FTHM
Valuation Ratios
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Price to Earnings | -1.43 | -2.44 | -2.46 | -23.25 | |
| Price to Sales | 0.09 | 0.17 | 0.16 | 0.88 | 2.82 |
| Book Value Per Common Share | 2.21 | 2.67 | 3.55 | 4.78 | 4.29 |
| Price to Book | 0.69 | 1.34 | 1.20 | 4.28 | 8.40 |
| Price to Operating Cash Flow | -6.61 | -5.52 | -10.33 | -24.96 | -410.48 |
| Price to Free Cash Flow | |||||
| Enterprise Value to EBITDA |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 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 | -3.53 | -3.44 | -3.68 | -3.32 | -4.65 | -6.42 | -4.21 | -11.33 | -11.81 | -4.82 | -10.89 | -28.92 | -41.72 | -81.98 | |||||
| Price to Sales | 0.15 | 0.15 | 0.22 | 0.21 | 0.21 | 0.54 | 0.24 | 0.64 | 0.88 | 0.26 | 0.58 | 1.94 | 1.59 | 3.37 | 10.31 | ||||
| Book Value Per Common Share | 1.35 | 1.45 | 1.57 | 2.16 | 2.53 | 2.49 | 2.67 | 3.07 | 3.20 | 3.27 | 3.55 | 4.02 | 4.27 | 4.87 | 4.78 | 3.36 | 3.50 | 4.05 | 4.29 |
| Price to Book | 1.33 | 0.86 | 0.56 | 1.20 | 0.68 | 0.80 | 1.34 | 1.33 | 2.23 | 1.30 | 1.20 | 1.32 | 1.84 | 2.20 | 4.28 | 7.94 | 9.37 | 9.04 | 8.40 |
| Price to Operating Cash Flow | -5.60 | -2.71 | -3.60 | -11.73 | -8.29 | -40.28 | -10.54 | -24.15 | -43.32 | -13.15 | 345.37 | 106.47 | -56.69 | -167.47 | -521.79 | ||||
| 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 | -2.91 | -16.40 | 25.05 | 86.80 | |
| EBITDA YoY | |||||
| Net Profit YoY |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 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 | 53.74 | 130.37 | 52.43 | 126.53 | 52.65 | 129.08 | 50.98 | 142.29 | 75.43 | 169.57 | |||||||||
| EBITDA YoY | |||||||||||||||||||
| Net Profit YoY | 27.50 |
Financial Strength
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Cash Per Common Share | 0.37 | 0.46 | 0.52 | 2.66 | 2.14 |
| Quick Ratio | 0.75 | 0.67 | 0.92 | 1.99 | 6.28 |
| Current Ratio | 1.29 | 1.42 | 1.51 | 2.73 | 6.58 |
| Debt to Equity | 0.69 | 0.43 | 0.29 | 0.31 | 0.19 |
| Long-Term Debt to Equity | 0.25 | 0.14 | 0.09 | 0.05 | 0.02 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 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 | 0.37 | 0.20 | 0.35 | 0.68 | 0.55 | 0.31 | 0.36 | 0.42 | 0.57 | 0.42 | 0.48 | 0.91 | 1.21 | 1.87 | 2.26 | 0.88 | 1.19 | 1.85 | 2.14 |
| Quick Ratio | 0.79 | 0.50 | 0.55 | 0.91 | 0.84 | 0.50 | 0.67 | 0.72 | 0.78 | 0.72 | 0.92 | 0.91 | 1.39 | 1.72 | 1.99 | 0.62 | 0.84 | 4.03 | 6.28 |
| Current Ratio | 1.41 | 1.20 | 1.18 | 1.55 | 1.52 | 1.25 | 1.42 | 1.43 | 1.43 | 1.29 | 1.51 | 1.59 | 2.75 | 3.03 | 2.73 | 1.23 | 1.33 | 4.19 | 6.58 |
| Debt to Equity | 0.92 | 0.98 | 0.87 | 0.72 | 0.51 | 0.51 | 0.43 | 0.41 | 0.44 | 0.33 | 0.29 | 0.38 | 0.33 | 0.29 | 0.31 | 0.59 | 0.55 | 0.32 | 0.19 |
| Long-Term Debt to Equity | 0.30 | 0.28 | 0.27 | 0.24 | 0.09 | 0.16 | 0.14 | 0.14 | 0.14 | 0.09 | 0.09 | 0.08 | 0.08 | 0.05 | 0.05 | 0.07 | 0.08 | 0.08 | 0.02 |
Profitability
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| ROA | -28.62 | -30.26 | 0.75 | -11.90 | -3.81 |
| ROE | -48.29 | -43.42 | 0.97 | -15.58 | -4.52 |
| Gross Margin | 5.89 | ||||
| Operating Margin | -6.58 | -6.83 | -6.70 | -4.76 | -0.72 |
| EBITDA Margin | -4.96 | -5.11 | -5.41 | -3.93 | -0.62 |
| Net Profit Margin | -6.44 | -6.95 | 0.15 | -3.78 | -0.76 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 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 | -16.33 | -11.48 | -6.97 | -18.96 | -9.00 | -7.57 | -19.72 | -12.00 | -7.26 | 5.37 | 4.15 | -5.68 | 3.30 | -6.86 | |||||
| ROE | -31.34 | -22.70 | -13.00 | -32.57 | -13.59 | -11.41 | -27.85 | -17.33 | -9.64 | 7.43 | 5.50 | -7.36 | 5.24 | -10.64 | |||||
| Gross Margin | 6.40 | ||||||||||||||||||
| Operating Margin | -3.95 | -4.10 | -5.88 | -6.16 | -4.38 | -8.23 | -5.66 | -5.60 | -7.34 | -5.31 | -5.26 | -6.63 | -4.98 | -6.05 | -6.84 | ||||
| EBITDA Margin | -2.62 | -2.75 | -4.33 | -4.50 | -2.63 | -6.13 | -4.01 | -3.99 | -5.59 | -4.16 | -4.16 | -5.45 | -4.22 | -5.42 | -6.63 | ||||
| Net Profit Margin | -4.12 | -4.31 | -6.06 | -6.30 | -4.52 | -8.41 | -5.73 | -5.66 | -7.35 | 1.55 | 1.83 | -6.66 | 1.11 | -4.10 |
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 | 2024-09-30 | 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 | 75,397.00 | 79,258.00 | 80,187.00 | 104,930.00 | 35,224.98 |
| Current Assets | 24,956.00 | 23,194.00 | 18,816.00 | 57,450.00 | 32,856.45 |
| Cash and Short-Term Investments | 7,390.00 | 7,540.00 | 8,380.00 | 37,921.00 | 29,561.63 |
| Cash and Cash Equivalents | 7,390.00 | 7,540.00 | 8,380.00 | 37,921.00 | 29,561.63 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 7,147.00 | 3,352.00 | 3,074.00 | 3,981.00 | 1,760.44 |
| Inventory | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 10,419.00 | 12,302.00 | 7,362.00 | 15,548.00 | 1,534.38 |
| Non-Current Assets | 50,441.00 | 56,064.00 | 61,371.00 | 47,480.00 | 2,368.53 |
| Property, Plant, Equipment Net | 5,635.00 | 6,490.00 | 8,453.00 | 5,603.00 | 811.02 |
| Goodwill | 21,498.00 | 25,607.00 | 57,514.00 | 20,541.00 | 799.06 |
| Intangible Assets | 20,234.00 | 23,909.00 | 27,259.00 | 24,243.00 | 922.15 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 |
| Non-Current Deferred Assets | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 3,074.00 | 58.00 | -31,855.00 | -2,907.00 | -163.70 |
| Liabilities | 30,716.00 | 24,024.00 | 18,166.00 | 24,780.00 | 5,574.23 |
| Current Liabilities | 19,381.00 | 16,352.00 | 12,499.00 | 21,072.00 | 4,989.85 |
| Payables and Expenses | 9,199.00 | 6,077.00 | 6,746.00 | 9,704.00 | 3,660.09 |
| Account Payables | 4,305.00 | 3,396.00 | 3,343.00 | 5,303.00 | 2,596.21 |
| Current Accrued Liabilities | 4,894.00 | 2,681.00 | 3,403.00 | 4,401.00 | 1,063.89 |
| Short-Term Debt | 19,071.00 | 18,991.00 | 8,253.00 | 16,409.00 | 652.75 |
| Other Current Liabilities | -8,889.00 | -8,716.00 | -2,500.00 | -5,041.00 | 677.01 |
| Non-Current Liabilities | 11,335.00 | 7,672.00 | 5,667.00 | 3,708.00 | 584.38 |
| Long-Term Debt | 3,522.00 | 3,824.00 | 5,241.00 | 3,562.00 | 867.33 |
| Other Non-Current Liabilities | 7,813.00 | 3,848.00 | 426.00 | 146.00 | -282.95 |
| Equity | 44,681.00 | 55,234.00 | 62,021.00 | 80,150.00 | 29,650.74 |
| Shareholders Equity | 44,681.00 | 55,234.00 | 62,021.00 | 80,150.00 | 59,341.49 |
| Capital Stock | 0 | 0 | 0 | 0 | 0 |
| Share Premium | 137,844.00 | 126,820.00 | 109,626.00 | 100,159.00 | 37,168.90 |
| Retained Earnings | -93,163.00 | -71,586.00 | -47,605.00 | -19,979.00 | -7,488.15 |
| Treasury Shares | 0 | 0 | 0 | 30.00 | 30.00 |
| Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 |
| Debt | 22,593.00 | 22,815.00 | 13,494.00 | 19,971.00 | 1,520.08 |
| Net Debt | 15,203.00 | 15,275.00 | 5,114.00 | 0 | 0 |
| Common Shares Outstanding | 0 | 20,671.51 | 17,468.56 | 16,751.61 | 13,830.35 |
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Revenues | 335,184.00 | 345,226.00 | 412,964.00 | 330,230.00 | 176,784.06 |
| Cost Of Revenue | 0 | 0 | 0 | 0 | 166,365.74 |
| Gross Profit | 0 | 0 | 0 | 0 | 10,418.32 |
| Operating Expenses | 0 | 368,479.00 | 439,741.00 | 346,335.00 | 11,693.35 |
| Selling, General and Administrative Expenses | 951,639.40 | 350,193.00 | 420,681.00 | 335,137.00 | 11,693.35 |
| Research and Development Expenses | 6,636.30 | 7,609.00 | 7,715.00 | 3,911.00 | 0 |
| Other Operating Expenses | 0 | 10,677.00 | 11,345.00 | 7,287.00 | 0.00 |
| Operating Income | -23,463.00 | -23,253.00 | -26,777.00 | -16,105.00 | -1,275.02 |
| Net Non-Operating Income | 864.00 | -580.00 | -903.00 | 367.00 | -74.03 |
| Interest Expense | 537.00 | 245.00 | 0.00 | 7.00 | 84.03 |
| Net Interest | -537.00 | -245.00 | 11.00 | 0 | 0 |
| EBT | -22,599.00 | -23,833.00 | -27,680.00 | -15,738.00 | -1,349.06 |
| Income Tax | 1,022.00 | 148.00 | 54.00 | 3,247.00 | 8.47 |
| Net Income Including Non-Controlling Interests | 0 | 0 | -47,852.00 | 0 | 0 |
| Net Income Non-Controlling Interests | 0 | 0 | 48,452.00 | 0 | 0 |
| Net Income | -21,577.00 | -23,981.00 | 600.00 | -12,491.00 | -1,340.58 |
| EBIT | -22,062.00 | -23,588.00 | -27,680.00 | -15,731.00 | -1,265.02 |
| Deprecation and Amortization | 5,423.00 | 5,947.00 | 5,346.00 | 2,748.00 | 165.42 |
| EBITDA | -16,639.00 | -17,641.00 | -22,334.00 | -12,983.00 | -1,099.61 |
| EPS | -0.00 | -0.00 | -0.00 | -0.00 | 0 |
| Diluted EPS | -0.00 | -0.00 | -0.00 | -0.00 | 0 |
| Average Shares Outstanding Basic | 20,244.26 | 16,265.99 | 16,001.37 | 14,269.08 | 0 |
| Average Shares Outstanding Diluted | 20,244.26 | 16,265.99 | 16,001.37 | 14,269.08 | 0 |
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Operating Cash Flow | -4,688.00 | -10,572.00 | -6,583.00 | -11,697.00 | -1,214.25 |
| Operating Net Income | -21,577.00 | -23,981.00 | -47,852.00 | -12,491.00 | -1,340.58 |
| Deprecation and Amortization | 5,423.00 | 5,947.00 | 5,346.00 | 2,748.00 | 165.42 |
| Deferred Income Tax | -1,107.00 | 84.00 | 297.00 | -3,339.00 | -45.98 |
| Share Based Compensation | 8,839.00 | 12,994.00 | 9,131.00 | 4,011.00 | 728.44 |
| Change in Working Capital | 238,224.00 | 152,668.00 | 241,893.00 | 182,843.00 | 2,867.72 |
| Other Operating Activities | -234,490.00 | -158,284.00 | -215,398.00 | -185,469.00 | -3,589.26 |
| Investing Cash Flow | 3,302.00 | -1,868.00 | -7,096.00 | -14,560.00 | -909.75 |
| Capital Expenditure | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Purchase/Sale of PPE | 3,243.00 | 1,833.00 | 4,057.00 | 3,479.00 | 488.20 |
| Net Purchase/Sale of Investments Net | 130.00 | 0 | 0 | 0 | 0 |
| Net Purchase/Sale of Business | 7,435.00 | 35.00 | 1,639.00 | 11,081.00 | 256.54 |
| Other Investing Activities | -7,506.00 | -3,736.00 | -12,792.00 | -29,120.00 | -1,654.49 |
| Financing Cash Flow | 1,236.00 | 11,600.00 | -15,862.00 | 34,616.00 | 31,106.22 |
| Net Issuance/Repayment of Debt | 476,612.00 | 300,508.00 | 1,307.00 | 3,487.00 | 470.68 |
| Net Issuance/Repurchase of Equity | 0 | 4,900.00 | 6,045.00 | 67,580.00 | 65,513.01 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | -475,376.00 | -293,808.00 | -23,214.00 | -36,451.00 | -34,877.47 |
| Net Change in Cash | -150.00 | -840.00 | -29,541.00 | 8,360.00 | 28,982.22 |
| Cash at Beginning of Period | 7,540.00 | 8,380.00 | 37,921.00 | 29,561.00 | 579.42 |
| Cash at End of Period | 7,390.00 | 7,540.00 | 8,380.00 | 37,921.00 | 29,561.63 |
| 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 | 83,237.00 | 80,446.00 | 81,017.00 | 75,397.00 | 80,929.00 | 80,220.00 | 78,248.00 | 79,258.00 | 78,797.00 | 83,684.00 | 78,569.00 | 80,187.00 | 94,993.00 | 96,440.00 | 105,555.00 | 104,930.00 | 78,732.00 | 80,000.84 | 37,363.47 | 35,224.98 |
| Current Assets | 37,499.00 | 33,946.00 | 30,774.00 | 24,956.00 | 35,005.00 | 33,924.00 | 22,290.00 | 23,194.00 | 21,642.00 | 24,841.00 | 18,296.00 | 18,816.00 | 32,822.00 | 48,832.00 | 61,216.00 | 57,450.00 | 31,826.00 | 32,557.95 | 28,610.49 | 32,856.45 |
| Cash and Short-Term Investments | 9,917.00 | 5,121.00 | 8,171.00 | 7,390.00 | 13,426.00 | 10,780.00 | 5,962.00 | 7,540.00 | 6,762.00 | 9,171.00 | 6,801.00 | 8,380.00 | 14,682.00 | 19,610.00 | 30,602.00 | 37,921.00 | 12,323.00 | 16,360.91 | 25,910.57 | 29,561.63 |
| Cash and Cash Equivalents | 9,917.00 | 5,121.00 | 8,171.00 | 7,390.00 | 13,426.00 | 10,780.00 | 5,962.00 | 7,540.00 | 6,762.00 | 9,171.00 | 6,801.00 | 8,380.00 | 14,682.00 | 19,610.00 | 30,602.00 | 37,921.00 | 12,323.00 | 16,360.91 | 25,910.57 | 29,561.63 |
| 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 | 11,130.00 | 9,076.00 | 6,133.00 | 7,147.00 | 7,210.00 | 7,919.00 | 2,996.00 | 3,352.00 | 4,124.00 | 4,326.00 | 3,410.00 | 3,074.00 | 4,232.00 | 5,020.00 | 4,155.00 | 3,981.00 | 3,635.00 | 4,099.38 | 1,629.03 | 1,760.44 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 16,452.00 | 19,749.00 | 16,470.00 | 10,419.00 | 14,369.00 | 15,225.00 | 13,332.00 | 12,302.00 | 10,756.00 | 11,344.00 | 8,085.00 | 7,362.00 | 13,908.00 | 24,202.00 | 26,459.00 | 15,548.00 | 15,868.00 | 12,097.66 | 1,070.89 | 1,534.38 |
| Non-Current Assets | 45,738.00 | 46,500.00 | 50,243.00 | 50,441.00 | 45,924.00 | 46,296.00 | 55,958.00 | 56,064.00 | 57,155.00 | 58,843.00 | 60,273.00 | 61,371.00 | 62,171.00 | 47,608.00 | 44,339.00 | 47,480.00 | 46,906.00 | 47,442.89 | 8,752.98 | 2,368.53 |
| Property, Plant, Equipment Net | 5,928.00 | 6,017.00 | 6,153.00 | 5,635.00 | 5,962.00 | 6,485.00 | 7,221.00 | 6,490.00 | 6,852.00 | 7,639.00 | 8,003.00 | 8,453.00 | 8,700.00 | 8,693.00 | 6,199.00 | 5,603.00 | 5,511.00 | 5,698.27 | 2,761.83 | 811.02 |
| Goodwill | 21,498.00 | 21,498.00 | 21,498.00 | 21,498.00 | 19,344.00 | 19,344.00 | 25,607.00 | 25,607.00 | 25,607.00 | 25,607.00 | 25,607.00 | 57,514.00 | 57,244.00 | 56,271.00 | 55,724.00 | 20,541.00 | 20,342.00 | 20,447.29 | 1,008.27 | 799.06 |
| Intangible Assets | 18,213.00 | 18,906.00 | 19,561.00 | 20,234.00 | 17,537.00 | 17,419.00 | 23,080.00 | 23,909.00 | 24,637.00 | 25,539.00 | 26,608.00 | 27,259.00 | 27,947.00 | 28,429.00 | 27,678.00 | 24,243.00 | 23,958.00 | 22,731.29 | 4,925.70 | 922.15 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 99.00 | 79.00 | 3,031.00 | 3,074.00 | 3,081.00 | 3,048.00 | 50.00 | 58.00 | 59.00 | 58.00 | 55.00 | -31,855.00 | -31,720.00 | -45,785.00 | -45,262.00 | -2,907.00 | -2,905.00 | -1,433.96 | 57.19 | -163.70 |
| Liabilities | 39,856.00 | 39,746.00 | 37,602.00 | 30,716.00 | 33,817.00 | 27,084.00 | 26,317.00 | 24,024.00 | 22,993.00 | 25,704.00 | 19,429.00 | 18,166.00 | 26,367.00 | 23,694.00 | 24,027.00 | 24,780.00 | 29,138.00 | 28,385.74 | 9,070.03 | 5,574.23 |
| Current Liabilities | 26,639.00 | 28,271.00 | 25,971.00 | 19,381.00 | 22,649.00 | 22,286.00 | 17,811.00 | 16,352.00 | 15,125.00 | 17,403.00 | 14,183.00 | 12,499.00 | 20,681.00 | 17,772.00 | 20,188.00 | 21,072.00 | 25,775.00 | 24,502.51 | 6,833.41 | 4,989.85 |
| Payables and Expenses | 16,650.00 | 14,705.00 | 12,061.00 | 9,199.00 | 10,061.00 | 7,505.00 | 7,540.00 | 6,077.00 | 6,436.00 | 8,190.00 | 7,801.00 | 6,746.00 | 10,102.00 | 10,037.00 | 10,468.00 | 9,704.00 | 9,001.00 | 9,106.35 | 5,345.31 | 3,660.09 |
| Account Payables | 10,590.00 | 8,781.00 | 5,199.00 | 4,305.00 | 4,932.00 | 4,866.00 | 3,830.00 | 3,396.00 | 3,402.00 | 4,702.00 | 3,987.00 | 3,343.00 | 4,920.00 | 6,089.00 | 4,893.00 | 5,303.00 | 4,016.00 | 4,610.03 | 3,262.19 | 2,596.21 |
| Current Accrued Liabilities | 6,060.00 | 5,924.00 | 6,862.00 | 4,894.00 | 5,129.00 | 2,639.00 | 3,710.00 | 2,681.00 | 3,034.00 | 3,488.00 | 3,814.00 | 3,403.00 | 5,182.00 | 3,948.00 | 5,575.00 | 4,401.00 | 4,985.00 | 4,496.33 | 2,083.12 | 1,063.89 |
| Short-Term Debt | 19,889.00 | 27,166.00 | 24,110.00 | 19,071.00 | 22,288.00 | 24,881.00 | 18,871.00 | 18,991.00 | 15,879.00 | 16,809.00 | 11,151.00 | 8,253.00 | 19,100.00 | 9,456.00 | 12,141.00 | 16,409.00 | 18,559.00 | 15,449.88 | 742.25 | 652.75 |
| Other Current Liabilities | -9,900.00 | -13,600.00 | -10,200.00 | -8,889.00 | -9,700.00 | -10,100.00 | -8,600.00 | -8,716.00 | -7,190.00 | -7,596.00 | -4,769.00 | -2,500.00 | -8,521.00 | -1,721.00 | -2,421.00 | -5,041.00 | -1,785.00 | -53.72 | 745.85 | 677.01 |
| Non-Current Liabilities | 13,217.00 | 11,475.00 | 11,631.00 | 11,335.00 | 11,168.00 | 4,798.00 | 8,506.00 | 7,672.00 | 7,868.00 | 8,301.00 | 5,246.00 | 5,667.00 | 5,686.00 | 5,922.00 | 3,839.00 | 3,708.00 | 3,363.00 | 3,883.23 | 2,236.62 | 584.38 |
| Long-Term Debt | 3,518.00 | 3,663.00 | 3,818.00 | 3,522.00 | 3,782.00 | 4,363.00 | 4,630.00 | 3,824.00 | 4,105.00 | 4,569.00 | 4,843.00 | 5,241.00 | 5,416.00 | 5,642.00 | 3,688.00 | 3,562.00 | 2,852.00 | 2,868.61 | 1,976.09 | 867.33 |
| Other Non-Current Liabilities | 9,699.00 | 7,812.00 | 7,813.00 | 7,813.00 | 7,386.00 | 435.00 | 3,876.00 | 3,848.00 | 3,763.00 | 3,732.00 | 403.00 | 426.00 | 270.00 | 280.00 | 151.00 | 146.00 | 511.00 | 1,014.62 | 260.54 | -282.95 |
| Equity | 43,381.00 | 40,700.00 | 43,415.00 | 44,681.00 | 47,112.00 | 53,136.00 | 51,931.00 | 55,234.00 | 55,804.00 | 57,980.00 | 59,140.00 | 62,021.00 | 68,626.00 | 72,746.00 | 81,528.00 | 80,150.00 | 49,594.00 | 51,615.10 | 28,293.44 | 29,650.74 |
| Shareholders Equity | 43,381.00 | 40,700.00 | 43,415.00 | 44,681.00 | 47,112.00 | 53,136.00 | 51,931.00 | 55,234.00 | 55,804.00 | 57,980.00 | 59,140.00 | 62,021.00 | 68,626.00 | 72,746.00 | 81,528.00 | 80,150.00 | 49,594.00 | 51,615.10 | 56,646.88 | 59,341.49 |
| Capital Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Premium | 150,139.00 | 143,101.00 | 142,224.00 | 137,844.00 | 134,040.00 | 131,943.00 | 129,444.00 | 126,820.00 | 118,951.00 | 115,631.00 | 112,446.00 | 109,626.00 | 106,283.00 | 104,391.00 | 107,504.00 | 100,159.00 | 65,977.00 | 64,624.40 | 39,211.31 | 37,168.90 |
| Retained Earnings | -106,758.00 | -102,401.00 | -98,809.00 | -93,163.00 | -86,928.00 | -78,807.00 | -77,513.00 | -71,586.00 | -63,147.00 | -57,651.00 | -53,306.00 | -47,605.00 | -37,657.00 | -31,645.00 | -25,976.00 | -19,979.00 | -16,353.00 | -12,979.30 | -10,887.87 | -7,488.15 |
| Treasury Shares | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.00 | 30.00 | 30.00 | 30.00 | 30.00 |
| 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 |
| Debt | 23,407.00 | 30,829.00 | 27,928.00 | 22,593.00 | 26,070.00 | 29,244.00 | 23,501.00 | 22,815.00 | 19,984.00 | 21,378.00 | 15,994.00 | 13,494.00 | 24,516.00 | 15,098.00 | 15,829.00 | 19,971.00 | 21,411.00 | 18,318.49 | 2,718.34 | 1,520.08 |
| Net Debt | 13,490.00 | 25,708.00 | 19,757.00 | 15,203.00 | 12,644.00 | 18,464.00 | 17,539.00 | 15,275.00 | 13,222.00 | 12,207.00 | 9,193.00 | 5,114.00 | 9,834.00 | 0 | 0 | 0 | 9,088.00 | 1,957.59 | 0 | 0 |
| Common Shares Outstanding | 32,077.23 | 28,110.12 | 27,587.77 | 0 | 21,798.55 | 21,007.88 | 20,838.42 | 20,671.51 | 18,174.47 | 18,121.40 | 18,071.11 | 17,468.56 | 17,074.58 | 17,052.26 | 16,751.61 | 16,751.61 | 14,744.54 | 14,744.54 | 13,979.56 | 13,830.35 |
| 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 | 329,871.00 | 214,558.00 | 93,135.00 | -138,472.00 | 243,443.00 | 159,710.00 | 70,503.00 | -181,099.00 | 271,154.00 | 177,630.00 | 77,541.00 | -224,905.00 | 329,526.00 | 218,261.00 | 90,082.00 | -88,012.93 | 234,769.00 | 133,828.44 | 49,645.49 |
| Cost Of Revenue | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46,468.62 |
| Gross Profit | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,176.87 |
| Operating Expenses | 0 | 0 | 0 | 0 | 260,825.00 | 168,992.00 | 76,156.00 | -188,330.00 | 286,309.00 | 187,413.00 | 83,087.00 | -231,362.00 | 346,215.00 | 229,171.00 | 95,717.00 | -48,952.48 | 246,644.00 | 142,017.53 | 6,625.95 |
| Selling, General and Administrative Expenses | 937,393.00 | 611,331.00 | 327,692.00 | 478,502.40 | 242,691.00 | 159,077.00 | 71,369.00 | -182,586.00 | 273,825.00 | 179,466.00 | 79,488.00 | -226,160.00 | 333,854.00 | 221,491.00 | 91,496.00 | -51,992.85 | 241,085.00 | 139,418.90 | 6,625.95 |
| Research and Development Expenses | 5,594.00 | 3,776.00 | 2,337.00 | -5,069.70 | 5,900.00 | 3,856.00 | 1,950.00 | -1,269.00 | 4,674.00 | 2,914.00 | 1,290.00 | -213.00 | 3,931.00 | 2,523.00 | 1,474.00 | 3,911.00 | 0 | 0 | 0 |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 12,234.00 | 6,059.00 | 2,837.00 | -4,475.00 | 7,810.00 | 5,033.00 | 2,309.00 | -4,989.00 | 8,430.00 | 5,157.00 | 2,747.00 | -870.63 | 5,559.00 | 2,598.63 | 0.00 |
| Operating Income | -10,841.00 | -6,804.00 | -4,424.00 | 2,938.00 | -14,424.00 | -6,324.00 | -5,653.00 | 7,231.00 | -15,155.00 | -9,783.00 | -5,546.00 | 6,457.00 | -16,689.00 | -10,910.00 | -5,635.00 | 7,408.16 | -11,875.00 | -8,189.09 | -3,449.07 |
| Net Non-Operating Income | -2,651.00 | -2,356.00 | -1,205.00 | 2,897.00 | -890.00 | -886.00 | -257.00 | 121.00 | -332.00 | -226.00 | -143.00 | 809.00 | -804.00 | -571.00 | -337.00 | 34.63 | 190.00 | 88.01 | 54.36 |
| Interest Expense | 475.00 | 363.00 | 156.00 | -100.00 | 318.00 | 214.00 | 105.00 | 31.00 | 151.00 | 63.00 | 0.00 | -12.00 | 4.00 | 7.00 | 1.00 | 2.44 | 3.00 | 0.25 | 1.31 |
| Net Interest | -475.00 | -363.00 | -156.00 | 100.00 | -318.00 | -214.00 | -105.00 | -47.00 | -151.00 | -63.00 | 16.00 | 23.00 | -4.00 | -7.00 | -1.00 | 0 | -3.00 | -0.25 | -1.31 |
| EBT | -13,492.00 | -9,160.00 | -5,629.00 | 5,835.00 | -15,314.00 | -7,210.00 | -5,910.00 | 7,352.00 | -15,487.00 | -10,009.00 | -5,689.00 | 7,266.00 | -17,493.00 | -11,481.00 | -5,972.00 | 7,442.80 | -11,685.00 | -8,101.08 | -3,394.72 |
| Income Tax | 102.00 | 78.00 | 17.00 | 966.00 | 28.00 | 11.00 | 17.00 | 44.00 | 55.00 | 37.00 | 12.00 | -341.00 | 185.00 | 185.00 | 25.00 | -2,187.93 | 2,820.00 | 2,609.93 | 5.00 |
| Net Income Including Non-Controlling Interests | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -47,852.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income Non-Controlling Interests | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48,452.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Income | -13,594.00 | -9,238.00 | -5,646.00 | 6,913.00 | -15,342.00 | -7,221.00 | -5,927.00 | 7,308.00 | -15,542.00 | -10,046.00 | -5,701.00 | -2,503.00 | 5,100.00 | 4,000.00 | -5,997.00 | -9,599.85 | 2,600.00 | -5,491.15 | 0 |
| EBIT | -13,017.00 | -8,797.00 | -5,473.00 | 5,735.00 | -14,996.00 | -6,996.00 | -5,805.00 | 7,383.00 | -15,336.00 | -9,946.00 | -5,689.00 | 7,254.00 | -17,489.00 | -11,474.00 | -5,971.00 | 7,445.23 | -11,682.00 | -8,100.83 | -3,393.41 |
| Deprecation and Amortization | 4,380.00 | 2,897.00 | 1,440.00 | -2,906.00 | 4,050.00 | 2,799.00 | 1,480.00 | -2,743.00 | 4,466.00 | 2,867.00 | 1,357.00 | -1,905.00 | 3,785.00 | 2,405.00 | 1,061.00 | 20.76 | 1,778.00 | 846.88 | 102.36 |
| EBITDA | -8,637.00 | -5,900.00 | -4,033.00 | 2,829.00 | -10,946.00 | -4,197.00 | -4,325.00 | 4,640.00 | -10,870.00 | -7,079.00 | -4,332.00 | 5,349.00 | -13,704.00 | -9,069.00 | -4,910.00 | 7,466.00 | -9,904.00 | -7,253.95 | -3,291.05 |
| 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 | -0.00 | 0.00 | -0.00 | -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 | -0.00 | 0.00 | -0.00 | -0.00 | 0 |
| Average Shares Outstanding Basic | 26,844.46 | 25,459.13 | 23,407.90 | 22,535.01 | 19,792.77 | 19,470.76 | 19,178.47 | 16,998.69 | 16,036.66 | 16,017.56 | 16,011.07 | 15,447.50 | 16,054.02 | 16,180.78 | 16,323.16 | 29,376.67 | 13,948.86 | 13,750.77 | 0 |
| Average Shares Outstanding Diluted | 26,844.46 | 25,459.13 | 23,407.90 | 22,535.01 | 19,792.77 | 19,470.76 | 19,178.47 | 16,998.69 | 16,036.66 | 16,017.56 | 16,011.07 | 15,447.50 | 16,054.02 | 16,180.78 | 16,323.16 | 29,376.67 | 13,948.86 | 13,750.77 | 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 | -8,633.00 | -11,671.00 | -5,733.00 | 4,671.00 | -4,371.00 | -4,041.00 | -947.00 | 1,941.00 | -6,206.00 | -4,737.00 | -1,570.00 | -2,122.00 | -6,470.00 | 368.00 | 1,641.00 | -1,453.21 | -6,570.00 | -2,692.58 | -981.21 |
| Operating Net Income | -13,594.00 | -9,238.00 | -5,646.00 | 6,913.00 | -15,342.00 | -7,221.00 | -5,927.00 | 7,308.00 | -15,542.00 | -10,046.00 | -5,701.00 | -12,511.00 | -17,678.00 | -11,666.00 | -5,997.00 | 5,264.87 | -8,865.00 | -5,491.15 | -3,399.72 |
| Deprecation and Amortization | 4,380.00 | 2,897.00 | 1,440.00 | -2,906.00 | 4,050.00 | 2,799.00 | 1,480.00 | -2,743.00 | 4,466.00 | 2,867.00 | 1,357.00 | -1,905.00 | 3,785.00 | 2,405.00 | 1,061.00 | 20.76 | 1,778.00 | 846.88 | 102.36 |
| Deferred Income Tax | 3.00 | 3.00 | 1.00 | -1,075.00 | 0 | -37.00 | 5.00 | 62.00 | 14.00 | 8.00 | 0 | 297.00 | 0 | 0 | 0 | 2,175.93 | -2,865.00 | -2,649.93 | 0 |
| Share Based Compensation | 3,013.00 | 2,450.00 | 1,506.00 | -6,082.00 | 7,118.00 | 5,151.00 | 2,652.00 | -5,156.00 | 9,325.00 | 6,005.00 | 2,820.00 | -4,094.00 | 6,470.00 | 4,348.00 | 2,407.00 | -1,755.60 | 2,833.00 | 2,063.53 | 870.08 |
| Change in Working Capital | 197,893.00 | 127,832.00 | 56,522.00 | -144,569.00 | 197,403.00 | 134,275.00 | 51,115.00 | -84,421.00 | 111,559.00 | 87,536.00 | 37,994.00 | -156,803.00 | 205,972.00 | 131,411.00 | 61,313.00 | 67,511.21 | 111,915.00 | 2,919.44 | 497.35 |
| Other Operating Activities | -200,328.00 | -135,615.00 | -59,556.00 | 152,390.00 | -197,600.00 | -139,008.00 | -50,272.00 | 86,891.00 | -116,028.00 | -91,107.00 | -38,040.00 | 172,894.00 | -205,019.00 | -126,130.00 | -57,143.00 | -74,670.37 | -111,366.00 | -381.35 | 948.72 |
| Investing Cash Flow | 1,717.00 | 2,441.00 | -815.00 | -7,362.00 | 5,099.00 | 6,100.00 | -535.00 | 987.00 | -1,358.00 | -909.00 | -588.00 | 6,659.00 | -5,933.00 | -5,170.00 | -2,652.00 | 13,651.62 | -13,562.00 | -11,984.09 | -2,665.53 |
| 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 | 2,163.00 | 1,439.00 | 695.00 | -703.00 | 2,206.00 | 1,205.00 | 535.00 | -1,022.00 | 1,358.00 | 909.00 | 588.00 | -3,168.00 | 3,454.00 | 2,691.00 | 1,080.00 | -634.25 | 2,593.00 | 970.17 | 550.08 |
| Net Purchase/Sale of Investments Net | 0 | 0 | 0 | 130.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Purchase/Sale of Business | 4,000.00 | 4,000.00 | 0 | -7,695.00 | 7,565.00 | 7,565.00 | 0 | 35.00 | 0 | 0 | 0 | -4,891.00 | 2,479.00 | 2,479.00 | 1,572.00 | -13,017.37 | 10,969.00 | 11,013.92 | 2,115.45 |
| Other Investing Activities | -4,446.00 | -2,998.00 | -1,510.00 | 906.00 | -4,672.00 | -2,670.00 | -1,070.00 | 1,974.00 | -2,716.00 | -1,818.00 | -1,176.00 | 14,718.00 | -11,866.00 | -10,340.00 | -5,304.00 | 27,303.24 | -27,124.00 | -23,968.19 | -5,331.05 |
| Financing Cash Flow | 9,444.00 | 6,962.00 | 7,329.00 | -5,006.00 | 5,157.00 | 1,181.00 | -96.00 | -1,362.00 | 5,946.00 | 6,437.00 | 579.00 | 14,779.00 | -10,836.00 | -13,497.00 | -6,308.00 | 30,251.37 | 2,893.00 | 1,475.95 | -4.32 |
| Net Issuance/Repayment of Debt | 367,902.00 | 237,896.00 | 105,463.00 | -266,024.00 | 389,379.00 | 254,392.00 | 98,865.00 | 74,667.00 | 217,820.00 | 7,703.00 | 318.00 | 10,612.00 | 1,400.00 | -6,320.00 | -4,385.00 | -1,538.69 | 3,611.00 | 1,410.37 | 4.32 |
| Net Issuance/Repurchase of Equity | 9,513.00 | 3,043.00 | 3,043.00 | 0 | 0 | 0 | 0 | 4,900.00 | 0 | 0 | 0 | -7,034.00 | 6,045.00 | 6,045.00 | 989.00 | 67,420.00 | 80.00 | 80.00 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | -367,971.00 | -233,977.00 | -101,177.00 | 261,018.00 | -384,222.00 | -253,211.00 | -98,961.00 | -80,929.00 | -211,874.00 | -1,266.00 | 261.00 | 11,201.00 | -18,281.00 | -13,222.00 | -2,912.00 | -35,629.94 | -798.00 | -14.42 | -8.64 |
| Net Change in Cash | 2,528.00 | -2,268.00 | 782.00 | -7,698.00 | 5,886.00 | 3,240.00 | -1,578.00 | 1,566.00 | -1,618.00 | 791.00 | -1,579.00 | 19,316.00 | -23,239.00 | -18,299.00 | -7,319.00 | 42,450.79 | -17,239.00 | -13,200.73 | -3,651.06 |
| Cash at Beginning of Period | 7,389.00 | 7,389.00 | 7,389.00 | 15,088.00 | 7,540.00 | 7,540.00 | 7,540.00 | 5,974.00 | 8,380.00 | 8,380.00 | 8,380.00 | -10,936.00 | 37,921.00 | 37,921.00 | 37,921.00 | -4,529.79 | 29,562.00 | 29,561.63 | 29,561.63 |
| Cash at End of Period | 9,917.00 | 5,121.00 | 8,171.00 | 7,390.00 | 13,426.00 | 10,780.00 | 5,962.00 | 7,540.00 | 6,762.00 | 9,171.00 | 6,801.00 | 8,380.00 | 14,682.00 | 19,622.00 | 30,602.00 | 37,921.00 | 12,323.00 | 16,360.91 | 25,910.57 |
| Free Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |