Valuation Ratios

Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30
Price to Earnings 43.27 -38.93 -1.48 -0.33
Price to Sales 7.51 6.01 3.38 2.32
Book Value Per Common Share 7.04 5.89 4.72 8.25
Price to Book 2.07 1.92 0.99 0.41
Price to Operating Cash Flow 15.29 21.54 44.55 -3.66
Price to Free Cash Flow -3.34 -2.63 -2.31 -0.41
Enterprise Value to EBITDA 131636.01 838233.61 110093.29
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30
Price to Earnings 33.05 21.26 55.36 109.11 -31.26
Price to Sales 52.87 20.08 9.20 17.80 30.27
Book Value Per Common Share 10.17 7.04 6.35 6.02 5.73
Price to Book 4.62 2.07 0.96 1.63 1.47
Price to Operating Cash Flow 89.24
Price to Free Cash Flow -91.89 76.40 -2.71 -6.96 -4.12
Enterprise Value to EBITDA 198197.95 245584.03 161612.55 325939.43

Earnings Data

Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30
Earning YoY
Revenue YoY 167.65 147.91 27.90
EBITDA YoY 1038.13
Net Profit YoY
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30
Earning YoY 107.18 523.09 22.22
Revenue YoY 28.30 29.32 24.69 120.12
EBITDA YoY 337.41 81.04 31.49
Net Profit YoY 302.54 294.38 28.33

Financial Strength

Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30
Cash Per Common Share 2.19 4.13 1.26 2.69
Quick Ratio 3.95 8.63 3.14 1.57
Current Ratio 4.29 8.86 3.72 1.88
Debt to Equity 0.62 0.05 0.09 0.30
Long-Term Debt to Equity 0.54 0.00 0.01 0.11
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30
Cash Per Common Share 3.81 2.19 0.90 2.16 0.52
Quick Ratio 5.24 3.95 0.39 0.86 0.84
Current Ratio 5.52 4.29 0.46 0.94 1.09
Debt to Equity 0.48 0.62 0.40 0.44 0.13
Long-Term Debt to Equity 0.41 0.54 0.01 0.01 0.01

Profitability

Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30
ROA 2.96 -2.51 -51.74 -73.58
ROE 4.78 -2.64 -56.27 -95.98
Gross Margin 68.27 43.87 27.97 87.38
Operating Margin 20.87 -13.55 -202.93 14.22
EBITDA Margin 57.02 13.41 -162.31 27.33
Net Profit Margin 17.35 -15.45 -227.56 -711.03
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30
ROA 9.01 3.25 1.22 1.02 -4.04
ROE 13.37 5.26 1.70 1.47 -4.58
Gross Margin 62.95 26.95 94.85 93.99 30.03
Operating Margin 243.28 47.87 25.64 24.22 -95.52
EBITDA Margin 278.74 81.76 58.40 55.38 -31.21
Net Profit Margin 160.06 51.01 16.73 16.25 -97.99

Dividends

Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30
Dividend Yield
Dividend Payout Ratio
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30
Dividend Yield
Dividend Payout Ratio

Financial Statements

Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30 2021-06-30
Assets 2,940,323.00 1,152,819.00 332,074.00 570,460.00 0
   Current Assets 641,173.00 452,385.00 89,230.00 160,254.00 0
      Cash and Short-Term Investments 564,526.00 411,131.00 68,894.00 109,970.00 0
            Cash and Cash Equivalents 564,526.00 404,601.00 68,894.00 109,970.00 0
            Short-Term Investments 0 6,530.00 0 0 0
      Net Receivables 24,983.00 29,366.00 6,543.00 23,654.00 0
      Inventory 0 0 0 0 0
      Other Current Assets 51,664.00 11,888.00 13,793.00 26,630.00 0
   Non-Current Assets 2,299,150.00 700,434.00 242,844.00 410,206.00 0
      Property, Plant, Equipment Net 1,935,100.00 682,549.00 242,544.00 406,999.00 0
      Goodwill 0 0 0 634.00 659.00
      Intangible Assets 0 0 0 0 0
      Long-Term Investments 0 0 0 0 0
      Non-Current Deferred Assets 0 0 8.00 2,235.00 911.00
      Other Non-Current Assets 0 0 0 0 0
Liabilities 1,122,835.00 55,348.00 26,713.00 133,098.00 0
   Current Liabilities 149,347.00 51,072.00 24,001.00 85,106.00 0
      Payables and Expenses 144,115.00 46,883.00 22,848.00 22,486.00 0
            Account Payables 81,747.00 27,345.00 11,544.00 13,230.00 0
            Current Accrued Liabilities 42,368.00 4,407.00 2,893.00 5,386.00 0
      Short-Term Debt 404.00 289.00 192.00 60,484.00 0
      Other Current Liabilities 4,828.00 3,900.00 961.00 2,136.00 0
   Non-Current Liabilities 973,488.00 4,276.00 2,712.00 47,992.00 0
      Long-Term Debt 963,828.00 1,032.00 1,256.00 47,803.00 0
      Other Non-Current Liabilities 9,660.00 3,244.00 1,456.00 189.00 0
Equity 1,817,488.00 1,097,471.00 305,361.00 437,362.00 0
   Shareholders Equity 1,817,488.00 1,097,471.00 305,361.00 437,362.00 0
      Capital Stock 2,355,056.00 1,764,289.00 965,857.00 926,581.00 0
      Share Premium 88,672.00 51,286.00 0 0 0
      Retained Earnings -596,167.00 -683,110.00 -654,276.00 -482,405.00 0
      Treasury Shares 0 0 0 0 0
      Accumulated Other Comprehensive Income -30,073.00 -34,994.00 -34,655.00 -6,814.00 0
   Minority Interest 0 0 0 0 0
Debt 964,232.00 1,321.00 1,448.00 108,287.00 0
Net Debt 398,239.00 0 0 0 43,824.00
Common Shares Outstanding 258,103.21 186,367.69 64,747.48 53,028.87 0
Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30
Revenues 501,023.00 187,192.00 75,509.00 59,037.00
Cost Of Revenue 158,992.00 105,074.00 54,388.00 7,448.00
Interest Income 7,504.00 5,831.00 924.00 79.00
Interest Expense 11,045.00 98.00 16,207.00 425,441.00
Non-Interest Expense 127,215.00 50,027.00 33,183.00 26,073.00
Gross Profit 342,031.00 82,118.00 21,121.00 51,589.00
Operating Expenses 319,909.00 109,395.00 69,679.00 51,127.00
   Selling, General and Administrative Expenses 127,215.00 50,027.00 33,183.00 26,073.00
   Other Operating Expenses 2,315.00 6,508.00 4,971.00 14,844.00
Operating Income 22,122.00 -27,277.00 -48,558.00 462.00
Net Non-Operating Income 817.00 108.00 3,137.00 12.00
EBT 93,501.00 -25,467.00 -169,437.00 -417,046.00
Income Tax 6,560.00 3,453.00 2,390.00 2,724.00
Net Income Including Non-Controlling Interests 86,941.00 -28,920.00 -171,827.00 -419,770.00
Net Income 86,941.00 -28,920.00 -171,827.00 -419,770.00
EBIT 104,546.00 -25,369.00 -153,230.00 8,395.00
Deprecation and Amortization 181,136.00 50,470.00 30,673.00 7,741.00
EBITDA 285,682.00 25,101.00 -122,557.00 16,136.00
EPS 0.00 -0.00 -0.00 -0.01
Diluted EPS 0.00 -0.00 -0.00 -0.01
Average Shares Outstanding Basic 258,103.21 99,640.92 54,775.57 40,941.07
Average Shares Outstanding Diluted 258,103.21 99,640.92 54,775.57 40,941.07
Breakdown 2025-06-30 2024-06-30 2023-06-30 2022-06-30
Operating Cash Flow 245,886.00 52,219.00 5,729.00 -37,480.00
   Operating Net Income 86,941.00 -28,920.00 -171,827.00 -419,770.00
   Deprecation and Amortization 181,136.00 50,470.00 30,673.00 7,741.00
   Deferred Income Tax 0 0 0 0
   Share Based Compensation 42,642.00 23,636.00 14,356.00 13,896.00
   Change in Working Capital -5,436.00 11,364.00 9,662.00 4,213.00
   Other Operating Activities -59,397.00 -4,331.00 122,865.00 356,440.00
Investing Cash Flow -1,380,487.00 -498,466.00 -71,467.00 -259,078.00
   Capital Expenditure 0 0 0 0
   Net Purchase/Sale of PPE -1,361,455.00 -479,866.00 -83,576.00 -294,207.00
   Net Purchase/Sale of Investments Net 470.00 0 18,395.00 0
   Net Purchase/Sale of Business 0 0 -1,214.00 0
   Other Investing Activities -19,502.00 -18,600.00 -5,072.00 35,129.00
Financing Cash Flow 1,294,735.00 782,626.00 28,558.00 372,038.00
   Net Issuance/Repayment of Debt 701,211.00 0 -9,432.00 53,074.00
   Net Issuance/Repurchase of Equity 602,681.00 783,572.00 39,252.00 215,331.00
   Dividends Paid 0 0 0 0
   Other Financing Activities -9,157.00 -946.00 -1,262.00 103,633.00
Net Change in Cash 160,134.00 336,379.00 -37,182.00 75,480.00
   Cash at Beginning of Period 404,601.00 68,894.00 109,970.00 38,990.00
   Cash at End of Period 564,526.00 404,601.00 68,894.00 109,970.00
Free Cash Flow -1,126,741.00 -427,690.00 -110,335.00 -331,727.00
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30
Assets 4,267,374.00 2,940,323.00 1,989,755.00 1,852,082.00 1,281,211.00 0
   Current Assets 1,123,940.00 641,173.00 255,911.00 525,193.00 158,789.00 0
      Cash and Short-Term Investments 1,032,263.00 564,526.00 196,033.00 455,573.00 98,589.00 0
            Cash and Cash Equivalents 1,032,263.00 564,526.00 184,333.00 427,273.00 98,589.00 0
            Short-Term Investments 0 0 11,700.00 28,300.00 0 6,530.00
      Net Receivables 35,492.00 24,983.00 21,013.00 26,459.00 23,918.00 0
      Inventory 0 0 0 0 0 0
      Other Current Assets 56,185.00 51,664.00 38,865.00 43,161.00 36,282.00 0
   Non-Current Assets 3,143,434.00 2,299,150.00 1,733,844.00 1,326,889.00 1,122,422.00 0
      Property, Plant, Equipment Net 2,116,861.00 1,935,100.00 1,674,307.00 1,247,150.00 1,098,917.00 0
      Goodwill 0 0 0 0 0 0
      Intangible Assets 0 0 0 0 0 0
      Long-Term Investments 0 0 34,717.00 56,017.00 0 0
      Non-Current Deferred Assets 0 0 0 0 0 0
      Other Non-Current Assets 0 0 0 0 0 0
Liabilities 1,391,207.00 1,122,835.00 564,188.00 565,811.00 151,663.00 0
   Current Liabilities 203,745.00 149,347.00 553,107.00 559,045.00 146,039.00 0
      Payables and Expenses 192,722.00 144,115.00 198,122.00 165,320.00 139,600.00 0
            Account Payables 70,938.00 81,747.00 172,272.00 144,564.00 120,757.00 0
            Current Accrued Liabilities 91,251.00 42,368.00 4,574.00 999.00 0 4,407.00
      Short-Term Debt 400.00 404.00 322,843.00 318,595.00 368.00 0
      Other Current Liabilities 10,623.00 4,828.00 32,142.00 75,130.00 6,071.00 0
   Non-Current Liabilities 1,187,462.00 973,488.00 11,081.00 6,766.00 5,624.00 0
      Long-Term Debt 965,232.00 963,828.00 1,232.00 1,313.00 2,232.00 0
      Other Non-Current Liabilities 222,230.00 9,660.00 9,849.00 5,453.00 3,392.00 0
Equity 2,876,167.00 1,817,488.00 1,425,567.00 1,286,271.00 1,129,548.00 0
   Shareholders Equity 2,876,167.00 1,817,488.00 1,425,567.00 1,286,271.00 1,129,548.00 0
      Capital Stock 2,965,588.00 2,355,056.00 2,092,508.00 1,985,104.00 1,843,183.00 0
      Share Premium 157,666.00 88,672.00 0 0 0 51,286.00
      Retained Earnings -211,556.00 -596,167.00 -691,836.00 -716,056.00 -734,938.00 0
      Treasury Shares 0 0 0 0 0 0
      Accumulated Other Comprehensive Income -35,531.00 -30,073.00 -45,074.00 -45,116.00 -33,143.00 0
   Minority Interest 0 0 0 0 0 0
Debt 965,632.00 964,232.00 324,075.00 319,908.00 2,600.00 0
Net Debt 0 398,239.00 138,147.00 0 0 0
Common Shares Outstanding 282,876.30 258,103.21 224,458.89 213,504.99 197,129.48 0
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30
Revenues 240,295.00 187,292.00 144,823.00 116,143.00 52,764.00
Cost Of Revenue 89,037.00 136,822.00 7,464.00 6,985.00 36,921.00
Interest Income 7,128.00 1,703.00 1,926.00 1,587.00 2,289.00
Interest Expense 9,280.00 -3,140.00 7,868.00 6,253.00 22.00
Non-Interest Expense 126,871.00 93,254.00 11,457.00 17,015.00 18,812.00
Gross Profit 151,258.00 50,470.00 137,359.00 109,158.00 15,843.00
Operating Expenses 211,393.00 33,665.00 109,462.00 92,842.00 56,820.00
   Selling, General and Administrative Expenses 126,871.00 93,254.00 11,457.00 17,015.00 18,812.00
   Other Operating Expenses -3,828.00 -132,313.00 50,557.00 35,758.00 2,779.00
Operating Income -60,135.00 16,805.00 27,897.00 16,316.00 -40,977.00
Net Non-Operating Income 0 0 3,275.00 341.00 5.00
EBT 575,298.00 92,788.00 29,267.00 21,874.00 -50,421.00
Income Tax 190,687.00 -2,758.00 5,040.00 2,996.00 1,282.00
Net Income Including Non-Controlling Interests 384,611.00 95,546.00 24,227.00 18,878.00 -51,703.00
Net Income 384,611.00 95,546.00 24,227.00 18,878.00 -51,703.00
EBIT 584,578.00 89,648.00 37,135.00 28,127.00 -50,399.00
Deprecation and Amortization 85,226.00 63,481.00 47,448.00 36,198.00 33,931.00
EBITDA 669,804.00 153,129.00 84,583.00 64,325.00 -16,468.00
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 270,696.73 258,103.21 218,659.83 210,470.19 189,262.45
Average Shares Outstanding Diluted 361,680.59 258,103.21 229,105.79 221,031.70 189,262.45
Breakdown 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30
Operating Cash Flow 142,353.00 0 0 0 0
   Operating Net Income 384,611.00 0 0 0 0
   Deprecation and Amortization 85,226.00 0 0 0 0
   Deferred Income Tax 0 0 0 0 0
   Share Based Compensation 72,405.00 0 0 0 0
   Change in Working Capital 239,537.00 0 0 0 0
   Other Operating Activities -639,426.00 0 0 0 0
Investing Cash Flow -280,877.00 -674,476.00 -301,639.00 -17,235.00 -337,562.00
   Capital Expenditure 0 0 0 0 0
   Net Purchase/Sale of PPE -280,611.00 -356,670.00 -442,152.00 -179,753.00 -382,880.00
   Net Purchase/Sale of Investments Net 0 0 0 0 49,575.00
   Net Purchase/Sale of Business 0 0 0 0 0
   Other Investing Activities 0 0 0 0 0
Financing Cash Flow 606,137.00 646,273.00 107,000.00 456,793.00 84,669.00
   Net Issuance/Repayment of Debt 0 389,914.00 -126.00 311,522.00 -99.00
   Net Issuance/Repurchase of Equity 618,912.00 262,551.00 107,606.00 147,753.00 84,771.00
   Dividends Paid 0 0 0 0 0
   Other Financing Activities 0 -6,192.00 -480.00 -2,482.00 -3.00
Net Change in Cash 467,613.00 378,889.00 -242,651.00 330,279.00 -306,383.00
   Cash at Beginning of Period 564,526.00 184,333.00 427,273.00 98,589.00 404,601.00
   Cash at End of Period 1,032,263.00 564,526.00 184,333.00 427,273.00 98,589.00
Free Cash Flow -138,258.00 49,220.00 -491,816.00 -296,841.00 -387,304.00