EQH
Valuation Ratios
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Price to Earnings | 12.35 | 9.54 | 6.35 | -26.44 | -16.40 |
| Price to Sales | 1.22 | 1.11 | 0.77 | 1.24 | 0.93 |
| Book Value Per Common Share | 10.49 | 15.78 | 9.14 | 58.35 | 35.34 |
| Price to Book | 4.50 | 2.11 | 3.14 | 0.56 | 0.72 |
| Price to Operating Cash Flow | 4.41 | 5.33 | 11.14 | -41.22 | 4.59 |
| Price to Free Cash Flow | |||||
| Enterprise Value to EBITDA | 18634.50 | 316785.55 |
| 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 | -9.35 | -53.94 | 325.56 | 38.56 | 26.71 | 126.70 | 5.17 | 10.86 | 56.42 | 3.98 | 4.43 | 21.47 | -16.84 | -9.31 | -9.43 | |||||
| Price to Sales | 1.83 | 2.47 | 3.50 | 1.55 | 2.33 | 5.63 | 1.20 | 2.06 | 3.90 | 0.83 | 1.10 | 3.05 | 1.63 | 3.19 | 12.28 | |||||
| Book Value Per Common Share | 0.21 | 3.42 | 7.91 | 10.49 | 10.04 | 5.15 | 6.14 | 15.78 | 5.07 | 10.29 | 10.51 | 9.14 | 9.47 | 14.68 | 20.14 | 58.35 | 28.46 | 27.91 | 24.96 | 35.34 |
| Price to Book | 240.78 | 16.39 | 6.59 | 4.50 | 4.19 | 7.93 | 6.19 | 2.11 | 5.60 | 2.64 | 2.42 | 3.14 | 2.78 | 1.78 | 1.53 | 0.56 | 1.04 | 1.09 | 1.31 | 0.72 |
| Price to Operating Cash Flow | 17.69 | 34.35 | 101.48 | 8.48 | 14.48 | 404.79 | 54.68 | -43.08 | -15.65 | -13.46 | -12.14 | -16.45 | -35.43 | -21.96 | -1013.04 | |||||
| Price to Free Cash Flow | ||||||||||||||||||||
| Enterprise Value to EBITDA |
Earnings Data
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Earning YoY | 9.46 | -22.79 | |||
| Revenue YoY | 18.13 | -24.89 | 27.01 | -11.11 | |
| EBITDA YoY | 1288.40 | ||||
| Net Profit YoY | 0.38 | -27.06 |
| 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 | 159900.00 | -28.76 | 410.00 | 119.60 | 455.56 | 12.39 | 309.03 | 179900.00 | ||||||||||||
| Revenue YoY | 20.90 | 51.62 | 53.59 | 157.40 | 76.55 | 100.85 | 33.02 | 131.03 | 88.11 | 255.85 | ||||||||||
| EBITDA YoY | 123.95 | |||||||||||||||||||
| Net Profit YoY | -74.07 | -24.72 | 375.44 | 113.68 | 428.81 | 11.86 | 301.57 | -81.56 |
Financial Strength
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Cash Per Common Share | 30.16 | 30.53 | 15.01 | 16.02 | 30.43 |
| Quick Ratio | |||||
| Current Ratio | |||||
| Debt to Equity | 0.43 | 0.84 | 0.76 | 0.84 | 0.97 |
| Long-Term Debt to Equity |
| 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 | 50.27 | 53.20 | 30.43 | 31.26 | 36.38 | 35.76 | 35.42 | 32.01 | 20.05 | 23.89 | 16.15 | 15.53 | 12.53 | 14.72 | 16.22 | 17.09 | 13.80 | 15.84 | 26.75 | 31.09 |
| Quick Ratio | ||||||||||||||||||||
| Current Ratio | ||||||||||||||||||||
| Debt to Equity | 0.41 | 0.41 | 0.40 | 0.43 | 0.69 | 0.68 | 0.81 | 0.84 | 0.79 | 0.82 | 0.81 | 0.76 | 0.74 | 0.75 | 0.81 | 0.84 | 0.84 | 0.96 | 1.03 | 0.97 |
| Long-Term Debt to Equity |
Profitability
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| ROA | 0.13 | 0.21 | 0.30 | -0.07 | -0.12 |
| ROE | 0.19 | 0.39 | 0.53 | -0.13 | -0.24 |
| Gross Margin | -12.78 | -14.51 | 66.91 | 59.13 | 34.38 |
| Operating Margin | 31.88 | 23.51 | 36.25 | 0.11 | -22.92 |
| EBITDA Margin | 40.12 | 3.67 | -9.92 | ||
| Net Profit Margin | 10.51 | 12.37 | 12.73 | -3.98 | -5.22 |
| 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 | -0.15 | -0.03 | 0.01 | 0.06 | 0.08 | 0.02 | 0.34 | 0.16 | 0.03 | 0.46 | 0.40 | 0.10 | -0.12 | -0.25 | -0.29 | |||||
| ROE | -0.21 | -0.04 | 0.01 | 0.10 | 0.13 | 0.03 | 0.61 | 0.29 | 0.06 | 0.79 | 0.71 | 0.17 | -0.21 | -0.48 | -0.58 | |||||
| Gross Margin | -32.44 | 17.87 | 80.49 | -24.57 | -33.43 | -110.49 | 7.94 | -52.34 | -33.98 | 70.54 | 70.34 | 63.77 | 54.41 | 42.31 | -6.68 | |||||
| Operating Margin | -17.17 | -1.05 | 5.00 | 12.82 | 18.24 | 13.63 | 20.94 | 4.14 | -13.66 | 32.44 | 35.44 | 22.49 | -3.50 | -32.27 | -145.36 | |||||
| EBITDA Margin | 23.00 | |||||||||||||||||||
| Net Profit Margin | -19.02 | -4.12 | 1.38 | 4.63 | 9.44 | 5.11 | 23.93 | 19.77 | 7.51 | 21.24 | 25.25 | 14.53 | -8.98 | -33.27 | -129.05 |
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 | 1,000,455,000.00 | 611,935,000.00 | 592,245,000.00 | 625,833,000.00 | 536,629,000.00 |
| Cash and Short-Term Investments | 9,687,000.00 | 10,688,000.00 | 5,669,000.00 | 6,686,000.00 | 13,704,000.00 |
| Cash and Cash Equivalents | 8,592,000.00 | 9,631,000.00 | 4,992,000.00 | 6,055,000.00 | 8,151,000.00 |
| Short-Term Investments | 1,095,000.00 | 1,057,000.00 | 677,000.00 | 631,000.00 | 5,553,000.00 |
| Net Receivables | 1,961,000.00 | 1,837,000.00 | 2,338,000.00 | 2,599,000.00 | 2,223,000.00 |
| Inventory | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0 | 0 | 0 | 0 | 0 |
| Property, Plant, Equipment Net | 618,000.00 | 516,000.00 | 520,000.00 | 637,000.00 | 691,000.00 |
| 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 | 2,750,000.00 | 2,050,000.00 | 714,000.00 | 195,000.00 | 0 |
| Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 |
| Liabilities | 299,579,000.00 | 278,711,000.00 | 256,665,000.00 | 285,385,000.00 | 264,112,000.00 |
| Payables and Expenses | 0 | 0 | 0 | 0 | 0 |
| Account Payables | 0 | 0 | 0 | 0 | 0 |
| Current Accrued Liabilities | 0 | 0 | 0 | 0 | 0 |
| Short-Term Debt | 0 | 254,000.00 | 2,277,000.00 | 92,000.00 | 0 |
| Other Current Liabilities | 0 | 0 | 0 | 0 | 0 |
| Long-Term Debt | 3,833,000.00 | 3,820,000.00 | 3,322,000.00 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 |
| Equity | 700,876,000.00 | 333,224,000.00 | 335,580,000.00 | 340,448,000.00 | 272,517,000.00 |
| Shareholders Equity | 3,250,000.00 | 5,269,000.00 | 3,338,000.00 | 22,830,000.00 | 15,576,000.00 |
| Capital Stock | 5,000.00 | 5,000.00 | 4,000.00 | 4,000.00 | 5,000.00 |
| Share Premium | 2,336,000.00 | 2,328,000.00 | 2,299,000.00 | 1,919,000.00 | 1,985,000.00 |
| Retained Earnings | 10,647,000.00 | 10,243,000.00 | 9,924,000.00 | 8,880,000.00 | 10,699,000.00 |
| Treasury Shares | 4,198,000.00 | 3,712,000.00 | 3,297,000.00 | 2,850,000.00 | 2,245,000.00 |
| Accumulated Other Comprehensive Income | -8,712,000.00 | -15,600,400.00 | -8,834,000.00 | 2,004,000.00 | 3,863,000.00 |
| Minority Interest | 1,858,000.00 | 1,739,000.00 | 1,740,000.00 | 1,576,000.00 | 1,601,000.00 |
| Investments | 150,440,000.00 | 134,526,000.00 | 121,565,000.00 | 143,784,000.00 | 644,037,000.00 |
| Debt | 3,833,000.00 | 8,148,000.00 | 8,921,000.00 | 768,000.00 | 855,000.00 |
| Net Debt | 0 | 0 | 3,252,000.00 | 0 | 0 |
| Common Shares Outstanding | 309,900.25 | 333,877.99 | 365,081.94 | 391,290.22 | 440,776.01 |
| Preferred Shares Outstanding | 61.77 | 64.00 | 64.00 | 64.00 | 52.00 |
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Revenues | 12,437,000.00 | 10,528,000.00 | 14,017,000.00 | 11,036,000.00 | 12,415,000.00 |
| Net Premiums | 1,162,000.00 | 1,104,000.00 | 994,000.00 | 960,000.00 | 997,000.00 |
| Cost Of Revenue | 14,026,000.00 | 12,056,000.00 | 4,638,000.00 | 4,510,000.00 | 8,147,000.00 |
| Gross Profit | -1,589,000.00 | -1,528,000.00 | 9,379,000.00 | 6,526,000.00 | 4,268,000.00 |
| Selling, General and Administrative Expenses | 313,000.00 | 294,000.00 | 328,000.00 | 274,000.00 | 252,000.00 |
| Interest Income | 0 | 0 | 0 | 726,000.00 | 647,000.00 |
| Interest Expense | 612,000.00 | 609,000.00 | 654,000.00 | 726,000.00 | 647,000.00 |
| Net Interest | 0 | 0 | 0 | 726,000.00 | 647,000.00 |
| EBT | 3,353,000.00 | 1,866,000.00 | 4,427,000.00 | -714,000.00 | -3,492,000.00 |
| Income Tax | 266,000.00 | 1,037,000.00 | 469,000.00 | 84,000.00 | 962,000.00 |
| Net Income Including Non-Controlling Interests | 791,000.00 | 961,000.00 | 1,544,000.00 | -854,000.00 | -944,000.00 |
| Net Income Non-Controlling Interests | 516,000.00 | 341,000.00 | 241,000.00 | 415,000.00 | 296,000.00 |
| Net Income | 1,307,000.00 | 1,302,000.00 | 1,785,000.00 | -439,000.00 | -648,000.00 |
| EBIT | 3,965,000.00 | 2,475,000.00 | 5,081,000.00 | 12,000.00 | -2,845,000.00 |
| Deprecation and Amortization | 0.00 | 0.00 | 542,000.00 | 393,000.00 | 1,613,000.00 |
| EBITDA | 0 | 0 | 5,623,000.00 | 405,000.00 | -1,232,000.00 |
| 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 | 321,200.00 | 350,100.00 | 377,600.00 | 417,400.00 | 450,400.00 |
| Average Shares Outstanding Diluted | 324,800.00 | 351,600.00 | 379,900.00 | 417,400.00 | 450,400.00 |
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Operating Cash Flow | 3,432,000.00 | 2,186,000.00 | 973,000.00 | -332,000.00 | 2,510,000.00 |
| Operating Net Income | 3,146,000.00 | 2,941,000.00 | 3,955,000.00 | -548,000.00 | -2,838,000.00 |
| Deprecation and Amortization | 0 | 0 | 542,000.00 | 393,000.00 | 1,613,000.00 |
| Deferred Income Tax | 146,000.00 | -934,000.00 | 494,000.00 | -274,000.00 | -749,000.00 |
| Share Based Compensation | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | 698,000.00 | -916,000.00 | 722,000.00 | -210,000.00 | -334,000.00 |
| Other Operating Activities | -558,000.00 | 1,095,000.00 | -4,740,000.00 | 307,000.00 | 4,818,000.00 |
| Investing Cash Flow | -14,858,000.00 | -4,097,000.00 | -8,052,000.00 | -12,351,000.00 | -8,839,000.00 |
| Capital Expenditure | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Purchase/Sale of PPE | 0 | 0 | 0 | 0 | 0 |
| Net Purchase/Sale of Investments Net | 37,962,000.00 | 26,676,000.00 | 36,759,000.00 | 87,872,000.00 | 53,548,000.00 |
| Net Purchase/Sale of Business | 0 | 0 | -40,000.00 | 0 | 55,000.00 |
| Other Investing Activities | -52,820,000.00 | -30,773,000.00 | -44,771,000.00 | -100,223,000.00 | -62,442,000.00 |
| Financing Cash Flow | 10,254,000.00 | 6,533,000.00 | 6,231,000.00 | 10,644,000.00 | 8,738,000.00 |
| Net Issuance/Repayment of Debt | 897,000.00 | 86,000.00 | 147,000.00 | 372,000.00 | 1,200,000.00 |
| Net Issuance/Repurchase of Equity | 3,138,000.00 | 2,738,000.00 | 2,498,000.00 | 5,460,000.00 | 1,848,000.00 |
| Dividends Paid | 764,000.00 | 762,000.00 | 748,000.00 | 750,000.00 | 700,000.00 |
| Other Financing Activities | 5,455,000.00 | 2,947,000.00 | 2,838,000.00 | 4,062,000.00 | 4,990,000.00 |
| Net Change in Cash | -1,192,000.00 | 4,645,000.00 | -904,000.00 | -2,057,000.00 | 2,432,000.00 |
| Cash at Beginning of Period | 8,156,000.00 | 3,594,000.00 | 5,185,000.00 | 7,245,000.00 | 3,747,000.00 |
| Cash at End of Period | 6,964,000.00 | 8,239,000.00 | 4,281,000.00 | 5,188,000.00 | 6,179,000.00 |
| 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 | 1,069,213,000.00 | 1,033,161,000.00 | 993,701,000.00 | 1,000,455,000.00 | 719,567,000.00 | 700,630,000.00 | 626,994,000.00 | 611,935,000.00 | 582,099,000.00 | 585,375,000.00 | 569,120,000.00 | 592,245,000.00 | 565,467,000.00 | 572,521,000.00 | 596,670,000.00 | 625,833,000.00 | 596,183,000.00 | 556,972,000.00 | 521,210,000.00 | 536,629,000.00 |
| Cash and Short-Term Investments | 15,202,000.00 | 16,252,000.00 | 9,367,000.00 | 9,687,000.00 | 11,794,000.00 | 11,701,000.00 | 11,697,000.00 | 10,688,000.00 | 7,105,000.00 | 8,566,000.00 | 5,846,000.00 | 5,669,000.00 | 4,770,000.00 | 5,647,000.00 | 6,302,000.00 | 6,686,000.00 | 5,839,000.00 | 6,799,000.00 | 11,616,000.00 | 13,704,000.00 |
| Cash and Cash Equivalents | 13,607,000.00 | 14,957,000.00 | 8,164,000.00 | 8,592,000.00 | 9,579,000.00 | 9,684,000.00 | 10,357,000.00 | 9,631,000.00 | 6,096,000.00 | 7,693,000.00 | 5,018,000.00 | 4,992,000.00 | 4,139,000.00 | 5,109,000.00 | 5,713,000.00 | 6,055,000.00 | 5,255,000.00 | 5,761,000.00 | 6,795,000.00 | 8,151,000.00 |
| Short-Term Investments | 1,595,000.00 | 1,295,000.00 | 1,203,000.00 | 1,095,000.00 | 2,215,000.00 | 2,017,000.00 | 1,340,000.00 | 1,057,000.00 | 1,009,000.00 | 873,000.00 | 828,000.00 | 677,000.00 | 631,000.00 | 538,000.00 | 589,000.00 | 631,000.00 | 584,000.00 | 1,038,000.00 | 4,821,000.00 | 5,553,000.00 |
| Net Receivables | 1,996,000.00 | 1,933,000.00 | 1,931,000.00 | 1,961,000.00 | 1,898,000.00 | 1,801,000.00 | 1,808,000.00 | 1,837,000.00 | 2,017,000.00 | 2,053,000.00 | 2,203,000.00 | 2,338,000.00 | 2,539,000.00 | 2,666,000.00 | 2,744,000.00 | 2,599,000.00 | 2,639,000.00 | 2,474,000.00 | 2,361,000.00 | 2,223,000.00 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Property, Plant, Equipment Net | 0 | 0 | 0 | 618,000.00 | 0 | 0 | 0 | 516,000.00 | 0 | 0 | 0 | 520,000.00 | 0 | 0 | 0 | 637,000.00 | 0 | 0 | 0 | 691,000.00 |
| 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 | 2,337,000.00 | 1,749,000.00 | 1,687,000.00 | 2,750,000.00 | 1,701,000.00 | 2,117,000.00 | 2,063,000.00 | 2,050,000.00 | 2,035,000.00 | 1,726,000.00 | 1,294,000.00 | 714,000.00 | 2,222,000.00 | 1,674,000.00 | 1,111,000.00 | 195,000.00 | 293,000.00 | 428,000.00 | 509,000.00 | 0 |
| Other Non-Current Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Liabilities | 312,495,000.00 | 300,162,000.00 | 282,891,000.00 | 299,579,000.00 | 292,796,000.00 | 283,297,000.00 | 280,845,000.00 | 278,711,000.00 | 256,349,000.00 | 263,226,000.00 | 255,460,000.00 | 256,665,000.00 | 240,441,000.00 | 246,173,000.00 | 267,826,000.00 | 285,385,000.00 | 271,297,000.00 | 272,647,000.00 | 264,470,000.00 | 264,112,000.00 |
| Payables and Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Account Payables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Accrued Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 254,000.00 | 0 | 0 | 982,000.00 | 2,277,000.00 | 0 | 0 | 0 | 92,000.00 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Debt | 3,833,000.00 | 4,332,000.00 | 4,330,000.00 | 3,833,000.00 | 3,831,000.00 | 3,830,000.00 | 3,821,000.00 | 3,820,000.00 | 3,820,000.00 | 3,819,000.00 | 3,819,000.00 | 3,322,000.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity | 756,718,000.00 | 732,999,000.00 | 710,810,000.00 | 700,876,000.00 | 426,771,000.00 | 417,333,000.00 | 346,149,000.00 | 333,224,000.00 | 325,750,000.00 | 322,149,000.00 | 313,660,000.00 | 335,580,000.00 | 325,026,000.00 | 326,348,000.00 | 328,844,000.00 | 340,448,000.00 | 324,886,000.00 | 284,325,000.00 | 256,740,000.00 | 272,517,000.00 |
| Shareholders Equity | 61,000.00 | 1,033,000.00 | 2,423,000.00 | 3,250,000.00 | 3,168,000.00 | 1,657,000.00 | 2,012,000.00 | 5,269,000.00 | 1,735,000.00 | 3,605,000.00 | 3,773,000.00 | 3,338,000.00 | 3,504,000.00 | 5,535,000.00 | 7,739,000.00 | 22,830,000.00 | 11,520,000.00 | 11,732,000.00 | 10,693,000.00 | 15,576,000.00 |
| Capital Stock | 5,000.00 | 5,000.00 | 5,000.00 | 5,000.00 | 5,000.00 | 5,000.00 | 5,000.00 | 5,000.00 | 3,000.00 | 4,000.00 | 4,000.00 | 4,000.00 | 4,000.00 | 4,000.00 | 4,000.00 | 4,000.00 | 5,000.00 | 5,000.00 | 5,000.00 | 5,000.00 |
| Share Premium | 1,917,000.00 | 1,901,000.00 | 2,305,000.00 | 2,336,000.00 | 2,343,000.00 | 2,337,000.00 | 2,322,000.00 | 2,328,000.00 | 2,308,000.00 | 2,297,000.00 | 2,298,000.00 | 2,299,000.00 | 2,027,000.00 | 1,918,000.00 | 1,933,000.00 | 1,919,000.00 | 1,917,000.00 | 1,980,000.00 | 1,928,000.00 | 1,985,000.00 |
| Retained Earnings | 8,360,000.00 | 9,870,000.00 | 10,447,000.00 | 10,647,000.00 | 9,977,000.00 | 10,317,000.00 | 10,110,000.00 | 10,243,000.00 | 11,163,000.00 | 10,325,000.00 | 9,806,000.00 | 9,924,000.00 | 10,839,000.00 | 10,718,000.00 | 9,312,000.00 | 8,880,000.00 | 8,857,000.00 | 8,739,000.00 | 8,758,000.00 | 10,699,000.00 |
| Treasury Shares | 5,011,000.00 | 4,423,000.00 | 4,296,000.00 | 4,198,000.00 | 4,072,000.00 | 3,932,000.00 | 3,801,000.00 | 3,712,000.00 | 3,592,000.00 | 3,493,000.00 | -3,400,000.00 | 3,297,000.00 | 3,202,000.00 | 3,065,000.00 | 3,070,000.00 | 2,850,000.00 | 2,537,000.00 | 2,537,000.00 | 2,300,000.00 | 2,245,000.00 |
| Accumulated Other Comprehensive Income | -6,191,000.00 | -7,432,000.00 | -7,567,000.00 | -8,712,000.00 | -6,595,000.00 | -8,645,000.00 | -8,166,000.00 | -15,600,400.00 | -9,802,000.00 | -7,142,000.00 | -6,516,000.00 | -8,834,000.00 | -7,876,000.00 | -5,548,000.00 | -1,787,000.00 | 2,004,000.00 | 1,876,000.00 | 1,983,000.00 | 740,000.00 | 3,863,000.00 |
| Minority Interest | 1,456,000.00 | 1,456,000.00 | 1,804,000.00 | 1,858,000.00 | 1,755,000.00 | 1,741,000.00 | 1,723,000.00 | 1,739,000.00 | 1,639,000.00 | 1,707,000.00 | 1,717,000.00 | 1,740,000.00 | 1,479,000.00 | 1,410,000.00 | 1,529,000.00 | 1,576,000.00 | 1,492,000.00 | 1,572,000.00 | 1,575,000.00 | 1,601,000.00 |
| Investments | 137,879,000.00 | 152,623,000.00 | 150,055,000.00 | 150,440,000.00 | 144,412,000.00 | 135,986,000.00 | 129,760,000.00 | 134,526,000.00 | 123,657,000.00 | 123,222,000.00 | 121,007,000.00 | 121,565,000.00 | 116,352,000.00 | 116,333,000.00 | 122,221,000.00 | 143,784,000.00 | 125,739,000.00 | 124,458,000.00 | 596,154,000.00 | 644,037,000.00 |
| Debt | 3,833,000.00 | 4,332,000.00 | 4,330,000.00 | 3,833,000.00 | 3,831,000.00 | 3,830,000.00 | 3,821,000.00 | 8,148,000.00 | 3,820,000.00 | 3,819,000.00 | 4,801,000.00 | 8,921,000.00 | 0 | 0 | 0 | 768,000.00 | 0 | 0 | 0 | 855,000.00 |
| Net Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,252,000.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Shares Outstanding | 289,208.85 | 301,768.06 | 306,340.80 | 309,900.25 | 315,465.25 | 321,591.49 | 327,616.17 | 333,877.99 | 342,074.65 | 350,240.16 | 359,090.00 | 365,081.94 | 370,115.00 | 376,922.39 | 384,314.30 | 391,290.22 | 404,746.94 | 420,325.96 | 428,451.41 | 440,776.01 |
| Preferred Shares Outstanding | 44.00 | 50.61 | 61.77 | 61.77 | 64.00 | 64.00 | 64.00 | 64.00 | 64.00 | 64.00 | 64.00 | 64.00 | 64.00 | 64.00 | 64.00 | 64.00 | 64.00 | 64.00 | 64.00 | 52.00 |
| 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 | 8,388,000.00 | 6,938,000.00 | 4,576,000.00 | -4,349,000.00 | 8,816,000.00 | 5,740,000.00 | 2,230,000.00 | -4,921,000.00 | 8,358,000.00 | 4,734,000.00 | 2,357,000.00 | -11,160,000.00 | 12,121,000.00 | 9,112,000.00 | 3,944,000.00 | -1,938,000.00 | 7,718,000.00 | 4,103,000.00 | 1,153,000.00 |
| Net Premiums | 822,000.00 | 564,000.00 | 304,000.00 | -540,000.00 | 870,000.00 | 557,000.00 | 275,000.00 | -551,000.00 | 823,000.00 | 556,000.00 | 276,000.00 | -482,000.00 | 744,000.00 | 485,000.00 | 247,000.00 | -526,000.00 | 729,000.00 | 499,000.00 | 258,000.00 |
| Cost Of Revenue | 11,109,000.00 | 5,698,000.00 | 893,000.00 | -9,309,000.00 | 10,982,000.00 | 7,659,000.00 | 4,694,000.00 | -6,008,000.00 | 7,694,000.00 | 7,212,000.00 | 3,158,000.00 | -3,065,000.00 | 3,571,000.00 | 2,703,000.00 | 1,429,000.00 | -2,606,000.00 | 3,519,000.00 | 2,367,000.00 | 1,230,000.00 |
| Gross Profit | -2,721,000.00 | 1,240,000.00 | 3,683,000.00 | 4,960,000.00 | -2,166,000.00 | -1,919,000.00 | -2,464,000.00 | 1,087,000.00 | 664,000.00 | -2,478,000.00 | -801,000.00 | -8,095,000.00 | 8,550,000.00 | 6,409,000.00 | 2,515,000.00 | 668,000.00 | 4,199,000.00 | 1,736,000.00 | -77,000.00 |
| Selling, General and Administrative Expenses | 0 | 0 | 0 | 313,000.00 | 0 | 0 | 0 | 294,000.00 | 0 | 0 | 0 | 328,000.00 | 0 | 0 | 0 | 274,000.00 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 726,000.00 | 0 | 0 | 0 |
| Interest Expense | 177,000.00 | 116,000.00 | 55,000.00 | 240,000.00 | 196,000.00 | 119,000.00 | 57,000.00 | 156,000.00 | 200,000.00 | 116,000.00 | 137,000.00 | 48,000.00 | 304,000.00 | 202,000.00 | 100,000.00 | -10,000.00 | 364,000.00 | 240,000.00 | 132,000.00 |
| Net Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 726,000.00 | 0 | 0 | 0 |
| EBT | -1,617,000.00 | -189,000.00 | 174,000.00 | 1,244,000.00 | 934,000.00 | 928,000.00 | 247,000.00 | 695,000.00 | 1,550,000.00 | 80,000.00 | -459,000.00 | -3,015,000.00 | 3,628,000.00 | 3,027,000.00 | 787,000.00 | 3,292,000.00 | -634,000.00 | -1,564,000.00 | -1,808,000.00 |
| Income Tax | 189,000.00 | 56,000.00 | 24,000.00 | -16,000.00 | 106,000.00 | 146,000.00 | 30,000.00 | -1,382,000.00 | 677,000.00 | 1,017,000.00 | 725,000.00 | -1,001,000.00 | 707,000.00 | 615,000.00 | 148,000.00 | -933,000.00 | 222,000.00 | 387,000.00 | 408,000.00 |
| Net Income Including Non-Controlling Interests | -1,842,000.00 | -439,000.00 | -24,000.00 | 470,000.00 | 8,000.00 | 302,000.00 | 11,000.00 | -1,670,000.00 | 1,768,000.00 | 775,000.00 | 88,000.00 | -3,562,000.00 | 2,409,000.00 | 2,190,000.00 | 507,000.00 | 3,249,000.00 | -974,000.00 | -1,553,000.00 | -1,576,000.00 |
| Net Income Non-Controlling Interests | 247,000.00 | 153,000.00 | 87,000.00 | -227,000.00 | 400,000.00 | 240,000.00 | 103,000.00 | -141,000.00 | 232,000.00 | 161,000.00 | 89,000.00 | -101,000.00 | 165,000.00 | 111,000.00 | 66,000.00 | -142,000.00 | 281,000.00 | 188,000.00 | 88,000.00 |
| Net Income | -1,595,000.00 | -286,000.00 | 63,000.00 | 243,000.00 | 408,000.00 | 542,000.00 | 114,000.00 | -1,811,000.00 | 2,000,000.00 | 936,000.00 | 177,000.00 | -3,663,000.00 | 2,574,000.00 | 2,301,000.00 | 573,000.00 | 3,107,000.00 | -693,000.00 | -1,365,000.00 | -1,488,000.00 |
| EBIT | -1,440,000.00 | -73,000.00 | 229,000.00 | 1,484,000.00 | 1,130,000.00 | 1,047,000.00 | 304,000.00 | 851,000.00 | 1,750,000.00 | 196,000.00 | -322,000.00 | -2,967,000.00 | 3,932,000.00 | 3,229,000.00 | 887,000.00 | 3,282,000.00 | -270,000.00 | -1,324,000.00 | -1,676,000.00 |
| Deprecation and Amortization | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 522,000.00 | 0.00 | 0.00 | 20,000.00 | 393,000.00 | 0.00 | 0.00 | 0.00 |
| EBITDA | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,716,000.00 | 0 | 0 | 907,000.00 | 405,000.00 | 0 | 0 | 0 |
| EPS | -0.01 | -0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -0.00 | 0.01 | 0.00 | 0.00 | -0.00 | 0.01 | 0.01 | 0.00 | 0.00 | -0.00 | -0.00 | -0.00 |
| Diluted EPS | -0.01 | -0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | -0.00 | -0.00 | -0.00 |
| Average Shares Outstanding Basic | 302,400.00 | 305,500.00 | 307,800.00 | 303,200.00 | 324,200.00 | 327,200.00 | 330,200.00 | 325,600.00 | 354,400.00 | 358,500.00 | 361,900.00 | 357,500.00 | 380,600.00 | 383,700.00 | 388,600.00 | 383,000.00 | 423,200.00 | 429,200.00 | 434,200.00 |
| Average Shares Outstanding Diluted | 302,400.00 | 305,500.00 | 311,900.00 | 308,400.00 | 327,700.00 | 330,400.00 | 332,700.00 | 326,400.00 | 355,900.00 | 360,000.00 | 364,100.00 | 358,900.00 | 382,900.00 | 386,100.00 | 391,700.00 | 383,000.00 | 423,200.00 | 429,200.00 | 434,200.00 |
| 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 | 868,000.00 | 499,000.00 | 158,000.00 | 872,000.00 | 1,606,000.00 | 923,000.00 | 31,000.00 | 2,815,000.00 | 184,000.00 | -226,000.00 | -587,000.00 | 3,272,000.00 | -745,000.00 | -824,000.00 | -730,000.00 | 631,000.00 | -354,000.00 | -595,000.00 | -14,000.00 |
| Operating Net Income | -1,411,000.00 | -133,000.00 | 150,000.00 | 1,323,000.00 | 824,000.00 | 782,000.00 | 217,000.00 | -650,000.00 | 2,228,000.00 | 1,097,000.00 | 266,000.00 | -1,979,000.00 | 2,883,000.00 | 2,412,000.00 | 639,000.00 | 2,441,000.00 | -412,000.00 | -1,177,000.00 | -1,400,000.00 |
| Deprecation and Amortization | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 522,000.00 | 0 | 0 | 20,000.00 | 393,000.00 | 0 | 0 | 0 |
| Deferred Income Tax | 0 | 0 | 0 | 146,000.00 | 0 | 0 | 0 | -934,000.00 | 0 | 0 | 0 | 494,000.00 | 0 | 0 | 0 | -274,000.00 | 0 | 0 | 0 |
| Share Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | -671,000.00 | -60,000.00 | 53,000.00 | 121,000.00 | 259,000.00 | 208,000.00 | 110,000.00 | 1,750,000.00 | -809,000.00 | -1,136,000.00 | -721,000.00 | -687,000.00 | 693,000.00 | 585,000.00 | 131,000.00 | 1,273,000.00 | -482,000.00 | -613,000.00 | -388,000.00 |
| Other Operating Activities | 2,950,000.00 | 692,000.00 | -45,000.00 | -718,000.00 | 523,000.00 | -67,000.00 | -296,000.00 | 2,649,000.00 | -1,235,000.00 | -187,000.00 | -132,000.00 | 4,922,000.00 | -4,321,000.00 | -3,821,000.00 | -1,520,000.00 | -3,202,000.00 | 540,000.00 | 1,195,000.00 | 1,774,000.00 |
| Investing Cash Flow | -8,485,000.00 | -3,717,000.00 | -1,199,000.00 | 6,070,000.00 | -10,319,000.00 | -7,927,000.00 | -2,682,000.00 | 4,816,000.00 | -4,966,000.00 | -2,517,000.00 | -1,430,000.00 | -1,861,000.00 | -4,272,000.00 | -1,748,000.00 | -171,000.00 | 10,466,000.00 | -10,775,000.00 | -8,291,000.00 | -3,751,000.00 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Purchase/Sale of Investments Net | 36,618,000.00 | 22,295,000.00 | 10,360,000.00 | -11,544,000.00 | 25,747,000.00 | 18,116,000.00 | 5,643,000.00 | -10,745,000.00 | 20,716,000.00 | 12,507,000.00 | 4,198,000.00 | -41,322,000.00 | 33,104,000.00 | 27,557,000.00 | 17,420,000.00 | -57,006,000.00 | 68,194,000.00 | 54,574,000.00 | 22,110,000.00 |
| Net Purchase/Sale of Business | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.00 | -40,000.00 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | -45,103,000.00 | -26,012,000.00 | -11,559,000.00 | 17,614,000.00 | -36,066,000.00 | -26,043,000.00 | -8,325,000.00 | 15,561,000.00 | -25,682,000.00 | -15,024,000.00 | -5,628,000.00 | 39,461,000.00 | -37,336,000.00 | -29,305,000.00 | -17,591,000.00 | 67,472,000.00 | -78,969,000.00 | -62,865,000.00 | -25,861,000.00 |
| Financing Cash Flow | 14,222,000.00 | 11,170,000.00 | 2,228,000.00 | -12,892,000.00 | 9,892,000.00 | 8,309,000.00 | 4,945,000.00 | -8,972,000.00 | 6,613,000.00 | 6,143,000.00 | 2,749,000.00 | -1,809,000.00 | 4,058,000.00 | 2,545,000.00 | 1,437,000.00 | -12,403,000.00 | 10,181,000.00 | 8,430,000.00 | 4,436,000.00 |
| Net Issuance/Repayment of Debt | 935,000.00 | 462,000.00 | 504,000.00 | -57,000.00 | 830,000.00 | 347,000.00 | -223,000.00 | -19,000.00 | -149,000.00 | -234,000.00 | 488,000.00 | -273,000.00 | 155,000.00 | 153,000.00 | 112,000.00 | -736,000.00 | 281,000.00 | 362,000.00 | 465,000.00 |
| Net Issuance/Repurchase of Equity | 1,612,000.00 | 776,000.00 | 262,000.00 | 1,631,000.00 | 754,000.00 | 500,000.00 | 253,000.00 | 1,406,000.00 | 678,000.00 | 440,000.00 | 214,000.00 | 1,021,000.00 | 699,000.00 | 499,000.00 | 279,000.00 | 2,273,000.00 | 1,462,000.00 | 1,002,000.00 | 723,000.00 |
| Dividends Paid | 285,000.00 | 188,000.00 | 88,000.00 | 205,000.00 | 281,000.00 | 191,000.00 | 87,000.00 | 205,000.00 | 281,000.00 | 190,000.00 | 86,000.00 | 205,000.00 | 274,000.00 | 185,000.00 | 84,000.00 | 197,000.00 | 277,000.00 | 189,000.00 | 87,000.00 |
| Other Financing Activities | 11,390,000.00 | 9,744,000.00 | 1,374,000.00 | -14,671,000.00 | 8,027,000.00 | 7,271,000.00 | 4,828,000.00 | -10,564,000.00 | 5,803,000.00 | 5,747,000.00 | 1,961,000.00 | -2,762,000.00 | 2,930,000.00 | 1,708,000.00 | 962,000.00 | -14,137,000.00 | 8,161,000.00 | 6,877,000.00 | 3,161,000.00 |
| Net Change in Cash | 6,640,000.00 | 7,993,000.00 | 1,200,000.00 | -5,955,000.00 | 1,187,000.00 | 1,292,000.00 | 2,284,000.00 | -1,342,000.00 | 1,829,000.00 | 3,416,000.00 | 742,000.00 | -301,000.00 | -1,049,000.00 | -79,000.00 | 525,000.00 | -1,306,000.00 | -963,000.00 | -457,000.00 | 669,000.00 |
| Cash at Beginning of Period | 6,964,000.00 | 6,964,000.00 | 6,964,000.00 | 12,919,000.00 | 8,392,000.00 | 8,392,000.00 | 8,073,000.00 | 9,581,000.00 | 4,267,000.00 | 4,277,000.00 | 4,276,000.00 | 4,582,000.00 | 5,188,000.00 | 5,188,000.00 | 5,188,000.00 | 6,494,000.00 | 6,218,000.00 | 6,218,000.00 | 6,126,000.00 |
| Cash at End of Period | 13,604,000.00 | 14,957,000.00 | 8,164,000.00 | 6,964,000.00 | 9,579,000.00 | 9,684,000.00 | 10,357,000.00 | 8,239,000.00 | 6,096,000.00 | 7,693,000.00 | 5,018,000.00 | 4,281,000.00 | 4,139,000.00 | 5,109,000.00 | 5,713,000.00 | 5,188,000.00 | 5,255,000.00 | 5,761,000.00 | 6,795,000.00 |
| Free Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |