SENEA
Valuation Ratios
| Breakdown | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 |
|---|---|---|---|---|---|
| Price to Earnings | 14.96 | 6.59 | 12.36 | 8.84 | 3.41 |
| Price to Sales | 0.39 | 0.00 | 0.00 | 0.32 | 0.29 |
| Book Value Per Common Share | 91.58 | 79651.95 | 74841.46 | 67.05 | 125.28 |
| Price to Book | 0.97 | 0.00 | 0.00 | 0.77 | 0.38 |
| Price to Operating Cash Flow | 1.83 | -0.01 | 0.00 | 14.88 | 2.34 |
| Price to Free Cash Flow | |||||
| Enterprise Value to EBITDA | 14084.64 | 8.88 | 24.96 | 24733.96 | 16255.68 |
| Breakdown | 2025-09-27 | 2025-06-28 | 2024-12-28 | 2024-09-28 | 2024-06-29 | 2023-12-30 | 2023-09-30 | 2023-07-01 | 2022-12-31 | 2022-10-01 | 2022-07-02 | 2022-01-01 | 2021-10-02 | 2021-07-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price to Earnings | 16.56 | 46.57 | 13.37 | 16.84 | 31.54 | 5.92 | 8.46 | 10.75 | 11.37 | 19.11 | 91.13 | 9.55 | 17.29 | 33.17 |
| Price to Sales | 0.97 | 2.33 | 0.44 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.40 | 0.73 | 1.99 |
| Book Value Per Common Share | 97.94 | 93.60 | 88.55 | 86327.76 | 84594.37 | 80291.98 | 77546.20 | 75806.21 | 74456.48 | 71071.17 | 70277.74 | 67.46 | 65.76 | 65.09 |
| Price to Book | 1.10 | 1.07 | 0.89 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.71 | 0.76 | 0.79 |
| Price to Operating Cash Flow | 8.89 | 12.89 | 2.23 | 0.00 | 0.01 | 0.00 | -0.02 | 0.01 | 0.00 | 0.00 | -0.02 | -38.12 | -8.89 | 21.60 |
| Price to Free Cash Flow | ||||||||||||||
| Enterprise Value to EBITDA | 28897.78 | 70844.59 | 18117.58 | 27.95 | 53.54 | 30.76 | 46.65 | 62.05 | 55.87 | 85.59 | 269.42 | 47243.60 | 81915.63 | 163687.14 |
Earnings Data
| Breakdown | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 |
|---|---|---|---|---|---|
| Earning YoY | -31.13 | 104.26 | -27.44 | -57.81 | |
| Revenue YoY | 8.25 | -3.36 | 8.96 | -5.61 | |
| EBITDA YoY | -19.24 | 196.49 | 0.59 | -31.08 | |
| Net Profit YoY | -34.89 | 91.07 | -35.03 | -59.55 |
| Breakdown | 2025-09-27 | 2025-06-28 | 2024-12-28 | 2024-09-28 | 2024-06-29 | 2023-12-30 | 2023-09-30 | 2023-07-01 | 2022-12-31 | 2022-10-01 | 2022-07-02 | 2022-01-01 | 2021-10-02 | 2021-07-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Earning YoY | 200.46 | 56.68 | 105.49 | 39.31 | 109.21 | 103.03 | 325.81 | 74.31 | 84.62 | |||||
| Revenue YoY | 154.65 | 68.87 | 139.62 | 62.95 | 136.43 | 67.12 | 165.86 | 73.37 | 158.38 | |||||
| EBITDA YoY | 161.39 | 57.05 | 122.01 | -65.37 | 49.70 | 107.02 | 142.22 | 82.48 | 186.59 | 93.66 | 65.00 | 90.03 | ||
| Net Profit YoY | 199.79 | 56.46 | 105.07 | 36.91 | 107.22 | 99.15 | 316.11 | 72.37 | 82.44 |
Financial Strength
| Breakdown | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 |
|---|---|---|---|---|---|
| Cash Per Common Share | 7.29 | 1619.70 | 1572.09 | 1.25 | 11.80 |
| Quick Ratio | 0.68 | 0.61 | 0.69 | 0.75 | 1.26 |
| Current Ratio | 3.52 | 6.40 | 5.21 | 3.21 | 3.27 |
| Debt to Equity | 0.16 | 0.16 | 1.13 | 0.62 | 0.14 |
| Long-Term Debt to Equity | 0.10 | 0.13 | 0.86 | 0.33 | 0.07 |
| Breakdown | 2025-09-27 | 2025-06-28 | 2024-12-28 | 2024-09-28 | 2024-06-29 | 2023-12-30 | 2023-09-30 | 2023-07-01 | 2022-12-31 | 2022-10-01 | 2022-07-02 | 2022-01-01 | 2021-10-02 | 2021-07-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash Per Common Share | 2.64 | 1.75 | 1.87 | 2459.93 | 1863.69 | 1950.89 | 1606.30 | 1618.09 | 1592.77 | 1611.88 | 1500.43 | 1.25 | 1.26 | 6.63 |
| Quick Ratio | 0.39 | 0.63 | 0.34 | 0.31 | 0.44 | 0.47 | 0.32 | 0.49 | 0.44 | 0.39 | 0.46 | 0.46 | 0.39 | 0.63 |
| Current Ratio | 2.59 | 4.11 | 3.38 | 2.64 | 3.83 | 4.81 | 2.67 | 4.19 | 3.62 | 2.26 | 2.94 | 3.03 | 2.10 | 2.78 |
| Debt to Equity | 0.18 | 0.16 | 0.13 | 0.16 | 0.16 | 1.51 | 1.69 | 1.18 | 1.23 | 1.47 | 0.80 | 0.69 | 1.03 | 0.65 |
| Long-Term Debt to Equity | 0.09 | 0.10 | 0.08 | 0.09 | 0.11 | 1.13 | 0.95 | 0.83 | 0.81 | 0.69 | 0.42 | 0.35 | 0.39 | 0.31 |
Profitability
| Breakdown | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 |
|---|---|---|---|---|---|
| ROA | 1.06 | 1.08 | 2.66 | 5.39 | 4.63 |
| ROE | 1.23 | 1.25 | 5.68 | 8.74 | 5.27 |
| Gross Margin | -169.28 | 12.90 | 9.00 | 10.68 | 15.82 |
| Operating Margin | 18.85 | 33.62 | 3.96 | 5.19 | 11.32 |
| EBITDA Margin | 27.68 | 37.10 | 12.09 | 13.10 | 17.94 |
| Net Profit Margin | 2.61 | 4.34 | 2.20 | 3.68 | 8.59 |
| Breakdown | 2025-09-27 | 2025-06-28 | 2024-12-28 | 2024-09-28 | 2024-06-29 | 2023-12-30 | 2023-09-30 | 2023-07-01 | 2022-12-31 | 2022-10-01 | 2022-07-02 | 2022-01-01 | 2021-10-02 | 2021-07-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROA | 1.01 | 0.39 | 0.77 | 0.41 | 0.22 | 4.40 | 3.05 | 1.84 | 3.24 | 1.51 | 0.49 | 4.43 | 2.17 | 1.46 |
| ROE | 1.19 | 0.45 | 0.88 | 0.48 | 0.25 | 11.05 | 8.21 | 4.01 | 7.23 | 3.74 | 0.89 | 7.48 | 4.40 | 2.41 |
| Gross Margin | -161.51 | -161.80 | 10.92 | 11.72 | 14.01 | 14.55 | 16.06 | 18.51 | 10.05 | 9.17 | 8.61 | 11.52 | 12.57 | 14.31 |
| Operating Margin | 24.56 | 21.37 | 21.24 | 22.69 | 24.10 | 9.49 | 10.85 | 12.33 | 5.37 | 4.47 | 3.06 | 5.93 | 6.01 | 8.49 |
| EBITDA Margin | 33.73 | 32.86 | 24.28 | 26.11 | 28.18 | 12.80 | 13.93 | 15.91 | 7.95 | 7.28 | 6.75 | 8.50 | 8.93 | 12.14 |
| Net Profit Margin | 5.89 | 5.00 | 3.29 | 3.56 | 4.15 | 5.70 | 6.78 | 7.74 | 3.59 | 3.01 | 1.92 | 4.22 | 4.25 | 6.01 |
Dividends
| Breakdown | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 |
|---|---|---|---|---|---|
| Dividend Yield | |||||
| Dividend Payout Ratio |
| Breakdown | 2025-09-27 | 2025-06-28 | 2024-12-28 | 2024-09-28 | 2024-06-29 | 2023-12-30 | 2023-09-30 | 2023-07-01 | 2022-12-31 | 2022-10-01 | 2022-07-02 | 2022-01-01 | 2021-10-02 | 2021-07-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Dividend Yield | ||||||||||||||
| Dividend Payout Ratio |
Financial Statements
| Breakdown | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 |
|---|---|---|---|---|---|
| Assets | 3,903,543.00 | 5,860,770.00 | 1,243,658.00 | 947,030.00 | 2,725,812.00 |
| Current Assets | 755,654.00 | 967,015.00 | 824,976.00 | 555,442.00 | 516,299.00 |
| Cash and Short-Term Investments | 50,390.00 | 11,853.00 | 12,256.00 | 10,904.00 | 107,237.00 |
| Cash and Cash Equivalents | 50,390.00 | 11,853.00 | 12,256.00 | 10,904.00 | 107,237.00 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 96,330.00 | 79,767.00 | 97,101.00 | 119,169.00 | 92,221.00 |
| Inventory | 603,955.00 | 872,692.00 | 708,811.00 | 410,331.00 | 343,144.00 |
| Other Current Assets | 4,979.00 | 2,703.00 | 6,808.00 | 15,038.00 | -26,303.00 |
| Non-Current Assets | 3,147,889.00 | 4,893,755.00 | 418,682.00 | 391,588.00 | 2,209,513.00 |
| Property, Plant, Equipment Net | 334,772.00 | 324,721.00 | 324,447.00 | 302,051.00 | 1,976,860.00 |
| Goodwill | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 |
| Non-Current Deferred Assets | 164.00 | 260.00 | 296.00 | 374.00 | 0 |
| Other Non-Current Assets | 2,812,953.00 | 4,568,774.00 | 93,939.00 | 89,163.00 | 232,653.00 |
| Liabilities | 548,406.00 | 801,104.00 | 660,194.00 | 363,193.00 | 331,533.00 |
| Current Liabilities | 214,558.00 | 151,035.00 | 158,206.00 | 173,155.00 | 158,130.00 |
| Payables and Expenses | 97,726.00 | 103,834.00 | 122,458.00 | 139,480.00 | 125,518.00 |
| Account Payables | 43,580.00 | 40,326.00 | 69,232.00 | 87,602.00 | 74,089.00 |
| Current Accrued Liabilities | 54,146.00 | 63,508.00 | 53,226.00 | 51,878.00 | 51,429.00 |
| Short-Term Debt | 105,692.00 | 39,016.00 | 25,792.00 | 26,020.00 | 28,325.00 |
| Other Current Liabilities | 11,140.00 | 8,185.00 | 9,956.00 | 7,655.00 | 4,287.00 |
| Non-Current Liabilities | 333,848.00 | 650,069.00 | 501,988.00 | 190,038.00 | 173,403.00 |
| Long-Term Debt | 557,787.00 | 611,803.00 | 466,663.00 | 152,099.00 | 141,086.00 |
