PnL Pivot
Pivots PnL values by value type and computes variances for reporting.
Purpose
Provide a reporting-friendly PnL view where values are pivoted by value type (Actuals vs Budget) and enriched with variance metrics.
This model simplifies consumption in reports and dashboards by removing the need for pivoting and variance calculations downstream.
Business Logic
- Start from the fully enriched PnL dataset
- Pivot PnL amounts by value type:
- Actuals (value_type_id = 1)
- Budget (value_type_id = 2). If you have data in references for other plan types you might alter it to compare to other plan.
- Produce one row per:
- Period
- GL account
- Compute variance metrics:
- Variance = Actuals − Budget
- Variance % = Variance ÷ Budget
- Protect against division by zero in percentage calculations
- Output is ordered by period and GL account for predictable reporting
Output Contract
Definitions
| Column | Description |
|---|---|
| period | Monthly reporting period |
| date | Reporting period date (first day of month) |
| gl_id | GL Account identifier |
| gl_account | GL Account name |
| actuals | Actual reported amount |
| plan | Planned amount |
| variance | Difference between actuals and budget |
| variance_pct | Variance expressed as a percentage of budget |
Sample & Implementation
| period | date | gl_id | gl_account | actuals | plan | variance | variance_pct |
|---|---|---|---|---|---|---|---|
| 2501 | 2025-01-01 | 1000 | revenue | 13744177.3415289 | 15001000.0 | -1256822.6584711 | -0.08378259172529165 |
| 2501 | 2025-01-01 | 1010 | subscriptions | 13743232.56 | 15000000.0 | -1256767.4399999995 | -0.08378449599999996 |
| 2501 | 2025-01-01 | 1020 | services | 450.6700686 | 500.0 | -49.32993140000002 | -0.09865986280000004 |
| 2501 | 2025-01-01 | 1030 | others | 494.1114603 | 500.0 | -5.888539700000024 | -0.011777079400000048 |
| 2501 | 2025-01-01 | 2000 | cogs | 584703.4046311 | 600540.0 | -15836.595368899987 | -0.02637059208195955 |
| 2501 | 2025-01-01 | 2001 | cogs_pct | 0.04254189902398754 | 0.04003333111125925 | 0.002508567912728292 | 0.06266198298004647 |
| 2501 | 2025-01-01 | 2010 | payment_fees | 584235.6095 | 600040.0 | -15804.39049999998 | -0.026338894907006166 |
| 2501 | 2025-01-01 | 2020 | other_costs | 467.7951311 | 500.0 | -32.20486890000001 | -0.06440973780000002 |
| 2501 | 2025-01-01 | 3000 | gross_margin | 13159473.9368978 | 14400460.0 | -1240986.0631022006 | -0.08617683484431751 |
| 2501 | 2025-01-01 | 3001 | gross_margin_pct | 0.9574581009760124 | 0.9599666688887407 | -0.0025085679127283544 | -0.002613182305206781 |
| 2501 | 2025-01-01 | 4000 | commercial_costs | 222009.25255700003 | 227344.0 | -5334.747442999971 | -0.02346552995900473 |
| 2501 | 2025-01-01 | 4001 | commercial_costs_pct | 0.01615296769244857 | 0.015155256316245584 | 0.0009977113762029872 | 0.06583269562610411 |
| 2501 | 2025-01-01 | 4010 | sales | 117749.77646000001 | 118451.0 | -701.2235399999918 | -0.00591994613806546 |
| 2501 | 2025-01-01 | 4011 | sales_staff | 107188.0408 | 108000.0 | -811.9591999999975 | -0.0075181407407407174 |
| 2501 | 2025-01-01 | 4012 | sales_non_staff | 10561.73566 | 10451.0 | 110.73566000000028 | 0.010595699933020791 |
| 2501 | 2025-01-01 | 4020 | marketing | 87772.44138999999 | 93176.0 | -5403.558610000007 | -0.05799303050141675 |
| 2501 | 2025-01-01 | 4021 | marketing_staff | 74276.68022 | 80417.0 | -6140.319780000005 | -0.07635599164355802 |
| 2501 | 2025-01-01 | 4022 | marketing_non_staff | 13495.76117 | 12759.0 | 736.7611699999998 | 0.057744429030488265 |
| 2501 | 2025-01-01 | 4030 | csm | 16487.034707 | 15717.0 | 770.0347069999989 | 0.0489937460711331 |
| 2501 | 2025-01-01 | 4031 | csm_staff | 9167.033961 | 8417.0 | 750.0339609999992 | 0.08910941677557314 |
| 2501 | 2025-01-01 | 4032 | csm_non_staff | 7320.000746 | 7300.0 | 20.000745999999708 | 0.002739828219178042 |
| 2501 | 2025-01-01 | 5000 | contribution_margin | 13159473.9368978 | 14400460.0 | -1240986.0631022006 | -0.08617683484431751 |
| 2501 | 2025-01-01 | 5001 | contribution_margin_pct | 0.9574581009760124 | 0.9599666688887407 | -0.0025085679127283544 | -0.002613182305206781 |
| 2501 | 2025-01-01 | 6000 | fixed_costs | 309326.78823299997 | 299445.0 | 9881.78823299997 | 0.0330003447477833 |
| 2501 | 2025-01-01 | 6001 | fixed_costs_pct | 0.022506024227317668 | 0.019961669222051864 | 0.0025443550052658033 | 0.12746203621363628 |
| 2501 | 2025-01-01 | 6010 | development | 189058.89289 | 178429.0 | 10629.892889999988 | 0.059574917137909134 |
| 2501 | 2025-01-01 | 6011 | development_staff | 169459.4165 | 158750.0 | 10709.416499999992 | 0.06746089133858263 |
| 2501 | 2025-01-01 | 6012 | development_non_staff | 19599.47639 | 19679.0 | -79.52361000000019 | -0.004041039178820071 |
| 2501 | 2025-01-01 | 6020 | product | 36837.511986 | 40544.0 | -3706.4880140000023 | -0.09141890326558806 |
| 2501 | 2025-01-01 | 6021 | product_staff | 33468.65924 | 37000.0 | -3531.340759999999 | -0.09544164216216214 |
| 2501 | 2025-01-01 | 6022 | product_non_staff | 3368.852746 | 3544.0 | -175.14725399999998 | -0.04942078273137697 |
| 2501 | 2025-01-01 | 6030 | talent | 4435.853028 | 4700.0 | -264.14697199999955 | -0.05620148340425522 |
| 2501 | 2025-01-01 | 6031 | talent_staff | 4435.853028 | 4700.0 | -264.14697199999955 | -0.05620148340425522 |
| 2501 | 2025-01-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2501 | 2025-01-01 | 6040 | general_and_admin | 70732.0996 | 66772.0 | 3960.0996000000014 | 0.059307787695441226 |
| 2501 | 2025-01-01 | 6041 | general_and_admin_staff | 58929.54262 | 55833.0 | 3096.54262 | 0.05546079594505042 |
| 2501 | 2025-01-01 | 6042 | general_and_admin_non_staff | 11802.55698 | 10939.0 | 863.5569799999994 | 0.07894295456623086 |
| 2501 | 2025-01-01 | 6050 | data | 8262.430729 | 9000.0 | -737.5692710000003 | -0.08195214122222226 |
| 2501 | 2025-01-01 | 6051 | data_staff | 8262.430729 | 9000.0 | -737.5692710000003 | -0.08195214122222226 |
| 2501 | 2025-01-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2501 | 2025-01-01 | 7000 | total_cost | 1116039.4454211001 | 1127329.0 | -11289.554578899872 | -0.01001442753526244 |
| 2501 | 2025-01-01 | 7001 | total_cost_pct | 0.0812008909437538 | 0.0751502566495567 | 0.006050634294197096 | 0.08051382076328263 |
| 2501 | 2025-01-01 | 8000 | ebitda | 13159473.9368978 | 14400460.0 | -1240986.0631022006 | -0.08617683484431751 |
| 2501 | 2025-01-01 | 8001 | ebitda_pct | 0.9574581009760124 | 0.9599666688887407 | -0.0025085679127283544 | -0.002613182305206781 |
| 2502 | 2025-02-01 | 1000 | revenue | 14272444.8268792 | 15195000.0 | -922555.1731208004 | -0.06071439112344853 |
| 2502 | 2025-02-01 | 1010 | subscriptions | 14271457.69 | 15194000.0 | -922542.3100000005 | -0.06071754047650392 |
| 2502 | 2025-02-01 | 1020 | services | 470.8796077 | 500.0 | -29.120392299999992 | -0.058240784599999984 |
| 2502 | 2025-02-01 | 1030 | others | 516.2572715 | 500.0 | 16.2572715 | 0.032514543 |
| 2502 | 2025-02-01 | 2000 | cogs | 602578.0682774 | 608300.0 | -5721.931722600013 | -0.009406430581292147 |
| 2502 | 2025-02-01 | 2001 | cogs_pct | 0.04221968104179102 | 0.04003290556103981 | 0.0021867754807512046 | 0.05462445081376715 |
| 2502 | 2025-02-01 | 2010 | payment_fees | 602047.662 | 607800.0 | -5752.337999999989 | -0.009464195459032558 |
| 2502 | 2025-02-01 | 2020 | other_costs | 530.4062774 | 500.0 | 30.40627740000002 | 0.06081255480000004 |
| 2502 | 2025-02-01 | 3000 | gross_margin | 13669866.7586018 | 14586700.0 | -916833.2413982004 | -0.062854054816936 |
| 2502 | 2025-02-01 | 3001 | gross_margin_pct | 0.957780318958209 | 0.9599670944389602 | -0.0021867754807511908 | -0.0022779692068812234 |
| 2502 | 2025-02-01 | 4000 | commercial_costs | 220532.946558 | 227344.0 | -6811.053442000004 | -0.029959239927158862 |
| 2502 | 2025-02-01 | 4001 | commercial_costs_pct | 0.015451658719511865 | 0.014961763738071733 | 0.0004898949814401317 | 0.03274313042342354 |
| 2502 | 2025-02-01 | 4010 | sales | 117761.32493 | 118451.0 | -689.6750699999975 | -0.0058224503803260205 |
| 2502 | 2025-02-01 | 4011 | sales_staff | 106537.895 | 108000.0 | -1462.104999999996 | -0.013538009259259222 |
| 2502 | 2025-02-01 | 4012 | sales_non_staff | 11223.42993 | 10451.0 | 772.4299300000002 | 0.07390966701751031 |
| 2502 | 2025-02-01 | 4020 | marketing | 87014.16824999999 | 93176.0 | -6161.831750000012 | -0.066131104039667 |
| 2502 | 2025-02-01 | 4021 | marketing_staff | 75207.8648 | 80417.0 | -5209.135200000004 | -0.06477654227339996 |
| 2502 | 2025-02-01 | 4022 | marketing_non_staff | 11806.30345 | 12759.0 | -952.6965500000006 | -0.07466859079865197 |
| 2502 | 2025-02-01 | 4030 | csm | 15757.453377999998 | 15717.0 | 40.45337799999834 | 0.0025738612966850123 |
| 2502 | 2025-02-01 | 4031 | csm_staff | 8599.960705 | 8417.0 | 182.9607049999995 | 0.0217370446714981 |
| 2502 | 2025-02-01 | 4032 | csm_non_staff | 7157.492673 | 7300.0 | -142.50732700000026 | -0.019521551643835653 |
| 2502 | 2025-02-01 | 5000 | contribution_margin | 13669866.7586018 | 14586700.0 | -916833.2413982004 | -0.062854054816936 |
| 2502 | 2025-02-01 | 5001 | contribution_margin_pct | 0.957780318958209 | 0.9599670944389602 | -0.0021867754807511908 | -0.0022779692068812234 |
| 2502 | 2025-02-01 | 6000 | fixed_costs | 305090.61131500005 | 299445.0 | 5645.611315000046 | 0.018853583512832225 |
| 2502 | 2025-02-01 | 6001 | fixed_costs_pct | 0.021376198332918053 | 0.01970681145113524 | 0.0016693868817828118 | 0.08471116121053891 |
| 2502 | 2025-02-01 | 6010 | development | 187040.15557 | 178429.0 | 8611.155570000003 | 0.04826096413699568 |
| 2502 | 2025-02-01 | 6011 | development_staff | 165808.0735 | 158750.0 | 7058.073499999999 | 0.044460305511811016 |
| 2502 | 2025-02-01 | 6012 | development_non_staff | 21232.08207 | 19679.0 | 1553.0820700000004 | 0.07892078205193355 |
| 2502 | 2025-02-01 | 6020 | product | 41293.363161999994 | 40544.0 | 749.3631619999942 | 0.018482714137726772 |
| 2502 | 2025-02-01 | 6021 | product_staff | 37769.51753 | 37000.0 | 769.5175299999974 | 0.02079777108108101 |
| 2502 | 2025-02-01 | 6022 | product_non_staff | 3523.845632 | 3544.0 | -20.154367999999977 | -0.005686898419864553 |
| 2502 | 2025-02-01 | 6030 | talent | 4397.710687 | 4700.0 | -302.2893130000002 | -0.06431687510638302 |
| 2502 | 2025-02-01 | 6031 | talent_staff | 4397.710687 | 4700.0 | -302.2893130000002 | -0.06431687510638302 |
| 2502 | 2025-02-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2502 | 2025-02-01 | 6040 | general_and_admin | 63686.278549999995 | 66772.0 | -3085.7214500000046 | -0.04621280551728276 |
| 2502 | 2025-02-01 | 6041 | general_and_admin_staff | 52430.54846 | 55833.0 | -3402.451540000002 | -0.06093979438683219 |
| 2502 | 2025-02-01 | 6042 | general_and_admin_non_staff | 11255.73009 | 10939.0 | 316.7300899999991 | 0.028954208794222426 |
| 2502 | 2025-02-01 | 6050 | data | 8673.103346 | 9000.0 | -326.8966540000001 | -0.036321850444444456 |
| 2502 | 2025-02-01 | 6051 | data_staff | 8673.103346 | 9000.0 | -326.8966540000001 | -0.036321850444444456 |
| 2502 | 2025-02-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2502 | 2025-02-01 | 7000 | total_cost | 1128201.6261504001 | 1135089.0 | -6887.373849599855 | -0.00606769499977522 |
| 2502 | 2025-02-01 | 7001 | total_cost_pct | 0.07904753809422094 | 0.0747014807502468 | 0.004346057343974141 | 0.05817899859983409 |
| 2502 | 2025-02-01 | 8000 | ebitda | 13669866.7586018 | 14586700.0 | -916833.2413982004 | -0.062854054816936 |
| 2502 | 2025-02-01 | 8001 | ebitda_pct | 0.957780318958209 | 0.9599670944389602 | -0.0021867754807511908 | -0.0022779692068812234 |
| 2503 | 2025-03-01 | 1000 | revenue | 14745607.106439 | 15449294.23 | -703687.1235610005 | -0.0455481728216785 |
| 2503 | 2025-03-01 | 1010 | subscriptions | 14744583.7 | 15448294.23 | -703710.5300000012 | -0.04555263639615448 |
| 2503 | 2025-03-01 | 1020 | services | 489.5414422 | 500.0 | -10.458557799999994 | -0.020917115599999987 |
| 2503 | 2025-03-01 | 1030 | others | 533.8649968 | 500.0 | 33.86499679999997 | 0.06772999359999994 |
| 2503 | 2025-03-01 | 2000 | cogs | 628546.0067866 | 618472.0 | 10074.006786599988 | 0.016288541415941205 |
| 2503 | 2025-03-01 | 2001 | cogs_pct | 0.042625983606475674 | 0.040032378877154697 | 0.002593604729320978 | 0.06478767442923739 |
| 2503 | 2025-03-01 | 2010 | payment_fees | 628085.4427 | 617972.0 | 10113.442700000014 | 0.01636553549351753 |
| 2503 | 2025-03-01 | 2020 | other_costs | 460.5640866 | 500.0 | -39.435913400000004 | -0.0788718268 |
| 2503 | 2025-03-01 | 3000 | gross_margin | 14117061.0996524 | 14830822.23 | -713761.1303476002 | -0.048126875184559485 |
| 2503 | 2025-03-01 | 3001 | gross_margin_pct | 0.9573740163935244 | 0.9599676211228453 | -0.0025936047293209086 | -0.002701762718087561 |
| 2503 | 2025-03-01 | 4000 | commercial_costs | 218558.91660199998 | 227344.0 | -8785.083398000017 | -0.03864224874199459 |
| 2503 | 2025-03-01 | 4001 | commercial_costs_pct | 0.014821967995238482 | 0.014715494223583054 | 0.00010647377165542808 | 0.007235487305944043 |
| 2503 | 2025-03-01 | 4010 | sales | 111814.79572 | 118451.0 | -6636.204280000005 | -0.05602489029218838 |
| 2503 | 2025-03-01 | 4011 | sales_staff | 100450.0223 | 108000.0 | -7549.977700000003 | -0.06990720092592595 |
| 2503 | 2025-03-01 | 4012 | sales_non_staff | 11364.77342 | 10451.0 | 913.7734199999995 | 0.08743406563965166 |
| 2503 | 2025-03-01 | 4020 | marketing | 91356.20272 | 93176.0 | -1819.7972799999989 | -0.019530751266420527 |
| 2503 | 2025-03-01 | 4021 | marketing_staff | 79683.8819 | 80417.0 | -733.118100000007 | -0.009116456719350473 |
| 2503 | 2025-03-01 | 4022 | marketing_non_staff | 11672.32082 | 12759.0 | -1086.6791799999992 | -0.08516961987616578 |
| 2503 | 2025-03-01 | 4030 | csm | 15387.918162 | 15717.0 | -329.08183800000006 | -0.020937954953235353 |
| 2503 | 2025-03-01 | 4031 | csm_staff | 8325.344401 | 8417.0 | -91.65559899999971 | -0.010889342877509768 |
| 2503 | 2025-03-01 | 4032 | csm_non_staff | 7062.573761 | 7300.0 | -237.42623900000035 | -0.03252414232876717 |
| 2503 | 2025-03-01 | 5000 | contribution_margin | 14117061.0996524 | 14830822.23 | -713761.1303476002 | -0.048126875184559485 |
| 2503 | 2025-03-01 | 5001 | contribution_margin_pct | 0.9573740163935244 | 0.9599676211228453 | -0.0025936047293209086 | -0.002701762718087561 |
| 2503 | 2025-03-01 | 6000 | fixed_costs | 313990.265528 | 299445.0 | 14545.265528000018 | 0.04857408047554649 |
| 2503 | 2025-03-01 | 6001 | fixed_costs_pct | 0.021293817423827136 | 0.01938243880542626 | 0.0019113786184008774 | 0.09861393798729666 |
| 2503 | 2025-03-01 | 6010 | development | 188340.01626 | 178429.0 | 9911.016260000004 | 0.05554599454124612 |
| 2503 | 2025-03-01 | 6011 | development_staff | 169850.7982 | 158750.0 | 11100.79819999999 | 0.06992628787401568 |
| 2503 | 2025-03-01 | 6012 | development_non_staff | 18489.21806 | 19679.0 | -1189.7819400000008 | -0.06045947151786172 |
| 2503 | 2025-03-01 | 6020 | product | 43369.762233999994 | 40544.0 | 2825.7622339999944 | 0.06969618769731635 |
| 2503 | 2025-03-01 | 6021 | product_staff | 39743.28191 | 37000.0 | 2743.281909999998 | 0.07414275432432427 |
| 2503 | 2025-03-01 | 6022 | product_non_staff | 3626.480324 | 3544.0 | 82.48032400000011 | 0.023273229119638857 |
| 2503 | 2025-03-01 | 6030 | talent | 4889.989012 | 4700.0 | 189.989012 | 0.04042319404255319 |
| 2503 | 2025-03-01 | 6031 | talent_staff | 4889.989012 | 4700.0 | 189.989012 | 0.04042319404255319 |
| 2503 | 2025-03-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2503 | 2025-03-01 | 6040 | general_and_admin | 69136.35172 | 66772.0 | 2364.351720000006 | 0.035409329060085155 |
| 2503 | 2025-03-01 | 6041 | general_and_admin_staff | 57592.59694 | 55833.0 | 1759.596940000003 | 0.03151535722601335 |
| 2503 | 2025-03-01 | 6042 | general_and_admin_non_staff | 11543.75478 | 10939.0 | 604.7547799999993 | 0.05528428375537063 |
| 2503 | 2025-03-01 | 6050 | data | 8254.146302 | 9000.0 | -745.8536980000008 | -0.0828726331111112 |
| 2503 | 2025-03-01 | 6051 | data_staff | 8254.146302 | 9000.0 | -745.8536980000008 | -0.0828726331111112 |
| 2503 | 2025-03-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2503 | 2025-03-01 | 7000 | total_cost | 1161095.1889166 | 1145261.0 | 15834.188916600076 | 0.013825834387620006 |
| 2503 | 2025-03-01 | 7001 | total_cost_pct | 0.0787417690255413 | 0.07413031190616401 | 0.004611457119377285 | 0.06220744255352092 |
| 2503 | 2025-03-01 | 8000 | ebitda | 14117061.0996524 | 14830822.23 | -713761.1303476002 | -0.048126875184559485 |
| 2503 | 2025-03-01 | 8001 | ebitda_pct | 0.9573740163935244 | 0.9599676211228453 | -0.0025936047293209086 | -0.002701762718087561 |
| 2504 | 2025-04-01 | 1000 | revenue | 14192329.2479928 | 15703878.21 | -1511548.9620072003 | -0.09625322750176883 |
| 2504 | 2025-04-01 | 1010 | subscriptions | 14191396.43 | 15702878.21 | -1511481.7800000012 | -0.09625507883245571 |
| 2504 | 2025-04-01 | 1020 | services | 478.85349 | 500.0 | -21.146509999999978 | -0.04229301999999996 |
| 2504 | 2025-04-01 | 1030 | others | 453.9645028 | 500.0 | -46.03549720000001 | -0.09207099440000002 |
| 2504 | 2025-04-01 | 2000 | cogs | 638873.4597601 | 628655.0 | 10218.459760099999 | 0.016254479420508863 |
| 2504 | 2025-04-01 | 2001 | cogs_pct | 0.045015405758744985 | 0.04003183109250565 | 0.004983574666239332 | 0.1244903000995202 |
| 2504 | 2025-04-01 | 2010 | payment_fees | 638409.8424 | 628155.0 | 10254.842399999965 | 0.01632533753611762 |
| 2504 | 2025-04-01 | 2020 | other_costs | 463.6173601 | 500.0 | -36.382639900000015 | -0.07276527980000003 |
| 2504 | 2025-04-01 | 3000 | gross_margin | 13553455.7882327 | 15075223.21 | -1521767.4217673 | -0.10094493464997921 |
| 2504 | 2025-04-01 | 3001 | gross_margin_pct | 0.954984594241255 | 0.9599681689074944 | -0.004983574666239332 | -0.005191395743789048 |
| 2504 | 2025-04-01 | 4000 | commercial_costs | 228508.508827 | 227344.0 | 1164.5088270000124 | 0.005122232506685958 |
| 2504 | 2025-04-01 | 4001 | commercial_costs_pct | 0.016100846086227714 | 0.014476933465723815 | 0.0016239126205039 | 0.11217241720069672 |
| 2504 | 2025-04-01 | 4010 | sales | 116285.06275000001 | 118451.0 | -2165.937249999988 | -0.01828551257481987 |
| 2504 | 2025-04-01 | 4011 | sales_staff | 106242.767 | 108000.0 | -1757.232999999993 | -0.01627067592592586 |
| 2504 | 2025-04-01 | 4012 | sales_non_staff | 10042.29575 | 10451.0 | -408.7042500000007 | -0.03910671227633726 |
| 2504 | 2025-04-01 | 4020 | marketing | 95865.16166 | 93176.0 | 2689.161659999998 | 0.028861097922211705 |
| 2504 | 2025-04-01 | 4021 | marketing_staff | 82561.92209 | 80417.0 | 2144.9220899999927 | 0.026672495740950205 |
| 2504 | 2025-04-01 | 4022 | marketing_non_staff | 13303.23957 | 12759.0 | 544.2395699999997 | 0.04265534681401362 |
| 2504 | 2025-04-01 | 4030 | csm | 16358.284417 | 15717.0 | 641.2844170000008 | 0.04080196074314441 |
| 2504 | 2025-04-01 | 4031 | csm_staff | 9049.552808 | 8417.0 | 632.5528080000004 | 0.07515181275989075 |
| 2504 | 2025-04-01 | 4032 | csm_non_staff | 7308.731609 | 7300.0 | 8.73160900000039 | 0.0011961108219178617 |
| 2504 | 2025-04-01 | 5000 | contribution_margin | 13553455.7882327 | 15075223.21 | -1521767.4217673 | -0.10094493464997921 |
| 2504 | 2025-04-01 | 5001 | contribution_margin_pct | 0.954984594241255 | 0.9599681689074944 | -0.004983574666239332 | -0.005191395743789048 |
| 2504 | 2025-04-01 | 6000 | fixed_costs | 294324.659441 | 299445.0 | -5120.340558999975 | -0.01709943581959951 |
| 2504 | 2025-04-01 | 6001 | fixed_costs_pct | 0.02073829138952832 | 0.01906821970953123 | 0.0016700716799970886 | 0.08758403801915 |
| 2504 | 2025-04-01 | 6010 | development | 172101.56121 | 178429.0 | -6327.438789999986 | -0.035461941668674855 |
| 2504 | 2025-04-01 | 6011 | development_staff | 153131.2068 | 158750.0 | -5618.7931999999855 | -0.03539397291338574 |
| 2504 | 2025-04-01 | 6012 | development_non_staff | 18970.35441 | 19679.0 | -708.6455900000001 | -0.036010243914833075 |
| 2504 | 2025-04-01 | 6020 | product | 39388.579135 | 40544.0 | -1155.420865 | -0.028497949511641675 |
| 2504 | 2025-04-01 | 6021 | product_staff | 36057.18967 | 37000.0 | -942.8103300000002 | -0.025481360270270276 |
| 2504 | 2025-04-01 | 6022 | product_non_staff | 3331.389465 | 3544.0 | -212.6105349999998 | -0.05999168594808121 |
| 2504 | 2025-04-01 | 6030 | talent | 5042.274747 | 4700.0 | 342.2747470000004 | 0.07282441425531923 |
| 2504 | 2025-04-01 | 6031 | talent_staff | 5042.274747 | 4700.0 | 342.2747470000004 | 0.07282441425531923 |
| 2504 | 2025-04-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2504 | 2025-04-01 | 6040 | general_and_admin | 68453.85407 | 66772.0 | 1681.8540700000012 | 0.025188013987899136 |
| 2504 | 2025-04-01 | 6041 | general_and_admin_staff | 58310.41526 | 55833.0 | 2477.4152600000016 | 0.0443718815037702 |
| 2504 | 2025-04-01 | 6042 | general_and_admin_non_staff | 10143.43881 | 10939.0 | -795.5611900000004 | -0.07272704909041049 |
| 2504 | 2025-04-01 | 6050 | data | 9338.390279 | 9000.0 | 338.3902789999993 | 0.03759891988888881 |
| 2504 | 2025-04-01 | 6051 | data_staff | 9338.390279 | 9000.0 | 338.3902789999993 | 0.03759891988888881 |
| 2504 | 2025-04-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2504 | 2025-04-01 | 7000 | total_cost | 1161706.6280281001 | 1155444.0 | 6262.628028100124 | 0.005420105196011337 |
| 2504 | 2025-04-01 | 7001 | total_cost_pct | 0.08185454323450103 | 0.07357698426776069 | 0.008277558966740345 | 0.11250201471450268 |
| 2504 | 2025-04-01 | 8000 | ebitda | 13553455.7882327 | 15075223.21 | -1521767.4217673 | -0.10094493464997921 |
| 2504 | 2025-04-01 | 8001 | ebitda_pct | 0.954984594241255 | 0.9599681689074944 | -0.004983574666239332 | -0.005191395743789048 |
| 2505 | 2025-05-01 | 1000 | revenue | 15553942.5052787 | 15958747.59 | -404805.08472130075 | -0.025365717606496762 |
| 2505 | 2025-05-01 | 1010 | subscriptions | 15552931.2 | 15957747.59 | -404816.3900000006 | -0.025368015612283575 |
| 2505 | 2025-05-01 | 1020 | services | 507.9025575 | 500.0 | 7.9025575 | 0.015805115 |
| 2505 | 2025-05-01 | 1030 | others | 503.4027212 | 500.0 | 3.4027211999999736 | 0.006805442399999947 |
| 2505 | 2025-05-01 | 2000 | cogs | 590557.6412246 | 638850.0 | -48292.358775399975 | -0.0755926411135634 |
| 2505 | 2025-05-01 | 2001 | cogs_pct | 0.037968356963141436 | 0.04003133681995907 | -0.0020629798568176302 | -0.05153412353166925 |
| 2505 | 2025-05-01 | 2010 | payment_fees | 590018.1491 | 638350.0 | -48331.85089999996 | -0.07571371645648933 |
| 2505 | 2025-05-01 | 2020 | other_costs | 539.4921246 | 500.0 | 39.49212460000001 | 0.07898424920000002 |
| 2505 | 2025-05-01 | 3000 | gross_margin | 14963384.864054099 | 15319897.59 | -356512.7259459011 | -0.02327122122399913 |
| 2505 | 2025-05-01 | 3001 | gross_margin_pct | 0.9620316430368585 | 0.9599686631800409 | 0.0020629798568175817 | 0.0021490074998736417 |
| 2505 | 2025-05-01 | 4000 | commercial_costs | 229523.14443599997 | 227344.0 | 2179.144435999973 | 0.009585229590400332 |
| 2505 | 2025-05-01 | 4001 | commercial_costs_pct | 0.014756589485791425 | 0.01424572941691598 | 0.0005108600688754454 | 0.03586057645239482 |
| 2505 | 2025-05-01 | 4010 | sales | 120717.53712 | 118451.0 | 2266.5371199999936 | 0.019134807810824675 |
| 2505 | 2025-05-01 | 4011 | sales_staff | 109812.3675 | 108000.0 | 1812.367499999993 | 0.01678118055555549 |
| 2505 | 2025-05-01 | 4012 | sales_non_staff | 10905.16962 | 10451.0 | 454.1696200000006 | 0.0434570490862119 |
| 2505 | 2025-05-01 | 4020 | marketing | 94264.96698 | 93176.0 | 1088.9669799999974 | 0.011687204644972927 |
| 2505 | 2025-05-01 | 4021 | marketing_staff | 82584.12242 | 80417.0 | 2167.1224199999997 | 0.026948560876431597 |
| 2505 | 2025-05-01 | 4022 | marketing_non_staff | 11680.84456 | 12759.0 | -1078.1554400000005 | -0.08450156281840274 |
| 2505 | 2025-05-01 | 4030 | csm | 14540.640336 | 15717.0 | -1176.3596639999996 | -0.07484632334414962 |
| 2505 | 2025-05-01 | 4031 | csm_staff | 7582.881256 | 8417.0 | -834.1187440000003 | -0.09909929238446007 |
| 2505 | 2025-05-01 | 4032 | csm_non_staff | 6957.75908 | 7300.0 | -342.2409200000002 | -0.04688231780821921 |
| 2505 | 2025-05-01 | 5000 | contribution_margin | 14963384.864054099 | 15319897.59 | -356512.7259459011 | -0.02327122122399913 |
| 2505 | 2025-05-01 | 5001 | contribution_margin_pct | 0.9620316430368585 | 0.9599686631800409 | 0.0020629798568175817 | 0.0021490074998736417 |
| 2505 | 2025-05-01 | 6000 | fixed_costs | 291588.91131800006 | 299445.0 | -7856.088681999943 | -0.026235497944530527 |
| 2505 | 2025-05-01 | 6001 | fixed_costs_pct | 0.018746945426797133 | 0.01876369046576292 | -1.6745038965787495e-05 | -0.0008924171391731947 |
| 2505 | 2025-05-01 | 6010 | development | 173042.60912 | 178429.0 | -5386.390879999992 | -0.030187866770536132 |
| 2505 | 2025-05-01 | 6011 | development_staff | 151743.4868 | 158750.0 | -7006.513199999987 | -0.044135516220472355 |
| 2505 | 2025-05-01 | 6012 | development_non_staff | 21299.12232 | 19679.0 | 1620.1223199999986 | 0.08232747192438633 |
| 2505 | 2025-05-01 | 6020 | product | 39967.744339 | 40544.0 | -576.2556610000029 | -0.014213093454025327 |
| 2505 | 2025-05-01 | 6021 | product_staff | 36118.64443 | 37000.0 | -881.3555699999997 | -0.023820420810810802 |
| 2505 | 2025-05-01 | 6022 | product_non_staff | 3849.099909 | 3544.0 | 305.099909 | 0.08608913910835216 |
| 2505 | 2025-05-01 | 6030 | talent | 5143.885975 | 4700.0 | 443.88597500000014 | 0.09444382446808514 |
| 2505 | 2025-05-01 | 6031 | talent_staff | 5143.885975 | 4700.0 | 443.88597500000014 | 0.09444382446808514 |
| 2505 | 2025-05-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2505 | 2025-05-01 | 6040 | general_and_admin | 64740.64425 | 66772.0 | -2031.3557500000024 | -0.03042226906487753 |
| 2505 | 2025-05-01 | 6041 | general_and_admin_staff | 53824.32215 | 55833.0 | -2008.67785 | -0.03597653448677306 |
| 2505 | 2025-05-01 | 6042 | general_and_admin_non_staff | 10916.3221 | 10939.0 | -22.67790000000059 | -0.00207312368589456 |
| 2505 | 2025-05-01 | 6050 | data | 8694.027634 | 9000.0 | -305.97236599999997 | -0.033996929555555555 |
| 2505 | 2025-05-01 | 6051 | data_staff | 8694.027634 | 9000.0 | -305.97236599999997 | -0.033996929555555555 |
| 2505 | 2025-05-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2505 | 2025-05-01 | 7000 | total_cost | 1111669.6969786002 | 1165639.0 | -53969.30302139977 | -0.04630018643971227 |
| 2505 | 2025-05-01 | 7001 | total_cost_pct | 0.07147189187573 | 0.07304075670263797 | -0.0015688648269079758 | -0.021479306865550503 |
| 2505 | 2025-05-01 | 8000 | ebitda | 14963384.864054099 | 15319897.59 | -356512.7259459011 | -0.02327122122399913 |
| 2505 | 2025-05-01 | 8001 | ebitda_pct | 0.9620316430368585 | 0.9599686631800409 | 0.0020629798568175817 | 0.0021490074998736417 |
| 2506 | 2025-06-01 | 1000 | revenue | 17529573.850016803 | 16213898.14 | 1315675.710016802 | 0.0811449349599036 |
| 2506 | 2025-06-01 | 1010 | subscriptions | 17528573.26 | 16212898.14 | 1315675.120000001 | 0.08114990352983252 |
| 2506 | 2025-06-01 | 1020 | services | 541.4465642 | 500.0 | 41.44656420000001 | 0.08289312840000003 |
| 2506 | 2025-06-01 | 1030 | others | 459.1434526 | 500.0 | -40.85654740000001 | -0.08171309480000002 |
| 2506 | 2025-06-01 | 2000 | cogs | 636549.7030515 | 649056.0 | -12506.296948499978 | -0.01926844054827315 |
| 2506 | 2025-06-01 | 2001 | cogs_pct | 0.03631290232710876 | 0.04003084233018377 | -0.0037179400030750154 | -0.0928768865868116 |
| 2506 | 2025-06-01 | 2010 | payment_fees | 636066.9025 | 648556.0 | -12489.097500000033 | -0.019256775821979957 |
| 2506 | 2025-06-01 | 2020 | other_costs | 482.8005515 | 500.0 | -17.199448500000017 | -0.03439889700000003 |
| 2506 | 2025-06-01 | 3000 | gross_margin | 16893024.146965303 | 15564842.14 | 1328182.006965302 | 0.08533218615510493 |
| 2506 | 2025-06-01 | 3001 | gross_margin_pct | 0.9636870976728913 | 0.9599691576698163 | 0.0037179400030750154 | 0.003872978598708074 |
| 2506 | 2025-06-01 | 4000 | commercial_costs | 233282.193479 | 227344.0 | 5938.193479000009 | 0.026119860119466574 |
| 2506 | 2025-06-01 | 4001 | commercial_costs_pct | 0.013307921543042896 | 0.01402155101980923 | -0.0007136294767663351 | -0.050895188111368034 |
| 2506 | 2025-06-01 | 4010 | sales | 121839.191388 | 118451.0 | 3388.1913880000066 | 0.028604160268803188 |
| 2506 | 2025-06-01 | 4011 | sales_staff | 112066.1495 | 108000.0 | 4066.1494999999995 | 0.037649532407407406 |
| 2506 | 2025-06-01 | 4012 | sales_non_staff | 9773.041888 | 10451.0 | -677.9581120000003 | -0.06487016668261412 |
| 2506 | 2025-06-01 | 4020 | marketing | 95491.92817 | 93176.0 | 2315.928169999999 | 0.024855415235683 |
| 2506 | 2025-06-01 | 4021 | marketing_staff | 82538.84928 | 80417.0 | 2121.849279999995 | 0.026385581158212754 |
| 2506 | 2025-06-01 | 4022 | marketing_non_staff | 12953.07889 | 12759.0 | 194.07889000000068 | 0.015211136452700108 |
| 2506 | 2025-06-01 | 4030 | csm | 15951.073921 | 15717.0 | 234.07392099999925 | 0.014893040720239184 |
| 2506 | 2025-06-01 | 4031 | csm_staff | 8644.954826 | 8417.0 | 227.95482599999923 | 0.027082669122014878 |
| 2506 | 2025-06-01 | 4032 | csm_non_staff | 7306.119095 | 7300.0 | 6.119095000000016 | 0.000838232191780824 |
| 2506 | 2025-06-01 | 5000 | contribution_margin | 16893024.146965303 | 15564842.14 | 1328182.006965302 | 0.08533218615510493 |
| 2506 | 2025-06-01 | 5001 | contribution_margin_pct | 0.9636870976728913 | 0.9599691576698163 | 0.0037179400030750154 | 0.003872978598708074 |
| 2506 | 2025-06-01 | 6000 | fixed_costs | 306122.8813479999 | 299445.0 | 6677.881347999908 | 0.02230086108634276 |
| 2506 | 2025-06-01 | 6001 | fixed_costs_pct | 0.01746322437540069 | 0.018468415023606407 | -0.0010051906482057178 | -0.054427553578413675 |
| 2506 | 2025-06-01 | 6010 | development | 188482.40798999998 | 178429.0 | 10053.407989999978 | 0.05634402473813101 |
| 2506 | 2025-06-01 | 6011 | development_staff | 168117.2779 | 158750.0 | 9367.277899999986 | 0.059006474960629836 |
| 2506 | 2025-06-01 | 6012 | development_non_staff | 20365.13009 | 19679.0 | 686.1300899999987 | 0.03486610549316524 |
| 2506 | 2025-06-01 | 6020 | product | 42122.551665 | 40544.0 | 1578.551664999999 | 0.03893428534431726 |
| 2506 | 2025-06-01 | 6021 | product_staff | 38619.99365 | 37000.0 | 1619.9936499999967 | 0.043783612162162075 |
| 2506 | 2025-06-01 | 6022 | product_non_staff | 3502.558015 | 3544.0 | -41.44198499999993 | -0.011693562358916458 |
| 2506 | 2025-06-01 | 6030 | talent | 4336.524422 | 4700.0 | -363.4755779999996 | -0.07733522936170203 |
| 2506 | 2025-06-01 | 6031 | talent_staff | 4336.524422 | 4700.0 | -363.4755779999996 | -0.07733522936170203 |
| 2506 | 2025-06-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2506 | 2025-06-01 | 6040 | general_and_admin | 62222.334950000004 | 66772.0 | -4549.665049999996 | -0.06813731878631756 |
| 2506 | 2025-06-01 | 6041 | general_and_admin_staff | 51281.85846 | 55833.0 | -4551.141539999997 | -0.08151346945354893 |
| 2506 | 2025-06-01 | 6042 | general_and_admin_non_staff | 10940.47649 | 10939.0 | 1.476489999999103 | 0.0001349748605904656 |
| 2506 | 2025-06-01 | 6050 | data | 8959.062321 | 9000.0 | -40.93767900000057 | -0.004548631000000063 |
| 2506 | 2025-06-01 | 6051 | data_staff | 8959.062321 | 9000.0 | -40.93767900000057 | -0.004548631000000063 |
| 2506 | 2025-06-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2506 | 2025-06-01 | 7000 | total_cost | 1175954.7778785 | 1175845.0 | 109.77787850005552 | 9.336084135243636e-05 |
| 2506 | 2025-06-01 | 7001 | total_cost_pct | 0.06708404824555235 | 0.07252080837359941 | -0.005436760128047058 | -0.07496827807046708 |
| 2506 | 2025-06-01 | 8000 | ebitda | 16893024.146965303 | 15564842.14 | 1328182.006965302 | 0.08533218615510493 |
| 2506 | 2025-06-01 | 8001 | ebitda_pct | 0.9636870976728913 | 0.9599691576698163 | 0.0037179400030750154 | 0.003872978598708074 |
| 2507 | 2025-07-01 | 1000 | revenue | 15420389.257646402 | 16469325.76 | -1048936.5023535974 | -0.06369031238068106 |
| 2507 | 2025-07-01 | 1010 | subscriptions | 15419381.14 | 16468325.76 | -1048944.6199999992 | -0.0636946727485672 |
| 2507 | 2025-07-01 | 1020 | services | 514.5335732 | 500.0 | 14.533573199999978 | 0.029067146399999955 |
| 2507 | 2025-07-01 | 1030 | others | 493.5840732 | 500.0 | -6.4159268000000225 | -0.012831853600000045 |
| 2507 | 2025-07-01 | 2000 | cogs | 621774.6303456001 | 659273.0 | -37498.369654399925 | -0.05687836397729002 |
| 2507 | 2025-07-01 | 2001 | cogs_pct | 0.040321591106222236 | 0.040030357624063415 | 0.00029123348215882167 | 0.007275315521631831 |
| 2507 | 2025-07-01 | 2010 | payment_fees | 621321.1985 | 658773.0 | -37451.80149999994 | -0.05685084467639072 |
| 2507 | 2025-07-01 | 2020 | other_costs | 453.4318456 | 500.0 | -46.568154400000026 | -0.09313630880000005 |
| 2507 | 2025-07-01 | 3000 | gross_margin | 14798614.627300803 | 15810052.76 | -1011438.1326991972 | -0.0639743679577194 |
| 2507 | 2025-07-01 | 3001 | gross_margin_pct | 0.9596784088937778 | 0.9599696423759366 | -0.00029123348215887024 | -0.00030337780415437283 |
| 2507 | 2025-07-01 | 4000 | commercial_costs | 214676.649906 | 227344.0 | -12667.350093999994 | -0.05571886697691601 |
| 2507 | 2025-07-01 | 4001 | commercial_costs_pct | 0.013921610299140132 | 0.013804086658614979 | 0.00011752364052515334 | 0.008513684637861074 |
| 2507 | 2025-07-01 | 4010 | sales | 112375.89204400001 | 118451.0 | -6075.107955999993 | -0.05128794147791063 |
| 2507 | 2025-07-01 | 4011 | sales_staff | 102780.2286 | 108000.0 | -5219.771399999998 | -0.04833121666666665 |
| 2507 | 2025-07-01 | 4012 | sales_non_staff | 9595.663444 | 10451.0 | -855.3365560000002 | -0.08184255631040094 |
| 2507 | 2025-07-01 | 4020 | marketing | 87729.75583000001 | 93176.0 | -5446.244169999991 | -0.058451148042414254 |
| 2507 | 2025-07-01 | 4021 | marketing_staff | 74282.8098 | 80417.0 | -6134.190199999997 | -0.07627976920302917 |
| 2507 | 2025-07-01 | 4022 | marketing_non_staff | 13446.94603 | 12759.0 | 687.9460299999992 | 0.05391849126107055 |
| 2507 | 2025-07-01 | 4030 | csm | 14571.002032 | 15717.0 | -1145.9979679999997 | -0.07291454908697587 |
| 2507 | 2025-07-01 | 4031 | csm_staff | 7622.412752 | 8417.0 | -794.5872479999998 | -0.09440266698348578 |
| 2507 | 2025-07-01 | 4032 | csm_non_staff | 6948.58928 | 7300.0 | -351.41071999999986 | -0.04813845479452053 |
| 2507 | 2025-07-01 | 5000 | contribution_margin | 14798614.627300803 | 15810052.76 | -1011438.1326991972 | -0.0639743679577194 |
| 2507 | 2025-07-01 | 5001 | contribution_margin_pct | 0.9596784088937778 | 0.9599696423759366 | -0.00029123348215887024 | -0.00030337780415437283 |
| 2507 | 2025-07-01 | 6000 | fixed_costs | 294915.578059 | 299445.0 | -4529.421940999979 | -0.015126056340897255 |
| 2507 | 2025-07-01 | 6001 | fixed_costs_pct | 0.019125041082394354 | 0.018181982939901482 | 0.0009430581424928718 | 0.051867727827599734 |
| 2507 | 2025-07-01 | 6010 | development | 178709.15909 | 178429.0 | 280.159090000001 | 0.0015701432502564102 |
| 2507 | 2025-07-01 | 6011 | development_staff | 159620.4449 | 158750.0 | 870.4449000000022 | 0.0054831174803149745 |
| 2507 | 2025-07-01 | 6012 | development_non_staff | 19088.71419 | 19679.0 | -590.2858100000012 | -0.02999572183545918 |
| 2507 | 2025-07-01 | 6020 | product | 40254.215112000005 | 40544.0 | -289.7848879999947 | -0.007147417324388188 |
| 2507 | 2025-07-01 | 6021 | product_staff | 36375.39319 | 37000.0 | -624.6068099999975 | -0.016881265135135066 |
| 2507 | 2025-07-01 | 6022 | product_non_staff | 3878.821922 | 3544.0 | 334.8219220000001 | 0.09447571162528219 |
| 2507 | 2025-07-01 | 6030 | talent | 4695.568267 | 4700.0 | -4.431733000000349 | -0.0009429219148936914 |
| 2507 | 2025-07-01 | 6031 | talent_staff | 4695.568267 | 4700.0 | -4.431733000000349 | -0.0009429219148936914 |
| 2507 | 2025-07-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2507 | 2025-07-01 | 6040 | general_and_admin | 62375.92839 | 66772.0 | -4396.071609999999 | -0.06583705160845862 |
| 2507 | 2025-07-01 | 6041 | general_and_admin_staff | 50726.12832 | 55833.0 | -5106.871679999997 | -0.09146690451883288 |
| 2507 | 2025-07-01 | 6042 | general_and_admin_non_staff | 11649.80007 | 10939.0 | 710.8000699999993 | 0.06497852363104482 |
| 2507 | 2025-07-01 | 6050 | data | 8880.7072 | 9000.0 | -119.29279999999926 | -0.013254755555555473 |
| 2507 | 2025-07-01 | 6051 | data_staff | 8880.7072 | 9000.0 | -119.29279999999926 | -0.013254755555555473 |
| 2507 | 2025-07-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2507 | 2025-07-01 | 7000 | total_cost | 1131366.8583106 | 1186062.0 | -54695.141689399956 | -0.04611490941401036 |
| 2507 | 2025-07-01 | 7001 | total_cost_pct | 0.07336824248775672 | 0.07201642722257988 | 0.001351815265176845 | 0.018770929318651337 |
| 2507 | 2025-07-01 | 8000 | ebitda | 14798614.627300803 | 15810052.76 | -1011438.1326991972 | -0.0639743679577194 |
| 2507 | 2025-07-01 | 8001 | ebitda_pct | 0.9596784088937778 | 0.9599696423759366 | -0.00029123348215887024 | -0.00030337780415437283 |
| 2508 | 2025-08-01 | 1000 | revenue | 15191360.313191501 | 16719990.28 | -1528629.966808498 | -0.09142529039846416 |
| 2508 | 2025-08-01 | 1010 | subscriptions | 15190394.66 | 16718990.28 | -1528595.6199999992 | -0.09142870438943752 |
| 2508 | 2025-08-01 | 1020 | services | 497.8491002 | 500.0 | -2.1508997999999906 | -0.004301799599999981 |
| 2508 | 2025-08-01 | 1030 | others | 467.8040913 | 500.0 | -32.19590870000002 | -0.06439181740000004 |
| 2508 | 2025-08-01 | 2000 | cogs | 602485.9973002 | 669300.0 | -66814.00269979995 | -0.09982668862961296 |
| 2508 | 2025-08-01 | 2001 | cogs_pct | 0.03965977930080613 | 0.040029927577206706 | -0.00037014827640057674 | -0.00924678856055042 |
| 2508 | 2025-08-01 | 2010 | payment_fees | 601942.1413 | 668800.0 | -66857.85869999998 | -0.09996689398923442 |
| 2508 | 2025-08-01 | 2020 | other_costs | 543.8560002 | 500.0 | 43.85600020000004 | 0.08771200040000007 |
| 2508 | 2025-08-01 | 3000 | gross_margin | 14588874.315891301 | 16050690.28 | -1461815.964108698 | -0.0910749593075257 |
| 2508 | 2025-08-01 | 3001 | gross_margin_pct | 0.9603402206991939 | 0.9599700724227933 | 0.0003701482764005837 | 0.0003855831416352339 |
| 2508 | 2025-08-01 | 4000 | commercial_costs | 218833.126129 | 227344.0 | -8510.873870999989 | -0.03743610506985005 |
| 2508 | 2025-08-01 | 4001 | commercial_costs_pct | 0.014405104060297685 | 0.013597137091158644 | 0.0008079669691390418 | 0.05942184473997924 |
| 2508 | 2025-08-01 | 4010 | sales | 113412.679498 | 118451.0 | -5038.320502000002 | -0.042535060928147524 |
| 2508 | 2025-08-01 | 4011 | sales_staff | 103720.8241 | 108000.0 | -4279.175900000002 | -0.03962199907407409 |
| 2508 | 2025-08-01 | 4012 | sales_non_staff | 9691.855398 | 10451.0 | -759.1446020000003 | -0.07263846541000864 |
| 2508 | 2025-08-01 | 4020 | marketing | 89843.75358 | 93176.0 | -3332.246419999996 | -0.03576292629003172 |
| 2508 | 2025-08-01 | 4021 | marketing_staff | 77570.78668 | 80417.0 | -2846.2133199999953 | -0.035393179551587294 |
| 2508 | 2025-08-01 | 4022 | marketing_non_staff | 12272.9669 | 12759.0 | -486.03310000000056 | -0.03809335371110593 |
| 2508 | 2025-08-01 | 4030 | csm | 15576.693051 | 15717.0 | -140.3069489999998 | -0.008927082076732188 |
| 2508 | 2025-08-01 | 4031 | csm_staff | 8050.171803 | 8417.0 | -366.8281969999998 | -0.043581822145657576 |
| 2508 | 2025-08-01 | 4032 | csm_non_staff | 7526.521248 | 7300.0 | 226.521248 | 0.03103030794520548 |
| 2508 | 2025-08-01 | 5000 | contribution_margin | 14588874.315891301 | 16050690.28 | -1461815.964108698 | -0.0910749593075257 |
| 2508 | 2025-08-01 | 5001 | contribution_margin_pct | 0.9603402206991939 | 0.9599700724227933 | 0.0003701482764005837 | 0.0003855831416352339 |
| 2508 | 2025-08-01 | 6000 | fixed_costs | 292981.721589 | 299445.0 | -6463.2784109999775 | -0.021584192125431972 |
| 2508 | 2025-08-01 | 6001 | fixed_costs_pct | 0.019286075476373746 | 0.017909400363598775 | 0.0013766751127749707 | 0.07686885573082007 |
| 2508 | 2025-08-01 | 6010 | development | 167789.84194 | 178429.0 | -10639.158059999987 | -0.05962684350638062 |
| 2508 | 2025-08-01 | 6011 | development_staff | 148099.6148 | 158750.0 | -10650.38519999999 | -0.0670890406299212 |
| 2508 | 2025-08-01 | 6012 | development_non_staff | 19690.22714 | 19679.0 | 11.227139999999054 | 0.0005705137456171073 |
| 2508 | 2025-08-01 | 6020 | product | 41081.966824 | 40544.0 | 537.9668240000028 | 0.013268716061562815 |
| 2508 | 2025-08-01 | 6021 | product_staff | 37719.67431 | 37000.0 | 719.6743100000022 | 0.019450657027027085 |
| 2508 | 2025-08-01 | 6022 | product_non_staff | 3362.292514 | 3544.0 | -181.7074859999998 | -0.05127186399548527 |
| 2508 | 2025-08-01 | 6030 | talent | 5049.309059 | 4700.0 | 349.30905900000016 | 0.07432107638297876 |
| 2508 | 2025-08-01 | 6031 | talent_staff | 5049.309059 | 4700.0 | 349.30905900000016 | 0.07432107638297876 |
| 2508 | 2025-08-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2508 | 2025-08-01 | 6040 | general_and_admin | 70267.28560999999 | 66772.0 | 3495.2856099999917 | 0.0523465765590366 |
| 2508 | 2025-08-01 | 6041 | general_and_admin_staff | 58266.24251 | 55833.0 | 2433.2425099999964 | 0.043580723049092766 |
| 2508 | 2025-08-01 | 6042 | general_and_admin_non_staff | 12001.0431 | 10939.0 | 1062.0431000000008 | 0.09708776853460103 |
| 2508 | 2025-08-01 | 6050 | data | 8793.318156 | 9000.0 | -206.68184400000064 | -0.022964649333333403 |
| 2508 | 2025-08-01 | 6051 | data_staff | 8793.318156 | 9000.0 | -206.68184400000064 | -0.022964649333333403 |
| 2508 | 2025-08-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2508 | 2025-08-01 | 7000 | total_cost | 1114300.8450182 | 1196089.0 | -81788.15498179989 | -0.06837965651535954 |
| 2508 | 2025-08-01 | 7001 | total_cost_pct | 0.07335095883747757 | 0.07153646503196412 | 0.001814493805513448 | 0.025364599784217613 |
| 2508 | 2025-08-01 | 8000 | ebitda | 14588874.315891301 | 16050690.28 | -1461815.964108698 | -0.0910749593075257 |
| 2508 | 2025-08-01 | 8001 | ebitda_pct | 0.9603402206991939 | 0.9599700724227933 | 0.0003701482764005837 | 0.0003855831416352339 |
| 2509 | 2025-09-01 | 1000 | revenue | 16042200.638332201 | 16970918.37 | -928717.7316677999 | -0.05472407040207806 |
| 2509 | 2025-09-01 | 1010 | subscriptions | 16041208.21 | 16969918.37 | -928710.1600000001 | -0.05472684898955116 |
| 2509 | 2025-09-01 | 1020 | services | 526.7729959 | 500.0 | 26.772995899999955 | 0.05354599179999991 |
| 2509 | 2025-09-01 | 1030 | others | 465.6553363 | 500.0 | -34.34466370000001 | -0.06868932740000003 |
| 2509 | 2025-09-01 | 2000 | cogs | 633586.1356978001 | 679337.0 | -45750.864302199916 | -0.06734634548419992 |
| 2509 | 2025-09-01 | 2001 | cogs_pct | 0.03949496393804421 | 0.0400294777918963 | -0.0005345138538520866 | -0.013353005918061099 |
| 2509 | 2025-09-01 | 2010 | payment_fees | 633088.0866 | 678837.0 | -45748.91339999996 | -0.06739307580464819 |
| 2509 | 2025-09-01 | 2020 | other_costs | 498.0490978 | 500.0 | -1.9509021999999732 | -0.0039018043999999464 |
| 2509 | 2025-09-01 | 3000 | gross_margin | 15408614.5026344 | 16291581.370000001 | -882966.8673656005 | -0.05419773853209441 |
| 2509 | 2025-09-01 | 3001 | gross_margin_pct | 0.9605050360619558 | 0.9599705222081037 | 0.0005345138538520589 | 0.0005568023616210438 |
| 2509 | 2025-09-01 | 4000 | commercial_costs | 238163.13797399998 | 227344.0 | 10819.137973999983 | 0.047589283086424024 |
| 2509 | 2025-09-01 | 4001 | commercial_costs_pct | 0.014846039102946925 | 0.01339609295404324 | 0.001449946148903685 | 0.10823649506448513 |
| 2509 | 2025-09-01 | 4010 | sales | 127997.10512 | 118451.0 | 9546.105119999993 | 0.08059117373428669 |
| 2509 | 2025-09-01 | 4011 | sales_staff | 117482.8284 | 108000.0 | 9482.828399999999 | 0.08780396666666665 |
| 2509 | 2025-09-01 | 4012 | sales_non_staff | 10514.27672 | 10451.0 | 63.27671999999984 | 0.006054609128313065 |
| 2509 | 2025-09-01 | 4020 | marketing | 94006.50532 | 93176.0 | 830.5053199999966 | 0.008913296557053281 |
| 2509 | 2025-09-01 | 4021 | marketing_staff | 80255.45511 | 80417.0 | -161.54489000000467 | -0.0020088400462589338 |
| 2509 | 2025-09-01 | 4022 | marketing_non_staff | 13751.05021 | 12759.0 | 992.0502099999994 | 0.07775297515479265 |
| 2509 | 2025-09-01 | 4030 | csm | 16159.527534 | 15717.0 | 442.52753400000074 | 0.02815597976713118 |
| 2509 | 2025-09-01 | 4031 | csm_staff | 9120.377368 | 8417.0 | 703.3773679999995 | 0.08356627872163472 |
| 2509 | 2025-09-01 | 4032 | csm_non_staff | 7039.150166 | 7300.0 | -260.84983399999965 | -0.03573285397260269 |
| 2509 | 2025-09-01 | 5000 | contribution_margin | 15408614.5026344 | 16291581.370000001 | -882966.8673656005 | -0.05419773853209441 |
| 2509 | 2025-09-01 | 5001 | contribution_margin_pct | 0.9605050360619558 | 0.9599705222081037 | 0.0005345138538520589 | 0.0005568023616210438 |
| 2509 | 2025-09-01 | 6000 | fixed_costs | 294911.55939000007 | 299445.0 | -4533.440609999932 | -0.015139476731953889 |
| 2509 | 2025-09-01 | 6001 | fixed_costs_pct | 0.018383485286009988 | 0.01764459609500791 | 0.0007388891910020783 | 0.041876231511535036 |
| 2509 | 2025-09-01 | 6010 | development | 171537.32726000002 | 178429.0 | -6891.67273999998 | -0.03862417398517046 |
| 2509 | 2025-09-01 | 6011 | development_staff | 150076.3145 | 158750.0 | -8673.685499999992 | -0.054637388976377904 |
| 2509 | 2025-09-01 | 6012 | development_non_staff | 21461.01276 | 19679.0 | 1782.0127600000014 | 0.09055403018446066 |
| 2509 | 2025-09-01 | 6020 | product | 38994.595904 | 40544.0 | -1549.4040959999984 | -0.03821537332280975 |
| 2509 | 2025-09-01 | 6021 | product_staff | 35686.33556 | 37000.0 | -1313.6644400000005 | -0.035504444324324334 |
| 2509 | 2025-09-01 | 6022 | product_non_staff | 3308.260344 | 3544.0 | -235.7396560000002 | -0.06651796162528222 |
| 2509 | 2025-09-01 | 6030 | talent | 4628.83136 | 4700.0 | -71.16863999999987 | -0.015142263829787206 |
| 2509 | 2025-09-01 | 6031 | talent_staff | 4628.83136 | 4700.0 | -71.16863999999987 | -0.015142263829787206 |
| 2509 | 2025-09-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2509 | 2025-09-01 | 6040 | general_and_admin | 71230.35162 | 66772.0 | 4458.351620000001 | 0.06676977805067995 |
| 2509 | 2025-09-01 | 6041 | general_and_admin_staff | 59715.68216 | 55833.0 | 3882.6821599999967 | 0.06954099117009648 |
| 2509 | 2025-09-01 | 6042 | general_and_admin_non_staff | 11514.66946 | 10939.0 | 575.6694599999992 | 0.05262541914251752 |
| 2509 | 2025-09-01 | 6050 | data | 8520.453246 | 9000.0 | -479.5467540000009 | -0.05328297266666676 |
| 2509 | 2025-09-01 | 6051 | data_staff | 8520.453246 | 9000.0 | -479.5467540000009 | -0.05328297266666676 |
| 2509 | 2025-09-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2509 | 2025-09-01 | 7000 | total_cost | 1166660.8330618 | 1206126.0 | -39465.166938199895 | -0.03272060044986999 |
| 2509 | 2025-09-01 | 7001 | total_cost_pct | 0.07272448832700112 | 0.07107016684094745 | 0.0016543214860536698 | 0.023277298472592352 |
| 2509 | 2025-09-01 | 8000 | ebitda | 15408614.5026344 | 16291581.370000001 | -882966.8673656005 | -0.05419773853209441 |
| 2509 | 2025-09-01 | 8001 | ebitda_pct | 0.9605050360619558 | 0.9599705222081037 | 0.0005345138538520589 | 0.0005568023616210438 |
| 2510 | 2025-10-01 | 1000 | revenue | 18051705.3447867 | 17222106.42 | 829598.9247866981 | 0.048170584047912184 |
| 2510 | 2025-10-01 | 1010 | subscriptions | 18050662.34 | 17221106.42 | 829555.9199999981 | 0.048170884016870155 |
| 2510 | 2025-10-01 | 1020 | services | 535.7084343 | 500.0 | 35.70843430000002 | 0.07141686860000004 |
| 2510 | 2025-10-01 | 1030 | others | 507.2963524 | 500.0 | 7.296352399999989 | 0.01459270479999998 |
| 2510 | 2025-10-01 | 2000 | cogs | 649088.8230395999 | 689384.0 | -40295.17696040007 | -0.05845098952166002 |
| 2510 | 2025-10-01 | 2001 | cogs_pct | 0.03595720241617259 | 0.04002901754221072 | -0.004071815126038131 | -0.10172158539100765 |
| 2510 | 2025-10-01 | 2010 | payment_fees | 648566.1018 | 688884.0 | -40317.898200000054 | -0.058526396606685675 |
| 2510 | 2025-10-01 | 2020 | other_costs | 522.7212396 | 500.0 | 22.72123959999999 | 0.04544247919999998 |
| 2510 | 2025-10-01 | 3000 | gross_margin | 17402616.5217471 | 16532722.420000002 | 869894.1017470993 | 0.05261650680681417 |
| 2510 | 2025-10-01 | 3001 | gross_margin_pct | 0.9640427975838275 | 0.9599709824577892 | 0.0040718151260382696 | 0.0042416022988666854 |
| 2510 | 2025-10-01 | 4000 | commercial_costs | 218871.975034 | 227344.0 | -8472.024965999997 | -0.03726522347631781 |
| 2510 | 2025-10-01 | 4001 | commercial_costs_pct | 0.012124725661845009 | 0.013200708116400083 | -0.0010759824545550738 | -0.08150944972552739 |
| 2510 | 2025-10-01 | 4010 | sales | 115530.43414 | 118451.0 | -2920.5658600000024 | -0.02465632084152943 |
| 2510 | 2025-10-01 | 4011 | sales_staff | 104617.0422 | 108000.0 | -3382.9578000000038 | -0.031323683333333366 |
| 2510 | 2025-10-01 | 4012 | sales_non_staff | 10913.39194 | 10451.0 | 462.3919399999995 | 0.04424379867955215 |
| 2510 | 2025-10-01 | 4020 | marketing | 86785.71138000001 | 93176.0 | -6390.288619999992 | -0.06858298939641101 |
| 2510 | 2025-10-01 | 4021 | marketing_staff | 72825.85356 | 80417.0 | -7591.146439999997 | -0.09439728465374232 |
| 2510 | 2025-10-01 | 4022 | marketing_non_staff | 13959.85782 | 12759.0 | 1200.8578199999993 | 0.09411849047731008 |
| 2510 | 2025-10-01 | 4030 | csm | 16555.829514 | 15717.0 | 838.8295140000009 | 0.05337084138194318 |
| 2510 | 2025-10-01 | 4031 | csm_staff | 8733.546493 | 8417.0 | 316.5464929999998 | 0.037607994891291414 |
| 2510 | 2025-10-01 | 4032 | csm_non_staff | 7822.283021 | 7300.0 | 522.2830210000002 | 0.07154561931506852 |
| 2510 | 2025-10-01 | 5000 | contribution_margin | 17402616.5217471 | 16532722.420000002 | 869894.1017470993 | 0.05261650680681417 |
| 2510 | 2025-10-01 | 5001 | contribution_margin_pct | 0.9640427975838275 | 0.9599709824577892 | 0.0040718151260382696 | 0.0042416022988666854 |
| 2510 | 2025-10-01 | 6000 | fixed_costs | 300645.425477 | 299445.0 | 1200.4254770000116 | 0.00400883460067796 |
| 2510 | 2025-10-01 | 6001 | fixed_costs_pct | 0.016654682742416126 | 0.01738724594409979 | -0.0007325632016836649 | -0.042132215995498344 |
| 2510 | 2025-10-01 | 6010 | development | 181925.88255 | 178429.0 | 3496.8825500000094 | 0.0195981737834097 |
| 2510 | 2025-10-01 | 6011 | development_staff | 163425.3942 | 158750.0 | 4675.39420000001 | 0.029451302047244155 |
| 2510 | 2025-10-01 | 6012 | development_non_staff | 18500.48835 | 19679.0 | -1178.5116500000004 | -0.059886765079526415 |
| 2510 | 2025-10-01 | 6020 | product | 44075.355362 | 40544.0 | 3531.355362000002 | 0.08709933311957385 |
| 2510 | 2025-10-01 | 6021 | product_staff | 40285.84121 | 37000.0 | 3285.8412099999987 | 0.08880651918918915 |
| 2510 | 2025-10-01 | 6022 | product_non_staff | 3789.514152 | 3544.0 | 245.5141520000002 | 0.06927600225733639 |
| 2510 | 2025-10-01 | 6030 | talent | 4706.102688 | 4700.0 | 6.102687999999944 | 0.0012984442553191369 |
| 2510 | 2025-10-01 | 6031 | talent_staff | 4706.102688 | 4700.0 | 6.102687999999944 | 0.0012984442553191369 |
| 2510 | 2025-10-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2510 | 2025-10-01 | 6040 | general_and_admin | 61507.960326 | 66772.0 | -5264.039674 | -0.0788360341760019 |
| 2510 | 2025-10-01 | 6041 | general_and_admin_staff | 51557.90692 | 55833.0 | -4275.093079999999 | -0.07656928841366215 |
| 2510 | 2025-10-01 | 6042 | general_and_admin_non_staff | 9950.053406 | 10939.0 | -988.9465939999991 | -0.09040557582960043 |
| 2510 | 2025-10-01 | 6050 | data | 8430.124551 | 9000.0 | -569.8754489999992 | -0.06331949433333324 |
| 2510 | 2025-10-01 | 6051 | data_staff | 8430.124551 | 9000.0 | -569.8754489999992 | -0.06331949433333324 |
| 2510 | 2025-10-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2510 | 2025-10-01 | 7000 | total_cost | 1168606.2235506 | 1216173.0 | -47566.7764494 | -0.03911185041059126 |
| 2510 | 2025-10-01 | 7001 | total_cost_pct | 0.06473661082043372 | 0.0706169716027106 | -0.005880360782276883 | -0.08327121156313036 |
| 2510 | 2025-10-01 | 8000 | ebitda | 17402616.5217471 | 16532722.420000002 | 869894.1017470993 | 0.05261650680681417 |
| 2510 | 2025-10-01 | 8001 | ebitda_pct | 0.9640427975838275 | 0.9599709824577892 | 0.0040718151260382696 | 0.0042416022988666854 |
| 2511 | 2025-11-01 | 1000 | revenue | 18232738.037168205 | 17473550.94 | 759187.0971682034 | 0.04344778572913259 |
| 2511 | 2025-11-01 | 1010 | subscriptions | 18231708.92 | 17472550.94 | 759157.9800000004 | 0.043448605908027786 |
| 2511 | 2025-11-01 | 1020 | services | 542.7439934 | 500.0 | 42.74399340000002 | 0.08548798680000004 |
| 2511 | 2025-11-01 | 1030 | others | 486.3731748 | 500.0 | -13.626825199999985 | -0.027253650399999968 |
| 2511 | 2025-11-01 | 2000 | cogs | 691211.4652653 | 699442.0 | -8230.534734699992 | -0.0117672869726153 |
| 2511 | 2025-11-01 | 2001 | cogs_pct | 0.03791045886011395 | 0.040028612524249746 | -0.0021181536641357926 | -0.05291599010214489 |
| 2511 | 2025-11-01 | 2010 | payment_fees | 690662.2204 | 698942.0 | -8279.779600000009 | -0.011846161197924877 |
| 2511 | 2025-11-01 | 2020 | other_costs | 549.2448653 | 500.0 | 49.244865300000015 | 0.09848973060000003 |
| 2511 | 2025-11-01 | 3000 | gross_margin | 17541526.571902905 | 16774108.940000001 | 767417.6319029033 | 0.04575012804840549 |
| 2511 | 2025-11-01 | 3001 | gross_margin_pct | 0.9620895411398861 | 0.9599713874757503 | 0.0021181536641358134 | 0.0022064758301864698 |
| 2511 | 2025-11-01 | 4000 | commercial_costs | 216353.471749 | 227344.0 | -10990.52825100001 | -0.048343163888204706 |
| 2511 | 2025-11-01 | 4001 | commercial_costs_pct | 0.011866208536970933 | 0.013010749834458088 | -0.0011445412974871554 | -0.08796889587838476 |
| 2511 | 2025-11-01 | 4010 | sales | 110858.21983 | 118451.0 | -7592.780169999998 | -0.0641005999949346 |
| 2511 | 2025-11-01 | 4011 | sales_staff | 99741.33618 | 108000.0 | -8258.663820000002 | -0.07646910944444446 |
| 2511 | 2025-11-01 | 4012 | sales_non_staff | 11116.88365 | 10451.0 | 665.8836499999998 | 0.06371482633240835 |
| 2511 | 2025-11-01 | 4020 | marketing | 89134.002 | 93176.0 | -4041.998000000007 | -0.0433802481325664 |
| 2511 | 2025-11-01 | 4021 | marketing_staff | 76254.41312 | 80417.0 | -4162.586880000003 | -0.05176252384446078 |
| 2511 | 2025-11-01 | 4022 | marketing_non_staff | 12879.58888 | 12759.0 | 120.58887999999934 | 0.009451279880868354 |
| 2511 | 2025-11-01 | 4030 | csm | 16361.249919000002 | 15717.0 | 644.2499190000017 | 0.04099064191639636 |
| 2511 | 2025-11-01 | 4031 | csm_staff | 8750.517196 | 8417.0 | 333.5171960000007 | 0.039624236188665875 |
| 2511 | 2025-11-01 | 4032 | csm_non_staff | 7610.732723 | 7300.0 | 310.7327230000001 | 0.042566126438356174 |
| 2511 | 2025-11-01 | 5000 | contribution_margin | 17541526.571902905 | 16774108.940000001 | 767417.6319029033 | 0.04575012804840549 |
| 2511 | 2025-11-01 | 5001 | contribution_margin_pct | 0.9620895411398861 | 0.9599713874757503 | 0.0021181536641358134 | 0.0022064758301864698 |
| 2511 | 2025-11-01 | 6000 | fixed_costs | 296271.568977 | 299445.0 | -3173.431022999983 | -0.010597709171968084 |
| 2511 | 2025-11-01 | 6001 | fixed_costs_pct | 0.016249428274186684 | 0.017137043353593243 | -0.000887615079406559 | -0.05179511197422784 |
| 2511 | 2025-11-01 | 6010 | development | 172991.34691000002 | 178429.0 | -5437.653089999978 | -0.0304751642950416 |
| 2511 | 2025-11-01 | 6011 | development_staff | 151657.5682 | 158750.0 | -7092.431799999991 | -0.04467673574803144 |
| 2511 | 2025-11-01 | 6012 | development_non_staff | 21333.77871 | 19679.0 | 1654.7787099999987 | 0.0840885568372376 |
| 2511 | 2025-11-01 | 6020 | product | 39016.497703 | 40544.0 | -1527.502296999999 | -0.037675175044396186 |
| 2511 | 2025-11-01 | 6021 | product_staff | 35271.02449 | 37000.0 | -1728.9755099999966 | -0.04672906783783774 |
| 2511 | 2025-11-01 | 6022 | product_non_staff | 3745.473213 | 3544.0 | 201.47321300000021 | 0.056849100733634375 |
| 2511 | 2025-11-01 | 6030 | talent | 4700.107778 | 4700.0 | 0.10777799999959825 | 2.293148936161665e-05 |
| 2511 | 2025-11-01 | 6031 | talent_staff | 4700.107778 | 4700.0 | 0.10777799999959825 | 2.293148936161665e-05 |
| 2511 | 2025-11-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2511 | 2025-11-01 | 6040 | general_and_admin | 70800.5971 | 66772.0 | 4028.597099999999 | 0.06033362936560233 |
| 2511 | 2025-11-01 | 6041 | general_and_admin_staff | 60289.84289 | 55833.0 | 4456.84289 | 0.07982452832554224 |
| 2511 | 2025-11-01 | 6042 | general_and_admin_non_staff | 10510.75421 | 10939.0 | -428.24579000000085 | -0.03914853185848806 |
| 2511 | 2025-11-01 | 6050 | data | 8763.019486 | 9000.0 | -236.98051400000077 | -0.02633116822222231 |
| 2511 | 2025-11-01 | 6051 | data_staff | 8763.019486 | 9000.0 | -236.98051400000077 | -0.02633116822222231 |
| 2511 | 2025-11-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2511 | 2025-11-01 | 7000 | total_cost | 1203836.5059913 | 1226231.0 | -22394.494008699898 | -0.018262867280879294 |
| 2511 | 2025-11-01 | 7001 | total_cost_pct | 0.06602609567127157 | 0.07017640571230108 | -0.0041503100410295035 | -0.05914110303745585 |
| 2511 | 2025-11-01 | 8000 | ebitda | 17541526.571902905 | 16774108.940000001 | 767417.6319029033 | 0.04575012804840549 |
| 2511 | 2025-11-01 | 8001 | ebitda_pct | 0.9620895411398861 | 0.9599713874757503 | 0.0021181536641358134 | 0.0022064758301864698 |
| 2512 | 2025-12-01 | 1000 | revenue | 18489192.180438302 | 17725248.49 | 763943.6904383041 | 0.04309918085883512 |
| 2512 | 2025-12-01 | 1010 | subscriptions | 18488222.48 | 17724248.49 | 763973.9900000021 | 0.04310332200719457 |
| 2512 | 2025-12-01 | 1020 | services | 462.3545283 | 500.0 | -37.64547169999997 | -0.07529094339999995 |
| 2512 | 2025-12-01 | 1030 | others | 507.34591 | 500.0 | 7.3459100000000035 | 0.014691820000000006 |
| 2512 | 2025-12-01 | 2000 | cogs | 763847.7141595 | 709510.0 | 54337.71415949997 | 0.07658484610435366 |
| 2512 | 2025-12-01 | 2001 | cogs_pct | 0.04131320106930666 | 0.040028211756821475 | 0.0012849893124851838 | 0.032102091402227084 |
| 2512 | 2025-12-01 | 2010 | payment_fees | 763318.6648 | 709010.0 | 54308.66480000003 | 0.07659788268148549 |
| 2512 | 2025-12-01 | 2020 | other_costs | 529.0493595 | 500.0 | 29.049359500000037 | 0.058098719000000076 |
| 2512 | 2025-12-01 | 3000 | gross_margin | 17725344.466278803 | 17015738.49 | 709605.9762788042 | 0.04170291972316297 |
| 2512 | 2025-12-01 | 3001 | gross_margin_pct | 0.9586867989306933 | 0.9599717882431785 | -0.0012849893124852185 | -0.0013385698707217707 |
| 2512 | 2025-12-01 | 4000 | commercial_costs | 214107.76209899999 | 227344.0 | -13236.237901000015 | -0.058221188599655214 |
| 2512 | 2025-12-01 | 4001 | commercial_costs_pct | 0.01158015774888897 | 0.012825997905093403 | -0.0012458401562044329 | -0.097133974714723 |
| 2512 | 2025-12-01 | 4010 | sales | 109067.11099 | 118451.0 | -9383.889009999999 | -0.07922169513132012 |
| 2512 | 2025-12-01 | 4011 | sales_staff | 98184.22052 | 108000.0 | -9815.779479999997 | -0.09088684703703702 |
| 2512 | 2025-12-01 | 4012 | sales_non_staff | 10882.89047 | 10451.0 | 431.8904700000003 | 0.041325277006985 |
| 2512 | 2025-12-01 | 4020 | marketing | 88911.65383000001 | 93176.0 | -4264.34616999999 | -0.04576657261526562 |
| 2512 | 2025-12-01 | 4021 | marketing_staff | 76101.8684 | 80417.0 | -4315.131599999993 | -0.05365944514219622 |
| 2512 | 2025-12-01 | 4022 | marketing_non_staff | 12809.78543 | 12759.0 | 50.785429999999906 | 0.003980361313582562 |
| 2512 | 2025-12-01 | 4030 | csm | 16128.997279 | 15717.0 | 411.99727899999925 | 0.026213480880575128 |
| 2512 | 2025-12-01 | 4031 | csm_staff | 9113.279677 | 8417.0 | 696.2796770000004 | 0.08272302209813479 |
| 2512 | 2025-12-01 | 4032 | csm_non_staff | 7015.717602 | 7300.0 | -284.2823980000003 | -0.03894279424657538 |
| 2512 | 2025-12-01 | 5000 | contribution_margin | 17725344.466278803 | 17015738.49 | 709605.9762788042 | 0.04170291972316297 |
| 2512 | 2025-12-01 | 5001 | contribution_margin_pct | 0.9586867989306933 | 0.9599717882431785 | -0.0012849893124852185 | -0.0013385698707217707 |
| 2512 | 2025-12-01 | 6000 | fixed_costs | 307945.444499 | 299445.0 | 8500.444498999976 | 0.028387331560052683 |
| 2512 | 2025-12-01 | 6001 | fixed_costs_pct | 0.016655429912444116 | 0.016893698284057176 | -0.00023826837161305958 | -0.014103979342280361 |
| 2512 | 2025-12-01 | 6010 | development | 193111.32904 | 178429.0 | 14682.329040000011 | 0.08228667447556177 |
| 2512 | 2025-12-01 | 6011 | development_staff | 171691.5125 | 158750.0 | 12941.512500000012 | 0.08152133858267724 |
| 2512 | 2025-12-01 | 6012 | development_non_staff | 21419.81654 | 19679.0 | 1740.8165399999998 | 0.08846061995020071 |
| 2512 | 2025-12-01 | 6020 | product | 37908.044625999995 | 40544.0 | -2635.9553740000047 | -0.06501468463891093 |
| 2512 | 2025-12-01 | 6021 | product_staff | 34526.74552 | 37000.0 | -2473.2544800000032 | -0.06684471567567576 |
| 2512 | 2025-12-01 | 6022 | product_non_staff | 3381.299106 | 3544.0 | -162.70089400000006 | -0.0459088301354402 |
| 2512 | 2025-12-01 | 6030 | talent | 4834.701633 | 4700.0 | 134.70163299999967 | 0.028659921914893548 |
| 2512 | 2025-12-01 | 6031 | talent_staff | 4834.701633 | 4700.0 | 134.70163299999967 | 0.028659921914893548 |
| 2512 | 2025-12-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2512 | 2025-12-01 | 6040 | general_and_admin | 63127.001989000004 | 66772.0 | -3644.998010999996 | -0.05458871998741982 |
| 2512 | 2025-12-01 | 6041 | general_and_admin_staff | 53263.76793 | 55833.0 | -2569.232069999998 | -0.046016371500725343 |
| 2512 | 2025-12-01 | 6042 | general_and_admin_non_staff | 9863.234059 | 10939.0 | -1075.7659409999997 | -0.09834225623914432 |
| 2512 | 2025-12-01 | 6050 | data | 8964.367211 | 9000.0 | -35.63278899999932 | -0.003959198777777702 |
| 2512 | 2025-12-01 | 6051 | data_staff | 8964.367211 | 9000.0 | -35.63278899999932 | -0.003959198777777702 |
| 2512 | 2025-12-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2512 | 2025-12-01 | 7000 | total_cost | 1285900.9207575 | 1236299.0 | 49601.92075749999 | 0.040121298130549314 |
| 2512 | 2025-12-01 | 7001 | total_cost_pct | 0.06954878873063974 | 0.06974790794597205 | -0.00019911921533230514 | -0.002854841402362152 |
| 2512 | 2025-12-01 | 8000 | ebitda | 17725344.466278803 | 17015738.49 | 709605.9762788042 | 0.04170291972316297 |
| 2512 | 2025-12-01 | 8001 | ebitda_pct | 0.9586867989306933 | 0.9599717882431785 | -0.0012849893124852185 | -0.0013385698707217707 |
| 2601 | 2026-01-01 | 1000 | revenue | 17182730.9983498 | 17972131.68 | -789400.681650199 | -0.04392359769590777 |
| 2601 | 2026-01-01 | 1010 | subscriptions | 17181768.37 | 17971131.68 | -789363.3099999987 | -0.04392396227770552 |
| 2601 | 2026-01-01 | 1020 | services | 506.5125861 | 500.0 | 6.512586100000021 | 0.013025172200000042 |
| 2601 | 2026-01-01 | 1030 | others | 456.1157637 | 500.0 | -43.8842363 | -0.0877684726 |
| 2601 | 2026-01-01 | 2000 | cogs | 751199.3535431001 | 719385.0 | 31814.353543100064 | 0.04422437713199478 |
| 2601 | 2026-01-01 | 2001 | cogs_pct | 0.04371827468027312 | 0.04002780598366949 | 0.0036904686966036243 | 0.0921976262728279 |
| 2601 | 2026-01-01 | 2010 | payment_fees | 750728.5936 | 718885.0 | 31843.593600000022 | 0.044295810317366506 |
| 2601 | 2026-01-01 | 2020 | other_costs | 470.7599431 | 500.0 | -29.240056900000013 | -0.058480113800000025 |
| 2601 | 2026-01-01 | 3000 | gross_margin | 16431531.6448067 | 17252746.68 | -821215.0351932999 | -0.04759908960729608 |
| 2601 | 2026-01-01 | 3001 | gross_margin_pct | 0.9562817253197269 | 0.9599721940163305 | -0.0036904686966036104 | -0.0038443495755470084 |
| 2601 | 2026-01-01 | 4000 | commercial_costs | 235859.64993199997 | 238712.0 | -2852.350068000029 | -0.011948917808907927 |
| 2601 | 2026-01-01 | 4001 | commercial_costs_pct | 0.013726551963983579 | 0.01328234203100386 | 0.00044420993297971875 | 0.033443645099850365 |
| 2601 | 2026-01-01 | 4010 | sales | 114134.10235999999 | 124374.0 | -10239.89764000001 | -0.08233149725826949 |
| 2601 | 2026-01-01 | 4011 | sales_staff | 103301.5563 | 113400.0 | -10098.443700000003 | -0.08905153174603178 |
| 2601 | 2026-01-01 | 4012 | sales_non_staff | 10832.54606 | 10974.0 | -141.45393999999942 | -0.012889916165481996 |
| 2601 | 2026-01-01 | 4020 | marketing | 103800.13726999999 | 97835.0 | 5965.137269999992 | 0.06097140358767304 |
| 2601 | 2026-01-01 | 4021 | marketing_staff | 89127.48589 | 84438.0 | 4689.485889999996 | 0.05553762393708989 |
| 2601 | 2026-01-01 | 4022 | marketing_non_staff | 14672.65138 | 13397.0 | 1275.6513799999993 | 0.0952191819063969 |
| 2601 | 2026-01-01 | 4030 | csm | 17925.410302 | 16503.0 | 1422.4103020000002 | 0.08619101387626493 |
| 2601 | 2026-01-01 | 4031 | csm_staff | 9646.235534 | 8838.0 | 808.2355339999995 | 0.09145004910613255 |
| 2601 | 2026-01-01 | 4032 | csm_non_staff | 8279.174768 | 7665.0 | 614.1747680000008 | 0.08012717129810838 |
| 2601 | 2026-01-01 | 5000 | contribution_margin | 16431531.6448067 | 17252746.68 | -821215.0351932999 | -0.04759908960729608 |
| 2601 | 2026-01-01 | 5001 | contribution_margin_pct | 0.9562817253197269 | 0.9599721940163305 | -0.0036904686966036104 | -0.0038443495755470084 |
| 2601 | 2026-01-01 | 6000 | fixed_costs | 316714.72075300006 | 314418.0 | 2296.7207530000596 | 0.007304673247078919 |
| 2601 | 2026-01-01 | 6001 | fixed_costs_pct | 0.01843215265276613 | 0.017494752742652952 | 0.0009373999101131777 | 0.05358177528441181 |
| 2601 | 2026-01-01 | 6010 | development | 186463.47265 | 187351.0 | -887.5273499999894 | -0.004737243729683799 |
| 2601 | 2026-01-01 | 6011 | development_staff | 166745.9478 | 166688.0 | 57.94779999999446 | 0.0003476423017853382 |
| 2601 | 2026-01-01 | 6012 | development_non_staff | 19717.52485 | 20663.0 | -945.4751499999984 | -0.045756915743115634 |
| 2601 | 2026-01-01 | 6020 | product | 44227.231191 | 42571.0 | 1656.231190999999 | 0.038905151182730004 |
| 2601 | 2026-01-01 | 6021 | product_staff | 40497.35478 | 38850.0 | 1647.3547800000015 | 0.042402954440154475 |
| 2601 | 2026-01-01 | 6022 | product_non_staff | 3729.876411 | 3721.0 | 8.87641100000019 | 0.0023854907282988952 |
| 2601 | 2026-01-01 | 6030 | talent | 4518.582014 | 4935.0 | -416.4179860000004 | -0.08438054427558266 |
| 2601 | 2026-01-01 | 6031 | talent_staff | 4518.582014 | 4935.0 | -416.4179860000004 | -0.08438054427558266 |
| 2601 | 2026-01-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2601 | 2026-01-01 | 6040 | general_and_admin | 72988.12969 | 70111.0 | 2877.1296900000016 | 0.041036780105832206 |
| 2601 | 2026-01-01 | 6041 | general_and_admin_staff | 61304.09415 | 58625.0 | 2679.094149999997 | 0.045698834115138545 |
| 2601 | 2026-01-01 | 6042 | general_and_admin_non_staff | 11684.03554 | 11486.0 | 198.03554000000076 | 0.017241471356433988 |
| 2601 | 2026-01-01 | 6050 | data | 8517.305208 | 9450.0 | -932.6947920000002 | -0.09869786158730161 |
| 2601 | 2026-01-01 | 6051 | data_staff | 8517.305208 | 9450.0 | -932.6947920000002 | -0.09869786158730161 |
| 2601 | 2026-01-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2601 | 2026-01-01 | 7000 | total_cost | 1303773.7242281002 | 1272515.0 | 31258.724228100153 | 0.02456452319076801 |
| 2601 | 2026-01-01 | 7001 | total_cost_pct | 0.07587697929702282 | 0.0708049007573263 | 0.005072078539696517 | 0.07163456887088004 |
| 2601 | 2026-01-01 | 8000 | ebitda | 16431531.6448067 | 17252746.68 | -821215.0351932999 | -0.04759908960729608 |
| 2601 | 2026-01-01 | 8001 | ebitda_pct | 0.9562817253197269 | 0.9599721940163305 | -0.0036904686966036104 | -0.0038443495755470084 |
| 2602 | 2026-02-01 | 1000 | revenue | 16876462.995781496 | 18219256.06 | -1342793.0642185025 | -0.07370186026237245 |
| 2602 | 2026-02-01 | 1010 | subscriptions | 16875481.72 | 18218256.06 | -1342774.3399999999 | -0.07370487798490191 |
| 2602 | 2026-02-01 | 1020 | services | 498.829125 | 500.0 | -1.1708750000000236 | -0.0023417500000000474 |
| 2602 | 2026-02-01 | 1030 | others | 482.4466565 | 500.0 | -17.553343499999983 | -0.03510668699999996 |
| 2602 | 2026-02-01 | 2000 | cogs | 801975.7617312 | 729270.0 | 72705.76173120004 | 0.09969663050886508 |
| 2602 | 2026-02-01 | 2001 | cogs_pct | 0.04752036975589405 | 0.04002743018696012 | 0.007492939568933932 | 0.18719511929534097 |
| 2602 | 2026-02-01 | 2010 | payment_fees | 801499.4065 | 728770.0 | 72729.40650000004 | 0.09979747588402382 |
| 2602 | 2026-02-01 | 2020 | other_costs | 476.3552312 | 500.0 | -23.64476880000001 | -0.047289537600000014 |
| 2602 | 2026-02-01 | 3000 | gross_margin | 16074487.234050296 | 17489986.06 | -1415498.8259497024 | -0.08093195849863945 |
| 2602 | 2026-02-01 | 3001 | gross_margin_pct | 0.952479630244106 | 0.9599725698130399 | -0.007492939568933932 | -0.007805368407967348 |
| 2602 | 2026-02-01 | 4000 | commercial_costs | 242760.22644499998 | 238712.0 | 4048.2264449999784 | 0.016958621455980337 |
| 2602 | 2026-02-01 | 4001 | commercial_costs_pct | 0.014384544113638103 | 0.013102181516845097 | 0.001282362596793006 | 0.09787397580657156 |
| 2602 | 2026-02-01 | 4010 | sales | 129232.44248 | 124374.0 | 4858.442479999998 | 0.03906316818627686 |
| 2602 | 2026-02-01 | 4011 | sales_staff | 118624.961 | 113400.0 | 5224.960999999996 | 0.04607549382716045 |
| 2602 | 2026-02-01 | 4012 | sales_non_staff | 10607.48148 | 10974.0 | -366.5185199999996 | -0.03339880809185344 |
| 2602 | 2026-02-01 | 4020 | marketing | 96914.77692 | 97835.0 | -920.2230799999961 | -0.009405867838707989 |
| 2602 | 2026-02-01 | 4021 | marketing_staff | 83178.46166 | 84438.0 | -1259.5383399999992 | -0.014916723986830563 |
| 2602 | 2026-02-01 | 4022 | marketing_non_staff | 13736.31526 | 13397.0 | 339.3152599999994 | 0.025327704710009658 |
| 2602 | 2026-02-01 | 4030 | csm | 16613.007045 | 16503.0 | 110.00704499999847 | 0.006665881657880293 |
| 2602 | 2026-02-01 | 4031 | csm_staff | 9299.783213 | 8838.0 | 461.7832130000006 | 0.052249741231047815 |
| 2602 | 2026-02-01 | 4032 | csm_non_staff | 7313.223832 | 7665.0 | -351.7761680000003 | -0.04589382491846058 |
| 2602 | 2026-02-01 | 5000 | contribution_margin | 16074487.234050296 | 17489986.06 | -1415498.8259497024 | -0.08093195849863945 |
| 2602 | 2026-02-01 | 5001 | contribution_margin_pct | 0.952479630244106 | 0.9599725698130399 | -0.007492939568933932 | -0.007805368407967348 |
| 2602 | 2026-02-01 | 6000 | fixed_costs | 300711.777089 | 314418.0 | -13706.222911000019 | -0.0435923608413005 |
| 2602 | 2026-02-01 | 6001 | fixed_costs_pct | 0.017818412374925187 | 0.017257455461658407 | 0.0005609569132667795 | 0.03250519258259599 |
| 2602 | 2026-02-01 | 6010 | development | 177998.43091 | 187351.0 | -9352.569090000005 | -0.04992003827041225 |
| 2602 | 2026-02-01 | 6011 | development_staff | 159178.8508 | 166688.0 | -7509.149200000014 | -0.04504912891149941 |
| 2602 | 2026-02-01 | 6012 | development_non_staff | 18819.58011 | 20663.0 | -1843.419890000001 | -0.08921356482601757 |
| 2602 | 2026-02-01 | 6020 | product | 39481.762211 | 42571.0 | -3089.237788999999 | -0.07256671886965302 |
| 2602 | 2026-02-01 | 6021 | product_staff | 35399.15067 | 38850.0 | -3450.8493299999973 | -0.0888249505791505 |
| 2602 | 2026-02-01 | 6022 | product_non_staff | 4082.611541 | 3721.0 | 361.6115410000002 | 0.09718127949475953 |
| 2602 | 2026-02-01 | 6030 | talent | 4796.52474 | 4935.0 | -138.47526000000016 | -0.028059829787234074 |
| 2602 | 2026-02-01 | 6031 | talent_staff | 4796.52474 | 4935.0 | -138.47526000000016 | -0.028059829787234074 |
| 2602 | 2026-02-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2602 | 2026-02-01 | 6040 | general_and_admin | 69773.96598 | 70111.0 | -337.0340200000064 | -0.004807148949522991 |
| 2602 | 2026-02-01 | 6041 | general_and_admin_staff | 58831.132 | 58625.0 | 206.1319999999978 | 0.0035161108742003885 |
| 2602 | 2026-02-01 | 6042 | general_and_admin_non_staff | 10942.83398 | 11486.0 | -543.1660200000006 | -0.04728939752742474 |
| 2602 | 2026-02-01 | 6050 | data | 8661.093248 | 9450.0 | -788.9067520000008 | -0.08348219597883606 |
| 2602 | 2026-02-01 | 6051 | data_staff | 8661.093248 | 9450.0 | -788.9067520000008 | -0.08348219597883606 |
| 2602 | 2026-02-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2602 | 2026-02-01 | 7000 | total_cost | 1345447.7652652 | 1282400.0 | 63047.765265200054 | 0.049163884330318194 |
| 2602 | 2026-02-01 | 7001 | total_cost_pct | 0.07972332624445734 | 0.07038706716546363 | 0.009336259078993714 | 0.13264168340820823 |
| 2602 | 2026-02-01 | 8000 | ebitda | 16074487.234050296 | 17489986.06 | -1415498.8259497024 | -0.08093195849863945 |
| 2602 | 2026-02-01 | 8001 | ebitda_pct | 0.952479630244106 | 0.9599725698130399 | -0.007492939568933932 | -0.007805368407967348 |
| 2603 | 2026-03-01 | 1000 | revenue | 16935732.0026359 | 18466618.6 | -1530886.5973641016 | -0.08290021202712777 |
| 2603 | 2026-03-01 | 1010 | subscriptions | 16934715.82 | 18465618.6 | -1530902.7800000012 | -0.08290557782884138 |
| 2603 | 2026-03-01 | 1020 | services | 479.1675313 | 500.0 | -20.832468699999993 | -0.041664937399999984 |
| 2603 | 2026-03-01 | 1030 | others | 537.0151046 | 500.0 | 37.01510459999997 | 0.07403020919999995 |
| 2603 | 2026-03-01 | 2000 | cogs | 809791.5421888 | 739165.0 | 70626.54218880006 | 0.09554908875393188 |
| 2603 | 2026-03-01 | 2001 | cogs_pct | 0.04781556191741597 | 0.040027089745601825 | 0.007788472171814144 | 0.19458002621012288 |
| 2603 | 2026-03-01 | 2010 | payment_fees | 809248.0418 | 738665.0 | 70583.0418 | 0.09555487507868926 |
| 2603 | 2026-03-01 | 2020 | other_costs | 543.5003888 | 500.0 | 43.500388799999996 | 0.0870007776 |
| 2603 | 2026-03-01 | 3000 | gross_margin | 16125940.460447099 | 17727453.6 | -1601513.1395529024 | -0.0903408450919822 |
| 2603 | 2026-03-01 | 3001 | gross_margin_pct | 0.952184438082584 | 0.9599729102543981 | -0.007788472171814109 | -0.008113220788438832 |
| 2603 | 2026-03-01 | 4000 | commercial_costs | 247619.73630299995 | 238712.0 | 8907.736302999954 | 0.03731582954773934 |
| 2603 | 2026-03-01 | 4001 | commercial_costs_pct | 0.014621141635003441 | 0.012926676245969578 | 0.0016944653890338633 | 0.13108283651508504 |
| 2603 | 2026-03-01 | 4010 | sales | 126227.96721999999 | 124374.0 | 1853.9672199999914 | 0.014906388955891033 |
| 2603 | 2026-03-01 | 4011 | sales_staff | 115960.7422 | 113400.0 | 2560.7421999999933 | 0.022581500881834155 |
| 2603 | 2026-03-01 | 4012 | sales_non_staff | 10267.22502 | 10974.0 | -706.7749800000001 | -0.06440449972662658 |
| 2603 | 2026-03-01 | 4020 | marketing | 105347.89765 | 97835.0 | 7512.897649999999 | 0.07679151275106044 |
| 2603 | 2026-03-01 | 4021 | marketing_staff | 91256.35594 | 84438.0 | 6818.355939999994 | 0.08074985125180599 |
| 2603 | 2026-03-01 | 4022 | marketing_non_staff | 14091.54171 | 13397.0 | 694.5417099999995 | 0.05184307755467638 |
| 2603 | 2026-03-01 | 4030 | csm | 16043.871433 | 16503.0 | -459.12856699999975 | -0.027820915409319504 |
| 2603 | 2026-03-01 | 4031 | csm_staff | 8866.72993 | 8838.0 | 28.729929999999513 | 0.0032507275401674036 |
| 2603 | 2026-03-01 | 4032 | csm_non_staff | 7177.141503 | 7665.0 | -487.85849700000017 | -0.06364755342465755 |
| 2603 | 2026-03-01 | 5000 | contribution_margin | 16125940.460447099 | 17727453.6 | -1601513.1395529024 | -0.0903408450919822 |
| 2603 | 2026-03-01 | 5001 | contribution_margin_pct | 0.952184438082584 | 0.9599729102543981 | -0.007788472171814109 | -0.008113220788438832 |
| 2603 | 2026-03-01 | 6000 | fixed_costs | 312367.37382100004 | 314418.0 | -2050.6261789999553 | -0.006521974502095794 |
| 2603 | 2026-03-01 | 6001 | fixed_costs_pct | 0.01844427945437391 | 0.01702628980489151 | 0.0014179896494823999 | 0.08328236308270891 |
| 2603 | 2026-03-01 | 6010 | development | 193077.85749000002 | 187351.0 | 5726.857490000024 | 0.030567530944590762 |
| 2603 | 2026-03-01 | 6011 | development_staff | 171852.8176 | 166688.0 | 5164.817600000009 | 0.030984939527740507 |
| 2603 | 2026-03-01 | 6012 | development_non_staff | 21225.03989 | 20663.0 | 562.03989 | 0.027200304408846732 |
| 2603 | 2026-03-01 | 6020 | product | 39571.064631 | 42571.0 | -2999.935368999999 | -0.07046898989922715 |
| 2603 | 2026-03-01 | 6021 | product_staff | 35826.40513 | 38850.0 | -3023.594870000001 | -0.0778274097812098 |
| 2603 | 2026-03-01 | 6022 | product_non_staff | 3744.659501 | 3721.0 | 23.65950100000009 | 0.006358371674281132 |
| 2603 | 2026-03-01 | 6030 | talent | 4921.54026 | 4935.0 | -13.459740000000238 | -0.0027274042553191973 |
| 2603 | 2026-03-01 | 6031 | talent_staff | 4921.54026 | 4935.0 | -13.459740000000238 | -0.0027274042553191973 |
| 2603 | 2026-03-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2603 | 2026-03-01 | 6040 | general_and_admin | 64458.09605 | 70111.0 | -5652.90395 | -0.08062791787308696 |
| 2603 | 2026-03-01 | 6041 | general_and_admin_staff | 53442.48523 | 58625.0 | -5182.514770000002 | -0.08840110481876336 |
| 2603 | 2026-03-01 | 6042 | general_and_admin_non_staff | 11015.61082 | 11486.0 | -470.3891800000001 | -0.0409532631029079 |
| 2603 | 2026-03-01 | 6050 | data | 10338.81539 | 9450.0 | 888.8153899999998 | 0.0940545386243386 |
| 2603 | 2026-03-01 | 6051 | data_staff | 10338.81539 | 9450.0 | 888.8153899999998 | 0.0940545386243386 |
| 2603 | 2026-03-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2603 | 2026-03-01 | 7000 | total_cost | 1369778.6523128 | 1292295.0 | 77483.65231280006 | 0.05995817697414294 |
| 2603 | 2026-03-01 | 7001 | total_cost_pct | 0.08088098300679332 | 0.06998005579646292 | 0.010900927210330397 | 0.15577191367260063 |
| 2603 | 2026-03-01 | 8000 | ebitda | 16125940.460447099 | 17727453.6 | -1601513.1395529024 | -0.0903408450919822 |
| 2603 | 2026-03-01 | 8001 | ebitda_pct | 0.952184438082584 | 0.9599729102543981 | -0.007788472171814109 | -0.008113220788438832 |
| 2604 | 2026-04-01 | 1000 | revenue | 20402960.682421304 | 18714216.36 | 1688744.3224213049 | 0.09023858065629978 |
| 2604 | 2026-04-01 | 1010 | subscriptions | 20402016.01 | 18713216.36 | 1688799.6500000022 | 0.09024635944518104 |
| 2604 | 2026-04-01 | 1020 | services | 464.6180109 | 500.0 | -35.3819891 | -0.0707639782 |
| 2604 | 2026-04-01 | 1030 | others | 480.0544104 | 500.0 | -19.945589600000005 | -0.03989117920000001 |
| 2604 | 2026-04-01 | 2000 | cogs | 744468.755844 | 749069.0 | -4600.244155999972 | -0.006141282253036732 |
| 2604 | 2026-04-01 | 2001 | cogs_pct | 0.03648827086577764 | 0.040026736123510334 | -0.003538465257732694 | -0.08840254291067016 |
| 2604 | 2026-04-01 | 2010 | payment_fees | 743921.3075 | 748569.0 | -4647.692500000005 | -0.006208769665855793 |
| 2604 | 2026-04-01 | 2020 | other_costs | 547.448344 | 500.0 | 47.44834400000002 | 0.09489668800000003 |
| 2604 | 2026-04-01 | 3000 | gross_margin | 19658491.926577304 | 17965147.36 | 1693344.5665773042 | 0.09425720438829199 |
| 2604 | 2026-04-01 | 3001 | gross_margin_pct | 0.9635117291342223 | 0.9599732638764896 | 0.0035384652577327147 | 0.0036860039658229214 |
| 2604 | 2026-04-01 | 4000 | commercial_costs | 232611.27022500001 | 238712.0 | -6100.729774999985 | -0.0255568625582291 |
| 2604 | 2026-04-01 | 4001 | commercial_costs_pct | 0.011400858622710196 | 0.012755650325290992 | -0.0013547917025807966 | -0.10621110394462699 |
| 2604 | 2026-04-01 | 4010 | sales | 114164.06120000001 | 124374.0 | -10209.938799999989 | -0.08209062022609218 |
| 2604 | 2026-04-01 | 4011 | sales_staff | 102514.7964 | 113400.0 | -10885.203599999993 | -0.09598944973544968 |
| 2604 | 2026-04-01 | 4012 | sales_non_staff | 11649.2648 | 10974.0 | 675.2648000000008 | 0.06153315108438134 |
| 2604 | 2026-04-01 | 4020 | marketing | 100997.73931 | 97835.0 | 3162.7393100000045 | 0.03232727868349777 |
| 2604 | 2026-04-01 | 4021 | marketing_staff | 87648.22328 | 84438.0 | 3210.2232800000056 | 0.03801870342736689 |
| 2604 | 2026-04-01 | 4022 | marketing_non_staff | 13349.51603 | 13397.0 | -47.48396999999932 | -0.003544373367171704 |
| 2604 | 2026-04-01 | 4030 | csm | 17449.469715 | 16503.0 | 946.4697149999993 | 0.057351373386656926 |
| 2604 | 2026-04-01 | 4031 | csm_staff | 9621.856963 | 8838.0 | 783.8569630000002 | 0.0886916681375877 |
| 2604 | 2026-04-01 | 4032 | csm_non_staff | 7827.612752 | 7665.0 | 162.612752 | 0.021214970906718852 |
| 2604 | 2026-04-01 | 5000 | contribution_margin | 19658491.926577304 | 17965147.36 | 1693344.5665773042 | 0.09425720438829199 |
| 2604 | 2026-04-01 | 5001 | contribution_margin_pct | 0.9635117291342223 | 0.9599732638764896 | 0.0035384652577327147 | 0.0036860039658229214 |
| 2604 | 2026-04-01 | 6000 | fixed_costs | 321050.708124 | 314418.0 | 6632.708123999997 | 0.021095192145487843 |
| 2604 | 2026-04-01 | 6001 | fixed_costs_pct | 0.015735496093986473 | 0.016801024095886855 | -0.0010655280019003822 | -0.06342041983983819 |
| 2604 | 2026-04-01 | 6010 | development | 190384.02446000002 | 187351.0 | 3033.024460000015 | 0.016188995308271722 |
| 2604 | 2026-04-01 | 6011 | development_staff | 169148.3316 | 166688.0 | 2460.331600000005 | 0.014760100307160713 |
| 2604 | 2026-04-01 | 6012 | development_non_staff | 21235.69286 | 20663.0 | 572.6928599999992 | 0.02771586216909448 |
| 2604 | 2026-04-01 | 6020 | product | 44978.027883 | 42571.0 | 2407.0278830000025 | 0.05654149263583196 |
| 2604 | 2026-04-01 | 6021 | product_staff | 41590.01971 | 38850.0 | 2740.0197100000005 | 0.07052817786357787 |
| 2604 | 2026-04-01 | 6022 | product_non_staff | 3388.008173 | 3721.0 | -332.99182699999983 | -0.089489875571083 |
| 2604 | 2026-04-01 | 6030 | talent | 5173.236817 | 4935.0 | 238.23681699999997 | 0.04827493758865248 |
| 2604 | 2026-04-01 | 6031 | talent_staff | 5173.236817 | 4935.0 | 238.23681699999997 | 0.04827493758865248 |
| 2604 | 2026-04-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2604 | 2026-04-01 | 6040 | general_and_admin | 71868.01249 | 70111.0 | 1757.0124899999937 | 0.02506043973128316 |
| 2604 | 2026-04-01 | 6041 | general_and_admin_staff | 59363.47694 | 58625.0 | 738.4769400000005 | 0.012596621577825168 |
| 2604 | 2026-04-01 | 6042 | general_and_admin_non_staff | 12504.53555 | 11486.0 | 1018.5355500000005 | 0.08867626240640784 |
| 2604 | 2026-04-01 | 6050 | data | 8647.406474 | 9450.0 | -802.5935260000006 | -0.08493053185185191 |
| 2604 | 2026-04-01 | 6051 | data_staff | 8647.406474 | 9450.0 | -802.5935260000006 | -0.08493053185185191 |
| 2604 | 2026-04-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2604 | 2026-04-01 | 7000 | total_cost | 1298130.734193 | 1302199.0 | -4068.265806999989 | -0.0031241506152285396 |
| 2604 | 2026-04-01 | 7001 | total_cost_pct | 0.06362462558247431 | 0.06958341054468818 | -0.005958784962213873 | -0.08563513796707325 |
| 2604 | 2026-04-01 | 8000 | ebitda | 19658491.926577304 | 17965147.36 | 1693344.5665773042 | 0.09425720438829199 |
| 2604 | 2026-04-01 | 8001 | ebitda_pct | 0.9635117291342223 | 0.9599732638764896 | 0.0035384652577327147 | 0.0036860039658229214 |
| 2605 | 2026-05-01 | 1000 | revenue | 20644305.4332117 | 18962046.45 | 1682258.9832116999 | 0.08871716392255224 |
| 2605 | 2026-05-01 | 1010 | subscriptions | 20643261.67 | 18961046.45 | 1682215.2200000025 | 0.08871953478074004 |
| 2605 | 2026-05-01 | 1020 | services | 518.0882465 | 500.0 | 18.08824649999997 | 0.036176492999999935 |
| 2605 | 2026-05-01 | 1030 | others | 525.6749652 | 500.0 | 25.674965199999974 | 0.05134993039999995 |
| 2605 | 2026-05-01 | 2000 | cogs | 745148.7234545 | 758982.0 | -13833.276545500034 | -0.01822609303712082 |
| 2605 | 2026-05-01 | 2001 | cogs_pct | 0.03609463761642161 | 0.040026375950576794 | -0.003931738334155187 | -0.09822868647938458 |
| 2605 | 2026-05-01 | 2010 | payment_fees | 744630.6401 | 758482.0 | -13851.35990000004 | -0.018261949393657384 |
| 2605 | 2026-05-01 | 2020 | other_costs | 518.0833545 | 500.0 | 18.08335450000004 | 0.03616670900000008 |
| 2605 | 2026-05-01 | 3000 | gross_margin | 19899156.709757198 | 18203064.45 | 1696092.2597571984 | 0.09317619373463233 |
| 2605 | 2026-05-01 | 3001 | gross_margin_pct | 0.9639053623835783 | 0.9599736240494232 | 0.003931738334155055 | 0.004095673293157723 |
| 2605 | 2026-05-01 | 4000 | commercial_costs | 241943.45139 | 238712.0 | 3231.451390000002 | 0.013537029516739846 |
| 2605 | 2026-05-01 | 4001 | commercial_costs_pct | 0.011719621770407031 | 0.01258893657018755 | -0.0008693147997805191 | -0.0690538708280717 |
| 2605 | 2026-05-01 | 4010 | sales | 125396.84385 | 124374.0 | 1022.8438500000047 | 0.008223936272854494 |
| 2605 | 2026-05-01 | 4011 | sales_staff | 114722.4874 | 113400.0 | 1322.4873999999982 | 0.011662146384479702 |
| 2605 | 2026-05-01 | 4012 | sales_non_staff | 10674.35645 | 10974.0 | -299.6435500000007 | -0.02730486149079649 |
| 2605 | 2026-05-01 | 4020 | marketing | 100227.14665000001 | 97835.0 | 2392.1466500000097 | 0.024450826902437876 |
| 2605 | 2026-05-01 | 4021 | marketing_staff | 87974.65751 | 84438.0 | 3536.6575100000045 | 0.041884666974584955 |
| 2605 | 2026-05-01 | 4022 | marketing_non_staff | 12252.48914 | 13397.0 | -1144.5108600000003 | -0.08543038441442116 |
| 2605 | 2026-05-01 | 4030 | csm | 16319.46089 | 16503.0 | -183.5391099999997 | -0.011121560322365612 |
| 2605 | 2026-05-01 | 4031 | csm_staff | 8566.029597 | 8838.0 | -271.97040299999935 | -0.030772844874405902 |
| 2605 | 2026-05-01 | 4032 | csm_non_staff | 7753.431293 | 7665.0 | 88.43129299999964 | 0.011537024527071055 |
| 2605 | 2026-05-01 | 5000 | contribution_margin | 19899156.709757198 | 18203064.45 | 1696092.2597571984 | 0.09317619373463233 |
| 2605 | 2026-05-01 | 5001 | contribution_margin_pct | 0.9639053623835783 | 0.9599736240494232 | 0.003931738334155055 | 0.004095673293157723 |
| 2605 | 2026-05-01 | 6000 | fixed_costs | 309532.74207499996 | 314418.0 | -4885.257925000042 | -0.015537462629366136 |
| 2605 | 2026-05-01 | 6001 | fixed_costs_pct | 0.014993613763194791 | 0.016581438128477954 | -0.001587824365283163 | -0.09575914664218046 |
| 2605 | 2026-05-01 | 6010 | development | 180494.33041999998 | 187351.0 | -6856.669580000016 | -0.03659798762750141 |
| 2605 | 2026-05-01 | 6011 | development_staff | 160347.3473 | 166688.0 | -6340.652700000006 | -0.038039047201958186 |
| 2605 | 2026-05-01 | 6012 | development_non_staff | 20146.98312 | 20663.0 | -516.0168799999992 | -0.02497298940134536 |
| 2605 | 2026-05-01 | 6020 | product | 45983.415350999996 | 42571.0 | 3412.415350999996 | 0.08015821453571671 |
| 2605 | 2026-05-01 | 6021 | product_staff | 42037.86472 | 38850.0 | 3187.8647199999978 | 0.08205571994851989 |
| 2605 | 2026-05-01 | 6022 | product_non_staff | 3945.550631 | 3721.0 | 224.55063100000007 | 0.06034685057780168 |
| 2605 | 2026-05-01 | 6030 | talent | 4939.335858 | 4935.0 | 4.335858000000371 | 0.000878593313069984 |
| 2605 | 2026-05-01 | 6031 | talent_staff | 4939.335858 | 4935.0 | 4.335858000000371 | 0.000878593313069984 |
| 2605 | 2026-05-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2605 | 2026-05-01 | 6040 | general_and_admin | 69014.56496 | 70111.0 | -1096.4350399999967 | -0.015638559427193974 |
| 2605 | 2026-05-01 | 6041 | general_and_admin_staff | 56873.79987 | 58625.0 | -1751.2001299999974 | -0.02987121756929633 |
| 2605 | 2026-05-01 | 6042 | general_and_admin_non_staff | 12140.76509 | 11486.0 | 654.7650900000008 | 0.057005492773811665 |
| 2605 | 2026-05-01 | 6050 | data | 9101.095486 | 9450.0 | -348.90451399999984 | -0.03692111259259258 |
| 2605 | 2026-05-01 | 6051 | data_staff | 9101.095486 | 9450.0 | -348.90451399999984 | -0.03692111259259258 |
| 2605 | 2026-05-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2605 | 2026-05-01 | 7000 | total_cost | 1296624.9169194999 | 1312112.0 | -15487.083080500131 | -0.01180317158939186 |
| 2605 | 2026-05-01 | 7001 | total_cost_pct | 0.06280787315002342 | 0.0691967506492423 | -0.006388877499218876 | -0.0923291547547375 |
| 2605 | 2026-05-01 | 8000 | ebitda | 19899156.709757198 | 18203064.45 | 1696092.2597571984 | 0.09317619373463233 |
| 2605 | 2026-05-01 | 8001 | ebitda_pct | 0.9639053623835783 | 0.9599736240494232 | 0.003931738334155055 | 0.004095673293157723 |
| 2606 | 2026-06-01 | 1000 | revenue | 20518260.772743702 | 19205015.86 | 1313244.9127437025 | 0.06838030868169784 |
| 2606 | 2026-06-01 | 1010 | subscriptions | 20517209.03 | 19204015.86 | 1313193.1700000018 | 0.06838117504033356 |
| 2606 | 2026-06-01 | 1020 | services | 542.8704829 | 500.0 | 42.870482899999956 | 0.08574096579999992 |
| 2606 | 2026-06-01 | 1030 | others | 508.8722608 | 500.0 | 8.872260799999992 | 0.017744521599999983 |
| 2606 | 2026-06-01 | 2000 | cogs | 752252.4425321 | 768701.0 | -16448.557467899984 | -0.021397861415426784 |
| 2606 | 2026-06-01 | 2001 | cogs_pct | 0.03666258319181645 | 0.04002605390194143 | -0.00336347071012498 | -0.08403203369397945 |
| 2606 | 2026-06-01 | 2010 | payment_fees | 751750.906 | 768201.0 | -16450.09400000004 | -0.021413788839118982 |
| 2606 | 2026-06-01 | 2020 | other_costs | 501.5365321 | 500.0 | 1.536532099999988 | 0.003073064199999976 |
| 2606 | 2026-06-01 | 3000 | gross_margin | 19766008.330211602 | 18436314.86 | 1329693.4702116027 | 0.07212360389312654 |
| 2606 | 2026-06-01 | 3001 | gross_margin_pct | 0.9633374168081835 | 0.9599739460980585 | 0.003363470710124994 | 0.003503710411929685 |
| 2606 | 2026-06-01 | 4000 | commercial_costs | 249795.38622400002 | 238712.0 | 11083.386224000016 | 0.04642994999832441 |
| 2606 | 2026-06-01 | 4001 | commercial_costs_pct | 0.012174296300777416 | 0.012429669506141194 | -0.0002553732053637778 | -0.020545454184248756 |
| 2606 | 2026-06-01 | 4010 | sales | 136534.65052 | 124374.0 | 12160.650519999996 | 0.09777486066219625 |
| 2606 | 2026-06-01 | 4011 | sales_staff | 124736.2362 | 113400.0 | 11336.2362 | 0.09996680952380951 |
| 2606 | 2026-06-01 | 4012 | sales_non_staff | 11798.41432 | 10974.0 | 824.4143199999999 | 0.07512432294514305 |
| 2606 | 2026-06-01 | 4020 | marketing | 96741.88381 | 97835.0 | -1093.1161900000006 | -0.0111730586191036 |
| 2606 | 2026-06-01 | 4021 | marketing_staff | 83958.03442 | 84438.0 | -479.9655800000037 | -0.00568423671806537 |
| 2606 | 2026-06-01 | 4022 | marketing_non_staff | 12783.84939 | 13397.0 | -613.1506100000006 | -0.04576775472120628 |
| 2606 | 2026-06-01 | 4030 | csm | 16518.851894 | 16503.0 | 15.851893999999447 | 0.0009605462037205022 |
| 2606 | 2026-06-01 | 4031 | csm_staff | 8706.118332 | 8838.0 | -131.881668 | -0.014922116768499659 |
| 2606 | 2026-06-01 | 4032 | csm_non_staff | 7812.733562 | 7665.0 | 147.73356200000035 | 0.019273784996738468 |
| 2606 | 2026-06-01 | 5000 | contribution_margin | 19766008.330211602 | 18436314.86 | 1329693.4702116027 | 0.07212360389312654 |
| 2606 | 2026-06-01 | 5001 | contribution_margin_pct | 0.9633374168081835 | 0.9599739460980585 | 0.003363470710124994 | 0.003503710411929685 |
| 2606 | 2026-06-01 | 6000 | fixed_costs | 305455.661775 | 314418.0 | -8962.338225000014 | -0.02850453289887988 |
| 2606 | 2026-06-01 | 6001 | fixed_costs_pct | 0.014887015286440111 | 0.016371660523065042 | -0.0014846452366249312 | -0.09068385180191736 |
| 2606 | 2026-06-01 | 6010 | development | 176463.13438 | 187351.0 | -10887.865619999997 | -0.058114798533234396 |
| 2606 | 2026-06-01 | 6011 | development_staff | 154717.1996 | 166688.0 | -11970.800400000007 | -0.0718156100019198 |
| 2606 | 2026-06-01 | 6012 | development_non_staff | 21745.93478 | 20663.0 | 1082.9347799999996 | 0.05240936843633546 |
| 2606 | 2026-06-01 | 6020 | product | 46355.638955 | 42571.0 | 3784.638955000002 | 0.0889018100350004 |
| 2606 | 2026-06-01 | 6021 | product_staff | 42511.35418 | 38850.0 | 3661.354180000002 | 0.09424335083655089 |
| 2606 | 2026-06-01 | 6022 | product_non_staff | 3844.284775 | 3721.0 | 123.28477500000008 | 0.033132162053211525 |
| 2606 | 2026-06-01 | 6030 | talent | 4848.652836 | 4935.0 | -86.3471639999998 | -0.017496892401215762 |
| 2606 | 2026-06-01 | 6031 | talent_staff | 4848.652836 | 4935.0 | -86.3471639999998 | -0.017496892401215762 |
| 2606 | 2026-06-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2606 | 2026-06-01 | 6040 | general_and_admin | 68044.65157 | 70111.0 | -2066.348429999998 | -0.029472528276589954 |
| 2606 | 2026-06-01 | 6041 | general_and_admin_staff | 57612.49848 | 58625.0 | -1012.501519999998 | -0.017270814840085254 |
| 2606 | 2026-06-01 | 6042 | general_and_admin_non_staff | 10432.15309 | 11486.0 | -1053.8469100000002 | -0.09175055807069478 |
| 2606 | 2026-06-01 | 6050 | data | 9743.584034 | 9450.0 | 293.5840339999995 | 0.031067093544973494 |
| 2606 | 2026-06-01 | 6051 | data_staff | 9743.584034 | 9450.0 | 293.5840339999995 | 0.031067093544973494 |
| 2606 | 2026-06-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2606 | 2026-06-01 | 7000 | total_cost | 1307503.4905311 | 1321831.0 | -14327.50946890004 | -0.010839138640945808 |
| 2606 | 2026-06-01 | 7001 | total_cost_pct | 0.06372389477903398 | 0.06882738393114766 | -0.0051034891521136855 | -0.07414910840166503 |
| 2606 | 2026-06-01 | 8000 | ebitda | 19766008.330211602 | 18436314.86 | 1329693.4702116027 | 0.07212360389312654 |
| 2606 | 2026-06-01 | 8001 | ebitda_pct | 0.9633374168081835 | 0.9599739460980585 | 0.003363470710124994 | 0.003503710411929685 |
| 2607 | 2026-07-01 | 1000 | revenue | 18034124.7465664 | 19448207.07 | -1414082.3234336004 | -0.07271016389037246 |
| 2607 | 2026-07-01 | 1010 | subscriptions | 18033131.26 | 19447207.07 | -1414075.8099999987 | -0.07271356781002274 |
| 2607 | 2026-07-01 | 1020 | services | 488.9575134 | 500.0 | -11.042486600000018 | -0.022084973200000035 |
| 2607 | 2026-07-01 | 1030 | others | 504.529053 | 500.0 | 4.529052999999976 | 0.009058105999999953 |
| 2607 | 2026-07-01 | 2000 | cogs | 737978.5034972001 | 778428.0 | -40449.49650279991 | -0.05196305439012974 |
| 2607 | 2026-07-01 | 2001 | cogs_pct | 0.040921226500759744 | 0.04002569476961045 | 0.0008955317311492919 | 0.022373920960123476 |
| 2607 | 2026-07-01 | 2010 | payment_fees | 737523.8392 | 777928.0 | -40404.160799999954 | -0.05193817525529349 |
| 2607 | 2026-07-01 | 2020 | other_costs | 454.6642972 | 500.0 | -45.33570279999998 | -0.09067140559999996 |
| 2607 | 2026-07-01 | 3000 | gross_margin | 17296146.2430692 | 18669779.07 | -1373632.8269307986 | -0.07357520524375431 |
| 2607 | 2026-07-01 | 3001 | gross_margin_pct | 0.9590787734992403 | 0.9599743052303895 | -0.0008955317311492017 | -0.0009328705219191029 |
| 2607 | 2026-07-01 | 4000 | commercial_costs | 254938.65958099999 | 238712.0 | 16226.659580999985 | 0.0679758855063842 |
| 2607 | 2026-07-01 | 4001 | commercial_costs_pct | 0.01413645869503808 | 0.012274241997774039 | 0.0018622166972640415 | 0.1517174500553076 |
| 2607 | 2026-07-01 | 4010 | sales | 134037.48195 | 124374.0 | 9663.481949999987 | 0.0776969619856239 |
| 2607 | 2026-07-01 | 4011 | sales_staff | 123411.6182 | 113400.0 | 10011.618199999997 | 0.08828587477954142 |
| 2607 | 2026-07-01 | 4012 | sales_non_staff | 10625.86375 | 10974.0 | -348.13624999999956 | -0.03172373336978308 |
| 2607 | 2026-07-01 | 4020 | marketing | 103817.19537 | 97835.0 | 5982.195370000001 | 0.06114575939081107 |
| 2607 | 2026-07-01 | 4021 | marketing_staff | 90205.51857 | 84438.0 | 5767.51857 | 0.06830477474596745 |
| 2607 | 2026-07-01 | 4022 | marketing_non_staff | 13611.6768 | 13397.0 | 214.67679999999928 | 0.016024244233783628 |
| 2607 | 2026-07-01 | 4030 | csm | 17083.982260999997 | 16503.0 | 580.9822609999974 | 0.035204645276616216 |
| 2607 | 2026-07-01 | 4031 | csm_staff | 9660.247644 | 8838.0 | 822.2476439999991 | 0.09303548811948395 |
| 2607 | 2026-07-01 | 4032 | csm_non_staff | 7423.734617 | 7665.0 | -241.26538299999993 | -0.03147624044357468 |
| 2607 | 2026-07-01 | 5000 | contribution_margin | 17296146.2430692 | 18669779.07 | -1373632.8269307986 | -0.07357520524375431 |
| 2607 | 2026-07-01 | 5001 | contribution_margin_pct | 0.9590787734992403 | 0.9599743052303895 | -0.0008955317311492017 | -0.0009328705219191029 |
| 2607 | 2026-07-01 | 6000 | fixed_costs | 305743.80930300005 | 314418.0 | -8674.190696999955 | -0.027588085596244344 |
| 2607 | 2026-07-01 | 6001 | fixed_costs_pct | 0.016953626172582177 | 0.016166940164114574 | 0.0007866860084676033 | 0.04866016701254293 |
| 2607 | 2026-07-01 | 6010 | development | 171950.34504000001 | 187351.0 | -15400.654959999985 | -0.0822021497616772 |
| 2607 | 2026-07-01 | 6011 | development_staff | 152094.2405 | 166688.0 | -14593.759499999986 | -0.08755135042714524 |
| 2607 | 2026-07-01 | 6012 | development_non_staff | 19856.10454 | 20663.0 | -806.8954599999997 | -0.03905025698107727 |
| 2607 | 2026-07-01 | 6020 | product | 44523.982234 | 42571.0 | 1952.9822340000028 | 0.04587588344177968 |
| 2607 | 2026-07-01 | 6021 | product_staff | 40722.57815 | 38850.0 | 1872.5781500000012 | 0.04820020978120981 |
| 2607 | 2026-07-01 | 6022 | product_non_staff | 3801.404084 | 3721.0 | 80.40408399999978 | 0.02160819242139204 |
| 2607 | 2026-07-01 | 6030 | talent | 4632.801579 | 4935.0 | -302.19842100000005 | -0.061235748936170224 |
| 2607 | 2026-07-01 | 6031 | talent_staff | 4632.801579 | 4935.0 | -302.19842100000005 | -0.061235748936170224 |
| 2607 | 2026-07-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2607 | 2026-07-01 | 6040 | general_and_admin | 74295.30241 | 70111.0 | 4184.302410000004 | 0.059681111523156194 |
| 2607 | 2026-07-01 | 6041 | general_and_admin_staff | 63140.39984 | 58625.0 | 4515.399839999998 | 0.07702174567164176 |
| 2607 | 2026-07-01 | 6042 | general_and_admin_non_staff | 11154.90257 | 11486.0 | -331.0974299999998 | -0.028826173602646683 |
| 2607 | 2026-07-01 | 6050 | data | 10341.37804 | 9450.0 | 891.3780399999996 | 0.09432571851851848 |
| 2607 | 2026-07-01 | 6051 | data_staff | 10341.37804 | 9450.0 | 891.3780399999996 | 0.09432571851851848 |
| 2607 | 2026-07-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2607 | 2026-07-01 | 7000 | total_cost | 1298660.9723812002 | 1331558.0 | -32897.027618799824 | -0.024705666308790022 |
| 2607 | 2026-07-01 | 7001 | total_cost_pct | 0.07201131136838 | 0.06846687693149907 | 0.0035444344368809333 | 0.05176860104817006 |
| 2607 | 2026-07-01 | 8000 | ebitda | 17296146.2430692 | 18669779.07 | -1373632.8269307986 | -0.07357520524375431 |
| 2607 | 2026-07-01 | 8001 | ebitda_pct | 0.9590787734992403 | 0.9599743052303895 | -0.0008955317311492017 | -0.0009328705219191029 |
| 2608 | 2026-08-01 | 1000 | revenue | 18096794.2487708 | 19691617.54 | -1594823.2912291996 | -0.08098995869636415 |
| 2608 | 2026-08-01 | 1010 | subscriptions | 18095821.68 | 19690617.54 | -1594795.8599999994 | -0.08099267870904975 |
| 2608 | 2026-08-01 | 1020 | services | 519.8607901 | 500.0 | 19.86079010000003 | 0.039721580200000065 |
| 2608 | 2026-08-01 | 1030 | others | 452.7079807 | 500.0 | -47.29201929999999 | -0.09458403859999999 |
| 2608 | 2026-08-01 | 2000 | cogs | 764063.5962615 | 788165.0 | -24101.40373849997 | -0.03057913474780023 |
| 2608 | 2026-08-01 | 2001 | cogs_pct | 0.0422209362475013 | 0.040025406668547356 | 0.002195529578953942 | 0.05485339842103906 |
| 2608 | 2026-08-01 | 2010 | payment_fees | 763568.0361 | 787665.0 | -24096.963899999973 | -0.03059290929519526 |
| 2608 | 2026-08-01 | 2020 | other_costs | 495.5601615 | 500.0 | -4.439838500000008 | -0.008879677000000015 |
| 2608 | 2026-08-01 | 3000 | gross_margin | 17332730.6525093 | 18903452.54 | -1570721.887490701 | -0.08309179945658228 |
| 2608 | 2026-08-01 | 3001 | gross_margin_pct | 0.9577790637524987 | 0.9599745933314526 | -0.0021955295789539697 | -0.002287070506037772 |
| 2608 | 2026-08-01 | 4000 | commercial_costs | 222595.728575 | 238712.0 | -16116.271425000014 | -0.06751345313599658 |
| 2608 | 2026-08-01 | 4001 | commercial_costs_pct | 0.012300285095528425 | 0.012122518605447179 | 0.00017776649008124576 | 0.014664154856513685 |
| 2608 | 2026-08-01 | 4010 | sales | 113045.71661 | 124374.0 | -11328.283389999997 | -0.09108240781835429 |
| 2608 | 2026-08-01 | 4011 | sales_staff | 102103.7026 | 113400.0 | -11296.297399999996 | -0.09961461552028215 |
| 2608 | 2026-08-01 | 4012 | sales_non_staff | 10942.01401 | 10974.0 | -31.98598999999922 | -0.0029147065791870984 |
| 2608 | 2026-08-01 | 4020 | marketing | 93231.25243 | 97835.0 | -4603.747570000007 | -0.047056243368937566 |
| 2608 | 2026-08-01 | 4021 | marketing_staff | 78953.04105 | 84438.0 | -5484.95895 | -0.06495841860299865 |
| 2608 | 2026-08-01 | 4022 | marketing_non_staff | 14278.21138 | 13397.0 | 881.2113800000006 | 0.06577676942599094 |
| 2608 | 2026-08-01 | 4030 | csm | 16318.759535000001 | 16503.0 | -184.24046499999895 | -0.011164058958977091 |
| 2608 | 2026-08-01 | 4031 | csm_staff | 7961.294164 | 8838.0 | -876.7058360000001 | -0.09919731115637023 |
| 2608 | 2026-08-01 | 4032 | csm_non_staff | 8357.465371 | 7665.0 | 692.4653710000002 | 0.09034120952380956 |
| 2608 | 2026-08-01 | 5000 | contribution_margin | 17332730.6525093 | 18903452.54 | -1570721.887490701 | -0.08309179945658228 |
| 2608 | 2026-08-01 | 5001 | contribution_margin_pct | 0.9577790637524987 | 0.9599745933314526 | -0.0021955295789539697 | -0.002287070506037772 |
| 2608 | 2026-08-01 | 6000 | fixed_costs | 312764.18944800005 | 314418.0 | -1653.8105519999517 | -0.005259910539472778 |
| 2608 | 2026-08-01 | 6001 | fixed_costs_pct | 0.01728285049542651 | 0.015967098658163356 | 0.001315751837263155 | 0.08240393984103445 |
| 2608 | 2026-08-01 | 6010 | development | 189618.69468000002 | 187351.0 | 2267.694680000015 | 0.012103990264263415 |
| 2608 | 2026-08-01 | 6011 | development_staff | 168670.1949 | 166688.0 | 1982.1949000000022 | 0.011891647269149562 |
| 2608 | 2026-08-01 | 6012 | development_non_staff | 20948.49978 | 20663.0 | 285.4997799999983 | 0.013816956879446271 |
| 2608 | 2026-08-01 | 6020 | product | 41020.804587 | 42571.0 | -1550.1954130000013 | -0.03641435279885371 |
| 2608 | 2026-08-01 | 6021 | product_staff | 37036.15248 | 38850.0 | -1813.847520000003 | -0.04668848185328193 |
| 2608 | 2026-08-01 | 6022 | product_non_staff | 3984.652107 | 3721.0 | 263.6521069999999 | 0.07085517522171456 |
| 2608 | 2026-08-01 | 6030 | talent | 5298.733515 | 4935.0 | 363.7335149999999 | 0.07370486626139816 |
| 2608 | 2026-08-01 | 6031 | talent_staff | 5298.733515 | 4935.0 | 363.7335149999999 | 0.07370486626139816 |
| 2608 | 2026-08-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2608 | 2026-08-01 | 6040 | general_and_admin | 67686.59027 | 70111.0 | -2424.4097299999994 | -0.034579591362268396 |
| 2608 | 2026-08-01 | 6041 | general_and_admin_staff | 56934.9466 | 58625.0 | -1690.053399999997 | -0.028828202985074578 |
| 2608 | 2026-08-01 | 6042 | general_and_admin_non_staff | 10751.64367 | 11486.0 | -734.3563300000005 | -0.0639349059724883 |
| 2608 | 2026-08-01 | 6050 | data | 9139.366396 | 9450.0 | -310.63360400000056 | -0.03287128084656091 |
| 2608 | 2026-08-01 | 6051 | data_staff | 9139.366396 | 9450.0 | -310.63360400000056 | -0.03287128084656091 |
| 2608 | 2026-08-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2608 | 2026-08-01 | 7000 | total_cost | 1299423.5142845 | 1341295.0 | -41871.48571550008 | -0.031217208530189167 |
| 2608 | 2026-08-01 | 7001 | total_cost_pct | 0.07180407183845622 | 0.06811502393215789 | 0.003689047906298329 | 0.05415909285993346 |
| 2608 | 2026-08-01 | 8000 | ebitda | 17332730.6525093 | 18903452.54 | -1570721.887490701 | -0.08309179945658228 |
| 2608 | 2026-08-01 | 8001 | ebitda_pct | 0.9577790637524987 | 0.9599745933314526 | -0.0021955295789539697 | -0.002287070506037772 |
| 2609 | 2026-09-01 | 1000 | revenue | 21351900.798751798 | 19935244.76 | 1416656.038751796 | 0.07106288665160065 |
| 2609 | 2026-09-01 | 1010 | subscriptions | 21350856.63 | 19934244.76 | 1416611.8699999973 | 0.07106423579400242 |
| 2609 | 2026-09-01 | 1020 | services | 517.0402402 | 500.0 | 17.04024019999997 | 0.03408048039999994 |
| 2609 | 2026-09-01 | 1030 | others | 527.1285116 | 500.0 | 27.128511600000024 | 0.054257023200000046 |
| 2609 | 2026-09-01 | 2000 | cogs | 857698.0108701 | 797910.0 | 59788.0108701 | 0.07493077022483739 |
| 2609 | 2026-09-01 | 2001 | cogs_pct | 0.04016963262213357 | 0.04002509172102083 | 0.00014454090111273854 | 0.0036112572113564177 |
| 2609 | 2026-09-01 | 2010 | payment_fees | 857226.7079 | 797410.0 | 59816.70790000004 | 0.07501374186428567 |
| 2609 | 2026-09-01 | 2020 | other_costs | 471.3029701 | 500.0 | -28.697029900000018 | -0.057394059800000036 |
| 2609 | 2026-09-01 | 3000 | gross_margin | 20494202.7878817 | 19137334.76 | 1356868.0278816968 | 0.07090161952529364 |
| 2609 | 2026-09-01 | 3001 | gross_margin_pct | 0.9598303673778664 | 0.9599749082789791 | -0.00014454090111271078 | -0.00015056737407005813 |
| 2609 | 2026-09-01 | 4000 | commercial_costs | 241075.430403 | 238712.0 | 2363.4304030000058 | 0.009900760761922341 |
| 2609 | 2026-09-01 | 4001 | commercial_costs_pct | 0.011290584040981164 | 0.011974370160680183 | -0.0006837861196990185 | -0.057104140804360874 |
| 2609 | 2026-09-01 | 4010 | sales | 134157.01136 | 124374.0 | 9783.011360000004 | 0.07865801019505687 |
| 2609 | 2026-09-01 | 4011 | sales_staff | 123774.1369 | 113400.0 | 10374.136899999998 | 0.09148268871252202 |
| 2609 | 2026-09-01 | 4012 | sales_non_staff | 10382.87446 | 10974.0 | -591.1255399999991 | -0.05386600510297058 |
| 2609 | 2026-09-01 | 4020 | marketing | 91056.06539 | 97835.0 | -6778.934609999997 | -0.0692894629733735 |
| 2609 | 2026-09-01 | 4021 | marketing_staff | 77072.70737 | 84438.0 | -7365.292629999996 | -0.08722722743314618 |
| 2609 | 2026-09-01 | 4022 | marketing_non_staff | 13983.35802 | 13397.0 | 586.3580199999997 | 0.043767859968649674 |
| 2609 | 2026-09-01 | 4030 | csm | 15862.353653 | 16503.0 | -640.6463469999999 | -0.0388199931527601 |
| 2609 | 2026-09-01 | 4031 | csm_staff | 8604.364191 | 8838.0 | -233.63580899999943 | -0.026435371011541007 |
| 2609 | 2026-09-01 | 4032 | csm_non_staff | 7257.989462 | 7665.0 | -407.01053800000045 | -0.05309987449445538 |
| 2609 | 2026-09-01 | 5000 | contribution_margin | 20494202.7878817 | 19137334.76 | 1356868.0278816968 | 0.07090161952529364 |
| 2609 | 2026-09-01 | 5001 | contribution_margin_pct | 0.9598303673778664 | 0.9599749082789791 | -0.00014454090111271078 | -0.00015056737407005813 |
| 2609 | 2026-09-01 | 6000 | fixed_costs | 338545.501615 | 314418.0 | 24127.501615000016 | 0.07673702400943971 |
| 2609 | 2026-09-01 | 6001 | fixed_costs_pct | 0.015855520536831594 | 0.015771965871764895 | 8.35546650666992e-05 | 0.005297669659321255 |
| 2609 | 2026-09-01 | 6010 | development | 204108.21135 | 187351.0 | 16757.211349999998 | 0.08944287113492855 |
| 2609 | 2026-09-01 | 6011 | development_staff | 181429.8669 | 166688.0 | 14741.866899999994 | 0.08843988109521977 |
| 2609 | 2026-09-01 | 6012 | development_non_staff | 22678.34445 | 20663.0 | 2015.3444500000005 | 0.09753397134975562 |
| 2609 | 2026-09-01 | 6020 | product | 44684.347322 | 42571.0 | 2113.3473220000014 | 0.04964288651899183 |
| 2609 | 2026-09-01 | 6021 | product_staff | 40778.90403 | 38850.0 | 1928.9040299999979 | 0.04965003938223933 |
| 2609 | 2026-09-01 | 6022 | product_non_staff | 3905.443292 | 3721.0 | 184.44329199999993 | 0.04956820532115021 |
| 2609 | 2026-09-01 | 6030 | talent | 4821.578283 | 4935.0 | -113.42171700000017 | -0.02298312401215809 |
| 2609 | 2026-09-01 | 6031 | talent_staff | 4821.578283 | 4935.0 | -113.42171700000017 | -0.02298312401215809 |
| 2609 | 2026-09-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2609 | 2026-09-01 | 6040 | general_and_admin | 74606.19946 | 70111.0 | 4495.1994600000035 | 0.06411546633195937 |
| 2609 | 2026-09-01 | 6041 | general_and_admin_staff | 63909.21324 | 58625.0 | 5284.213239999997 | 0.09013583351812363 |
| 2609 | 2026-09-01 | 6042 | general_and_admin_non_staff | 10696.98622 | 11486.0 | -789.0137799999993 | -0.06869352080794004 |
| 2609 | 2026-09-01 | 6050 | data | 10325.1652 | 9450.0 | 875.1651999999995 | 0.09261007407407401 |
| 2609 | 2026-09-01 | 6051 | data_staff | 10325.1652 | 9450.0 | 875.1651999999995 | 0.09261007407407401 |
| 2609 | 2026-09-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2609 | 2026-09-01 | 7000 | total_cost | 1437318.9428881 | 1351040.0 | 86278.94288809993 | 0.06386113134185512 |
| 2609 | 2026-09-01 | 7001 | total_cost_pct | 0.06731573719994632 | 0.06777142775346591 | -0.000455690553519586 | -0.006723933206443057 |
| 2609 | 2026-09-01 | 8000 | ebitda | 20494202.7878817 | 19137334.76 | 1356868.0278816968 | 0.07090161952529364 |
| 2609 | 2026-09-01 | 8001 | ebitda_pct | 0.9598303673778664 | 0.9599749082789791 | -0.00014454090111271078 | -0.00015056737407005813 |
| 2610 | 2026-10-01 | 1000 | revenue | 19856611.7989459 | 20179086.28 | -322474.48105410114 | -0.015980628487312316 |
| 2610 | 2026-10-01 | 1010 | subscriptions | 19855618.62 | 20178086.28 | -322467.66000000015 | -0.015981082424036504 |
| 2610 | 2026-10-01 | 1020 | services | 527.8196645 | 500.0 | 27.819664500000044 | 0.05563932900000009 |
| 2610 | 2026-10-01 | 1030 | others | 465.3592814 | 500.0 | -34.640718600000014 | -0.06928143720000003 |
| 2610 | 2026-10-01 | 2000 | cogs | 809908.8071587001 | 807663.0 | 2245.807158700074 | 0.0027806240457964202 |
| 2610 | 2026-10-01 | 2001 | cogs_pct | 0.04078786528936898 | 0.04002475576907043 | 0.0007631095202985522 | 0.019065938208378864 |
| 2610 | 2026-10-01 | 2010 | payment_fees | 809388.0145 | 807163.0 | 2225.0145000000484 | 0.0027565863400577685 |
| 2610 | 2026-10-01 | 2020 | other_costs | 520.7926587 | 500.0 | 20.792658699999947 | 0.04158531739999989 |
| 2610 | 2026-10-01 | 3000 | gross_margin | 19046702.9917872 | 19371423.28 | -324720.28821280226 | -0.016762851315528234 |
| 2610 | 2026-10-01 | 3001 | gross_margin_pct | 0.9592121347106309 | 0.9599752442309296 | -0.0007631095202986771 | -0.0007949262492805545 |
| 2610 | 2026-10-01 | 4000 | commercial_costs | 222407.750437 | 238712.0 | -16304.24956299999 | -0.06830092145765605 |
| 2610 | 2026-10-01 | 4001 | commercial_costs_pct | 0.011200689860331894 | 0.011829673389948952 | -0.0006289835296170582 | -0.05316998271072067 |
| 2610 | 2026-10-01 | 4010 | sales | 113475.78428 | 124374.0 | -10898.215719999993 | -0.08762454950391556 |
| 2610 | 2026-10-01 | 4011 | sales_staff | 103289.6567 | 113400.0 | -10110.343299999993 | -0.08915646649029976 |
| 2610 | 2026-10-01 | 4012 | sales_non_staff | 10186.12758 | 10974.0 | -787.8724199999997 | -0.0717944614543466 |
| 2610 | 2026-10-01 | 4020 | marketing | 93032.67812000001 | 97835.0 | -4802.321879999989 | -0.04908592916645361 |
| 2610 | 2026-10-01 | 4021 | marketing_staff | 78975.96941 | 84438.0 | -5462.030589999995 | -0.06468687782751835 |
| 2610 | 2026-10-01 | 4022 | marketing_non_staff | 14056.70871 | 13397.0 | 659.7087100000008 | 0.04924301783981494 |
| 2610 | 2026-10-01 | 4030 | csm | 15899.288037 | 16503.0 | -603.7119629999997 | -0.03658195255408106 |
| 2610 | 2026-10-01 | 4031 | csm_staff | 8205.862148 | 8838.0 | -632.1378519999998 | -0.07152498891151843 |
| 2610 | 2026-10-01 | 4032 | csm_non_staff | 7693.425889 | 7665.0 | 28.425889000000097 | 0.003708530854533607 |
| 2610 | 2026-10-01 | 5000 | contribution_margin | 19046702.9917872 | 19371423.28 | -324720.28821280226 | -0.016762851315528234 |
| 2610 | 2026-10-01 | 5001 | contribution_margin_pct | 0.9592121347106309 | 0.9599752442309296 | -0.0007631095202986771 | -0.0007949262492805545 |
| 2610 | 2026-10-01 | 6000 | fixed_costs | 336702.727972 | 314418.0 | 22284.727972000022 | 0.07087612023484667 |
| 2610 | 2026-10-01 | 6001 | fixed_costs_pct | 0.01695670597689149 | 0.015581379435977117 | 0.0013753265409143737 | 0.08826731590521249 |
| 2610 | 2026-10-01 | 6010 | development | 203328.52126 | 187351.0 | 15977.521260000009 | 0.08528121686033173 |
| 2610 | 2026-10-01 | 6011 | development_staff | 182941.4977 | 166688.0 | 16253.497700000007 | 0.09750850511134579 |
| 2610 | 2026-10-01 | 6012 | development_non_staff | 20387.02356 | 20663.0 | -275.97643999999855 | -0.013356068334704475 |
| 2610 | 2026-10-01 | 6020 | product | 45933.052992000004 | 42571.0 | 3362.0529920000045 | 0.07897519419323024 |
| 2610 | 2026-10-01 | 6021 | product_staff | 42303.20427 | 38850.0 | 3453.204270000002 | 0.08888556679536684 |
| 2610 | 2026-10-01 | 6022 | product_non_staff | 3629.848722 | 3721.0 | -91.15127799999982 | -0.024496446654125186 |
| 2610 | 2026-10-01 | 6030 | talent | 4685.29899 | 4935.0 | -249.70100999999977 | -0.05059797568389053 |
| 2610 | 2026-10-01 | 6031 | talent_staff | 4685.29899 | 4935.0 | -249.70100999999977 | -0.05059797568389053 |
| 2610 | 2026-10-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2610 | 2026-10-01 | 6040 | general_and_admin | 73805.61221 | 70111.0 | 3694.6122100000066 | 0.05269661265707245 |
| 2610 | 2026-10-01 | 6041 | general_and_admin_staff | 62091.15284 | 58625.0 | 3466.1528400000025 | 0.05912414226012797 |
| 2610 | 2026-10-01 | 6042 | general_and_admin_non_staff | 11714.45937 | 11486.0 | 228.4593700000005 | 0.01989024638690584 |
| 2610 | 2026-10-01 | 6050 | data | 8950.24252 | 9450.0 | -499.7574800000002 | -0.05288438941798944 |
| 2610 | 2026-10-01 | 6051 | data_staff | 8950.24252 | 9450.0 | -499.7574800000002 | -0.05288438941798944 |
| 2610 | 2026-10-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2610 | 2026-10-01 | 7000 | total_cost | 1369019.2855677 | 1360793.0 | 8226.285567699932 | 0.006045214494563046 |
| 2610 | 2026-10-01 | 7001 | total_cost_pct | 0.06894526112659236 | 0.0674358085949965 | 0.001509452531595859 | 0.022383546116593243 |
| 2610 | 2026-10-01 | 8000 | ebitda | 19046702.9917872 | 19371423.28 | -324720.28821280226 | -0.016762851315528234 |
| 2610 | 2026-10-01 | 8001 | ebitda_pct | 0.9592121347106309 | 0.9599752442309296 | -0.0007631095202986771 | -0.0007949262492805545 |
| 2611 | 2026-11-01 | 1000 | revenue | 20164280.585101098 | 20423139.71 | -258859.12489890307 | -0.012674795774528003 |
| 2611 | 2026-11-01 | 1010 | subscriptions | 20163349.5 | 20422139.71 | -258790.2100000009 | -0.012672041895457236 |
| 2611 | 2026-11-01 | 1020 | services | 454.1107099 | 500.0 | -45.88929009999998 | -0.09177858019999996 |
| 2611 | 2026-11-01 | 1030 | others | 476.9743912 | 500.0 | -23.025608799999986 | -0.04605121759999997 |
| 2611 | 2026-11-01 | 2000 | cogs | 855177.5913437 | 817426.0 | 37751.591343699954 | 0.04618349715289207 |
| 2611 | 2026-11-01 | 2001 | cogs_pct | 0.0424105183289093 | 0.0400245021875728 | 0.002386016141336496 | 0.059613886767524354 |
| 2611 | 2026-11-01 | 2010 | payment_fees | 854666.0366 | 816926.0 | 37740.03659999999 | 0.04619761961303716 |
| 2611 | 2026-11-01 | 2020 | other_costs | 511.5547437 | 500.0 | 11.554743700000017 | 0.023109487400000035 |
| 2611 | 2026-11-01 | 3000 | gross_margin | 19309102.993757397 | 19605713.71 | -296610.71624260396 | -0.015128789526867163 |
| 2611 | 2026-11-01 | 3001 | gross_margin_pct | 0.9575894816710907 | 0.9599754978124272 | -0.002386016141336489 | -0.0024854969181751976 |
| 2611 | 2026-11-01 | 4000 | commercial_costs | 239444.25673899997 | 238712.0 | 732.2567389999749 | 0.0030675321684706883 |
| 2611 | 2026-11-01 | 4001 | commercial_costs_pct | 0.011874673917993364 | 0.011688310582486828 | 0.0001863633355065359 | 0.01594442021294106 |
| 2611 | 2026-11-01 | 4010 | sales | 129232.93010999999 | 124374.0 | 4858.930109999987 | 0.03906708886101586 |
| 2611 | 2026-11-01 | 4011 | sales_staff | 118772.555 | 113400.0 | 5372.554999999993 | 0.04737702821869482 |
| 2611 | 2026-11-01 | 4012 | sales_non_staff | 10460.37511 | 10974.0 | -513.6248899999991 | -0.04680379897940579 |
| 2611 | 2026-11-01 | 4020 | marketing | 94253.63944 | 97835.0 | -3581.360560000001 | -0.03660612827720142 |
| 2611 | 2026-11-01 | 4021 | marketing_staff | 80418.10425 | 84438.0 | -4019.895749999996 | -0.04760766183471892 |
| 2611 | 2026-11-01 | 4022 | marketing_non_staff | 13835.53519 | 13397.0 | 438.5351900000005 | 0.032733835186982196 |
| 2611 | 2026-11-01 | 4030 | csm | 15957.687189 | 16503.0 | -545.3128109999998 | -0.033043253408471175 |
| 2611 | 2026-11-01 | 4031 | csm_staff | 7957.671614 | 8838.0 | -880.3283860000001 | -0.09960719461416612 |
| 2611 | 2026-11-01 | 4032 | csm_non_staff | 8000.015575 | 7665.0 | 335.01557500000035 | 0.04370718525766475 |
| 2611 | 2026-11-01 | 5000 | contribution_margin | 19309102.993757397 | 19605713.71 | -296610.71624260396 | -0.015128789526867163 |
| 2611 | 2026-11-01 | 5001 | contribution_margin_pct | 0.9575894816710907 | 0.9599754978124272 | -0.002386016141336489 | -0.0024854969181751976 |
| 2611 | 2026-11-01 | 6000 | fixed_costs | 318000.71258899994 | 314418.0 | 3582.7125889999443 | 0.011394743904610882 |
| 2611 | 2026-11-01 | 6001 | fixed_costs_pct | 0.015770496311381575 | 0.015395184308808705 | 0.0003753120025728699 | 0.024378532601141163 |
| 2611 | 2026-11-01 | 6010 | development | 193058.34508 | 187351.0 | 5707.345079999999 | 0.03046338199422474 |
| 2611 | 2026-11-01 | 6011 | development_staff | 171162.5927 | 166688.0 | 4474.592700000008 | 0.026844120152620516 |
| 2611 | 2026-11-01 | 6012 | development_non_staff | 21895.75238 | 20663.0 | 1232.7523800000017 | 0.05965989352949725 |
| 2611 | 2026-11-01 | 6020 | product | 40697.75434 | 42571.0 | -1873.2456600000005 | -0.04400285781400485 |
| 2611 | 2026-11-01 | 6021 | product_staff | 36802.75785 | 38850.0 | -2047.2421499999982 | -0.05269606563706559 |
| 2611 | 2026-11-01 | 6022 | product_non_staff | 3894.99649 | 3721.0 | 173.99649 | 0.04676067992475141 |
| 2611 | 2026-11-01 | 6030 | talent | 5038.984153 | 4935.0 | 103.98415300000033 | 0.021070750354609997 |
| 2611 | 2026-11-01 | 6031 | talent_staff | 5038.984153 | 4935.0 | 103.98415300000033 | 0.021070750354609997 |
| 2611 | 2026-11-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2611 | 2026-11-01 | 6040 | general_and_admin | 69434.35979 | 70111.0 | -676.6402099999978 | -0.009650985009484928 |
| 2611 | 2026-11-01 | 6041 | general_and_admin_staff | 59012.81911 | 58625.0 | 387.8191099999967 | 0.0066152513432835265 |
| 2611 | 2026-11-01 | 6042 | general_and_admin_non_staff | 10421.54068 | 11486.0 | -1064.45932 | -0.09267450113181264 |
| 2611 | 2026-11-01 | 6050 | data | 9771.269226 | 9450.0 | 321.26922600000034 | 0.03399674349206353 |
| 2611 | 2026-11-01 | 6051 | data_staff | 9771.269226 | 9450.0 | 321.26922600000034 | 0.03399674349206353 |
| 2611 | 2026-11-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2611 | 2026-11-01 | 7000 | total_cost | 1412622.5606716997 | 1370556.0 | 42066.5606716997 | 0.030693062283992555 |
| 2611 | 2026-11-01 | 7001 | total_cost_pct | 0.07005568855828423 | 0.06710799707886833 | 0.002947691479415898 | 0.043924593308181124 |
| 2611 | 2026-11-01 | 8000 | ebitda | 19309102.993757397 | 19605713.71 | -296610.71624260396 | -0.015128789526867163 |
| 2611 | 2026-11-01 | 8001 | ebitda_pct | 0.9575894816710907 | 0.9599754978124272 | -0.002386016141336489 | -0.0024854969181751976 |
| 2612 | 2026-12-01 | 1000 | revenue | 22451471.6261512 | 20662283.11 | 1789188.516151201 | 0.08659200469890382 |
| 2612 | 2026-12-01 | 1010 | subscriptions | 22450498.96 | 20661283.11 | 1789215.8500000015 | 0.08659751867656401 |
| 2612 | 2026-12-01 | 1020 | services | 500.418839 | 500.0 | 0.4188389999999913 | 0.0008376779999999826 |
| 2612 | 2026-12-01 | 1030 | others | 472.2473122 | 500.0 | -27.75268779999999 | -0.055505375599999976 |
| 2612 | 2026-12-01 | 2000 | cogs | 833215.1119999 | 826991.0 | 6224.111999899964 | 0.00752621491636543 |
| 2612 | 2026-12-01 | 2001 | cogs_pct | 0.03711182615884213 | 0.0400241829810065 | -0.002912356822164369 | -0.07276492873187268 |
| 2612 | 2026-12-01 | 2010 | payment_fees | 832730.8374 | 826491.0 | 6239.83739999996 | 0.007549794734606863 |
| 2612 | 2026-12-01 | 2020 | other_costs | 484.2745999 | 500.0 | -15.725400100000002 | -0.031450800200000004 |
| 2612 | 2026-12-01 | 3000 | gross_margin | 21618256.5141513 | 19835292.11 | 1782964.4041513018 | 0.08988848736199942 |
| 2612 | 2026-12-01 | 3001 | gross_margin_pct | 0.9628881738411579 | 0.9599758170189935 | 0.002912356822164397 | 0.0030337814458786254 |
| 2612 | 2026-12-01 | 4000 | commercial_costs | 229767.379869 | 238712.0 | -8944.620131000003 | -0.03747034137789471 |
| 2612 | 2026-12-01 | 4001 | commercial_costs_pct | 0.010233956316759643 | 0.011553031130643529 | -0.0013190748138838856 | -0.11417564784233471 |
| 2612 | 2026-12-01 | 4010 | sales | 115225.0352 | 124374.0 | -9148.964800000002 | -0.0735601074179491 |
| 2612 | 2026-12-01 | 4011 | sales_staff | 103287.8903 | 113400.0 | -10112.1097 | -0.08917204320987655 |
| 2612 | 2026-12-01 | 4012 | sales_non_staff | 11937.1449 | 10974.0 | 963.1448999999993 | 0.08776607435757239 |
| 2612 | 2026-12-01 | 4020 | marketing | 97600.34418 | 97835.0 | -234.65581999999995 | -0.0023984854091071697 |
| 2612 | 2026-12-01 | 4021 | marketing_staff | 83268.86047 | 84438.0 | -1169.1395300000004 | -0.01384613005992563 |
| 2612 | 2026-12-01 | 4022 | marketing_non_staff | 14331.48371 | 13397.0 | 934.4837100000004 | 0.06975320668806452 |
| 2612 | 2026-12-01 | 4030 | csm | 16942.000489 | 16503.0 | 439.0004889999982 | 0.02660125365085125 |
| 2612 | 2026-12-01 | 4031 | csm_staff | 9495.534064 | 8838.0 | 657.5340639999995 | 0.07439851369088023 |
| 2612 | 2026-12-01 | 4032 | csm_non_staff | 7446.466425 | 7665.0 | -218.53357500000038 | -0.028510577299412965 |
| 2612 | 2026-12-01 | 5000 | contribution_margin | 21618256.5141513 | 19835292.11 | 1782964.4041513018 | 0.08988848736199942 |
| 2612 | 2026-12-01 | 5001 | contribution_margin_pct | 0.9628881738411579 | 0.9599758170189935 | 0.002912356822164397 | 0.0030337814458786254 |
| 2612 | 2026-12-01 | 6000 | fixed_costs | 315061.98862 | 314418.0 | 643.9886200000183 | 0.0020481925971159993 |
| 2612 | 2026-12-01 | 6001 | fixed_costs_pct | 0.014033021704155003 | 0.015217001834992281 | -0.001183980130837278 | -0.07780639995157618 |
| 2612 | 2026-12-01 | 6010 | development | 191940.86433 | 187351.0 | 4589.864330000011 | 0.024498744762504663 |
| 2612 | 2026-12-01 | 6011 | development_staff | 169769.1667 | 166688.0 | 3081.1667000000016 | 0.018484634166826656 |
| 2612 | 2026-12-01 | 6012 | development_non_staff | 22171.69763 | 20663.0 | 1508.6976299999988 | 0.07301445240284561 |
| 2612 | 2026-12-01 | 6020 | product | 42969.455676000005 | 42571.0 | 398.45567600000504 | 0.009359791313335487 |
| 2612 | 2026-12-01 | 6021 | product_staff | 38877.31758 | 38850.0 | 27.317580000002636 | 0.0007031552123552802 |
| 2612 | 2026-12-01 | 6022 | product_non_staff | 4092.138096 | 3721.0 | 371.13809600000013 | 0.09974149314700353 |
| 2612 | 2026-12-01 | 6030 | talent | 4649.86326 | 4935.0 | -285.1367399999999 | -0.057778468085106366 |
| 2612 | 2026-12-01 | 6031 | talent_staff | 4649.86326 | 4935.0 | -285.1367399999999 | -0.057778468085106366 |
| 2612 | 2026-12-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2612 | 2026-12-01 | 6040 | general_and_admin | 66415.75124 | 70111.0 | -3695.248760000002 | -0.05270569183152433 |
| 2612 | 2026-12-01 | 6041 | general_and_admin_staff | 55724.55677 | 58625.0 | -2900.443229999997 | -0.049474511385927455 |
| 2612 | 2026-12-01 | 6042 | general_and_admin_non_staff | 10691.19447 | 11486.0 | -794.8055299999996 | -0.0691977651053456 |
| 2612 | 2026-12-01 | 6050 | data | 9086.054114 | 9450.0 | -363.9458859999995 | -0.03851279216931212 |
| 2612 | 2026-12-01 | 6051 | data_staff | 9086.054114 | 9450.0 | -363.9458859999995 | -0.03851279216931212 |
| 2612 | 2026-12-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2612 | 2026-12-01 | 7000 | total_cost | 1378044.4804888999 | 1380121.0 | -2076.5195111001376 | -0.0015045923590034044 |
| 2612 | 2026-12-01 | 7001 | total_cost_pct | 0.061378804179756774 | 0.06679421594664231 | -0.005415411766885536 | -0.0810760586097989 |
| 2612 | 2026-12-01 | 8000 | ebitda | 21618256.5141513 | 19835292.11 | 1782964.4041513018 | 0.08988848736199942 |
| 2612 | 2026-12-01 | 8001 | ebitda_pct | 0.9628881738411579 | 0.9599758170189935 | 0.002912356822164397 | 0.0030337814458786254 |
| 2701 | 2027-01-01 | 1000 | revenue | 19203886.493446097 | 20901629.13 | -1697742.6365539022 | -0.08122537367755421 |
| 2701 | 2027-01-01 | 1010 | subscriptions | 19202841.7 | 20900629.13 | -1697787.4299999997 | -0.0812314031046586 |
| 2701 | 2027-01-01 | 1020 | services | 549.953932 | 500.0 | 49.95393200000001 | 0.09990786400000001 |
| 2701 | 2027-01-01 | 1030 | others | 494.8395141 | 500.0 | -5.160485900000026 | -0.010320971800000052 |
| 2701 | 2027-01-01 | 2000 | cogs | 758720.9318537 | 836565.0 | -77844.06814630004 | -0.09305202601865968 |
| 2701 | 2027-01-01 | 2001 | cogs_pct | 0.03950871778546683 | 0.04002391367662737 | -0.0005151958911605442 | -0.012872201737267922 |
| 2701 | 2027-01-01 | 2010 | payment_fees | 758243.1362 | 836065.0 | -77821.86380000005 | -0.09308111665958993 |
| 2701 | 2027-01-01 | 2020 | other_costs | 477.7956537 | 500.0 | -22.204346299999997 | -0.044408692599999994 |
| 2701 | 2027-01-01 | 3000 | gross_margin | 18445165.561592396 | 20065064.13 | -1619898.5684076026 | -0.08073228961105756 |
| 2701 | 2027-01-01 | 3001 | gross_margin_pct | 0.9604912822145332 | 0.9599760863233726 | 0.0005151958911605581 | 0.0005366757552614825 |
| 2701 | 2027-01-01 | 4000 | commercial_costs | 246014.607041 | 250645.0 | -4630.39295899999 | -0.01847390915039195 |
| 2701 | 2027-01-01 | 4001 | commercial_costs_pct | 0.012810667628396985 | 0.01199164899736215 | 0.000819018631034835 | 0.0682990830714773 |
| 2701 | 2027-01-01 | 4010 | sales | 129661.28916 | 130592.0 | -930.7108399999997 | -0.007126859531977454 |
| 2701 | 2027-01-01 | 4011 | sales_staff | 119149.6055 | 119070.0 | 79.60550000000512 | 0.0006685605106240457 |
| 2701 | 2027-01-01 | 4012 | sales_non_staff | 10511.68366 | 11522.0 | -1010.3163399999994 | -0.08768584794306539 |
| 2701 | 2027-01-01 | 4020 | marketing | 100288.17966000001 | 102726.0 | -2437.820339999991 | -0.023731288476140325 |
| 2701 | 2027-01-01 | 4021 | marketing_staff | 86196.14831 | 88659.0 | -2462.851689999996 | -0.027778924756651845 |
| 2701 | 2027-01-01 | 4022 | marketing_non_staff | 14092.03135 | 14067.0 | 25.031349999999293 | 0.0017794376910499248 |
| 2701 | 2027-01-01 | 4030 | csm | 16065.138221000001 | 17327.0 | -1261.861778999999 | -0.07282632763894493 |
| 2701 | 2027-01-01 | 4031 | csm_staff | 8757.686286 | 9279.0 | -521.3137139999999 | -0.05618210087293888 |
| 2701 | 2027-01-01 | 4032 | csm_non_staff | 7307.451935 | 8048.0 | -740.548065 | -0.092016409666998 |
| 2701 | 2027-01-01 | 5000 | contribution_margin | 18445165.561592396 | 20065064.13 | -1619898.5684076026 | -0.08073228961105756 |
| 2701 | 2027-01-01 | 5001 | contribution_margin_pct | 0.9604912822145332 | 0.9599760863233726 | 0.0005151958911605581 | 0.0005366757552614825 |
| 2701 | 2027-01-01 | 6000 | fixed_costs | 339877.707872 | 330139.0 | 9738.707871999999 | 0.029498810719121336 |
| 2701 | 2027-01-01 | 6001 | fixed_costs_pct | 0.017698381418156866 | 0.015794893208881656 | 0.00190348820927521 | 0.12051288882439902 |
| 2701 | 2027-01-01 | 6010 | development | 208459.38164 | 196718.0 | 11741.381640000007 | 0.059686361390416776 |
| 2701 | 2027-01-01 | 6011 | development_staff | 188042.8591 | 175022.0 | 13020.859100000001 | 0.07439555655860407 |
| 2701 | 2027-01-01 | 6012 | development_non_staff | 20416.52254 | 21696.0 | -1279.4774599999982 | -0.058972965523598736 |
| 2701 | 2027-01-01 | 6020 | product | 41424.152532 | 44700.0 | -3275.847468 | -0.07328517825503356 |
| 2701 | 2027-01-01 | 6021 | product_staff | 37377.5645 | 40793.0 | -3415.4354999999996 | -0.08372601916995562 |
| 2701 | 2027-01-01 | 6022 | product_non_staff | 4046.588032 | 3907.0 | 139.5880320000001 | 0.03572767647811623 |
| 2701 | 2027-01-01 | 6030 | talent | 4843.165909 | 5182.0 | -338.8340909999997 | -0.06538674083365491 |
| 2701 | 2027-01-01 | 6031 | talent_staff | 4843.165909 | 5182.0 | -338.8340909999997 | -0.06538674083365491 |
| 2701 | 2027-01-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2701 | 2027-01-01 | 6040 | general_and_admin | 75254.38152 | 73616.0 | 1638.3815199999954 | 0.022255780265159685 |
| 2701 | 2027-01-01 | 6041 | general_and_admin_staff | 64310.5425 | 61556.0 | 2754.542500000003 | 0.0447485622847489 |
| 2701 | 2027-01-01 | 6042 | general_and_admin_non_staff | 10943.83902 | 12060.0 | -1116.1609800000006 | -0.09255066169154233 |
| 2701 | 2027-01-01 | 6050 | data | 9896.626271 | 9923.0 | -26.37372900000082 | -0.0026578382545601954 |
| 2701 | 2027-01-01 | 6051 | data_staff | 9896.626271 | 9923.0 | -26.37372900000082 | -0.0026578382545601954 |
| 2701 | 2027-01-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2701 | 2027-01-01 | 7000 | total_cost | 1344613.2467667 | 1417349.0 | -72735.75323330006 | -0.051318167390882595 |
| 2701 | 2027-01-01 | 7001 | total_cost_pct | 0.07001776683202067 | 0.06781045588287117 | 0.002207310949149499 | 0.03255118875711707 |
| 2701 | 2027-01-01 | 8000 | ebitda | 18445165.561592396 | 20065064.13 | -1619898.5684076026 | -0.08073228961105756 |
| 2701 | 2027-01-01 | 8001 | ebitda_pct | 0.9604912822145332 | 0.9599760863233726 | 0.0005151958911605581 | 0.0005366757552614825 |
| 2702 | 2027-02-01 | 1000 | revenue | 20802189.768381998 | 21141175.65 | -338985.88161800057 | -0.01603439123869162 |
| 2702 | 2027-02-01 | 1010 | subscriptions | 20801256.56 | 21140175.65 | -338919.08999999985 | -0.016031990254536974 |
| 2702 | 2027-02-01 | 1020 | services | 477.5691402 | 500.0 | -22.430859800000007 | -0.044861719600000016 |
| 2702 | 2027-02-01 | 1030 | others | 455.6392418 | 500.0 | -44.36075820000002 | -0.08872151640000005 |
| 2702 | 2027-02-01 | 2000 | cogs | 860995.0670693 | 846147.0 | 14848.067069299985 | 0.017547857605475153 |
| 2702 | 2027-02-01 | 2001 | cogs_pct | 0.041389636218873344 | 0.04002364929974933 | 0.0013659869191240126 | 0.03412949451195016 |
| 2702 | 2027-02-01 | 2010 | payment_fees | 860465.016 | 845647.0 | 14818.015999999945 | 0.01752269682266944 |
| 2702 | 2027-02-01 | 2020 | other_costs | 530.0510693 | 500.0 | 30.051069299999995 | 0.06010213859999999 |
| 2702 | 2027-02-01 | 3000 | gross_margin | 19941194.7013127 | 20295028.65 | -353833.9486873001 | -0.01743451338696682 |
| 2702 | 2027-02-01 | 3001 | gross_margin_pct | 0.9586103637811266 | 0.9599763507002507 | -0.0013659869191240404 | -0.0014229380943891242 |
| 2702 | 2027-02-01 | 4000 | commercial_costs | 254827.22614599997 | 250645.0 | 4182.226145999972 | 0.01668585507789891 |
| 2702 | 2027-02-01 | 4001 | commercial_costs_pct | 0.012250019300050858 | 0.011855773971586108 | 0.00039424532846474986 | 0.03325344506479371 |
| 2702 | 2027-02-01 | 4010 | sales | 131431.15182 | 130592.0 | 839.1518199999991 | 0.006425752113452579 |
| 2702 | 2027-02-01 | 4011 | sales_staff | 119963.0332 | 119070.0 | 893.0332000000053 | 0.007500068867053038 |
| 2702 | 2027-02-01 | 4012 | sales_non_staff | 11468.11862 | 11522.0 | -53.88138000000072 | -0.004676391251518896 |
| 2702 | 2027-02-01 | 4020 | marketing | 106474.89586 | 102726.0 | 3748.895860000004 | 0.036494128652921405 |
| 2702 | 2027-02-01 | 4021 | marketing_staff | 93549.63267 | 88659.0 | 4890.632670000006 | 0.05516228098670193 |
| 2702 | 2027-02-01 | 4022 | marketing_non_staff | 12925.26319 | 14067.0 | -1141.7368100000003 | -0.08116420061135994 |
| 2702 | 2027-02-01 | 4030 | csm | 16921.178466 | 17327.0 | -405.8215339999988 | -0.02342133860449003 |
| 2702 | 2027-02-01 | 4031 | csm_staff | 9249.46112 | 9279.0 | -29.538880000000063 | -0.003183412005604059 |
| 2702 | 2027-02-01 | 4032 | csm_non_staff | 7671.717346 | 8048.0 | -376.28265399999964 | -0.04675480293240552 |
| 2702 | 2027-02-01 | 5000 | contribution_margin | 19941194.7013127 | 20295028.65 | -353833.9486873001 | -0.01743451338696682 |
| 2702 | 2027-02-01 | 5001 | contribution_margin_pct | 0.9586103637811266 | 0.9599763507002507 | -0.0013659869191240404 | -0.0014229380943891242 |
| 2702 | 2027-02-01 | 6000 | fixed_costs | 318965.385435 | 330139.0 | -11173.614564999996 | -0.03384518207482302 |
| 2702 | 2027-02-01 | 6001 | fixed_costs_pct | 0.015333260055141264 | 0.015615924367952547 | -0.00028266431281128226 | -0.018101029830252902 |
| 2702 | 2027-02-01 | 6010 | development | 191174.63359 | 196718.0 | -5543.366409999988 | -0.02817925360160223 |
| 2702 | 2027-02-01 | 6011 | development_staff | 171493.489 | 175022.0 | -3528.5109999999986 | -0.020160385551530657 |
| 2702 | 2027-02-01 | 6012 | development_non_staff | 19681.14459 | 21696.0 | -2014.8554100000001 | -0.09286759817477877 |
| 2702 | 2027-02-01 | 6020 | product | 42915.934394 | 44700.0 | -1784.0656059999965 | -0.039911982237136386 |
| 2702 | 2027-02-01 | 6021 | product_staff | 39375.28457 | 40793.0 | -1417.7154299999966 | -0.03475388988306809 |
| 2702 | 2027-02-01 | 6022 | product_non_staff | 3540.649824 | 3907.0 | -366.3501759999999 | -0.09376764166879957 |
| 2702 | 2027-02-01 | 6030 | talent | 5089.213701 | 5182.0 | -92.78629900000033 | -0.017905499614048692 |
| 2702 | 2027-02-01 | 6031 | talent_staff | 5089.213701 | 5182.0 | -92.78629900000033 | -0.017905499614048692 |
| 2702 | 2027-02-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2702 | 2027-02-01 | 6040 | general_and_admin | 69030.53865 | 73616.0 | -4585.461349999998 | -0.06228892292436424 |
| 2702 | 2027-02-01 | 6041 | general_and_admin_staff | 55799.05763 | 61556.0 | -5756.942369999997 | -0.09352365926960811 |
| 2702 | 2027-02-01 | 6042 | general_and_admin_non_staff | 13231.48102 | 12060.0 | 1171.4810199999993 | 0.09713772968490873 |
| 2702 | 2027-02-01 | 6050 | data | 10755.0651 | 9923.0 | 832.0650999999998 | 0.08385217172226139 |
| 2702 | 2027-02-01 | 6051 | data_staff | 10755.0651 | 9923.0 | 832.0650999999998 | 0.08385217172226139 |
| 2702 | 2027-02-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2702 | 2027-02-01 | 7000 | total_cost | 1434787.6786503 | 1426931.0 | 7856.6786503000185 | 0.005505997592245188 |
| 2702 | 2027-02-01 | 7001 | total_cost_pct | 0.06897291557406547 | 0.06749534763928798 | 0.0014775679347774906 | 0.021891404170165673 |
| 2702 | 2027-02-01 | 8000 | ebitda | 19941194.7013127 | 20295028.65 | -353833.9486873001 | -0.01743451338696682 |
| 2702 | 2027-02-01 | 8001 | ebitda_pct | 0.9586103637811266 | 0.9599763507002507 | -0.0013659869191240404 | -0.0014229380943891242 |
| 2703 | 2027-03-01 | 1000 | revenue | 21803951.3970349 | 21380920.56 | 423030.83703489974 | 0.019785436078291092 |
| 2703 | 2027-03-01 | 1010 | subscriptions | 21802967.13 | 21379920.56 | 423046.5700000003 | 0.01978709737544508 |
| 2703 | 2027-03-01 | 1020 | services | 478.9393023 | 500.0 | -21.06069769999999 | -0.042121395399999983 |
| 2703 | 2027-03-01 | 1030 | others | 505.3277326 | 500.0 | 5.32773259999999 | 0.010655465199999981 |
| 2703 | 2027-03-01 | 2000 | cogs | 930217.438836 | 855737.0 | 74480.43883600004 | 0.08703659983850183 |
| 2703 | 2027-03-01 | 2001 | cogs_pct | 0.042662791798485644 | 0.04002339364194336 | 0.002639398156542287 | 0.06594638576015889 |
| 2703 | 2027-03-01 | 2010 | payment_fees | 929742.7118 | 855237.0 | 74505.71180000005 | 0.0871170351610139 |
| 2703 | 2027-03-01 | 2020 | other_costs | 474.727036 | 500.0 | -25.272964 | -0.050545928000000004 |
| 2703 | 2027-03-01 | 3000 | gross_margin | 20873733.958198898 | 20525183.56 | 348550.3981988989 | 0.01698159712823045 |
| 2703 | 2027-03-01 | 3001 | gross_margin_pct | 0.9573372082015144 | 0.9599766063580566 | -0.0026393981565422386 | -0.0027494400791239527 |
| 2703 | 2027-03-01 | 4000 | commercial_costs | 250418.527907 | 250645.0 | -226.4720929999894 | -0.0009035571944383067 |
| 2703 | 2027-03-01 | 4001 | commercial_costs_pct | 0.011485006701173174 | 0.011722834818857773 | -0.00023782811768459887 | -0.020287594371117473 |
| 2703 | 2027-03-01 | 4010 | sales | 134472.71476 | 130592.0 | 3880.7147600000026 | 0.029716328412153905 |
| 2703 | 2027-03-01 | 4011 | sales_staff | 122445.2308 | 119070.0 | 3375.230800000005 | 0.02834660955740325 |
| 2703 | 2027-03-01 | 4012 | sales_non_staff | 12027.48396 | 11522.0 | 505.48395999999957 | 0.04387119944454084 |
| 2703 | 2027-03-01 | 4020 | marketing | 98341.95787000001 | 102726.0 | -4384.042129999987 | -0.04267704505188547 |
| 2703 | 2027-03-01 | 4021 | marketing_staff | 84311.94753 | 88659.0 | -4347.052469999995 | -0.04903114709166576 |
| 2703 | 2027-03-01 | 4022 | marketing_non_staff | 14030.01034 | 14067.0 | -36.989659999999276 | -0.002629534371223379 |
| 2703 | 2027-03-01 | 4030 | csm | 17603.855277000002 | 17327.0 | 276.8552770000024 | 0.01597825803659043 |
| 2703 | 2027-03-01 | 4031 | csm_staff | 8880.668619 | 9279.0 | -398.33138099999996 | -0.0429282660847074 |
| 2703 | 2027-03-01 | 4032 | csm_non_staff | 8723.186658 | 8048.0 | 675.1866580000005 | 0.08389496247514917 |
| 2703 | 2027-03-01 | 5000 | contribution_margin | 20873733.958198898 | 20525183.56 | 348550.3981988989 | 0.01698159712823045 |
| 2703 | 2027-03-01 | 5001 | contribution_margin_pct | 0.9573372082015144 | 0.9599766063580566 | -0.0026393981565422386 | -0.0027494400791239527 |
| 2703 | 2027-03-01 | 6000 | fixed_costs | 332421.404835 | 330139.0 | 2282.404834999994 | 0.006913466252093796 |
| 2703 | 2027-03-01 | 6001 | fixed_costs_pct | 0.015245924868471579 | 0.015440822534911473 | -0.00019489766643989402 | -0.012622233433434861 |
| 2703 | 2027-03-01 | 6010 | development | 199044.72303999998 | 196718.0 | 2326.7230399999826 | 0.011827707886416 |
| 2703 | 2027-03-01 | 6011 | development_staff | 178062.1978 | 175022.0 | 3040.1977999999945 | 0.0173703751528379 |
| 2703 | 2027-03-01 | 6012 | development_non_staff | 20982.52524 | 21696.0 | -713.474760000001 | -0.03288508296460182 |
| 2703 | 2027-03-01 | 6020 | product | 42498.034906 | 44700.0 | -2201.965093999999 | -0.04926096407158835 |
| 2703 | 2027-03-01 | 6021 | product_staff | 38550.02072 | 40793.0 | -2242.9792799999996 | -0.05498441595371754 |
| 2703 | 2027-03-01 | 6022 | product_non_staff | 3948.014186 | 3907.0 | 41.01418599999988 | 0.010497616073713816 |
| 2703 | 2027-03-01 | 6030 | talent | 4814.904988 | 5182.0 | -367.09501199999977 | -0.07084041142416052 |
| 2703 | 2027-03-01 | 6031 | talent_staff | 4814.904988 | 5182.0 | -367.09501199999977 | -0.07084041142416052 |
| 2703 | 2027-03-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2703 | 2027-03-01 | 6040 | general_and_admin | 76120.0832 | 73616.0 | 2504.0831999999937 | 0.03401547489676149 |
| 2703 | 2027-03-01 | 6041 | general_and_admin_staff | 63528.59521 | 61556.0 | 1972.5952099999995 | 0.0320455391838326 |
| 2703 | 2027-03-01 | 6042 | general_and_admin_non_staff | 12591.48799 | 12060.0 | 531.4879899999996 | 0.04407031426202319 |
| 2703 | 2027-03-01 | 6050 | data | 9943.658701 | 9923.0 | 20.658701000000292 | 0.002081900735664647 |
| 2703 | 2027-03-01 | 6051 | data_staff | 9943.658701 | 9923.0 | 20.658701000000292 | 0.002081900735664647 |
| 2703 | 2027-03-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2703 | 2027-03-01 | 7000 | total_cost | 1513057.371578 | 1436521.0 | 76536.37157800002 | 0.05327897857253742 |
| 2703 | 2027-03-01 | 7001 | total_cost_pct | 0.06939372336813039 | 0.06718705099571261 | 0.002206672372417784 | 0.032843715265291194 |
| 2703 | 2027-03-01 | 8000 | ebitda | 20873733.958198898 | 20525183.56 | 348550.3981988989 | 0.01698159712823045 |
| 2703 | 2027-03-01 | 8001 | ebitda_pct | 0.9573372082015144 | 0.9599766063580566 | -0.0026393981565422386 | -0.0027494400791239527 |
| 2704 | 2027-04-01 | 1000 | revenue | 23339756.392966703 | 21620861.82 | 1718894.5729667023 | 0.07950166775390373 |
| 2704 | 2027-04-01 | 1010 | subscriptions | 23338752.19 | 21619861.82 | 1718890.370000001 | 0.07950515060229932 |
| 2704 | 2027-04-01 | 1020 | services | 487.2972687 | 500.0 | -12.702731299999982 | -0.025405462599999963 |
| 2704 | 2027-04-01 | 1030 | others | 516.905698 | 500.0 | 16.90569800000003 | 0.033811396000000056 |
| 2704 | 2027-04-01 | 2000 | cogs | 940881.8452685999 | 865334.0 | 75547.84526859992 | 0.08730483867339076 |
| 2704 | 2027-04-01 | 2001 | cogs_pct | 0.04031241069645993 | 0.04002310394489168 | 0.0002893067515682482 | 0.0072284936212493245 |
| 2704 | 2027-04-01 | 2010 | payment_fees | 940383.5103 | 864834.0 | 75549.51029999997 | 0.08735723884583627 |
| 2704 | 2027-04-01 | 2020 | other_costs | 498.3349686 | 500.0 | -1.6650313999999753 | -0.003330062799999951 |
| 2704 | 2027-04-01 | 3000 | gross_margin | 22398874.547698103 | 20755527.82 | 1643346.7276981026 | 0.07917634000685715 |
| 2704 | 2027-04-01 | 3001 | gross_margin_pct | 0.95968758930354 | 0.9599768960551083 | -0.00028930675156824126 | -0.00030136845246704077 |
| 2704 | 2027-04-01 | 4000 | commercial_costs | 250174.68142 | 250645.0 | -470.3185799999919 | -0.0018764331225438046 |
| 2704 | 2027-04-01 | 4001 | commercial_costs_pct | 0.010718821448170242 | 0.01159273862839941 | -0.0008739171802291685 | -0.07538487739974421 |
| 2704 | 2027-04-01 | 4010 | sales | 137507.51413999998 | 130592.0 | 6915.514139999985 | 0.052955113176917305 |
| 2704 | 2027-04-01 | 4011 | sales_staff | 126311.3223 | 119070.0 | 7241.3223 | 0.060815673973293016 |
| 2704 | 2027-04-01 | 4012 | sales_non_staff | 11196.19184 | 11522.0 | -325.8081600000005 | -0.028277049123416116 |
| 2704 | 2027-04-01 | 4020 | marketing | 96286.43891 | 102726.0 | -6439.561090000003 | -0.0626867695617468 |
| 2704 | 2027-04-01 | 4021 | marketing_staff | 81901.61757 | 88659.0 | -6757.382429999998 | -0.07621767028728045 |
| 2704 | 2027-04-01 | 4022 | marketing_non_staff | 14384.82134 | 14067.0 | 317.8213400000004 | 0.022593398734627172 |
| 2704 | 2027-04-01 | 4030 | csm | 16380.72837 | 17327.0 | -946.2716299999993 | -0.054612548623535484 |
| 2704 | 2027-04-01 | 4031 | csm_staff | 8658.682774 | 9279.0 | -620.3172259999992 | -0.06685173251427948 |
| 2704 | 2027-04-01 | 4032 | csm_non_staff | 7722.045596 | 8048.0 | -325.95440400000007 | -0.04050129274353877 |
| 2704 | 2027-04-01 | 5000 | contribution_margin | 22398874.547698103 | 20755527.82 | 1643346.7276981026 | 0.07917634000685715 |
| 2704 | 2027-04-01 | 5001 | contribution_margin_pct | 0.95968758930354 | 0.9599768960551083 | -0.00028930675156824126 | -0.00030136845246704077 |
| 2704 | 2027-04-01 | 6000 | fixed_costs | 342136.692546 | 330139.0 | 11997.692546000006 | 0.036341336667282585 |
| 2704 | 2027-04-01 | 6001 | fixed_costs_pct | 0.014658965877171746 | 0.01526946533160906 | -0.0006104994544373146 | -0.039981717838772655 |
| 2704 | 2027-04-01 | 6010 | development | 207254.07332 | 196718.0 | 10536.073319999996 | 0.05355927429111721 |
| 2704 | 2027-04-01 | 6011 | development_staff | 184816.5604 | 175022.0 | 9794.560399999988 | 0.05596188136348566 |
| 2704 | 2027-04-01 | 6012 | development_non_staff | 22437.51292 | 21696.0 | 741.512920000001 | 0.03417740228613574 |
| 2704 | 2027-04-01 | 6020 | product | 47660.187216000006 | 44700.0 | 2960.1872160000057 | 0.06622342765100683 |
| 2704 | 2027-04-01 | 6021 | product_staff | 43575.74958 | 40793.0 | 2782.7495800000033 | 0.06821635035422752 |
| 2704 | 2027-04-01 | 6022 | product_non_staff | 4084.437636 | 3907.0 | 177.4376360000001 | 0.04541531507550553 |
| 2704 | 2027-04-01 | 6030 | talent | 4866.09174 | 5182.0 | -315.90826000000015 | -0.06096261289077579 |
| 2704 | 2027-04-01 | 6031 | talent_staff | 4866.09174 | 5182.0 | -315.90826000000015 | -0.06096261289077579 |
| 2704 | 2027-04-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2704 | 2027-04-01 | 6040 | general_and_admin | 71928.89214 | 73616.0 | -1687.1078600000037 | -0.022917679037165885 |
| 2704 | 2027-04-01 | 6041 | general_and_admin_staff | 59789.6817 | 61556.0 | -1766.318299999999 | -0.02869449444408342 |
| 2704 | 2027-04-01 | 6042 | general_and_admin_non_staff | 12139.21044 | 12060.0 | 79.21044000000074 | 0.0065680298507463306 |
| 2704 | 2027-04-01 | 6050 | data | 10427.44813 | 9923.0 | 504.4481300000007 | 0.050836252141489534 |
| 2704 | 2027-04-01 | 6051 | data_staff | 10427.44813 | 9923.0 | 504.4481300000007 | 0.050836252141489534 |
| 2704 | 2027-04-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2704 | 2027-04-01 | 7000 | total_cost | 1533193.2192346 | 1446118.0 | 87075.21923459996 | 0.06021308028431979 |
| 2704 | 2027-04-01 | 7001 | total_cost_pct | 0.06569019802180191 | 0.06688530790490016 | -0.001195109883098247 | -0.017868047864824 |
| 2704 | 2027-04-01 | 8000 | ebitda | 22398874.547698103 | 20755527.82 | 1643346.7276981026 | 0.07917634000685715 |
| 2704 | 2027-04-01 | 8001 | ebitda_pct | 0.95968758930354 | 0.9599768960551083 | -0.00028930675156824126 | -0.00030136845246704077 |
| 2705 | 2027-05-01 | 1000 | revenue | 22531627.2893271 | 21855854.73 | 675772.5593270995 | 0.030919521001368747 |
| 2705 | 2027-05-01 | 1010 | subscriptions | 22530635.88 | 21854854.73 | 675781.1499999985 | 0.03092132884655411 |
| 2705 | 2027-05-01 | 1020 | services | 465.6771243 | 500.0 | -34.3228757 | -0.0686457514 |
| 2705 | 2027-05-01 | 1030 | others | 525.7322028 | 500.0 | 25.732202799999982 | 0.051464405599999964 |
| 2705 | 2027-05-01 | 2000 | cogs | 872788.2625616 | 874734.0 | -1945.7374384000432 | -0.002224376139946593 |
| 2705 | 2027-05-01 | 2001 | cogs_pct | 0.038736139709493016 | 0.0400228685085152 | -0.0012867287990221826 | -0.03214983950359331 |
| 2705 | 2027-05-01 | 2010 | payment_fees | 872278.419 | 874234.0 | -1955.5810000000056 | -0.002236907967432067 |
| 2705 | 2027-05-01 | 2020 | other_costs | 509.8435616 | 500.0 | 9.843561599999987 | 0.019687123199999972 |
| 2705 | 2027-05-01 | 3000 | gross_margin | 21658839.0267655 | 20981120.73 | 677718.2967654988 | 0.03230133916518857 |
| 2705 | 2027-05-01 | 3001 | gross_margin_pct | 0.9612638602905069 | 0.9599771314914848 | 0.001286728799022141 | 0.0013403744285272639 |
| 2705 | 2027-05-01 | 4000 | commercial_costs | 254544.72087500003 | 250645.0 | 3899.720875000028 | 0.01555874194578 |
| 2705 | 2027-05-01 | 4001 | commercial_costs_pct | 0.011297218687598925 | 0.011468094160415386 | -0.00017087547281646048 | -0.014900075847499947 |
| 2705 | 2027-05-01 | 4010 | sales | 128401.68059 | 130592.0 | -2190.3194099999964 | -0.0167722326788777 |
| 2705 | 2027-05-01 | 4011 | sales_staff | 116887.8352 | 119070.0 | -2182.1647999999986 | -0.018326738893088088 |
| 2705 | 2027-05-01 | 4012 | sales_non_staff | 11513.84539 | 11522.0 | -8.154609999999593 | -0.000707742579413261 |
| 2705 | 2027-05-01 | 4020 | marketing | 109057.06757 | 102726.0 | 6331.067569999999 | 0.06163062486614878 |
| 2705 | 2027-05-01 | 4021 | marketing_staff | 93983.34044 | 88659.0 | 5324.34044 | 0.06005414498246089 |
| 2705 | 2027-05-01 | 4022 | marketing_non_staff | 15073.72713 | 14067.0 | 1006.7271299999993 | 0.0715665834932821 |
| 2705 | 2027-05-01 | 4030 | csm | 17085.972715 | 17327.0 | -241.02728500000012 | -0.013910502972239863 |
| 2705 | 2027-05-01 | 4031 | csm_staff | 9353.682268 | 9279.0 | 74.68226800000048 | 0.008048525487660359 |
| 2705 | 2027-05-01 | 4032 | csm_non_staff | 7732.290447 | 8048.0 | -315.7095529999997 | -0.03922832417992044 |
| 2705 | 2027-05-01 | 5000 | contribution_margin | 21658839.0267655 | 20981120.73 | 677718.2967654988 | 0.03230133916518857 |
| 2705 | 2027-05-01 | 5001 | contribution_margin_pct | 0.9612638602905069 | 0.9599771314914848 | 0.001286728799022141 | 0.0013403744285272639 |
| 2705 | 2027-05-01 | 6000 | fixed_costs | 316706.774941 | 330139.0 | -13432.225059000019 | -0.04068657462159884 |
| 2705 | 2027-05-01 | 6001 | fixed_costs_pct | 0.014056098606380699 | 0.015105288906722157 | -0.0010491903003414585 | -0.06945847291107075 |
| 2705 | 2027-05-01 | 6010 | development | 186306.72618 | 196718.0 | -10411.273820000002 | -0.05292486615358026 |
| 2705 | 2027-05-01 | 6011 | development_staff | 164314.608 | 175022.0 | -10707.391999999993 | -0.06117740626892615 |
| 2705 | 2027-05-01 | 6012 | development_non_staff | 21992.11818 | 21696.0 | 296.1181800000013 | 0.013648514933628378 |
| 2705 | 2027-05-01 | 6020 | product | 42626.464393 | 44700.0 | -2073.535606999998 | -0.046387821185682285 |
| 2705 | 2027-05-01 | 6021 | product_staff | 39024.78787 | 40793.0 | -1768.21213 | -0.04334596940651582 |
| 2705 | 2027-05-01 | 6022 | product_non_staff | 3601.676523 | 3907.0 | -305.3234769999999 | -0.07814780573329919 |
| 2705 | 2027-05-01 | 6030 | talent | 4788.480778 | 5182.0 | -393.5192219999999 | -0.07593964145117713 |
| 2705 | 2027-05-01 | 6031 | talent_staff | 4788.480778 | 5182.0 | -393.5192219999999 | -0.07593964145117713 |
| 2705 | 2027-05-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2705 | 2027-05-01 | 6040 | general_and_admin | 72524.57047 | 73616.0 | -1091.429529999994 | -0.014825982530971445 |
| 2705 | 2027-05-01 | 6041 | general_and_admin_staff | 61368.6482 | 61556.0 | -187.35179999999673 | -0.003043599324192552 |
| 2705 | 2027-05-01 | 6042 | general_and_admin_non_staff | 11155.92227 | 12060.0 | -904.0777300000009 | -0.07496498590381434 |
| 2705 | 2027-05-01 | 6050 | data | 10460.53312 | 9923.0 | 537.53312 | 0.05417042426685479 |
| 2705 | 2027-05-01 | 6051 | data_staff | 10460.53312 | 9923.0 | 537.53312 | 0.05417042426685479 |
| 2705 | 2027-05-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2705 | 2027-05-01 | 7000 | total_cost | 1444039.7583776 | 1455518.0 | -11478.241622400004 | -0.007886018326396516 |
| 2705 | 2027-05-01 | 7001 | total_cost_pct | 0.06408945700347264 | 0.06659625157565274 | -0.0025067945721801016 | -0.0376416767140776 |
| 2705 | 2027-05-01 | 8000 | ebitda | 21658839.0267655 | 20981120.73 | 677718.2967654988 | 0.03230133916518857 |
| 2705 | 2027-05-01 | 8001 | ebitda_pct | 0.9612638602905069 | 0.9599771314914848 | 0.001286728799022141 | 0.0013403744285272639 |
| 2706 | 2027-06-01 | 1000 | revenue | 21606151.0840137 | 22091035.58 | -484884.4959862977 | -0.02194937825482864 |
| 2706 | 2027-06-01 | 1010 | subscriptions | 21605083.18 | 22090035.58 | -484952.3999999985 | -0.021953445853164107 |
| 2706 | 2027-06-01 | 1020 | services | 542.8641131 | 500.0 | 42.864113100000054 | 0.0857282262000001 |
| 2706 | 2027-06-01 | 1030 | others | 525.0399006 | 500.0 | 25.03990060000001 | 0.05007980120000002 |
| 2706 | 2027-06-01 | 2000 | cogs | 894541.9259619 | 884141.0 | 10400.925961900037 | 0.011763876985571348 |
| 2706 | 2027-06-01 | 2001 | cogs_pct | 0.04140218785305856 | 0.040022614458167474 | 0.001379573394891087 | 0.03446984694948022 |
| 2706 | 2027-06-01 | 2010 | payment_fees | 894090.3626 | 883641.0 | 10449.362599999993 | 0.011825348303213627 |
| 2706 | 2027-06-01 | 2020 | other_costs | 451.5633619 | 500.0 | -48.43663809999998 | -0.09687327619999997 |
| 2706 | 2027-06-01 | 3000 | gross_margin | 20711609.1580518 | 21206894.58 | -495285.4219481982 | -0.023354924507207046 |
| 2706 | 2027-06-01 | 3001 | gross_margin_pct | 0.9585978121469414 | 0.9599773855418325 | -0.0013795733948911426 | -0.0014370894728030295 |
| 2706 | 2027-06-01 | 4000 | commercial_costs | 254605.87144000002 | 250645.0 | 3960.871440000017 | 0.01580271475592977 |
| 2706 | 2027-06-01 | 4001 | commercial_costs_pct | 0.011783953118257227 | 0.011346004993397418 | 0.00043794812485980876 | 0.03859932417751129 |
| 2706 | 2027-06-01 | 4010 | sales | 137844.32219 | 130592.0 | 7252.322190000006 | 0.055534199568120605 |
| 2706 | 2027-06-01 | 4011 | sales_staff | 126620.3367 | 119070.0 | 7550.3367 | 0.06341090702947845 |
| 2706 | 2027-06-01 | 4012 | sales_non_staff | 11223.98549 | 11522.0 | -298.0145100000009 | -0.025864824683214795 |
| 2706 | 2027-06-01 | 4020 | marketing | 98740.45496 | 102726.0 | -3985.5450399999972 | -0.03879782177832289 |
| 2706 | 2027-06-01 | 4021 | marketing_staff | 83546.06166 | 88659.0 | -5112.938339999993 | -0.05766970459851784 |
| 2706 | 2027-06-01 | 4022 | marketing_non_staff | 15194.3933 | 14067.0 | 1127.3932999999997 | 0.08014454396815239 |
| 2706 | 2027-06-01 | 4030 | csm | 18021.09429 | 17327.0 | 694.0942900000009 | 0.04005853811969763 |
| 2706 | 2027-06-01 | 4031 | csm_staff | 9290.545737 | 9279.0 | 11.545737000000372 | 0.0012442867765923454 |
| 2706 | 2027-06-01 | 4032 | csm_non_staff | 8730.548553 | 8048.0 | 682.5485530000005 | 0.08480971085984101 |
| 2706 | 2027-06-01 | 5000 | contribution_margin | 20711609.1580518 | 21206894.58 | -495285.4219481982 | -0.023354924507207046 |
| 2706 | 2027-06-01 | 5001 | contribution_margin_pct | 0.9585978121469414 | 0.9599773855418325 | -0.0013795733948911426 | -0.0014370894728030295 |
| 2706 | 2027-06-01 | 6000 | fixed_costs | 319657.30409899994 | 330139.0 | -10481.695901000057 | -0.03174934164397438 |
| 2706 | 2027-06-01 | 6001 | fixed_costs_pct | 0.014794736131208165 | 0.014944478216262961 | -0.00014974208505479612 | -0.01001989382886871 |
| 2706 | 2027-06-01 | 6010 | development | 188611.14018999998 | 196718.0 | -8106.859810000024 | -0.041210564412001056 |
| 2706 | 2027-06-01 | 6011 | development_staff | 165220.232 | 175022.0 | -9801.768000000011 | -0.05600306247214642 |
| 2706 | 2027-06-01 | 6012 | development_non_staff | 23390.90819 | 21696.0 | 1694.9081899999983 | 0.0781207683443952 |
| 2706 | 2027-06-01 | 6020 | product | 41407.439373999994 | 44700.0 | -3292.560626000006 | -0.07365907440715896 |
| 2706 | 2027-06-01 | 6021 | product_staff | 37112.64588 | 40793.0 | -3680.3541200000036 | -0.09022023680533434 |
| 2706 | 2027-06-01 | 6022 | product_non_staff | 4294.793494 | 3907.0 | 387.79349399999955 | 0.09925607729715884 |
| 2706 | 2027-06-01 | 6030 | talent | 5639.95077 | 5182.0 | 457.9507700000004 | 0.08837336356619073 |
| 2706 | 2027-06-01 | 6031 | talent_staff | 5639.95077 | 5182.0 | 457.9507700000004 | 0.08837336356619073 |
| 2706 | 2027-06-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2706 | 2027-06-01 | 6040 | general_and_admin | 74210.2804 | 73616.0 | 594.2804000000033 | 0.008072707020213041 |
| 2706 | 2027-06-01 | 6041 | general_and_admin_staff | 63044.39727 | 61556.0 | 1488.3972700000013 | 0.02417956446162846 |
| 2706 | 2027-06-01 | 6042 | general_and_admin_non_staff | 11165.88313 | 12060.0 | -894.1168699999998 | -0.07413904394693199 |
| 2706 | 2027-06-01 | 6050 | data | 9788.493365 | 9923.0 | -134.50663499999973 | -0.013555037287110727 |
| 2706 | 2027-06-01 | 6051 | data_staff | 9788.493365 | 9923.0 | -134.50663499999973 | -0.013555037287110727 |
| 2706 | 2027-06-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2706 | 2027-06-01 | 7000 | total_cost | 1468805.1015009 | 1464925.0 | 3880.1015008999966 | 0.0026486690451046958 |
| 2706 | 2027-06-01 | 7001 | total_cost_pct | 0.06798087710252396 | 0.06631309766782785 | 0.0016677794346961067 | 0.02515007582740685 |
| 2706 | 2027-06-01 | 8000 | ebitda | 20711609.1580518 | 21206894.58 | -495285.4219481982 | -0.023354924507207046 |
| 2706 | 2027-06-01 | 8001 | ebitda_pct | 0.9585978121469414 | 0.9599773855418325 | -0.0013795733948911426 | -0.0014370894728030295 |
| 2707 | 2027-07-01 | 1000 | revenue | 21596158.0088808 | 22326402.54 | -730244.5311191976 | -0.03270766662075948 |
| 2707 | 2027-07-01 | 1010 | subscriptions | 21595197.64 | 22325402.54 | -730204.8999999985 | -0.032707356505295 |
| 2707 | 2027-07-01 | 1020 | services | 463.6932923 | 500.0 | -36.306707700000004 | -0.0726134154 |
| 2707 | 2027-07-01 | 1030 | others | 496.6755885 | 500.0 | -3.3244114999999965 | -0.006648822999999993 |
| 2707 | 2027-07-01 | 2000 | cogs | 841272.0321926 | 893556.0 | -52283.96780740004 | -0.05851224523969403 |
| 2707 | 2027-07-01 | 2001 | cogs_pct | 0.03895470814052439 | 0.040022390458969125 | -0.0010676823184447362 | -0.026677125134225103 |
| 2707 | 2027-07-01 | 2010 | payment_fees | 840773.7973 | 893056.0 | -52282.20270000002 | -0.05854302832073243 |
| 2707 | 2027-07-01 | 2020 | other_costs | 498.2348926 | 500.0 | -1.7651073999999767 | -0.0035302147999999533 |
| 2707 | 2027-07-01 | 3000 | gross_margin | 20754885.976688202 | 21432846.54 | -677960.5633117966 | -0.03163184890287544 |
| 2707 | 2027-07-01 | 3001 | gross_margin_pct | 0.9610452918594756 | 0.9599776095410308 | 0.0010676823184447848 | 0.0011121950218768624 |
| 2707 | 2027-07-01 | 4000 | commercial_costs | 241900.119381 | 250645.0 | -8744.880619000003 | -0.03488950754652997 |
| 2707 | 2027-07-01 | 4001 | commercial_costs_pct | 0.011201071935180577 | 0.011226394379969824 | -2.5322444789246598e-05 | -0.0022556168910676257 |
| 2707 | 2027-07-01 | 4010 | sales | 125002.83157000001 | 130592.0 | -5589.168429999991 | -0.042798704591399096 |
| 2707 | 2027-07-01 | 4011 | sales_staff | 112995.0173 | 119070.0 | -6074.982699999993 | -0.05102026287058027 |
| 2707 | 2027-07-01 | 4012 | sales_non_staff | 12007.81427 | 11522.0 | 485.81427000000076 | 0.04216405745530297 |
| 2707 | 2027-07-01 | 4020 | marketing | 98576.36678 | 102726.0 | -4149.633220000003 | -0.04039516013472737 |
| 2707 | 2027-07-01 | 4021 | marketing_staff | 84387.22528 | 88659.0 | -4271.774720000001 | -0.048182076495336075 |
| 2707 | 2027-07-01 | 4022 | marketing_non_staff | 14189.1415 | 14067.0 | 122.14149999999972 | 0.00868283926921161 |
| 2707 | 2027-07-01 | 4030 | csm | 18320.921030999998 | 17327.0 | 993.921030999998 | 0.0573625573382581 |
| 2707 | 2027-07-01 | 4031 | csm_staff | 9683.076634 | 9279.0 | 404.0766339999991 | 0.04354743334411026 |
| 2707 | 2027-07-01 | 4032 | csm_non_staff | 8637.844397 | 8048.0 | 589.8443970000008 | 0.07329080479622276 |
| 2707 | 2027-07-01 | 5000 | contribution_margin | 20754885.976688202 | 21432846.54 | -677960.5633117966 | -0.03163184890287544 |
| 2707 | 2027-07-01 | 5001 | contribution_margin_pct | 0.9610452918594756 | 0.9599776095410308 | 0.0010676823184447848 | 0.0011121950218768624 |
| 2707 | 2027-07-01 | 6000 | fixed_costs | 349423.258605 | 330139.0 | 19284.25860499998 | 0.05841254321664505 |
| 2707 | 2027-07-01 | 6001 | fixed_costs_pct | 0.016179880627901946 | 0.014786932171832105 | 0.0013929484560698414 | 0.0942013150451379 |
| 2707 | 2027-07-01 | 6010 | development | 213885.22378 | 196718.0 | 17167.22378 | 0.08726818989619659 |
| 2707 | 2027-07-01 | 6011 | development_staff | 190771.1722 | 175022.0 | 15749.1722 | 0.08998395744534973 |
| 2707 | 2027-07-01 | 6012 | development_non_staff | 23114.05158 | 21696.0 | 1418.0515799999994 | 0.0653600470132743 |
| 2707 | 2027-07-01 | 6020 | product | 41486.276689 | 44700.0 | -3213.7233110000016 | -0.07189537608501122 |
| 2707 | 2027-07-01 | 6021 | product_staff | 37765.36229 | 40793.0 | -3027.6377100000027 | -0.07421954036231714 |
| 2707 | 2027-07-01 | 6022 | product_non_staff | 3720.914399 | 3907.0 | -186.08560100000022 | -0.04762876913232665 |
| 2707 | 2027-07-01 | 6030 | talent | 5587.21398 | 5182.0 | 405.21398000000045 | 0.07819644538788122 |
| 2707 | 2027-07-01 | 6031 | talent_staff | 5587.21398 | 5182.0 | 405.21398000000045 | 0.07819644538788122 |
| 2707 | 2027-07-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2707 | 2027-07-01 | 6040 | general_and_admin | 79142.78271 | 73616.0 | 5526.7827099999995 | 0.0750758355520539 |
| 2707 | 2027-07-01 | 6041 | general_and_admin_staff | 67706.3377 | 61556.0 | 6150.337700000004 | 0.09991451198908317 |
| 2707 | 2027-07-01 | 6042 | general_and_admin_non_staff | 11436.44501 | 12060.0 | -623.5549900000005 | -0.051704393864013314 |
| 2707 | 2027-07-01 | 6050 | data | 9321.761446 | 9923.0 | -601.2385539999996 | -0.06059040149148438 |
| 2707 | 2027-07-01 | 6051 | data_staff | 9321.761446 | 9923.0 | -601.2385539999996 | -0.06059040149148438 |
| 2707 | 2027-07-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2707 | 2027-07-01 | 7000 | total_cost | 1432595.4101785999 | 1474340.0 | -41744.58982140012 | -0.028314086181884857 |
| 2707 | 2027-07-01 | 7001 | total_cost_pct | 0.06633566070360691 | 0.06603571701077106 | 0.0002999436928358551 | 0.004542143349286741 |
| 2707 | 2027-07-01 | 8000 | ebitda | 20754885.976688202 | 21432846.54 | -677960.5633117966 | -0.03163184890287544 |
| 2707 | 2027-07-01 | 8001 | ebitda_pct | 0.9610452918594756 | 0.9599776095410308 | 0.0010676823184447848 | 0.0011121950218768624 |
| 2708 | 2027-08-01 | 1000 | revenue | 23061897.3934899 | 22561953.79 | 499943.60348990187 | 0.022158701686176174 |
| 2708 | 2027-08-01 | 1010 | subscriptions | 23060831.41 | 22560953.79 | 499877.62000000104 | 0.022156759180171216 |
| 2708 | 2027-08-01 | 1020 | services | 542.6072263 | 500.0 | 42.60722629999998 | 0.08521445259999996 |
| 2708 | 2027-08-01 | 1030 | others | 523.3762636 | 500.0 | 23.376263600000016 | 0.04675252720000003 |
| 2708 | 2027-08-01 | 2000 | cogs | 908793.5704258 | 902978.0 | 5815.570425800048 | 0.00644043423627159 |
| 2708 | 2027-08-01 | 2001 | cogs_pct | 0.039406712939514754 | 0.04002215448203877 | -0.0006154415425240131 | -0.015377521537482754 |
| 2708 | 2027-08-01 | 2010 | payment_fees | 908334.7164 | 902478.0 | 5856.716400000034 | 0.006489594649398693 |
| 2708 | 2027-08-01 | 2020 | other_costs | 458.8540258 | 500.0 | -41.14597420000001 | -0.08229194840000002 |
| 2708 | 2027-08-01 | 3000 | gross_margin | 22153103.8230641 | 21658975.79 | 494128.0330641009 | 0.0228140073591218 |
| 2708 | 2027-08-01 | 3001 | gross_margin_pct | 0.9605932870604852 | 0.9599778455179613 | 0.000615441542523909 | 0.0006410997351629966 |
| 2708 | 2027-08-01 | 4000 | commercial_costs | 239191.979926 | 250645.0 | -11453.020074 | -0.045694189287637896 |
| 2708 | 2027-08-01 | 4001 | commercial_costs_pct | 0.010371738970338194 | 0.01110918860719819 | -0.0007374496368599964 | -0.0663819530782083 |
| 2708 | 2027-08-01 | 4010 | sales | 118699.04016 | 130592.0 | -11892.959839999996 | -0.09106958956138199 |
| 2708 | 2027-08-01 | 4011 | sales_staff | 107951.5185 | 119070.0 | -11118.481499999994 | -0.09337768959435622 |
| 2708 | 2027-08-01 | 4012 | sales_non_staff | 10747.52166 | 11522.0 | -774.4783399999997 | -0.06721735289012322 |
| 2708 | 2027-08-01 | 4020 | marketing | 102693.65154 | 102726.0 | -32.34845999999379 | -0.00031490041469534285 |
| 2708 | 2027-08-01 | 4021 | marketing_staff | 89433.32717 | 88659.0 | 774.3271700000041 | 0.008733768370949415 |
| 2708 | 2027-08-01 | 4022 | marketing_non_staff | 13260.32437 | 14067.0 | -806.6756299999997 | -0.05734524987559535 |
| 2708 | 2027-08-01 | 4030 | csm | 17799.288226 | 17327.0 | 472.2882260000006 | 0.027257357072776624 |
| 2708 | 2027-08-01 | 4031 | csm_staff | 8995.666776 | 9279.0 | -283.333224 | -0.03053488781118655 |
| 2708 | 2027-08-01 | 4032 | csm_non_staff | 8803.62145 | 8048.0 | 755.6214500000006 | 0.09388934517892651 |
| 2708 | 2027-08-01 | 5000 | contribution_margin | 22153103.8230641 | 21658975.79 | 494128.0330641009 | 0.0228140073591218 |
| 2708 | 2027-08-01 | 5001 | contribution_margin_pct | 0.9605932870604852 | 0.9599778455179613 | 0.000615441542523909 | 0.0006410997351629966 |
| 2708 | 2027-08-01 | 6000 | fixed_costs | 342174.73896300007 | 330139.0 | 12035.738963000069 | 0.0364565802979959 |
| 2708 | 2027-08-01 | 6001 | fixed_costs_pct | 0.014837232736088399 | 0.014632553681867992 | 0.00020467905422040696 | 0.01398792436852879 |
| 2708 | 2027-08-01 | 6010 | development | 211678.01630000002 | 196718.0 | 14960.016300000018 | 0.07604802966683281 |
| 2708 | 2027-08-01 | 6011 | development_staff | 189589.1238 | 175022.0 | 14567.123800000001 | 0.08323024419787227 |
| 2708 | 2027-08-01 | 6012 | development_non_staff | 22088.8925 | 21696.0 | 392.89250000000175 | 0.018108983222713943 |
| 2708 | 2027-08-01 | 6020 | product | 46929.506823 | 44700.0 | 2229.5068230000034 | 0.04987711013422826 |
| 2708 | 2027-08-01 | 6021 | product_staff | 43014.75951 | 40793.0 | 2221.7595100000035 | 0.05446423430490534 |
| 2708 | 2027-08-01 | 6022 | product_non_staff | 3914.747313 | 3907.0 | 7.747312999999849 | 0.0019829314051701685 |
| 2708 | 2027-08-01 | 6030 | talent | 4877.075466 | 5182.0 | -304.92453399999977 | -0.05884302084137394 |
| 2708 | 2027-08-01 | 6031 | talent_staff | 4877.075466 | 5182.0 | -304.92453399999977 | -0.05884302084137394 |
| 2708 | 2027-08-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2708 | 2027-08-01 | 6040 | general_and_admin | 69400.34769 | 73616.0 | -4215.652310000005 | -0.05726543563899159 |
| 2708 | 2027-08-01 | 6041 | general_and_admin_staff | 58272.16164 | 61556.0 | -3283.8383600000016 | -0.05334716940671911 |
| 2708 | 2027-08-01 | 6042 | general_and_admin_non_staff | 11128.18605 | 12060.0 | -931.8139499999997 | -0.07726483830845769 |
| 2708 | 2027-08-01 | 6050 | data | 9289.792684 | 9923.0 | -633.207316 | -0.063812084651819 |
| 2708 | 2027-08-01 | 6051 | data_staff | 9289.792684 | 9923.0 | -633.207316 | -0.063812084651819 |
| 2708 | 2027-08-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2708 | 2027-08-01 | 7000 | total_cost | 1490160.2893148 | 1483762.0 | 6398.289314799942 | 0.004312207291196258 |
| 2708 | 2027-08-01 | 7001 | total_cost_pct | 0.06461568464594133 | 0.06576389677110495 | -0.0011482121251636113 | -0.01745961205979065 |
| 2708 | 2027-08-01 | 8000 | ebitda | 22153103.8230641 | 21658975.79 | 494128.0330641009 | 0.0228140073591218 |
| 2708 | 2027-08-01 | 8001 | ebitda_pct | 0.9605932870604852 | 0.9599778455179613 | 0.000615441542523909 | 0.0006410997351629966 |
| 2709 | 2027-09-01 | 1000 | revenue | 23033622.0137598 | 22797687.56 | 235934.45375980064 | 0.010349051987788566 |
| 2709 | 2027-09-01 | 1010 | subscriptions | 23032644.88 | 22796687.56 | 235957.3200000003 | 0.01035050901052926 |
| 2709 | 2027-09-01 | 1020 | services | 478.4295727 | 500.0 | -21.570427300000006 | -0.043140854600000014 |
| 2709 | 2027-09-01 | 1030 | others | 498.7041871 | 500.0 | -1.2958128999999872 | -0.0025916257999999744 |
| 2709 | 2027-09-01 | 2000 | cogs | 857912.5420418 | 912408.0 | -54495.457958200015 | -0.0597270716151108 |
| 2709 | 2027-09-01 | 2001 | cogs_pct | 0.037246097966238276 | 0.04002195387574651 | -0.0027758559095082333 | -0.06935833063338806 |
| 2709 | 2027-09-01 | 2010 | payment_fees | 857424.2062 | 911908.0 | -54483.793799999985 | -0.05974702908626746 |
| 2709 | 2027-09-01 | 2020 | other_costs | 488.3358418 | 500.0 | -11.664158199999974 | -0.023328316399999948 |
| 2709 | 2027-09-01 | 3000 | gross_margin | 22175709.471718 | 21885279.56 | 290429.9117179997 | 0.013270559826378555 |
| 2709 | 2027-09-01 | 3001 | gross_margin_pct | 0.9627539020337617 | 0.9599780461242535 | 0.002775855909508129 | 0.0028915826989118873 |
| 2709 | 2027-09-01 | 4000 | commercial_costs | 243051.122839 | 250645.0 | -7593.877161000011 | -0.030297341502922504 |
| 2709 | 2027-09-01 | 4001 | commercial_costs_pct | 0.010552014906461796 | 0.010994316828859988 | -0.00044230192239819166 | -0.04023005060552311 |
| 2709 | 2027-09-01 | 4010 | sales | 122751.15684 | 130592.0 | -7840.843160000004 | -0.060040761761823117 |
| 2709 | 2027-09-01 | 4011 | sales_staff | 111305.1751 | 119070.0 | -7764.824900000007 | -0.06521226925338042 |
| 2709 | 2027-09-01 | 4012 | sales_non_staff | 11445.98174 | 11522.0 | -76.01826000000074 | -0.006597661864259741 |
| 2709 | 2027-09-01 | 4020 | marketing | 103439.43299999999 | 102726.0 | 713.43299999999 | 0.006945009053209411 |
| 2709 | 2027-09-01 | 4021 | marketing_staff | 89497.77286 | 88659.0 | 838.7728599999973 | 0.009460662312906725 |
| 2709 | 2027-09-01 | 4022 | marketing_non_staff | 13941.66014 | 14067.0 | -125.33986000000004 | -0.008910205445368597 |
| 2709 | 2027-09-01 | 4030 | csm | 16860.532999 | 17327.0 | -466.4670010000009 | -0.02692139441334339 |
| 2709 | 2027-09-01 | 4031 | csm_staff | 8654.698471 | 9279.0 | -624.3015290000003 | -0.0672811217803643 |
| 2709 | 2027-09-01 | 4032 | csm_non_staff | 8205.834528 | 8048.0 | 157.8345279999994 | 0.019611646123260364 |
| 2709 | 2027-09-01 | 5000 | contribution_margin | 22175709.471718 | 21885279.56 | 290429.9117179997 | 0.013270559826378555 |
| 2709 | 2027-09-01 | 5001 | contribution_margin_pct | 0.9627539020337617 | 0.9599780461242535 | 0.002775855909508129 | 0.0028915826989118873 |
| 2709 | 2027-09-01 | 6000 | fixed_costs | 310682.76341099996 | 330139.0 | -19456.236589000036 | -0.05893346920236639 |
| 2709 | 2027-09-01 | 6001 | fixed_costs_pct | 0.013488228782490425 | 0.014481249430720771 | -0.0009930206482303468 | -0.06857285712679845 |
| 2709 | 2027-09-01 | 6010 | development | 179782.84506 | 196718.0 | -16935.154940000008 | -0.08608848676786063 |
| 2709 | 2027-09-01 | 6011 | development_staff | 158607.0367 | 175022.0 | -16414.963300000003 | -0.09378799979431159 |
| 2709 | 2027-09-01 | 6012 | development_non_staff | 21175.80836 | 21696.0 | -520.1916400000009 | -0.023976384587020692 |
| 2709 | 2027-09-01 | 6020 | product | 47152.324544999996 | 44700.0 | 2452.324544999996 | 0.054861846644295206 |
| 2709 | 2027-09-01 | 6021 | product_staff | 43534.33654 | 40793.0 | 2741.3365399999966 | 0.0672011506876179 |
| 2709 | 2027-09-01 | 6022 | product_non_staff | 3617.988005 | 3907.0 | -289.01199499999984 | -0.07397286792935752 |
| 2709 | 2027-09-01 | 6030 | talent | 4960.471697 | 5182.0 | -221.52830300000005 | -0.042749576032419925 |
| 2709 | 2027-09-01 | 6031 | talent_staff | 4960.471697 | 5182.0 | -221.52830300000005 | -0.042749576032419925 |
| 2709 | 2027-09-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2709 | 2027-09-01 | 6040 | general_and_admin | 68860.99831 | 73616.0 | -4755.001690000005 | -0.0645919594925017 |
| 2709 | 2027-09-01 | 6041 | general_and_admin_staff | 56297.13139 | 61556.0 | -5258.868609999998 | -0.08543226671648577 |
| 2709 | 2027-09-01 | 6042 | general_and_admin_non_staff | 12563.86692 | 12060.0 | 503.8669200000004 | 0.04178000995024879 |
| 2709 | 2027-09-01 | 6050 | data | 9926.123799 | 9923.0 | 3.123799000000872 | 0.00031480388995272317 |
| 2709 | 2027-09-01 | 6051 | data_staff | 9926.123799 | 9923.0 | 3.123799000000872 | 0.00031480388995272317 |
| 2709 | 2027-09-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2709 | 2027-09-01 | 7000 | total_cost | 1411646.4282918 | 1493192.0 | -81545.57170820003 | -0.054611578221822804 |
| 2709 | 2027-09-01 | 7001 | total_cost_pct | 0.06128634165519049 | 0.06549752013532727 | -0.0042111784801367735 | -0.06429523547511226 |
| 2709 | 2027-09-01 | 8000 | ebitda | 22175709.471718 | 21885279.56 | 290429.9117179997 | 0.013270559826378555 |
| 2709 | 2027-09-01 | 8001 | ebitda_pct | 0.9627539020337617 | 0.9599780461242535 | 0.002775855909508129 | 0.0028915826989118873 |
| 2710 | 2027-10-01 | 1000 | revenue | 21569500.9470639 | 23033602.12 | -1464101.1729361005 | -0.06356370859010481 |
| 2710 | 2027-10-01 | 1010 | subscriptions | 21568581.12 | 23032602.12 | -1464021.0 | -0.06356298747195134 |
| 2710 | 2027-10-01 | 1020 | services | 456.9235344 | 500.0 | -43.076465600000006 | -0.08615293120000002 |
| 2710 | 2027-10-01 | 1030 | others | 462.9035295 | 500.0 | -37.09647050000001 | -0.07419294100000001 |
| 2710 | 2027-10-01 | 2000 | cogs | 848096.7124194 | 921844.0 | -73747.28758060001 | -0.07999974787556247 |
| 2710 | 2027-10-01 | 2001 | cogs_pct | 0.03931925520672954 | 0.040021703735151605 | -0.0007024485284220644 | -0.017551689779890463 |
| 2710 | 2027-10-01 | 2010 | payment_fees | 847629.041 | 921344.0 | -73714.95900000003 | -0.0800080740743957 |
| 2710 | 2027-10-01 | 2020 | other_costs | 467.6714194 | 500.0 | -32.32858060000001 | -0.06465716120000002 |
| 2710 | 2027-10-01 | 3000 | gross_margin | 20721404.234644502 | 22111758.12 | -1390353.8853554986 | -0.06287848654141748 |
| 2710 | 2027-10-01 | 3001 | gross_margin_pct | 0.9606807447932706 | 0.9599782962648484 | 0.0007024485284221615 | 0.0007317337601853063 |
| 2710 | 2027-10-01 | 4000 | commercial_costs | 251561.22317099996 | 250645.0 | 916.2231709999614 | 0.003655461593089674 |
| 2710 | 2027-10-01 | 4001 | commercial_costs_pct | 0.011662820748073134 | 0.010881710932323771 | 0.0007811098157493625 | 0.07178189354663897 |
| 2710 | 2027-10-01 | 4010 | sales | 127070.55532 | 130592.0 | -3521.4446800000005 | -0.02696524044351875 |
| 2710 | 2027-10-01 | 4011 | sales_staff | 115647.296 | 119070.0 | -3422.703999999998 | -0.028745309481817402 |
| 2710 | 2027-10-01 | 4012 | sales_non_staff | 11423.25932 | 11522.0 | -98.7406800000008 | -0.008569751779205067 |
| 2710 | 2027-10-01 | 4020 | marketing | 108093.52764 | 102726.0 | 5367.52764 | 0.052250916418433505 |
| 2710 | 2027-10-01 | 4021 | marketing_staff | 93806.65826 | 88659.0 | 5147.6582599999965 | 0.05806131650481053 |
| 2710 | 2027-10-01 | 4022 | marketing_non_staff | 14286.86938 | 14067.0 | 219.8693800000001 | 0.01563015426174736 |
| 2710 | 2027-10-01 | 4030 | csm | 16397.140210999998 | 17327.0 | -929.8597890000019 | -0.053665365556645805 |
| 2710 | 2027-10-01 | 4031 | csm_staff | 8569.223031 | 9279.0 | -709.7769690000005 | -0.07649282993857101 |
| 2710 | 2027-10-01 | 4032 | csm_non_staff | 7827.91718 | 8048.0 | -220.08281999999963 | -0.027346274850894588 |
| 2710 | 2027-10-01 | 5000 | contribution_margin | 20721404.234644502 | 22111758.12 | -1390353.8853554986 | -0.06287848654141748 |
| 2710 | 2027-10-01 | 5001 | contribution_margin_pct | 0.9606807447932706 | 0.9599782962648484 | 0.0007024485284221615 | 0.0007317337601853063 |
| 2710 | 2027-10-01 | 6000 | fixed_costs | 311861.363959 | 330139.0 | -18277.63604100002 | -0.055363456123027024 |
| 2710 | 2027-10-01 | 6001 | fixed_costs_pct | 0.014458441329930325 | 0.014332929703311207 | 0.00012551162661911773 | 0.008756871708519014 |
| 2710 | 2027-10-01 | 6010 | development | 183329.23332 | 196718.0 | -13388.76668 | -0.06806070964527904 |
| 2710 | 2027-10-01 | 6011 | development_staff | 159991.4055 | 175022.0 | -15030.594500000007 | -0.08587831529750549 |
| 2710 | 2027-10-01 | 6012 | development_non_staff | 23337.82782 | 21696.0 | 1641.8278199999986 | 0.07567421736725657 |
| 2710 | 2027-10-01 | 6020 | product | 42704.826506 | 44700.0 | -1995.1734940000024 | -0.04463475378076068 |
| 2710 | 2027-10-01 | 6021 | product_staff | 38976.82561 | 40793.0 | -1816.1743900000001 | -0.044521716716103256 |
| 2710 | 2027-10-01 | 6022 | product_non_staff | 3728.000896 | 3907.0 | -178.999104 | -0.0458149741489634 |
| 2710 | 2027-10-01 | 6030 | talent | 5207.638813 | 5182.0 | 25.638812999999573 | 0.004947667502894553 |
| 2710 | 2027-10-01 | 6031 | talent_staff | 5207.638813 | 5182.0 | 25.638812999999573 | 0.004947667502894553 |
| 2710 | 2027-10-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2710 | 2027-10-01 | 6040 | general_and_admin | 70222.99027000001 | 73616.0 | -3393.0097299999907 | -0.046090655971527804 |
| 2710 | 2027-10-01 | 6041 | general_and_admin_staff | 59190.10938 | 61556.0 | -2365.8906199999983 | -0.03843476866593018 |
| 2710 | 2027-10-01 | 6042 | general_and_admin_non_staff | 11032.88089 | 12060.0 | -1027.1191099999996 | -0.08516742205638471 |
| 2710 | 2027-10-01 | 6050 | data | 10396.67505 | 9923.0 | 473.6750499999998 | 0.04773506500050386 |
| 2710 | 2027-10-01 | 6051 | data_staff | 10396.67505 | 9923.0 | 473.6750499999998 | 0.04773506500050386 |
| 2710 | 2027-10-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2710 | 2027-10-01 | 7000 | total_cost | 1411519.2995493999 | 1502628.0 | -91108.70045060012 | -0.060632904784550884 |
| 2710 | 2027-10-01 | 7001 | total_cost_pct | 0.06544051728473299 | 0.06523634437078658 | 0.00020417291394640713 | 0.0031297418013790114 |
| 2710 | 2027-10-01 | 8000 | ebitda | 20721404.234644502 | 22111758.12 | -1390353.8853554986 | -0.06287848654141748 |
| 2710 | 2027-10-01 | 8001 | ebitda_pct | 0.9606807447932706 | 0.9599782962648484 | 0.0007024485284221615 | 0.0007317337601853063 |
| 2711 | 2027-11-01 | 1000 | revenue | 23503727.2519413 | 23264526.87 | 239200.3819412999 | 0.010281764304854736 |
| 2711 | 2027-11-01 | 1010 | subscriptions | 23502796.27 | 23263526.87 | 239269.3999999985 | 0.010285173066709575 |
| 2711 | 2027-11-01 | 1020 | services | 453.2943695 | 500.0 | -46.705630499999984 | -0.09341126099999997 |
| 2711 | 2027-11-01 | 1030 | others | 477.6875718 | 500.0 | -22.3124282 | -0.044624856399999996 |
| 2711 | 2027-11-01 | 2000 | cogs | 851464.2196800001 | 931081.0 | -79616.7803199999 | -0.08551004726763826 |
| 2711 | 2027-11-01 | 2001 | cogs_pct | 0.03622677418576975 | 0.04002148873273003 | -0.0037947145469602803 | -0.09481692628432684 |
| 2711 | 2027-11-01 | 2010 | payment_fees | 850929.1038 | 930581.0 | -79651.89619999996 | -0.08559372714465474 |
| 2711 | 2027-11-01 | 2020 | other_costs | 535.11588 | 500.0 | 35.11587999999995 | 0.0702317599999999 |
| 2711 | 2027-11-01 | 3000 | gross_margin | 22652263.0322613 | 22333445.87 | 318817.1622612998 | 0.014275323392417445 |
| 2711 | 2027-11-01 | 3001 | gross_margin_pct | 0.9637732258142303 | 0.95997851126727 | 0.0037947145469603427 | 0.003952916135540295 |
| 2711 | 2027-11-01 | 4000 | commercial_costs | 239506.240861 | 250645.0 | -11138.759139000002 | -0.04444038037463345 |
| 2711 | 2027-11-01 | 4001 | commercial_costs_pct | 0.01019013870837094 | 0.010773698575542962 | -0.0005835598671720225 | -0.05416523054550121 |
| 2711 | 2027-11-01 | 4010 | sales | 125669.8894 | 130592.0 | -4922.1106 | -0.0376907513477089 |
| 2711 | 2027-11-01 | 4011 | sales_staff | 114353.3112 | 119070.0 | -4716.6888000000035 | -0.03961273872511971 |
| 2711 | 2027-11-01 | 4012 | sales_non_staff | 11316.5782 | 11522.0 | -205.42180000000008 | -0.0178286582190592 |
| 2711 | 2027-11-01 | 4020 | marketing | 96297.69998 | 102726.0 | -6428.300019999995 | -0.06257714716819496 |
| 2711 | 2027-11-01 | 4021 | marketing_staff | 81829.4142 | 88659.0 | -6829.585800000001 | -0.07703206442662336 |
| 2711 | 2027-11-01 | 4022 | marketing_non_staff | 14468.28578 | 14067.0 | 401.28578000000016 | 0.028526749129167566 |
| 2711 | 2027-11-01 | 4030 | csm | 17538.651481 | 17327.0 | 211.65148100000079 | 0.012215125584348173 |
| 2711 | 2027-11-01 | 4031 | csm_staff | 9402.497034 | 9279.0 | 123.49703399999999 | 0.01330930423537019 |
| 2711 | 2027-11-01 | 4032 | csm_non_staff | 8136.154447 | 8048.0 | 88.15444699999989 | 0.010953584368787263 |
| 2711 | 2027-11-01 | 5000 | contribution_margin | 22652263.0322613 | 22333445.87 | 318817.1622612998 | 0.014275323392417445 |
| 2711 | 2027-11-01 | 5001 | contribution_margin_pct | 0.9637732258142303 | 0.95997851126727 | 0.0037947145469603427 | 0.003952916135540295 |
| 2711 | 2027-11-01 | 6000 | fixed_costs | 341262.75008200004 | 330139.0 | 11123.750082000042 | 0.03369414120113056 |
| 2711 | 2027-11-01 | 6001 | fixed_costs_pct | 0.01451951626326898 | 0.014190660392312546 | 0.00032885587095643314 | 0.02317410619836854 |
| 2711 | 2027-11-01 | 6010 | development | 206706.50702 | 196718.0 | 9988.50701999999 | 0.05077576541038436 |
| 2711 | 2027-11-01 | 6011 | development_staff | 186066.86 | 175022.0 | 11044.859999999986 | 0.06310555244483543 |
| 2711 | 2027-11-01 | 6012 | development_non_staff | 20639.64702 | 21696.0 | -1056.3529799999997 | -0.04868883573008848 |
| 2711 | 2027-11-01 | 6020 | product | 45682.747988 | 44700.0 | 982.7479880000028 | 0.021985413601789773 |
| 2711 | 2027-11-01 | 6021 | product_staff | 41788.12258 | 40793.0 | 995.1225800000029 | 0.024394444635109036 |
| 2711 | 2027-11-01 | 6022 | product_non_staff | 3894.625408 | 3907.0 | -12.37459200000012 | -0.003167287432812931 |
| 2711 | 2027-11-01 | 6030 | talent | 4919.890785 | 5182.0 | -262.1092150000004 | -0.05058070532612899 |
| 2711 | 2027-11-01 | 6031 | talent_staff | 4919.890785 | 5182.0 | -262.1092150000004 | -0.05058070532612899 |
| 2711 | 2027-11-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2711 | 2027-11-01 | 6040 | general_and_admin | 74136.2068 | 73616.0 | 520.2067999999999 | 0.00706649098022169 |
| 2711 | 2027-11-01 | 6041 | general_and_admin_staff | 62779.04664 | 61556.0 | 1223.0466400000005 | 0.019868845279095465 |
| 2711 | 2027-11-01 | 6042 | general_and_admin_non_staff | 11357.16016 | 12060.0 | -702.8398400000005 | -0.05827859369817583 |
| 2711 | 2027-11-01 | 6050 | data | 9817.397489 | 9923.0 | -105.60251099999914 | -0.010642196009271304 |
| 2711 | 2027-11-01 | 6051 | data_staff | 9817.397489 | 9923.0 | -105.60251099999914 | -0.010642196009271304 |
| 2711 | 2027-11-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2711 | 2027-11-01 | 7000 | total_cost | 1432233.2106230003 | 1511865.0 | -79631.78937699972 | -0.052671230154147174 |
| 2711 | 2027-11-01 | 7001 | total_cost_pct | 0.060936429157409676 | 0.06498584770058553 | -0.0040494185431758575 | -0.06231231393384396 |
| 2711 | 2027-11-01 | 8000 | ebitda | 22652263.0322613 | 22333445.87 | 318817.1622612998 | 0.014275323392417445 |
| 2711 | 2027-11-01 | 8001 | ebitda_pct | 0.9637732258142303 | 0.95997851126727 | 0.0037947145469603427 | 0.003952916135540295 |
| 2712 | 2027-12-01 | 1000 | revenue | 21640570.069113497 | 23495624.85 | -1855054.7808865048 | -0.07895320055242135 |
| 2712 | 2027-12-01 | 1010 | subscriptions | 21639604.31 | 23494624.85 | -1855020.5400000028 | -0.07895510363937575 |
| 2712 | 2027-12-01 | 1020 | services | 454.1090776 | 500.0 | -45.89092240000002 | -0.09178184480000004 |
| 2712 | 2027-12-01 | 1030 | others | 511.6500359 | 500.0 | 11.650035899999978 | 0.023300071799999954 |
| 2712 | 2027-12-01 | 2000 | cogs | 1005861.8451191 | 940325.0 | 65536.84511909995 | 0.06969595099470922 |
| 2712 | 2027-12-01 | 2001 | cogs_pct | 0.046480376529207806 | 0.04002128081305316 | 0.0064590957161546475 | 0.16139152932976544 |
| 2712 | 2027-12-01 | 2010 | payment_fees | 1005351.141 | 939825.0 | 65526.140999999945 | 0.06972164073098709 |
| 2712 | 2027-12-01 | 2020 | other_costs | 510.7041191 | 500.0 | 10.704119100000014 | 0.021408238200000027 |
| 2712 | 2027-12-01 | 3000 | gross_margin | 20634708.223994397 | 22555299.85 | -1920591.6260056049 | -0.0851503477576515 |
| 2712 | 2027-12-01 | 3001 | gross_margin_pct | 0.9535196234707922 | 0.9599787191869469 | -0.006459095716154661 | -0.006728373855646703 |
| 2712 | 2027-12-01 | 4000 | commercial_costs | 236408.49897400002 | 250645.0 | -14236.501025999984 | -0.0567994614933471 |
| 2712 | 2027-12-01 | 4001 | commercial_costs_pct | 0.01092431937878633 | 0.010667730762648774 | 0.0002565886161375562 | 0.024052783281328878 |
| 2712 | 2027-12-01 | 4010 | sales | 122029.28752 | 130592.0 | -8562.712480000002 | -0.06556843053173243 |
| 2712 | 2027-12-01 | 4011 | sales_staff | 109395.9476 | 119070.0 | -9674.0524 | -0.08124676576803562 |
| 2712 | 2027-12-01 | 4012 | sales_non_staff | 12633.33992 | 11522.0 | 1111.3399200000003 | 0.09645373372678358 |
| 2712 | 2027-12-01 | 4020 | marketing | 97148.63248999999 | 102726.0 | -5577.367510000011 | -0.054293630726398485 |
| 2712 | 2027-12-01 | 4021 | marketing_staff | 82485.90654 | 88659.0 | -6173.093460000004 | -0.06962737522417356 |
| 2712 | 2027-12-01 | 4022 | marketing_non_staff | 14662.72595 | 14067.0 | 595.72595 | 0.0423491824838274 |
| 2712 | 2027-12-01 | 4030 | csm | 17230.578964 | 17327.0 | -96.42103599999973 | -0.005564785363882942 |
| 2712 | 2027-12-01 | 4031 | csm_staff | 8442.851312 | 9279.0 | -836.1486879999993 | -0.09011193964866897 |
| 2712 | 2027-12-01 | 4032 | csm_non_staff | 8787.727652 | 8048.0 | 739.7276519999996 | 0.0919144696819085 |
| 2712 | 2027-12-01 | 5000 | contribution_margin | 20634708.223994397 | 22555299.85 | -1920591.6260056049 | -0.0851503477576515 |
| 2712 | 2027-12-01 | 5001 | contribution_margin_pct | 0.9535196234707922 | 0.9599787191869469 | -0.006459095716154661 | -0.006728373855646703 |
| 2712 | 2027-12-01 | 6000 | fixed_costs | 326526.426301 | 330139.0 | -3612.5736990000005 | -0.010942583878305805 |
| 2712 | 2027-12-01 | 6001 | fixed_costs_pct | 0.015088624063884289 | 0.014051084068104704 | 0.0010375399957795843 | 0.07384056566388006 |
| 2712 | 2027-12-01 | 6010 | development | 195807.46509 | 196718.0 | -910.5349099999876 | -0.004628630374444573 |
| 2712 | 2027-12-01 | 6011 | development_staff | 175422.9886 | 175022.0 | 400.9886000000115 | 0.0022910754076631025 |
| 2712 | 2027-12-01 | 6012 | development_non_staff | 20384.47649 | 21696.0 | -1311.523509999999 | -0.06045001428834804 |
| 2712 | 2027-12-01 | 6020 | product | 41506.31519 | 44700.0 | -3193.684809999999 | -0.07144708747203576 |
| 2712 | 2027-12-01 | 6021 | product_staff | 37470.44384 | 40793.0 | -3322.55616 | -0.08144917412301131 |
| 2712 | 2027-12-01 | 6022 | product_non_staff | 4035.87135 | 3907.0 | 128.8713499999999 | 0.03298473253135395 |
| 2712 | 2027-12-01 | 6030 | talent | 5490.043345 | 5182.0 | 308.04334500000004 | 0.059444875530683144 |
| 2712 | 2027-12-01 | 6031 | talent_staff | 5490.043345 | 5182.0 | 308.04334500000004 | 0.059444875530683144 |
| 2712 | 2027-12-01 | 6032 | talent_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2712 | 2027-12-01 | 6040 | general_and_admin | 74649.99347 | 73616.0 | 1033.9934700000013 | 0.014045770892197365 |
| 2712 | 2027-12-01 | 6041 | general_and_admin_staff | 63416.27291 | 61556.0 | 1860.2729099999997 | 0.030220821853271813 |
| 2712 | 2027-12-01 | 6042 | general_and_admin_non_staff | 11233.72056 | 12060.0 | -826.2794400000002 | -0.0685140497512438 |
| 2712 | 2027-12-01 | 6050 | data | 9072.609206 | 9923.0 | -850.3907940000008 | -0.08569896140280166 |
| 2712 | 2027-12-01 | 6051 | data_staff | 9072.609206 | 9923.0 | -850.3907940000008 | -0.08569896140280166 |
| 2712 | 2027-12-01 | 6052 | data_non_staff | 0.0 | 0.0 | 0.0 | 0.0 |
| 2712 | 2027-12-01 | 7000 | total_cost | 1568796.7703940999 | 1521109.0 | 47687.770394099876 | 0.03135065954780353 |
| 2712 | 2027-12-01 | 7001 | total_cost_pct | 0.07249331997187843 | 0.06474009564380663 | 0.007753224328071795 | 0.11975923499911462 |
| 2712 | 2027-12-01 | 8000 | ebitda | 20634708.223994397 | 22555299.85 | -1920591.6260056049 | -0.0851503477576515 |
| 2712 | 2027-12-01 | 8001 | ebitda_pct | 0.9535196234707922 | 0.9599787191869469 | -0.006459095716154661 | -0.006728373855646703 |
Dependencies
This transformation depends on an intermediate reference that combines base rollups and derived metrics.