| Показатель | 2021 q1 | 2021 q2 | 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 | n/a | 5711 | 5710 | n/a | 5709 | 5708 | 5707 | 7040 | 7855 | 8496 | 8804 | 9106 | 9330 | 9572 | 11809 | 14721 |
| reportIdAsPrev | 5711 | 5710 | 5709 | 5708 | 5707 | 7040 | 7855 | 8496 | 8804 | 9106 | 9330 | 9572 | 11809 | 14721 | 14721 | n/a | n/a | n/a |
| updated_at | 2025-11-09 05:06:17 | 2025-11-09 05:06:17 | 2025-11-09 05:06:17 | 2025-11-09 05:06:17 | 2025-11-09 05:06:18 | 2025-11-09 05:06:18 | 2025-11-09 05:06:18 | 2025-11-09 05:06:18 | 2025-11-09 05:06:19 | 2025-11-09 05:06:19 | 2025-11-09 05:06:19 | 2025-11-09 05:06:20 | 2025-11-09 05:06:20 | 2025-11-09 05:06:21 | 2025-11-09 05:06:21 | 2025-11-09 05:06:20 | 2025-11-09 05:06:20 | 2025-11-09 05:06:21 |
| INCOME STATEMENT | ||||||||||||||||||
| Revenue | 47 745 548 | 56 369 667 | n/a | 88 729 908 | 75 220 969 | 59 989 280 | 50 828 587 | 40 401 000 | 51 696 927 | 76 877 006 | 69 859 374 | 71 460 434 | 76 028 445 | 75 864 588 | 78 483 816 | 65 247 338 | 56 087 690 | 55 081 897 |
| GrossProfit | 13 035 374 | 16 112 633 | n/a | 26 264 036 | 7 543 626 | 7 555 823 | 5 544 758 | 4 508 550 | 12 591 650 | 25 851 786 | 17 432 883 | 16 862 426 | 19 544 162 | 18 100 499 | 18 623 213 | 16 904 585 | 13 227 499 | 14 079 122 |
| OperatingIncome | 9 400 162 | 11 368 405 | n/a | 21 813 063 | 2 443 823 | 3 372 422 | 76 958 | 193 873 | 7 452 811 | 20 931 381 | 11 876 111 | 11 722 550 | 13 991 736 | 12 737 930 | 12 124 525 | 11 387 828 | 7 062 674 | 8 456 826 |
| BeforeTaxIncome | 7 965 292 | 9 323 241 | n/a | 22 656 824 | -23 274 190 | 4 695 999 | 8 286 068 | 3 909 195 | 12 663 968 | 26 636 671 | -1 055 046 | 14 839 346 | 7 721 192 | 17 444 945 | 16 636 800 | -5 899 469 | 2 691 783 | 10 093 297 |
| NetIncome | 6 235 520 | 7 339 368 | n/a | 17 951 638 | -11 449 645 | 3 747 400 | -1 841 868 | 2 992 520 | 9 925 951 | 21 119 273 | -2 252 701 | 12 289 887 | 6 015 109 | 13 882 652 | 10 064 159 | -4 342 590 | 1 895 534 | 7 573 314 |
| costOfSales | -34 710 174 | -40 257 034 | n/a | -62 465 872 | -67 677 343 | -52 433 457 | -45 283 829 | -35 892 450 | -39 105 277 | -51 025 220 | -52 426 491 | -54 598 008 | -56 484 283 | -57 764 089 | -59 860 603 | -48 342 753 | -42 860 191 | -41 002 775 |
| commercialGeneralAdminCosts | -3 635 212 | -4 744 228 | n/a | -4 450 973 | -5 099 803 | -4 183 401 | -5 467 800 | -4 314 677 | -5 138 839 | -4 920 405 | -5 556 772 | -5 139 876 | -5 552 426 | -5 362 569 | -6 498 688 | -5 516 757 | -6 164 825 | -5 622 296 |
| FinancialIncome | -688 908 | -511 607 | n/a | -85 867 | -150 922 | -408 543 | -523 360 | -539 776 | -992 902 | -812 656 | -204 129 | -80 243 | 53 116 | 18 930 | 14 493 | -296 648 | -441 744 | -665 301 |
| PercentProfit | 1 098 878 | 1 108 648 | n/a | 1 469 322 | 1 177 395 | 1 259 273 | 1 522 764 | 1 700 386 | 1 928 810 | 2 356 771 | 2 553 882 | 2 540 172 | 2 598 002 | 2 615 068 | 2 590 094 | 2 071 309 | 1 929 416 | 3 003 376 |
| PercentLoss | -1 787 786 | -1 620 255 | n/a | -1 555 189 | -1 328 317 | -1 667 816 | -2 046 124 | -2 240 162 | -2 921 712 | -3 169 427 | -2 758 011 | -2 620 415 | -2 544 886 | -2 596 138 | -2 575 601 | -2 367 957 | -2 371 160 | -3 668 677 |
| BALANCE STATEMENT | ||||||||||||||||||
| TotalEquity | 95 724 489 | 95 724 489 | 97 867 714 | 115 924 776 | 104 475 131 | 101 682 199 | 101 682 199 | 104 674 719 | 114 600 670 | 125 092 051 | 122 839 350 | 135 075 533 | 132 362 942 | 146 245 594 | 156 309 753 | 151 967 163 | 146 041 527 | 153 614 841 |
| TotalAssets | 294 026 111 | 294 026 111 | 297 989 045 | 352 886 450 | 282 260 086 | 311 835 137 | 311 835 137 | 325 525 269 | 348 649 520 | 384 089 084 | 364 685 700 | 372 009 817 | 385 010 171 | 387 622 221 | 426 965 008 | 409 858 031 | 404 142 159 | 439 716 865 |
| DeferredTaxAssets | n/a | n/a | n/a | 16 220 855 | 23 876 231 | n/a | 30 878 055 | 32 528 681 | 33 787 677 | 33 875 354 | 35 204 015 | 34 585 384 | 34 385 509 | 33 575 763 | 45 358 137 | 50 553 335 | 51 170 429 | 52 024 350 |
| DeferredTaxLiabilities | n/a | n/a | n/a | 8 806 700 | 5 117 554 | n/a | 23 169 556 | 25 736 858 | 29 213 077 | 32 965 473 | 34 161 454 | 34 875 055 | 34 709 085 | 36 267 522 | 53 368 960 | 55 449 000 | 55 835 235 | 59 011 147 |
| NetDebt | 58 519 363 | 58 519 363 | 58 519 363 | 73 170 258 | 42 180 921 | 56 602 364 | 56 602 364 | 59 237 715 | 63 637 409 | 88 946 489 | 52 215 092 | 55 320 804 | 57 598 721 | 70 160 584 | 86 725 516 | 67 609 700 | -13 492 474 | -16 332 062 |
| totalDebt | n/a | n/a | n/a | 77 234 577 | 45 331 596 | n/a | 58 143 572 | 60 885 550 | 66 439 245 | 92 680 389 | 61 137 852 | 59 145 457 | 66 004 436 | 72 377 893 | 97 921 672 | 68 889 895 | -13 263 634 | -15 215 107 |
| cash_equivalents | n/a | n/a | n/a | 4 064 319 | 3 150 675 | n/a | 1 541 208 | 1 647 835 | 2 801 836 | 3 733 900 | 9 518 598 | 3 824 653 | 8 405 715 | 2 217 309 | 2 341 284 | 1 280 195 | 228 840 | 1 116 955 |
| investments | n/a | n/a | n/a | 18 145 196 | 10 431 340 | n/a | 14 650 876 | 16 844 430 | 19 040 707 | 623 300 | 19 832 109 | 22 041 014 | 20 694 750 | 13 592 525 | 626 341 | 4 124 484 | 80 804 652 | 109 983 065 |
| credit | n/a | n/a | n/a | 95 379 773 | 55 762 936 | n/a | 72 794 448 | 77 729 980 | 85 479 952 | 93 303 689 | 80 969 961 | 81 186 471 | 86 699 186 | 85 970 418 | 89 693 141 | 73 014 379 | 67 541 018 | 94 767 958 |
| lease | 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 | 8 854 872 | n/a | n/a | n/a |
| shorttermAccountsReceivable | n/a | n/a | n/a | 98 056 083 | 58 041 063 | n/a | 58 449 144 | 62 030 261 | 71 651 538 | 94 977 470 | 77 431 895 | 88 537 741 | 82 310 727 | 80 966 293 | 88 743 318 | 78 683 763 | 76 013 781 | 77 409 865 |
| shorttermReserves | n/a | n/a | n/a | 12 154 791 | 9 349 188 | n/a | 8 931 752 | 9 604 436 | 11 411 710 | 12 565 384 | 14 376 248 | 13 808 854 | 13 578 276 | 12 999 982 | 15 402 052 | 16 656 967 | 13 670 654 | 14 900 469 |
| PropertyPlantEquipment | n/a | n/a | n/a | 70 788 507 | 72 236 293 | n/a | 75 947 520 | 76 356 890 | 76 509 853 | 75 248 578 | 73 532 588 | 74 543 409 | 81 670 623 | 84 997 368 | 95 136 974 | 98 123 380 | 102 323 032 | 104 986 688 |
| goodwill | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 659 | 659 | 659 | 659 | 659 | 659 | 659 | 659 | 659 | 659 |
| longtermOtherInvestments | n/a | n/a | n/a | 129 587 064 | 101 055 690 | n/a | 115 669 152 | 120 563 844 | 128 700 870 | 157 358 350 | 126 055 272 | 126 174 420 | 135 120 035 | 149 794 647 | 170 782 362 | 151 134 078 | 71 123 607 | 71 114 740 |
| longtermPrepaymentMade | n/a | n/a | n/a | 3 554 992 | 3 770 655 | n/a | 5 544 098 | 5 717 021 | 4 003 476 | 4 855 592 | 8 010 388 | 7 673 339 | 8 007 938 | 8 682 486 | 8 177 531 | 8 782 047 | 8 438 511 | 7 723 927 |
| shorttermLiabilitiesTradePayables | n/a | n/a | n/a | 129 538 819 | 114 031 127 | n/a | 102 819 145 | 106 451 608 | 109 069 319 | 122 537 122 | 116 130 168 | 111 198 887 | 122 403 262 | 115 350 075 | 114 272 217 | 120 818 422 | 126 121 894 | 123 962 027 |
| shorttermLiabilitiesCredit | n/a | n/a | n/a | 11 122 751 | 4 728 717 | n/a | 6 589 362 | 7 130 239 | 8 035 306 | 9 100 503 | 8 062 302 | 8 296 780 | 7 134 775 | 7 006 906 | 7 789 339 | 53 614 063 | 49 176 955 | 50 362 844 |
| shorttermLiabilitiesLease | 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 | 1 634 262 | n/a | n/a | n/a |
| longtermLiabilitiesCredit | n/a | n/a | n/a | 84 257 022 | 51 034 219 | n/a | 66 205 086 | 70 599 741 | 77 444 646 | 84 203 186 | 72 907 659 | 72 889 691 | 79 564 411 | 78 963 512 | 81 903 802 | 19 400 316 | 18 364 063 | 44 405 114 |
| longtermLiabilitiesLease | 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 | 7 220 610 | n/a | n/a | n/a |
| longtermLiabilitiesOther | n/a | n/a | n/a | 1 068 630 | 683 267 | n/a | 8 372 608 | 8 292 075 | 8 241 548 | 8 192 090 | 7 272 495 | 6 709 039 | 6 865 098 | 1 901 828 | 9 827 106 | 5 624 651 | 5 289 410 | 4 648 394 |
| capitalAuthorized | n/a | n/a | n/a | 196 076 | 196 076 | n/a | 196 076 | 196 076 | 196 076 | 196 076 | 196 076 | 196 076 | 196 076 | 196 076 | 196 076 | 196 076 | 196 076 | 196 076 |
| capitalAdditional | n/a | n/a | n/a | 64 972 376 | 64 972 376 | n/a | 64 972 376 | 64 972 376 | 64 972 376 | 64 972 376 | 64 972 376 | 64 972 376 | 64 972 376 | 64 972 376 | 64 972 376 | 64 972 376 | 64 972 376 | 64 972 376 |
| capitalRetainedProfit | n/a | n/a | n/a | 50 746 520 | 39 296 875 | n/a | 36 503 943 | 39 496 463 | 49 422 414 | 59 913 795 | 57 661 094 | 69 897 277 | 67 184 686 | 81 067 338 | 91 131 497 | 86 788 907 | 80 863 271 | 88 436 585 |
| OTHER UNSORTED | ||||||||||||||||||
| netChangeCash | n/a | n/a | n/a | -4 404 952 | -5 318 596 | n/a | -6 928 063 | 106 627 | 1 260 628 | 2 192 692 | 7 977 390 | -5 693 945 | -1 112 883 | -7 301 289 | -7 177 314 | -1 061 089 | -2 112 444 | -1 224 329 |
| netChangeAccountsReceivable | n/a | n/a | n/a | 43 918 532 | 3 903 512 | n/a | 4 311 593 | 3 581 117 | 13 202 394 | 36 528 326 | 18 982 751 | 11 105 846 | 4 878 832 | 3 534 398 | 11 311 423 | -10 059 555 | -12 729 537 | -11 333 453 |
| netChangeReserves | n/a | n/a | n/a | 3 648 101 | 842 498 | n/a | 453 247 | 672 684 | 2 479 958 | 3 633 632 | 5 444 496 | -493 673 | -724 251 | -1 302 545 | 1 099 525 | 1 254 915 | -1 731 398 | -501 583 |
| netChangeAccountsPayable | n/a | n/a | n/a | 20 412 666 | 4 904 974 | n/a | -6 307 008 | 3 632 463 | 6 250 174 | 19 717 977 | 13 311 023 | -4 931 281 | 6 273 094 | -780 093 | -1 857 951 | 6 546 205 | 11 849 677 | 9 689 810 |
| Показатель | 2021 q1-2 | 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 | 5710 | n/a | 5709 | 5707 | 7040 | 7855 | 8804 | 9106 | 9330 | 11809 | 14721 |
| reportIdAsPrev | 5710 | 5709 | 5707 | 7040 | 7855 | 8804 | 9106 | 9330 | 11809 | 14721 | 14721 | n/a | n/a |
| updated_at | 2025-11-09 05:06:17 | 2025-11-09 05:06:17 | 2025-11-09 05:06:18 | 2025-11-09 05:06:18 | 2025-11-09 05:06:18 | 2025-11-09 05:06:19 | 2025-11-09 05:06:19 | 2025-11-09 05:06:19 | 2025-11-09 05:06:20 | 2025-11-09 05:06:21 | 2025-11-09 05:06:21 | 2025-11-09 05:06:20 | 2025-11-09 05:06:21 |
| INCOME STATEMENT | |||||||||||||
| Revenue | 104 115 215 | 229 260 842 | 163 950 877 | 223 940 157 | 274 768 744 | 92 097 927 | 168 974 933 | 238 834 307 | 147 488 879 | 223 353 467 | 301 837 283 | 121 335 028 | 176 416 925 |
| GrossProfit | 29 148 007 | 64 405 433 | 33 807 662 | 41 363 485 | 46 908 243 | 17 100 200 | 42 951 986 | 60 384 869 | 36 406 588 | 54 507 087 | 73 130 300 | 30 132 084 | 44 211 206 |
| OperatingIncome | 20 768 567 | 48 284 765 | 24 256 886 | 27 629 308 | 27 706 266 | 7 646 684 | 28 578 065 | 40 454 176 | 25 714 286 | 38 452 216 | 50 576 741 | 18 450 502 | 26 907 328 |
| BeforeTaxIncome | 17 288 533 | 26 158 286 | -617 366 | 4 078 633 | 12 364 701 | 16 573 163 | 43 209 834 | 42 154 788 | 22 560 538 | 40 005 483 | 56 642 283 | -3 207 686 | 6 885 611 |
| NetIncome | 13 574 888 | 19 444 216 | 6 501 993 | 10 249 393 | 8 407 525 | 12 918 471 | 34 037 744 | 31 785 043 | 18 304 996 | 32 187 648 | 42 251 807 | -2 447 056 | 5 126 258 |
| costOfSales | -74 967 208 | -164 855 409 | -130 143 215 | -182 576 672 | -227 860 501 | -74 997 727 | -126 022 947 | -178 449 438 | -111 082 291 | -168 846 380 | -228 706 983 | -91 202 944 | -132 205 719 |
| commercialGeneralAdminCosts | -8 379 440 | -16 120 668 | -9 550 776 | -13 734 177 | -19 201 977 | -9 453 516 | -14 373 921 | -19 930 693 | -10 692 302 | -16 054 871 | -22 553 559 | -11 681 582 | -17 303 878 |
| FinancialIncome | -1 200 515 | -2 017 488 | -236 789 | -645 332 | -1 168 692 | -1 532 678 | -2 345 334 | -2 549 463 | -27 127 | -8 197 | 6 296 | -738 392 | -1 403 693 |
| PercentProfit | 2 207 526 | 4 689 266 | 2 646 717 | 3 905 990 | 5 428 754 | 3 629 196 | 5 985 967 | 8 539 849 | 5 138 174 | 7 753 242 | 10 343 336 | 4 000 725 | 7 004 101 |
| PercentLoss | -3 408 041 | -6 706 754 | -2 883 506 | -4 551 322 | -6 597 446 | -5 161 874 | -8 331 301 | -11 089 312 | -5 165 301 | -7 761 439 | -10 337 040 | -4 739 117 | -8 407 794 |
| BALANCE STATEMENT | |||||||||||||
| TotalEquity | 95 724 489 | 97 867 714 | 104 475 131 | 101 682 199 | 101 682 199 | 114 600 670 | 125 092 051 | 122 839 350 | 132 362 942 | 146 245 594 | 156 309 753 | 146 041 527 | 153 614 841 |
| TotalAssets | 294 026 111 | 297 989 045 | 282 260 086 | 311 835 137 | 311 835 137 | 348 649 520 | 384 089 084 | 364 685 700 | 385 010 171 | 387 622 221 | 426 965 008 | 404 142 159 | 439 716 865 |
| DeferredTaxAssets | n/a | n/a | 23 876 231 | n/a | 30 878 055 | 33 787 677 | 33 875 354 | 35 204 015 | 34 385 509 | 33 575 763 | 45 358 137 | 51 170 429 | 52 024 350 |
| DeferredTaxLiabilities | n/a | n/a | 5 117 554 | n/a | 23 169 556 | 29 213 077 | 32 965 473 | 34 161 454 | 34 709 085 | 36 267 522 | 53 368 960 | 55 835 235 | 59 011 147 |
| NetDebt | 58 519 363 | 58 519 363 | 42 180 921 | 56 602 364 | 56 602 364 | 63 637 409 | 88 946 489 | 52 215 092 | 57 598 721 | 70 160 584 | 86 725 516 | -13 492 474 | -16 332 062 |
| totalDebt | n/a | n/a | 45 331 596 | n/a | 58 143 572 | 66 439 245 | 92 680 389 | 61 137 852 | 66 004 436 | 72 377 893 | 97 921 672 | -13 263 634 | -15 215 107 |
| cash_equivalents | n/a | n/a | 3 150 675 | n/a | 1 541 208 | 2 801 836 | 3 733 900 | 9 518 598 | 8 405 715 | 2 217 309 | 2 341 284 | 228 840 | 1 116 955 |
| investments | n/a | n/a | 10 431 340 | n/a | 14 650 876 | 19 040 707 | 623 300 | 19 832 109 | 20 694 750 | 13 592 525 | 626 341 | 80 804 652 | 109 983 065 |
| credit | n/a | n/a | 55 762 936 | n/a | 72 794 448 | 85 479 952 | 93 303 689 | 80 969 961 | 86 699 186 | 85 970 418 | 89 693 141 | 67 541 018 | 94 767 958 |
| lease | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 8 854 872 | n/a | n/a |
| shorttermAccountsReceivable | n/a | n/a | 58 041 063 | n/a | 58 449 144 | 71 651 538 | 94 977 470 | 77 431 895 | 82 310 727 | 80 966 293 | 88 743 318 | 76 013 781 | 77 409 865 |
| shorttermReserves | n/a | n/a | 9 349 188 | n/a | 8 931 752 | 11 411 710 | 12 565 384 | 14 376 248 | 13 578 276 | 12 999 982 | 15 402 052 | 13 670 654 | 14 900 469 |
| PropertyPlantEquipment | n/a | n/a | 72 236 293 | n/a | 75 947 520 | 76 509 853 | 75 248 578 | 73 532 588 | 81 670 623 | 84 997 368 | 95 136 974 | 102 323 032 | 104 986 688 |
| goodwill | n/a | n/a | n/a | n/a | n/a | 659 | 659 | 659 | 659 | 659 | 659 | 659 | 659 |
| longtermOtherInvestments | n/a | n/a | 101 055 690 | n/a | 115 669 152 | 128 700 870 | 157 358 350 | 126 055 272 | 135 120 035 | 149 794 647 | 170 782 362 | 71 123 607 | 71 114 740 |
| longtermPrepaymentMade | n/a | n/a | 3 770 655 | n/a | 5 544 098 | 4 003 476 | 4 855 592 | 8 010 388 | 8 007 938 | 8 682 486 | 8 177 531 | 8 438 511 | 7 723 927 |
| shorttermLiabilitiesTradePayables | n/a | n/a | 114 031 127 | n/a | 102 819 145 | 109 069 319 | 122 537 122 | 116 130 168 | 122 403 262 | 115 350 075 | 114 272 217 | 126 121 894 | 123 962 027 |
| shorttermLiabilitiesCredit | n/a | n/a | 4 728 717 | n/a | 6 589 362 | 8 035 306 | 9 100 503 | 8 062 302 | 7 134 775 | 7 006 906 | 7 789 339 | 49 176 955 | 50 362 844 |
| shorttermLiabilitiesLease | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1 634 262 | n/a | n/a |
| longtermLiabilitiesCredit | n/a | n/a | 51 034 219 | n/a | 66 205 086 | 77 444 646 | 84 203 186 | 72 907 659 | 79 564 411 | 78 963 512 | 81 903 802 | 18 364 063 | 44 405 114 |
| longtermLiabilitiesLease | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 7 220 610 | n/a | n/a |
| longtermLiabilitiesOther | n/a | n/a | 683 267 | n/a | 8 372 608 | 8 241 548 | 8 192 090 | 7 272 495 | 6 865 098 | 1 901 828 | 9 827 106 | 5 289 410 | 4 648 394 |
| capitalAuthorized | n/a | n/a | 196 076 | n/a | 196 076 | 196 076 | 196 076 | 196 076 | 196 076 | 196 076 | 196 076 | 196 076 | 196 076 |
| capitalAdditional | n/a | n/a | 64 972 376 | n/a | 64 972 376 | 64 972 376 | 64 972 376 | 64 972 376 | 64 972 376 | 64 972 376 | 64 972 376 | 64 972 376 | 64 972 376 |
| capitalRetainedProfit | n/a | n/a | 39 296 875 | n/a | 36 503 943 | 49 422 414 | 59 913 795 | 57 661 094 | 67 184 686 | 81 067 338 | 91 131 497 | 80 863 271 | 88 436 585 |
| OTHER UNSORTED | |||||||||||||
| netChangeCash | n/a | n/a | -5 318 596 | n/a | -6 928 063 | 1 260 628 | 2 192 692 | 7 977 390 | -1 112 883 | -7 301 289 | -7 177 314 | -2 112 444 | -1 224 329 |
| netChangeAccountsReceivable | n/a | n/a | 3 903 512 | n/a | 4 311 593 | 13 202 394 | 36 528 326 | 18 982 751 | 4 878 832 | 3 534 398 | 11 311 423 | -12 729 537 | -11 333 453 |
| netChangeReserves | n/a | n/a | 842 498 | n/a | 453 247 | 2 479 958 | 3 633 632 | 5 444 496 | -724 251 | -1 302 545 | 1 099 525 | -1 731 398 | -501 583 |
| netChangeAccountsPayable | n/a | n/a | 4 904 974 | n/a | -6 307 008 | 6 250 174 | 19 717 977 | 13 311 023 | 6 273 094 | -780 093 | -1 857 951 | 11 849 677 | 9 689 810 |