| Other Non-Current Liabilities | -223,939.00 | 38,266.00 | 35,325.00 | 37,939.00 | 32,317.00 |
| Equity | 3,355,137.00 | 5,059,666.00 | 583,464.00 | 583,837.00 | 2,394,279.00 |
| Shareholders Equity | 633,023.00 | 582,893.00 | 583,464.00 | 583,837.00 | 1,138,582.00 |
| Capital Stock | 3,397.00 | 3,401.00 | 3,400.00 | 3,685.00 | 3,704.00 |
| Share Premium | 102,376.00 | 100,425.00 | 99,152.00 | 98,641.00 | 98,502.00 |
| Retained Earnings | 745,755.00 | 704,554.00 | 669,973.00 | 636,858.00 | 585,874.00 |
| Treasury Shares | 210,669.00 | 200,107.00 | 168,573.00 | 128,879.00 | 91,198.00 |
| Accumulated Other Comprehensive Income | -7,836.00 | -25,380.00 | -20,488.00 | -26,468.00 | -19,067.00 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 |
| Debt | 663,479.00 | 650,819.00 | 492,455.00 | 178,119.00 | 169,411.00 |
| Net Debt | 613,089.00 | 638,966.00 | 480,199.00 | 167,215.00 | 62,174.00 |
| Common Shares Outstanding | 0 | 0 | 0 | 0 | 0 |
| Breakdown | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 |
|---|---|---|---|---|---|
| Revenues | 1,578,887.00 | 1,458,603.00 | 1,509,352.00 | 1,385,280.00 | 1,467,644.00 |
| Cost Of Revenue | 4,251,584.00 | 1,270,385.00 | 1,373,456.00 | 1,237,348.00 | 1,235,459.00 |
| Gross Profit | -2,672,697.00 | 188,218.00 | 135,896.00 | 147,932.00 | 232,185.00 |
| Operating Expenses | -2,750,467.00 | 80,987.00 | -22,912.00 | -63,103.00 | -311,016.00 |
| Selling, General and Administrative Expenses | 75,459.00 | 81,209.00 | 81,072.00 | 76,343.00 | 79,950.00 |
| Other Operating Expenses | -2,825,926.00 | -222.00 | -103,984.00 | -139,446.00 | -390,966.00 |
| Operating Income | 77,770.00 | 107,231.00 | 158,808.00 | 211,035.00 | 543,201.00 |
| Net Non-Operating Income | 120,153.00 | 247,107.00 | -113,438.00 | -144,804.00 | -383,185.00 |
| Interest Income | 100,702.00 | 136,779.00 | 14,853.00 | 5,704.00 | 6,167.00 |
| Interest Expense | 99,735.00 | 136,080.00 | 14,325.00 | 5,641.00 | 6,125.00 |
| Net Interest | 967.00 | 699.00 | 528.00 | 63.00 | 42.00 |
| EBT | 197,923.00 | 354,338.00 | 45,370.00 | 66,231.00 | 160,016.00 |
| Income Tax | 13,259.00 | 19,681.00 | 12,232.00 | 15,224.00 | 33,916.00 |
| Equity Method Investments Income | 0 | 0 | 0 | -7,775.00 | -11,453.00 |
| Net Income | 41,224.00 | 63,318.00 | 33,138.00 | 51,007.00 | 126,100.00 |
| EBIT | 297,658.00 | 490,418.00 | 59,695.00 | 71,872.00 | 166,141.00 |
| Deprecation and Amortization | 139,347.00 | 50,729.00 | 122,823.00 | 109,569.00 | 97,127.00 |
| EBITDA | 437,005.00 | 541,147.00 | 182,518.00 | 181,441.00 | 263,268.00 |
| EPS | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 |
| Diluted EPS | 0.01 | 0.01 | 0.00 | 0.01 | 0.01 |
| Average Shares Outstanding Basic | 6,912.00 | 7.32 | 7.80 | 8,707.00 | 9,088.00 |
| Average Shares Outstanding Diluted | 6,979.00 | 7.38 | 7.87 | 8,778.00 | 9,158.00 |
| Breakdown | 2025-03-31 | 2024-03-31 | 2023-03-31 | 2022-03-31 | 2021-03-31 |
|---|---|---|---|---|---|
| Operating Cash Flow | 335,475.00 | -82,963.00 | -212,796.00 | 30,152.00 | 183,180.00 |
| Operating Net Income | 41,224.00 | 63,318.00 | 33,138.00 | 51,007.00 | 126,100.00 |
| Deprecation and Amortization | 139,347.00 | 50,729.00 | 122,823.00 | 109,569.00 | 97,127.00 |
| Deferred Income Tax | 2,190.00 | -5,533.00 | -3,171.00 | 7,061.00 | 16,650.00 |
| Share Based Compensation | 175.00 | 246.00 | 0 | 0 | 0 |
| Change in Working Capital | -212,713.00 | 177,498.00 | 254,714.00 | 114,781.00 | -162,786.00 |
| Other Operating Activities | 365,252.00 | -369,221.00 | -620,300.00 | -252,266.00 | 106,089.00 |
| Investing Cash Flow | -34,814.00 | -47,202.00 | -64,877.00 | -45,187.00 | 2,257.00 |
| Capital Expenditure | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Purchase/Sale of PPE | 37,225.00 | 167,512.00 | 214,238.00 | 157,567.00 | 214,331.00 |
| Net Purchase/Sale of Investments Net | 0 | 0 | 0 | 0 | 0 |
| Net Purchase/Sale of Business | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | -72,039.00 | -214,714.00 | -279,115.00 | -202,754.00 | -212,074.00 |
| Financing Cash Flow | -262,124.00 | 129,762.00 | 279,025.00 | -33,898.00 | -136,302.00 |
| Net Issuance/Repayment of Debt | 1,163,950.00 | 1,518,629.00 | 1,582,763.00 | 789,429.00 | 1,081,435.00 |
| Net Issuance/Repurchase of Equity | 11,591.00 | 33,030.00 | 41,209.00 | 38,788.00 | 4,358.00 |
| Dividends Paid | 23.00 | 23.00 | 23.00 | 23.00 | 23.00 |
| Other Financing Activities | -1,437,688.00 | -1,421,920.00 | -1,344,970.00 | -862,138.00 | -1,222,118.00 |
| Net Change in Cash | 38,537.00 | -403.00 | 1,352.00 | -48,933.00 | 49,135.00 |
| Cash at Beginning of Period | 11,853.00 | 12,256.00 | 10,904.00 | 59,837.00 | 10,702.00 |
| Cash at End of Period | 50,390.00 | 11,853.00 | 12,256.00 | 10,904.00 | 59,837.00 |
| Free Cash Flow | 0 | 0 | 0 | 0 | 0 |
| Breakdown | 2025-09-27 | 2025-06-28 | 2025-03-31 | 2024-12-28 | 2024-09-28 | 2024-06-29 | 2024-03-31 | 2023-12-30 | 2023-09-30 | 2023-07-01 | 2023-03-31 | 2022-12-31 | 2022-10-01 | 2022-07-02 | 2022-03-31 | 2022-01-01 | 2021-10-02 | 2021-07-03 | 2021-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | 4,429,078.00 | 3,825,490.00 | 3,903,543.00 | 5,251,420.00 | 6,270,549.00 | 5,798,364.00 | 5,860,770.00 | 1,489,537.00 | 1,571,720.00 | 1,256,616.00 | 1,243,658.00 | 1,304,844.00 | 1,402,941.00 | 1,032,262.00 | 947,030.00 | 1,002,359.00 | 1,188,426.00 | 968,276.00 | 2,725,812.00 |
| Current Assets | 938,813.00 | 732,315.00 | 755,654.00 | 823,103.00 | 1,077,967.00 | 955,682.00 | 967,015.00 | 1,078,295.00 | 1,157,511.00 | 837,938.00 | 824,976.00 | 893,818.00 | 1,004,852.00 | 633,852.00 | 555,442.00 | 605,177.00 | 783,267.00 | 559,910.00 | 516,299.00 |
| Cash and Short-Term Investments | 18,134.00 | 12,072.00 | 50,390.00 | 12,911.00 | 17,067.00 | 12,975.00 | 11,853.00 | 14,419.00 | 12,081.00 | 12,291.00 | 12,256.00 | 12,516.00 | 12,887.00 | 12,236.00 | 10,904.00 | 11,011.00 | 11,260.00 | 59,834.00 | 107,237.00 |
| Cash and Cash Equivalents | 18,134.00 | 12,072.00 | 50,390.00 | 12,911.00 | 17,067.00 | 12,975.00 | 11,853.00 | 14,419.00 | 12,081.00 | 12,291.00 | 12,256.00 | 12,516.00 | 12,887.00 | 12,236.00 | 10,904.00 | 11,011.00 | 11,260.00 | 59,834.00 | 107,237.00 |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Receivables | 123,512.00 | 99,817.00 | 96,330.00 | 70,829.00 | 108,533.00 | 96,448.00 | 79,767.00 | 89,928.00 | 128,380.00 | 84,964.00 | 97,101.00 | 94,947.00 | 162,517.00 | 86,173.00 | 119,169.00 | 80,361.00 | 135,338.00 | 66,743.00 | 92,221.00 |
| Inventory | 786,524.00 | 614,435.00 | 603,955.00 | 735,682.00 | 944,887.00 | 841,847.00 | 872,692.00 | 968,889.00 | 1,013,447.00 | 735,124.00 | 708,811.00 | 780,457.00 | 821,302.00 | 523,402.00 | 410,331.00 | 481,978.00 | 608,179.00 | 414,690.00 | 343,144.00 |
| Other Current Assets | 10,643.00 | 5,991.00 | 4,979.00 | 3,681.00 | 7,480.00 | 4,412.00 | 2,703.00 | 5,059.00 | 3,603.00 | 5,559.00 | 6,808.00 | 5,898.00 | 8,146.00 | 12,041.00 | 15,038.00 | 31,827.00 | 28,490.00 | 18,643.00 | -26,303.00 |
| Non-Current Assets | 3,490,265.00 | 3,093,175.00 | 3,147,889.00 | 4,428,317.00 | 5,192,582.00 | 4,842,682.00 | 4,893,755.00 | 411,242.00 | 414,209.00 | 418,678.00 | 418,682.00 | 411,026.00 | 398,089.00 | 398,410.00 | 391,588.00 | 397,182.00 | 405,159.00 | 408,366.00 | 2,209,513.00 |
| Property, Plant, Equipment Net | 334,114.00 | 336,445.00 | 334,772.00 | 334,197.00 | 336,527.00 | 321,495.00 | 324,721.00 | 328,252.00 | 328,010.00 | 327,326.00 | 324,447.00 | 323,688.00 | 310,210.00 | 310,489.00 | 302,051.00 | 296,646.00 | 302,992.00 | 299,947.00 | 1,976,860.00 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 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 | 0 | 0 | 164.00 | 0 | 0 | 0 | 260.00 | 0 | 0 | 0 | 296.00 | 0 | 0 | 0 | 374.00 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 3,156,151.00 | 2,756,730.00 | 2,812,953.00 | 4,094,120.00 | 4,856,055.00 | 4,521,187.00 | 4,568,774.00 | 82,990.00 | 86,199.00 | 91,352.00 | 93,939.00 | 87,338.00 | 87,879.00 | 87,921.00 | 89,163.00 | 100,536.00 | 102,167.00 | 108,419.00 | 232,653.00 |
| Liabilities | 690,221.00 | 515,172.00 | 548,406.00 | 613,093.00 | 884,485.00 | 780,179.00 | 801,104.00 | 896,099.00 | 988,495.00 | 680,792.00 | 660,194.00 | 719,765.00 | 834,727.00 | 459,147.00 | 363,193.00 | 407,805.00 | 602,087.00 | 380,864.00 | 331,533.00 |
| Current Liabilities | 362,873.00 | 178,346.00 | 214,558.00 | 243,865.00 | 407,989.00 | 249,510.00 | 151,035.00 | 224,049.00 | 432,817.00 | 200,202.00 | 158,206.00 | 246,900.00 | 445,428.00 | 215,954.00 | 173,155.00 | 199,941.00 | 372,156.00 | 201,657.00 | 158,130.00 |
| Payables and Expenses | 324,345.00 | 145,614.00 | 97,726.00 | 130,314.00 | 290,038.00 | 123,088.00 | 103,834.00 | 184,759.00 | 386,597.00 | 161,126.00 | 122,458.00 | 211,144.00 | 410,356.00 | 187,032.00 | 139,480.00 | 160,631.00 | 332,036.00 | 170,020.00 | 125,518.00 |
| Account Payables | 244,053.00 | 85,755.00 | 43,580.00 | 70,791.00 | 213,015.00 | 62,460.00 | 40,326.00 | 125,182.00 | 321,579.00 | 117,700.00 | 69,232.00 | 156,065.00 | 345,151.00 | 142,244.00 | 87,602.00 | 111,323.00 | 268,908.00 | 125,571.00 | 74,089.00 |
| Current Accrued Liabilities | 80,292.00 | 59,859.00 | 54,146.00 | 59,523.00 | 77,023.00 | 60,628.00 | 63,508.00 | 59,577.00 | 65,018.00 | 43,426.00 | 53,226.00 | 55,079.00 | 65,205.00 | 44,788.00 | 51,878.00 | 49,308.00 | 63,128.00 | 44,449.00 | 51,429.00 |
| Short-Term Debt | 24,049.00 | 24,419.00 | 105,692.00 | 106,569.00 | 107,891.00 | 121,361.00 | 39,016.00 | 30,582.00 | 31,583.00 | 32,616.00 | 25,792.00 | 21,344.00 | 22,063.00 | 25,016.00 | 26,020.00 | 41,847.00 | 43,947.00 | 45,400.00 | 28,325.00 |
| Other Current Liabilities | 14,479.00 | 8,313.00 | 11,140.00 | 6,982.00 | 10,060.00 | 5,061.00 | 8,185.00 | 8,708.00 | 14,637.00 | 6,460.00 | 9,956.00 | 14,412.00 | 13,009.00 | 3,906.00 | 7,655.00 | -2,537.00 | -3,827.00 | -13,763.00 | 4,287.00 |
| Non-Current Liabilities | 327,348.00 | 336,826.00 | 333,848.00 | 369,228.00 | 476,496.00 | 530,669.00 | 650,069.00 | 672,050.00 | 555,678.00 | 480,590.00 | 501,988.00 | 472,865.00 | 389,299.00 | 243,193.00 | 190,038.00 | 207,864.00 | 229,931.00 | 179,207.00 | 173,403.00 |
| Long-Term Debt | 522,116.00 | 550,289.00 | 557,787.00 | 648,897.00 | 867,517.00 | 493,221.00 | 611,803.00 | 638,068.00 | 520,882.00 | 445,574.00 | 466,663.00 | 434,549.00 | 351,352.00 | 204,963.00 | 152,099.00 | 169,928.00 | 193,241.00 | 146,173.00 | 141,086.00 |
| Other Non-Current Liabilities | -194,768.00 | -213,463.00 | -223,939.00 | -279,669.00 | -391,021.00 | 37,448.00 | 38,266.00 | 33,982.00 | 34,796.00 | 35,016.00 | 35,325.00 | 38,316.00 | 37,947.00 | 38,230.00 | 37,939.00 | 37,936.00 | 36,690.00 | 33,034.00 | 32,317.00 |
| Equity | 3,738,857.00 | 3,310,318.00 | 3,355,137.00 | 4,638,327.00 | 5,386,064.00 | 5,018,185.00 | 5,059,666.00 | 593,438.00 | 583,225.00 | 575,824.00 | 583,464.00 | 585,079.00 | 568,214.00 | 573,115.00 | 583,837.00 | 594,554.00 | 586,339.00 | 587,412.00 | 2,394,279.00 |
| Shareholders Equity | 672,877.00 | 644,172.00 | 633,023.00 | 612,822.00 | 598,942.00 | 588,946.00 | 582,893.00 | 593,438.00 | 583,225.00 | 575,824.00 | 583,464.00 | 585,079.00 | 568,214.00 | 573,115.00 | 583,837.00 | 594,554.00 | 586,339.00 | 587,412.00 | 1,138,582.00 |
| Capital Stock | 3,383.00 | 3,397.00 | 3,397.00 | 3,397.00 | 3,402.00 | 3,401.00 | 3,401.00 | 3,401.00 | 3,401.00 | 3,400.00 | 3,400.00 | 3,650.00 | 3,655.00 | 3,686.00 | 3,685.00 | 3,685.00 | 3,703.00 | 3,704.00 | 3,704.00 |
| Share Premium | 102,489.00 | 102,426.00 | 102,376.00 | 100,563.00 | 100,512.00 | 100,469.00 | 100,425.00 | 99,430.00 | 99,392.00 | 99,304.00 | 99,152.00 | 98,862.00 | 98,818.00 | 98,750.00 | 98,641.00 | 98,608.00 | 98,558.00 | 98,527.00 | 98,502.00 |
| Retained Earnings | 790,367.00 | 760,628.00 | 745,755.00 | 745,154.00 | 730,506.00 | 717,203.00 | 704,554.00 | 706,801.00 | 689,137.00 | 664,358.00 | 669,973.00 | 679,123.00 | 658,080.00 | 641,949.00 | 636,858.00 | 630,305.00 | 611,652.00 | 599,998.00 | 585,874.00 |
| Treasury Shares | 215,526.00 | 214,443.00 | 210,669.00 | 210,912.00 | 210,098.00 | 206,747.00 | 200,107.00 | 195,706.00 | 188,217.00 | 170,750.00 | 168,573.00 | 170,088.00 | 165,871.00 | 144,802.00 | 128,879.00 | 118,977.00 | 108,507.00 | 95,750.00 | 91,198.00 |
| Accumulated Other Comprehensive Income | -7,836.00 | -7,836.00 | -7,836.00 | -25,380.00 | -25,380.00 | -25,380.00 | -25,380.00 | -20,488.00 | -20,488.00 | -20,488.00 | -20,488.00 | -26,468.00 | -26,468.00 | -26,468.00 | -26,468.00 | -19,067.00 | -19,067.00 | -19,067.00 | -19,067.00 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77.00 | 66.00 | 0 | 0 | 0 | 0 | 0 | 0 |
| Debt | 546,165.00 | 574,708.00 | 663,479.00 | 755,466.00 | 975,408.00 | 614,582.00 | 650,819.00 | 668,650.00 | 552,465.00 | 478,190.00 | 492,455.00 | 455,893.00 | 373,415.00 | 229,979.00 | 178,119.00 | 211,775.00 | 237,188.00 | 191,573.00 | 169,411.00 |
| Net Debt | 528,031.00 | 562,636.00 | 613,089.00 | 742,555.00 | 958,341.00 | 601,607.00 | 638,966.00 | 654,231.00 | 540,384.00 | 465,899.00 | 480,199.00 | 443,377.00 | 360,528.00 | 217,743.00 | 167,215.00 | 200,764.00 | 225,928.00 | 131,739.00 | 62,174.00 |
| Common Shares Outstanding | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Breakdown | 2025-09-27 | 2025-06-28 | 2025-03-31 | 2024-12-28 | 2024-09-28 | 2024-06-29 | 2024-03-31 | 2023-12-30 | 2023-09-30 | 2023-07-01 | 2023-03-31 | 2022-12-31 | 2022-10-01 | 2022-07-02 | 2022-03-31 | 2022-01-01 | 2021-10-02 | 2021-07-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | 757,480.00 | 297,458.00 | -689,080.00 | 1,233,048.00 | 730,192.00 | 304,727.00 | -696,820.00 | 1,150,620.00 | 706,139.00 | 298,664.00 | -639,165.00 | 1,178,289.00 | 705,035.00 | 265,193.00 | -509,951.00 | 1,052,891.00 | 607,298.00 | 235,042.00 |
| Cost Of Revenue | 1,980,878.00 | 778,739.00 | 2,246,542.00 | 1,098,376.00 | 644,630.00 | 262,036.00 | -548,902.00 | 983,180.00 | 592,732.00 | 243,375.00 | -569,185.00 | 1,059,878.00 | 640,413.00 | 242,350.00 | -426,573.00 | 931,555.00 | 530,947.00 | 201,419.00 |
| Gross Profit | -1,223,398.00 | -481,281.00 | -2,935,622.00 | 134,672.00 | 85,562.00 | 42,691.00 | -147,918.00 | 167,440.00 | 113,407.00 | 55,289.00 | -69,980.00 | 118,411.00 | 64,622.00 | 22,843.00 | -83,378.00 | 121,336.00 | 76,351.00 | 33,623.00 |
| Operating Expenses | -1,288,085.00 | -504,496.00 | -2,862,045.00 | 58,890.00 | 35,440.00 | 17,248.00 | -41,048.00 | 62,757.00 | 39,486.00 | 19,792.00 | -135,511.00 | 60,162.00 | 36,190.00 | 16,247.00 | -173,930.00 | 58,126.00 | 36,805.00 | 15,896.00 |
| Selling, General and Administrative Expenses | 39,286.00 | 18,738.00 | -35,783.00 | 58,214.00 | 35,548.00 | 17,480.00 | -43,321.00 | 63,801.00 | 40,880.00 | 19,849.00 | -36,528.00 | 60,636.00 | 38,722.00 | 18,242.00 | -34,783.00 | 57,442.00 | 36,410.00 | 17,274.00 |
| Other Operating Expenses | -1,327,371.00 | -523,234.00 | -2,826,262.00 | 676.00 | -108.00 | -232.00 | 2,273.00 | -1,044.00 | -1,394.00 | -57.00 | -98,983.00 | -474.00 | -2,532.00 | -1,995.00 | -139,147.00 | 684.00 | 395.00 | -1,378.00 |
| Operating Income | 64,687.00 | 23,215.00 | -73,577.00 | 75,782.00 | 50,122.00 | 25,443.00 | -106,870.00 | 104,683.00 | 73,921.00 | 35,497.00 | 65,531.00 | 58,249.00 | 28,432.00 | 6,596.00 | 90,552.00 | 63,210.00 | 39,546.00 | 17,727.00 |
| Net Non-Operating Income | 91,056.00 | 24,120.00 | -172,567.00 | 158,864.00 | 96,213.00 | 37,643.00 | 282,072.00 | -18,646.00 | -11,083.00 | -5,236.00 | -109,900.00 | -2,967.00 | -707.00 | 136.00 | -134,991.00 | -4,989.00 | -5,702.00 | 878.00 |
| Interest Income | 0 | 0 | 100,702.00 | 0 | 0 | 0 | 136,779.00 | 0 | 0 | 0 | 14,853.00 | 0 | 0 | 0 | 5,704.00 | 0 | 0 | 0 |
| Interest Expense | 30,282.00 | 16,230.00 | 42,833.00 | 27,199.00 | 19,358.00 | 10,345.00 | 92,603.00 | 23,146.00 | 13,758.00 | 6,573.00 | 1,138.00 | 8,037.00 | 3,760.00 | 1,390.00 | -2,562.00 | 4,183.00 | 2,678.00 | 1,342.00 |
| Net Interest | 0 | 0 | 967.00 | 0 | 0 | 0 | 699.00 | 0 | 0 | 0 | 528.00 | 0 | 0 | 0 | 63.00 | 0 | 0 | 0 |
| EBT | 155,743.00 | 47,335.00 | -246,144.00 | 234,646.00 | 146,335.00 | 63,086.00 | 175,202.00 | 86,037.00 | 62,838.00 | 30,261.00 | -44,369.00 | 55,282.00 | 27,725.00 | 6,732.00 | -44,439.00 | 58,221.00 | 33,844.00 | 18,605.00 |
| Income Tax | 13,781.00 | 4,826.00 | -10,480.00 | 12,294.00 | 7,605.00 | 3,840.00 | -22,889.00 | 20,472.00 | 14,948.00 | 7,150.00 | -8,882.00 | 12,994.00 | 6,491.00 | 1,629.00 | -11,066.00 | 13,767.00 | 8,054.00 | 4,469.00 |
| Equity Method Investments Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,931.00 | -7,775.00 | -7,775.00 | -156.00 |
| Net Income | 44,624.00 | 14,885.00 | -38,024.00 | 40,623.00 | 25,964.00 | 12,661.00 | -73,248.00 | 65,565.00 | 47,890.00 | 23,111.00 | -35,487.00 | 42,288.00 | 21,234.00 | 5,103.00 | -33,373.00 | 44,454.00 | 25,790.00 | 14,136.00 |
| EBIT | 186,025.00 | 63,565.00 | -203,311.00 | 261,845.00 | 165,693.00 | 73,431.00 | 267,805.00 | 109,183.00 | 76,596.00 | 36,834.00 | -43,231.00 | 63,319.00 | 31,485.00 | 8,122.00 | -47,001.00 | 62,404.00 | 36,522.00 | 19,947.00 |
| Deprecation and Amortization | 69,439.00 | 34,168.00 | 64,366.00 | 37,573.00 | 24,962.00 | 12,446.00 | -19,790.00 | 38,070.00 | 21,769.00 | 10,680.00 | 62,847.00 | 30,344.00 | 19,844.00 | 9,788.00 | 56,249.00 | 27,048.00 | 17,691.00 | 8,581.00 |
| EBITDA | 255,464.00 | 97,733.00 | -138,945.00 | 299,418.00 | 190,655.00 | 85,877.00 | 248,015.00 | 147,253.00 | 98,365.00 | 47,514.00 | 19,616.00 | 93,663.00 | 51,329.00 | 17,910.00 | 9,248.00 | 89,452.00 | 54,213.00 | 28,528.00 |
| EPS | 0.01 | 0.00 | -0.00 | 0.01 | 0.00 | 0.00 | -0.00 | 0.01 | 0.01 | 0.00 | -0.00 | 0.01 | 0.00 | 0.00 | -0.00 | 0.01 | 0.00 | 0.00 |
| Diluted EPS | 0.01 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.01 | 0.01 | 0.00 | 0.00 | 0.01 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Average Shares Outstanding Basic | 6,870.00 | 6,882.00 | 20,713.10 | 6,921.00 | 6.94 | 6.96 | 6.76 | 7.39 | 7.52 | 7.60 | 7.18 | 7.86 | 8.00 | 8.15 | 8,073.00 | 8,813.00 | 8,917.00 | 9,025.00 |
| Average Shares Outstanding Diluted | 6,937.00 | 6,949.00 | 20,913.97 | 6,988.00 | 7.00 | 7.03 | 6.82 | 7.46 | 7.59 | 7.67 | 7.26 | 7.93 | 8.06 | 8.23 | 8,144.00 | 8,884.00 | 8,987.00 | 9,097.00 |
| Breakdown | 2025-09-27 | 2025-06-28 | 2025-03-31 | 2024-12-28 | 2024-09-28 | 2024-06-29 | 2024-03-31 | 2023-12-30 | 2023-09-30 | 2023-07-01 | 2023-03-31 | 2022-12-31 | 2022-10-01 | 2022-07-02 | 2022-03-31 | 2022-01-01 | 2021-10-02 | 2021-07-03 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | 83,041.00 | 53,696.00 | -84,325.00 | 243,600.00 | 125,868.00 | 50,332.00 | 46,418.00 | -128,126.00 | -26,279.00 | 25,024.00 | 133,120.00 | -189,480.00 | -133,621.00 | -22,815.00 | 69,584.00 | -11,085.00 | -49,967.00 | 21,620.00 |
| Operating Net Income | 44,624.00 | 14,885.00 | -38,024.00 | 40,623.00 | 25,964.00 | 12,661.00 | -73,248.00 | 65,565.00 | 47,890.00 | 23,111.00 | -35,487.00 | 42,288.00 | 21,234.00 | 5,103.00 | -33,373.00 | 44,454.00 | 25,790.00 | 14,136.00 |
| Deprecation and Amortization | 69,439.00 | 34,168.00 | 64,366.00 | 37,573.00 | 24,962.00 | 12,446.00 | -19,790.00 | 38,070.00 | 21,769.00 | 10,680.00 | 62,847.00 | 30,344.00 | 19,844.00 | 9,788.00 | 56,249.00 | 27,048.00 | 17,691.00 | 8,581.00 |
| Deferred Income Tax | 5,831.00 | 235.00 | 7,124.00 | -1,166.00 | -3,609.00 | -159.00 | -4,863.00 | -661.00 | -41.00 | 32.00 | -6,034.00 | 1,418.00 | 943.00 | 502.00 | 303.00 | 4,055.00 | 2,206.00 | 497.00 |
| Share Based Compensation | 114.00 | 50.00 | -70.00 | 127.00 | 81.00 | 37.00 | 39.00 | 207.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Working Capital | 395,911.00 | 45,541.00 | -413,314.00 | -91,770.00 | 286,207.00 | 6,164.00 | -904,771.00 | 367,523.00 | 626,168.00 | 88,578.00 | -1,010,386.00 | 417,839.00 | 726,782.00 | 120,479.00 | -674,897.00 | 176,372.00 | 524,934.00 | 88,372.00 |
| Other Operating Activities | -432,878.00 | -41,183.00 | 295,593.00 | 258,213.00 | -207,737.00 | 19,183.00 | 1,049,051.00 | -598,830.00 | -722,065.00 | -97,377.00 | 1,122,180.00 | -681,369.00 | -902,424.00 | -158,687.00 | 721,302.00 | -263,014.00 | -620,588.00 | -89,966.00 |
| Investing Cash Flow | -18,575.00 | -11,173.00 | 27,357.00 | -28,878.00 | -19,916.00 | -13,377.00 | 7,211.00 | -23,856.00 | -18,886.00 | -11,671.00 | 31,729.00 | -51,496.00 | -29,826.00 | -15,284.00 | 21,883.00 | -31,664.00 | -23,585.00 | -11,821.00 |
| 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 | 18,836.00 | 11,288.00 | -19,236.00 | 26,731.00 | 17,657.00 | 12,073.00 | 94,473.00 | 31,843.00 | 26,452.00 | 14,744.00 | 104,624.00 | 56,509.00 | 33,871.00 | 19,234.00 | 79,675.00 | 36,437.00 | 28,234.00 | 13,221.00 |
| Net Purchase/Sale of Investments Net | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | -37,411.00 | -22,461.00 | 46,593.00 | -55,609.00 | -37,573.00 | -25,450.00 | -87,262.00 | -55,699.00 | -45,338.00 | -26,415.00 | -72,895.00 | -108,005.00 | -63,697.00 | -34,518.00 | -57,792.00 | -68,101.00 | -51,819.00 | -25,042.00 |
| Financing Cash Flow | -96,722.00 | -80,841.00 | 88,111.00 | -213,664.00 | -100,738.00 | -35,833.00 | -56,055.00 | 154,145.00 | 44,990.00 | -13,318.00 | -168,424.00 | 242,588.00 | 165,430.00 | 39,431.00 | -42,994.00 | -6,077.00 | 24,975.00 | -9,802.00 |
| Net Issuance/Repayment of Debt | 98,508.00 | 77,256.00 | -658,566.00 | 1,027,433.00 | 557,117.00 | 237,966.00 | -1,403,243.00 | 1,243,843.00 | 1,037,980.00 | 640,049.00 | -861,242.00 | 1,282,883.00 | 797,478.00 | 363,644.00 | 24,240.00 | 532,292.00 | 187,081.00 | 45,816.00 |
| Net Issuance/Repurchase of Equity | 4,857.00 | 3,774.00 | -15,845.00 | 10,805.00 | 9,991.00 | 6,640.00 | -15,924.00 | 27,133.00 | 19,644.00 | 2,177.00 | -52,915.00 | 41,209.00 | 36,992.00 | 15,923.00 | -10,852.00 | 27,779.00 | 17,309.00 | 4,552.00 |
| Dividends Paid | 12.00 | 12.00 | -13.00 | 12.00 | 12.00 | 12.00 | -13.00 | 12.00 | 12.00 | 12.00 | -13.00 | 12.00 | 12.00 | 12.00 | -13.00 | 12.00 | 12.00 | 12.00 |
| Other Financing Activities | -200,099.00 | -161,883.00 | 762,535.00 | -1,251,914.00 | -667,858.00 | -280,451.00 | 1,363,125.00 | -1,116,843.00 | -1,012,646.00 | -655,556.00 | 745,746.00 | -1,081,516.00 | -669,052.00 | -340,148.00 | -56,369.00 | -566,160.00 | -179,427.00 | -60,182.00 |
| Net Change in Cash | -32,256.00 | -38,318.00 | 31,143.00 | 1,058.00 | 5,214.00 | 1,122.00 | -2,426.00 | 2,163.00 | -175.00 | 35.00 | -3,575.00 | 1,612.00 | 1,983.00 | 1,332.00 | 48,473.00 | -48,826.00 | -48,577.00 | -3.00 |
| Cash at Beginning of Period | 50,390.00 | 50,390.00 | 19,247.00 | 11,853.00 | 11,853.00 | 11,853.00 | 14,279.00 | 12,256.00 | 12,256.00 | 12,256.00 | 15,831.00 | 10,904.00 | 10,904.00 | 10,904.00 | -37,569.00 | 59,837.00 | 59,837.00 | 59,837.00 |
| Cash at End of Period | 18,134.00 | 12,072.00 | 50,390.00 | 12,911.00 | 17,067.00 | 12,975.00 | 11,853.00 | 14,419.00 | 12,081.00 | 12,291.00 | 12,256.00 | 12,516.00 | 12,887.00 | 12,236.00 | 10,904.00 | 11,011.00 | 11,260.00 | 59,834.00 |
| Free Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |