BKTI
Valuation Ratios
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Price to Earnings | 14.59 | -109.55 | 757.50 | ||
| Price to Sales | 1.59 | 0.59 | 0.01 | 3.97 | 0.00 |
| Book Value Per Common Share | 8.35 | 5.96 | 1.19 | 1.94 | 1.80 |
| Price to Book | 4.11 | 2.05 | 14.00 | 6.22 | 8.42 |
| Price to Operating Cash Flow | 10.65 | 26.43 | -0.03 | -28.57 | 0.04 |
| Price to Free Cash Flow | |||||
| Enterprise Value to EBITDA | 131232.35 | 12866093.58 | 1182507.54 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price to Earnings | 33.00 | 28.91 | 65.37 | 16.37 | -16.79 | -19.13 | -27.04 | -141.25 | 196.88 | |||||||||||
| Price to Sales | 4.76 | 4.23 | 7.35 | 1.31 | 1.18 | 2807.69 | 0.73 | 1.49 | 12.94 | 6.65 | 11.95 | 32.65 | 6141.30 | 10.32 | 0.00 | |||||
| Book Value Per Common Share | 10.94 | 9.95 | 9.03 | 8.35 | 7.29 | 19.86 | 12.20 | 5.96 | 16.27 | 15.71 | 3.35 | 1.19 | 3.71 | 1.40 | 1.71 | 1.94 | 1.98 | 2.09 | 1.73 | 1.80 |
| Price to Book | 7.72 | 4.73 | 4.34 | 4.11 | 2.98 | 0.64 | 1.20 | 2.05 | 0.76 | 1.05 | 4.25 | 14.00 | 3.25 | 9.45 | 7.45 | 6.22 | 7.14 | 7.55 | 12.07 | 8.42 |
| Price to Operating Cash Flow | 18.73 | 28.35 | 66.72 | 9.38 | 15.71 | -73000.00 | 10.74 | 36.58 | 434.45 | -29.68 | -42.09 | -65.25 | -47083.33 | -72.71 | 0.01 | |||||
| Price to Free Cash Flow | ||||||||||||||||||||
| Enterprise Value to EBITDA | 240106.29 | 225259.87 | 434954.43 | 115393.64 | 122748.61 | 401666373.93 | 1402513.07 |
Earnings Data
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Earning YoY | |||||
| Revenue YoY | 3.37 | 45.42 | 12.32 | 2.78 | |
| EBITDA YoY | 27350.00 | ||||
| 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 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Earning YoY | 57.06 | 171.67 | ||||||||||||||||||
| Revenue YoY | 60.70 | 111.08 | 52.43 | 210996.48 | 53.21 | 101.47 | 63.74 | 183.92 | 63.46 | 132.36 | ||||||||||
| EBITDA YoY | 70.40 | 139.08 | 82.32 | 287273.34 | -99.96 | |||||||||||||||
| Net Profit YoY | 99.32 | 175.47 | 195.29 | 100.51 | 244.35 | -84.73 |
Financial Strength
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Cash Per Common Share | 1.99 | 0.97 | 113.42 | 0.71 | 543.77 |
| Quick Ratio | 1.03 | 0.63 | 0.55 | 1.54 | 1.40 |
| Current Ratio | 2.64 | 1.82 | 1.58 | 3.07 | 2.60 |
| Debt to Equity | 0.73 | 1.32 | 1.43 | 0.54 | 0.66 |
| Long-Term Debt to Equity | 0.26 | 0.36 | 0.28 | 0.17 | 0.24 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash Per Common Share | 5.89 | 3.28 | 2.50 | 1.98 | 1.18 | 0.84 | 0.00 | 0.97 | 1.19 | 0.79 | 0.17 | 0.11 | 0.24 | 0.35 | 0.38 | 0.63 | 0.00 | 1.20 | 508332.40 | 0.55 |
| Quick Ratio | 1.62 | 1.47 | 1.25 | 1.03 | 1.11 | 0.84 | 0.70 | 0.63 | 0.58 | 0.50 | 0.54 | 0.55 | 0.41 | 0.66 | 0.85 | 1.54 | 1.55 | 1.92 | 1.09 | 1.40 |
| Current Ratio | 2.89 | 2.82 | 2.61 | 2.64 | 2.87 | 2.17 | 1.88 | 1.82 | 1.61 | 1.52 | 1.49 | 1.58 | 1.64 | 1.92 | 2.67 | 3.07 | 2.82 | 3.09 | 2.32 | 2.60 |
| Debt to Equity | 0.63 | 0.64 | 0.73 | 0.73 | 0.79 | 1.09 | 1.35 | 1.32 | 1.64 | 1.72 | 1.67 | 1.43 | 1.34 | 1.02 | 0.63 | 0.54 | 0.60 | 0.50 | 0.70 | 0.66 |
| Long-Term Debt to Equity | 0.20 | 0.21 | 0.26 | 0.26 | 0.32 | 0.35 | 0.38 | 0.36 | 0.41 | 0.38 | 0.33 | 0.28 | 0.25 | 0.23 | 0.18 | 0.17 | 0.18 | 0.16 | 0.24 | 0.24 |
Profitability
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| ROA | 16.41 | -23.82 | 0.66 | ||
| ROE | 28.33 | -57.78 | 1.10 | ||
| Gross Margin | 37.93 | 30.01 | 35.85 | 40.97 | |
| Operating Margin | 9.98 | -2.16 | -22.55 | -3.34 | 0.59 |
| EBITDA Margin | 12.19 | 0.05 | -19.76 | -0.26 | 3.63 |
| Net Profit Margin | 11.03 | -22.83 | 0.56 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROA | 17.51 | 9.72 | 3.80 | 10.13 | 4.80 | 1346.41 | -5.14 | -5.39 | 0.29 | 1.91 | -1.88 | |||||||||
| ROE | 28.59 | 15.98 | 6.59 | 18.09 | 10.02 | 3164.94 | -13.54 | -14.64 | 0.46 | 2.86 | -3.20 | |||||||||
| Gross Margin | 48.24 | 47.20 | 46.97 | 36.94 | 17.10 | 22.35 | 35.70 | 36.72 | 36.15 | |||||||||||
| Operating Margin | 18.32 | 17.06 | 14.72 | 9.33 | 7.45 | 4.81 | -3.62 | -6.13 | -6.01 | -34.63 | -44.03 | -59.54 | -5.57 | 6.05 | -8.06 | |||||
| EBITDA Margin | 20.37 | 19.21 | 16.96 | 11.46 | 9.58 | 7.04 | -1.51 | -4.07 | -4.00 | -31.17 | -40.30 | -54.35 | -2.39 | 9.47 | -4.58 | |||||
| Net Profit Margin | 18.11 | 14.60 | 11.19 | 8.02 | 6.09 | 3735.40 | -4.36 | -6.92 | 0.47 | 5.04 | -8.10 |
Dividends
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| 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 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dividend Yield | ||||||||||||||||||||
| Dividend Payout Ratio |
Financial Statements
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Assets | 51,499.00 | 49,408.00 | 48,832.00 | 50,385.00 | 37,490.00 |
| Current Assets | 36,941.00 | 37,202.00 | 36,217.00 | 37,421.00 | 24,611.00 |
| Cash and Short-Term Investments | 7,075.00 | 3,456.00 | 1,918.00 | 10,580.00 | 6,826.00 |
| Cash and Cash Equivalents | 7,075.00 | 3,456.00 | 1,918.00 | 10,580.00 | 6,826.00 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 7,349.00 | 9,347.00 | 10,616.00 | 8,229.00 | 6,466.00 |
| Inventory | 17,636.00 | 23,952.00 | 22,105.00 | 16,978.00 | 9,441.00 |
| Other Current Assets | 4,881.00 | 447.00 | 1,578.00 | 1,634.00 | 1,878.00 |
| Non-Current Assets | 14,558.00 | 12,206.00 | 12,615.00 | 12,964.00 | 12,879.00 |
| Property, Plant, Equipment Net | 6,039.00 | 6,926.00 | 6,875.00 | 6,955.00 | 6,453.00 |
| 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 | 6,788.00 | 0 | 4,116.00 | 0 | 0 |
| Other Non-Current Assets | 1,731.00 | 5,280.00 | 1,624.00 | 6,009.00 | 6,426.00 |
| Liabilities | 21,668.00 | 28,097.00 | 28,697.00 | 17,767.00 | 14,966.00 |
| Current Liabilities | 13,974.00 | 20,418.00 | 22,970.00 | 12,187.00 | 9,466.00 |
| Payables and Expenses | 11,518.00 | 10,185.00 | 13,598.00 | 8,017.00 | 8,102.00 |
| Account Payables | 6,327.00 | 9,822.00 | 12,898.00 | 5,883.00 | 5,369.00 |
| Current Accrued Liabilities | 5,191.00 | 363.00 | 700.00 | 2,134.00 | 2,733.00 |
| Short-Term Debt | 571.00 | 7,072.00 | 6,616.00 | 1,470.00 | 607.00 |
| Other Current Liabilities | 1,885.00 | 3,161.00 | 2,756.00 | 2,700.00 | 757.00 |
| Non-Current Liabilities | 7,694.00 | 7,679.00 | 5,727.00 | 5,580.00 | 5,500.00 |
| Long-Term Debt | 714.00 | 1,260.00 | 1,785.00 | 0 | 2,702.00 |
| Other Non-Current Liabilities | 6,980.00 | 6,419.00 | 3,942.00 | 0 | 2,798.00 |
| Equity | 29,831.00 | 21,311.00 | 20,135.00 | 32,618.00 | 22,524.00 |
| Shareholders Equity | 29,831.00 | 21,311.00 | 20,135.00 | 32,618.00 | 22,524.00 |
| Capital Stock | 2,348.00 | 2,320.00 | 11,061.00 | 10,979.00 | 8,377.00 |
| Share Premium | 49,386.00 | 48,602.00 | 36,455.00 | 35,862.00 | 26,346.00 |
| Retained Earnings | -15,850.00 | -24,209.00 | -21,979.00 | -8,821.00 | -6,797.00 |
| Treasury Shares | 6,053.00 | 5,402.00 | 5,402.00 | 5,402.00 | 5,402.00 |
| Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 742.00 | 1,481.00 | 0 | 0 |
| Debt | 1,285.00 | 8,332.00 | 8,730.00 | 1,737.00 | 3,556.00 |
| Net Debt | 0 | 4,876.00 | 6,812.00 | 0 | 0 |
| Common Shares Outstanding | 3,571.88 | 3,577.00 | 16,984.30 | 16,848.60 | 12,511.97 |
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Revenues | 76,592.00 | 74,094.00 | 50,951.00 | 45,364.00 | 44,139.00 |
| Cost Of Revenue | 47,542.00 | 51,858.00 | 0 | 29,103.00 | 26,055.00 |
| Gross Profit | 29,050.00 | 22,236.00 | 0 | 16,261.00 | 18,084.00 |
| Operating Expenses | 21,222.00 | 23,013.00 | 62,032.00 | 17,457.00 | 17,036.00 |
| Selling, General and Administrative Expenses | 21,222.00 | 23,013.00 | 21,571.00 | 17,457.00 | 17,036.00 |
| Research and Development Expenses | 7,841.00 | 9,334.00 | 0 | 0 | 7,869.00 |
| Other Operating Expenses | -7,841.00 | -9,334.00 | 40,461.00 | 0.00 | -7,869.00 |
| Operating Income | 7,828.00 | -777.00 | -11,081.00 | -1,196.00 | 1,048.00 |
| Net Non-Operating Income | -453.00 | -1,399.00 | -552.00 | -318.00 | -797.00 |
| Interest Expense | 266.00 | 575.00 | 144.00 | 0.00 | 8.00 |
| Net Interest | 0 | 0 | -144.00 | 53.00 | -8.00 |
| EBT | 7,375.00 | -2,176.00 | -11,633.00 | -1,514.00 | 251.00 |
| Income Tax | 984.00 | 54.00 | 0.00 | 187.00 | 3.00 |
| Net Income Including Non-Controlling Interests | 0 | 0 | -11,633.00 | 0 | 0 |
| Net Income Non-Controlling Interests | 0 | 0 | 0.00 | 0 | 0 |
| Net Income | 8,450.00 | 0 | -11,633.00 | 0 | 248.00 |
| EBIT | 7,641.00 | -1,601.00 | -11,489.00 | -1,514.00 | 259.00 |
| Deprecation and Amortization | 1,692.00 | 1,635.00 | 1,423.00 | 1,394.00 | 1,344.00 |
| EBITDA | 9,333.00 | 34.00 | -10,066.00 | -120.00 | 1,603.00 |
| EPS | 0.00 | 0 | 0 | -0.00 | 0.00 |
| Diluted EPS | 0.00 | 0 | 0 | -0.00 | 0.00 |
| Average Shares Outstanding Basic | 3,553.00 | 0 | 16.91 | 14,941.00 | 12.55 |
| Average Shares Outstanding Diluted | 3,711.00 | 0 | 0 | 14,941.00 | 12.56 |
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Operating Cash Flow | 11,444.00 | 1,655.00 | -9,000.00 | -6,302.00 | 4,444.00 |
| Operating Net Income | 25,168.00 | -4,460.00 | -11,633.00 | -3,402.00 | 248.00 |
| Deprecation and Amortization | 1,692.00 | 1,635.00 | 1,423.00 | 1,394.00 | 1,344.00 |
| Deferred Income Tax | -2,672.00 | 0 | 0 | 0 | 73.00 |
| Share Based Compensation | 780.00 | 200.00 | 271.00 | 306.00 | 413.00 |
| Change in Working Capital | -3,139.00 | -313.00 | 15,444.00 | -7,336.00 | -875.00 |
| Other Operating Activities | -10,385.00 | 4,593.00 | -14,505.00 | 2,736.00 | 3,241.00 |
| Investing Cash Flow | -1,235.00 | -2,117.00 | -1,750.00 | -2,344.00 | -946.00 |
| Capital Expenditure | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Purchase/Sale of PPE | 1,235.00 | 2,117.00 | 1,750.00 | 2,416.00 | 946.00 |
| Net Purchase/Sale of Investments Net | 0 | 0 | 0 | 0 | 0 |
| Net Purchase/Sale of Business | 0 | 0 | 0 | 0 | 0 |
| Net Loan & Lease Activity | 0 | 0 | 0 | 14.00 | 0 |
| Other Investing Activities | -2,470.00 | -4,234.00 | -3,500.00 | -4,774.00 | -1,892.00 |
| Financing Cash Flow | -6,590.00 | 2,000.00 | 2,088.00 | 12,400.00 | -1,348.00 |
| Net Issuance/Repayment of Debt | 99,340.00 | 149,879.00 | 15,327.00 | 9,473.00 | -77.00 |
| Net Issuance/Repurchase of Equity | 32.00 | 2,063.00 | 0 | 11,559.00 | 269.00 |
| Dividends Paid | 0 | 0 | 2,029.00 | 0 | 0 |
| Other Financing Activities | -105,962.00 | -149,942.00 | -15,268.00 | -8,632.00 | -1,540.00 |
| Net Change in Cash | 3,619.00 | 1,538.00 | -8,662.00 | 3,754.00 | 0 |
| Cash at Beginning of Period | 3,456.00 | 1,918.00 | 10,580.00 | 0 | 0 |
| Cash at End of Period | 7,075.00 | 3,456.00 | 1,918.00 | 0 | 0 |
| Free Cash Flow | 0 | 0 | 0 | 0 | 0 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | 66,864.00 | 60,426.00 | 56,066.00 | 51,499.00 | 46,404.00 | 48,883.00 | 50.58 | 49,408.00 | 49,068.00 | 48,459.00 | 50,758.00 | 48,832.00 | 49,038.00 | 47,925.00 | 47,119.00 | 50,385.00 | 53,134.00 | 52,491.00 | 36,886.00 | 37,490.00 |
| Current Assets | 51,748.00 | 44,833.00 | 39,803.00 | 36,941.00 | 34,916.00 | 37,628.00 | 39.30 | 37,202.00 | 36,712.00 | 36,170.00 | 37,905.00 | 36,217.00 | 37,456.00 | 36,203.00 | 34,749.00 | 37,421.00 | 39,655.00 | 36,773.00 | 23,261.00 | 24,611.00 |
| Cash and Short-Term Investments | 21,471.00 | 11,853.00 | 8,920.00 | 7,075.00 | 4,173.00 | 2,981.00 | 3.30 | 3,456.00 | 4,066.00 | 2,688.00 | 2,823.00 | 1,918.00 | 4,034.00 | 5,904.00 | 6,357.00 | 10,580.00 | 14,087.00 | 15,661.00 | 6,363.00 | 6,826.00 |
| Cash and Cash Equivalents | 21,471.00 | 11,853.00 | 8,920.00 | 7,075.00 | 4,173.00 | 2,981.00 | 3.30 | 3,456.00 | 4,066.00 | 2,688.00 | 2,823.00 | 1,918.00 | 4,034.00 | 5,904.00 | 6,357.00 | 10,580.00 | 14,087.00 | 15,661.00 | 6,363.00 | 6,826.00 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 7,579.00 | 11,542.00 | 10,171.00 | 7,349.00 | 9,345.00 | 11,528.00 | 11.47 | 9,347.00 | 9,110.00 | 9,189.00 | 10,790.00 | 10,616.00 | 5,379.00 | 6,519.00 | 4,763.00 | 8,229.00 | 7,646.00 | 7,210.00 | 4,566.00 | 6,466.00 |
| Inventory | 18,575.00 | 17,167.00 | 16,233.00 | 17,636.00 | 18,674.00 | 21,591.00 | 22.54 | 23,952.00 | 21,573.00 | 22,911.00 | 22,829.00 | 22,105.00 | 26,332.00 | 22,498.00 | 21,091.00 | 16,978.00 | 15,981.00 | 12,036.00 | 10,511.00 | 9,441.00 |
| Other Current Assets | 4,123.00 | 4,271.00 | 4,479.00 | 4,881.00 | 2,724.00 | 1,528.00 | 1.99 | 447.00 | 1,963.00 | 1,382.00 | 1,463.00 | 1,578.00 | 1,711.00 | 1,282.00 | 2,538.00 | 1,634.00 | 1,941.00 | 1,866.00 | 1,821.00 | 1,878.00 |
| Non-Current Assets | 15,116.00 | 15,593.00 | 16,263.00 | 14,558.00 | 11,488.00 | 11,255.00 | 11.28 | 12,206.00 | 12,356.00 | 12,289.00 | 12,853.00 | 12,615.00 | 11,582.00 | 11,722.00 | 12,370.00 | 12,964.00 | 13,479.00 | 15,718.00 | 13,625.00 | 12,879.00 |
| Property, Plant, Equipment Net | 5,228.00 | 5,449.00 | 5,759.00 | 6,039.00 | 6,234.00 | 6,751.00 | 6.77 | 6,926.00 | 7,170.00 | 6,802.00 | 6,982.00 | 6,875.00 | 6,549.00 | 6,772.00 | 4,559.00 | 6,955.00 | 4,454.00 | 4,426.00 | 6,988.00 | 6,453.00 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-Current Deferred Assets | 6,620.00 | 7,443.00 | 8,332.00 | 6,788.00 | 4,116.00 | 4,116.00 | 4.12 | 0 | 4,116.00 | 4,116.00 | 4,116.00 | 4,116.00 | 4,116.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 3,268.00 | 2,701.00 | 2,172.00 | 1,731.00 | 1,138.00 | 388.00 | 0.40 | 5,280.00 | 1,070.00 | 1,371.00 | 1,755.00 | 1,624.00 | 917.00 | 4,950.00 | 7,811.00 | 6,009.00 | 9,025.00 | 11,292.00 | 6,637.00 | 6,426.00 |
| Liabilities | 25,914.00 | 23,663.00 | 23,697.00 | 21,668.00 | 20,417.00 | 25,477.00 | 29.06 | 28,097.00 | 30,454.00 | 30,633.00 | 31,751.00 | 28,697.00 | 28,045.00 | 24,214.00 | 18,282.00 | 17,767.00 | 19,890.00 | 17,464.00 | 15,172.00 | 14,966.00 |
| Current Liabilities | 17,905.00 | 15,920.00 | 15,243.00 | 13,974.00 | 12,175.00 | 17,330.00 | 20.95 | 20,418.00 | 22,873.00 | 23,804.00 | 25,409.00 | 22,970.00 | 22,824.00 | 18,820.00 | 13,036.00 | 12,187.00 | 14,043.00 | 11,899.00 | 10,016.00 | 9,466.00 |
| Payables and Expenses | 14,812.00 | 13,008.00 | 12,570.00 | 11,518.00 | 10,009.00 | 9,329.00 | 9.44 | 10,185.00 | 12,405.00 | 13,335.00 | 14,481.00 | 13,598.00 | 14,029.00 | 10,221.00 | 9,255.00 | 8,017.00 | 9,878.00 | 8,161.00 | 7,869.00 | 8,102.00 |
| Account Payables | 10,835.00 | 9,835.00 | 7,111.00 | 6,327.00 | 5,891.00 | 8,785.00 | 9.07 | 9,822.00 | 11,763.00 | 12,549.00 | 14,070.00 | 12,898.00 | 13,257.00 | 9,804.00 | 7,254.00 | 5,883.00 | 7,520.00 | 6,316.00 | 5,669.00 | 5,369.00 |
| Current Accrued Liabilities | 3,977.00 | 3,173.00 | 5,459.00 | 5,191.00 | 4,118.00 | 544.00 | 0.37 | 363.00 | 642.00 | 786.00 | 411.00 | 700.00 | 772.00 | 417.00 | 2,001.00 | 2,134.00 | 2,358.00 | 1,845.00 | 2,200.00 | 2,733.00 |
| Short-Term Debt | 489.00 | 515.00 | 543.00 | 571.00 | 561.00 | 4,210.00 | 7.92 | 7,072.00 | 7,067.00 | 7,112.00 | 7,657.00 | 6,616.00 | 5,208.00 | 5,436.00 | 1,996.00 | 1,470.00 | 1,998.00 | 1,732.00 | 1,300.00 | 607.00 |
| Other Current Liabilities | 2,604.00 | 2,397.00 | 2,130.00 | 1,885.00 | 1,605.00 | 3,791.00 | 3.59 | 3,161.00 | 3,401.00 | 3,357.00 | 3,271.00 | 2,756.00 | 3,587.00 | 3,163.00 | 1,785.00 | 2,700.00 | 2,167.00 | 2,006.00 | 847.00 | 757.00 |
| Non-Current Liabilities | 8,009.00 | 7,743.00 | 8,454.00 | 7,694.00 | 8,242.00 | 8,147.00 | 8.11 | 7,679.00 | 7,581.00 | 6,829.00 | 6,342.00 | 5,727.00 | 5,221.00 | 5,394.00 | 5,246.00 | 5,580.00 | 5,847.00 | 5,565.00 | 5,156.00 | 5,500.00 |
| Long-Term Debt | 372.00 | 490.00 | 602.00 | 714.00 | 861.00 | 1,002.00 | 1.12 | 1,260.00 | 1,396.00 | 1,553.00 | 1,915.00 | 1,785.00 | 1,909.00 | 2,032.00 | 0 | 0 | 0 | 0 | 2,833.00 | 2,702.00 |
| Other Non-Current Liabilities | 7,637.00 | 7,253.00 | 7,852.00 | 6,980.00 | 7,381.00 | 7,145.00 | 6.99 | 6,419.00 | 6,185.00 | 5,276.00 | 4,427.00 | 3,942.00 | 3,312.00 | 3,362.00 | 0 | 0 | 0 | 0 | 2,323.00 | 2,798.00 |
| Equity | 40,950.00 | 36,763.00 | 32,369.00 | 29,831.00 | 25,987.00 | 23,406.00 | 21.52 | 21,311.00 | 18,614.00 | 17,826.00 | 19,007.00 | 20,135.00 | 20,993.00 | 23,711.00 | 28,837.00 | 32,618.00 | 33,244.00 | 35,027.00 | 21,714.00 | 22,524.00 |
| Shareholders Equity | 40,950.00 | 36,763.00 | 32,369.00 | 29,831.00 | 25,987.00 | 70,218.00 | 43,055.52 | 21,311.00 | 55,842.00 | 53,478.00 | 57,021.00 | 20,135.00 | 62,979.00 | 23,711.00 | 28,865.84 | 32,618.00 | 33,244.00 | 35,027.00 | 21,714.00 | 22,524.00 |
| Capital Stock | 2,451.00 | 2,421.00 | 2,356.00 | 2,348.00 | 2,343.00 | 2,327.00 | 2.32 | 2,320.00 | 2,234.00 | 2,217.00 | 11,069.00 | 11,061.00 | 11,061.00 | 11,021.00 | 10,989.00 | 10,979.00 | 10,958.00 | 10,941.00 | 8,392.00 | 8,377.00 |
| Share Premium | 51,093.00 | 50,372.00 | 49,784.00 | 49,386.00 | 49,204.00 | 48,996.00 | 48.77 | 48,602.00 | 46,281.00 | 45,600.00 | 36,589.00 | 36,455.00 | 36,352.00 | 36,197.00 | 36,007.00 | 35,862.00 | 35,701.00 | 35,534.00 | 26,466.00 | 26,346.00 |
| Retained Earnings | -6,541.00 | -9,977.00 | -13,718.00 | -15,850.00 | -19,507.00 | -21,864.00 | -23.53 | -24,209.00 | -24,499.00 | -24,589.00 | -23,249.00 | -21,979.00 | -21,018.00 | -18,105.00 | -12,757.00 | -8,821.00 | -8,013.00 | -6,046.00 | -7,742.00 | -6,797.00 |
| Treasury Shares | 6,053.00 | 6,053.00 | 6,053.00 | 6,053.00 | 6,053.00 | 6,053.00 | 6.05 | 5,402.00 | 5,402.00 | 5,402.00 | 5,402.00 | 5,402.00 | 5,402.00 | 5,402.00 | 5,402.00 | 5,402.00 | 5,402.00 | 0 | 5,402.00 | 5,402.00 |
| Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 742.00 | 650.00 | 992.00 | 1,368.00 | 1,481.00 | 773.00 | 697.00 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 861.00 | 1,005.00 | 1,145.00 | 1,285.00 | 1,422.00 | 5,212.00 | 9.04 | 8,332.00 | 8,463.00 | 8,665.00 | 9,572.00 | 8,730.00 | 7,517.00 | 7,468.00 | 1,996.00 | 1,737.00 | 1,998.00 | 1,732.00 | 4,133.00 | 3,556.00 |
| Net Debt | 0 | 0 | 0 | 0 | 0 | 2,231.00 | 5.75 | 4,876.00 | 4,397.00 | 5,977.00 | 6,749.00 | 6,812.00 | 3,483.00 | 1,564.00 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Shares Outstanding | 3,742.31 | 3,693.18 | 3,584.35 | 3,571.88 | 3,563.06 | 3,535.72 | 3,529.71 | 3,577.00 | 3,432.89 | 3,404.22 | 16,998.19 | 16,984.30 | 16,984.30 | 16,918.46 | 16,864.60 | 16,848.60 | 16,814.34 | 16,785.72 | 12,536.47 | 12,511.97 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | 64,630.00 | 40,219.00 | 19,054.00 | -20,575.23 | 58,664.00 | 38,485.00 | 18.23 | -40,130.00 | 57,786.00 | 37,717.00 | 18,721.00 | -4,942.00 | 30,612.00 | 18,696.00 | 6,585.00 | -15,625.00 | 32,526.00 | 19,899.00 | 8,564.00 |
| Cost Of Revenue | 33,453.00 | 21,234.00 | 10,104.00 | 10,549.00 | 36,993.00 | 0 | 0 | 51,858.00 | 0 | 0 | 0 | 0 | 0 | 15,499.00 | 5,113.00 | -9,871.00 | 20,914.00 | 12,592.00 | 5,468.00 |
| Gross Profit | 31,177.00 | 18,985.00 | 8,950.00 | 7,379.00 | 21,671.00 | 0 | 0 | 22,236.00 | 0 | 0 | 0 | 0 | 0 | 3,197.00 | 1,472.00 | -5,754.00 | 11,612.00 | 7,307.00 | 3,096.00 |
| Operating Expenses | 19,419.00 | 12,072.00 | 6,034.00 | -30,324.25 | 16,052.00 | 35,477.00 | 17.25 | -95,146.00 | 58,963.00 | 39,488.00 | 19,708.00 | 6,668.00 | 40,127.00 | 10,321.00 | 4,916.00 | -8,076.00 | 13,034.00 | 8,526.00 | 3,973.00 |
| Selling, General and Administrative Expenses | 56,156.00 | 34,441.00 | 6,034.00 | -5,662.31 | 16,052.00 | 10,827.00 | 5.30 | -12,419.00 | 17,681.00 | 11,869.00 | 5,882.00 | -8,618.00 | 14,952.00 | 10,321.00 | 4,916.00 | -8,076.00 | 13,034.00 | 8,526.00 | 3,973.00 |
| Research and Development Expenses | 7,805.00 | 5,033.00 | 0 | 7,841.00 | 0 | 0 | 0 | 9,334.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Operating Expenses | -44,542.00 | -27,402.00 | 0.00 | -32,502.94 | 0.00 | 24,650.00 | 11.94 | -92,061.00 | 41,282.00 | 27,619.00 | 13,826.00 | 15,286.00 | 25,175.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income | 11,758.00 | 6,913.00 | 2,916.00 | -799.98 | 5,619.00 | 3,008.00 | 0.98 | 3,158.00 | -1,177.00 | -1,771.00 | -987.00 | 9,002.00 | -9,515.00 | -7,124.00 | -3,444.00 | 2,322.00 | -1,422.00 | -1,219.00 | -877.00 |
| Net Non-Operating Income | -52.00 | -95.00 | -114.00 | 398.28 | -429.00 | -422.00 | -0.28 | 1,066.00 | -1,343.00 | -839.00 | -283.00 | 2,243.00 | -1,157.00 | -1,146.00 | -492.00 | -2,480.00 | -426.00 | 2,405.00 | 183.00 |
| Interest Expense | 136.00 | 42.00 | 3.00 | -295.17 | 281.00 | 280.00 | 0.17 | -296.00 | 429.00 | 298.00 | 144.00 | 20.00 | 70.00 | 39.00 | 15.00 | -59.00 | 37.00 | 18.00 | 4.00 |
| Net Interest | 0 | 0 | 0 | 0 | 0 | -280.00 | -0.17 | 0 | -429.00 | -298.00 | 0 | -20.00 | -70.00 | -39.00 | -15.00 | 112.00 | -37.00 | -18.00 | -4.00 |
| EBT | 11,706.00 | 6,818.00 | 2,802.00 | -401.70 | 5,190.00 | 2,586.00 | 0.70 | 4,224.00 | -2,520.00 | -2,610.00 | -1,270.00 | 11,245.00 | -10,672.00 | -8,270.00 | -3,936.00 | -158.00 | -1,848.00 | 1,186.00 | -694.00 |
| Income Tax | 2,397.00 | 945.00 | 670.00 | 254.98 | 488.00 | 241.00 | 0.02 | 54.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -181.00 | 184.00 | 184.00 | 0.00 |
| Net Income Including Non-Controlling Interests | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,309.00 | -10,672.00 | -8,270.00 | 0 | 0 | -970.00 | 0 | 0 |
| Net Income Non-Controlling Interests | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0 | 0 | 1,123.00 | 0 | 0 |
| Net Income | 11,706.00 | 5,873.00 | 2,132.00 | 722.00 | 4,702.00 | 2,345.00 | 681.00 | 0 | -2,520.00 | -2,610.00 | 0 | -11,633.00 | 0 | 0 | 0 | 0 | 153.00 | 1,002.00 | -694.00 |
| EBIT | 11,842.00 | 6,860.00 | 2,805.00 | -696.88 | 5,471.00 | 2,866.00 | 0.88 | 3,928.00 | -2,091.00 | -2,312.00 | -1,126.00 | 11,265.00 | -10,602.00 | -8,231.00 | -3,921.00 | -217.00 | -1,811.00 | 1,204.00 | -690.00 |
| Deprecation and Amortization | 1,325.00 | 867.00 | 427.00 | -380.41 | 1,251.00 | 821.00 | 0.41 | -738.00 | 1,218.00 | 777.00 | 378.00 | -676.00 | 1,061.00 | 696.00 | 342.00 | -618.00 | 1,033.00 | 681.00 | 298.00 |
| EBITDA | 13,167.00 | 7,727.00 | 3,232.00 | -1,077.28 | 6,722.00 | 3,687.00 | 1.28 | 3,190.00 | -873.00 | -1,535.00 | -748.00 | 10,589.00 | -9,541.00 | -7,535.00 | -3,579.00 | -835.00 | -778.00 | 1,885.00 | -392.00 |
| EPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.00 | -0.00 | 0 | 0 | 0.00 | -0.00 | -0.00 | 0 | 0.00 | -0.00 | 0.00 | 0 |
| Diluted EPS | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.00 | -0.00 | 0 | 0 | 0.00 | -0.00 | -0.00 | 0 | 0.00 | -0.00 | 0.00 | 0 |
| Average Shares Outstanding Basic | 3,643.10 | 3,609.74 | 3,572.58 | 10,675.90 | 3,536.10 | 0 | 0 | 1,134.80 | 3,404.39 | 0 | 0 | -33,680.49 | 16,889.55 | 16,858.58 | 0 | -14,261,126.49 | 14,307,847.00 | 13,043.48 | 0.01 |
| Average Shares Outstanding Diluted | 3,913.15 | 3,893.46 | 3,893.14 | 11,220.76 | 3,623.24 | 0 | 0 | 0.00 | 0 | 0 | 0 | 11,249.38 | 16,889.55 | 16,858.58 | 0 | -30,360,687.01 | 16,795,356.00 | 13,625,095.00 | 0.01 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 16,435.00 | 6,002.00 | 2,100.00 | 353.79 | 8,210.00 | 2,881.00 | -0.79 | -4,384.00 | 3,940.00 | 1,541.00 | 558.00 | 6,460.00 | -6,858.00 | -5,307.00 | -3,295.00 | 103.00 | -3,619.00 | -2,825.00 | 39.00 |
| Operating Net Income | 21,015.00 | 5,873.00 | 6,396.00 | 22,811.68 | 4,702.00 | -2,345.00 | -0.68 | -600.00 | -2,520.00 | -2,610.00 | 1,270.00 | -2,227.00 | 10,672.00 | -8,270.00 | -11,808.00 | -1,648.00 | -2,062.00 | 1,002.00 | -694.00 |
| Deprecation and Amortization | 1,325.00 | 867.00 | 427.00 | -380.41 | 1,251.00 | 821.00 | 0.41 | -738.00 | 1,218.00 | 777.00 | 378.00 | -676.00 | 1,061.00 | 696.00 | 342.00 | -618.00 | 1,033.00 | 681.00 | 298.00 |
| Deferred Income Tax | 168.00 | -655.00 | -1,544.00 | -2,672.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 184.00 | 184.00 | 0 |
| Share Based Compensation | 1,455.00 | 818.00 | 393.00 | 22.95 | 625.00 | 132.00 | 0.06 | -140.00 | 163.00 | 119.00 | 58.00 | -536.00 | 205.00 | 377.00 | 225.00 | -212.00 | 215.00 | 65.00 | 238.00 |
| Change in Working Capital | 4,654.00 | 4,193.00 | 1,797.00 | -1,529.42 | -3,892.00 | 2,280.00 | 2.42 | -4,912.00 | 404.00 | 1,171.00 | 3,024.00 | 91.00 | 14,408.00 | 2,026.00 | -1,081.00 | -6,274.00 | 2,169.00 | -2,485.00 | -746.00 |
| Other Operating Activities | -12,182.00 | -5,094.00 | -5,369.00 | -17,899.01 | 5,524.00 | 1,993.00 | -2.99 | 2,006.00 | 4,675.00 | 2,084.00 | -4,172.00 | 9,808.00 | -33,204.00 | -136.00 | 9,027.00 | 9,223.00 | -5,158.00 | -2,272.00 | 943.00 |
| Investing Cash Flow | -2,394.00 | -1,465.00 | -268.00 | 54.21 | -871.00 | -418.00 | -0.21 | 1,228.00 | -1,835.00 | -918.00 | -592.00 | 268.00 | -959.00 | -714.00 | -345.00 | 2,149.00 | -1,921.00 | -1,541.00 | -1,031.00 |
| Capital Expenditure | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Purchase/Sale of PPE | 878.00 | 519.00 | 268.00 | -54.21 | 871.00 | 418.00 | 0.21 | -1,228.00 | 1,835.00 | 918.00 | 592.00 | -268.00 | 959.00 | 714.00 | 345.00 | 1,385.00 | 0 | 0 | 1,031.00 |
| Net Purchase/Sale of Investments Net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Purchase/Sale of Business | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Loan & Lease Activity | 0 | 0 | 0 | 14.00 | 0 | ||||||||||||||
| Other Investing Activities | -3,272.00 | -1,984.00 | -536.00 | 108.43 | -1,742.00 | -836.00 | -0.43 | 2,456.00 | -3,670.00 | -1,836.00 | -1,184.00 | 536.00 | -1,918.00 | -1,428.00 | -690.00 | 792.00 | -1,935.00 | -1,555.00 | -2,076.00 |
| Financing Cash Flow | 355.00 | 241.00 | 13.00 | 2,969.16 | -6,622.00 | -2,938.00 | 0.84 | 871.00 | 43.00 | 147.00 | 939.00 | 55.00 | 1,271.00 | 1,345.00 | -583.00 | -14,131.00 | 12,801.00 | 13,201.00 | 529.00 |
| Net Issuance/Repayment of Debt | 0 | 0 | 0 | -60,909.22 | 99,340.00 | 60,880.00 | 29.22 | -89,850.00 | 117,812.00 | 81,223.00 | 40,694.00 | 12,509.00 | 198.00 | 2,620.00 | 0 | -19,449.00 | 11,559.00 | 16,542.00 | 821.00 |
| Net Issuance/Repurchase of Equity | 355.00 | 241.00 | 13.00 | 32.00 | 0 | 0 | 0 | 1,935.00 | 63.00 | 50.00 | 15.00 | 0 | 0 | 0 | 0 | 11,559.00 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,006.00 | 1,519.00 | 1,011.00 | 505.00 | 0 | 836.00 | 501.00 | 250.00 |
| Other Financing Activities | 0.00 | 0.00 | 0.00 | 63,846.38 | -105,962.00 | -63,818.00 | -28.38 | 88,786.00 | -117,832.00 | -81,126.00 | -39,770.00 | -11,448.00 | -446.00 | -2,286.00 | -1,088.00 | -4,654.00 | 406.00 | -3,842.00 | -542.00 |
| Net Change in Cash | 14,396.00 | 4,778.00 | 1,845.00 | 3,377.16 | 717.00 | -475.00 | -0.16 | -2,285.00 | 2,148.00 | 770.00 | 905.00 | 6,783.00 | -6,546.00 | -4,676.00 | -4,223.00 | 3,754.00 | 0 | 0 | 0 |
| Cash at Beginning of Period | 7,075.00 | 7,075.00 | 7,075.00 | 3,697.84 | 3,456.00 | 3,456.00 | 3.46 | 5,741.00 | 1,918.00 | 1,918.00 | 1,918.00 | -4,865.00 | 10,580.00 | 0 | 0 | 0.00 | 0 | 0 | 0 |
| Cash at End of Period | 21,471.00 | 11,853.00 | 8,920.00 | 7,075.00 | 4,173.00 | 2,981.00 | 3.30 | 3,456.00 | 4,066.00 | 2,688.00 | 2,823.00 | 1,918.00 | 4,034.00 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |