RARE
Valuation Ratios
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Price to Earnings | -6.69 | -5.80 | -4.58 | -67.53 | |
| Price to Sales | 6.80 | 8.10 | 8.92 | 16.59 | 34.13 |
| Book Value Per Common Share | 2.76 | 3.35 | 5.02 | 13.30 | 17.28 |
| Price to Book | 15.24 | 14.29 | 9.23 | 6.32 | 8.01 |
| Price to Operating Cash Flow | -9.20 | -7.41 | -8.51 | -17.22 | -69.96 |
| 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 | -6.61 | -13.32 | -23.06 | -11.31 | -11.61 | -23.00 | -5.23 | -10.07 | -17.21 | -5.20 | -24.83 | |||||||||
| Price to Sales | 6.34 | 11.58 | 25.03 | 12.48 | 13.72 | 36.16 | 8.25 | 15.61 | 28.08 | 11.12 | 24.67 | 63.41 | 22.87 | 34.46 | 77.26 | |||||
| Book Value Per Common Share | 0.10 | 1.57 | 1.54 | 2.76 | 3.76 | 4.69 | 1.69 | 3.35 | 0.44 | 1.81 | 3.12 | 5.02 | 6.69 | 9.69 | 11.41 | 13.30 | 13.74 | 14.35 | 15.64 | 17.28 |
| Price to Book | 316.63 | 23.16 | 23.57 | 15.24 | 14.78 | 8.76 | 27.66 | 14.29 | 81.13 | 25.55 | 12.85 | 9.23 | 6.19 | 6.16 | 6.36 | 6.32 | 6.56 | 6.65 | 7.28 | 8.01 |
| Price to Operating Cash Flow | -8.07 | -12.89 | -20.94 | -14.74 | -13.12 | -20.63 | -6.47 | -11.94 | -17.99 | -9.97 | -21.44 | -43.13 | -21.56 | -28.58 | -48.19 | |||||
| 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 | 29.01 | 19.52 | 3.39 | 29.66 | |
| EBITDA YoY | |||||
| Net Profit YoY |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Earning YoY | ||||||||||||||||||||
| Revenue YoY | 52.30 | 119.53 | 54.52 | 135.09 | 46.96 | 107.77 | 53.58 | 111.77 | 43.81 | 87.50 | ||||||||||
| EBITDA YoY | ||||||||||||||||||||
| Net Profit YoY |
Financial Strength
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Cash Per Common Share | 6.89 | 7.85 | 10.70 | 10.67 | 17.98 |
| Quick Ratio | 2.17 | 2.32 | 3.02 | 4.24 | 6.46 |
| Current Ratio | 2.37 | 2.61 | 3.38 | 4.72 | 6.83 |
| Debt to Equity | 4.50 | 4.41 | 3.38 | 0.65 | 0.52 |
| Long-Term Debt to Equity | 3.25 | 3.40 | 2.64 | 0.45 | 0.36 |
| 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 | 4.34 | 5.11 | 5.26 | 6.74 | 7.16 | 8.94 | 4.89 | 7.01 | 6.23 | 7.81 | 8.94 | 10.65 | 12.73 | 7.75 | 8.57 | 10.67 | 10.85 | 12.56 | 14.32 | 17.98 |
| Quick Ratio | 1.58 | 2.12 | 2.08 | 2.17 | 2.56 | 3.19 | 2.09 | 2.32 | 2.05 | 2.55 | 3.08 | 3.02 | 4.05 | 2.63 | 3.75 | 4.24 | 5.61 | 6.85 | 7.80 | 6.46 |
| Current Ratio | 1.89 | 2.45 | 2.40 | 2.37 | 2.81 | 3.54 | 2.43 | 2.61 | 2.36 | 2.87 | 3.51 | 3.38 | 4.45 | 3.08 | 4.23 | 4.72 | 6.23 | 7.47 | 8.43 | 6.83 |
| Debt to Equity | 49.86 | 6.83 | 7.10 | 4.50 | 3.22 | 2.74 | 8.32 | 4.41 | 38.04 | 9.16 | 5.27 | 3.38 | 2.45 | 0.95 | 0.74 | 0.65 | 0.59 | 0.56 | 0.52 | 0.52 |
| Long-Term Debt to Equity | 35.42 | 5.08 | 5.31 | 3.25 | 2.44 | 2.11 | 6.57 | 3.40 | 30.03 | 7.27 | 4.28 | 2.64 | 1.97 | 0.62 | 0.53 | 0.45 | 0.44 | 0.43 | 0.39 | 0.36 |
Profitability
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| ROA | -37.52 | -40.69 | -45.77 | -29.82 | -10.60 |
| ROE | -206.45 | -220.26 | -200.69 | -49.21 | -16.16 |
| Gross Margin | |||||
| Operating Margin | -101.31 | -140.12 | -193.14 | -128.91 | -68.39 |
| EBITDA Margin | -92.72 | -131.17 | -188.87 | -127.02 | -64.18 |
| Net Profit Margin | -101.60 | -139.70 | -194.71 | -129.20 | -68.84 |
| 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 | -37.26 | -20.21 | -11.41 | -28.07 | -18.68 | -13.06 | -39.05 | -24.69 | -11.85 | -34.33 | -23.51 | -11.01 | -22.33 | -17.10 | -8.52 | |||||
| ROE | -1895.00 | -158.18 | -92.38 | -118.45 | -69.91 | -121.69 | -1524.40 | -250.95 | -74.37 | -118.51 | -45.79 | -19.13 | -35.51 | -26.60 | -12.91 | |||||
| Gross Margin | ||||||||||||||||||||
| Operating Margin | -95.19 | -86.26 | -107.52 | -109.82 | -117.63 | -156.41 | -156.94 | -154.49 | -162.67 | -210.95 | -182.91 | -189.86 | -123.33 | -138.29 | -136.59 | |||||
| EBITDA Margin | -88.81 | -79.59 | -99.82 | -100.64 | -108.09 | -144.83 | -148.24 | -146.43 | -154.48 | -207.53 | -179.84 | -187.11 | -121.39 | -136.15 | -134.15 | |||||
| Net Profit Margin | -95.86 | -87.00 | -108.46 | -110.23 | -118.14 | -156.83 | -157.55 | -155.07 | -163.16 | -213.70 | -183.42 | -190.55 | -123.71 | -138.74 | -136.97 |
Dividends
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Dividend Yield | |||||
| Dividend Payout Ratio |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dividend Yield | ||||||||||||||||||||
| Dividend Payout Ratio |
Financial Statements
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Assets | 1,516,956.00 | 1,491,013.00 | 1,545,444.00 | 1,522,397.00 | 1,759,555.00 |
| Current Assets | 817,123.00 | 732,184.00 | 883,899.00 | 856,604.00 | 1,295,304.00 |
| Cash and Short-Term Investments | 623,525.00 | 577,209.00 | 747,762.00 | 740,196.00 | 1,201,533.00 |
| Cash and Cash Equivalents | 187,229.00 | 213,584.00 | 132,944.00 | 307,584.00 | 713,526.00 |
| Short-Term Investments | 436,296.00 | 363,625.00 | 614,818.00 | 432,612.00 | 488,007.00 |
| Net Receivables | 121,801.00 | 73,390.00 | 40,445.00 | 28,432.00 | 23,093.00 |
| Inventory | 45,007.00 | 33,969.00 | 26,766.00 | 16,231.00 | 13,048.00 |
| Other Current Assets | 26,790.00 | 47,616.00 | 68,926.00 | 71,745.00 | 57,630.00 |
| Non-Current Assets | 699,833.00 | 758,829.00 | 661,545.00 | 665,793.00 | 464,251.00 |
| Property, Plant, Equipment Net | 291,429.00 | 314,466.00 | 285,687.00 | 176,183.00 | 114,039.00 |
| Goodwill | 44,406.00 | 44,406.00 | 44,406.00 | 44,406.00 | 44,406.00 |
| Intangible Assets | 178,314.00 | 166,271.00 | 160,105.00 | 130,788.00 | 131,113.00 |
| Long-Term Investments | 135,004.00 | 199,901.00 | 148,970.00 | 258,933.00 | 10,506.00 |
| Non-Current Deferred Assets | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 50,680.00 | 33,785.00 | 22,377.00 | 55,483.00 | 164,187.00 |
| Liabilities | 1,241,259.00 | 1,215,599.00 | 1,192,950.00 | 599,836.00 | 605,180.00 |
| Current Liabilities | 344,153.00 | 280,437.00 | 261,210.00 | 181,368.00 | 189,609.00 |
| Payables and Expenses | 279,729.00 | 238,600.00 | 247,952.00 | 162,693.00 | 121,414.00 |
| Account Payables | 38,756.00 | 42,114.00 | 43,274.00 | 17,138.00 | 12,923.00 |
| Current Accrued Liabilities | 240,973.00 | 196,486.00 | 204,678.00 | 145,555.00 | 108,491.00 |
| Short-Term Debt | 10,297.00 | 12,595.00 | 11,596.00 | 10,498.00 | 8,516.00 |
| Other Current Liabilities | 54,127.00 | 29,242.00 | 1,662.00 | 8,177.00 | 59,679.00 |
| Non-Current Liabilities | 897,106.00 | 935,162.00 | 931,740.00 | 418,468.00 | 415,571.00 |
| Long-Term Debt | 30,042.00 | 30,574.00 | 19,814.00 | 30,494.00 | 38,550.00 |
| Other Non-Current Liabilities | 867,064.00 | 904,588.00 | 911,926.00 | 387,974.00 | 377,021.00 |
| Equity | 275,697.00 | 275,414.00 | 352,494.00 | 922,561.00 | 1,154,375.00 |
| Shareholders Equity | 255,297.00 | 275,414.00 | 352,494.00 | 922,561.00 | 1,154,375.00 |
| Capital Stock | 92.00 | 82.00 | 70.00 | 69.00 | 67.00 |
| Share Premium | 4,212,692.00 | 3,662,346.00 | 3,140,019.00 | 2,997,497.00 | 2,773,195.00 |
| Retained Earnings | -3,956,844.00 | -3,387,661.00 | -2,781,022.00 | -2,073,601.00 | -1,619,576.00 |
| Treasury Shares | 3,593.00 | 432.00 | 0 | 0 | 0 |
| Accumulated Other Comprehensive Income | -643.00 | 647.00 | -6,573.00 | -1,404.00 | 689.00 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 |
| Investments | 571,300.00 | 563,526.00 | 763,788.00 | 691,545.00 | 498,513.00 |
| Debt | 40,339.00 | 43,169.00 | 31,410.00 | 40,992.00 | 47,066.00 |
| Common Shares Outstanding | 92,484.33 | 82,315.59 | 70,197.30 | 69,345.00 | 66,818.52 |
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Revenues | 560,230.00 | 434,249.00 | 363,329.00 | 351,406.00 | 271,030.00 |
| Operating Expenses | 0 | 0 | 0 | 0 | 601,146.00 |
| Selling, General and Administrative Expenses | 321,610.00 | 309,799.00 | 278,139.00 | 219,982.00 | 182,933.00 |
| Research and Development Expenses | 698,165.00 | 657,749.00 | 706,089.00 | 497,453.00 | 437,684.00 |
| Other Operating Expenses | 0 | 0 | 0 | 0 | -19,471.00 |
| Operating Income | -535,973.00 | -569,208.00 | -648,919.00 | -381,737.00 | -330,116.00 |
| Net Non-Operating Income | -31,613.00 | -39,256.00 | -52,806.00 | -71,244.00 | 144,757.00 |
| Interest Expense | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Interest | 36,506.00 | 26,688.00 | 11,074.00 | 1,928.00 | 7,038.00 |
| EBT | -567,586.00 | -608,464.00 | -701,725.00 | -452,981.00 | -185,359.00 |
| Income Tax | 1,597.00 | 1,825.00 | 5,696.00 | 1,044.00 | 1,207.00 |
| Net Income | -569,183.00 | -606,639.00 | -707,421.00 | -454,025.00 | -186,566.00 |
| EBIT | -567,586.00 | -608,464.00 | -701,725.00 | -452,981.00 | -185,359.00 |
| Deprecation and Amortization | 48,167.00 | 38,848.00 | 15,521.00 | 6,633.00 | 11,413.00 |
| EBITDA | -519,419.00 | -569,616.00 | -686,204.00 | -446,348.00 | -173,946.00 |
| EPS | -0.01 | -0.01 | -0.01 | 0 | -0.00 |
| Diluted EPS | -0.01 | -0.01 | -0.01 | 0 | -0.00 |
| Average Shares Outstanding Basic | 90,538.12 | 73,543.86 | 69,914.23 | 0 | 0 |
| Average Shares Outstanding Diluted | 90,538.12 | 73,543.86 | 69,914.23 | 0 | 0 |
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Operating Cash Flow | -414,188.00 | -474,806.00 | -380,465.00 | -338,695.00 | -132,220.00 |
| Operating Net Income | -569,183.00 | -606,639.00 | -707,421.00 | -454,025.00 | -186,566.00 |
| Deprecation and Amortization | 48,167.00 | 38,848.00 | 15,521.00 | 6,633.00 | 11,413.00 |
| Deferred Income Tax | 1,372.00 | 1,765.00 | -1,640.00 | 0 | 0 |
| Share Based Compensation | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | 33,074.00 | 12,764.00 | 16,332.00 | 38,057.00 | -11,242.00 |
| Other Operating Activities | 72,382.00 | 78,456.00 | 296,743.00 | 70,640.00 | 54,175.00 |
| Investing Cash Flow | -17,768.00 | 168,000.00 | -291,652.00 | -195,372.00 | -179,121.00 |
| Capital Expenditure | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Purchase/Sale of PPE | 19,991.00 | 46,767.00 | 146,123.00 | 73,093.00 | 43,905.00 |
| Net Purchase/Sale of Investments Net | 824,321.00 | 1,277,627.00 | 1,150,560.00 | 1,824,136.00 | 1,459,588.00 |
| Net Purchase/Sale of Business | 0 | 0 | 75,025.00 | 0 | 37,062.00 |
| Other Investing Activities | -862,080.00 | -1,156,394.00 | -1,663,360.00 | -2,092,601.00 | -1,719,676.00 |
| Financing Cash Flow | 399,241.00 | 388,142.00 | 501,208.00 | 118,552.00 | 600,272.00 |
| Net Issuance/Repayment of Debt | 0 | 0 | 0 | 0 | 0 |
| Net Issuance/Repurchase of Equity | 5,736.00 | 2,700.00 | 0 | 36,600.00 | 455,956.00 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | 393,505.00 | 385,442.00 | 501,208.00 | 81,952.00 | 144,316.00 |
| Net Change in Cash | -35,240.00 | 81,798.00 | -171,984.00 | -416,709.00 | 290,050.00 |
| Cash at Beginning of Period | 219,399.00 | 137,601.00 | 309,585.00 | 726,294.00 | 436,244.00 |
| Cash at End of Period | 184,159.00 | 219,399.00 | 137,601.00 | 309,585.00 | 726,294.00 |
| Free Cash Flow | 0 | 0 | 0 | 0 | 0 |
| Breakdown | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | 1,198,145.00 | 1,316,565.00 | 1,324,427.00 | 1,516,956.00 | 1,552,463.00 | 1,618,437.00 | 1,307,080.00 | 1,491,013.00 | 1,238,140.00 | 1,311,310.00 | 1,383,404.00 | 1,545,444.00 | 1,618,474.00 | 1,320,627.00 | 1,384,029.00 | 1,522,397.00 | 1,484,801.00 | 1,512,444.00 | 1,597,763.00 | 1,759,555.00 |
| Current Assets | 643,206.00 | 719,788.00 | 699,155.00 | 817,123.00 | 799,608.00 | 964,640.00 | 595,967.00 | 732,184.00 | 599,188.00 | 702,137.00 | 766,336.00 | 883,899.00 | 1,012,668.00 | 678,542.00 | 707,519.00 | 856,604.00 | 846,884.00 | 949,492.00 | 1,070,936.00 | 1,295,304.00 |
| Cash and Short-Term Investments | 425,948.00 | 497,785.00 | 506,840.00 | 623,525.00 | 635,708.00 | 763,821.00 | 412,080.00 | 577,209.00 | 442,094.00 | 551,981.00 | 629,354.00 | 747,762.00 | 888,675.00 | 542,795.00 | 598,321.00 | 740,196.00 | 737,117.00 | 845,756.00 | 965,408.00 | 1,201,533.00 |
| Cash and Cash Equivalents | 203,210.00 | 186,506.00 | 139,455.00 | 187,229.00 | 164,719.00 | 480,693.00 | 112,250.00 | 213,584.00 | 72,575.00 | 102,059.00 | 85,768.00 | 132,944.00 | 391,651.00 | 159,868.00 | 153,988.00 | 307,584.00 | 197,538.00 | 290,875.00 | 383,794.00 | 713,526.00 |
| Short-Term Investments | 222,738.00 | 311,279.00 | 367,385.00 | 436,296.00 | 470,989.00 | 283,128.00 | 299,830.00 | 363,625.00 | 369,519.00 | 449,922.00 | 543,586.00 | 614,818.00 | 497,024.00 | 382,927.00 | 444,333.00 | 432,612.00 | 539,579.00 | 554,881.00 | 581,614.00 | 488,007.00 |
| Net Receivables | 112,543.00 | 124,464.00 | 98,839.00 | 121,801.00 | 93,301.00 | 105,982.00 | 100,253.00 | 73,390.00 | 79,263.00 | 70,523.00 | 42,991.00 | 40,445.00 | 31,164.00 | 37,207.00 | 28,369.00 | 28,432.00 | 25,383.00 | 24,720.00 | 25,032.00 | 23,093.00 |
| Inventory | 52,200.00 | 46,498.00 | 46,031.00 | 45,007.00 | 43,334.00 | 40,137.00 | 35,907.00 | 33,969.00 | 31,802.00 | 28,256.00 | 26,616.00 | 26,766.00 | 21,849.00 | 21,079.00 | 17,809.00 | 16,231.00 | 15,191.00 | 15,083.00 | 12,462.00 | 13,048.00 |
| Other Current Assets | 52,515.00 | 51,041.00 | 47,445.00 | 26,790.00 | 27,265.00 | 54,700.00 | 47,727.00 | 47,616.00 | 46,029.00 | 51,377.00 | 67,375.00 | 68,926.00 | 70,980.00 | 77,461.00 | 63,020.00 | 71,745.00 | 69,193.00 | 63,933.00 | 68,034.00 | 57,630.00 |
| Non-Current Assets | 554,939.00 | 596,777.00 | 625,272.00 | 699,833.00 | 752,855.00 | 653,797.00 | 711,113.00 | 758,829.00 | 638,952.00 | 609,173.00 | 617,068.00 | 661,545.00 | 605,806.00 | 642,085.00 | 676,510.00 | 665,793.00 | 637,917.00 | 562,952.00 | 526,827.00 | 464,251.00 |
| Property, Plant, Equipment Net | 249,961.00 | 255,763.00 | 260,906.00 | 291,429.00 | 272,448.00 | 278,707.00 | 285,111.00 | 314,466.00 | 323,238.00 | 308,212.00 | 300,822.00 | 285,687.00 | 263,365.00 | 238,626.00 | 209,772.00 | 176,183.00 | 155,765.00 | 143,187.00 | 126,081.00 | 114,039.00 |
| Goodwill | 44,406.00 | 44,406.00 | 44,406.00 | 44,406.00 | 44,406.00 | 44,406.00 | 44,406.00 | 44,406.00 | 44,406.00 | 44,406.00 | 44,406.00 | 44,406.00 | 44,406.00 | 44,406.00 | 44,406.00 | 44,406.00 | 44,406.00 | 44,406.00 | 44,406.00 | 44,406.00 |
| Intangible Assets | 172,943.00 | 174,733.00 | 176,524.00 | 178,314.00 | 164,942.00 | 166,243.00 | 165,045.00 | 166,271.00 | 157,302.00 | 158,237.00 | 159,171.00 | 160,105.00 | 158,401.00 | 159,196.00 | 159,992.00 | 130,788.00 | 130,869.00 | 130,950.00 | 131,031.00 | 131,113.00 |
| Long-Term Investments | 22,067.00 | 51,454.00 | 68,563.00 | 135,004.00 | 203,086.00 | 110,669.00 | 156,581.00 | 199,901.00 | 82,071.00 | 66,371.00 | 85,213.00 | 148,970.00 | 107,563.00 | 163,301.00 | 215,526.00 | 258,933.00 | 204,243.00 | 128,031.00 | 81,624.00 | 10,506.00 |
| 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 | 65,562.00 | 70,421.00 | 74,873.00 | 50,680.00 | 67,973.00 | 53,772.00 | 59,970.00 | 33,785.00 | 31,935.00 | 31,947.00 | 27,456.00 | 22,377.00 | 32,071.00 | 36,556.00 | 46,814.00 | 55,483.00 | 102,634.00 | 116,378.00 | 143,685.00 | 164,187.00 |
| Liabilities | 1,174,586.00 | 1,148,379.00 | 1,160,881.00 | 1,241,259.00 | 1,184,536.00 | 1,186,019.00 | 1,166,816.00 | 1,215,599.00 | 1,206,426.00 | 1,182,280.00 | 1,162,923.00 | 1,192,950.00 | 1,149,645.00 | 642,554.00 | 587,605.00 | 599,836.00 | 551,127.00 | 540,273.00 | 543,181.00 | 605,180.00 |
| Current Liabilities | 340,022.00 | 293,244.00 | 291,668.00 | 344,153.00 | 285,008.00 | 272,866.00 | 245,575.00 | 280,437.00 | 253,978.00 | 244,379.00 | 218,179.00 | 261,210.00 | 227,361.00 | 220,636.00 | 167,231.00 | 181,368.00 | 135,933.00 | 127,067.00 | 127,044.00 | 189,609.00 |
| Payables and Expenses | 261,099.00 | 215,034.00 | 220,457.00 | 279,729.00 | 221,018.00 | 214,228.00 | 190,105.00 | 238,600.00 | 211,979.00 | 209,771.00 | 203,385.00 | 247,952.00 | 212,584.00 | 204,568.00 | 150,041.00 | 162,693.00 | 125,235.00 | 112,850.00 | 98,443.00 | 121,414.00 |
| Account Payables | 40,573.00 | 34,242.00 | 47,450.00 | 38,756.00 | 35,990.00 | 59,807.00 | 40,972.00 | 42,114.00 | 33,357.00 | 42,115.00 | 58,981.00 | 43,274.00 | 23,533.00 | 34,213.00 | 23,685.00 | 17,138.00 | 15,575.00 | 21,790.00 | 15,744.00 | 12,923.00 |
| Current Accrued Liabilities | 220,526.00 | 180,792.00 | 173,007.00 | 240,973.00 | 185,028.00 | 154,421.00 | 149,133.00 | 196,486.00 | 178,622.00 | 167,656.00 | 144,404.00 | 204,678.00 | 189,051.00 | 170,355.00 | 126,356.00 | 145,555.00 | 109,660.00 | 91,060.00 | 82,699.00 | 108,491.00 |
| Short-Term Debt | 12,142.00 | 11,766.00 | 10,487.00 | 10,297.00 | 0 | 0 | 0 | 12,595.00 | 0 | 0 | 0 | 11,596.00 | 0 | 0 | 0 | 10,498.00 | 0 | 0 | 0 | 8,516.00 |
| Other Current Liabilities | 66,781.00 | 66,444.00 | 60,724.00 | 54,127.00 | 63,990.00 | 58,638.00 | 55,470.00 | 29,242.00 | 41,999.00 | 34,608.00 | 14,794.00 | 1,662.00 | 14,777.00 | 16,068.00 | 17,190.00 | 8,177.00 | 10,698.00 | 14,217.00 | 28,601.00 | 59,679.00 |
| Non-Current Liabilities | 834,564.00 | 855,135.00 | 869,213.00 | 897,106.00 | 899,528.00 | 913,153.00 | 921,241.00 | 935,162.00 | 952,448.00 | 937,901.00 | 944,744.00 | 931,740.00 | 922,284.00 | 421,918.00 | 420,374.00 | 418,468.00 | 415,194.00 | 413,206.00 | 416,137.00 | 415,571.00 |
| Long-Term Debt | 21,691.00 | 24,531.00 | 27,786.00 | 30,042.00 | 0 | 0 | 0 | 30,574.00 | 0 | 0 | 0 | 19,814.00 | 0 | 0 | 0 | 30,494.00 | 0 | 0 | 0 | 38,550.00 |
| Other Non-Current Liabilities | 812,873.00 | 830,604.00 | 841,427.00 | 867,064.00 | 0 | 0 | 0 | 904,588.00 | 0 | 0 | 0 | 911,926.00 | 0 | 0 | 0 | 387,974.00 | 0 | 0 | 0 | 377,021.00 |
| Equity | 23,559.00 | 168,186.00 | 163,546.00 | 275,697.00 | 367,927.00 | 432,418.00 | 140,264.00 | 275,414.00 | 31,714.00 | 129,030.00 | 220,481.00 | 352,494.00 | 468,829.00 | 678,073.00 | 796,424.00 | 922,561.00 | 933,674.00 | 972,171.00 | 1,054,582.00 | 1,154,375.00 |
| Shareholders Equity | 9,159.00 | 151,286.00 | 144,246.00 | 255,297.00 | 346,827.00 | 432,418.00 | 140,264.00 | 275,414.00 | 31,714.00 | 129,030.00 | 220,481.00 | 352,494.00 | 468,829.00 | 678,073.00 | 796,424.00 | 922,561.00 | 933,674.00 | 972,171.00 | 1,054,582.00 | 1,154,375.00 |
| Capital Stock | 96.00 | 96.00 | 94.00 | 92.00 | 92.00 | 92.00 | 83.00 | 82.00 | 72.00 | 71.00 | 71.00 | 70.00 | 70.00 | 70.00 | 70.00 | 69.00 | 68.00 | 68.00 | 67.00 | 67.00 |
| Share Premium | 4,411,531.00 | 4,374,333.00 | 4,252,417.00 | 4,212,692.00 | 4,169,298.00 | 4,123,364.00 | 3,698,957.00 | 3,662,346.00 | 3,298,357.00 | 3,236,879.00 | 3,169,371.00 | 3,140,019.00 | 3,108,170.00 | 3,071,000.00 | 3,028,829.00 | 2,997,497.00 | 2,884,695.00 | 2,850,016.00 | 2,810,176.00 | 2,773,195.00 |
| Retained Earnings | -4,403,288.00 | -4,222,875.00 | -4,107,924.00 | -3,956,844.00 | -3,823,459.00 | -3,689,943.00 | -3,558,345.00 | -3,387,661.00 | -3,264,471.00 | -3,104,822.00 | -2,944,994.00 | -2,781,022.00 | -2,629,189.00 | -2,384,083.00 | -2,225,921.00 | -2,073,601.00 | -1,951,143.00 | -1,878,145.00 | -1,755,717.00 | -1,619,576.00 |
| Treasury Shares | 7,991.00 | 7,991.00 | 7,566.00 | 3,593.00 | 3,555.00 | 3,395.00 | 3,332.00 | 432.00 | 381.00 | 381.00 | 356.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated Other Comprehensive Income | 820.00 | -268.00 | -341.00 | -643.00 | 896.00 | -1,095.00 | -431.00 | 647.00 | -2,244.00 | -3,098.00 | -3,967.00 | -6,573.00 | -10,222.00 | -8,914.00 | -6,554.00 | -1,404.00 | 54.00 | 232.00 | 56.00 | 689.00 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 244,805.00 | 362,733.00 | 435,948.00 | 571,300.00 | 674,075.00 | 393,797.00 | 456,411.00 | 563,526.00 | 451,590.00 | 516,293.00 | 628,799.00 | 763,788.00 | 604,587.00 | 546,228.00 | 659,859.00 | 691,545.00 | 743,822.00 | 682,912.00 | 663,238.00 | 498,513.00 |
| Debt | 33,833.00 | 36,297.00 | 38,273.00 | 40,339.00 | 0 | 0 | 0 | 43,169.00 | 0 | 0 | 0 | 31,410.00 | 0 | 0 | 0 | 40,992.00 | 0 | 0 | 0 | 47,066.00 |
| Common Shares Outstanding | 96,442.03 | 96,353.63 | 93,903.79 | 92,484.33 | 92,304.32 | 92,135.38 | 83,094.04 | 82,315.59 | 72,174.31 | 71,465.42 | 70,660.25 | 70,197.30 | 70,079.78 | 70,010.40 | 69,796.94 | 69,345.00 | 67,961.96 | 67,764.95 | 67,439.48 | 66,818.52 |
| 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 | 465,721.00 | 305,788.00 | 139,292.00 | -199,815.00 | 395,353.00 | 255,859.00 | 108,833.00 | -181,909.00 | 306,857.00 | 208,805.00 | 100,496.00 | -145,865.00 | 259,981.00 | 169,278.00 | 79,935.00 | -202,376.00 | 268,017.00 | 186,370.00 | 99,395.00 |
| Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 375,715.00 | 205,964.00 |
| Selling, General and Administrative Expenses | 261,063.00 | 174,443.00 | 87,797.00 | -154,429.00 | 239,115.00 | 158,764.00 | 78,160.00 | -157,862.00 | 232,966.00 | 158,049.00 | 76,646.00 | -129,912.00 | 205,290.00 | 135,449.00 | 67,312.00 | -100,495.00 | 160,551.00 | 106,668.00 | 53,258.00 |
| Research and Development Expenses | 547,020.00 | 330,808.00 | 165,772.00 | -331,311.00 | 510,399.00 | 340,290.00 | 178,787.00 | -336,088.00 | 497,192.00 | 330,947.00 | 165,698.00 | -270,031.00 | 535,281.00 | 297,684.00 | 143,155.00 | -284,928.00 | 374,140.00 | 260,723.00 | 147,518.00 |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,324.00 | 5,188.00 |
| Operating Income | -421,717.00 | -250,827.00 | -142,939.00 | 324,777.00 | -413,695.00 | -281,708.00 | -165,347.00 | 334,118.00 | -447,159.00 | -302,062.00 | -154,105.00 | 269,229.00 | -503,291.00 | -278,225.00 | -136,632.00 | 193,350.00 | -279,173.00 | -189,345.00 | -106,569.00 |
| Net Non-Operating Income | -21,597.00 | -12,947.00 | -6,831.00 | 13,017.00 | -20,487.00 | -19,261.00 | -4,882.00 | 25,040.00 | -34,413.00 | -20,511.00 | -9,372.00 | 38,871.00 | -45,150.00 | -31,397.00 | -15,130.00 | 77,701.00 | -51,370.00 | -68,382.00 | -29,193.00 |
| Interest Expense | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Interest | 18,488.00 | 12,625.00 | 6,831.00 | -15,499.00 | 26,956.00 | 16,225.00 | 8,824.00 | -9,991.00 | 18,135.00 | 12,254.00 | 6,290.00 | 4,311.00 | 4,876.00 | 1,393.00 | 494.00 | -1,279.00 | 1,488.00 | 1,080.00 | 639.00 |
| EBT | -443,314.00 | -263,774.00 | -149,770.00 | 337,794.00 | -434,182.00 | -300,969.00 | -170,229.00 | 359,158.00 | -481,572.00 | -322,573.00 | -163,477.00 | 308,100.00 | -548,441.00 | -309,622.00 | -151,762.00 | 271,051.00 | -330,543.00 | -257,727.00 | -135,762.00 |
| Income Tax | 3,130.00 | 2,257.00 | 1,310.00 | -1,787.00 | 1,616.00 | 1,313.00 | 455.00 | -1,774.00 | 1,877.00 | 1,227.00 | 495.00 | -2,869.00 | 7,147.00 | 860.00 | 558.00 | -1,201.00 | 1,024.00 | 842.00 | 379.00 |
| Net Income | -446,444.00 | -266,031.00 | -151,080.00 | 339,581.00 | -435,798.00 | -302,282.00 | -170,684.00 | 364,582.00 | -483,449.00 | -323,800.00 | -163,972.00 | 310,969.00 | -555,588.00 | -310,482.00 | -152,320.00 | 272,252.00 | -331,567.00 | -258,569.00 | -136,141.00 |
| EBIT | -443,314.00 | -263,774.00 | -149,770.00 | 337,794.00 | -434,182.00 | -300,969.00 | -170,229.00 | 359,158.00 | -481,572.00 | -322,573.00 | -163,477.00 | 308,100.00 | -548,441.00 | -309,622.00 | -151,762.00 | 271,051.00 | -330,543.00 | -257,727.00 | -135,762.00 |
| Deprecation and Amortization | 29,699.00 | 20,389.00 | 10,723.00 | -25,126.00 | 36,282.00 | 24,410.00 | 12,601.00 | -12,874.00 | 26,682.00 | 16,810.00 | 8,230.00 | -776.00 | 8,914.00 | 5,189.00 | 2,194.00 | -4,977.00 | 5,206.00 | 3,977.00 | 2,427.00 |
| EBITDA | -413,615.00 | -243,385.00 | -139,047.00 | 312,668.00 | -397,900.00 | -276,559.00 | -157,628.00 | 346,284.00 | -454,890.00 | -305,763.00 | -155,247.00 | 307,324.00 | -539,527.00 | -304,433.00 | -149,568.00 | 266,074.00 | -325,337.00 | -253,750.00 | -133,335.00 |
| EPS | -0.00 | -0.00 | -0.00 | 0.00 | -0.00 | -0.00 | -0.00 | 0.00 | -0.01 | -0.00 | -0.00 | 0.00 | -0.01 | 0 | 0 | 0.00 | 0 | -0.00 | 0 |
| Diluted EPS | -0.00 | -0.00 | -0.00 | 0.00 | -0.00 | -0.00 | -0.00 | 0.00 | -0.01 | -0.00 | -0.00 | 0.00 | -0.01 | 0 | 0 | 0.00 | 0 | -0.00 | 0 |
| Average Shares Outstanding Basic | 98,186.43 | 97,381.74 | 96,288.65 | 103,621.58 | 88,811.16 | 85,433.44 | 84,286.29 | 82,180.15 | 70,987.80 | 70,639.01 | 70,368.48 | 209,822.86 | 69,834.04 | 0 | 0 | 22,452.15 | 0 | 67,356.44 | 0 |
| Average Shares Outstanding Diluted | 98,186.43 | 97,381.74 | 96,288.65 | 103,621.58 | 88,811.16 | 85,433.44 | 84,286.29 | 82,180.15 | 70,987.80 | 70,639.01 | 70,368.48 | 209,822.86 | 69,834.04 | 0 | 0 | 22,452.15 | 0 | 67,356.44 | 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 | -366,171.00 | -274,748.00 | -166,475.00 | 378,914.00 | -334,685.00 | -267,690.00 | -190,727.00 | 345,991.00 | -390,902.00 | -273,028.00 | -156,867.00 | 221,957.00 | -290,123.00 | -194,778.00 | -117,521.00 | 329,704.00 | -284,351.00 | -224,702.00 | -159,346.00 |
| Operating Net Income | -446,444.00 | -266,031.00 | -151,080.00 | 339,581.00 | -435,798.00 | -302,282.00 | -170,684.00 | 364,582.00 | -483,449.00 | -323,800.00 | -163,972.00 | 310,969.00 | -555,588.00 | -310,482.00 | -152,320.00 | 272,252.00 | -331,567.00 | -258,569.00 | -136,141.00 |
| Deprecation and Amortization | 29,699.00 | 20,389.00 | 10,723.00 | -25,126.00 | 36,282.00 | 24,410.00 | 12,601.00 | -12,874.00 | 26,682.00 | 16,810.00 | 8,230.00 | -776.00 | 8,914.00 | 5,189.00 | 2,194.00 | -4,977.00 | 5,206.00 | 3,977.00 | 2,427.00 |
| Deferred Income Tax | 0 | 0 | 0 | 1,372.00 | 0 | 0 | 0 | 1,765.00 | 0 | 0 | 0 | -1,640.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | 10,576.00 | 20,311.00 | 8,179.00 | -26,295.00 | 9,440.00 | 29,450.00 | 20,479.00 | -9,792.00 | 12,180.00 | 7,499.00 | 2,877.00 | -4,295.00 | 7,911.00 | 20,400.00 | -7,684.00 | 1,569.00 | 11,468.00 | 12,845.00 | 12,175.00 |
| Other Operating Activities | 39,998.00 | -49,417.00 | -34,297.00 | 89,382.00 | 55,391.00 | -19,268.00 | -53,123.00 | 2,310.00 | 53,685.00 | 26,463.00 | -4,002.00 | -82,301.00 | 248,640.00 | 90,115.00 | 40,289.00 | 60,860.00 | 30,542.00 | 17,045.00 | -37,807.00 |
| Investing Cash Flow | 308,247.00 | 191,065.00 | 119,890.00 | -146,699.00 | -120,503.00 | 154,999.00 | 94,435.00 | -429,043.00 | 275,017.00 | 210,722.00 | 111,304.00 | -176,043.00 | -120,053.00 | 41,806.00 | -37,362.00 | 475,151.00 | -264,429.00 | -223,670.00 | -182,424.00 |
| Capital Expenditure | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Purchase/Sale of PPE | 20,062.00 | 18,784.00 | 16,324.00 | -30,277.00 | 19,337.00 | 17,720.00 | 13,211.00 | -64,906.00 | 45,167.00 | 41,472.00 | 25,034.00 | -128,321.00 | 119,153.00 | 93,107.00 | 62,184.00 | -36,851.00 | 57,045.00 | 36,485.00 | 16,414.00 |
| Net Purchase/Sale of Investments Net | 395,745.00 | 243,031.00 | 137,774.00 | -247,656.00 | 688,812.00 | 227,533.00 | 155,632.00 | -521,479.00 | 939,316.00 | 591,502.00 | 268,288.00 | -731,872.00 | 907,293.00 | 545,595.00 | 429,544.00 | -1,547,034.00 | 1,585,211.00 | 1,141,509.00 | 644,450.00 |
| Net Purchase/Sale of Business | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -366.00 | 75,391.00 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | -107,560.00 | -70,750.00 | -34,208.00 | 131,234.00 | -828,652.00 | -90,254.00 | -74,408.00 | 157,342.00 | -709,466.00 | -422,252.00 | -182,018.00 | 684,516.00 | -1,221,890.00 | -596,896.00 | -529,090.00 | 2,059,036.00 | -1,906,685.00 | -1,401,664.00 | -843,288.00 |
| Financing Cash Flow | 83,808.00 | 83,806.00 | 157.00 | -381,637.00 | 396,055.00 | 384,881.00 | -58.00 | 299,034.00 | 57,532.00 | 32,298.00 | -722.00 | -7,179.00 | 499,326.00 | 7,449.00 | 1,612.00 | 47,799.00 | 32,827.00 | 25,277.00 | 12,649.00 |
| Net Issuance/Repayment of Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Issuance/Repurchase of Equity | 0 | 0 | 0 | 5,736.00 | 0 | 0 | 0 | 2,700.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36,600.00 | 0 | 0 | 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 | 83,808.00 | 83,806.00 | 157.00 | -387,373.00 | 396,055.00 | 384,881.00 | -58.00 | 296,334.00 | 57,532.00 | 32,298.00 | -722.00 | -7,179.00 | 499,326.00 | 7,449.00 | 1,612.00 | 11,199.00 | 32,827.00 | 25,277.00 | 12,649.00 |
| Net Change in Cash | 30,540.00 | 4,485.00 | -44,980.00 | -149,889.00 | -59,185.00 | 270,863.00 | -97,029.00 | 216,799.00 | -58,994.00 | -29,933.00 | -46,074.00 | 41,541.00 | 86,723.00 | -146,869.00 | -153,379.00 | 853,356.00 | -516,755.00 | -423,418.00 | -329,892.00 |
| Cash at Beginning of Period | 184,159.00 | 184,159.00 | 184,159.00 | 334,048.00 | 219,399.00 | 219,399.00 | 219,399.00 | 2,600.00 | 137,601.00 | 137,601.00 | 137,601.00 | 96,060.00 | 309,585.00 | 309,585.00 | 309,585.00 | -543,771.00 | 726,294.00 | 726,294.00 | 726,294.00 |
| Cash at End of Period | 214,699.00 | 188,644.00 | 139,179.00 | 184,159.00 | 160,214.00 | 490,262.00 | 122,370.00 | 219,399.00 | 78,607.00 | 107,668.00 | 91,527.00 | 137,601.00 | 396,308.00 | 162,716.00 | 156,206.00 | 309,585.00 | 209,539.00 | 302,876.00 | 396,402.00 |
| Free Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |