NTNX
Valuation Ratios
| Breakdown | 2025-07-31 | 2024-07-31 | 2023-07-31 | 2022-07-31 | 2021-07-31 |
|---|---|---|---|---|---|
| Price to Earnings | 107.39 | -99.04 | |||
| Price to Sales | 0.01 | 0.01 | |||
| Book Value Per Common Share | -2596.54 | -2975.15 | -3032.92 | -3.48 | -4.72 |
| Price to Book | -0.03 | -0.02 | |||
| Price to Operating Cash Flow | 0.02 | 0.02 | |||
| Price to Free Cash Flow | |||||
| Enterprise Value to EBITDA | 705.31 |
| Breakdown | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price to Earnings | 122.68 | 214.89 | 564.55 | 6070.00 | 802.86 | |||||||||||
| Price to Sales | 0.01 | 0.01 | 0.03 | 9.24 | 12.67 | |||||||||||
| Book Value Per Common Share | -2663.74 | -3026.79 | -2570.93 | -2.54 | -2.52 | -2.66 | -3.41 | -3.40 | -3.46 | -3.48 | -3.22 | -3.29 | -3.22 | -4.72 | -3.53 | -3.71 |
| Price to Book | -0.03 | -0.02 | -0.02 | -23.88 | -22.30 | |||||||||||
| Price to Operating Cash Flow | 0.03 | 0.05 | 0.10 | 34.54 | 41.09 | |||||||||||
| Price to Free Cash Flow | ||||||||||||||||
| Enterprise Value to EBITDA | 828.63 | 1324.40 | 3002.57 | 2048248.19 | 2112791.26 |
Earnings Data
| Breakdown | 2025-07-31 | 2024-07-31 | 2023-07-31 | 2022-07-31 | 2021-07-31 |
|---|---|---|---|---|---|
| Earning YoY | |||||
| Revenue YoY | 18.11 | 15.35 | 17.85 | 13.37 | |
| EBITDA YoY | |||||
| Net Profit YoY |
| Breakdown | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Earning YoY | 75.00 | 190.91 | -85.71 | |||||||||||||
| Revenue YoY | 51.30 | 110.79 | 48.74 | 110.60 | 48.75 | 112.20 | 50.99 | 109.13 | -62.29 | 52.27 | ||||||
| EBITDA YoY | 59.73 | 151.50 | 11.88 | 795.77 | -96.49 | |||||||||||
| Net Profit YoY | 73.38 | 188.56 | -92.17 |
Financial Strength
| Breakdown | 2025-07-31 | 2024-07-31 | 2023-07-31 | 2022-07-31 | 2021-07-31 |
|---|---|---|---|---|---|
| Cash Per Common Share | 7450.07 | 4062.80 | 6162.54 | 6005.01 | 5.67 |
| Quick Ratio | 1.65 | 0.98 | 1.40 | 1.26 | 1.50 |
| Current Ratio | 1.83 | 1.19 | 1.64 | 1.44 | 1.68 |
| Debt to Equity | -5.73 | -3.94 | -4.57 | -3.99 | -3.25 |
| Long-Term Debt to Equity | -3.69 | -2.24 | -2.97 | -2.54 | -2.33 |
| Breakdown | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash Per Common Share | 7048.31 | 6531.38 | 4034.61 | 6.78 | 6.77 | 6.51 | 5.86 | 5.70 | 6.07 | 5.84 | 5.80 | 5.86 | 5.88 | 5.67 | 5.93 | 6.31 |
| Quick Ratio | 1.68 | 1.57 | 1.04 | 1.59 | 1.58 | 1.55 | 1.32 | 1.32 | 1.28 | 1.26 | 1.30 | 1.29 | 1.54 | 1.50 | 1.62 | 1.71 |
| Current Ratio | 1.88 | 1.77 | 1.25 | 1.81 | 1.79 | 1.74 | 1.53 | 1.52 | 1.46 | 1.44 | 1.48 | 1.44 | 1.72 | 1.68 | 1.82 | 1.90 |
| Debt to Equity | -5.35 | -4.70 | -4.18 | -5.48 | -5.46 | -5.00 | -4.04 | -4.03 | -3.98 | -3.99 | -4.26 | -4.19 | -4.23 | -3.25 | -4.03 | -4.05 |
| Long-Term Debt to Equity | -3.55 | -3.07 | -2.40 | -3.57 | -3.56 | -3.29 | -2.60 | -2.61 | -2.53 | -2.54 | -2.69 | -2.64 | -2.93 | -2.33 | -2.88 | -2.93 |
Profitability
| Breakdown | 2025-07-31 | 2024-07-31 | 2023-07-31 | 2022-07-31 | 2021-07-31 |
|---|---|---|---|---|---|
| ROA | 5.74 | -5.82 | -10.07 | -33.71 | -45.41 |
| ROE | -27.12 | 17.14 | 35.98 | 100.93 | 102.20 |
| Gross Margin | 86.81 | 84.92 | 82.17 | 79.68 | 79.07 |
| Operating Margin | 8.34 | -4.72 | -12.54 | -49.23 | -72.85 |
| EBITDA Margin | 11.20 | -1.31 | -8.44 | -43.67 | -66.08 |
| Net Profit Margin | 7.42 | -5.81 | -13.66 | -50.45 | -74.17 |
| Breakdown | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROA | 4.83 | 2.89 | 1.37 | 0.05 | 0.62 | -0.62 | -10.07 | -7.18 | -4.20 | -27.44 | -23.10 | -18.62 | -29.84 | -23.90 | ||
| ROE | -21.04 | -10.69 | -4.37 | -0.21 | -2.77 | 2.47 | 30.58 | 21.76 | 12.53 | 89.57 | 73.72 | 60.09 | 90.53 | 72.84 | ||
| Gross Margin | 86.68 | 86.52 | 86.01 | 84.81 | 84.81 | 83.96 | 81.61 | 81.60 | 80.97 | 79.81 | 79.61 | 78.48 | 78.74 | 78.93 | ||
| Operating Margin | 8.83 | 8.18 | 6.23 | 1.08 | 2.62 | -2.15 | -16.55 | -17.46 | -21.60 | -53.01 | -66.39 | -109.85 | -65.99 | -82.39 | ||
| EBITDA Margin | 11.72 | 11.11 | 9.31 | 4.51 | 6.00 | 1.41 | -12.23 | -13.17 | -17.03 | -47.39 | -60.63 | -103.70 | -58.95 | -75.25 | ||
| Net Profit Margin | 7.94 | 6.93 | 5.06 | 0.08 | 1.57 | -3.10 | -17.63 | -18.51 | -22.86 | -54.09 | -67.57 | -110.92 | -67.36 | -83.81 |
Dividends
| Breakdown | 2025-07-31 | 2024-07-31 | 2023-07-31 | 2022-07-31 | 2021-07-31 |
|---|---|---|---|---|---|
| Dividend Yield | |||||
| Dividend Payout Ratio |
| Breakdown | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dividend Yield | ||||||||||||||||
| Dividend Payout Ratio |
Financial Statements
| Breakdown | 2025-07-31 | 2024-07-31 | 2023-07-31 | 2022-07-31 | 2021-07-31 |
|---|---|---|---|---|---|
| Assets | 3,283,194.00 | 2,143,918.00 | 2,526,915.00 | 2,365,749.00 | 2,277,496.00 |
| Current Assets | 2,589,166.00 | 1,481,294.00 | 1,861,734.00 | 1,657,981.00 | 1,562,261.00 |
| Cash and Short-Term Investments | 1,992,736.00 | 994,342.00 | 1,437,395.00 | 1,324,279.00 | 1,213,729.00 |
| Cash and Cash Equivalents | 769,502.00 | 655,270.00 | 512,929.00 | 402,850.00 | 285,723.00 |
| Short-Term Investments | 1,223,234.00 | 339,072.00 | 924,466.00 | 921,429.00 | 928,006.00 |
| Net Receivables | 337,967.00 | 229,796.00 | 157,251.00 | 124,559.00 | 180,781.00 |
| Inventory | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 258,463.00 | 257,156.00 | 267,088.00 | 209,143.00 | 167,751.00 |
| Non-Current Assets | 694,028.00 | 662,624.00 | 665,181.00 | 707,768.00 | 715,235.00 |
| Property, Plant, Equipment Net | 277,340.00 | 245,313.00 | 205,419.00 | 232,180.00 | 237,524.00 |
| Goodwill | 185,235.00 | 185,235.00 | 184,938.00 | 185,260.00 | 185,260.00 |
| Intangible Assets | 2,615.00 | 5,153.00 | 4,893.00 | 15,829.00 | 32,012.00 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 |
| Non-Current Deferred Assets | 213,308.00 | 179,093.00 | 175,975.00 | 170,243.00 | 168,417.00 |
| Other Non-Current Assets | 15,530.00 | 47,830.00 | 93,956.00 | 104,256.00 | 92,022.00 |
| Liabilities | 3,977,714.00 | 2,872,066.00 | 3,234,334.00 | 3,155,917.00 | 3,289,537.00 |
| Current Liabilities | 1,413,541.00 | 1,244,341.00 | 1,136,108.00 | 1,150,224.00 | 927,888.00 |
| Payables and Expenses | 336,284.00 | 265,635.00 | 282,876.00 | 5,300.00 | 4,800.00 |
| Account Payables | 81,599.00 | 45,066.00 | 29,928.00 | 44,931.00 | 47,056.00 |
| Current Accrued Liabilities | 254,685.00 | 220,569.00 | 252,948.00 | 199,043.00 | 201,741.00 |
| Short-Term Debt | 23,234.00 | 24,163.00 | 29,567.00 | 185,257.00 | 42,670.00 |
| Other Current Liabilities | 1,054,023.00 | 954,543.00 | 823,665.00 | 959,667.00 | 880,418.00 |
| Non-Current Liabilities | 2,564,173.00 | 1,627,725.00 | 2,098,226.00 | 2,005,693.00 | 2,361,649.00 |
| Long-Term Debt | 1,459,572.00 | 660,432.00 | 1,287,105.00 | 1,245,987.00 | 1,142,293.00 |
| Other Non-Current Liabilities | 1,104,601.00 | 967,293.00 | 811,121.00 | 759,706.00 | 1,219,356.00 |
| Equity | -694,520.00 | -728,148.00 | -707,419.00 | -790,168.00 | -1,012,041.00 |
| Shareholders Equity | -694,520.00 | -728,148.00 | -707,419.00 | -790,168.00 | -1,012,041.00 |
| Capital Stock | 7.00 | 7.00 | 6.00 | 6.00 | 5.00 |
| Share Premium | 4,200,466.00 | 4,118,898.00 | 3,930,668.00 | 3,583,928.00 | 2,615,317.00 |
| Retained Earnings | -4,895,693.00 | -4,847,199.00 | -4,632,922.00 | -4,368,026.00 | -3,627,355.00 |
| Treasury Shares | 0 | 0 | 0 | 0 | 0 |
| Accumulated Other Comprehensive Income | 700.00 | 146.00 | -5,171.00 | -6,076.00 | 8.00 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 |
| Investments | 1,223,234.00 | 339,072.00 | 924,466.00 | 921,429.00 | 928,006.00 |
| Debt | 1,482,806.00 | 684,595.00 | 1,316,672.00 | 1,431,244.00 | 1,184,963.00 |
| Net Debt | 0 | 0 | 0 | 106,965.00 | 0 |
| Common Shares Outstanding | 0 | 0 | 0 | 226,938.00 | 214,210.00 |
| Breakdown | 2025-07-31 | 2024-07-31 | 2023-07-31 | 2022-07-31 | 2021-07-31 |
|---|---|---|---|---|---|
| Revenues | 2,537,927.00 | 2,148,816.00 | 1,862,895.00 | 1,580,796.00 | 1,394,364.00 |
| Cost Of Revenue | 334,782.00 | 324,112.00 | 332,187.00 | 321,156.00 | 291,906.00 |
| Gross Profit | 2,203,145.00 | 1,824,704.00 | 1,530,708.00 | 1,259,640.00 | 1,102,458.00 |
| Operating Expenses | 2,030,604.00 | 1,817,141.00 | 1,737,858.00 | 1,717,084.00 | 1,763,240.00 |
| Selling, General and Administrative Expenses | 1,293,781.00 | 1,178,149.00 | 1,156,897.00 | 1,145,122.00 | 1,206,290.00 |
| Research and Development Expenses | 736,823.00 | 638,992.00 | 580,961.00 | 571,962.00 | 556,950.00 |
| Other Operating Expenses | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Operating Income | 172,541.00 | 7,563.00 | -207,150.00 | -457,444.00 | -660,782.00 |
| Net Non-Operating Income | 39,107.00 | -108,881.00 | -26,435.00 | -320,830.00 | -354,991.00 |
| Interest Expense | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| EBT | 211,648.00 | -101,318.00 | -233,585.00 | -778,274.00 | -1,015,773.00 |
| Income Tax | 23,282.00 | 23,457.00 | 20,975.00 | 19,264.00 | 18,487.00 |
| Net Income | 188,366.00 | -124,775.00 | -254,560.00 | -797,538.00 | -1,034,260.00 |
| EBIT | 211,648.00 | -101,318.00 | -233,585.00 | -778,274.00 | -1,015,773.00 |
| Deprecation and Amortization | 72,701.00 | 73,199.00 | 76,388.00 | 87,952.00 | 94,373.00 |
| EBITDA | 284,349.00 | -28,119.00 | -157,197.00 | -690,322.00 | -921,400.00 |
| 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 | 267.48 | 244.74 | 233.25 | 220.53 | 0 |
| Average Shares Outstanding Diluted | 294.08 | 244.74 | 233.25 | 220.53 | 0 |
| Breakdown | 2025-07-31 | 2024-07-31 | 2023-07-31 | 2022-07-31 | 2021-07-31 |
|---|---|---|---|---|---|
| Operating Cash Flow | 821,456.00 | 672,931.00 | 272,403.00 | 67,543.00 | -99,810.00 |
| Operating Net Income | 188,366.00 | -124,775.00 | -254,560.00 | -797,538.00 | -1,034,260.00 |
| Deprecation and Amortization | 72,701.00 | 73,199.00 | 76,388.00 | 87,952.00 | 94,373.00 |
| Deferred Income Tax | -3,638.00 | -2,520.00 | -1,032.00 | -2,404.00 | -3,422.00 |
| Share Based Compensation | 351,590.00 | 333,833.00 | 311,745.00 | 343,246.00 | 358,545.00 |
| Change in Working Capital | 326,269.00 | 250,988.00 | 255,780.00 | 308,135.00 | 413,494.00 |
| Other Operating Activities | -113,832.00 | 142,206.00 | -115,918.00 | 128,152.00 | 71,460.00 |
| Investing Cash Flow | -951,687.00 | 529,589.00 | -49,785.00 | -54,189.00 | -597,153.00 |
| Capital Expenditure | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Purchase/Sale of PPE | 71,283.00 | 75,252.00 | 65,404.00 | 49,058.00 | 58,647.00 |
| Net Purchase/Sale of Investments Net | 1,838,782.00 | 2,351,859.00 | 1,920,370.00 | 2,157,361.00 | 2,246,968.00 |
| Net Purchase/Sale of Business | 0 | 4,500.00 | 5,909.00 | 0 | 0 |
| Other Investing Activities | -2,861,752.00 | -1,902,022.00 | -2,041,468.00 | -2,260,608.00 | -2,902,768.00 |
| Financing Cash Flow | 244,086.00 | -1,062,629.00 | -112,709.00 | 103,635.00 | 663,845.00 |
| Net Issuance/Repayment of Debt | 848,010.00 | 0 | 4,757.00 | 88,687.00 | 459.00 |
| Net Issuance/Repurchase of Equity | 376,835.00 | 182,710.00 | 46,501.00 | 126,396.00 | 190,845.00 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | -980,759.00 | -1,245,339.00 | -163,967.00 | -111,448.00 | 472,541.00 |
| Net Change in Cash | 113,855.00 | 139,891.00 | 109,909.00 | 116,989.00 | -33,118.00 |
| Cash at Beginning of Period | 655,662.00 | 515,771.00 | 405,862.00 | 288,873.00 | 321,991.00 |
| Cash at End of Period | 769,517.00 | 655,662.00 | 515,771.00 | 405,862.00 | 288,873.00 |
| Free Cash Flow | 0 | 0 | 0 | 0 | 0 |
| Breakdown | 2025-07-31 | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-07-31 | 2021-04-30 | 2021-01-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | 3,283,194.00 | 3,096,630.00 | 2,988,990.00 | 2,181,351.00 | 2,143,918.00 | 2,774,924.00 | 2,729,534.00 | 2,570,640.00 | 2,526,915.00 | 2,395,997.00 | 2,371,495.00 | 2,357,422.00 | 2,365,749.00 | 2,355,893.00 | 2,315,590.00 | 2,254,566.00 | 2,277,496.00 | 2,265,551.00 | 2,311,452.00 |
| Current Assets | 2,589,166.00 | 2,411,043.00 | 2,335,394.00 | 1,523,459.00 | 1,481,294.00 | 2,139,240.00 | 2,080,437.00 | 1,917,947.00 | 1,861,734.00 | 1,728,908.00 | 1,691,748.00 | 1,672,095.00 | 1,657,981.00 | 1,676,379.00 | 1,621,724.00 | 1,552,395.00 | 1,562,261.00 | 1,566,583.00 | 1,615,726.00 |
| Cash and Short-Term Investments | 1,992,736.00 | 1,882,469.00 | 1,742,847.00 | 1,075,450.00 | 994,342.00 | 1,651,381.00 | 1,643,960.00 | 1,571,116.00 | 1,437,395.00 | 1,358,488.00 | 1,311,364.00 | 1,388,058.00 | 1,324,279.00 | 1,300,622.00 | 1,291,775.00 | 1,276,101.00 | 1,213,729.00 | 1,254,821.00 | 1,288,839.00 |
| Cash and Cash Equivalents | 769,502.00 | 872,599.00 | 1,072,161.00 | 716,604.00 | 655,270.00 | 598,027.00 | 679,246.00 | 612,462.00 | 512,929.00 | 439,918.00 | 406,601.00 | 480,617.00 | 402,850.00 | 386,721.00 | 400,749.00 | 350,985.00 | 285,723.00 | 274,676.00 | 298,701.00 |
| Short-Term Investments | 1,223,234.00 | 1,009,870.00 | 670,686.00 | 358,846.00 | 339,072.00 | 1,053,354.00 | 964,714.00 | 958,654.00 | 924,466.00 | 918,570.00 | 904,763.00 | 907,441.00 | 921,429.00 | 913,901.00 | 891,026.00 | 925,116.00 | 928,006.00 | 980,145.00 | 990,138.00 |
| Net Receivables | 337,967.00 | 270,232.00 | 327,294.00 | 198,582.00 | 229,796.00 | 225,301.00 | 189,046.00 | 133,716.00 | 157,251.00 | 135,073.00 | 155,258.00 | 83,638.00 | 124,559.00 | 180,386.00 | 159,938.00 | 116,944.00 | 180,781.00 | 143,116.00 | 164,868.00 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 258,463.00 | 258,342.00 | 265,253.00 | 249,427.00 | 257,156.00 | 262,558.00 | 247,431.00 | 213,115.00 | 267,088.00 | 235,347.00 | 225,126.00 | 200,399.00 | 209,143.00 | 195,371.00 | 170,011.00 | 159,350.00 | 167,751.00 | 168,646.00 | 162,019.00 |
| Non-Current Assets | 694,028.00 | 685,587.00 | 653,596.00 | 657,892.00 | 662,624.00 | 635,684.00 | 649,097.00 | 652,693.00 | 665,181.00 | 667,089.00 | 679,747.00 | 685,327.00 | 707,768.00 | 679,514.00 | 693,866.00 | 702,171.00 | 715,235.00 | 698,968.00 | 695,726.00 |
| Property, Plant, Equipment Net | 277,340.00 | 285,911.00 | 250,804.00 | 251,048.00 | 245,313.00 | 211,680.00 | 212,531.00 | 206,505.00 | 205,419.00 | 213,269.00 | 219,295.00 | 222,883.00 | 232,180.00 | 200,921.00 | 209,128.00 | 221,261.00 | 237,524.00 | 245,599.00 | 253,037.00 |
| Goodwill | 185,235.00 | 185,235.00 | 185,235.00 | 185,235.00 | 185,235.00 | 185,235.00 | 185,235.00 | 184,938.00 | 184,938.00 | 185,260.00 | 185,260.00 | 185,260.00 | 185,260.00 | 185,260.00 | 185,260.00 | 185,260.00 | 185,260.00 | 185,260.00 | 185,260.00 |
| Intangible Assets | 2,615.00 | 2,809.00 | 3,443.00 | 4,298.00 | 5,153.00 | 6,019.00 | 6,884.00 | 3,745.00 | 4,893.00 | 7,334.00 | 9,941.00 | 12,670.00 | 15,829.00 | 19,848.00 | 23,866.00 | 27,885.00 | 32,012.00 | 36,357.00 | 40,702.00 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-Current Deferred Assets | 213,308.00 | 0 | 0 | 0 | 179,093.00 | 0 | 0 | 0 | 175,975.00 | 0 | 0 | 0 | 170,243.00 | 0 | 0 | 0 | 168,417.00 | 0 | 0 |
| Other Non-Current Assets | 15,530.00 | 211,632.00 | 214,114.00 | 217,311.00 | 47,830.00 | 232,750.00 | 244,447.00 | 257,505.00 | 93,956.00 | 261,226.00 | 265,251.00 | 264,514.00 | 104,256.00 | 273,485.00 | 275,612.00 | 267,765.00 | 92,022.00 | 231,752.00 | 216,727.00 |
| Liabilities | 3,977,714.00 | 3,808,064.00 | 3,796,664.00 | 2,866,647.00 | 2,872,066.00 | 3,394,384.00 | 3,341,216.00 | 3,212,851.00 | 3,234,334.00 | 3,185,064.00 | 3,154,177.00 | 3,148,471.00 | 3,155,917.00 | 3,077,759.00 | 3,041,207.00 | 2,953,305.00 | 3,289,537.00 | 3,012,325.00 | 3,069,844.00 |
| Current Liabilities | 1,413,541.00 | 1,281,555.00 | 1,317,554.00 | 1,220,599.00 | 1,244,341.00 | 1,183,554.00 | 1,162,822.00 | 1,099,571.00 | 1,136,108.00 | 1,132,850.00 | 1,112,267.00 | 1,147,799.00 | 1,150,224.00 | 1,135,915.00 | 1,127,026.00 | 904,787.00 | 927,888.00 | 861,094.00 | 849,576.00 |
| Payables and Expenses | 336,284.00 | 247,873.00 | 271,371.00 | 228,336.00 | 265,635.00 | 236,111.00 | 239,782.00 | 193,107.00 | 282,876.00 | 295,367.00 | 290,671.00 | 196,980.00 | 5,300.00 | 224,583.00 | 234,478.00 | 199,065.00 | 4,800.00 | 213,652.00 | 229,603.00 |
| Account Payables | 81,599.00 | 49,596.00 | 45,903.00 | 44,698.00 | 45,066.00 | 40,286.00 | 39,544.00 | 35,795.00 | 29,928.00 | 34,235.00 | 44,070.00 | 30,838.00 | 44,931.00 | 53,438.00 | 46,900.00 | 43,184.00 | 47,056.00 | 56,638.00 | 52,459.00 |
| Current Accrued Liabilities | 254,685.00 | 198,277.00 | 225,468.00 | 183,638.00 | 220,569.00 | 195,825.00 | 200,238.00 | 157,312.00 | 252,948.00 | 261,132.00 | 246,601.00 | 166,142.00 | 199,043.00 | 171,145.00 | 187,578.00 | 155,881.00 | 201,741.00 | 157,014.00 | 177,144.00 |
| Short-Term Debt | 23,234.00 | 24,951.00 | 21,819.00 | 23,621.00 | 24,163.00 | 23,884.00 | 29,151.00 | 28,917.00 | 29,567.00 | 31,481.00 | 34,101.00 | 181,901.00 | 185,257.00 | 189,479.00 | 188,745.00 | 43,221.00 | 42,670.00 | 42,411.00 | 41,309.00 |
| Other Current Liabilities | 1,054,023.00 | 1,008,731.00 | 1,024,364.00 | 968,642.00 | 954,543.00 | 923,559.00 | 893,889.00 | 877,547.00 | 823,665.00 | 806,002.00 | 787,495.00 | 768,918.00 | 959,667.00 | 721,853.00 | 703,803.00 | 662,501.00 | 880,418.00 | 605,031.00 | 578,664.00 |
| Non-Current Liabilities | 2,564,173.00 | 2,526,509.00 | 2,479,110.00 | 1,646,048.00 | 1,627,725.00 | 2,210,830.00 | 2,178,394.00 | 2,113,280.00 | 2,098,226.00 | 2,052,214.00 | 2,041,910.00 | 2,000,672.00 | 2,005,693.00 | 1,941,844.00 | 1,914,181.00 | 2,048,518.00 | 2,361,649.00 | 2,151,231.00 | 2,220,268.00 |
| Long-Term Debt | 1,459,572.00 | 1,462,952.00 | 1,435,216.00 | 670,867.00 | 660,432.00 | 1,350,994.00 | 1,324,154.00 | 1,311,608.00 | 1,287,105.00 | 1,280,332.00 | 1,267,349.00 | 1,258,079.00 | 1,245,987.00 | 1,200,423.00 | 1,192,477.00 | 1,339,331.00 | 1,142,293.00 | 1,134,355.00 | 1,119,509.00 |
| Other Non-Current Liabilities | 1,104,601.00 | 1,063,557.00 | 1,043,894.00 | 975,181.00 | 967,293.00 | 859,836.00 | 854,240.00 | 801,672.00 | 811,121.00 | 771,882.00 | 774,561.00 | 742,593.00 | 759,706.00 | 741,421.00 | 721,704.00 | 709,187.00 | 1,219,356.00 | 1,016,876.00 | 1,100,759.00 |
| Equity | -694,520.00 | -711,434.00 | -807,674.00 | -685,296.00 | -728,148.00 | -619,460.00 | -611,682.00 | -642,211.00 | -707,419.00 | -789,067.00 | -782,682.00 | -791,049.00 | -790,168.00 | -721,866.00 | -725,617.00 | -698,739.00 | -1,012,041.00 | -746,774.00 | -758,392.00 |
| Shareholders Equity | -694,520.00 | -711,434.00 | -807,674.00 | -685,296.00 | -728,148.00 | -619,460.00 | -611,682.00 | -642,211.00 | -707,419.00 | -789,067.00 | -782,682.00 | -791,049.00 | -790,168.00 | -721,866.00 | -725,617.00 | -698,739.00 | -1,012,041.00 | -746,774.00 | -758,392.00 |
| Capital Stock | 7.00 | 7.00 | 7.00 | 7.00 | 7.00 | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | 6.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 | 5.00 |
| Share Premium | 4,200,466.00 | 4,179,565.00 | 4,120,529.00 | 4,145,942.00 | 4,118,898.00 | 4,086,671.00 | 4,039,779.00 | 4,020,672.00 | 3,930,668.00 | 3,834,845.00 | 3,771,779.00 | 3,685,805.00 | 3,583,928.00 | 3,501,311.00 | 3,382,214.00 | 3,292,255.00 | 2,615,317.00 | 2,522,302.00 | 2,386,579.00 |
| Retained Earnings | -4,895,693.00 | -4,894,397.00 | -4,928,614.00 | -4,831,804.00 | -4,847,199.00 | -4,702,434.00 | -4,652,346.00 | -4,658,514.00 | -4,632,922.00 | -4,619,635.00 | -4,548,666.00 | -4,467,142.00 | -4,368,026.00 | -4,217,036.00 | -4,105,401.00 | -3,990,340.00 | -3,627,355.00 | -3,269,173.00 | -3,145,533.00 |
| Treasury Shares | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated Other Comprehensive Income | 700.00 | 3,391.00 | 404.00 | 559.00 | 146.00 | -3,703.00 | 879.00 | -4,375.00 | -5,171.00 | -4,283.00 | -5,801.00 | -9,718.00 | -6,076.00 | -6,146.00 | -2,435.00 | 659.00 | 8.00 | 92.00 | 557.00 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 1,223,234.00 | 1,009,870.00 | 670,686.00 | 358,846.00 | 339,072.00 | 1,053,354.00 | 964,714.00 | 958,654.00 | 924,466.00 | 918,570.00 | 904,763.00 | 907,441.00 | 921,429.00 | 913,901.00 | 891,026.00 | 925,116.00 | 928,006.00 | 980,145.00 | 990,138.00 |
| Debt | 1,482,806.00 | 1,487,903.00 | 1,457,035.00 | 694,488.00 | 684,595.00 | 1,374,878.00 | 1,353,305.00 | 1,340,525.00 | 1,316,672.00 | 1,311,813.00 | 1,301,450.00 | 1,439,980.00 | 1,431,244.00 | 1,389,902.00 | 1,381,222.00 | 1,382,552.00 | 1,184,963.00 | 1,176,766.00 | 1,160,818.00 |
| Net Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 51,922.00 | 106,965.00 | 89,280.00 | 89,447.00 | 106,451.00 | 0 | 0 | 0 |
| Common Shares Outstanding | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 226,938.00 | 224,285.00 | 220,539.00 | 216,959.00 | 214,210.00 | 211,531.00 | 204,238.00 |
| Breakdown | 2025-07-31 | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-04-30 | 2021-01-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | -1,183,366.00 | 1,884,660.00 | 1,245,677.00 | 590,956.00 | -1,039,389.00 | 1,600,864.00 | 1,076,287.00 | 511,054.00 | -859,503.00 | 1,368,685.00 | 920,104.00 | 433,609.00 | -784,575.00 | 1,195,256.00 | 791,598.00 | 378,517.00 | 1,003,644.00 | 659,136.00 |
| Cost Of Revenue | -166,795.00 | 250,949.00 | 167,958.00 | 82,670.00 | -164,496.00 | 243,134.00 | 163,515.00 | 81,959.00 | -171,337.00 | 251,729.00 | 169,300.00 | 82,495.00 | -162,969.00 | 241,264.00 | 161,415.00 | 81,446.00 | 213,387.00 | 138,913.00 |
| Gross Profit | -1,016,571.00 | 1,633,711.00 | 1,077,719.00 | 508,286.00 | -874,893.00 | 1,357,730.00 | 912,772.00 | 429,095.00 | -688,166.00 | 1,116,956.00 | 750,804.00 | 351,114.00 | -621,606.00 | 953,992.00 | 630,183.00 | 297,071.00 | 790,257.00 | 520,223.00 |
| Operating Expenses | -927,841.00 | 1,492,378.00 | 985,031.00 | 481,036.00 | -837,072.00 | 1,337,979.00 | 881,433.00 | 434,801.00 | -894,239.00 | 1,312,759.00 | 887,967.00 | 431,371.00 | -857,118.00 | 1,278,016.00 | 861,859.00 | 434,327.00 | 1,309,151.00 | 858,544.00 |
| Selling, General and Administrative Expenses | -590,804.00 | 949,221.00 | 628,287.00 | 307,077.00 | -540,117.00 | 866,383.00 | 569,057.00 | 282,826.00 | -599,501.00 | 877,999.00 | 596,223.00 | 282,176.00 | -570,991.00 | 850,067.00 | 575,985.00 | 290,061.00 | 892,859.00 | 587,169.00 |
| Research and Development Expenses | -337,037.00 | 543,157.00 | 356,744.00 | 173,959.00 | -296,955.00 | 471,596.00 | 312,376.00 | 151,975.00 | -294,738.00 | 434,760.00 | 291,744.00 | 149,195.00 | -286,127.00 | 427,949.00 | 285,874.00 | 144,266.00 | 416,292.00 | 271,375.00 |
| 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 |
| Operating Income | -88,730.00 | 141,333.00 | 92,688.00 | 27,250.00 | -37,821.00 | 19,751.00 | 31,339.00 | -5,706.00 | 206,073.00 | -195,803.00 | -137,163.00 | -80,257.00 | 235,512.00 | -324,024.00 | -231,676.00 | -137,256.00 | -518,894.00 | -338,321.00 |
| Net Non-Operating Income | -4,856.00 | 25,172.00 | 9,218.00 | 9,573.00 | -97,907.00 | -2,520.00 | -3,179.00 | -5,275.00 | 41,205.00 | -30,696.00 | -23,528.00 | -13,416.00 | 561,157.00 | -309,557.00 | -293,881.00 | -278,549.00 | -143,381.00 | -204,733.00 |
| 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 |
| EBT | -93,586.00 | 166,505.00 | 101,906.00 | 36,823.00 | -135,728.00 | 17,231.00 | 28,160.00 | -10,981.00 | 247,278.00 | -226,499.00 | -160,691.00 | -93,673.00 | 796,669.00 | -633,581.00 | -525,557.00 | -415,805.00 | -662,275.00 | -543,054.00 |
| Income Tax | -15,957.00 | 16,789.00 | 15,553.00 | 6,897.00 | -8,538.00 | 15,905.00 | 11,218.00 | 4,872.00 | -8,855.00 | 14,774.00 | 9,613.00 | 5,443.00 | -7,106.00 | 12,967.00 | 9,356.00 | 4,047.00 | 13,803.00 | 9,384.00 |
| Net Income | -77,629.00 | 149,716.00 | 86,353.00 | 29,926.00 | -127,190.00 | 1,326.00 | 16,942.00 | -15,853.00 | 256,133.00 | -241,273.00 | -170,304.00 | -99,116.00 | 803,775.00 | -646,548.00 | -534,913.00 | -419,852.00 | -676,078.00 | -552,438.00 |
| EBIT | -93,586.00 | 166,505.00 | 101,906.00 | 36,823.00 | -135,728.00 | 17,231.00 | 28,160.00 | -10,981.00 | 247,278.00 | -226,499.00 | -160,691.00 | -93,673.00 | 796,669.00 | -633,581.00 | -525,557.00 | -415,805.00 | -662,275.00 | -543,054.00 |
| Deprecation and Amortization | -36,357.00 | 54,451.00 | 36,427.00 | 18,180.00 | -36,363.00 | 54,986.00 | 36,389.00 | 18,187.00 | -42,008.00 | 59,078.00 | 39,479.00 | 19,839.00 | -48,044.00 | 67,123.00 | 45,582.00 | 23,291.00 | 70,609.00 | 47,087.00 |
| EBITDA | -129,943.00 | 220,956.00 | 138,333.00 | 55,003.00 | -172,091.00 | 72,217.00 | 64,549.00 | 7,206.00 | 205,270.00 | -167,421.00 | -121,212.00 | -73,834.00 | 748,625.00 | -566,458.00 | -479,975.00 | -392,514.00 | -591,666.00 | -495,967.00 |
| 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 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 |
| Average Shares Outstanding Basic | 269.44 | 267.08 | 266.84 | 266.56 | -726,866.03 | 243,688.00 | 242,667.00 | 241,490.00 | -689,542.01 | 231,702.00 | 230,229.00 | 228,544.00 | 220.53 | 0 | 0 | 0 | 0 | 0 |
| Average Shares Outstanding Diluted | 303.48 | 292.94 | 291.09 | 288.83 | -832,417.03 | 297,055.00 | 294,851.00 | 241,490.00 | -689,542.01 | 231,702.00 | 230,229.00 | 228,544.00 | 220.53 | 0 | 0 | 0 | 0 | 0 |
| Breakdown | 2025-07-31 | 2025-04-30 | 2025-01-31 | 2024-10-31 | 2024-07-31 | 2024-04-30 | 2024-01-31 | 2023-10-31 | 2023-07-31 | 2023-04-30 | 2023-01-31 | 2022-10-31 | 2022-07-31 | 2022-04-30 | 2022-01-31 | 2021-10-31 | 2021-04-30 | 2021-01-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -325,643.00 | 601,927.00 | 383,421.00 | 161,751.00 | -232,657.00 | 428,234.00 | 331,881.00 | 145,473.00 | -146,801.00 | 214,094.00 | 139,597.00 | 65,513.00 | -1,641.00 | 29,539.00 | 32,706.00 | 6,939.00 | -75,180.00 | -19,630.00 |
| Operating Net Income | -77,629.00 | 149,716.00 | 86,353.00 | 29,926.00 | -127,190.00 | 1,326.00 | 16,942.00 | -15,853.00 | 256,133.00 | -241,273.00 | -170,304.00 | -99,116.00 | 803,775.00 | -646,548.00 | -534,913.00 | -419,852.00 | -676,078.00 | -552,438.00 |
| Deprecation and Amortization | -36,357.00 | 54,451.00 | 36,427.00 | 18,180.00 | -36,363.00 | 54,986.00 | 36,389.00 | 18,187.00 | -42,008.00 | 59,078.00 | 39,479.00 | 19,839.00 | -48,044.00 | 67,123.00 | 45,582.00 | 23,291.00 | 70,609.00 | 47,087.00 |
| Deferred Income Tax | -3,638.00 | 0 | 0 | 0 | -2,520.00 | 0 | 0 | 0 | -1,032.00 | 0 | 0 | 0 | -2,404.00 | 0 | 0 | 0 | 0 | 0 |
| Share Based Compensation | -185,755.00 | 266,419.00 | 182,177.00 | 88,749.00 | -172,391.00 | 252,259.00 | 169,967.00 | 83,998.00 | -174,608.00 | 239,153.00 | 166,245.00 | 80,955.00 | -188,991.00 | 263,098.00 | 178,592.00 | 90,547.00 | 268,938.00 | 173,652.00 |
| Change in Working Capital | 143,868.00 | 111,118.00 | 185,856.00 | -114,573.00 | 253,378.00 | 97,048.00 | 32,430.00 | -131,868.00 | -1,793.00 | 164,464.00 | 154,395.00 | -61,286.00 | -346,538.00 | 313,499.00 | 238,205.00 | 102,969.00 | 187,801.00 | 264,517.00 |
| Other Operating Activities | -166,132.00 | 20,223.00 | -107,392.00 | 139,469.00 | -147,571.00 | 22,615.00 | 76,153.00 | 191,009.00 | -183,493.00 | -7,328.00 | -50,218.00 | 125,121.00 | -219,439.00 | 32,367.00 | 105,240.00 | 209,984.00 | 73,550.00 | 47,552.00 |
| Investing Cash Flow | 178,044.00 | -726,082.00 | -375,455.00 | -28,194.00 | 812,954.00 | -173,828.00 | -67,319.00 | -42,218.00 | 9,969.00 | -40,873.00 | -10,644.00 | -8,237.00 | -26,930.00 | -31,546.00 | 13,158.00 | -8,871.00 | -629,751.00 | -620,893.00 |
| 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 |
| Net Purchase/Sale of PPE | -42,519.00 | 59,533.00 | 44,438.00 | 9,831.00 | -29,365.00 | 54,813.00 | 36,784.00 | 13,020.00 | -37,673.00 | 52,603.00 | 30,772.00 | 19,702.00 | -11,455.00 | 34,279.00 | 17,390.00 | 8,844.00 | 41,111.00 | 25,168.00 |
| Net Purchase/Sale of Investments Net | -234,435.00 | 1,216,263.00 | 655,295.00 | 201,659.00 | -425,325.00 | 1,365,553.00 | 884,473.00 | 527,158.00 | -1,075,831.00 | 1,434,236.00 | 1,038,096.00 | 523,869.00 | -1,156,649.00 | 1,591,093.00 | 1,142,844.00 | 580,073.00 | 1,702,030.00 | 1,123,427.00 |
| Net Purchase/Sale of Business | 0 | 0 | 0 | 0 | -4,500.00 | 4,500.00 | 4,500.00 | 0 | 5,909.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | 454,998.00 | -2,001,878.00 | -1,075,188.00 | -239,684.00 | 1,272,144.00 | -1,598,694.00 | -993,076.00 | -582,396.00 | 1,117,564.00 | -1,527,712.00 | -1,079,512.00 | -551,808.00 | 1,141,174.00 | -1,656,918.00 | -1,147,076.00 | -597,788.00 | -2,372,892.00 | -1,769,488.00 |
| Financing Cash Flow | -433,655.00 | 341,119.00 | 408,847.00 | -72,225.00 | -789,266.00 | -170,019.00 | -98,977.00 | -4,367.00 | 128,474.00 | -136,361.00 | -125,152.00 | 20,330.00 | -135,609.00 | 102,916.00 | 69,069.00 | 67,259.00 | 660,881.00 | 620,442.00 |
| Net Issuance/Repayment of Debt | -848,974.00 | 848,010.00 | 848,010.00 | 964.00 | 0 | 0 | 0 | 2,476.00 | 4,757.00 | 0 | 0 | 0 | -178,256.00 | 88,687.00 | 89,128.00 | 89,128.00 | 723,617.00 | 723,617.00 |
| Net Issuance/Repurchase of Equity | -247,162.00 | 326,384.00 | 249,400.00 | 48,213.00 | -79,722.00 | 156,791.00 | 74,345.00 | 31,296.00 | -21,849.00 | 23,268.00 | 22,896.00 | 22,186.00 | -178,150.00 | 125,214.00 | 90,623.00 | 88,709.00 | 187,422.00 | 146,983.00 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 662,481.00 | -833,275.00 | -688,563.00 | -121,402.00 | -707,068.00 | -326,810.00 | -173,322.00 | -38,139.00 | 145,566.00 | -159,629.00 | -148,048.00 | -1,856.00 | 220,797.00 | -110,985.00 | -110,682.00 | -110,578.00 | -250,158.00 | -250,158.00 |
| Net Change in Cash | -581,254.00 | 216,964.00 | 416,813.00 | 61,332.00 | -208,969.00 | 84,387.00 | 165,585.00 | 98,888.00 | -8,358.00 | 36,860.00 | 3,801.00 | 77,606.00 | -164,180.00 | 100,909.00 | 114,933.00 | 65,327.00 | -44,050.00 | -20,080.00 |
| Cash at Beginning of Period | 1,350,771.00 | 655,662.00 | 655,662.00 | 655,662.00 | 864,631.00 | 515,771.00 | 515,771.00 | 515,771.00 | 524,129.00 | 405,862.00 | 405,862.00 | 405,862.00 | 570,042.00 | 288,873.00 | 288,873.00 | 288,873.00 | 321,991.00 | 321,991.00 |
| Cash at End of Period | 769,517.00 | 0 | 1,072,475.00 | 716,994.00 | 655,662.00 | 600,158.00 | 681,356.00 | 614,659.00 | 515,771.00 | 442,722.00 | 409,663.00 | 483,468.00 | 405,862.00 | 389,782.00 | 403,806.00 | 354,200.00 | 277,941.00 | 301,911.00 |
| Free Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |