CrowdWorks Inc.
TSE:3900.T
1593 (JPY) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 5,960.365 | 4,716.638 | 6,245.088 | 6,028.659 | 5,734.898 | 5,455.172 | 5,419.52 | 5,070.714 | 5,117.461 | 4,974.397 | 4,780.855 | 4,391.841 | 4,219.115 | 3,947.605 | 3,689.711 | 3,481.088 | 3,413.627 | 3,219.808 | 3,138.284 | 3,198.605 | 3,411.499 | 3,554.446 | 2,751.249 | 2,499.828 | 3,021.105 | 2,926.244 | 2,257.801 | 2,456.375 | 1,805.004 | 1,965.28 | 2,002.204 | 2,176.768 | 2,201.478 | 2,360.767 | 2,569.164 | 2,606.32 | 2,562.367 | 2,687.55 | 2,549.891 | 2,441.452 | 1,395.972 |
| Short Term Investments
| 0 | 0 | 149.705 | 38.236 | 38.549 | 38.549 | 22.254 | 63.517 | 35.904 | 30.355 | 33.129 | 26.96 | 27.531 | 31.02 | 40.815 | 33.21 | 51.148 | 0 | 59.715 | 59.823 | 59.584 | 59.553 | 75.654 | 84.089 | 107.894 | 109.254 | 109.449 | 133.266 | 100.654 | 78.656 | 63.705 | 64.792 | 45.767 | 68.264 | 59.184 | 363 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 5,960.365 | 4,716.638 | 6,394.793 | 6,066.895 | 5,773.447 | 5,493.721 | 5,441.774 | 5,134.231 | 5,153.365 | 5,004.752 | 4,813.984 | 4,418.801 | 4,246.646 | 3,978.625 | 3,730.526 | 3,514.298 | 3,464.775 | 3,219.808 | 3,197.999 | 3,258.428 | 3,471.083 | 3,613.999 | 2,826.903 | 2,583.917 | 3,128.999 | 3,035.498 | 2,367.25 | 2,589.641 | 1,905.658 | 2,043.936 | 2,065.909 | 2,241.56 | 2,247.245 | 2,429.031 | 2,628.348 | 2,606.32 | 2,562.367 | 2,687.55 | 2,549.891 | 2,441.452 | 1,395.972 |
| Net Receivables
| 2,523.263 | 1,350.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 710.722 | 672.499 | 693.527 | 642 | 1,218.232 | 0 | 0 | 0 | 0 | 0 | 0 | 1,337.048 | 54.52 | 1,071.46 | 1,293.522 | 906.438 | 434 | 361 | 328 | 263 | 256 | 223 | 230 | 145 | 0 | 0 | 0 | 0 | 0 |
| Inventory
| 0 | 0 | 0 | 0 | 20.254 | 20.925 | 14.866 | 13.694 | 17.039 | 18.395 | 19.22 | 19.569 | 0 | 0 | 9.929 | 633.493 | 524.53 | 135.395 | 74.415 | 145.738 | 147.009 | 104.752 | 269.93 | 345.349 | 324.753 | 225.102 | 121.029 | 109.191 | 164.116 | 140.503 | 213.058 | 139.782 | 154.317 | 117.676 | 162.873 | 243.569 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets
| 344.018 | 1,216.095 | 262.565 | 251.34 | 78.265 | 78.892 | 99.087 | 70.627 | 44.63 | 51.487 | 36.714 | 31.554 | 749.786 | 763.972 | 766.095 | 63.021 | -453.744 | 153.86 | 1,945.997 | 1,617.946 | 1,602.475 | 1,443.826 | 1,755.233 | 80.877 | 1,304.818 | 249.6 | 111.145 | 178.71 | 249.049 | 64.58 | 67.413 | 49.432 | 45.064 | 40.202 | 62.155 | 44.608 | 364.043 | 257.355 | 294.141 | 227.227 | 212.871 |
| Total Current Assets
| 8,827.646 | 7,282.801 | 8,999.454 | 8,571.026 | 7,903.611 | 7,577.843 | 7,511.413 | 7,081.549 | 6,888.762 | 6,703.227 | 6,528.435 | 6,014.084 | 5,707.154 | 5,415.096 | 5,200.077 | 4,852.812 | 4,759.085 | 5,050.292 | 5,218.411 | 5,022.112 | 5,220.567 | 5,162.577 | 4,852.066 | 4,359.896 | 4,813.09 | 4,607.494 | 3,892.946 | 3,783.98 | 2,542.492 | 2,610.019 | 2,674.38 | 2,693.774 | 2,702.626 | 2,809.909 | 3,083.376 | 3,038.177 | 2,926.41 | 2,944.905 | 2,844.032 | 2,668.679 | 1,608.843 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 43.575 | 49.079 | 52.52 | 57.545 | 62.815 | 67.209 | 78.349 | 81.019 | 63.698 | 56.016 | 58.728 | 63.061 | 70.907 | 74.33 | 77.302 | 80.235 | 73.071 | 101.273 | 106.357 | 100.281 | 250.459 | 96.117 | 98.597 | 93.966 | 196.707 | 86.275 | 84.234 | 73.692 | 59.356 | 64.173 | 66.344 | 69.282 | 72.175 | 76.178 | 79.744 | 83.998 | 17.073 | 17.103 | 47.415 | 42.361 | 2.587 |
| Goodwill
| 2,081.229 | 1,858.845 | 1,561.922 | 1,478.182 | 1,239.952 | 1,274.109 | 214.463 | 221.274 | 91.12 | 93.651 | 96.182 | 100.865 | 4.303 | 6.454 | 8.606 | 0.446 | 12.909 | 590.528 | 612.297 | 634.067 | 655.837 | 688.077 | 710.161 | 732.245 | 754.329 | 776.413 | 798.496 | 666.09 | 38.727 | 0 | 0 | 0 | 0 | 0 | 34.728 | 36.657 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 3.859 | 2.776 | 5.201 | 7.746 | 10.291 | 12.835 | 15.38 | 17.925 | 19.996 | 22.491 | 24.986 | 27.503 | 30.042 | 32.583 | 35.122 | 48 | 40.306 | 43.654 | 46.112 | 45.497 | 37.618 | 15.888 | 4.509 | 105.292 | 111.948 | 118.604 | 125.262 | 3.392 | 2.301 | 43.425 | 2.352 | 2.113 | 2.313 | 2.513 | 2.188 | 2.304 | 0.925 | 1.021 | 1.117 | 0 | 0 |
| Goodwill and Intangible Assets
| 2,085.088 | 1,861.621 | 1,567.123 | 1,485.928 | 1,250.243 | 1,286.944 | 229.843 | 239.199 | 111.116 | 116.142 | 121.168 | 128.368 | 34.345 | 39.037 | 43.728 | 48.446 | 53.215 | 634.182 | 658.409 | 679.564 | 693.455 | 703.965 | 714.67 | 837.537 | 866.277 | 895.017 | 923.758 | 669.482 | 41.028 | 43.425 | 2.352 | 2.113 | 2.313 | 2.513 | 36.916 | 38.961 | 0.925 | 1.021 | 1.117 | 0 | 0 |
| Long Term Investments
| 1,952.023 | 1,965.734 | 543 | 503 | 262.907 | 747 | 621 | 570 | 144.62 | 463 | 332 | 336.316 | 48.455 | 44.966 | 10.176 | 45.139 | -0.157 | 283 | 264 | 307 | 30.098 | 311 | 247 | 246 | -34.569 | 96.84 | 152.829 | 105.028 | -93.67 | 53.019 | 65.467 | 64.567 | -28 | 79.055 | 89.129 | 148 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 0 | 2.778 | -542.998 | -503 | 186.48 | -747 | -621 | -570 | 160.353 | -463 | -332 | 0 | 112.527 | 15.446 | 15.356 | 33.21 | 51.148 | -283 | -264 | -307 | 21.028 | -311 | -247 | -246 | 3.448 | 109.252 | 109.448 | 133.266 | 100.654 | 78.656 | 0 | 64.792 | 45.767 | 68.264 | 0 | -148 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 628.75 | 532.134 | 543.238 | 503.497 | 328.964 | 747.657 | 621.844 | 570.007 | 269.948 | 463.394 | 332.982 | 26.96 | 227.879 | 233.638 | 203.152 | 145.967 | 172.553 | 283.504 | 264.741 | 307.513 | 112.974 | 311.033 | 247.407 | 246.862 | 121.768 | 0.002 | 0.001 | 0.001 | 124.947 | 0.002 | 63.705 | 0.001 | 116.42 | 0.001 | 59.184 | 148.876 | 204.116 | 233.002 | 115.718 | 40.772 | 53.843 |
| Total Non-Current Assets
| 4,709.436 | 4,411.346 | 2,162.883 | 2,046.97 | 2,091.409 | 2,101.81 | 930.036 | 890.225 | 749.735 | 635.552 | 512.878 | 554.705 | 494.113 | 407.417 | 349.714 | 352.997 | 349.83 | 1,018.959 | 1,029.507 | 1,087.358 | 1,108.014 | 1,111.115 | 1,060.674 | 1,178.365 | 1,153.631 | 1,187.386 | 1,270.27 | 981.469 | 232.315 | 239.275 | 197.868 | 200.755 | 208.675 | 226.011 | 264.973 | 271.835 | 222.114 | 251.126 | 164.25 | 83.133 | 56.43 |
| Total Assets
| 13,537.082 | 11,694.147 | 11,162.337 | 10,617.996 | 9,995.02 | 9,679.654 | 8,441.449 | 7,971.775 | 7,638.497 | 7,338.779 | 7,041.316 | 6,568.79 | 6,201.268 | 5,822.513 | 5,549.792 | 5,205.811 | 5,108.916 | 6,069.252 | 6,247.919 | 6,109.469 | 6,328.583 | 6,273.693 | 5,912.741 | 5,538.261 | 5,966.724 | 5,794.883 | 5,163.218 | 4,765.449 | 2,774.807 | 2,849.294 | 2,872.248 | 2,894.529 | 2,911.302 | 3,035.921 | 3,348.349 | 3,310.012 | 3,148.524 | 3,196.031 | 3,008.282 | 2,751.812 | 1,665.273 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 318.412 | 1,120.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 671.216 | 594.849 | 570.81 | 0 | 0 | 157.095 | 175.791 | 178.312 | 183.047 | 198.509 | 173.951 | 174.832 | 190.019 | 193.309 | 197.638 | 499.286 | 290.571 | 272.67 | 209.734 | 209.478 | 207.409 | 190.311 | 225.621 | 145.403 | 159.481 | 149.412 | 183.596 | 65.287 | 54.312 |
| Short Term Debt
| 1,432.225 | 242.037 | 566.148 | 532.596 | 533.716 | 732.052 | 104.56 | 107.596 | 103.036 | 103.036 | 103.036 | 103.036 | 100 | 100 | 100 | 100.314 | 100.648 | -212.842 | 460.03 | 475.162 | 690.473 | 658.122 | 895.907 | 1,121.812 | 1,514.243 | 1,406.994 | 1,322.039 | 982.124 | 2.004 | 2.49 | 0 | 0 | 32 | 85.165 | 166.74 | 177.74 | 0 | 0 | 0 | 0 | 0 |
| Tax Payables
| 0 | 377.363 | 293.18 | 165.178 | 127.167 | 228.574 | 245.328 | 108.125 | 138.302 | 0 | 0 | 0 | 100.372 | 109.618 | 66.97 | 0 | 28.267 | 0 | 48.688 | 12.155 | 33.643 | 24.043 | 40.079 | 12.126 | 75.543 | 97.67 | 86.671 | 36.88 | 20.819 | 18.902 | 9.564 | 4.67 | 9.473 | 7.01 | 5.486 | 2.642 | 6.962 | 4.636 | 4.126 | 1.961 | 18.573 |
| Deferred Revenue
| 558.841 | 584.082 | 417.045 | 454.14 | 429.884 | 428.066 | 321.05 | 309.22 | 294.306 | 0 | 0 | 0 | -671.216 | -594.849 | -570.81 | 0 | 0 | 633.838 | 676.674 | 467.075 | 413.145 | 550.449 | 514.094 | 371.82 | 421.619 | 470.552 | 431.409 | 36.88 | 20.819 | 18.902 | 0 | 0 | 9.473 | 7.01 | 5.486 | 2.642 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities
| 3,224.977 | 2,010.46 | 3,055.388 | 2,926.814 | 2,649.158 | 2,572.31 | 2,506.945 | 2,468.422 | 2,385.622 | 2,758.71 | 2,676.614 | 2,420.924 | 1,504.366 | 1,446.142 | 1,396.427 | 1,866.346 | 1,819.767 | 1,366.492 | 1,933.455 | 1,676.271 | 1,725.47 | 1,694.15 | 1,598.092 | 1,411.101 | 1,344.483 | 1,405.77 | 1,289.969 | 870.393 | 841.267 | 924.586 | 946.914 | 871.55 | 857.543 | 779.222 | 744.873 | 651.281 | 574.608 | 505.989 | 462.322 | 367.993 | 311.201 |
| Total Current Liabilities
| 5,534.455 | 4,333.945 | 4,331.761 | 4,078.728 | 3,739.925 | 3,961.002 | 3,177.883 | 2,993.363 | 2,921.266 | 2,861.746 | 2,779.65 | 2,523.96 | 2,375.954 | 2,250.609 | 2,134.207 | 1,966.66 | 1,948.682 | 2,578.421 | 2,617.964 | 2,341.9 | 2,632.633 | 2,574.824 | 2,708.029 | 2,719.871 | 3,124.288 | 3,103.743 | 2,896.317 | 2,388.683 | 1,154.661 | 1,218.648 | 1,166.212 | 1,085.698 | 1,106.425 | 1,061.708 | 1,142.72 | 977.066 | 741.051 | 660.037 | 650.044 | 435.241 | 384.086 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 601.508 | 249.554 | 237.389 | 245.106 | 163.189 | 170.451 | 26.407 | 47.494 | 20.24 | 20.999 | 21.758 | 22.77 | 0 | 0 | 0 | 0 | 0 | 266.01 | 317.231 | 390.924 | 297.715 | 386.892 | 376.028 | 460.244 | 471.026 | 481.566 | 547.76 | 566.888 | 4.823 | 5.157 | 0 | 0 | 0 | 0 | 3.86 | 4.295 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | -29.813 | 0 | 0 | 0 | -23.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58.328 | 58.246 | 58.163 | 0 | 0 | 0 | 51.469 | 51.392 | 134.19 | 114.476 | 28.872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 29.813 | 0 | 0 | 0 | 23.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.549 | 11.106 | 11.21 | 0 | 0 | 0 | 9.007 | 8.582 | 12.922 | 18.811 | 8.421 | 0 | 0 | 0 | 10.023 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 96.658 | 58.686 | 58.685 | 104.506 | 52.851 | 51.251 | 46.094 | 46.038 | 30.75 | 30.749 | 30.751 | 30.752 | 30.75 | 33.028 | 33.021 | 33.014 | 33.008 | 166.444 | 83.503 | 83.502 | 83.505 | 137.382 | 137.926 | 135.054 | 83.506 | 83.504 | 0.001 | 0.001 | 0.002 | 46.677 | 46.95 | 47.223 | 37.49 | 47.836 | 48.159 | 49.113 | 0.001 | 0.236 | 25.492 | 25.047 | 0 |
| Total Non-Current Liabilities
| 698.166 | 308.24 | 296.074 | 349.612 | 216.04 | 221.702 | 72.501 | 93.532 | 50.99 | 51.748 | 52.509 | 53.522 | 30.75 | 33.028 | 33.021 | 33.014 | 33.008 | 432.454 | 468.611 | 543.778 | 450.593 | 524.274 | 513.954 | 595.298 | 615.008 | 625.044 | 694.873 | 700.176 | 42.118 | 51.834 | 46.95 | 47.223 | 47.513 | 47.836 | 52.019 | 53.408 | 0.001 | 0.236 | 25.492 | 25.047 | 0 |
| Total Liabilities
| 6,232.621 | 4,642.185 | 4,627.835 | 4,428.34 | 3,955.965 | 4,182.704 | 3,250.384 | 3,086.895 | 2,972.256 | 2,913.494 | 2,832.159 | 2,577.482 | 2,406.704 | 2,283.637 | 2,167.228 | 1,999.674 | 1,981.69 | 3,010.875 | 3,086.575 | 2,885.678 | 3,083.226 | 3,099.098 | 3,221.983 | 3,315.169 | 3,739.296 | 3,728.787 | 3,591.19 | 3,088.859 | 1,196.779 | 1,270.482 | 1,213.162 | 1,132.921 | 1,153.938 | 1,109.544 | 1,194.739 | 1,030.474 | 741.052 | 660.273 | 675.536 | 460.288 | 384.086 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 2,888.899 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 1 | 0 | 0 | 0 | 0 | 0 | 4 | 3 | 7 | 1 | 1 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 2,784.693 | 2,776.033 | 2,765.535 | 2,758.909 | 2,751.307 | 2,741.574 | 2,733.849 | 2,700.507 | 2,697.177 | 2,696.885 | 2,695.985 | 2,694.38 | 2,691.267 | 2,691.267 | 2,691.267 | 2,688.567 | 2,688.567 | 2,688.567 | 2,688.567 | 2,687.217 | 2,687.217 | 2,622.978 | 2,350.676 | 2,091.387 | 2,090.457 | 2,090.397 | 1,788.717 | 1,767.237 | 1,767.237 | 1,767.177 | 1,764.957 | 1,762.257 | 1,690.68 | 1,690.68 | 1,690.68 | 1,690.68 | 1,690.68 | 1,690.68 | 1,440.698 | 1,343.684 | 766.844 |
| Retained Earnings
| 1,165.598 | 960.544 | 732.762 | 468.702 | 298.273 | -201.157 | -418.345 | -648.746 | -798.301 | -1,000.349 | -1,202.932 | -1,386.24 | -1,580.717 | -1,815.504 | -1,972.031 | -2,106.699 | -2,198.107 | -2,319.798 | -2,214.49 | -2,158.023 | -2,144.759 | -2,087.38 | -2,056.772 | -2,019.475 | -2,017.155 | -2,104.613 | -1,992.669 | -1,972.529 | -1,935.671 | -1,933.982 | -1,829.899 | -1,722.972 | -1,580.87 | -1,411.025 | -1,186.605 | -1,061.266 | -933.292 | -805.501 | -506.275 | -353.844 | -210.5 |
| Accumulated Other Comprehensive Income/Loss
| 356.653 | 322.768 | 324.189 | 268.934 | 256.792 | 229.49 | 183.832 | 174.732 | 112.308 | 73.984 | 62.239 | 30.908 | 34.867 | 13.966 | 5,340.414 | 8 | 21 | 0 | -2 | -1 | 1 | 2 | 3 | 2 | 3 | -4 | -3 | -7 | -1 | -1 | 2 | 0 | -1 | -1 | 1 | 2 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| 0.001 | 2,897.78 | 2,941.689 | 2,879.858 | 2,965.93 | 2,699.454 | 2,691.729 | 2,833.119 | 2,767.365 | 2,728.749 | 2,716.104 | 2,683.168 | 2,649.147 | 2,649.147 | 2,663.328 | 2,624.269 | 2,620.396 | 2,641 | 2,637.64 | 2,637.784 | 2,646.611 | 2,582.569 | 2,309.276 | 2,053.546 | 2,053.304 | 2,049.06 | 1,741.845 | 1,725.236 | 1,724.202 | 1,723.176 | 1,722.956 | 1,722.323 | 1,648.679 | 1,645.722 | 1,649.535 | 1,650.124 | 1,650.084 | 1,650.579 | 1,398.323 | 1,301.684 | 724.843 |
| Total Shareholders Equity
| 7,195.844 | 6,957.125 | 6,439.986 | 6,107.469 | 6,015.51 | 5,469.361 | 5,191.065 | 4,884.88 | 4,666.241 | 4,425.285 | 4,209.157 | 3,991.308 | 3,794.564 | 3,538.876 | 3,382.564 | 3,206.137 | 3,127.226 | 3,009.769 | 3,113.717 | 3,167.978 | 3,189.069 | 3,118.167 | 2,605.675 | 2,125.458 | 2,126.606 | 2,032.139 | 1,540.893 | 1,514.395 | 1,556.767 | 1,558.494 | 1,659.086 | 1,761.608 | 1,757.364 | 1,926.377 | 2,153.61 | 2,279.538 | 2,407.472 | 2,535.758 | 2,332.746 | 2,291.524 | 1,281.187 |
| Total Equity
| 7,304.46 | 7,051.962 | 6,534.501 | 6,189.655 | 6,039.055 | 5,496.95 | 5,191.065 | 4,884.88 | 4,666.241 | 4,425.285 | 4,251.104 | 4,006.204 | 3,813.023 | 3,539.163 | 3,382.862 | 3,206.435 | 3,127.576 | 3,058.377 | 3,161.344 | 3,223.791 | 3,245.357 | 3,174.595 | 2,690.758 | 2,223.092 | 2,227.428 | 2,066.096 | 1,572.028 | 1,676.59 | 1,578.028 | 1,578.812 | 1,659.086 | 1,761.608 | 1,757.364 | 1,926.377 | 2,153.61 | 2,279.538 | 2,407.472 | 2,535.758 | 2,332.746 | 2,291.524 | 1,281.187 |
| Total Liabilities & Shareholders Equity
| 13,537.082 | 11,694.147 | 11,162.336 | 10,617.995 | 9,995.02 | 9,679.654 | 8,441.449 | 7,971.775 | 7,638.497 | 7,338.779 | 7,041.316 | 6,568.79 | 6,201.268 | 5,822.513 | 5,549.792 | 5,205.811 | 5,108.916 | 6,069.252 | 6,247.919 | 6,109.469 | 6,328.583 | 6,273.693 | 5,912.741 | 5,538.261 | 5,966.724 | 5,794.883 | 5,163.218 | 4,765.449 | 2,774.807 | 2,849.294 | 2,872.248 | 2,894.529 | 2,911.302 | 3,035.921 | 3,348.349 | 3,310.012 | 3,148.524 | 3,196.031 | 3,008.282 | 2,751.812 | 1,665.273 |