertyPlantEquipment | n/a | n/a | 46 029 | n/a | 65 434 | n/a | n/a | 64 353 | n/a | 58 653 | 667 508 | n/a | 929 188 | n/a | 980 912 | 1 015 669 | n/a | 1 051 875 | 1 092 327 | 2 085 361 | 2 458 562 | 2 780 605 | 2 376 520 | 4 468 695 |
| longtermOtherInvestments | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 99 | 99 | n/a | 99 | 99 | 99 | 99 | 99 | 99 | 99 |
| longtermPrepaymentMade | n/a | n/a | 20 335 612 | n/a | 24 214 375 | n/a | n/a | 33 931 905 | n/a | 73 296 508 | 37 061 092 | n/a | 50 236 154 | n/a | 68 159 942 | 75 560 125 | n/a | 77 842 271 | 82 501 182 | 85 877 008 | 90 686 738 | 86 181 798 | 91 700 028 | 99 562 418 |
| shorttermLiabilitiesTradePayables | n/a | n/a | 2 548 986 | n/a | 4 351 336 | n/a | n/a | 4 296 278 | n/a | 4 270 557 | 4 335 498 | n/a | 8 315 418 | n/a | 7 641 234 | 7 757 807 | n/a | 8 390 853 | 8 154 091 | 8 215 624 | 10 390 880 | 9 787 371 | 10 805 076 | 9 199 459 |
| shorttermLiabilitiesCredit | n/a | n/a | 17 620 864 | n/a | 21 483 976 | n/a | n/a | 23 480 046 | n/a | 28 701 293 | 31 851 915 | n/a | 38 512 370 | n/a | 49 615 179 | 57 023 260 | n/a | 62 894 725 | 70 458 906 | 77 962 893 | 78 185 172 | 77 369 000 | 74 988 409 | 80 002 074 |
| longtermLiabilitiesCredit | n/a | n/a | 22 131 357 | n/a | 24 470 896 | n/a | n/a | 36 927 092 | n/a | 37 452 303 | 36 131 439 | n/a | 49 770 929 | n/a | 67 706 333 | 73 204 232 | n/a | 74 077 253 | 73 905 866 | 82 432 231 | 85 092 456 | 85 860 636 | 84 194 356 | 84 200 956 |
| longtermLiabilitiesOther | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 675 611 | 627 830 | n/a | 593 965 | n/a | 571 686 | 556 673 | n/a | 548 996 | 605 253 | 654 151 | 697 764 | 584 778 | 539 017 | 579 564 |
| capitalAuthorized | n/a | n/a | 150 000 | n/a | 150 000 | n/a | n/a | 150 000 | n/a | 150 000 | 150 000 | n/a | 150 000 | n/a | 150 000 | 150 000 | n/a | 150 000 | 150 000 | 150 000 | 150 000 | 150 000 | 150 000 | 150 000 |
| capitalRetainedProfit | n/a | n/a | 6 983 339 | n/a | 8 521 476 | n/a | n/a | 9 909 182 | n/a | 9 259 411 | 10 210 921 | n/a | 11 779 696 | n/a | 13 891 241 | 15 029 031 | n/a | 17 185 117 | 18 382 773 | 19 634 445 | 20 658 624 | 22 002 527 | 22 761 582 | 23 001 528 |
| OTHER UNSORTED | ||||||||||||||||||||||||
| netChangeCash | n/a | n/a | -695 876 | n/a | -556 486 | n/a | n/a | 176 011 | n/a | -859 310 | -908 037 | n/a | -1 533 869 | n/a | 514 410 | 1 292 026 | n/a | -8 674 069 | -9 224 060 | -3 549 369 | -2 610 480 | 2 387 506 | -724 695 | -3 765 662 |
| netChangeAccountsReceivable | n/a | n/a | 1 507 343 | n/a | 6 314 583 | n/a | n/a | 10 045 739 | n/a | -59 972 | 1 361 605 | n/a | 14 881 557 | n/a | 11 873 904 | 18 071 983 | n/a | 4 410 279 | 8 608 610 | 15 665 588 | 13 478 797 | 768 391 | 5 075 586 | 4 482 706 |
| netChangeReserves | n/a | n/a | 83 027 | n/a | -51 570 | n/a | n/a | -32 238 | n/a | 29 140 | 28 730 | n/a | -3 437 | n/a | 32 839 | 38 068 | n/a | 14 203 | 24 716 | 20 559 | 1 674 391 | 792 282 | 41 314 | -971 282 |
| netChangeAccountsPayable | n/a | n/a | -135 925 | n/a | 1 666 425 | n/a | n/a | -55 058 | n/a | -1 629 423 | -1 564 482 | n/a | 2 415 438 | n/a | -674 184 | -557 611 | n/a | -1 634 879 | -1 871 641 | -1 810 108 | 365 148 | -603 509 | 414 196 | -1 191 421 |
| Показатель | 2019 q1-2 | 2019 q1-4 | 2020 q1-2 | 2020 q1-3 | 2020 q1-4 | 2021 q1-2 | 2021 q1-3 | 2021 q1-4 | 2022 q1-2 | 2022 q1-3 | 2022 q1-4 | 2023 q1-2 | 2023 q1-3 | 2023 q1-4 | 2024 q1-2 | 2024 q1-3 | 2024 q1-4 | 2025 q1-2 | 2025 q1-3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| reportId | n/a | n/a | 12692 | n/a | 12694 | n/a | 12695 | n/a | 12699 | n/a | 12701 | 12703 | 12705 | 12706 | 12709 | 12711 | 12712 | 12715 | 14840 |
| reportIdAsPrev | 12692 | 12692 | n/a | 12695 | 12695 | 12699 | n/a | 12701 | 12703 | 12705 | 12706 | 12709 | 12711 | 12709 | 12715 | 14840 | 14840 | n/a | n/a |
| updated_at | 2025-12-11 23:46:28 | 2025-12-11 23:46:28 | 2025-12-11 23:46:28 | 2025-12-11 23:47:31 | 2025-12-11 23:47:31 | 2025-11-08 11:24:36 | 2025-12-11 23:47:31 | 2025-12-08 13:49:28 | 2025-11-08 11:24:36 | 2025-11-08 12:09:45 | 2025-12-11 23:46:32 | 2025-12-11 23:47:51 | 2025-12-11 23:46:36 | 2025-12-11 23:47:51 | 2025-12-11 23:47:51 | 2025-12-11 23:46:36 | 2025-12-11 23:46:35 | 2025-11-09 00:02:40 | 2025-11-10 16:30:11 |
| INCOME STATEMENT | |||||||||||||||||||
| Revenue | 22 262 378 | 49 912 623 | 26 407 069 | 42 490 276 | 60 697 397 | 4 880 139 | 55 330 677 | n/a | 6 621 894 | 10 526 039 | 14 875 707 | 10 048 943 | 16 229 108 | 23 249 705 | 15 856 273 | 25 234 962 | 36 283 488 | 22 591 027 | 33 710 865 |
| GrossProfit | 1 689 722 | 3 937 140 | 2 139 720 | 3 440 210 | 4 943 728 | 2 611 279 | 3 685 947 | n/a | 2 777 231 | 4 495 005 | 6 359 198 | 4 108 510 | 6 350 658 | 8 640 078 | 5 162 060 | 7 902 690 | 10 841 999 | 5 692 666 | 8 079 552 |
| OperatingIncome | 413 719 | 1 688 719 | 778 126 | 1 595 995 | 2 530 843 | 1 148 690 | 1 521 374 | n/a | 1 382 846 | 2 375 452 | 3 263 294 | 2 364 128 | 3 713 831 | 5 077 046 | 3 086 523 | 4 556 540 | 6 019 523 | 2 985 474 | 4 023 469 |
| BeforeTaxIncome | 494 518 | 1 810 393 | 889 515 | 1 821 858 | 2 812 536 | 1 291 059 | 1 735 090 | n/a | 1 614 702 | 2 717 661 | 3 744 092 | 2 640 700 | 4 063 516 | 5 301 773 | 2 956 589 | 4 522 733 | 6 083 688 | 2 805 341 | 3 122 378 |
| NetIncome | 395 400 | 1 447 903 | 711 398 | 1 457 200 | 2 249 535 | 1 032 620 | 1 387 706 | n/a | 1 291 519 | 2 173 763 | 2 993 809 | 2 111 545 | 3 249 335 | 4 239 465 | 2 363 612 | 3 615 284 | 4 639 463 | 2 102 958 | 2 342 904 |
| costOfSales | -20 572 656 | -45 975 483 | -24 267 349 | -39 050 066 | -55 753 669 | -2 268 860 | -51 644 730 | n/a | -3 844 663 | -6 031 034 | -8 516 509 | -5 940 433 | -9 878 450 | -14 609 627 | -10 694 213 | -17 332 272 | -25 441 489 | -16 898 361 | -25 631 313 |
| commercialGeneralAdminCosts | -1 276 003 | -2 248 421 | -1 361 594 | -1 844 215 | -2 412 885 | -1 462 589 | -2 164 573 | n/a | -1 394 385 | -2 119 553 | -3 095 904 | -1 744 382 | -2 636 827 | -3 563 032 | -2 075 537 | -3 346 150 | -4 822 476 | -2 707 192 | -4 056 083 |
| PercentProfit | 36 291 | 60 917 | 46 715 | 57 669 | 66 422 | 19 858 | 37 526 | n/a | 124 679 | 151 581 | 214 722 | 101 943 | 197 151 | 386 072 | 522 406 | 956 908 | 1 755 195 | 1 894 381 | 2 574 809 |
| BALANCE STATEMENT | |||||||||||||||||||
| TotalEquity | n/a | n/a | 7 133 341 | n/a | 8 671 478 | n/a | 10 059 184 | n/a | 10 360 923 | n/a | 11 929 698 | 14 041 243 | 15 179 033 | n/a | 18 532 775 | 19 784 447 | 20 808 626 | 22 911 584 | 23 151 530 |
| TotalAssets | n/a | n/a | 57 978 255 | n/a | 68 539 403 | n/a | 87 307 918 | n/a | 84 015 889 | n/a | 110 334 264 | 140 718 603 | 155 154 100 | n/a | 173 128 752 | 191 325 564 | 198 100 603 | 195 424 601 | 199 179 951 |
| DeferredTaxAssets | n/a | n/a | 131 604 | n/a | 142 193 | n/a | 192 477 | n/a | 208 382 | n/a | 58 914 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| DeferredTaxLiabilities | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 324 105 | 448 059 | n/a | 456 292 | 654 179 | 1 113 034 | 1 260 028 | 1 277 167 |
| cash_equivalents | n/a | n/a | 1 122 091 | n/a | 1 261 481 | n/a | 1 437 492 | n/a | 1 582 150 | n/a | 956 318 | 1 470 728 | 2 248 344 | n/a | 3 830 969 | 9 505 660 | 10 444 549 | 9 719 854 | 6 678 887 |
| investments | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| credit | n/a | n/a | 39 752 221 | n/a | 45 954 872 | n/a | 60 407 138 | n/a | 67 983 354 | n/a | 88 283 299 | 117 321 512 | 130 227 492 | n/a | 144 364 772 | 160 395 124 | 163 277 628 | 159 182 765 | 164 203 030 |
| shorttermAccountsReceivable | n/a | n/a | 29 318 380 | n/a | 34 125 620 | n/a | 44 171 359 | n/a | 43 268 911 | n/a | 56 383 124 | 68 257 028 | 74 455 107 | n/a | 82 639 160 | 89 696 138 | 87 509 347 | 81 950 559 | 81 357 679 |
| shorttermReserves | n/a | n/a | 384 588 | n/a | 249 991 | n/a | 217 753 | n/a | 145 877 | n/a | 113 710 | 146 549 | 151 778 | n/a | 179 232 | 175 075 | 1 828 907 | 1 870 221 | 857 625 |
| PropertyPlantEquipment | n/a | n/a | 46 029 | n/a | 65 434 | n/a | 64 353 | n/a | 667 508 | n/a | 929 188 | 980 912 | 1 015 669 | n/a | 1 092 327 | 2 085 361 | 2 458 562 | 2 376 520 | 4 468 695 |
| longtermOtherInvestments | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 99 | 99 | n/a | 99 | 99 | 99 | 99 | 99 |
| longtermPrepaymentMade | n/a | n/a | 20 335 612 | n/a | 24 214 375 | n/a | 33 931 905 | n/a | 37 061 092 | n/a | 50 236 154 | 68 159 942 | 75 560 125 | n/a | 82 501 182 | 85 877 008 | 90 686 738 | 91 700 028 | 99 562 418 |
| shorttermLiabilitiesTradePayables | n/a | n/a | 2 548 986 | n/a | 4 351 336 | n/a | 4 296 278 | n/a | 4 335 498 | n/a | 8 315 418 | 7 641 234 | 7 757 807 | n/a | 8 154 091 | 8 215 624 | 10 390 880 | 10 805 076 | 9 199 459 |
| shorttermLiabilitiesCredit | n/a | n/a | 17 620 864 | n/a | 21 483 976 | n/a | 23 480 046 | n/a | 31 851 915 | n/a | 38 512 370 | 49 615 179 | 57 023 260 | n/a | 70 458 906 | 77 962 893 | 78 185 172 | 74 988 409 | 80 002 074 |
| longtermLiabilitiesCredit | n/a | n/a | 22 131 357 | n/a | 24 470 896 | n/a | 36 927 092 | n/a | 36 131 439 | n/a | 49 770 929 | 67 706 333 | 73 204 232 | n/a | 73 905 866 | 82 432 231 | 85 092 456 | 84 194 356 | 84 200 956 |
| longtermLiabilitiesOther | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 627 830 | n/a | 593 965 | 571 686 | 556 673 | n/a | 605 253 | 654 151 | 697 764 | 539 017 | 579 564 |
| capitalAuthorized | n/a | n/a | 150 000 | n/a | 150 000 | n/a | 150 000 | n/a | 150 000 | n/a | 150 000 | 150 000 | 150 000 | n/a | 150 000 | 150 000 | 150 000 | 150 000 | 150 000 |
| capitalRetainedProfit | n/a | n/a | 6 983 339 | n/a | 8 521 476 | n/a | 9 909 182 | n/a | 10 210 921 | n/a | 11 779 696 | 13 891 241 | 15 029 031 | n/a | 18 382 773 | 19 634 445 | 20 658 624 | 22 761 582 | 23 001 528 |
| OTHER UNSORTED | |||||||||||||||||||
| netChangeCash | n/a | n/a | -695 876 | n/a | -556 486 | n/a | 176 011 | n/a | -908 037 | n/a | -1 533 869 | 514 410 | 1 292 026 | n/a | -9 224 060 | -3 549 369 | -2 610 480 | -724 695 | -3 765 662 |
| netChangeAccountsReceivable | n/a | n/a | 1 507 343 | n/a | 6 314 583 | n/a | 10 045 739 | n/a | 1 361 605 | n/a | 14 881 557 | 11 873 904 | 18 071 983 | n/a | 8 608 610 | 15 665 588 | 13 478 797 | 5 075 586 | 4 482 706 |
| netChangeReserves | n/a | n/a | 83 027 | n/a | -51 570 | n/a | -32 238 | n/a | 28 730 | n/a | -3 437 | 32 839 | 38 068 | n/a | 24 716 | 20 559 | 1 674 391 | 41 314 | -971 282 |
| netChangeAccountsPayable | n/a | n/a | -135 925 | n/a | 1 666 425 | n/a | -55 058 | n/a | -1 564 482 | n/a | 2 415 438 | -674 184 | -557 611 | n/a | -1 871 641 | -1 810 108 | 365 148 | 414 196 | -1 191 421 |