TBPH
Valuation Ratios
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Price to Earnings | -8.18 | -11.24 | 0.95 | -3.85 | |
| Price to Sales | 7.14 | 10.82 | 16.08 | 3.74 | 15.27 |
| Book Value Per Common Share | 3.55 | 4.43 | 6.77 | -9.10 | -9.44 |
| Price to Book | 2.65 | 2.54 | 1.66 | -1.21 | -1.88 |
| Price to Operating Cash Flow | -39.86 | -23.02 | -2.21 | -3.69 | -4.46 |
| 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 | 16.40 | 13.29 | -33.07 | -9.60 | -14.62 | -37.38 | -10.65 | -16.43 | -31.00 | 0.87 | -20.13 | -28.12 | -3.01 | |||||||
| Price to Sales | 11.89 | 13.25 | 28.84 | 8.60 | 14.30 | 29.86 | 12.40 | 25.61 | 65.56 | 10.65 | 9.53 | 24.54 | 2.45 | 4.65 | 6.44 | |||||
| Book Value Per Common Share | 4.59 | 4.46 | 3.32 | 3.55 | 3.78 | 3.96 | 4.22 | 4.43 | 4.84 | 5.22 | 6.12 | 6.77 | 7.13 | -9.15 | -9.24 | -9.10 | -8.78 | -8.18 | -11.45 | -9.44 |
| Price to Book | 3.18 | 2.47 | 2.69 | 2.65 | 2.13 | 2.14 | 2.13 | 2.54 | 1.78 | 1.98 | 1.77 | 1.66 | 1.42 | -0.99 | -1.03 | -1.21 | -0.84 | -1.78 | -1.78 | -1.88 |
| Price to Operating Cash Flow | 2.99 | 2.19 | 10.31 | -36.90 | -75.65 | -423.11 | -18.91 | -26.16 | -60.85 | -6.10 | -16.82 | -27.60 | -3.04 | -7.95 | -18.91 | |||||
| Price to Free Cash Flow | ||||||||||||||||||||
| Enterprise Value to EBITDA | 118949.51 | 88024.56 |
Earnings Data
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Earning YoY | |||||
| Revenue YoY | 12.12 | 11.84 | -74.95 | 180.48 | |
| EBITDA YoY | |||||
| Net Profit YoY | 619.63 | 48.41 |
| 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 | 7.23 | |||||||||||||||||||
| Revenue YoY | 48.07 | 170.23 | 58.65 | 98.30 | 64.94 | 131.99 | 0.00 | 145.76 | 0.00 | 0.00 | ||||||||||
| EBITDA YoY | -1.44 | |||||||||||||||||||
| Net Profit YoY | 8.76 | 1309.01 | 112.02 | 80.56 | 140.81 |
Financial Strength
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Cash Per Common Share | 1.81 | 1.85 | 4.45 | 2.50 | 4.66 |
| Quick Ratio | |||||
| Current Ratio | 5.02 | 5.39 | 12.31 | 5.83 | 3.68 |
| Debt to Equity | 1.02 | 0.79 | 0.37 | -1.55 | -1.77 |
| Long-Term Debt to Equity | 0.83 | 0.68 | 0.31 | -1.47 | -1.57 |
| 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 | 6.58 | 6.78 | 2.63 | 1.79 | 1.88 | 1.98 | 2.07 | 2.13 | 2.34 | 2.80 | 3.83 | 5.02 | 6.43 | 1.75 | 1.96 | 2.33 | 3.18 | 4.03 | 3.24 | 4.55 |
| Quick Ratio | ||||||||||||||||||||
| Current Ratio | 9.48 | 6.70 | 4.77 | 5.02 | 4.97 | 5.20 | 5.74 | 5.39 | 6.37 | 7.82 | 9.98 | 12.31 | 3.60 | 4.74 | 4.63 | 5.83 | 4.50 | 4.96 | 3.39 | 3.68 |
| Debt to Equity | 0.79 | 0.89 | 1.07 | 1.02 | 0.92 | 0.87 | 0.81 | 0.79 | 0.68 | 0.59 | 0.45 | 0.37 | 0.59 | -1.52 | -1.51 | -1.55 | -1.62 | -1.71 | -1.50 | -1.77 |
| Long-Term Debt to Equity | 0.62 | 0.65 | 0.88 | 0.83 | 0.79 | 0.75 | 0.71 | 0.68 | 0.58 | 0.51 | 0.38 | 0.31 | 0.29 | -1.47 | -1.44 | -1.47 | -1.52 | -1.60 | -1.39 | -1.57 |
Profitability
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| ROA | -15.93 | -14.45 | 143.58 | 32.33 | 17.41 |
| ROE | -32.14 | -25.91 | 197.40 | -17.90 | -13.44 |
| Gross Margin | |||||
| Operating Margin | -65.34 | -81.71 | -168.36 | -171.84 | -723.08 |
| EBITDA Margin | -55.83 | -70.99 | -153.35 | -167.11 | -709.20 |
| Net Profit Margin | -87.63 | -96.11 | 1698.54 | 59.12 | 111.73 |
| 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 | 10.80 | 9.68 | -3.95 | -11.48 | -7.79 | -3.14 | -11.29 | -8.45 | -4.10 | 115.59 | 17.36 | 8.31 | 19.76 | 10.28 | 4.88 | |||||
| ROE | 19.28 | 18.35 | -8.18 | -22.03 | -14.56 | -5.69 | -18.97 | -13.47 | -5.96 | 183.63 | -8.95 | -4.20 | -12.31 | -7.34 | -2.45 | |||||
| Gross Margin | ||||||||||||||||||||
| Operating Margin | 94.29 | 145.19 | -87.70 | -74.02 | -84.67 | -67.39 | -106.69 | -147.12 | -210.55 | -100.98 | -8.86 | -40.49 | -64.47 | -52.97 | -32.97 | |||||
| EBITDA Margin | 101.01 | 151.75 | -78.74 | -63.83 | -73.92 | -56.82 | -95.82 | -134.73 | -194.65 | -93.57 | -3.70 | -35.43 | -60.91 | -50.69 | -31.85 | |||||
| Net Profit Margin | 72.87 | 99.21 | -88.24 | -89.62 | -98.03 | -80.42 | -117.12 | -156.14 | -212.04 | 1225.19 | 86.95 | 100.79 | 38.86 | 21.52 | 8.94 |
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 | 354,161.00 | 381,999.00 | 607,400.00 | 374,819.00 | 469,057.00 |
| Current Assets | 161,067.00 | 133,541.00 | 353,464.00 | 343,145.00 | 456,368.00 |
| Cash and Short-Term Investments | 88,350.00 | 102,426.00 | 327,484.00 | 173,465.00 | 292,941.00 |
| Cash and Cash Equivalents | 37,797.00 | 39,545.00 | 298,172.00 | 89,959.00 | 81,467.00 |
| Short-Term Investments | 50,553.00 | 62,881.00 | 29,312.00 | 83,506.00 | 211,474.00 |
| Net Receivables | 0 | 0 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 72,717.00 | 31,115.00 | 25,980.00 | 169,680.00 | 163,427.00 |
| Non-Current Assets | 193,094.00 | 248,458.00 | 253,936.00 | 31,674.00 | 12,689.00 |
| Property, Plant, Equipment Net | 35,772.00 | 45,355.00 | 52,001.00 | 53,347.00 | 59,682.00 |
| Goodwill | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 67,537.00 | 12,750.00 |
| Non-Current Deferred Assets | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 157,322.00 | 203,103.00 | 201,935.00 | -89,210.00 | -59,743.00 |
| Liabilities | 178,616.00 | 169,004.00 | 165,600.00 | 1,051,965.00 | 1,076,559.00 |
| Current Liabilities | 32,085.00 | 24,767.00 | 28,715.00 | 58,839.00 | 124,079.00 |
| Payables and Expenses | 17,328.00 | 9,208.00 | 12,986.00 | 21,138.00 | 48,000.00 |
| Account Payables | 2,242.00 | 1,524.00 | 1,554.00 | 7,038.00 | 10,749.00 |
| Current Accrued Liabilities | 15,086.00 | 7,684.00 | 11,432.00 | 14,100.00 | 37,251.00 |
| Short-Term Debt | 10,712.00 | 3,923.00 | 6,753.00 | 503.00 | 9,867.00 |
| Other Current Liabilities | 4,045.00 | 11,636.00 | 8,976.00 | 37,198.00 | 66,212.00 |
| Non-Current Liabilities | 146,531.00 | 144,237.00 | 136,885.00 | 993,126.00 | 952,480.00 |
| Long-Term Debt | 39,108.00 | 45,236.00 | 45,407.00 | 280,716.00 | 274,183.00 |
| Other Non-Current Liabilities | 107,423.00 | 99,001.00 | 91,478.00 | 712,410.00 | 678,297.00 |
| Equity | 175,545.00 | 212,995.00 | 441,800.00 | -677,146.00 | -607,502.00 |
| Shareholders Equity | 175,545.00 | 212,995.00 | 441,800.00 | -677,146.00 | -607,502.00 |
| Capital Stock | 0 | 0 | 1.00 | 1.00 | 1.00 |
| Share Premium | 1,141,060.00 | 1,122,164.00 | 1,295,725.00 | 1,387,469.00 | 1,222,818.00 |
| Retained Earnings | -965,522.00 | -909,104.00 | -853,911.00 | -1,726,043.00 | -1,526,617.00 |
| Treasury Shares | 0 | 0 | 0 | 0 | 0 |
| Accumulated Other Comprehensive Income | 7.00 | -65.00 | -15.00 | 0 | 47.00 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 |
| Investments | 50,553.00 | 62,881.00 | 29,312.00 | 151,043.00 | 224,224.00 |
| Debt | 49,820.00 | 49,159.00 | 52,160.00 | 281,219.00 | 284,050.00 |
| Net Debt | 0 | 0 | 0 | 107,754.00 | 0 |
| Common Shares Outstanding | 49,471.00 | 48,091.00 | 65,227.00 | 74,435.00 | 64,328.00 |
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Revenues | 64,381.00 | 57,424.00 | 51,346.00 | 205,000.00 | 73,089.00 |
| Operating Expenses | 111,330.00 | 113,459.00 | 143,303.00 | 313,095.00 | 369,614.00 |
| Selling, General and Administrative Expenses | 69,174.00 | 70,095.00 | 186,475.00 | 286,279.00 | 299,489.00 |
| Research and Development Expenses | 37,643.00 | 43,321.00 | 63,392.00 | 211,957.00 | 299,453.00 |
| Other Operating Expenses | 4,513.00 | 43.00 | -106,564.00 | -185,141.00 | -229,328.00 |
| Operating Income | -46,949.00 | -56,035.00 | -91,957.00 | -257,784.00 | -297,757.00 |
| Net Non-Operating Income | 2,335.00 | 6,766.00 | -858.00 | -141,370.00 | -275,317.00 |
| Interest Expense | 2,546.00 | 2,350.00 | 6,369.00 | 46,889.00 | 44,585.00 |
| EBT | -44,614.00 | -49,269.00 | -92,815.00 | -399,154.00 | -573,074.00 |
| Income Tax | 11,804.00 | 5,924.00 | 9.00 | 151.00 | 8,520.00 |
| Equity Method Investments Income | 0 | 0 | 0 | 103,987.00 | 68,438.00 |
| Net Income | -56,418.00 | -55,193.00 | 872,132.00 | 121,191.00 | 81,662.00 |
| EBIT | -42,068.00 | -46,919.00 | -86,446.00 | -352,265.00 | -528,489.00 |
| Deprecation and Amortization | 6,124.00 | 6,153.00 | 7,705.00 | 9,698.00 | 10,142.00 |
| EBITDA | -35,944.00 | -40,766.00 | -78,741.00 | -342,567.00 | -518,347.00 |
| EPS | -0.00 | -0.00 | 0.01 | -0.00 | 0 |
| Diluted EPS | -0.00 | -0.00 | 0.01 | -0.00 | 0 |
| Average Shares Outstanding Basic | 48,847.00 | 55,303.00 | 73,591.00 | 69,461.00 | 62,808.00 |
| Average Shares Outstanding Diluted | 48,847.00 | 55,303.00 | 73,591.00 | 69,461.00 | 62,345.00 |
| Breakdown | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|
| Operating Cash Flow | -11,535.00 | -26,997.00 | -373,982.00 | -207,858.00 | -250,403.00 |
| Operating Net Income | -169,254.00 | -55,193.00 | 872,132.00 | -277,661.00 | -474,372.00 |
| Deprecation and Amortization | 6,124.00 | 6,153.00 | 7,705.00 | 9,698.00 | 10,142.00 |
| Deferred Income Tax | -7,573.00 | 3,207.00 | 0 | 0 | 0 |
| Share Based Compensation | 21,393.00 | 25,371.00 | 39,734.00 | 62,061.00 | 62,976.00 |
| Change in Working Capital | -5,463.00 | 2,395.00 | -14,179.00 | -55,306.00 | -22,678.00 |
| Other Operating Activities | 143,238.00 | -8,930.00 | -1,279,374.00 | 53,350.00 | 173,529.00 |
| Investing Cash Flow | 12,284.00 | -32,697.00 | 1,154,009.00 | 124,494.00 | 10,721.00 |
| Capital Expenditure | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Net Purchase/Sale of PPE | 332.00 | 7,001.00 | 2,438.00 | 5,312.00 | 6,680.00 |
| Net Purchase/Sale of Investments Net | 280,556.00 | 165,969.00 | 261,145.00 | 444,504.00 | 821,247.00 |
| Net Purchase/Sale of Business | 0 | 0 | 2,709.00 | 0 | 0 |
| Other Investing Activities | -268,604.00 | -205,667.00 | 887,717.00 | -325,322.00 | -817,206.00 |
| Financing Cash Flow | -2,497.00 | -198,933.00 | -778,995.00 | 91,860.00 | 263,085.00 |
| Net Issuance/Repayment of Debt | 0 | 0 | 631,603.00 | 31,460.00 | 615,347.00 |
| Net Issuance/Repurchase of Equity | 1,052.00 | 197,669.00 | 129,632.00 | 111,651.00 | 144,977.00 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | -3,549.00 | -396,602.00 | -1,540,230.00 | -51,251.00 | -497,239.00 |
| Net Change in Cash | -1,748.00 | -258,627.00 | 208,212.00 | 8,496.00 | 23,403.00 |
| Cash at Beginning of Period | 40,381.00 | 299,008.00 | 90,796.00 | 82,300.00 | 58,897.00 |
| Cash at End of Period | 38,633.00 | 40,381.00 | 299,008.00 | 90,796.00 | 82,300.00 |
| 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 | 415,460.00 | 426,035.00 | 343,582.00 | 354,161.00 | 356,105.00 | 362,029.00 | 371,307.00 | 381,999.00 | 413,590.00 | 446,630.00 | 538,550.00 | 607,400.00 | 763,496.00 | 360,761.00 | 355,359.00 | 374,819.00 | 403,109.00 | 429,251.00 | 375,108.00 | 469,057.00 |
| Current Assets | 354,697.00 | 366,294.00 | 150,264.00 | 161,067.00 | 116,480.00 | 119,307.00 | 124,294.00 | 133,541.00 | 161,690.00 | 192,003.00 | 261,338.00 | 353,464.00 | 511,718.00 | 154,729.00 | 204,636.00 | 343,145.00 | 297,172.00 | 333,180.00 | 293,071.00 | 456,368.00 |
| Cash and Short-Term Investments | 329,680.00 | 338,804.00 | 130,855.00 | 88,350.00 | 91,361.00 | 96,078.00 | 99,975.00 | 102,426.00 | 134,003.00 | 167,451.00 | 241,263.00 | 327,484.00 | 486,832.00 | 132,850.00 | 147,516.00 | 173,465.00 | 216,213.00 | 264,953.00 | 209,968.00 | 292,941.00 |
| Cash and Cash Equivalents | 174,773.00 | 281,927.00 | 110,614.00 | 37,797.00 | 23,378.00 | 46,345.00 | 53,835.00 | 39,545.00 | 71,685.00 | 105,596.00 | 187,665.00 | 298,172.00 | 418,538.00 | 87,292.00 | 94,367.00 | 89,959.00 | 121,424.00 | 204,949.00 | 114,011.00 | 81,467.00 |
| Short-Term Investments | 154,907.00 | 56,877.00 | 20,241.00 | 50,553.00 | 67,983.00 | 49,733.00 | 46,140.00 | 62,881.00 | 62,318.00 | 61,855.00 | 53,598.00 | 29,312.00 | 68,294.00 | 45,558.00 | 53,149.00 | 83,506.00 | 94,789.00 | 60,004.00 | 95,957.00 | 211,474.00 |
| Net Receivables | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Assets | 25,017.00 | 27,490.00 | 19,409.00 | 72,717.00 | 25,119.00 | 23,229.00 | 24,319.00 | 31,115.00 | 27,687.00 | 24,552.00 | 20,075.00 | 25,980.00 | 24,886.00 | 21,879.00 | 57,120.00 | 169,680.00 | 80,959.00 | 68,227.00 | 83,103.00 | 163,427.00 |
| Non-Current Assets | 60,763.00 | 59,741.00 | 193,318.00 | 193,094.00 | 239,625.00 | 242,722.00 | 247,013.00 | 248,458.00 | 251,900.00 | 254,627.00 | 277,212.00 | 253,936.00 | 251,778.00 | 206,032.00 | 150,723.00 | 31,674.00 | 105,937.00 | 96,071.00 | 82,037.00 | 12,689.00 |
| Property, Plant, Equipment Net | 31,707.00 | 33,134.00 | 34,458.00 | 35,772.00 | 37,122.00 | 39,957.00 | 44,081.00 | 45,355.00 | 46,864.00 | 48,006.00 | 51,307.00 | 52,001.00 | 51,876.00 | 53,643.00 | 52,585.00 | 53,347.00 | 56,721.00 | 58,091.00 | 59,461.00 | 59,682.00 |
| Goodwill | 0 | 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 | 0 |
| Long-Term Investments | 3,029.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18,776.00 | 0 | 0 | 148,250.00 | 94,108.00 | 67,537.00 | 45,086.00 | 35,822.00 | 19,439.00 | 12,750.00 |
| 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 | 26,027.00 | 26,607.00 | 158,860.00 | 157,322.00 | 202,503.00 | 202,765.00 | 202,932.00 | 203,103.00 | 205,036.00 | 206,621.00 | 207,129.00 | 201,935.00 | 199,902.00 | 4,139.00 | 4,030.00 | -89,210.00 | 4,130.00 | 2,158.00 | 3,137.00 | -59,743.00 |
| Liabilities | 182,779.00 | 201,187.00 | 177,599.00 | 178,616.00 | 170,451.00 | 168,340.00 | 166,439.00 | 169,004.00 | 167,460.00 | 166,469.00 | 167,991.00 | 165,600.00 | 282,918.00 | 1,060,379.00 | 1,058,259.00 | 1,051,965.00 | 1,050,293.00 | 1,029,999.00 | 1,121,544.00 | 1,076,559.00 |
| Current Liabilities | 37,407.00 | 54,633.00 | 31,502.00 | 32,085.00 | 23,435.00 | 22,946.00 | 21,662.00 | 24,767.00 | 25,368.00 | 24,546.00 | 26,184.00 | 28,715.00 | 142,132.00 | 32,624.00 | 44,201.00 | 58,839.00 | 66,082.00 | 67,127.00 | 86,492.00 | 124,079.00 |
| Payables and Expenses | 17,952.00 | 37,495.00 | 15,718.00 | 17,328.00 | 10,506.00 | 8,312.00 | 7,234.00 | 9,208.00 | 10,456.00 | 8,482.00 | 9,121.00 | 12,986.00 | 13,039.00 | 16,297.00 | 17,703.00 | 21,138.00 | 25,173.00 | 30,733.00 | 30,095.00 | 48,000.00 |
| Account Payables | 2,213.00 | 1,675.00 | 2,408.00 | 2,242.00 | 1,454.00 | 1,674.00 | 1,686.00 | 1,524.00 | 2,368.00 | 1,569.00 | 2,663.00 | 1,554.00 | 5,337.00 | 7,064.00 | 7,351.00 | 7,038.00 | 14,708.00 | 14,602.00 | 12,638.00 | 10,749.00 |
| Current Accrued Liabilities | 15,739.00 | 35,820.00 | 13,310.00 | 15,086.00 | 9,052.00 | 6,638.00 | 5,548.00 | 7,684.00 | 8,088.00 | 6,913.00 | 6,458.00 | 11,432.00 | 7,702.00 | 9,233.00 | 10,352.00 | 14,100.00 | 10,465.00 | 16,131.00 | 17,457.00 | 37,251.00 |
| Short-Term Debt | 10,914.00 | 10,896.00 | 10,807.00 | 10,712.00 | 4,196.00 | 4,219.00 | 4,063.00 | 3,923.00 | 9,713.00 | 9,160.00 | 7,431.00 | 6,753.00 | 692.00 | 2,624.00 | 4,054.00 | 503.00 | 1,016.00 | 1,037.00 | 1,220.00 | 9,867.00 |
| Other Current Liabilities | 8,541.00 | 6,242.00 | 4,977.00 | 4,045.00 | 8,733.00 | 10,415.00 | 10,365.00 | 11,636.00 | 5,199.00 | 6,904.00 | 9,632.00 | 8,976.00 | 128,401.00 | 13,703.00 | 22,444.00 | 37,198.00 | 39,893.00 | 35,357.00 | 55,177.00 | 66,212.00 |
| Non-Current Liabilities | 145,372.00 | 146,554.00 | 146,097.00 | 146,531.00 | 147,016.00 | 145,394.00 | 144,777.00 | 144,237.00 | 142,092.00 | 141,923.00 | 141,807.00 | 136,885.00 | 140,786.00 | 1,027,755.00 | 1,014,058.00 | 993,126.00 | 984,211.00 | 962,872.00 | 1,035,052.00 | 952,480.00 |
| Long-Term Debt | 33,681.00 | 35,561.00 | 37,349.00 | 39,108.00 | 40,785.00 | 42,441.00 | 43,840.00 | 45,236.00 | 41,118.00 | 42,521.00 | 43,763.00 | 45,407.00 | 51,381.00 | 279,213.00 | 275,718.00 | 280,716.00 | 282,120.00 | 285,267.00 | 284,256.00 | 274,183.00 |
| Other Non-Current Liabilities | 111,691.00 | 110,993.00 | 108,748.00 | 107,423.00 | 106,231.00 | 102,953.00 | 100,937.00 | 99,001.00 | 100,974.00 | 99,402.00 | 98,044.00 | 91,478.00 | 89,405.00 | 748,542.00 | 738,340.00 | 712,410.00 | 702,091.00 | 677,605.00 | 750,796.00 | 678,297.00 |
| Equity | 232,681.00 | 224,848.00 | 165,983.00 | 175,545.00 | 185,654.00 | 193,689.00 | 204,868.00 | 212,995.00 | 246,130.00 | 280,161.00 | 370,559.00 | 441,800.00 | 480,578.00 | -699,618.00 | -702,900.00 | -677,146.00 | -647,184.00 | -600,748.00 | -746,436.00 | -607,502.00 |
| Shareholders Equity | 232,681.00 | 224,848.00 | 165,983.00 | 175,545.00 | 185,654.00 | 193,689.00 | 204,868.00 | 212,995.00 | 246,130.00 | 280,161.00 | 370,559.00 | 441,800.00 | 480,578.00 | -699,618.00 | -702,900.00 | -677,146.00 | -647,184.00 | -600,748.00 | -746,436.00 | -607,502.00 |
| Capital Stock | 1.00 | 1.00 | 1.00 | 0 | 0 | 0 | 0 | 0 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 |
| Share Premium | 1,153,299.00 | 1,149,123.00 | 1,145,083.00 | 1,141,060.00 | 1,135,599.00 | 1,131,008.00 | 1,125,677.00 | 1,122,164.00 | 1,146,948.00 | 1,172,090.00 | 1,246,506.00 | 1,295,725.00 | 1,324,247.00 | 1,410,415.00 | 1,400,566.00 | 1,387,469.00 | 1,370,402.00 | 1,358,318.00 | 1,233,060.00 | 1,222,818.00 |
| Retained Earnings | -920,651.00 | -924,266.00 | -979,101.00 | -965,522.00 | -949,995.00 | -937,297.00 | -920,768.00 | -909,104.00 | -900,594.00 | -891,644.00 | -875,999.00 | -853,911.00 | -843,549.00 | -1,760,180.00 | -1,751,989.00 | -1,726,043.00 | -1,694,009.00 | -1,658,701.00 | -1,606,296.00 | -1,526,617.00 |
| Treasury Shares | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated Other Comprehensive Income | 32.00 | -10.00 | 0 | 7.00 | 50.00 | -22.00 | -41.00 | -65.00 | -225.00 | -286.00 | 51.00 | -15.00 | -121.00 | -45.00 | -28.00 | 0 | 14.00 | 8.00 | 17.00 | 47.00 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | 157,936.00 | 56,877.00 | 20,241.00 | 50,553.00 | 67,983.00 | 49,733.00 | 46,140.00 | 62,881.00 | 62,318.00 | 61,855.00 | 72,374.00 | 29,312.00 | 68,294.00 | 193,808.00 | 147,257.00 | 151,043.00 | 139,875.00 | 95,826.00 | 115,396.00 | 224,224.00 |
| Debt | 44,595.00 | 46,457.00 | 48,156.00 | 49,820.00 | 44,981.00 | 46,660.00 | 47,903.00 | 49,159.00 | 50,831.00 | 51,681.00 | 51,194.00 | 52,160.00 | 52,073.00 | 281,837.00 | 279,772.00 | 281,219.00 | 283,136.00 | 286,304.00 | 285,476.00 | 284,050.00 |
| Net Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 148,987.00 | 132,256.00 | 107,754.00 | 66,923.00 | 21,351.00 | 75,508.00 | 0 |
| Common Shares Outstanding | 50,672.00 | 50,361.00 | 50,001.00 | 49,471.00 | 49,174.00 | 48,922.00 | 48,566.00 | 48,091.00 | 50,819.00 | 53,694.00 | 60,542.00 | 65,227.00 | 67,366.00 | 76,427.00 | 76,081.00 | 74,435.00 | 73,698.00 | 73,470.00 | 65,218.00 | 64,328.00 |
| 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 | 61,573.00 | 41,583.00 | 15,388.00 | -24,508.00 | 45,627.00 | 28,759.00 | 14,503.00 | -17,018.00 | 39,859.00 | 24,166.00 | 10,417.00 | -122,021.00 | 72,029.00 | 72,029.00 | 29,309.00 | -410,000.00 | 205,000.00 | 205,000.00 | 205,000.00 |
| Operating Expenses | 85,186.00 | 58,742.00 | 29,822.00 | -53,427.00 | 83,376.00 | 55,671.00 | 25,710.00 | -76,725.00 | 89,654.00 | 65,201.00 | 35,329.00 | -109,245.00 | 111,223.00 | 89,627.00 | 51,698.00 | -202,209.00 | 241,982.00 | 175,173.00 | 98,149.00 |
| Selling, General and Administrative Expenses | 55,132.00 | 36,800.00 | 18,370.00 | -32,039.00 | 50,673.00 | 33,798.00 | 16,742.00 | -82,764.00 | 54,603.00 | 65,031.00 | 33,225.00 | -69,845.00 | 119,373.00 | 86,036.00 | 50,911.00 | -4,143.55 | 169,266.00 | 57,742.55 | 63,414.00 |
| Research and Development Expenses | 30,054.00 | 21,942.00 | 11,452.00 | -18,437.00 | 28,190.00 | 18,922.00 | 8,968.00 | -27,556.00 | 32,308.00 | 23,997.00 | 14,572.00 | -47,376.00 | 48,691.00 | 38,824.00 | 23,253.00 | -176,065.00 | 180,731.00 | 132,192.00 | 75,099.00 |
| Other Operating Expenses | 0.00 | 0.00 | 0.00 | -2,951.00 | 4,513.00 | 2,951.00 | 0.00 | 33,595.00 | 2,743.00 | -23,827.00 | -12,468.00 | 7,976.00 | -56,841.00 | -35,233.00 | -22,466.00 | -22,000.45 | -108,015.00 | -14,761.55 | -40,364.00 |
| Operating Income | -23,613.00 | -17,159.00 | -14,434.00 | 28,919.00 | -37,749.00 | -26,912.00 | -11,207.00 | 59,707.00 | -49,795.00 | -41,035.00 | -24,912.00 | 86,452.00 | -74,526.00 | -65,381.00 | -38,502.00 | 31,827.00 | -121,373.00 | -103,149.00 | -65,089.00 |
| Net Non-Operating Income | 79,792.00 | 76,227.00 | 296.00 | -1,833.00 | 2,074.00 | 1,289.00 | 805.00 | -5,570.00 | 5,542.00 | 4,365.00 | 2,429.00 | -41,671.00 | -4,030.00 | 31,763.00 | 13,080.00 | -52,060.00 | -46,019.00 | -28,928.00 | -14,363.00 |
| Interest Expense | 1,879.00 | 1,306.00 | 643.00 | -1,259.00 | 1,903.00 | 1,273.00 | 629.00 | -1,045.00 | 1,727.00 | 1,118.00 | 550.00 | -40,244.00 | 5,819.00 | 27,239.00 | 13,555.00 | -23,696.00 | 35,227.00 | 23,485.00 | 11,873.00 |
| EBT | 56,179.00 | 59,068.00 | -14,138.00 | 27,086.00 | -35,675.00 | -25,623.00 | -10,402.00 | 54,137.00 | -44,253.00 | -36,670.00 | -22,483.00 | 44,781.00 | -78,556.00 | -33,618.00 | -25,422.00 | -20,233.00 | -167,392.00 | -132,077.00 | -79,452.00 |
| Income Tax | 11,308.00 | 17,812.00 | 559.00 | 2,756.00 | 5,216.00 | 2,570.00 | 1,262.00 | 2,036.00 | 2,430.00 | 1,063.00 | 395.00 | -1,046.00 | 12.00 | 519.00 | 524.00 | -83.00 | 0.00 | 7.00 | 227.00 |
| Equity Method Investments Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53,237.00 | 25,110.00 | -19,714.00 | 68,681.00 | 38,473.00 | 16,547.00 |
| Net Income | 44,871.00 | 41,256.00 | -13,579.00 | 24,330.00 | -40,891.00 | -28,193.00 | -11,664.00 | 51,311.00 | -46,683.00 | -37,733.00 | -22,088.00 | -102,535.00 | 882,494.00 | 62,632.00 | 29,541.00 | -20,900.00 | 79,655.00 | 44,116.00 | 18,320.00 |
| EBIT | 58,058.00 | 60,374.00 | -13,495.00 | 25,827.00 | -33,772.00 | -24,350.00 | -9,773.00 | 53,092.00 | -42,526.00 | -35,552.00 | -21,933.00 | 4,537.00 | -72,737.00 | -6,379.00 | -11,867.00 | -43,929.00 | -132,165.00 | -108,592.00 | -67,579.00 |
| Deprecation and Amortization | 4,135.00 | 2,728.00 | 1,379.00 | -3,149.00 | 4,649.00 | 3,091.00 | 1,533.00 | -2,830.00 | 4,333.00 | 2,994.00 | 1,656.00 | -2,834.00 | 5,341.00 | 3,716.00 | 1,482.00 | -4,571.00 | 7,309.00 | 4,678.00 | 2,282.00 |
| EBITDA | 62,193.00 | 63,102.00 | -12,116.00 | 22,678.00 | -29,123.00 | -21,259.00 | -8,240.00 | 50,262.00 | -38,193.00 | -32,558.00 | -20,277.00 | 1,703.00 | -67,396.00 | -2,663.00 | -10,385.00 | -48,500.00 | -124,856.00 | -103,914.00 | -65,297.00 |
| 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 | 0.01 | -0.00 | -0.00 | 0.00 | -0.00 | 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 | 0.01 | -0.00 | -0.00 | 0.00 | -0.00 | 0 | 0 |
| Average Shares Outstanding Basic | 50,137.00 | 49,943.00 | 49,706.00 | 49,900.00 | 48,690.00 | 48,515.00 | 48,283.00 | 41,200.00 | 57,287.00 | 59,791.00 | 62,934.00 | 67,678.00 | 75,678.00 | 75,761.00 | 75,247.00 | 79,507.00 | 67,945.00 | 65,669.00 | 64,723.00 |
| Average Shares Outstanding Diluted | 50,976.00 | 50,685.00 | 49,706.00 | 49,900.00 | 48,690.00 | 48,515.00 | 48,283.00 | 41,200.00 | 57,287.00 | 59,791.00 | 62,934.00 | 67,678.00 | 75,678.00 | 75,761.00 | 75,247.00 | 79,737.00 | 67,945.00 | 65,669.00 | 64,493.00 |
| 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 | 244,605.00 | 251,113.00 | 43,039.00 | 5,557.00 | -10,633.00 | -5,437.00 | -1,022.00 | 34,024.00 | -26,143.00 | -23,657.00 | -11,221.00 | -181,242.00 | -125,872.00 | -40,799.00 | -26,069.00 | 147,409.00 | -165,424.00 | -119,978.00 | -69,865.00 |
| Operating Net Income | 44,871.00 | 41,256.00 | -40,737.00 | -88,506.00 | -40,891.00 | -28,193.00 | -11,664.00 | 51,311.00 | -46,683.00 | -37,733.00 | -22,088.00 | -927,495.00 | 1,827,620.00 | -5,642.00 | -22,351.00 | 338,558.00 | -255,129.00 | -220,052.00 | -141,038.00 |
| Deprecation and Amortization | 4,135.00 | 2,728.00 | 1,379.00 | -3,149.00 | 4,649.00 | 3,091.00 | 1,533.00 | -2,830.00 | 4,333.00 | 2,994.00 | 1,656.00 | -2,834.00 | 5,341.00 | 3,716.00 | 1,482.00 | -4,571.00 | 7,309.00 | 4,678.00 | 2,282.00 |
| Deferred Income Tax | -11,549.00 | -12,543.00 | -1,852.00 | -5,002.00 | -984.00 | -1,074.00 | -513.00 | 3,207.00 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Based Compensation | 13,996.00 | 9,420.00 | 4,877.00 | -10,007.00 | 15,567.00 | 10,604.00 | 5,229.00 | -14,482.00 | 19,547.00 | 13,285.00 | 7,021.00 | -31,849.00 | 32,784.00 | 24,254.00 | 14,545.00 | -29,687.00 | 45,143.00 | 30,773.00 | 15,832.00 |
| Change in Working Capital | 2,193.00 | 20,942.00 | -3,422.00 | 23,446.00 | -10,155.00 | -10,143.00 | -8,611.00 | 26,460.00 | -8,348.00 | -8,271.00 | -7,446.00 | 30,124.00 | -16,388.00 | -13,700.00 | -14,215.00 | 38,156.00 | -38,857.00 | -34,029.00 | -20,576.00 |
| Other Operating Activities | 190,959.00 | 189,310.00 | 82,794.00 | 88,775.00 | 21,181.00 | 20,278.00 | 13,004.00 | -29,642.00 | 5,008.00 | 6,068.00 | 9,636.00 | 750,812.00 | -1,975,229.00 | -49,427.00 | -5,530.00 | -195,047.00 | 76,110.00 | 98,652.00 | 73,635.00 |
| Investing Cash Flow | -105,872.00 | -5,626.00 | 30,632.00 | -15,339.00 | -3,402.00 | 13,997.00 | 17,028.00 | 74,368.00 | -32,020.00 | -31,999.00 | -43,046.00 | -32,202.00 | 1,114,848.00 | 39,439.00 | 31,924.00 | -252,336.00 | 113,670.00 | 149,463.00 | 113,697.00 |
| 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 | 34.00 | 34.00 | 0 | -28.00 | 142.00 | 127.00 | 91.00 | -3,774.00 | 4,824.00 | 4,803.00 | 1,148.00 | -4,062.00 | 2,172.00 | 2,229.00 | 2,099.00 | -1,346.00 | 2,968.00 | 1,923.00 | 1,767.00 |
| Net Purchase/Sale of Investments Net | 260,738.00 | 111,492.00 | 34,568.00 | -123,555.00 | 202,784.00 | 130,404.00 | 70,923.00 | -330,002.00 | 165,969.00 | 165,969.00 | 164,033.00 | -152,950.00 | 201,960.00 | 145,462.00 | 66,673.00 | -228,620.00 | 326,174.00 | 231,414.00 | 115,536.00 |
| Net Purchase/Sale of Business | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.00 | 2,709.00 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activities | -366,644.00 | -117,152.00 | -3,936.00 | 108,244.00 | -206,328.00 | -116,534.00 | -53,986.00 | 408,144.00 | -202,813.00 | -202,771.00 | -208,227.00 | 124,810.00 | 908,007.00 | -108,252.00 | -36,848.00 | -22,370.00 | -215,472.00 | -83,874.00 | -3,606.00 |
| Financing Cash Flow | -1,757.00 | -1,357.00 | -854.00 | 3,111.00 | -2,132.00 | -1,760.00 | -1,716.00 | 162,551.00 | -168,324.00 | -136,920.00 | -56,240.00 | -32,716.00 | -743,523.00 | -1,308.00 | -1,448.00 | -82,560.00 | 91,711.00 | 93,997.00 | -11,288.00 |
| Net Issuance/Repayment of Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.00 | 631,603.00 | 0 | 0 | -17,098.00 | 15,730.00 | 21,430.00 | 11,398.00 |
| Net Issuance/Repurchase of Equity | 298.00 | 20.00 | 20.00 | -1,146.00 | 889.00 | 864.00 | 445.00 | -161,258.00 | 167,232.00 | 136,342.00 | 55,353.00 | 34,620.00 | 94,525.00 | 487.00 | 0 | -110,446.00 | 111,047.00 | 111,047.00 | 3.00 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Activities | -2,055.00 | -1,377.00 | -874.00 | 4,257.00 | -3,021.00 | -2,624.00 | -2,161.00 | 323,809.00 | -335,556.00 | -273,262.00 | -111,593.00 | -67,336.00 | -1,469,651.00 | -1,795.00 | -1,448.00 | 44,984.00 | -35,066.00 | -38,480.00 | -22,689.00 |
| Net Change in Cash | 136,976.00 | 244,130.00 | 72,817.00 | -6,671.00 | -16,167.00 | 6,800.00 | 14,290.00 | 270,943.00 | -226,487.00 | -192,576.00 | -110,507.00 | -122,105.00 | 328,578.00 | -2,668.00 | 4,407.00 | -187,487.00 | 39,957.00 | 123,482.00 | 32,544.00 |
| Cash at Beginning of Period | 38,633.00 | 38,633.00 | 38,633.00 | 45,304.00 | 40,381.00 | 40,381.00 | 40,381.00 | -230,562.00 | 299,008.00 | 299,008.00 | 299,008.00 | 421,113.00 | 90,796.00 | 90,796.00 | 90,796.00 | 278,283.00 | 82,300.00 | 82,300.00 | 82,300.00 |
| Cash at End of Period | 175,609.00 | 282,763.00 | 111,450.00 | 38,633.00 | 24,214.00 | 47,181.00 | 54,671.00 | 40,381.00 | 72,521.00 | 106,432.00 | 188,501.00 | 299,008.00 | 419,374.00 | 88,128.00 | 95,203.00 | 90,796.00 | 122,257.00 | 205,782.00 | 114,844.00 |
| Free Cash Flow | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |