Показатель | 2018 q1 | 2018 q2 | 2018 q3 | 2018 q4 | 2019 q1 | 2019 q2 | 2019 q3 | 2019 q4 | 2020 q1 | 2020 q2 | 2020 q3 | 2020 q4 | 2021 q1 | 2021 q2 | 2021 q3 | 2021 q4 | 2022 q1 | 2022 q2 | 2022 q3 | 2022 q4 | 2023 q1 | 2023 q2 | 2023 q3 | 2023 q4 | 2024 q1 | 2024 q2 | 2024 q3 | 2024 q4 | 2025 q1 | 2025 q2 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
reportId | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 4075 | 4074 | 4073 | 8807 | 4071 | 4070 | 7041 | 7670 | 8122 | 8756 | 9105 | 9287 | 9601 | 11959 |
reportIdAsPrev | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 4075 | 4074 | 4073 | 8807 | 4071 | 4070 | 7041 | 7670 | 8122 | 8756 | 9105 | 9287 | 9601 | 11959 | n/a | 11959 | n/a | n/a |
updated_at | 2024-04-17 22:02:09 | 2024-04-17 22:02:08 | 2024-04-17 22:02:08 | 2024-04-17 22:02:07 | 2024-04-17 22:02:09 | 2024-04-17 22:02:08 | 2024-04-17 22:02:08 | 2024-04-17 22:02:07 | 2024-04-17 22:02:06 | 2024-04-17 22:02:06 | 2024-04-17 22:02:05 | 2024-04-17 22:02:04 | 2025-09-16 06:02:14 | 2025-09-16 06:02:14 | 2025-09-16 06:02:14 | 2025-09-16 06:02:16 | 2025-09-16 06:02:14 | 2025-09-16 06:02:14 | 2025-09-16 06:02:15 | 2025-09-16 06:02:16 | 2025-09-16 06:02:15 | 2025-09-16 06:02:16 | 2025-09-16 06:02:17 | 2025-09-16 06:02:17 | 2025-09-16 06:02:19 | 2025-09-16 06:02:19 | 2025-09-16 06:02:17 | 2025-09-16 06:02:19 | 2025-09-16 06:02:19 | 2025-09-16 06:02:19 |
INCOME STATEMENT | ||||||||||||||||||||||||||||||
Revenue | 2 476 750 | 2 649 247 | 2 250 634 | 5 767 994 | 5 588 585 | 1 140 658 | 3 465 519 | 2 036 673 | 4 193 038 | 869 180 | 3 186 134 | 3 000 164 | 7 031 229 | 5 153 953 | 4 571 069 | 4 681 018 | 1 150 316 | 1 185 279 | 945 037 | 5 128 064 | 1 314 318 | 8 812 862 | 9 546 436 | 2 394 548 | 2 030 467 | 8 841 707 | 7 035 505 | 7 328 675 | 8 146 732 | 3 227 172 |
GrossProfit | 2 120 036 | 2 276 499 | 1 859 103 | 5 284 411 | 5 164 798 | 658 844 | 3 006 391 | 1 476 970 | 3 683 499 | 363 402 | 2 688 431 | 2 456 271 | 6 437 430 | 4 599 552 | 4 027 092 | 4 146 178 | 502 222 | 514 660 | 314 091 | 4 472 898 | 645 551 | 8 103 956 | 8 585 820 | 1 032 469 | 755 490 | 7 731 563 | 5 087 779 | 4 868 235 | 5 673 681 | 770 738 |
OperatingIncome | 1 858 540 | 1 992 544 | 1 660 637 | 4 569 038 | 4 814 362 | 253 254 | 2 635 976 | 1 194 548 | 3 270 361 | 85 554 | 2 370 043 | 2 112 184 | 5 993 770 | 4 109 494 | 3 425 477 | 3 485 355 | -82 031 | -65 063 | -151 372 | 3 847 469 | -98 164 | 7 098 518 | 8 029 647 | -95 950 | -22 294 | 6 775 262 | 4 299 799 | 4 058 839 | 4 822 162 | -200 426 |
BeforeTaxIncome | 1 742 898 | 1 423 704 | 1 475 866 | 750 374 | 4 573 343 | -99 178 | 2 608 600 | 1 011 928 | 3 103 542 | 95 415 | 1 914 410 | 1 943 174 | 5 883 756 | 4 068 646 | 3 447 203 | 3 495 244 | -124 689 | -78 562 | -175 497 | 3 753 512 | -16 491 | 7 088 773 | 7 960 294 | -370 945 | -17 216 | 6 685 318 | 4 119 301 | 3 675 717 | 4 788 958 | n/a |
NetIncome | 1 771 818 | 1 384 031 | 1 423 236 | 779 994 | 4 596 809 | -213 608 | 2 584 436 | 919 498 | 3 071 600 | 57 209 | 1 908 448 | 1 908 547 | 5 812 016 | 4 012 408 | 3 442 590 | 3 468 793 | -138 100 | -84 204 | -257 892 | 3 740 346 | -43 742 | 7 133 415 | 7 855 321 | -257 923 | -61 277 | 6 723 506 | 4 051 984 | 3 997 002 | 4 809 979 | -418 410 |
costOfSales | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | -593 799 | -554 401 | -543 977 | -534 840 | -648 094 | -670 619 | -630 946 | -655 166 | -668 767 | -708 906 | -960 616 | -1 362 079 | -1 274 977 | -1 110 144 | -1 947 726 | -2 460 440 | -2 473 051 | -2 456 434 |
commercialGeneralAdminCosts | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | -443 660 | -490 058 | -601 615 | -660 823 | -584 253 | -579 723 | -465 463 | -625 429 | -743 715 | -1 005 438 | -556 173 | -1 128 419 | -777 784 | -956 301 | -787 980 | -809 396 | -851 519 | -971 164 |
FinancialIncome | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | -93 716 | 20 572 | 21 999 | 40 630 | 50 929 | -29 056 | 12 714 | -2 587 | 15 532 | 8 620 | -40 450 | -83 363 | -90 916 | -101 257 | -112 308 | -155 524 | -173 209 | -382 751 |
PercentProfit | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 282 394 | 400 860 | 406 467 | 432 326 | 428 441 | 432 922 | 436 539 | 650 482 | 951 702 | 879 149 | 759 043 | 672 904 | 550 944 | 476 316 | 709 845 | 821 663 | 881 897 | 1 319 690 |
PercentLoss | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | -376 110 | -380 288 | -384 468 | -391 696 | -377 512 | -461 978 | -423 825 | -653 069 | -936 170 | -870 529 | -799 493 | -756 267 | -641 860 | -577 573 | -822 153 | -977 187 | -1 055 106 | -1 702 441 |
BALANCE STATEMENT | ||||||||||||||||||||||||||||||
TotalEquity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 26 554 173 | 26 554 173 | 26 554 173 | 26 554 173 | 26 416 085 | 26 327 849 | 26 073 990 | 23 563 362 | 23 519 620 | 30 653 035 | 33 508 000 | 33 250 077 | 24 517 237 | 31 240 743 | 29 292 553 | 33 289 555 | 38 099 534 | 33 504 519 |
TotalAssets | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 49 963 555 | 49 963 555 | 49 963 555 | 49 963 555 | 49 979 083 | 51 507 331 | 51 404 539 | 69 090 446 | 69 080 461 | 66 430 881 | 74 788 792 | 64 394 621 | 58 073 402 | 56 387 389 | 69 551 529 | 68 353 712 | 88 498 220 | 84 190 427 |
DeferredTaxAssets | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 234 032 | 284 821 | 242 009 | 252 873 | 267 265 | 336 253 | 299 973 | 315 333 | 315 879 | 353 458 | 331 111 | 613 435 | 639 780 | 820 048 |
DeferredTaxLiabilities | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 5 805 | 39 747 | 6 951 | 6 994 | 13 740 | 17 237 | 9 968 | 8 701 | 33 179 | 31 284 | 32 428 | 12 111 | 10 515 | 57 101 |
NetDebt | -688 597 | -688 597 | -688 597 | -688 597 | -54 030 | 4 985 297 | 4 636 296 | 15 200 041 | 13 164 683 | 15 207 874 | 15 380 317 | 22 376 928 | 19 908 049 | 19 908 049 | 19 908 049 | 19 908 049 | 19 909 059 | 10 002 210 | 10 030 099 | 13 267 224 | 3 346 059 | 6 033 098 | 977 326 | 77 477 | -405 957 | 545 714 | 586 441 | 625 222 | 188 641 | 5 239 956 |
totalDebt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 19 927 005 | 10 024 953 | 10 046 078 | 24 782 153 | 14 861 596 | 6 049 534 | 6 057 434 | 188 623 | -388 514 | 610 033 | 624 327 | 638 774 | 13 949 767 | 5 254 582 |
cash_equivalents | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 17 946 | 22 743 | 15 979 | 11 514 929 | 11 515 537 | 16 436 | 5 080 108 | 111 146 | 17 443 | 64 319 | 37 886 | 13 552 | 13 761 126 | 14 626 |
investments | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 2 466 600 | 12 368 600 | 12 351 600 | 17 846 376 | 27 756 876 | 26 495 100 | 26 495 100 | 26 495 100 | 20 753 100 | 20 753 100 | 27 753 100 | 27 753 100 | 29 253 100 | 37 697 100 |
credit | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 22 393 605 | 22 393 553 | 22 397 678 | 42 628 529 | 42 618 472 | 32 544 634 | 32 552 534 | 26 683 723 | 20 364 586 | 21 363 133 | 28 377 427 | 28 391 874 | 43 202 867 | 42 951 682 |
shorttermAccountsReceivable | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 8 718 850 | 9 600 496 | 9 438 312 | 11 185 479 | 9 188 712 | 16 063 203 | 14 190 220 | 25 156 322 | 24 654 216 | 22 898 253 | 27 775 291 | 25 423 685 | 30 075 381 | 30 672 200 |
shorttermReserves | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 8 734 | 10 070 | 15 020 |
PropertyPlantEquipment | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 301 349 | 1 834 858 | 1 860 447 | 1 833 179 | 1 709 826 | 1 587 878 | 1 734 214 | 1 661 835 | 1 530 384 | 1 379 611 | 2 418 289 | 2 586 335 | 2 457 715 | 2 320 677 |
longtermOtherInvestments | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 31 677 139 | 21 677 139 | 21 677 139 | 23 820 063 | 16 409 563 | 19 171 339 | 13 269 339 | 8 267 339 | 8 267 339 | 8 267 339 | 8 267 339 | 8 267 339 | 8 267 339 | 8 267 339 |
longtermPrepaymentMade | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 6 252 987 | 5 405 090 | 5 503 305 | 2 263 288 | 1 079 982 | 1 495 154 | 12 375 209 | 627 014 | 744 444 | 304 857 | 313 824 | 284 698 | 255 634 | 333 868 |
shorttermLiabilitiesTradePayables | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 795 862 | 870 598 | 961 208 | 905 412 | 1 383 246 | 1 273 429 | 6 561 304 | 1 690 780 | 11 177 153 | 1 613 625 | 7 871 520 | 2 154 471 | 3 084 217 | 3 115 874 |
shorttermLiabilitiesCredit | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 93 605 | 10 093 553 | 10 097 678 | 10 328 529 | 16 618 472 | 6 544 634 | 6 552 534 | 6 550 213 | 231 076 | 1 229 623 | 1 243 917 | 11 391 874 | 10 474 117 | 10 480 032 |
longtermLiabilitiesCredit | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 22 300 000 | 12 300 000 | 12 300 000 | 32 300 000 | 26 000 000 | 26 000 000 | 26 000 000 | 20 133 510 | 20 133 510 | 20 133 510 | 27 133 510 | 17 000 000 | 32 728 750 | 32 471 650 |
longtermLiabilitiesOther | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 23 206 | 1 340 756 | 1 246 644 | 1 201 208 | 1 094 682 | 991 296 | 1 064 944 | 928 239 | 785 479 | 633 003 | 2 182 368 | 2 241 342 | 2 127 201 | 2 018 730 |
capitalAuthorized | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 |
capitalAdditional | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 8 907 333 | 8 907 333 | 8 907 333 | 8 907 333 | 8 907 333 | 8 907 333 | 8 907 333 | 8 907 333 | 8 907 333 | 8 907 333 | 8 907 333 | 8 907 333 | 8 907 333 | 8 907 333 |
capitalRetainedProfit | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 17 508 308 | 17 420 072 | 17 166 213 | 14 655 585 | 14 611 843 | 21 745 258 | 24 600 223 | 24 342 300 | 15 609 460 | 22 332 966 | 20 384 776 | 24 381 778 | 29 191 757 | 24 596 742 |
Dividend | n/a | n/a | n/a | -1 049 261 | n/a | n/a | n/a | -1 543 570 | n/a | n/a | n/a | -1 125 817 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
OTHER UNSORTED | ||||||||||||||||||||||||||||||
netChangeCash | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | -5 240 | -443 | -7 207 | 11 491 743 | 608 | -11 498 493 | -6 434 821 | -11 403 783 | -93 703 | -46 827 | -73 260 | -97 594 | 13 747 574 | 1 074 |
netChangeAccountsReceivable | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 415 192 | 1 296 838 | 1 134 654 | 2 881 821 | -1 996 767 | 4 877 724 | 3 004 741 | 13 970 843 | -502 106 | -2 258 069 | 2 618 969 | 267 363 | 4 651 696 | 5 248 515 |
netChangeReserves | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1 336 | 6 286 |
netChangeAccountsPayable | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 477 068 | 551 804 | 642 414 | 586 618 | 477 834 | 368 017 | 5 655 892 | 785 368 | 9 486 373 | -77 155 | 6 180 740 | 463 691 | 929 746 | 961 403 |
Показатель | 2018 q1-2 | 2018 q1-3 | 2018 q1-4 | 2019 q1-2 | 2019 q1-3 | 2019 q1-4 | 2020 q1-2 | 2020 q1-3 | 2020 q1-4 | 2021 q1-2 | 2021 q1-3 | 2021 q1-4 | 2022 q1-2 | 2022 q1-3 | 2022 q1-4 | 2023 q1-2 | 2023 q1-3 | 2023 q1-4 | 2024 q1-2 | 2024 q1-3 | 2024 q1-4 | 2025 q1-2 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
reportId | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 4074 | 4073 | 8807 | 4070 | 7041 | 7670 | 8756 | 9105 | 9287 | 11959 |
reportIdAsPrev | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 4074 | 4073 | 8807 | 4070 | 7041 | 7670 | 8756 | 9105 | 9287 | 11959 | n/a | 11959 | n/a |
updated_at | 2024-04-17 22:02:08 | 2024-04-17 22:02:08 | 2024-04-17 22:02:07 | 2024-04-17 22:02:08 | 2024-04-17 22:02:08 | 2024-04-17 22:02:07 | 2024-04-17 22:02:06 | 2024-04-17 22:02:05 | 2024-04-17 22:02:04 | 2025-09-16 06:02:14 | 2025-09-16 06:02:14 | 2025-09-16 06:02:16 | 2025-09-16 06:02:14 | 2025-09-16 06:02:15 | 2025-09-16 06:02:16 | 2025-09-16 06:02:16 | 2025-09-16 06:02:17 | 2025-09-16 06:02:17 | 2025-09-16 06:02:19 | 2025-09-16 06:02:17 | 2025-09-16 06:02:19 | 2025-09-16 06:02:19 |
INCOME STATEMENT | ||||||||||||||||||||||
Revenue | 5 125 997 | 7 376 631 | 13 144 625 | 6 729 243 | 10 194 762 | 12 231 435 | 5 062 218 | 8 248 352 | 11 248 516 | 12 185 182 | 16 756 251 | 21 437 269 | 2 335 595 | 3 280 632 | 8 408 696 | 10 127 180 | 19 673 616 | 22 068 164 | 10 872 174 | 17 907 679 | 25 236 354 | 11 373 904 |
GrossProfit | 4 396 535 | 6 255 638 | 11 540 049 | 5 823 642 | 8 830 033 | 10 307 003 | 4 046 901 | 6 735 332 | 9 191 603 | 11 036 982 | 15 064 074 | 19 210 252 | 1 016 882 | 1 330 973 | 5 803 871 | 8 749 507 | 17 335 327 | 18 367 796 | 8 487 053 | 13 574 832 | 18 443 067 | 6 444 419 |
OperatingIncome | 3 851 084 | 5 511 721 | 10 080 759 | 5 067 616 | 7 703 592 | 8 898 140 | 3 355 915 | 5 725 958 | 7 838 142 | 10 103 264 | 13 528 741 | 17 014 096 | -147 094 | -298 466 | 3 549 003 | 7 000 354 | 15 030 001 | 14 934 051 | 6 752 968 | 11 052 767 | 15 111 606 | 4 621 736 |
BeforeTaxIncome | 3 166 602 | 4 642 468 | 5 392 842 | 4 474 165 | 7 082 765 | 8 094 693 | 3 198 957 | 5 113 367 | 7 056 541 | 9 952 402 | 13 399 605 | 16 894 849 | -203 251 | -378 748 | 3 374 764 | 7 072 282 | 15 032 576 | 14 661 631 | 6 668 102 | 10 787 403 | 14 463 120 | n/a |
NetIncome | 3 155 849 | 4 579 085 | 5 359 079 | 4 383 201 | 6 967 637 | 7 887 135 | 3 128 809 | 5 037 257 | 6 945 804 | 9 824 424 | 13 267 014 | 16 735 807 | -222 304 | -480 196 | 3 260 150 | 7 089 673 | 14 944 994 | 14 687 071 | 6 662 229 | 10 714 213 | 14 711 215 | 4 391 569 |
costOfSales | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | -1 148 200 | -1 692 177 | -2 227 017 | -1 318 713 | -1 949 659 | -2 604 825 | -1 377 673 | -2 338 289 | -3 700 368 | -2 385 121 | -4 332 847 | -6 793 287 | -4 929 485 |
commercialGeneralAdminCosts | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | -933 718 | -1 535 333 | -2 196 156 | -1 163 976 | -1 629 439 | -2 254 868 | -1 749 153 | -2 305 326 | -3 433 745 | -1 734 085 | -2 522 065 | -3 331 461 | -1 822 683 |
FinancialIncome | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | -73 144 | -51 145 | -10 515 | 21 873 | 34 587 | 32 000 | 24 152 | -16 298 | -99 661 | -192 173 | -304 481 | -460 005 | -555 960 |
PercentProfit | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 683 254 | 1 089 721 | 1 522 047 | 861 363 | 1 297 902 | 1 948 384 | 1 830 851 | 2 589 894 | 3 262 798 | 1 027 260 | 1 737 105 | 2 558 768 | 2 201 587 |
PercentLoss | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | -756 398 | -1 140 866 | -1 532 562 | -839 490 | -1 263 315 | -1 916 384 | -1 806 699 | -2 606 192 | -3 362 459 | -1 219 433 | -2 041 586 | -3 018 773 | -2 757 547 |
BALANCE STATEMENT | ||||||||||||||||||||||
TotalEquity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 26 554 173 | 26 554 173 | 26 554 173 | 26 327 849 | 26 073 990 | 23 563 362 | 30 653 035 | 33 508 000 | 33 250 077 | 31 240 743 | 29 292 553 | 33 289 555 | 33 504 519 |
TotalAssets | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 49 963 555 | 49 963 555 | 49 963 555 | 51 507 331 | 51 404 539 | 69 090 446 | 66 430 881 | 74 788 792 | 64 394 621 | 56 387 389 | 69 551 529 | 68 353 712 | 84 190 427 |
DeferredTaxAssets | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 284 821 | 242 009 | 252 873 | 336 253 | 299 973 | 315 333 | 353 458 | 331 111 | 613 435 | 820 048 |
DeferredTaxLiabilities | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 39 747 | 6 951 | 6 994 | 17 237 | 9 968 | 8 701 | 31 284 | 32 428 | 12 111 | 57 101 |
NetDebt | -688 597 | -688 597 | -688 597 | 4 985 297 | 4 636 296 | 15 200 041 | 15 207 874 | 15 380 317 | 22 376 928 | 19 908 049 | 19 908 049 | 19 908 049 | 10 002 210 | 10 030 099 | 13 267 224 | 6 033 098 | 977 326 | 77 477 | 545 714 | 586 441 | 625 222 | 5 239 956 |
totalDebt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 10 024 953 | 10 046 078 | 24 782 153 | 6 049 534 | 6 057 434 | 188 623 | 610 033 | 624 327 | 638 774 | 5 254 582 |
cash_equivalents | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 22 743 | 15 979 | 11 514 929 | 16 436 | 5 080 108 | 111 146 | 64 319 | 37 886 | 13 552 | 14 626 |
investments | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 12 368 600 | 12 351 600 | 17 846 376 | 26 495 100 | 26 495 100 | 26 495 100 | 20 753 100 | 27 753 100 | 27 753 100 | 37 697 100 |
credit | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 22 393 553 | 22 397 678 | 42 628 529 | 32 544 634 | 32 552 534 | 26 683 723 | 21 363 133 | 28 377 427 | 28 391 874 | 42 951 682 |
shorttermAccountsReceivable | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 9 600 496 | 9 438 312 | 11 185 479 | 16 063 203 | 14 190 220 | 25 156 322 | 22 898 253 | 27 775 291 | 25 423 685 | 30 672 200 |
shorttermReserves | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 8 734 | 15 020 |
PropertyPlantEquipment | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1 834 858 | 1 860 447 | 1 833 179 | 1 587 878 | 1 734 214 | 1 661 835 | 1 379 611 | 2 418 289 | 2 586 335 | 2 320 677 |
longtermOtherInvestments | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 21 677 139 | 21 677 139 | 23 820 063 | 19 171 339 | 13 269 339 | 8 267 339 | 8 267 339 | 8 267 339 | 8 267 339 | 8 267 339 |
longtermPrepaymentMade | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 5 405 090 | 5 503 305 | 2 263 288 | 1 495 154 | 12 375 209 | 627 014 | 304 857 | 313 824 | 284 698 | 333 868 |
shorttermLiabilitiesTradePayables | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 870 598 | 961 208 | 905 412 | 1 273 429 | 6 561 304 | 1 690 780 | 1 613 625 | 7 871 520 | 2 154 471 | 3 115 874 |
shorttermLiabilitiesCredit | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 10 093 553 | 10 097 678 | 10 328 529 | 6 544 634 | 6 552 534 | 6 550 213 | 1 229 623 | 1 243 917 | 11 391 874 | 10 480 032 |
longtermLiabilitiesCredit | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 12 300 000 | 12 300 000 | 32 300 000 | 26 000 000 | 26 000 000 | 20 133 510 | 20 133 510 | 27 133 510 | 17 000 000 | 32 471 650 |
longtermLiabilitiesOther | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1 340 756 | 1 246 644 | 1 201 208 | 991 296 | 1 064 944 | 928 239 | 633 003 | 2 182 368 | 2 241 342 | 2 018 730 |
capitalAuthorized | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 |
capitalAdditional | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 8 907 333 | 8 907 333 | 8 907 333 | 8 907 333 | 8 907 333 | 8 907 333 | 8 907 333 | 8 907 333 | 8 907 333 | 8 907 333 |
capitalRetainedProfit | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 17 420 072 | 17 166 213 | 14 655 585 | 21 745 258 | 24 600 223 | 24 342 300 | 22 332 966 | 20 384 776 | 24 381 778 | 24 596 742 |
Dividend | n/a | n/a | -4 197 046 | n/a | n/a | -6 174 282 | n/a | n/a | -4 503 268 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
OTHER UNSORTED | ||||||||||||||||||||||
netChangeCash | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | -443 | -7 207 | 11 491 743 | -11 498 493 | -6 434 821 | -11 403 783 | -46 827 | -73 260 | -97 594 | 1 074 |
netChangeAccountsReceivable | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1 296 838 | 1 134 654 | 2 881 821 | 4 877 724 | 3 004 741 | 13 970 843 | -2 258 069 | 2 618 969 | 267 363 | 5 248 515 |
netChangeReserves | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 6 286 |
netChangeAccountsPayable | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 551 804 | 642 414 | 586 618 | 368 017 | 5 655 892 | 785 368 | -77 155 | 6 180 740 | 463 691 | 961 403 |