LFMD
Valuation Ratios
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Price to Earnings | |||||
| Price to Sales | 0.96 | 1.84 | 0.50 | 1.13 | |
| Book Value Per Common Share | -0.13 | 0.09 | -0.36 | 0.74 | -0.10 |
| Price to Book | -38.08 | 90.50 | -5.35 | 5.21 | |
| Price to Operating Cash Flow | 11.64 | 31.87 | -2.62 | -3.16 | |
| 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 | -84.88 | |||||||||||||||||||
| Price to Sales | 1.62 | 4.66 | 3.57 | 1.44 | 2.91 | 9.14 | 1.91 | 2.03 | 1.63 | 0.67 | 1.06 | 3.75 | 2.45 | 7.38 | 21.27 | |||||
| Book Value Per Common Share | 0.03 | -0.04 | -0.05 | -0.13 | -0.18 | -0.10 | -0.02 | 0.09 | -0.37 | -0.49 | -0.38 | -0.36 | -0.02 | 0.11 | 0.43 | 0.74 | -0.66 | -0.27 | 0.00 | -0.10 |
| Price to Book | 240.78 | -343.94 | -101.68 | -38.08 | -28.37 | -67.92 | -494.23 | 90.50 | -17.10 | -8.81 | -4.52 | -5.35 | -108.84 | 17.94 | 8.25 | 5.21 | -9.47 | -44.45 | -5455.17 | |
| Price to Operating Cash Flow | 26.18 | 50.92 | 76.51 | 13.43 | 28.36 | 77.53 | 66.28 | 68.94 | -20.61 | -2.90 | -3.45 | -13.46 | -5.88 | -15.07 | -42.50 | |||||
| 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 | 39.27 | 28.15 | 28.16 | 149.04 | |
| EBITDA YoY | |||||
| Net Profit YoY | 1050.00 | -79.31 |
| 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 | 46.17 | 94.70 | 56.32 | 114.76 | 55.90 | 108.51 | 52.79 | 104.87 | 61.58 | 122.62 | ||||||||||
| EBITDA YoY | ||||||||||||||||||||
| Net Profit YoY | 56.72 | 103.03 | -77.92 | 196.15 | -31.25 | 60.00 | -84.13 |
Financial Strength
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Cash Per Common Share | 0.85 | 0.98 | 0.13 | 1.53 | 0.64 |
| Quick Ratio | 0.72 | 1.10 | 0.22 | 1.85 | 0.73 |
| Current Ratio | 0.81 | 1.22 | 0.36 | 1.97 | 0.89 |
| Debt to Equity | 1.13 | 9.51 | -4.51 | 0.93 | -16.88 |
| Long-Term Debt to Equity | 0.24 | 3.26 | -0.22 | 0.05 | -0.47 |
| 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 | 0.53 | 0.83 | 0.80 | 0.83 | 0.92 | 0.89 | 0.89 | 0.87 | 0.46 | 0.37 | 0.36 | 0.13 | 0.19 | 0.38 | 0.81 | 1.35 | 0.37 | 0.69 | 0.55 | 0.39 |
| Quick Ratio | 0.58 | 0.69 | 0.73 | 0.72 | 0.74 | 0.80 | 0.91 | 1.10 | 0.61 | 0.49 | 0.54 | 0.22 | 0.34 | 0.55 | 1.05 | 1.85 | 0.55 | 1.03 | 0.96 | 0.73 |
| Current Ratio | 0.73 | 0.77 | 0.82 | 0.81 | 0.83 | 0.87 | 0.99 | 1.22 | 0.77 | 0.64 | 0.71 | 0.36 | 0.52 | 0.72 | 1.15 | 1.97 | 0.71 | 1.21 | 1.16 | 0.89 |
| Debt to Equity | 0.92 | 1.00 | 1.02 | 1.13 | -13.18 | -31.99 | 46.31 | 9.51 | -4.67 | -4.47 | -5.60 | -4.51 | 9.82 | 4.57 | 2.07 | 0.93 | -2.12 | -6.78 | 5.38 | -16.88 |
| Long-Term Debt to Equity | 0.10 | 0.13 | 0.18 | 0.24 | -3.29 | -6.91 | 11.92 | 3.26 | -1.74 | -1.39 | -1.93 | -0.22 | 1.73 | 0.78 | 0.51 | 0.05 | -0.76 | -2.31 | 0.12 | -0.47 |
Profitability
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| ROA | 9.52 | 2.05 | 22.60 | -3.41 | -449.28 |
| ROE | 20.28 | 21.56 | -79.39 | -6.58 | 7136.71 |
| Gross Margin | 266.01 | 87.61 | 84.32 | 80.62 | 76.12 |
| Operating Margin | -24.85 | -9.54 | -36.45 | -62.77 | -157.49 |
| EBITDA Margin | -24.16 | -7.44 | -34.66 | -62.39 | -156.59 |
| Net Profit Margin | 6.50 | 0.79 | 4.87 | -1.83 | -157.26 |
| 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 | 7.96 | 4.55 | 2.24 | 4.69 | 24.13 | 8.46 | 2.70 | 4.51 | 2.95 | 11.69 | -7.64 | -2.98 | -261.66 | -118.53 | -61.90 | |||||
| ROE | 15.28 | 9.09 | 4.52 | -57.09 | -747.75 | 400.33 | -9.92 | -15.68 | -13.59 | 126.50 | -42.56 | -9.17 | 291.81 | 684.82 | -395.10 | |||||
| Gross Margin | 87.44 | 87.43 | 260.53 | 90.12 | 89.85 | 89.58 | 87.42 | 87.31 | 87.28 | 83.94 | 83.39 | 81.93 | 81.01 | 81.58 | 82.07 | |||||
| Operating Margin | -1.39 | -11.58 | -65.99 | -71.34 | -64.48 | |||||||||||||||
| EBITDA Margin | -0.65 | -10.86 | -65.47 | -70.50 | -64.02 | |||||||||||||||
| Net Profit Margin | 5.62 | 5.24 | 5.02 | 2.29 | 16.24 | 11.78 | 1.02 | 2.32 | 3.02 | 4.29 | -4.87 | -5.16 | -65.36 | -70.18 | -63.76 |
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 | 144,926.05 | 58,480.71 | 25,665.85 | 49,923.24 | 13,053.66 |
| Current Assets | 48,733.09 | 42,604.27 | 11,311.36 | 44,921.44 | 12,063.40 |
| Deposits | 40.76 | 485.85 | 127.27 | 203.56 | 816.76 |
| Cash and Short-Term Investments | 35,004.92 | 33,146.72 | 3,958.96 | 41,328.04 | 9,179.08 |
| Cash and Cash Equivalents | 35,004.92 | 33,146.72 | 3,958.96 | 41,328.04 | 9,179.08 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 8,217.81 | 5,277.25 | 2,834.75 | 980.05 | 648.42 |
| Inventory | 2,797.36 | 2,759.93 | 3,703.36 | 1,616.60 | 1,264.26 |
| Other Current Assets | 2,712.99 | 1,420.36 | 814.29 | 996.75 | 971.64 |
| Non-Current Assets | 96,192.96 | 15,876.44 | 14,354.50 | 5,001.80 | 990.26 |
| Property, Plant, Equipment Net | 7,879.78 | 1,071.20 | 1,682.45 | 1,986.25 | 274.44 |
| Goodwill | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 2,030.66 | 3,009.26 | 3,831.86 | 19.76 | 339.84 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 |
| Non-Current Deferred Assets | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 86,282.53 | 11,795.98 | 8,840.19 | 2,995.79 | 375.98 |
| Liabilities | 76,883.39 | 52,914.55 | 32,971.36 | 24,104.13 | 13,875.42 |
| Current Liabilities | 60,255.14 | 34,781.72 | 31,374.15 | 22,825.59 | 13,490.10 |
| Payables and Expenses | 36,821.25 | 25,022.35 | 22,273.30 | 20,654.82 | 11,794.08 |
| Account Payables | 16,009.48 | 11,084.85 | 10,106.79 | 9,059.21 | 0 |
| Current Accrued Liabilities | 20,811.76 | 13,937.49 | 12,166.51 | 4,981.45 | 0 |
| Short-Term Debt | 8,952.98 | 930.78 | 3,553.34 | 734.29 | 779.13 |
| Other Current Liabilities | 14,480.92 | 8,828.60 | 5,547.51 | 1,436.48 | 916.88 |
| Non-Current Liabilities | 16,628.25 | 18,132.83 | 1,597.20 | 1,278.54 | 385.32 |
| Long-Term Debt | 16,150.25 | 18,001.58 | 574.14 | 1,178.54 | 0 |
| Other Non-Current Liabilities | 478.00 | 131.25 | 1,023.07 | 100.00 | 0 |
| Equity | 68,042.66 | 5,566.16 | -7,305.50 | 25,819.11 | -821.76 |
| Shareholders Equity | -5,485.50 | 3,505.37 | -11,395.78 | 22,740.03 | -2,301.90 |
| Capital Stock | 423.08 | 383.73 | 315.67 | 307.19 | 234.34 |
| Share Premium | 230,508.34 | 217,550.58 | 179,015.25 | 164,517.63 | 77,779.37 |
| Retained Earnings | -236,253.22 | -214,265.24 | -190,562.99 | -141,921.08 | -80,151.90 |
| Treasury Shares | 163.70 | 163.70 | 163.70 | 163.70 | 163.70 |
| Accumulated Other Comprehensive Income | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 1,440.13 | 2,060.79 | -475.55 | -1,031.74 | -2,175.69 |
| Debt | 25,103.23 | 18,932.35 | 4,127.48 | 1,912.83 | 1,064.45 |
| Net Debt | 0 | 0 | 168.52 | 0 | 0 |
| Common Shares Outstanding | 42,190.87 | 38,255.60 | 31,449.74 | 30,601.39 | 23,330.62 |
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Revenues | 212,453.84 | 152,547.01 | 119,033.52 | 92,875.81 | 37,293.91 |
| Cost Of Revenue | -352,702.24 | 18,900.46 | 18,668.03 | 17,995.39 | 8,907.44 |
| Gross Profit | 565,156.08 | 133,646.54 | 100,365.49 | 74,880.41 | 28,386.47 |
| Operating Expenses | 613,590.12 | 162,625.09 | 187,261.05 | 183,482.57 | 86,205.92 |
| Selling, General and Administrative Expenses | 391,939.75 | 135,777.98 | 130,363.68 | 124,950.52 | 84,592.48 |
| Other Operating Expenses | 221,650.37 | 26,847.11 | 56,897.37 | 58,532.05 | 1,613.45 |
| Operating Income | -48,434.04 | -28,978.55 | -86,895.56 | -108,602.16 | -57,819.45 |
| Net Non-Operating Income | -6,545.45 | 11,567.49 | 42,235.24 | 47,285.81 | -2,582.40 |
| Interest Expense | 2,174.82 | 2,852.59 | 1,275.95 | 3,019.72 | 1,667.54 |
| EBT | -54,979.49 | -17,411.06 | -44,660.33 | -61,316.36 | -60,401.85 |
| Income Tax | 402.00 | 428.00 | 360.70 | 7.70 | 122.50 |
| Net Income Including Non-Controlling Interests | 13,646.77 | -1,556.93 | 5,285.37 | -1,273.65 | -56,769.54 |
| Net Income Non-Controlling Interests | 153.23 | 2,756.93 | 514.63 | -426.35 | -1,877.41 |
| Net Income | 13,800.00 | 1,200.00 | 5,800.00 | -1,700.00 | -58,646.94 |
| EBIT | -52,804.68 | -14,558.47 | -43,384.38 | -58,296.64 | -58,734.32 |
| Deprecation and Amortization | 1,470.38 | 3,207.42 | 2,130.43 | 355.87 | 335.61 |
| EBITDA | -51,334.30 | -11,351.06 | -41,253.95 | -57,940.77 | -58,398.70 |
| EPS | 0 | 0 | 0 | 0 | 0 |
| Average Shares Outstanding Basic | 41,196.29 | 33,905.15 | 30,976.46 | 27,007.96 | 14,275.15 |
| Average Shares Outstanding Diluted | 41,196.29 | 33,905.15 | 30,976.46 | 27,007.96 | 14,275.15 |
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Operating Cash Flow | 17,513.19 | 8,820.23 | -22,935.15 | -33,085.49 | -12,131.61 |
| Operating Net Income | -56,338.73 | -56,274.11 | -135,577.71 | -183,545.82 | -179,695.64 |
| Deprecation and Amortization | 1,470.38 | 3,207.42 | 2,130.43 | 355.87 | 335.61 |
| Deferred Income Tax | 0 | 0 | 354.00 | 0 | -70.00 |
| Share Based Compensation | 12,234.80 | 12,489.34 | 13,734.61 | 12,071.66 | 18,656.14 |
| Change in Working Capital | 22,540.78 | 10,193.05 | 6,837.85 | 9,966.63 | 11,739.86 |
| Other Operating Activities | 37,605.96 | 39,204.53 | 89,585.68 | 128,066.17 | 136,902.42 |
| Investing Cash Flow | -36.32 | -8,733.28 | -13,905.73 | -3,402.29 | -798.14 |
| Capital Expenditure | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Purchase/Sale of PPE | 11,536.32 | 8,733.28 | 12,893.34 | 3,411.29 | 398.14 |
| Net Purchase/Sale of Investments Net | 0 | 0 | 0 | 0 | 0 |
| Net Purchase/Sale of Business | 0 | 0 | 1,012.39 | 0 | 0 |
| Other Investing Activities | -11,572.64 | -17,466.57 | -27,811.47 | -6,813.58 | -1,196.27 |
| Financing Cash Flow | -4,118.67 | 29,100.82 | -528.20 | 68,636.74 | 21,002.20 |
| Net Issuance/Repayment of Debt | 327.60 | 26,957.12 | 3,074.75 | 32,707.75 | 5,090.81 |
| Net Issuance/Repurchase of Equity | 240.31 | 10,094.50 | 128.90 | 220,440.11 | 21,704.23 |
| Dividends Paid | 3,106.25 | 3,106.25 | 3,106.25 | 871.48 | 0 |
| Other Financing Activities | -7,792.83 | -11,057.05 | -6,838.10 | -185,382.59 | -5,792.84 |
| Net Change in Cash | 1,858.20 | 29,187.77 | -37,369.08 | 32,148.96 | 8,072.45 |
| Cash at Beginning of Period | 33,146.72 | 3,958.96 | 41,328.04 | 9,179.08 | 1,106.62 |
| Cash at End of Period | 35,004.92 | 33,146.72 | 3,958.96 | 41,328.04 | 9,179.08 |
| 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 | 131,979.76 | 147,136.40 | 147,235.67 | 144,926.05 | 72,559.92 | 63,820.49 | 61,455.27 | 58,480.71 | 40,691.02 | 35,446.39 | 33,869.83 | 25,665.85 | 33,361.56 | 37,969.48 | 50,290.48 | 49,923.24 | 16,351.65 | 23,987.50 | 18,743.70 | 13,053.66 |
| Current Assets | 41,085.61 | 49,025.76 | 49,972.92 | 48,733.09 | 48,656.96 | 45,069.43 | 44,408.74 | 42,604.27 | 24,886.29 | 20,180.90 | 19,164.77 | 11,311.36 | 12,973.70 | 18,510.22 | 29,579.46 | 44,921.44 | 14,132.56 | 22,479.66 | 17,837.52 | 12,063.40 |
| Deposits | 370.52 | 251.00 | 191.84 | 40.76 | 136.75 | 116.13 | 288.94 | 485.85 | 84.77 | 235.12 | 246.28 | 127.27 | 108.05 | 440.84 | 615.29 | 203.56 | 911.95 | 1,391.76 | 1,300.24 | 816.76 |
| Cash and Short-Term Investments | 23,785.77 | 36,228.31 | 34,393.41 | 35,004.92 | 37,587.25 | 35,703.21 | 35,110.93 | 33,146.72 | 15,288.33 | 11,906.74 | 11,524.85 | 3,958.96 | 5,836.82 | 11,717.30 | 25,084.64 | 41,328.04 | 9,446.97 | 17,414.24 | 13,406.66 | 9,179.08 |
| Cash and Cash Equivalents | 23,785.77 | 36,228.31 | 34,393.41 | 35,004.92 | 37,587.25 | 35,703.21 | 35,110.93 | 33,146.72 | 15,288.33 | 11,906.74 | 11,524.85 | 3,958.96 | 5,836.82 | 11,717.30 | 25,084.64 | 41,328.04 | 9,446.97 | 17,414.24 | 13,406.66 | 9,179.08 |
| 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 | 9,244.32 | 7,330.13 | 10,192.77 | 8,217.81 | 6,049.50 | 5,667.94 | 5,336.49 | 5,277.25 | 4,418.58 | 3,668.54 | 2,937.00 | 2,834.75 | 2,538.12 | 2,513.63 | 1,796.50 | 980.05 | 1,497.19 | 1,612.31 | 1,351.44 | 648.42 |
| Inventory | 3,432.38 | 3,251.36 | 2,967.70 | 2,797.36 | 2,645.44 | 2,060.72 | 2,373.64 | 2,759.93 | 3,790.65 | 3,698.30 | 3,382.58 | 3,703.36 | 3,676.13 | 2,965.24 | 1,240.03 | 1,616.60 | 1,587.09 | 1,614.12 | 1,674.38 | 1,264.26 |
| Other Current Assets | 4,623.13 | 2,215.97 | 2,419.04 | 2,712.99 | 2,374.76 | 1,637.55 | 1,587.67 | 1,420.36 | 1,388.73 | 907.31 | 1,320.34 | 814.29 | 922.63 | 1,314.05 | 1,458.28 | 996.75 | 1,601.30 | 1,839.00 | 1,405.04 | 971.64 |
| Non-Current Assets | 90,894.15 | 98,110.64 | 97,262.74 | 96,192.96 | 23,902.97 | 18,751.06 | 17,046.54 | 15,876.44 | 15,804.74 | 15,265.49 | 14,705.06 | 14,354.50 | 20,387.86 | 19,459.26 | 20,711.01 | 5,001.80 | 2,219.09 | 1,507.84 | 906.18 | 990.26 |
| Property, Plant, Equipment Net | 8,163.82 | 7,873.23 | 7,543.69 | 7,879.78 | 8,170.31 | 3,658.31 | 2,259.99 | 1,071.20 | 1,223.74 | 1,372.92 | 1,577.24 | 1,682.45 | 1,822.81 | 2,017.86 | 2,140.29 | 1,986.25 | 267.91 | 243.38 | 249.85 | 274.44 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,000.00 | 8,000.00 | 0 | 0 | 5,654.66 | 6,719.74 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 1,558.32 | 1,827.77 | 1,786.13 | 2,030.66 | 2,275.22 | 2,519.17 | 2,763.30 | 3,009.26 | 3,255.23 | 3,501.20 | 3,598.30 | 3,831.86 | 4,918.55 | 10,898.71 | 13,860.60 | 19.76 | 21.61 | -1,206.84 | 255.94 | 339.84 |
| 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 | 81,172.01 | 88,409.65 | 87,932.93 | 86,282.53 | 13,457.43 | 12,573.58 | 12,023.25 | 11,795.98 | 3,325.77 | 2,391.37 | 9,529.52 | 8,840.19 | 7,991.84 | -177.04 | 4,710.12 | 2,995.79 | 1,929.56 | 2,471.31 | 400.39 | 375.98 |
| Liabilities | 63,264.23 | 73,441.32 | 74,208.09 | 76,883.39 | 78,514.99 | 65,879.99 | 60,156.36 | 52,914.55 | 51,775.28 | 45,651.40 | 41,230.83 | 32,971.36 | 30,278.62 | 31,155.09 | 33,935.40 | 24,104.13 | 31,014.02 | 28,139.39 | 15,807.11 | 13,875.42 |
| Current Liabilities | 56,663.55 | 63,532.16 | 60,901.56 | 60,255.14 | 58,952.28 | 51,648.52 | 44,675.07 | 34,781.72 | 32,521.93 | 31,517.81 | 27,018.61 | 31,374.15 | 24,935.29 | 25,869.03 | 25,612.67 | 22,825.59 | 19,877.26 | 18,546.87 | 15,443.71 | 13,490.10 |
| Payables and Expenses | 41,634.54 | 39,239.37 | 34,182.41 | 36,821.25 | 36,880.64 | 29,803.23 | 26,950.51 | 25,022.35 | 25,130.52 | 24,355.13 | 18,478.63 | 22,273.30 | 21,879.90 | 23,172.25 | 23,226.26 | 20,654.82 | 18,377.88 | 16,726.70 | 13,430.14 | 11,794.08 |
| Account Payables | 19,554.74 | 24,292.87 | 15,679.03 | 16,009.48 | 15,867.47 | 15,051.73 | 12,395.03 | 11,084.85 | 9,637.39 | 9,593.38 | 6,903.03 | 10,106.79 | 10,797.54 | 11,938.94 | 11,676.03 | 9,059.21 | 9,257.31 | 11,664.28 | 0 | 0 |
| Current Accrued Liabilities | 22,079.81 | 14,946.50 | 18,503.38 | 20,811.76 | 21,013.17 | 14,751.50 | 14,555.48 | 13,937.49 | 15,493.13 | 14,761.76 | 11,575.60 | 12,166.51 | 11,082.35 | 11,233.31 | 11,550.23 | 4,981.45 | 5,227.96 | 3,363.79 | 0 | 0 |
| Short-Term Debt | 673.48 | 12,502.76 | 12,093.25 | 8,952.98 | 5,681.10 | 6,683.63 | 4,521.80 | 930.78 | 1,152.06 | 1,494.46 | 2,644.43 | 3,553.34 | 702.24 | 704.28 | 724.65 | 734.29 | 63.40 | 512.50 | 674.27 | 779.13 |
| Other Current Liabilities | 14,355.53 | 11,790.02 | 14,625.90 | 14,480.92 | 16,390.54 | 15,161.66 | 13,202.76 | 8,828.60 | 6,239.35 | 5,668.21 | 5,895.55 | 5,547.51 | 2,353.15 | 1,992.50 | 1,661.76 | 1,436.48 | 1,435.98 | 1,307.67 | 1,339.31 | 916.88 |
| Non-Current Liabilities | 6,600.67 | 9,909.16 | 13,306.53 | 16,628.25 | 19,562.71 | 14,231.48 | 15,481.29 | 18,132.83 | 19,253.35 | 14,133.59 | 14,212.23 | 1,597.20 | 5,343.33 | 5,286.06 | 8,322.74 | 1,278.54 | 11,136.76 | 9,592.52 | 363.40 | 385.32 |
| Long-Term Debt | 5,851.67 | 9,550.16 | 13,005.53 | 16,150.25 | 19,462.71 | 14,131.48 | 15,381.29 | 18,001.58 | 18,997.10 | 13,814.84 | 13,830.98 | 574.14 | 705.70 | 871.30 | 1,206.08 | 1,178.54 | 10,819.53 | 9,251.85 | 0 | 0 |
| Other Non-Current Liabilities | 749.00 | 359.00 | 301.00 | 478.00 | 100.00 | 100.00 | 100.00 | 131.25 | 256.25 | 318.75 | 381.25 | 1,023.07 | 4,637.63 | 4,414.76 | 7,116.65 | 100.00 | 317.24 | 340.67 | 0 | 0 |
| Equity | 68,715.53 | 73,695.08 | 73,027.58 | 68,042.66 | -5,955.06 | -2,059.50 | 1,298.92 | 5,566.16 | -11,084.26 | -10,205.01 | -7,361.00 | -7,305.50 | 3,082.94 | 6,814.39 | 16,355.07 | 25,819.11 | -14,662.38 | -4,151.89 | 2,936.59 | -821.76 |
| Shareholders Equity | 1,314.33 | -1,782.55 | -2,328.73 | -5,485.50 | -7,720.12 | -4,206.33 | -845.30 | 3,505.37 | -12,671.16 | -16,021.56 | -12,007.52 | -11,395.78 | -568.48 | 3,510.96 | 13,175.08 | 22,740.03 | -17,557.94 | -7,031.47 | -73.53 | -2,301.90 |
| Capital Stock | 467.00 | 451.55 | 436.47 | 423.08 | 419.24 | 417.74 | 407.46 | 383.73 | 347.73 | 325.79 | 320.54 | 315.67 | 314.72 | 310.04 | 309.13 | 307.19 | 268.63 | 266.36 | 258.85 | 234.34 |
| Share Premium | 248,801.21 | 236,426.01 | 233,043.48 | 230,508.34 | 227,394.73 | 225,001.99 | 220,721.10 | 217,550.58 | 196,901.38 | 186,673.93 | 183,183.65 | 179,015.25 | 177,131.59 | 173,157.47 | 169,026.96 | 164,517.63 | 105,275.49 | 101,450.86 | 91,585.61 | 77,779.37 |
| Retained Earnings | -247,790.18 | -238,496.41 | -235,644.98 | -236,253.22 | -235,370.38 | -229,462.36 | -221,810.15 | -214,265.24 | -209,756.57 | -202,857.58 | -195,348.01 | -190,562.99 | -355,851.08 | -169,792.85 | -155,997.32 | -141,921.08 | -122,938.36 | -108,584.99 | -91,754.29 | -80,151.90 |
| Treasury Shares | 163.70 | 163.70 | 163.70 | 163.70 | 163.70 | 163.70 | 163.70 | 163.70 | 163.70 | 163.70 | 163.70 | 163.70 | 163.70 | 163.70 | 163.70 | 163.70 | 163.70 | 163.70 | 163.70 | 163.70 |
| 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 | 2,053.82 | 2,164.93 | 1,935.98 | 1,440.13 | 1,765.06 | 2,146.82 | 2,144.22 | 2,060.79 | 1,586.91 | 783.62 | -31.50 | -475.55 | -799.72 | -1,033.02 | -1,043.02 | -1,031.74 | -1,100.58 | -1,001.87 | -767.90 | -2,175.69 |
| Debt | 6,525.15 | 22,052.93 | 25,098.78 | 25,103.23 | 25,143.80 | 20,815.10 | 19,903.09 | 18,932.35 | 20,149.16 | 15,309.30 | 16,475.41 | 4,127.48 | 1,407.94 | 1,575.58 | 1,930.73 | 1,912.83 | 11,163.57 | 10,005.02 | 937.67 | 1,064.45 |
| Net Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,860.83 | 3,402.56 | 4,950.56 | 168.52 | 0 | 0 | 0 | 0 | 1,716.59 | 0 | 0 | 0 |
| Common Shares Outstanding | 46,583.31 | 45,038.19 | 43,529.66 | 42,190.87 | 41,806.53 | 41,656.53 | 40,628.64 | 38,255.60 | 34,656.21 | 32,461.79 | 31,937.01 | 31,449.74 | 31,354.74 | 30,886.83 | 30,796.43 | 30,601.39 | 26,759.94 | 26,532.80 | 25,781.97 | 23,330.62 |
| 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 | 186,975.04 | 127,915.94 | 65,697.76 | -74,695.80 | 148,199.27 | 94,806.11 | 44,144.26 | -57,339.74 | 107,687.16 | 69,073.25 | 33,126.33 | -60,424.46 | 90,913.80 | 59,501.33 | 29,042.84 | -31,292.95 | 65,458.92 | 40,511.72 | 18,198.11 |
| Cost Of Revenue | 23,482.53 | 16,074.62 | -105,464.36 | -381,566.14 | 14,638.63 | 9,625.09 | 4,600.18 | -7,622.81 | 13,544.91 | 8,763.40 | 4,214.97 | -11,063.96 | 14,600.33 | 9,883.49 | 5,248.18 | -5,158.88 | 12,427.76 | 7,463.26 | 3,263.25 |
| Gross Profit | 163,492.51 | 111,841.32 | 171,162.12 | 306,870.34 | 133,560.63 | 85,181.02 | 39,544.09 | -49,716.93 | 94,142.25 | 60,309.85 | 28,911.37 | -49,360.50 | 76,313.48 | 49,617.85 | 23,794.66 | -26,134.07 | 53,031.16 | 33,048.46 | 14,934.86 |
| Operating Expenses | 166,385.37 | 110,205.17 | 163,533.35 | 289,853.67 | 167,886.48 | 110,134.64 | 45,715.33 | -66,576.19 | 118,777.73 | 75,806.56 | 34,616.99 | -117,298.92 | 147,441.16 | 107,110.13 | 50,008.69 | 1,868.25 | 93,667.56 | 61,093.56 | 26,853.20 |
| Selling, General and Administrative Expenses | 235,884.09 | 157,561.40 | 107,709.35 | 124,347.60 | 137,303.11 | 88,961.38 | 41,327.65 | -53,330.00 | 97,756.80 | 62,475.37 | 28,875.81 | -78,389.19 | 102,386.65 | 71,220.61 | 35,145.61 | -50,767.78 | 90,841.51 | 59,076.90 | 25,799.89 |
| Other Operating Expenses | -69,498.72 | -47,356.23 | 55,824.00 | 165,506.07 | 30,583.37 | 21,173.26 | 4,387.68 | -13,246.19 | 21,020.92 | 13,331.19 | 5,741.17 | -38,909.73 | 45,054.50 | 35,889.52 | 14,863.08 | 52,636.03 | 2,826.05 | 2,016.66 | 1,053.31 |
| Operating Income | -2,892.87 | 1,636.15 | 7,628.77 | 17,016.67 | -34,325.85 | -24,953.62 | -6,171.24 | 16,859.26 | -24,635.47 | -15,496.71 | -5,705.62 | 67,938.43 | -71,127.68 | -57,492.28 | -26,214.03 | -28,002.32 | -40,636.40 | -28,045.10 | -11,918.34 |
| Net Non-Operating Income | -1,261.17 | 0 | 0 | -22,140.63 | 15,595.18 | 0 | 0 | 11,567.49 | 0 | 0 | 0 | 42,235.24 | 0 | 0 | 0 | 50,778.05 | -2,681.24 | -856.46 | 45.45 |
| Interest Expense | 1,551.76 | 1,289.30 | 626.27 | -898.75 | 1,574.74 | 1,016.15 | 482.68 | -950.91 | 2,223.90 | 1,294.13 | 285.46 | 375.44 | 432.40 | 300.17 | 167.93 | 2,759.64 | 120.61 | 0.00 | 139.46 |
| EBT | -4,154.04 | 0 | 0 | -36,248.83 | -18,730.67 | 0 | 0 | -17,411.06 | 0 | 0 | 0 | -44,660.33 | 0 | 0 | 0 | 22,775.73 | -43,317.64 | -28,901.56 | -11,872.89 |
| Income Tax | 169.13 | 0.00 | 0.00 | 169.48 | 232.52 | 0.00 | 0.00 | 428.00 | 0.00 | 0.00 | 0.00 | 360.70 | 0.00 | 0.00 | 0.00 | 7.70 | 0.00 | 0.00 | 0.00 |
| Net Income Including Non-Controlling Interests | 9,213.62 | 5,663.08 | 2,768.16 | -10,263.49 | 3,587.73 | 15,241.96 | 5,080.57 | -1,036.13 | -1,147.06 | 192.23 | 434.02 | 6,035.28 | 3,745.54 | -2,970.73 | -1,524.73 | 80,278.12 | -42,255.28 | -27,964.61 | -11,331.88 |
| Net Income Non-Controlling Interests | 1,286.38 | 1,036.92 | 531.85 | 63.49 | -187.73 | 158.04 | 119.43 | -1,463.87 | 2,247.05 | 1,407.77 | 565.98 | 264.71 | 154.46 | 70.73 | 24.73 | 843.81 | -531.18 | -468.48 | -270.50 |
| Net Income | 10,500.00 | 6,700.00 | 3,300.00 | -10,200.00 | 3,400.00 | 15,400.00 | 5,200.00 | -2,500.00 | 1,100.00 | 1,600.00 | 1,000.00 | 6,300.00 | 3,900.00 | -2,900.00 | -1,500.00 | 81,121.92 | -42,786.46 | -28,433.08 | -11,602.38 |
| EBIT | -2,602.28 | 0 | 0 | -35,648.75 | -17,155.92 | 0 | 0 | -14,558.47 | 0 | 0 | 0 | -43,384.38 | 0 | 0 | 0 | 25,535.37 | -43,197.03 | -28,901.56 | -11,733.42 |
| Deprecation and Amortization | 1,384.91 | 852.71 | 407.09 | -563.43 | 1,059.53 | 662.40 | 311.88 | -5,068.54 | 3,150.78 | 3,100.96 | 2,024.21 | -2,531.77 | 2,075.79 | 1,427.03 | 1,159.37 | -411.19 | 343.32 | 339.84 | 83.90 |
| EBITDA | -1,217.38 | 0 | 0 | -35,237.91 | -16,096.39 | 0 | 0 | -11,351.06 | 0 | 0 | 0 | -41,253.95 | 0 | 0 | 0 | 25,124.17 | -42,853.71 | -28,561.72 | -11,649.52 |
| EPS | -0.00 | 0 | 0 | 0.00 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0 |
| Diluted EPS | -0.00 | 0 | 0 | 0.00 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0 | 0.00 | 0 | 0 | 0 |
| Average Shares Outstanding Basic | 44,575.55 | 43,772.15 | 43,135.78 | 44,416.45 | 40,857.34 | 40,269.14 | 39,242.24 | 38,790.22 | 32,959.67 | 32,189.95 | 31,680.78 | 31,444.79 | 30,830.53 | 30,777.38 | 30,853.12 | 32,362.05 | 25,820.48 | 25,381.53 | 24,467.79 |
| Average Shares Outstanding Diluted | 44,575.55 | 43,772.15 | 45,580.31 | 44,416.45 | 40,857.34 | 40,269.14 | 39,242.24 | 38,790.22 | 32,959.67 | 32,189.95 | 31,680.78 | 31,444.79 | 30,830.53 | 30,777.38 | 30,853.12 | 32,362.05 | 25,820.48 | 25,381.53 | 24,467.79 |
| 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 | 11,560.70 | 11,707.83 | 3,068.39 | -13,375.73 | 15,944.84 | 9,741.92 | 5,202.16 | 6,297.18 | 3,106.60 | 2,030.39 | -2,613.94 | 24,312.21 | -20,966.11 | -18,190.11 | -8,091.14 | 23,121.30 | -27,259.55 | -19,840.41 | -9,106.83 |
| Operating Net Income | -4,323.18 | 346.85 | 9,051.40 | -3,823.38 | -18,963.19 | -13,485.96 | -20,066.20 | -21,430.18 | -14,616.84 | -9,333.69 | -10,893.40 | -36,034.39 | -33,445.85 | -26,247.91 | -39,849.57 | -75,978.46 | -43,317.64 | -28,901.56 | -35,348.15 |
| Deprecation and Amortization | 1,384.91 | 852.71 | 407.09 | -563.43 | 1,059.53 | 662.40 | 311.88 | -5,068.54 | 3,150.78 | 3,100.96 | 2,024.21 | -2,531.77 | 2,075.79 | 1,427.03 | 1,159.37 | -411.19 | 343.32 | 339.84 | 83.90 |
| Deferred Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 354.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Based Compensation | 7,841.18 | 4,643.14 | 2,548.53 | -6,175.08 | 9,129.84 | 6,735.61 | 2,544.43 | -4,543.39 | 8,843.74 | 5,525.48 | 2,663.51 | -11,101.95 | 11,850.00 | 8,513.79 | 4,472.78 | -3,111.08 | 7,983.89 | 4,873.07 | 2,325.78 |
| Change in Working Capital | -2,770.29 | -1,402.38 | -747.40 | -16,556.47 | 21,214.07 | 11,316.18 | 6,567.00 | 2,732.45 | 6,910.07 | 3,793.79 | -3,243.26 | -2,723.41 | 3,535.12 | 4,175.82 | 1,850.32 | -10,611.70 | 9,233.87 | 7,817.23 | 3,527.22 |
| Other Operating Activities | 9,428.08 | 7,267.51 | -8,191.23 | 13,742.63 | 3,504.58 | 4,513.69 | 15,845.05 | 34,606.84 | -1,181.15 | -1,056.16 | 6,835.00 | 76,349.73 | -4,981.18 | -6,058.84 | 24,275.96 | 113,233.74 | -1,502.99 | -3,969.00 | 20,304.43 |
| Investing Cash Flow | 38.60 | 33.08 | -4.34 | 16,291.83 | -8,815.59 | -5,322.29 | -2,190.26 | 3,707.94 | -6,516.65 | -4,112.94 | -1,811.64 | 15,500.33 | -12,134.72 | -9,893.15 | -7,378.19 | -559.12 | -1,823.84 | -970.46 | -48.86 |
| 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 | 13,061.40 | 6,566.92 | 2,867.34 | -4,791.83 | 8,815.59 | 5,322.29 | 2,190.26 | -3,707.94 | 6,516.65 | 4,112.94 | 1,811.64 | -13,475.54 | 11,122.32 | 8,880.76 | 6,365.79 | 568.12 | 1,823.84 | 970.46 | 48.86 |
| Net Purchase/Sale of Investments Net | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Purchase/Sale of Business | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,024.79 | 1,012.39 | 1,012.39 | 1,012.39 | 0 | 0 | 0 | 0 |
| Other Investing Activities | -13,022.80 | -6,533.84 | -2,871.68 | 21,083.66 | -17,631.18 | -10,644.59 | -4,380.53 | 7,415.88 | -13,033.29 | -8,225.88 | -3,623.28 | 31,000.66 | -24,269.44 | -19,786.31 | -14,756.38 | -1,127.25 | -3,647.69 | -1,940.93 | -97.72 |
| Financing Cash Flow | -12,618.45 | -3,917.53 | -812.56 | 1,480.88 | -2,688.72 | -1,863.14 | -1,047.69 | -7,660.40 | 14,739.42 | 10,030.34 | 11,991.47 | 4,163.73 | -2,390.39 | -1,527.47 | -774.06 | -3,143.85 | 29,351.29 | 29,046.03 | 13,383.27 |
| Net Issuance/Repayment of Debt | 18,719.72 | 2,052.29 | 0 | -526.27 | 327.60 | 314.58 | 211.69 | -40,534.25 | 26,858.49 | 20,859.92 | 19,772.96 | 3,074.75 | 0 | 0 | 0 | -1,834.91 | 17,458.75 | 17,083.92 | 0 |
| Net Issuance/Repurchase of Equity | 9,657.62 | 0 | 0 | -150,197.13 | 150,214.81 | 214.81 | 7.81 | 10,094.50 | 0 | 0 | 0 | -348.20 | 219.30 | 219.30 | 38.50 | 103,983.11 | 72,384.96 | 30,552.77 | 13,519.27 |
| Dividends Paid | 2,329.69 | 1,553.12 | 776.56 | -1,553.13 | 2,329.69 | 1,553.12 | 776.56 | -1,553.13 | 2,329.69 | 1,553.12 | 776.56 | -1,553.13 | 2,329.69 | 1,553.12 | 776.56 | 871.48 | 0 | 0 | 0 |
| Other Financing Activities | -43,325.48 | -7,522.94 | -1,589.13 | 153,757.40 | -155,560.82 | -3,945.65 | -2,043.76 | 24,332.48 | -14,448.77 | -12,382.70 | -8,558.06 | 2,990.30 | -4,939.38 | -3,299.90 | -1,589.13 | -106,163.52 | -60,492.42 | -18,590.65 | -136.00 |
| Net Change in Cash | -11,219.15 | 1,223.38 | -611.51 | -7,103.02 | 4,440.53 | 2,556.49 | 1,964.20 | 2,344.72 | 11,329.37 | 7,947.78 | 7,565.89 | 43,976.27 | -35,491.22 | -29,610.74 | -16,243.40 | 19,418.32 | 267.90 | 8,235.16 | 4,227.58 |
| Cash at Beginning of Period | 35,004.92 | 35,004.92 | 35,004.92 | 42,107.95 | 33,146.72 | 33,146.72 | 33,146.72 | 30,802.00 | 3,958.96 | 3,958.96 | 3,958.96 | -40,017.31 | 41,328.04 | 41,328.04 | 41,328.04 | 21,909.72 | 9,179.08 | 9,179.08 | 9,179.08 |
| Cash at End of Period | 23,785.77 | 36,228.31 | 34,393.41 | 35,004.92 | 37,587.25 | 35,703.21 | 35,110.93 | 33,146.72 | 15,288.33 | 11,906.74 | 11,524.85 | 3,958.96 | 5,836.82 | 11,717.30 | 25,084.64 | 41,328.04 | 9,446.97 | 17,414.24 | 13,406.66 |
| Free Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |