Valuation Ratios

Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Price to Earnings -1.54 -5.12 -5.70 -45.89
Price to Sales 1.82 6.88 5.70 8.02
Book Value Per Common Share 1.28 1.58 2.59 3.67
Price to Book 1.48 5.05 3.57 5.63
Price to Operating Cash Flow -0.79 -3.63 -37.44 5.56
Price to Free Cash Flow -0.79 -3.58 -31.14 5.62
Enterprise Value to EBITDA
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30
Price to Earnings -8.71 -4.67 -3.00 -94.50 -10.84
Price to Sales 93.08 17.86 33.24 3.43 29.62
Book Value Per Common Share 0.54 0.70 0.95 1.28 1.21
Price to Book 5.51 1.99 1.30 1.48 3.84
Price to Operating Cash Flow -9.34 -2.87 -2.01 -3.38 -8.96
Price to Free Cash Flow -9.34 -2.86 -2.01 -3.37 -8.92
Enterprise Value to EBITDA

Earnings Data

Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Earning YoY
Revenue YoY 3.60 -27.36 -35.48
EBITDA YoY
Net Profit YoY
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30
Earning YoY
Revenue YoY -58.60 114.32 -93.23 253.54
EBITDA YoY
Net Profit YoY

Financial Strength

Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Cash Per Common Share 4.28 6.55 8.64 9.14
Quick Ratio 7.63 5.32
Current Ratio 3.40 3.18 7.74 5.37
Debt to Equity 2.69 3.64 2.67 1.71
Long-Term Debt to Equity 1.71 2.31 2.24 1.24
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30
Cash Per Common Share 2.84 3.06 3.57 4.20 4.69
Quick Ratio
Current Ratio 3.76 3.78 3.34 3.40 3.29
Debt to Equity 4.81 4.01 3.32 2.69 3.34
Long-Term Debt to Equity 3.42 2.82 2.16 1.71 2.14

Profitability

Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31
ROA -25.42 -20.97 -16.93 -4.46
ROE -93.89 -97.19 -62.17 -12.08
Gross Margin
Operating Margin -144.19 -156.33 -103.16 -18.04
EBITDA Margin -135.40 -147.22 -96.82 -14.03
Net Profit Margin -118.39 -134.34 -99.77 -17.54
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30
ROA -10.34 -8.56 -9.91 -0.44 -8.18
ROE -60.07 -42.89 -42.78 -1.64 -35.50
Gross Margin
Operating Margin -1153.62 -433.55 -1216.52 -13.36 -315.70
EBITDA Margin -1082.09 -392.63 -1166.22 -9.53 -301.41
Net Profit Margin -1063.40 -387.66 -1101.55 -3.82 -275.19

Dividends

Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Dividend Yield
Dividend Payout Ratio
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30
Dividend Yield
Dividend Payout Ratio

Financial Statements

Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Assets 468,303.00 621,827.00 787,648.00 814,658.00
   Current Assets 424,817.00 565,807.00 726,435.00 749,713.00
      Cash and Short-Term Investments 413,397.00 548,861.00 712,851.00 735,251.00
            Cash and Cash Equivalents 33,021.00 74,555.00 154,323.00 329,152.00
            Short-Term Investments 380,376.00 474,306.00 558,528.00 406,099.00
      Net Receivables 0 0 2,587.00 7,391.00
      Inventory 0 0 0 0
      Other Current Assets 0 16,946.00 10,997.00 7,071.00
   Non-Current Assets 43,486.00 56,020.00 61,213.00 64,945.00
      Property, Plant, Equipment Net 37,096.00 47,056.00 53,332.00 57,899.00
      Goodwill 0 0 0 0
      Intangible Assets 0 0 0 0
      Long-Term Investments 0 0 0 0
      Non-Current Deferred Assets 0 0 0 0
      Other Non-Current Assets 6,390.00 8,964.00 7,881.00 7,046.00
Liabilities 341,503.00 487,669.00 573,206.00 513,934.00
   Current Liabilities 125,059.00 177,948.00 93,809.00 139,555.00
      Payables and Expenses 25,795.00 31,774.00 24,761.00 29,293.00
            Account Payables 2,215.00 3,775.00 4,189.00 4,749.00
            Current Accrued Liabilities 17,666.00 20,296.00 20,572.00 24,544.00
      Short-Term Debt 8,754.00 8,462.00 8,059.00 7,795.00
      Other Current Liabilities 90,510.00 137,712.00 60,989.00 102,467.00
   Non-Current Liabilities 216,444.00 309,721.00 479,397.00 374,379.00
      Long-Term Debt 33,765.00 30,456.00 35,268.00 39,806.00
      Other Non-Current Liabilities 182,679.00 279,265.00 444,129.00 334,573.00
Equity 126,800.00 134,158.00 214,442.00 300,724.00
   Shareholders Equity 126,800.00 134,158.00 214,442.00 300,724.00
      Capital Stock 9.00 8.00 8.00 8.00
      Share Premium 955,657.00 844,044.00 798,696.00 748,036.00
      Retained Earnings -829,127.00 -710,078.00 -579,687.00 -446,377.00
      Treasury Shares 0 0 0 0
      Accumulated Other Comprehensive Income 261.00 184.00 -4,575.00 -943.00
   Minority Interest 0 0 0 0
Debt 42,519.00 38,918.00 43,327.00 47,601.00
Common Shares Outstanding 99,085.89 84,879.69 82,895.72 81,986.19
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Revenues 100,558.00 97,062.00 133,617.00 207,085.00
Non-Interest Expense 59,615.00 56,687.00 61,033.00 55,038.00
Operating Expenses 245,555.00 248,802.00 271,451.00 244,445.00
   Selling, General and Administrative Expenses 59,615.00 56,687.00 61,033.00 55,038.00
   Research and Development Expenses 185,940.00 192,115.00 210,418.00 189,407.00
Operating Income -144,997.00 -151,740.00 -137,834.00 -37,360.00
Net Non-Operating Income 26,076.00 26,561.00 7,778.00 1,031.00
EBT -118,921.00 -125,179.00 -130,056.00 -36,329.00
Income Tax 128.00 5,212.00 3,254.00 0
Net Income Including Non-Controlling Interests -119,049.00 -130,391.00 -133,310.00 -36,329.00
Net Income -119,049.00 -130,391.00 -133,310.00 -36,329.00
EBIT -144,997.00 -151,740.00 -137,834.00 -37,360.00
Deprecation and Amortization 8,841.00 8,848.00 8,472.00 8,315.00
EBITDA -136,156.00 -142,892.00 -129,362.00 -29,045.00
EPS -0.00 -0.00 -0.00 -0.00
Diluted EPS -0.00 -0.00 -0.00 -0.00
Average Shares Outstanding Basic 96,588.18 83,733.73 82,467.59 80,416.94
Average Shares Outstanding Diluted 96,588.18 83,733.73 82,467.59 80,416.94
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Operating Cash Flow -229,905.00 -184,162.00 -20,329.00 298,551.00
   Operating Net Income -119,049.00 -130,391.00 -133,310.00 -36,329.00
   Deprecation and Amortization 8,841.00 8,848.00 8,472.00 8,315.00
   Deferred Income Tax 0 0 0 0
   Share Based Compensation 39,463.00 42,798.00 46,146.00 40,785.00
   Change in Working Capital -146,986.00 -90,147.00 59,526.00 283,681.00
   Other Operating Activities -12,174.00 -15,270.00 -1,163.00 2,099.00
Investing Cash Flow 107,131.00 101,918.00 -159,014.00 -49,663.00
   Capital Expenditure 0 0 0 0
   Net Purchase/Sale of PPE -1,255.00 -2,381.00 -4,117.00 -3,247.00
   Net Purchase/Sale of Investments Net 108,386.00 104,299.00 -154,897.00 -46,416.00
   Net Purchase/Sale of Business 0 0 0 0
   Other Investing Activities 0.00 0.00 0.00 0.00
Financing Cash Flow 81,540.00 2,550.00 4,514.00 30,295.00
   Net Issuance/Repayment of Debt 9,389.00 0 0 0
   Net Issuance/Repurchase of Equity 0 0 0 0
   Dividends Paid 0 0 0 0
   Other Financing Activities 0 0 0 0
Net Change in Cash -41,234.00 -79,694.00 -174,829.00 279,183.00
   Cash at Beginning of Period 76,101.00 155,795.00 330,624.00 51,441.00
   Cash at End of Period 34,867.00 76,101.00 155,795.00 330,624.00
Free Cash Flow -231,160.00 -186,543.00 -24,446.00 295,304.00
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30
Assets 335,285.00 356,422.00 408,303.00 468,303.00 516,023.00
   Current Assets 300,385.00 319,178.00 366,650.00 424,817.00 469,364.00
      Cash and Short-Term Investments 291,108.00 307,280.00 354,551.00 413,397.00 457,202.00
            Cash and Cash Equivalents 76,503.00 44,771.00 37,973.00 33,021.00 37,159.00
            Short-Term Investments 214,605.00 262,509.00 316,578.00 380,376.00 420,043.00
      Net Receivables 0 0 0 0 0
      Inventory 0 0 0 0 0
      Other Current Assets 9,277.00 11,898.00 12,099.00 11,420.00 12,162.00
   Non-Current Assets 34,900.00 37,244.00 41,653.00 43,486.00 46,659.00
      Property, Plant, Equipment Net 28,583.00 30,904.00 35,289.00 37,096.00 39,025.00
      Goodwill 0 0 0 0 0
      Intangible Assets 0 0 0 0 0
      Long-Term Investments 0 0 0 0 0
      Non-Current Deferred Assets 0 0 0 0 0
      Other Non-Current Assets 6,317.00 6,340.00 6,364.00 6,390.00 7,634.00
Liabilities 277,573.00 285,247.00 313,693.00 341,503.00 397,090.00
   Current Liabilities 79,964.00 84,354.00 109,773.00 125,059.00 142,525.00
      Payables and Expenses 37,424.00 28,189.00 34,522.00 25,795.00 40,864.00
            Account Payables 4,757.00 2,217.00 2,326.00 2,215.00 5,017.00
            Current Accrued Liabilities 21,879.00 19,365.00 23,151.00 17,666.00 29,075.00
      Short-Term Debt 8,979.00 8,904.00 8,830.00 8,754.00 8,680.00
      Other Current Liabilities 33,561.00 47,261.00 66,421.00 90,510.00 92,981.00
   Non-Current Liabilities 197,609.00 200,893.00 203,920.00 216,444.00 254,565.00
      Long-Term Debt 28,896.00 30,579.00 32,218.00 33,765.00 25,959.00
      Other Non-Current Liabilities 168,713.00 170,314.00 171,702.00 182,679.00 228,606.00
Equity 57,712.00 71,175.00 94,610.00 126,800.00 118,933.00
   Shareholders Equity 57,712.00 71,175.00 94,610.00 126,800.00 118,933.00
      Capital Stock 10.00 9.00 9.00 9.00 9.00
      Share Premium 992,294.00 971,192.00 964,008.00 955,657.00 945,046.00
      Retained Earnings -934,789.00 -900,122.00 -869,598.00 -829,127.00 -827,053.00
      Treasury Shares 0 0 0 0 0
      Accumulated Other Comprehensive Income 197.00 96.00 191.00 261.00 931.00
   Minority Interest 0 0 0 0 0
Debt 37,875.00 39,483.00 41,048.00 42,519.00 34,639.00
Common Shares Outstanding 107,446.06 101,212.33 99,992.60 99,085.89 97,929.90
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30
Revenues 3,260.00 7,874.00 3,674.00 54,240.00 15,342.00
Non-Interest Expense 11,518.00 14,401.00 14,728.00 15,028.00 15,778.00
Operating Expenses 40,868.00 42,012.00 48,369.00 61,489.00 63,776.00
   Selling, General and Administrative Expenses 11,518.00 14,401.00 14,728.00 15,028.00 15,778.00
   Research and Development Expenses 29,350.00 27,611.00 33,641.00 46,461.00 47,998.00
Operating Income -37,608.00 -34,138.00 -44,695.00 -7,249.00 -48,434.00
Net Non-Operating Income 2,941.00 3,614.00 4,224.00 5,223.00 6,214.00
EBT -34,667.00 -30,524.00 -40,471.00 -2,026.00 -42,220.00
Income Tax 0 0 0 48.00 0
Net Income Including Non-Controlling Interests -34,667.00 -30,524.00 -40,471.00 -2,074.00 -42,220.00
Net Income -34,667.00 -30,524.00 -40,471.00 -2,074.00 -42,220.00
EBIT -37,608.00 -34,138.00 -44,695.00 -7,249.00 -48,434.00
Deprecation and Amortization 2,332.00 3,222.00 1,848.00 2,078.00 2,191.00
EBITDA -35,276.00 -30,916.00 -42,847.00 -5,171.00 -46,243.00
EPS -0.00 -0.00 -0.00 -0.00 -0.00
Diluted EPS -0.00 -0.00 -0.00 -0.00 -0.00
Average Shares Outstanding Basic 102,597.60 100,371.63 99,398.20 98,319.42 97,519.60
Average Shares Outstanding Diluted 102,597.60 100,371.63 99,398.20 98,319.42 97,519.60
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30
Operating Cash Flow -32,511.00 -49,046.00 -60,783.00 -55,028.00 -50,734.00
   Operating Net Income -34,667.00 -30,524.00 -40,471.00 -2,074.00 -42,220.00
   Deprecation and Amortization 2,332.00 3,222.00 1,848.00 2,078.00 2,191.00
   Deferred Income Tax 0 0 0 0 0
   Share Based Compensation 6,402.00 7,062.00 8,351.00 10,212.00 9,035.00
   Change in Working Capital -5,105.00 -28,270.00 -28,553.00 -62,665.00 -18,682.00
   Other Operating Activities -1,473.00 -536.00 -1,958.00 -2,579.00 -1,058.00
Investing Cash Flow 49,542.00 55,722.00 65,735.00 41,402.00 40,348.00
   Capital Expenditure 0 0 0 0 0
   Net Purchase/Sale of PPE -11.00 -10.00 -20.00 -173.00 -212.00
   Net Purchase/Sale of Investments Net 49,553.00 55,732.00 65,755.00 41,575.00 40,560.00
   Net Purchase/Sale of Business 0 0 0 0 0
   Other Investing Activities 0.00 0.00 0.00 0.00 0.00
Financing Cash Flow 14,701.00 122.00 0 9,788.00 0
   Net Issuance/Repayment of Debt 0 0 0 0 0
   Net Issuance/Repurchase of Equity 14,701.00 0 0 0 0
   Dividends Paid 0 0 0 0 0
   Other Financing Activities 0.00 122.00 0 9,788.00 0
Net Change in Cash 31,732.00 6,798.00 4,952.00 -3,838.00 -10,386.00
   Cash at Beginning of Period 46,617.00 39,819.00 34,867.00 38,705.00 49,091.00
   Cash at End of Period 78,349.00 46,617.00 39,819.00 34,867.00 38,705.00
Free Cash Flow -32,522.00 -49,056.00 -60,803.00 -55,201.00 -50,946.00