Valuation Ratios

Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Price to Earnings 44.18 -73.73 -29.03 -43.83
Price to Sales 16.81 17.74 50.16 35.97
Book Value Per Common Share 90.49 69.22 50.79 49.05
Price to Book 6.80 5.50 7.46 7.14
Price to Operating Cash Flow -444.88 -51.74 -23.88 -29.48
Price to Free Cash Flow -243.71 -46.86 -21.31 -24.56
Enterprise Value to EBITDA 3553037.87
Breakdown 2025-06-30 2024-12-31 2024-06-30
Price to Earnings
Price to Sales 35.57 50.61
Book Value Per Common Share 99.66 90.49 71.28
Price to Book 5.53 6.80 6.03
Price to Operating Cash Flow
Price to Free Cash Flow
Enterprise Value to EBITDA 1170581.47 4284642.72

Earnings Data

Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Earning YoY
Revenue YoY 78.60 198.56 -17.40
EBITDA YoY
Net Profit YoY
Breakdown 2025-06-30 2024-12-31 2024-06-30
Earning YoY
Revenue YoY 19.89 28.87
EBITDA YoY 41.54 -1.68
Net Profit YoY 44.78 746.91

Financial Strength

Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Cash Per Common Share 56.45 55.62 40.32 45.75
Quick Ratio 6.40 8.70 8.17 7.88
Current Ratio 7.29 9.75 9.18 8.44
Debt to Equity 0.13 0.11 0.11 0.12
Long-Term Debt to Equity 0.01 0.01 0.01 0.01
Breakdown 2025-06-30 2024-12-31 2024-06-30
Cash Per Common Share 64.22 55.61 51.88
Quick Ratio 4.92 6.40 7.52
Current Ratio 5.60 7.29 8.53
Debt to Equity 0.18 0.13 0.13
Long-Term Debt to Equity 0.01 0.01 0.01

Profitability

Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31
ROA 13.43 -6.50 -22.64 -14.32
ROE 15.15 -7.20 -25.22 -16.11
Gross Margin 89.62 90.39 92.83 100.00
Operating Margin 4.00 -24.76 -177.02 -80.17
EBITDA Margin 4.80 -15.68 -151.62 -78.99
Net Profit Margin 38.03 -24.06 -172.76 -82.10
Breakdown 2025-06-30 2024-12-31 2024-06-30
ROA 3.42 12.48
ROE 4.03 14.08
Gross Margin 88.32 90.16
Operating Margin 30.38 11.81
EBITDA Margin 30.38 11.81
Net Profit Margin 25.88 104.84

Dividends

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

Financial Statements

Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Assets 6,202,522.00 4,542,458.00 3,134,261.00 2,850,274.00
   Current Assets 4,883,103.00 4,123,737.00 2,774,197.00 2,542,971.00
      Cash and Short-Term Investments 3,378,826.00 3,179,844.00 2,192,548.00 2,336,728.00
            Cash and Cash Equivalents 1,499,936.00 2,048,844.00 800,740.00 1,334,676.00
            Short-Term Investments 1,878,890.00 1,131,000.00 1,391,808.00 1,002,052.00
      Net Receivables 909,096.00 499,271.00 277,275.00 38,221.00
      Inventory 407,233.00 310,550.00 228,353.00 109,076.00
      Other Current Assets 187,948.00 134,072.00 76,021.00 58,946.00
   Non-Current Assets 1,319,419.00 418,721.00 360,064.00 307,303.00
      Property, Plant, Equipment Net 43,518.00 22,676.00 16,235.00 15,843.00
      Goodwill 0 0 0 0
      Intangible Assets 181,445.00 125,228.00 174,901.00 171,684.00
      Long-Term Investments 49,697.00 47,155.00 40,481.00 53,169.00
      Non-Current Deferred Assets 924,299.00 97,211.00 79,222.00 32,191.00
      Other Non-Current Assets 120,460.00 126,451.00 49,225.00 34,416.00
Liabilities 704,239.00 444,951.00 320,562.00 316,050.00
   Current Liabilities 669,916.00 422,993.00 302,277.00 301,239.00
      Payables and Expenses 512,565.00 323,243.00 214,522.00 213,993.00
            Account Payables 482,702.00 301,345.00 208,199.00 208,850.00
            Current Accrued Liabilities 0 55,788.00 19,478.00 0
      Short-Term Debt 6,533.00 4,646.00 3,417.00 3,509.00
      Other Current Liabilities 150,818.00 95,104.00 84,338.00 83,737.00
   Non-Current Liabilities 34,323.00 21,958.00 18,285.00 14,811.00
      Long-Term Debt 32,520.00 15,354.00 9,009.00 7,956.00
      Other Non-Current Liabilities 1,803.00 6,604.00 9,276.00 6,855.00
Equity 5,498,283.00 4,097,507.00 2,813,699.00 2,534,224.00
   Shareholders Equity 5,498,283.00 4,097,507.00 2,813,699.00 2,534,224.00
      Capital Stock 7,227.00 7,058.00 6,640.00 6,233.00
      Share Premium 5,948,916.00 5,651,497.00 4,309,880.00 3,462,775.00
      Retained Earnings -1,571,804.00 -2,404,844.00 -2,109,791.00 -1,400,197.00
      Treasury Shares 0 0 0 0
      Accumulated Other Comprehensive Income 66,713.00 72,071.00 71,723.00 92,394.00
   Minority Interest 0 0 0 0
Debt 39,053.00 20,000.00 12,426.00 11,465.00
Common Shares Outstanding 60,760.96 59,194.49 55,395.86 51,668.32
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Revenues 2,190,231.00 1,226,316.00 410,746.00 497,277.00
Cost Of Revenue 227,289.00 117,835.00 29,431.00 0
Interest Income 138,740.00 92,962.00 24,741.00 3,489.00
Interest Expense 2,464.00 904.00 2,193.00 1,096.00
Non-Interest Expense 1,052,188.00 709,539.00 469,921.00 305,519.00
Gross Profit 1,962,942.00 1,108,481.00 381,315.00 497,277.00
Operating Expenses 1,980,786.00 1,529,119.00 1,105,234.00 857,176.00
   Selling, General and Administrative Expenses 1,052,188.00 709,539.00 469,921.00 305,519.00
   Research and Development Expenses 983,423.00 859,492.00 663,366.00 580,520.00
   Other Operating Expenses -57,974.00 -42,278.00 -30,264.00 -30,989.00
Operating Income -17,844.00 -420,638.00 -723,919.00 -359,899.00
EBT 85,180.00 -304,496.00 -729,314.00 -399,743.00
Income Tax -747,860.00 -9,443.00 -19,720.00 8,522.00
Net Income Including Non-Controlling Interests 833,040.00 -295,053.00 -709,594.00 -408,265.00
Net Income 833,040.00 -295,053.00 -709,594.00 -408,265.00
EBIT 87,644.00 -303,592.00 -727,121.00 -398,647.00
Deprecation and Amortization 17,527.00 111,307.00 104,342.00 5,867.00
EBITDA 105,171.00 -192,285.00 -622,779.00 -392,780.00
EPS 0.01 -0.01 -0.01 -0.01
Diluted EPS 0.01 -0.01 -0.01 -0.01
Average Shares Outstanding Basic 59,855.58 57,169.25 54,381.37 51,075.83
Average Shares Outstanding Diluted 65,177.82 57,169.25 54,381.37 51,075.83
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Operating Cash Flow -82,747.00 -420,327.00 -862,807.00 -606,812.00
   Operating Net Income -21,654.00 -425,049.00 -720,341.00 -348,746.00
   Deprecation and Amortization 17,527.00 111,307.00 104,342.00 5,867.00
   Deferred Income Tax 0 0 0 0
   Share Based Compensation 235,179.00 232,974.00 157,026.00 179,366.00
   Change in Working Capital -325,173.00 -308,891.00 -375,722.00 -340,951.00
   Other Operating Activities 11,374.00 -30,668.00 -28,112.00 -102,348.00
Investing Cash Flow -717,594.00 308,210.00 -461,184.00 -347,070.00
   Capital Expenditure 0 0 0 0
   Net Purchase/Sale of PPE -1,801.00 -812.00 -837.00 -3,623.00
   Net Purchase/Sale of Investments Net -753,942.00 272,269.00 -368,506.00 -228,239.00
   Net Purchase/Sale of Business -7,000.00 -13,000.00 -2,000.00 0
   Other Investing Activities 45,149.00 49,753.00 -89,841.00 -115,208.00
Financing Cash Flow 279,759.00 1,336,727.00 843,757.00 1,121,342.00
   Net Issuance/Repayment of Debt -7,638.00 -3,801.00 -4,165.00 -3,855.00
   Net Issuance/Repurchase of Equity 0 1,196,731.00 760,953.00 1,091,326.00
   Dividends Paid 0 0 0 0
   Other Financing Activities 287,397.00 143,797.00 86,969.00 33,871.00
Net Change in Cash -520,582.00 1,224,610.00 -480,234.00 167,460.00
   Cash at Beginning of Period 2,048,844.00 800,740.00 1,334,676.00 1,216,803.00
   Cash at End of Period 1,499,936.00 2,048,844.00 800,740.00 1,334,676.00
Free Cash Flow -151,048.00 -464,139.00 -966,630.00 -728,246.00
Breakdown 2025-06-30 2024-12-31 2024-06-30
Assets 7,175,592.00 6,202,522.00 4,796,558.00
   Current Assets 5,829,739.00 4,883,103.00 4,263,788.00
      Cash and Short-Term Investments 3,928,176.00 3,378,826.00 3,102,347.00
            Cash and Cash Equivalents 2,085,976.00 1,499,936.00 1,438,247.00
            Short-Term Investments 1,842,200.00 1,878,890.00 1,664,100.00
      Net Receivables 1,198,226.00 909,096.00 655,561.00
      Inventory 340,621.00 407,233.00 326,460.00
      Other Current Assets 362,716.00 187,948.00 179,420.00
   Non-Current Assets 1,345,853.00 1,319,419.00 532,770.00
      Property, Plant, Equipment Net 45,795.00 43,518.00 36,931.00
      Goodwill 0 0 0
      Intangible Assets 0 181,445.00 0
      Long-Term Investments 10,681.00 49,697.00 38,606.00
      Non-Current Deferred Assets 899,607.00 924,299.00 174,626.00
      Other Non-Current Assets 0 120,460.00 0
Liabilities 1,079,840.00 704,239.00 534,311.00
   Current Liabilities 1,041,904.00 669,916.00 499,629.00
      Payables and Expenses 906,600.00 512,565.00 387,068.00
            Account Payables 852,203.00 482,702.00 280,633.00
            Current Accrued Liabilities 0 0 84,236.00
      Short-Term Debt 7,584.00 6,533.00 5,853.00
      Other Current Liabilities 127,720.00 150,818.00 106,708.00
   Non-Current Liabilities 37,936.00 34,323.00 34,682.00
      Long-Term Debt 35,568.00 32,520.00 28,107.00
      Other Non-Current Liabilities 2,368.00 1,803.00 6,575.00
Equity 6,095,752.00 5,498,283.00 4,262,247.00
   Shareholders Equity 6,095,752.00 5,498,283.00 4,262,247.00
      Capital Stock 7,264.00 7,227.00 7,118.00
      Share Premium 6,025,789.00 5,948,916.00 5,747,441.00
      Retained Earnings -1,156,977.00 -1,571,804.00 -2,437,375.00
      Treasury Shares 0 0 0
      Accumulated Other Comprehensive Income 78,218.00 66,713.00 945,063.00
   Minority Interest 0 0 0
Debt 43,152.00 39,053.00 33,960.00
Common Shares Outstanding 61,166.25 60,760.96 59,796.27
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-03-31
Revenues 1,126,961.00 947,961.00 790,683.00 738,411.00 572,997.00 0
Cost Of Revenue 109,426.00 110,747.00 80,805.00 72,656.00 59,072.00 0
Interest Income 42,700.00 38,399.00 37,118.00 20,326.00 40,586.00 0
Interest Expense 993.00 1,126.00 1,135.00 704.00 676.00 0
Non-Interest Expense 336,291.00 321,354.00 276,248.00 282,796.00 277,698.00 0
Gross Profit 1,017,535.00 837,214.00 709,878.00 665,755.00 513,925.00 0
Operating Expenses 667,565.00 633,373.00 568,631.00 564,198.00 497,757.00 0
   Selling, General and Administrative Expenses 336,291.00 321,354.00 276,248.00 282,796.00 277,698.00 0
   Research and Development Expenses 355,651.00 327,697.00 309,070.00 297,228.00 235,940.00 0
   Other Operating Expenses -24,377.00 -19,226.00 -16,687.00 -18,975.00 -15,881.00 0
Operating Income 349,970.00 203,841.00 141,247.00 101,557.00 16,168.00 0
EBT 386,053.00 286,899.00 202,361.00 86,509.00 88,024.00 0
Income Tax 41,795.00 41,541.00 32,892.00 -687,652.00 -3,386.00 0
Net Income Including Non-Controlling Interests 344,258.00 245,358.00 169,469.00 774,161.00 91,410.00 0
Net Income 344,258.00 245,358.00 169,469.00 774,161.00 91,410.00 0
EBIT 387,046.00 288,025.00 203,496.00 87,213.00 88,700.00 0
EBITDA 387,046.00 288,025.00 203,496.00 87,213.00 88,700.00 0
EPS 0.01 0 0.00 0 0.00 -0.00
Diluted EPS 0.01 0 0.00 0 0.00 -0.00
Average Shares Outstanding Basic 61,371.51 0 60,983.32 0 60,087.50 59,310.00
Average Shares Outstanding Diluted 66,441.33 0 65,664.30 0 65,636.69 59,310.00
Breakdown
Operating Cash Flow
   Operating Net Income
   Deprecation and Amortization
   Deferred Income Tax
   Share Based Compensation
   Change in Working Capital
   Other Operating Activities
Investing Cash Flow
   Capital Expenditure
   Net Purchase/Sale of PPE
   Net Purchase/Sale of Investments Net
   Net Purchase/Sale of Business
   Other Investing Activities
Financing Cash Flow
   Net Issuance/Repayment of Debt
   Net Issuance/Repurchase of Equity
   Dividends Paid
   Other Financing Activities
Net Change in Cash
   Cash at Beginning of Period
   Cash at End of Period
Free Cash Flow