Valuation Ratios

Breakdown 2024-12-31
Price to Earnings -206.95
Price to Sales 43.87
Book Value Per Common Share 5.95
Price to Book 22.24
Price to Operating Cash Flow 127.21
Price to Free Cash Flow
Enterprise Value to EBITDA
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31
Price to Earnings 186.48 177.29 314.05 -58.87 -62.38 -41.92
Price to Sales 55.64 42.28 61.07 24.97 44.23 59.72
Book Value Per Common Share 7.53 6.83 6.32 5.95 5.61 5.40 5.20
Price to Book 26.00 13.23 9.45 22.24 9.34 11.21 14.26
Price to Operating Cash Flow 144.52 101.86 926.55 65.72 187.80 1067.48
Price to Free Cash Flow
Enterprise Value to EBITDA 2178754.53 1857596.08

Earnings Data

Breakdown 2024-12-31
Earning YoY
Revenue YoY
EBITDA YoY
Net Profit YoY
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31
Earning YoY 105.88 168.42 189900.00
Revenue YoY 65.62 120.37 79.58 117.76
EBITDA YoY 87.62 210.21 -85.90
Net Profit YoY 109.73 160.97 -85.42

Financial Strength

Breakdown 2024-12-31
Cash Per Common Share 6.97
Quick Ratio 11.01
Current Ratio 11.71
Debt to Equity 0.09
Long-Term Debt to Equity 0.00
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31
Cash Per Common Share 6.86 6.48 5.67 5.64 7.29 8.00 15.26
Quick Ratio 11.66 10.24 12.87 11.01 10.36 13.32 17.95
Current Ratio 12.78 11.10 13.92 11.71 10.74 13.91 18.74
Debt to Equity 0.10 0.12 0.08 0.09 0.11 0.08 0.07
Long-Term Debt to Equity 0.02 0.03 0.00 0.00 0.01 0.01 0.01

Profitability

Breakdown 2024-12-31
ROA -7.91
ROE -8.65
Gross Margin 76.38
Operating Margin -20.64
EBITDA Margin -17.12
Net Profit Margin -21.05
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31
ROA 12.43 6.53 2.84 -11.00 -10.98 -10.75
ROE 13.69 7.31 3.05 -12.16 -11.89 -11.50
Gross Margin 75.74 75.41 74.89 77.69 77.67 77.42
Operating Margin 23.93 20.60 13.62 -36.24 -66.50 -123.22
EBITDA Margin 26.08 23.03 16.36 -32.82 -63.63 -120.62
Net Profit Margin 29.93 23.63 19.96 -42.37 -70.75 -142.50

Dividends

Breakdown 2024-12-31
Dividend Yield
Dividend Payout Ratio
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31
Dividend Yield
Dividend Payout Ratio

Financial Statements

Breakdown 2024-12-31
Assets 1,054,508.00
   Current Assets 1,012,979.00
      Cash and Short-Term Investments 914,301.00
            Cash and Cash Equivalents 79,551.00
            Short-Term Investments 834,750.00
      Net Receivables 38,811.00
      Inventory 43,215.00
      Other Current Assets 16,652.00
   Non-Current Assets 41,529.00
      Property, Plant, Equipment Net 38,634.00
      Goodwill 0
      Intangible Assets 0
      Long-Term Investments 0
      Non-Current Deferred Assets 0
      Other Non-Current Assets 2,895.00
Liabilities 89,709.00
   Current Liabilities 86,542.00
      Payables and Expenses 86,542.00
            Account Payables 26,918.00
            Current Accrued Liabilities 59,624.00
      Short-Term Debt 1,286.00
      Other Current Liabilities -1,286.00
   Non-Current Liabilities 3,167.00
      Long-Term Debt 1,788.00
      Other Non-Current Liabilities 1,379.00
Equity 964,799.00
   Shareholders Equity 964,799.00
      Capital Stock 16.00
      Share Premium 1,173,153.00
      Retained Earnings -208,796.00
      Treasury Shares 0
      Accumulated Other Comprehensive Income 426.00
   Minority Interest 0
Investments 834,750.00
Debt 3,074.00
Common Shares Outstanding 162,018.00
Breakdown 2024-12-31
Revenues 396,290.00
Cost Of Revenue 93,591.00
Gross Profit 302,699.00
Operating Expenses 418,765.00
   Selling, General and Administrative Expenses 217,935.00
   Research and Development Expenses 200,830.00
   Other Operating Expenses 0.00
Operating Income -116,066.00
Net Non-Operating Income 34,288.00
Interest Expense 0.00
Net Interest 34,288.00
EBT -81,778.00
Income Tax 1,643.00
Net Income -83,421.00
EBIT -81,778.00
Deprecation and Amortization 13,923.00
EBITDA -67,855.00
EPS -0.00
Diluted EPS -0.00
Average Shares Outstanding Basic 131,262.00
Average Shares Outstanding Diluted 131,262.00
Breakdown 2024-12-31
Operating Cash Flow 136,676.00
   Operating Net Income -250,263.00
   Deprecation and Amortization 13,923.00
   Deferred Income Tax 0
   Share Based Compensation 702,919.00
   Change in Working Capital 81,283.00
   Other Operating Activities -411,186.00
Investing Cash Flow -757,568.00
   Capital Expenditure 0.00
   Net Purchase/Sale of PPE 34,245.00
   Net Purchase/Sale of Investments Net 1,140,653.00
   Net Purchase/Sale of Business 0
   Other Investing Activities -1,932,466.00
Financing Cash Flow 655,838.00
   Net Issuance/Repayment of Debt 0
   Net Issuance/Repurchase of Equity 678,722.00
   Dividends Paid 0
   Other Financing Activities -22,884.00
Net Change in Cash 34,946.00
   Cash at Beginning of Period 45,098.00
   Cash at End of Period 80,044.00
Free Cash Flow 0
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31
Assets 1,401,182.00 1,271,405.00 1,121,694.00 1,054,508.00 983,065.00 915,515.00 864,901.00
   Current Assets 1,290,159.00 1,180,748.00 1,075,819.00 1,012,979.00 945,589.00 891,245.00 854,440.00
      Cash and Short-Term Investments 1,134,428.00 1,065,086.00 924,726.00 914,301.00 886,801.00 830,995.00 801,391.00
            Cash and Cash Equivalents 140,407.00 162,328.00 86,431.00 79,551.00 126,117.00 421,076.00 696,077.00
            Short-Term Investments 994,021.00 902,758.00 838,295.00 834,750.00 760,684.00 409,919.00 105,314.00
      Net Receivables 42,898.00 24,318.00 69,778.00 38,811.00 25,386.00 22,233.00 16,757.00
      Inventory 51,663.00 58,602.00 51,057.00 43,215.00 24,415.00 28,572.00 29,567.00
      Other Current Assets 61,170.00 32,742.00 30,258.00 16,652.00 8,987.00 9,445.00 6,725.00
   Non-Current Assets 111,023.00 90,657.00 45,875.00 41,529.00 37,476.00 24,270.00 10,461.00
      Property, Plant, Equipment Net 94,694.00 84,676.00 39,474.00 38,634.00 35,137.00 21,821.00 7,581.00
      Goodwill 0 0 0 0 0 0 0
      Intangible Assets 0 0 0 0 0 0 0
      Long-Term Investments 0 0 0 0 0 0 0
      Non-Current Deferred Assets 0 0 0 0 0 0 0
      Other Non-Current Assets 16,329.00 5,981.00 6,401.00 2,895.00 2,339.00 2,449.00 2,880.00
Liabilities 129,451.00 135,691.00 80,132.00 89,709.00 93,453.00 70,263.00 56,117.00
   Current Liabilities 100,958.00 106,383.00 77,280.00 86,542.00 88,040.00 64,073.00 45,587.00
      Payables and Expenses 100,958.00 106,383.00 77,280.00 86,542.00 88,040.00 64,073.00 45,587.00
            Account Payables 25,811.00 31,573.00 29,513.00 26,918.00 18,551.00 14,595.00 11,465.00
            Current Accrued Liabilities 75,147.00 74,810.00 47,767.00 59,624.00 69,489.00 49,478.00 34,122.00
      Short-Term Debt 4,440.00 4,666.00 0 1,286.00 0 2,133.00 2,333.00
      Other Current Liabilities -4,440.00 -4,666.00 0.00 -1,286.00 0.00 -2,133.00 -2,333.00
   Non-Current Liabilities 28,493.00 29,308.00 2,852.00 3,167.00 5,413.00 6,190.00 10,530.00
      Long-Term Debt 26,881.00 27,640.00 0 1,788.00 0 0 0
      Other Non-Current Liabilities 1,612.00 1,668.00 0 1,379.00 0 0 0
Equity 1,271,731.00 1,135,714.00 1,041,562.00 964,799.00 889,612.00 845,252.00 808,784.00
   Shareholders Equity 1,271,731.00 1,135,714.00 1,041,562.00 964,799.00 889,612.00 845,252.00 808,784.00
      Capital Stock 17.00 17.00 16.00 16.00 16.00 16.00 16.00
      Share Premium 1,302,261.00 1,258,581.00 1,216,495.00 1,173,153.00 1,118,675.00 1,071,504.00 1,027,197.00
      Retained Earnings -34,644.00 -125,758.00 -176,977.00 -208,796.00 -233,509.00 -225,916.00 -218,370.00
      Treasury Shares 0 0 0 0 0 0 0
      Accumulated Other Comprehensive Income 4,097.00 2,874.00 2,028.00 426.00 4,430.00 -352.00 -59.00
   Minority Interest 0 0 0 0 0 0 0
Investments 994,021.00 902,758.00 838,295.00 834,750.00 760,684.00 409,919.00 105,314.00
Debt 31,321.00 32,306.00 0 3,074.00 0 2,133.00 2,333.00
Common Shares Outstanding 168,903.00 166,211.00 164,907.00 162,018.00 158,561.00 156,656.00 155,471.00
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31
Revenues 581,942.00 351,367.00 159,442.00 -66,270.00 255,194.00 142,108.00 65,258.00
Cost Of Revenue 141,156.00 86,393.00 40,031.00 -9,824.00 56,943.00 31,734.00 14,738.00
Gross Profit 440,786.00 264,974.00 119,411.00 -56,446.00 198,251.00 110,374.00 50,520.00
Operating Expenses 334,321.00 213,915.00 108,126.00 -246,871.00 314,461.00 217,688.00 133,487.00
   Selling, General and Administrative Expenses 124,115.00 82,637.00 43,572.00 -156,190.00 170,155.00 124,041.00 79,929.00
   Research and Development Expenses 210,206.00 131,278.00 64,554.00 -90,681.00 144,306.00 93,647.00 53,558.00
   Other Operating Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Income 106,465.00 51,059.00 11,285.00 190,425.00 -116,210.00 -107,314.00 -82,967.00
Net Non-Operating Income 32,773.00 21,317.00 10,432.00 -4,814.00 23,730.00 12,818.00 2,554.00
Interest Expense 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Interest 32,773.00 21,317.00 10,432.00 -4,814.00 23,730.00 12,818.00 2,554.00
EBT 139,238.00 72,376.00 21,717.00 185,611.00 -92,480.00 -94,496.00 -80,413.00
Income Tax 34,914.00 10,662.00 10,102.00 -32,638.00 15,654.00 6,045.00 12,582.00
Net Income 174,152.00 83,038.00 31,819.00 218,249.00 -108,134.00 -100,541.00 -92,995.00
EBIT 139,238.00 72,376.00 21,717.00 185,611.00 -92,480.00 -94,496.00 -80,413.00
Deprecation and Amortization 12,551.00 8,528.00 4,363.00 -588.00 8,735.00 4,074.00 1,702.00
EBITDA 151,789.00 80,904.00 26,080.00 185,023.00 -83,745.00 -90,422.00 -78,711.00
EPS 0.00 0.00 0.00 0.00 -0.00 -0.00 -0.00
Diluted EPS 0.00 0.00 0.00 0.00 -0.00 -0.00 -0.00
Average Shares Outstanding Basic 165,365.00 164,316.00 163,194.00 247,002.00 121,649.00 103,865.00 52,532.00
Average Shares Outstanding Diluted 178,961.00 178,281.00 178,116.00 247,002.00 121,649.00 103,865.00 52,532.00
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31
Operating Cash Flow 224,041.00 145,870.00 10,504.00 2,586.00 96,973.00 33,465.00 3,652.00
   Operating Net Income 522,456.00 249,114.00 95,457.00 51,407.00 -108,134.00 -100,541.00 -92,995.00
   Deprecation and Amortization 12,551.00 8,528.00 4,363.00 -588.00 8,735.00 4,074.00 1,702.00
   Deferred Income Tax 0 0 0 0 0 0 0
   Share Based Compensation 118,659.00 77,920.00 42,446.00 277,946.00 186,370.00 140,835.00 97,768.00
   Change in Working Capital 63,522.00 21,204.00 53,787.00 -3,666.00 33,393.00 30,033.00 21,523.00
   Other Operating Activities -493,147.00 -210,896.00 -185,549.00 -322,513.00 -23,391.00 -40,936.00 -24,346.00
Investing Cash Flow -168,678.00 -67,633.00 -3,940.00 219,546.00 -666,141.00 -306,722.00 -4,251.00
   Capital Expenditure 0.00 0.00 0.00 0.00 0.00 0.00 0.00
   Net Purchase/Sale of PPE 18,855.00 6,562.00 4,539.00 9,924.00 18,797.00 2,100.00 3,424.00
   Net Purchase/Sale of Investments Net 1,180,041.00 748,293.00 382,241.00 -94,524.00 802,498.00 386,890.00 45,789.00
   Net Purchase/Sale of Business 0 0 0 0 0 0 0
   Other Investing Activities -1,367,574.00 -822,488.00 -390,720.00 304,146.00 -1,487,436.00 -695,712.00 -53,464.00
Financing Cash Flow 6,075.00 5,123.00 386.00 -1,295,162.00 650,187.00 649,235.00 651,578.00
   Net Issuance/Repayment of Debt 0 0 0 0 0 0 0
   Net Issuance/Repurchase of Equity 1,730.00 778.00 386.00 -1,343,969.00 675,099.00 674,147.00 673,445.00
   Dividends Paid 0 0 0 0 0 0 0
   Other Financing Activities 4,345.00 4,345.00 0.00 48,807.00 -24,912.00 -24,912.00 -21,867.00
Net Change in Cash 61,438.00 83,360.00 6,950.00 -1,073,030.00 81,019.00 375,978.00 650,979.00
   Cash at Beginning of Period 80,044.00 80,044.00 80,044.00 1,153,074.00 45,098.00 45,098.00 45,098.00
   Cash at End of Period 141,482.00 163,404.00 86,994.00 80,044.00 126,117.00 421,076.00 696,077.00
Free Cash Flow 0 0 0 0 0 0 0