FROG
Valuation Ratios
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Price to Earnings | -46.68 | -58.66 | |||
| Price to Sales | 7.53 | 10.22 | |||
| Book Value Per Common Share | 6.86 | 6.40 | 6.19 | 6.56 | 6.01 |
| Price to Book | 4.29 | 5.41 | |||
| Price to Operating Cash Flow | 29.08 | 48.22 | |||
| 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 | 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 | -96.59 | -125.37 | -200.00 | -69.14 | -178.81 | -552.75 | ||||||||||||||
| Price to Sales | 14.12 | 20.10 | 29.66 | 10.12 | 19.94 | 47.18 | ||||||||||||||
| Book Value Per Common Share | 7.26 | 7.10 | 6.98 | 6.86 | 6.78 | 6.56 | 6.53 | 6.40 | 6.23 | 6.14 | 6.18 | 6.19 | 6.24 | 6.30 | 6.45 | 6.56 | 6.70 | 5.98 | 5.98 | 6.01 |
| Price to Book | 6.52 | 6.18 | 4.58 | 4.29 | 4.28 | 5.73 | 6.77 | 5.41 | ||||||||||||
| Price to Operating Cash Flow | 57.44 | 77.35 | 126.08 | 51.18 | 118.68 | 270.96 | ||||||||||||||
| 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 | |||||
| Revenue YoY | 22.47 | 24.94 | 35.49 | 37.03 | |
| 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 | 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 | ||||||||||||||||||||
| Revenue YoY | 54.84 | 103.93 | 53.63 | 102.72 | 54.05 | 105.45 | 54.74 | 106.45 | 57.29 | 107.92 | ||||||||||
| EBITDA YoY | ||||||||||||||||||||
| Net Profit YoY |
Financial Strength
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Cash Per Common Share | 4.76 | 5.28 | 4.47 | 4.33 | 6.49 |
| Quick Ratio | 1.93 | 2.37 | 2.41 | 2.69 | 5.18 |
| Current Ratio | 2.04 | 2.46 | 2.54 | 2.85 | 5.32 |
| Debt to Equity | 0.46 | 0.43 | 0.39 | 0.34 | 0.24 |
| Long-Term Debt to Equity | 0.05 | 0.05 | 0.06 | 0.06 | 0.02 |
| 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 | 5.65 | 5.35 | 4.97 | 4.63 | 4.29 | 5.48 | 5.42 | 5.14 | 4.89 | 4.61 | 4.42 | 4.39 | 4.39 | 4.37 | 4.34 | 4.33 | 4.18 | 6.60 | 6.48 | 6.49 |
| Quick Ratio | 2.06 | 2.00 | 2.03 | 1.93 | 1.92 | 2.50 | 2.48 | 2.37 | 2.40 | 2.38 | 2.39 | 2.41 | 2.51 | 2.49 | 2.61 | 2.69 | 3.03 | 4.84 | 4.69 | 5.18 |
| Current Ratio | 2.18 | 2.13 | 2.14 | 2.04 | 2.03 | 2.61 | 2.60 | 2.46 | 2.51 | 2.49 | 2.53 | 2.54 | 2.65 | 2.63 | 2.78 | 2.85 | 3.19 | 4.97 | 4.82 | 5.32 |
| Debt to Equity | 0.47 | 0.46 | 0.45 | 0.46 | 0.43 | 0.42 | 0.41 | 0.43 | 0.41 | 0.41 | 0.40 | 0.39 | 0.36 | 0.37 | 0.35 | 0.34 | 0.29 | 0.30 | 0.31 | 0.24 |
| Long-Term Debt to Equity | 0.04 | 0.04 | 0.05 | 0.05 | 0.04 | 0.04 | 0.04 | 0.05 | 0.05 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.06 | 0.02 |
Profitability
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| ROA | -6.13 | -6.30 | -10.35 | -7.53 | -1.36 |
| ROE | -8.95 | -9.02 | -14.43 | -10.05 | -1.70 |
| Gross Margin | 77.06 | 77.98 | 77.76 | 79.76 | 81.14 |
| Operating Margin | -15.36 | -15.58 | -30.26 | -32.72 | -8.05 |
| EBITDA Margin | -8.39 | -8.79 | -25.03 | -28.49 | -5.63 |
| Net Profit Margin | -16.16 | -17.51 | -32.20 | -31.06 | -6.24 |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROA | -4.47 | -3.33 | -1.60 | -4.26 | -2.26 | -0.88 | -5.44 | -4.05 | -2.37 | -7.86 | -5.07 | -2.30 | -5.00 | -2.89 | -1.07 | |||||
| ROE | -6.59 | -4.86 | -2.31 | -6.09 | -3.20 | -1.24 | -7.66 | -5.70 | -3.31 | -10.73 | -6.95 | -3.10 | -6.44 | -3.74 | -1.41 | |||||
| Gross Margin | 76.38 | 75.81 | 75.34 | 77.66 | 79.10 | 79.46 | 77.59 | 77.52 | 76.92 | 77.88 | 77.87 | 78.24 | 80.36 | 81.33 | 81.31 | |||||
| Operating Margin | -13.35 | -14.69 | -13.89 | -14.72 | -10.71 | -9.52 | -18.03 | -20.26 | -24.08 | -30.88 | -30.99 | -29.62 | -30.54 | -25.75 | -22.74 | |||||
| EBITDA Margin | -6.78 | -7.66 | -6.68 | -8.02 | -4.89 | -3.63 | -10.98 | -13.06 | -19.26 | -25.57 | -25.60 | -24.09 | -27.06 | -23.53 | -20.51 | |||||
| Net Profit Margin | -14.65 | -16.10 | -15.12 | -14.74 | -11.36 | -8.76 | -19.80 | -22.12 | -26.07 | -32.94 | -33.06 | -30.93 | -28.15 | -22.45 | -17.51 |
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 | 1,129,906.00 | 972,556.00 | 871,221.00 | 852,528.00 | 689,231.00 |
| Current Assets | 649,227.00 | 645,801.00 | 532,022.00 | 499,022.00 | 652,561.00 |
| Cash and Short-Term Investments | 522,007.00 | 545,010.00 | 443,200.00 | 421,128.00 | 598,056.00 |
| Cash and Cash Equivalents | 49,869.00 | 84,765.00 | 45,595.00 | 68,284.00 | 164,461.00 |
| Short-Term Investments | 472,138.00 | 460,245.00 | 397,605.00 | 352,844.00 | 433,595.00 |
| Net Receivables | 90,712.00 | 76,437.00 | 62,117.00 | 50,483.00 | 37,048.00 |
| Inventory | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 36,508.00 | 24,354.00 | 26,705.00 | 27,411.00 | 17,457.00 |
| Non-Current Assets | 480,679.00 | 326,755.00 | 339,199.00 | 353,506.00 | 36,670.00 |
| Property, Plant, Equipment Net | 19,870.00 | 29,090.00 | 32,623.00 | 32,688.00 | 4,963.00 |
| Goodwill | 371,512.00 | 247,955.00 | 247,955.00 | 247,776.00 | 17,320.00 |
| Intangible Assets | 60,826.00 | 25,768.00 | 37,544.00 | 47,980.00 | 4,047.00 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 |
| Non-Current Deferred Assets | 1,542.00 | 2,403.00 | 2,217.00 | 2,190.00 | 1,403.00 |
| Other Non-Current Assets | 26,929.00 | 21,539.00 | 18,860.00 | 22,872.00 | 8,937.00 |
| Liabilities | 356,380.00 | 293,433.00 | 246,448.00 | 213,947.00 | 135,337.00 |
| Current Liabilities | 317,515.00 | 262,175.00 | 209,572.00 | 175,264.00 | 122,700.00 |
| Payables and Expenses | 62,534.00 | 52,785.00 | 28,848.00 | 27,954.00 | 21,039.00 |
| Account Payables | 10,649.00 | 16,970.00 | 14,867.00 | 10,868.00 | 9,911.00 |
| Current Accrued Liabilities | 51,885.00 | 35,815.00 | 20,892.00 | 17,601.00 | 8,799.00 |
| Short-Term Debt | 7,794.00 | 8,272.00 | 7,132.00 | 7,293.00 | 0 |
| Other Current Liabilities | 247,187.00 | 201,118.00 | 173,592.00 | 140,017.00 | 101,661.00 |
| Non-Current Liabilities | 38,865.00 | 31,258.00 | 36,876.00 | 38,683.00 | 12,637.00 |
| Long-Term Debt | 6,182.00 | 13,954.00 | 16,829.00 | 20,014.00 | 0 |
| Other Non-Current Liabilities | 32,683.00 | 17,304.00 | 20,047.00 | 18,669.00 | 0 |
| Equity | 773,526.00 | 679,123.00 | 624,773.00 | 638,581.00 | 553,894.00 |
| Shareholders Equity | 773,526.00 | 679,123.00 | 624,773.00 | 638,581.00 | 553,894.00 |
| Capital Stock | 315.00 | 297.00 | 283.00 | 272.00 | 257.00 |
| Share Premium | 1,132,224.00 | 968,245.00 | 856,438.00 | 776,690.00 | 628,054.00 |
| Retained Earnings | -359,668.00 | -290,432.00 | -229,176.00 | -138,992.00 | -74,789.00 |
| Treasury Shares | 0 | 0 | 0 | 0 | 0 |
| Accumulated Other Comprehensive Income | 655.00 | 1,013.00 | -2,772.00 | 611.00 | 372.00 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 |
| Investments | 472,138.00 | 460,245.00 | 397,605.00 | 352,844.00 | 433,595.00 |
| Debt | 13,976.00 | 22,226.00 | 23,961.00 | 27,307.00 | 0 |
| Common Shares Outstanding | 112,754.82 | 106,114.89 | 100,907.86 | 97,312.04 | 92,112.45 |
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Revenues | 428,488.00 | 349,886.00 | 280,040.00 | 206,683.00 | 150,827.00 |
| Cost Of Revenue | 98,300.00 | 77,043.00 | 62,287.00 | 41,823.00 | 28,451.00 |
| Gross Profit | 330,188.00 | 272,843.00 | 217,753.00 | 164,860.00 | 122,376.00 |
| Operating Expenses | 421,286.00 | 348,391.00 | 307,593.00 | 233,229.00 | 136,568.00 |
| Selling, General and Administrative Expenses | 260,422.00 | 213,807.00 | 186,368.00 | 153,625.00 | 95,455.00 |
| Research and Development Expenses | 160,864.00 | 134,584.00 | 121,225.00 | 79,604.00 | 41,113.00 |
| Other Operating Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income | -91,098.00 | -75,548.00 | -89,840.00 | -68,369.00 | -14,192.00 |
| Net Non-Operating Income | 25,278.00 | 21,032.00 | 5,094.00 | 744.00 | 2,045.00 |
| Interest Expense | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| EBT | -65,820.00 | -54,516.00 | -84,746.00 | -67,625.00 | -12,147.00 |
| Income Tax | 3,416.00 | 6,740.00 | 5,438.00 | 3,422.00 | 2,742.00 |
| Net Income | -69,236.00 | -61,256.00 | -90,184.00 | -64,203.00 | -9,405.00 |
| EBIT | -65,820.00 | -54,516.00 | -84,746.00 | -67,625.00 | -12,147.00 |
| Deprecation and Amortization | 29,849.00 | 23,760.00 | 14,655.00 | 8,746.00 | 3,660.00 |
| EBITDA | -35,971.00 | -30,756.00 | -70,091.00 | -58,879.00 | -8,487.00 |
| EPS | -0.00 | -0.00 | -0.00 | 0 | 0 |
| Diluted EPS | -0.00 | -0.00 | -0.00 | 0 | 0 |
| Average Shares Outstanding Basic | 109,691.10 | 103,317.76 | 99,243.89 | 0 | 0 |
| Average Shares Outstanding Diluted | 109,691.10 | 103,317.76 | 99,243.89 | 0 | 0 |
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Operating Cash Flow | 110,924.00 | 74,155.00 | 21,425.00 | 27,902.00 | 29,458.00 |
| Operating Net Income | -69,236.00 | -61,256.00 | -90,184.00 | -64,203.00 | -9,405.00 |
| Deprecation and Amortization | 29,849.00 | 23,760.00 | 14,655.00 | 8,746.00 | 3,660.00 |
| Deferred Income Tax | -1,394.00 | 987.00 | 1,471.00 | -3,602.00 | 584.00 |
| Share Based Compensation | 131,106.00 | 95,171.00 | 68,661.00 | 56,949.00 | 23,852.00 |
| Change in Working Capital | 66,040.00 | 44,326.00 | 34,611.00 | 73,987.00 | 44,762.00 |
| Other Operating Activities | -45,441.00 | -28,833.00 | -7,789.00 | -43,975.00 | -33,995.00 |
| Investing Cash Flow | -165,356.00 | -53,476.00 | -53,338.00 | -125,545.00 | -311,796.00 |
| Capital Expenditure | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Purchase/Sale of PPE | 3,143.00 | 1,982.00 | 4,628.00 | 4,828.00 | 3,522.00 |
| Net Purchase/Sale of Investments Net | 0 | 0 | 0 | 0 | 0 |
| Net Purchase/Sale of Business | 156,714.00 | 0 | 179.00 | 195,752.00 | 0 |
| Other Investing Activities | -325,213.00 | -55,458.00 | -58,145.00 | -326,125.00 | -315,318.00 |
| Financing Cash Flow | 21,231.00 | 18,371.00 | 11,027.00 | 1,444.00 | 406,134.00 |
| Net Issuance/Repayment of Debt | 0 | 0 | 0 | 0 | 0 |
| Net Issuance/Repurchase of Equity | 19,096.00 | 16,650.00 | 11,098.00 | 9,929.00 | 396,948.00 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 2,135.00 | 1,721.00 | -71.00 | -8,485.00 | 9,186.00 |
| Net Change in Cash | -34,150.00 | 39,170.00 | -22,933.00 | -96,199.00 | 123,796.00 |
| Cash at Beginning of Period | 84,777.00 | 45,607.00 | 68,540.00 | 164,739.00 | 40,943.00 |
| Cash at End of Period | 50,627.00 | 84,777.00 | 45,607.00 | 68,540.00 | 164,739.00 |
| 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 | 1,265,532.00 | 1,208,185.00 | 1,156,229.00 | 1,129,906.00 | 1,080,889.00 | 1,021,143.00 | 997,080.00 | 972,556.00 | 919,607.00 | 895,121.00 | 878,738.00 | 871,221.00 | 852,625.00 | 857,677.00 | 856,396.00 | 852,528.00 | 829,679.00 | 728,808.00 | 735,011.00 | 689,231.00 |
| Current Assets | 800,170.00 | 737,203.00 | 682,134.00 | 649,227.00 | 593,376.00 | 703,188.00 | 675,622.00 | 645,801.00 | 587,235.00 | 558,310.00 | 539,860.00 | 532,022.00 | 509,049.00 | 510,188.00 | 507,351.00 | 499,022.00 | 469,750.00 | 668,535.00 | 675,161.00 | 652,561.00 |
| Cash and Short-Term Investments | 651,058.00 | 611,700.00 | 563,507.00 | 522,007.00 | 467,786.00 | 591,316.00 | 579,614.00 | 545,010.00 | 502,178.00 | 469,794.00 | 447,164.00 | 443,200.00 | 434,002.00 | 430,151.00 | 427,650.00 | 421,128.00 | 402,383.00 | 615,225.00 | 605,653.00 | 598,056.00 |
| Cash and Cash Equivalents | 78,355.00 | 51,277.00 | 44,350.00 | 49,869.00 | 62,246.00 | 218,303.00 | 71,385.00 | 84,765.00 | 60,984.00 | 46,694.00 | 40,346.00 | 45,595.00 | 53,971.00 | 55,194.00 | 59,577.00 | 68,284.00 | 84,607.00 | 259,220.00 | 146,676.00 | 164,461.00 |
| Short-Term Investments | 572,703.00 | 560,423.00 | 519,157.00 | 472,138.00 | 405,540.00 | 373,013.00 | 508,229.00 | 460,245.00 | 441,194.00 | 423,100.00 | 406,818.00 | 397,605.00 | 380,031.00 | 374,957.00 | 368,073.00 | 352,844.00 | 317,776.00 | 356,005.00 | 458,977.00 | 433,595.00 |
| Net Receivables | 104,404.00 | 83,016.00 | 84,296.00 | 90,712.00 | 92,892.00 | 82,041.00 | 66,570.00 | 76,437.00 | 60,922.00 | 62,498.00 | 63,184.00 | 62,117.00 | 49,037.00 | 53,004.00 | 49,389.00 | 50,483.00 | 43,845.00 | 36,070.00 | 51,423.00 | 37,048.00 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 44,708.00 | 42,487.00 | 34,331.00 | 36,508.00 | 32,698.00 | 29,831.00 | 29,438.00 | 24,354.00 | 24,135.00 | 26,018.00 | 29,512.00 | 26,705.00 | 26,010.00 | 27,033.00 | 30,312.00 | 27,411.00 | 23,522.00 | 17,240.00 | 18,085.00 | 17,457.00 |
| Non-Current Assets | 465,362.00 | 470,982.00 | 474,095.00 | 480,679.00 | 487,513.00 | 317,955.00 | 321,458.00 | 326,755.00 | 332,372.00 | 336,811.00 | 338,878.00 | 339,199.00 | 343,576.00 | 347,489.00 | 349,045.00 | 353,506.00 | 359,929.00 | 60,273.00 | 59,850.00 | 36,670.00 |
| Property, Plant, Equipment Net | 16,840.00 | 19,422.00 | 18,143.00 | 19,870.00 | 22,319.00 | 24,901.00 | 26,796.00 | 29,090.00 | 31,794.00 | 34,389.00 | 32,929.00 | 32,623.00 | 31,788.00 | 33,235.00 | 31,612.00 | 32,688.00 | 33,842.00 | 25,462.00 | 26,209.00 | 4,963.00 |
| Goodwill | 371,512.00 | 371,512.00 | 371,512.00 | 371,512.00 | 371,377.00 | 247,955.00 | 247,955.00 | 247,955.00 | 247,955.00 | 247,955.00 | 247,955.00 | 247,955.00 | 247,955.00 | 247,955.00 | 247,955.00 | 247,776.00 | 247,776.00 | 17,320.00 | 17,320.00 | 17,320.00 |
| Intangible Assets | 44,581.00 | 49,343.00 | 55,009.00 | 60,826.00 | 66,739.00 | 19,990.00 | 22,879.00 | 25,768.00 | 28,657.00 | 31,618.00 | 34,581.00 | 37,544.00 | 40,524.00 | 42,296.00 | 45,138.00 | 47,980.00 | 50,835.00 | 3,302.00 | 3,674.00 | 4,047.00 |
| 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 | 0 | 0 | 0 | 1,542.00 | 0 | 0 | 0 | 2,403.00 | 0 | 0 | 0 | 2,217.00 | 0 | 0 | 0 | 2,190.00 | 0 | 0 | 0 | 1,403.00 |
| Other Non-Current Assets | 32,429.00 | 30,705.00 | 29,431.00 | 26,929.00 | 27,078.00 | 25,109.00 | 23,828.00 | 21,539.00 | 23,966.00 | 22,849.00 | 23,413.00 | 18,860.00 | 23,309.00 | 24,003.00 | 24,340.00 | 22,872.00 | 27,476.00 | 14,189.00 | 12,647.00 | 8,937.00 |
| Liabilities | 406,114.00 | 381,731.00 | 356,193.00 | 356,380.00 | 324,683.00 | 299,710.00 | 289,278.00 | 293,433.00 | 266,509.00 | 259,229.00 | 249,808.00 | 246,448.00 | 227,707.00 | 232,253.00 | 219,878.00 | 213,947.00 | 185,436.00 | 166,861.00 | 175,613.00 | 135,337.00 |
| Current Liabilities | 367,612.00 | 346,722.00 | 319,159.00 | 317,515.00 | 292,220.00 | 269,790.00 | 260,219.00 | 262,175.00 | 234,404.00 | 224,060.00 | 213,662.00 | 209,572.00 | 192,215.00 | 193,729.00 | 182,757.00 | 175,264.00 | 147,165.00 | 134,561.00 | 140,042.00 | 122,700.00 |
| Payables and Expenses | 79,527.00 | 79,177.00 | 61,638.00 | 62,534.00 | 60,085.00 | 56,180.00 | 53,844.00 | 52,785.00 | 32,083.00 | 31,724.00 | 29,199.00 | 28,848.00 | 28,966.00 | 34,641.00 | 28,891.00 | 27,954.00 | 19,638.00 | 17,316.00 | 23,777.00 | 21,039.00 |
| Account Payables | 17,221.00 | 11,262.00 | 10,225.00 | 10,649.00 | 16,282.00 | 16,222.00 | 14,247.00 | 16,970.00 | 14,712.00 | 13,097.00 | 14,089.00 | 14,867.00 | 13,122.00 | 13,332.00 | 12,050.00 | 10,868.00 | 9,705.00 | 9,742.00 | 8,957.00 | 9,911.00 |
| Current Accrued Liabilities | 62,306.00 | 67,915.00 | 51,413.00 | 51,885.00 | 43,803.00 | 39,958.00 | 39,597.00 | 35,815.00 | 32,083.00 | 31,724.00 | 29,199.00 | 20,892.00 | 18,528.00 | 18,576.00 | 17,641.00 | 17,601.00 | 14,453.00 | 13,407.00 | 10,707.00 | 8,799.00 |
| Short-Term Debt | 7,056.00 | 7,479.00 | 7,376.00 | 7,794.00 | 8,150.00 | 8,109.00 | 8,135.00 | 8,272.00 | 8,163.00 | 8,272.00 | 7,453.00 | 7,132.00 | 6,928.00 | 7,035.00 | 7,205.00 | 7,293.00 | 6,917.00 | 4,751.00 | 4,876.00 | 0 |
| Other Current Liabilities | 281,029.00 | 260,066.00 | 250,145.00 | 247,187.00 | 223,985.00 | 205,501.00 | 198,240.00 | 201,118.00 | 194,158.00 | 184,064.00 | 177,010.00 | 173,592.00 | 156,321.00 | 152,053.00 | 146,661.00 | 140,017.00 | 120,610.00 | 112,494.00 | 111,389.00 | 101,661.00 |
| Non-Current Liabilities | 38,502.00 | 35,009.00 | 37,034.00 | 38,865.00 | 32,463.00 | 29,920.00 | 29,059.00 | 31,258.00 | 32,105.00 | 35,169.00 | 36,146.00 | 36,876.00 | 35,492.00 | 38,524.00 | 37,121.00 | 38,683.00 | 38,271.00 | 32,300.00 | 35,571.00 | 12,637.00 |
| Long-Term Debt | 4,092.00 | 6,360.00 | 4,793.00 | 6,182.00 | 7,693.00 | 9,651.00 | 11,705.00 | 13,954.00 | 15,903.00 | 18,241.00 | 17,355.00 | 16,829.00 | 15,999.00 | 18,034.00 | 17,943.00 | 20,014.00 | 21,118.00 | 14,747.00 | 15,897.00 | 0 |
| Other Non-Current Liabilities | 34,410.00 | 28,649.00 | 32,241.00 | 32,683.00 | 24,770.00 | 20,269.00 | 17,354.00 | 17,304.00 | 16,202.00 | 16,928.00 | 18,791.00 | 20,047.00 | 19,493.00 | 20,490.00 | 19,178.00 | 18,669.00 | 17,153.00 | 17,553.00 | 19,674.00 | 0 |
| Equity | 859,418.00 | 826,454.00 | 800,036.00 | 773,526.00 | 756,206.00 | 721,433.00 | 707,802.00 | 679,123.00 | 653,098.00 | 635,892.00 | 628,930.00 | 624,773.00 | 624,918.00 | 625,424.00 | 636,518.00 | 638,581.00 | 644,243.00 | 561,947.00 | 559,398.00 | 553,894.00 |
| Shareholders Equity | 859,418.00 | 826,454.00 | 800,036.00 | 773,526.00 | 756,206.00 | 721,433.00 | 707,802.00 | 679,123.00 | 653,098.00 | 635,892.00 | 628,930.00 | 624,773.00 | 624,918.00 | 625,424.00 | 636,518.00 | 638,581.00 | 644,243.00 | 561,947.00 | 559,398.00 | 553,894.00 |
| Capital Stock | 331.00 | 326.00 | 320.00 | 315.00 | 312.00 | 308.00 | 303.00 | 297.00 | 294.00 | 290.00 | 286.00 | 283.00 | 281.00 | 278.00 | 276.00 | 272.00 | 269.00 | 262.00 | 261.00 | 257.00 |
| Share Premium | 1,269,810.00 | 1,220,235.00 | 1,179,110.00 | 1,132,224.00 | 1,091,910.00 | 1,036,377.00 | 1,006,865.00 | 968,245.00 | 935,445.00 | 904,531.00 | 881,002.00 | 856,438.00 | 834,900.00 | 811,961.00 | 795,808.00 | 776,690.00 | 760,378.00 | 657,509.00 | 642,090.00 | 628,054.00 |
| Retained Earnings | -416,277.00 | -399,846.00 | -378,171.00 | -359,668.00 | -336,470.00 | -313,525.00 | -299,222.00 | -290,432.00 | -279,199.00 | -265,452.00 | -249,985.00 | -229,176.00 | -206,021.00 | -182,469.00 | -158,696.00 | -138,992.00 | -116,297.00 | -95,833.00 | -82,684.00 | -74,789.00 |
| Treasury Shares | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated Other Comprehensive Income | 5,554.00 | 5,739.00 | -1,223.00 | 655.00 | 454.00 | -1,727.00 | -144.00 | 1,013.00 | -3,442.00 | -3,477.00 | -2,373.00 | -2,772.00 | -4,242.00 | -4,346.00 | -870.00 | 611.00 | -107.00 | 9.00 | -269.00 | 372.00 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 572,703.00 | 560,423.00 | 519,157.00 | 472,138.00 | 405,540.00 | 373,013.00 | 508,229.00 | 460,245.00 | 441,194.00 | 423,100.00 | 406,818.00 | 397,605.00 | 380,031.00 | 374,957.00 | 368,073.00 | 352,844.00 | 317,776.00 | 356,005.00 | 458,977.00 | 433,595.00 |
| Debt | 11,148.00 | 13,839.00 | 12,169.00 | 13,976.00 | 15,843.00 | 17,760.00 | 19,840.00 | 22,226.00 | 24,066.00 | 26,513.00 | 24,808.00 | 23,961.00 | 22,927.00 | 25,069.00 | 25,148.00 | 27,307.00 | 28,035.00 | 19,498.00 | 20,773.00 | 0 |
| Common Shares Outstanding | 118,304.34 | 116,480.90 | 114,562.82 | 112,754.82 | 111,556.21 | 110,022.84 | 108,338.29 | 106,114.89 | 104,864.87 | 103,620.11 | 101,838.54 | 100,907.86 | 100,184.48 | 99,282.53 | 98,641.86 | 97,312.04 | 96,205.50 | 93,988.28 | 93,467.84 | 92,112.45 |
| 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 | 386,534.00 | 249,627.00 | 122,407.00 | -187,587.00 | 312,410.00 | 203,354.00 | 100,311.00 | -146,550.00 | 252,626.00 | 163,990.00 | 79,820.00 | -118,653.00 | 203,494.00 | 131,503.00 | 63,696.00 | -79,595.00 | 147,447.00 | 93,744.00 | 45,087.00 |
| Cost Of Revenue | 91,283.00 | 60,383.00 | 30,181.00 | -34,589.00 | 69,788.00 | 42,497.00 | 20,604.00 | -34,868.00 | 56,620.00 | 36,870.00 | 18,421.00 | -25,688.00 | 45,005.00 | 29,107.00 | 13,863.00 | -13,061.00 | 28,959.00 | 17,498.00 | 8,427.00 |
| Gross Profit | 295,251.00 | 189,244.00 | 92,226.00 | -152,998.00 | 242,622.00 | 160,857.00 | 79,707.00 | -111,682.00 | 196,006.00 | 127,120.00 | 61,399.00 | -92,965.00 | 158,489.00 | 102,396.00 | 49,833.00 | -66,534.00 | 118,488.00 | 76,246.00 | 36,660.00 |
| Operating Expenses | 365,782.00 | 238,185.00 | 115,196.00 | -179,982.00 | 308,305.00 | 196,620.00 | 96,343.00 | -161,637.00 | 256,176.00 | 169,240.00 | 84,612.00 | -128,801.00 | 223,477.00 | 143,945.00 | 68,972.00 | -79,379.00 | 164,247.00 | 101,089.00 | 47,272.00 |
| Selling, General and Administrative Expenses | 223,856.00 | 147,426.00 | 71,861.00 | -116,120.00 | 192,360.00 | 123,671.00 | 60,511.00 | -91,117.00 | 154,388.00 | 100,810.00 | 49,726.00 | -79,135.00 | 135,733.00 | 87,899.00 | 41,871.00 | -60,957.00 | 110,581.00 | 70,565.00 | 33,436.00 |
| Research and Development Expenses | 141,926.00 | 90,759.00 | 43,335.00 | -63,862.00 | 115,945.00 | 72,949.00 | 35,832.00 | -70,520.00 | 101,788.00 | 68,430.00 | 34,886.00 | -49,666.00 | 87,744.00 | 56,046.00 | 27,101.00 | -18,422.00 | 53,666.00 | 30,524.00 | 13,836.00 |
| Other Operating Expenses | 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 |
| Operating Income | -70,531.00 | -48,941.00 | -22,970.00 | 26,984.00 | -65,683.00 | -35,763.00 | -16,636.00 | 49,955.00 | -60,170.00 | -42,120.00 | -23,213.00 | 35,836.00 | -64,988.00 | -41,549.00 | -19,139.00 | 12,845.00 | -45,759.00 | -24,843.00 | -10,612.00 |
| Net Non-Operating Income | 18,947.00 | 12,270.00 | 5,965.00 | -15,484.00 | 19,690.00 | 13,985.00 | 7,087.00 | -6,469.00 | 14,621.00 | 8,888.00 | 3,992.00 | 1,872.00 | 2,159.00 | 790.00 | 273.00 | -1,048.00 | 726.00 | 706.00 | 360.00 |
| Interest Expense | 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 |
| EBT | -51,584.00 | -36,671.00 | -17,005.00 | 11,500.00 | -45,993.00 | -21,778.00 | -9,549.00 | 43,486.00 | -45,549.00 | -33,232.00 | -19,221.00 | 37,708.00 | -62,829.00 | -40,759.00 | -18,866.00 | 11,797.00 | -45,033.00 | -24,137.00 | -10,252.00 |
| Income Tax | 5,025.00 | 3,507.00 | 1,498.00 | 1,297.00 | 45.00 | 1,315.00 | 759.00 | -2,366.00 | 4,474.00 | 3,044.00 | 1,588.00 | -2,318.00 | 4,200.00 | 2,718.00 | 838.00 | -5,553.00 | 3,525.00 | 3,093.00 | 2,357.00 |
| Net Income | -56,609.00 | -40,178.00 | -18,503.00 | 8,685.00 | -46,038.00 | -23,093.00 | -8,790.00 | 45,852.00 | -50,023.00 | -36,276.00 | -20,809.00 | 40,026.00 | -67,029.00 | -43,477.00 | -19,704.00 | 6,244.00 | -41,508.00 | -21,044.00 | -7,895.00 |
| EBIT | -51,584.00 | -36,671.00 | -17,005.00 | 11,500.00 | -45,993.00 | -21,778.00 | -9,549.00 | 43,486.00 | -45,549.00 | -33,232.00 | -19,221.00 | 37,708.00 | -62,829.00 | -40,759.00 | -18,866.00 | 11,797.00 | -45,033.00 | -24,137.00 | -10,252.00 |
| Deprecation and Amortization | 25,363.00 | 17,543.00 | 8,832.00 | -8,826.00 | 20,928.00 | 11,844.00 | 5,903.00 | -9,713.00 | 17,806.00 | 11,820.00 | 3,847.00 | -6,744.00 | 10,789.00 | 7,091.00 | 3,519.00 | 518.00 | 5,140.00 | 2,082.00 | 1,006.00 |
| EBITDA | -26,221.00 | -19,128.00 | -8,173.00 | 2,674.00 | -25,065.00 | -9,934.00 | -3,646.00 | 33,773.00 | -27,743.00 | -21,412.00 | -15,374.00 | 30,964.00 | -52,040.00 | -33,668.00 | -15,347.00 | 12,315.00 | -39,893.00 | -22,055.00 | -9,246.00 |
| EPS | -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 | 0.00 | 0 | -0.00 | 0 |
| Diluted EPS | -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 | 0.00 | 0 | -0.00 | 0 |
| Average Shares Outstanding Basic | 115,334.12 | 114,353.56 | 113,447.10 | 114,833.21 | 108,920.79 | 107,985.04 | 107,025.35 | 107,474.01 | 102,646.45 | 101,890.02 | 101,260.55 | 199,727.43 | 98,825.42 | 98,422.72 | 0 | 31,058.45 | 0 | 93,175.36 | 0 |
| Average Shares Outstanding Diluted | 115,334.12 | 114,353.56 | 113,447.10 | 114,833.21 | 108,920.79 | 107,985.04 | 107,025.35 | 107,474.01 | 102,646.45 | 101,890.02 | 101,260.55 | 199,727.43 | 98,825.42 | 98,422.72 | 0 | 31,058.45 | 0 | 93,175.36 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 95,034.00 | 64,877.00 | 28,792.00 | -2,517.00 | 61,806.00 | 34,166.00 | 17,469.00 | 18,141.00 | 41,562.00 | 15,581.00 | -1,129.00 | -6,700.00 | 14,111.00 | 8,983.00 | 5,031.00 | -19,134.00 | 10,241.00 | 27,984.00 | 8,811.00 |
| Operating Net Income | -56,609.00 | -40,178.00 | -18,503.00 | 8,685.00 | -46,038.00 | -23,093.00 | -8,790.00 | 45,852.00 | -50,023.00 | -36,276.00 | -20,809.00 | 40,026.00 | -67,029.00 | -43,477.00 | -19,704.00 | 6,244.00 | -41,508.00 | -21,044.00 | -7,895.00 |
| Deprecation and Amortization | 25,363.00 | 17,543.00 | 8,832.00 | -8,826.00 | 20,928.00 | 11,844.00 | 5,903.00 | -9,713.00 | 17,806.00 | 11,820.00 | 3,847.00 | -6,744.00 | 10,789.00 | 7,091.00 | 3,519.00 | 518.00 | 5,140.00 | 2,082.00 | 1,006.00 |
| Deferred Income Tax | 0 | 0 | 0 | -1,394.00 | 0 | 0 | 0 | 987.00 | 0 | 0 | 0 | 1,471.00 | 0 | 0 | 0 | -3,602.00 | 0 | 0 | 0 |
| Share Based Compensation | 115,714.00 | 74,854.00 | 36,845.00 | -44,459.00 | 92,337.00 | 55,942.00 | 27,286.00 | -32,895.00 | 66,920.00 | 41,234.00 | 19,912.00 | -22,932.00 | 48,368.00 | 29,151.00 | 14,074.00 | -23,366.00 | 42,711.00 | 25,854.00 | 11,750.00 |
| Change in Working Capital | 51,590.00 | -2,953.00 | -8,214.00 | 21,672.00 | 44,955.00 | 12,687.00 | -13,274.00 | 25,140.00 | 8,416.00 | 5,192.00 | 5,578.00 | 22,208.00 | 1,224.00 | 5,147.00 | 6,032.00 | -23,458.00 | 46,947.00 | 16,554.00 | 33,944.00 |
| Other Operating Activities | -41,024.00 | 15,611.00 | 9,832.00 | 21,805.00 | -50,376.00 | -23,214.00 | 6,344.00 | -11,230.00 | -1,557.00 | -6,389.00 | -9,657.00 | -40,729.00 | 20,759.00 | 11,071.00 | 1,110.00 | 24,530.00 | -43,049.00 | 4,538.00 | -29,994.00 |
| Investing Cash Flow | -96,757.00 | -85,330.00 | -45,782.00 | -107,000.00 | -99,702.00 | 88,267.00 | -46,921.00 | 15,681.00 | -37,827.00 | -22,174.00 | -9,156.00 | 29,134.00 | -35,856.00 | -27,720.00 | -18,896.00 | -81,278.00 | -88,243.00 | 71,866.00 | -27,890.00 |
| 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 | 2,620.00 | 1,274.00 | 647.00 | -1,780.00 | 2,509.00 | 1,573.00 | 841.00 | -421.00 | 1,364.00 | 773.00 | 266.00 | -2,383.00 | 3,737.00 | 2,131.00 | 1,143.00 | -2,971.00 | 3,790.00 | 2,874.00 | 1,135.00 |
| 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 | 0.00 | 156,714.00 | 0 | 0 | 0 | 0 | 0 | 0 | -358.00 | 179.00 | 179.00 | 179.00 | 0.00 | 195,752.00 | 0 | 0 |
| Other Investing Activities | -99,377.00 | -86,604.00 | -46,429.00 | -105,220.00 | -258,925.00 | 86,694.00 | -47,762.00 | 16,102.00 | -39,191.00 | -22,947.00 | -9,422.00 | 31,875.00 | -39,772.00 | -30,030.00 | -20,218.00 | -78,307.00 | -287,785.00 | 68,992.00 | -29,025.00 |
| Financing Cash Flow | 29,188.00 | 21,097.00 | 11,505.00 | -24,110.00 | 16,824.00 | 11,922.00 | 16,595.00 | -6,030.00 | 11,766.00 | 7,683.00 | 4,952.00 | -9,450.00 | 9,691.00 | 5,631.00 | 5,155.00 | 6,357.00 | -1,094.00 | -5,101.00 | 1,282.00 |
| Net Issuance/Repayment of Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Issuance/Repurchase of Equity | 21,888.00 | 13,168.00 | 10,046.00 | -21,993.00 | 17,548.00 | 12,201.00 | 11,340.00 | -6,969.00 | 12,098.00 | 6,866.00 | 4,655.00 | -9,927.00 | 9,851.00 | 6,126.00 | 5,048.00 | -3,819.00 | 7,852.00 | 3,606.00 | 2,290.00 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 7,300.00 | 7,929.00 | 1,459.00 | -2,117.00 | -724.00 | -279.00 | 5,255.00 | 939.00 | -332.00 | 817.00 | 297.00 | 477.00 | -160.00 | -495.00 | 107.00 | 10,176.00 | -8,946.00 | -8,707.00 | -1,008.00 |
| Net Change in Cash | 28,486.00 | 1,408.00 | -5,519.00 | -132,536.00 | -21,772.00 | 133,538.00 | -13,380.00 | 27,931.00 | 15,389.00 | 1,099.00 | -5,249.00 | 13,230.00 | -14,347.00 | -13,106.00 | -8,710.00 | -94,055.00 | -79,096.00 | 94,749.00 | -17,797.00 |
| Cash at Beginning of Period | 50,627.00 | 50,627.00 | 50,627.00 | 183,163.00 | 84,777.00 | 84,777.00 | 84,777.00 | 56,846.00 | 45,607.00 | 45,607.00 | 45,607.00 | 32,377.00 | 68,540.00 | 68,540.00 | 68,540.00 | 162,595.00 | 164,739.00 | 164,739.00 | 164,739.00 |
| Cash at End of Period | 79,113.00 | 52,035.00 | 45,108.00 | 50,627.00 | 63,005.00 | 218,315.00 | 71,397.00 | 84,777.00 | 60,996.00 | 46,706.00 | 40,358.00 | 45,607.00 | 54,193.00 | 55,434.00 | 59,830.00 | 68,540.00 | 85,643.00 | 259,488.00 | 146,942.00 |
| Free Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |