A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V
1	Main
2			Q119	Q219	Q319	Q419	Q120	Q220	Q320	Q420	Q121	Q221	Q321	Q421	Q122	Q222	Q322	Q422	Q123	Q223	Q323	Q423
3		TPV											309910	339530	322981	339791	336973	357378	354508
4
5
6		Revenue											6182	6918	6483		6846	7383	7040
7		COGS											2564	2952	2817		2988	3324	3283
8		Losses											268	350	369		367	388	442
9		Gross Margin											3350	3616	3297		3491	3671	3315
10		Customer Service											504	532	534		509	541	488
11		S&M											549	666	594		544	524	436
12		R&D											755	796	815		801	822	721
13		G&A											498	570	607		463	515	507
14		Operating Expenses											2306	2564	2550		2317	2402	2152
15		Operating Income											1044	1052	747		1174	1269	1163
16		Interst Expense											122	-344	-82		460	-134	75
17		Pretax											1166	708	665		1634	1135	1238
18		Taxes											78	0	120		248	189	279
19		Net Income											1088	708	545		1386	946	959
20		EPS											0.9165964616680707	0.5984784446322908	0.46501706484641636		1.1979256698357823	0.8269230769230769	0.845679012345679
21		Shares											1187	1183	1172		1157	1144	1134
22
23
24
25		Revenue y/y															0.10740860562924626	0.06721595836947092	0.08591701372821214
26		Gross Margin											0.5418958265933355	0.5226944203527031	0.5085608514576585		0.5099328074788197	0.4972233509413517	0.4708806818181818
27		Operating Margin											0.1688773859592365	0.15206707140792136	0.11522443313280889		0.1714869997078586	0.1718813490451036	0.16519886363636363
28		Tax Rate											0.06689536878216124	0	0.18045112781954886		0.15177478580171358	0.16651982378854627	0.22536348949919224
29
30
31		Net Cash																5469	0
32		Cash																15886
33		AR																963
34		Loans																7431
35		Funds																36357
36		Prepaids																1898
37		PP&E																1730
38		Goodwill																11997
39		Other																2455
40		Assets																78717
41
42		AP																4181
43		Funds																40107
44		Taxes																3738
45		Debt																10417
46		SE																20274
47																		78717