| Показатель | 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 | 2025 q3 | 2025 q4 | 2026 q1 | 2026 q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| reportId | n/a | n/a | n/a | n/a | 10523 | 10524 | 10526 | 10528 | 10530 | 10573 | 10574 | 10576 | 10577 | 10579 | 10580 | 10582 | 10585 | 10586 | 10589 | 10590 | 10592 | 10594 | 12397 | 14873 | n/a | 15624 | 16028 |
| reportIdAsPrev | 10523 | 10524 | 10526 | 10528 | 10528 | 10573 | 10574 | 10576 | 10574 | 10579 | 10580 | 10582 | 10582 | 10586 | 10589 | 10590 | 10586 | 10594 | 12397 | 14873 | 10594 | 15624 | 16028 | n/a | 15624 | n/a | n/a |
| updated_at | 2026-07-01 04:33:37 | 2026-08-30 04:35:30 | 2026-08-27 20:36:25 | 2026-08-30 04:36:07 | 2026-08-30 04:36:07 | 2026-08-30 05:44:53 | 2026-08-30 10:09:46 | 2026-08-30 04:36:07 | 2026-08-30 10:09:46 | 2026-08-30 05:44:53 | 2026-08-30 10:09:46 | 2026-08-30 04:36:43 | 2026-08-30 04:36:43 | 2026-08-30 04:32:16 | 2026-08-21 22:10:52 | 2026-08-30 04:36:43 | 2026-08-30 04:32:16 | 2026-08-30 10:08:53 | 2026-08-30 02:21:37 | 2026-08-30 08:06:26 | 2026-08-30 10:08:53 | 2026-08-30 10:08:53 | 2026-08-30 02:21:37 | 2026-08-30 08:06:26 | 2026-08-30 02:16:50 | 2026-08-30 02:16:50 | 2026-08-30 02:16:43 |
| INCOME STATEMENT | |||||||||||||||||||||||||||
| Revenue | 10 403 152 | 10 195 520 | 9 870 066 | 13 964 867 | 11 312 099 | 10 075 177 | 10 080 796 | 15 471 233 | 12 169 047 | 11 048 885 | 11 310 582 | 11 395 505 | 12 278 976 | 11 798 015 | 12 655 443 | 13 227 099 | 14 184 916 | 13 641 471 | 13 567 006 | 13 520 259 | 15 402 167 | 14 042 724 | 14 663 864 | n/a | n/a | 16 224 433 | 15 936 221 |
| GrossProfit | 4 598 454 | 3 990 197 | 3 606 578 | 7 577 448 | 5 167 101 | 3 637 767 | 3 339 301 | 8 286 260 | 4 526 627 | 3 453 121 | 4 161 724 | 4 065 864 | 5 068 691 | 5 171 126 | 5 542 345 | 6 221 345 | 6 561 575 | 6 541 558 | 6 935 712 | 4 840 335 | 7 378 352 | 6 478 636 | 7 129 146 | 7 327 883 | n/a | 8 999 558 | 8 443 048 |
| OperatingIncome | 2 251 927 | 1 791 662 | 1 352 208 | 5 636 721 | 2 981 209 | 1 334 800 | 831 874 | 5 325 770 | 1 483 195 | 127 282 | 1 787 241 | 1 713 943 | 2 424 008 | 2 171 526 | 2 771 920 | 3 504 064 | 3 367 626 | 3 339 986 | 3 065 327 | 3 055 761 | 3 941 291 | 3 485 554 | 4 358 344 | 4 578 655 | n/a | 5 976 076 | 5 151 538 |
| BeforeTaxIncome | 1 084 683 | 730 947 | 404 418 | 4 752 914 | 982 829 | -280 082 | 1 100 494 | 4 402 818 | -840 985 | -2 530 679 | 1 465 235 | 369 880 | 1 537 004 | 480 157 | 1 963 406 | 1 564 767 | 552 278 | -413 147 | -654 331 | -1 489 503 | -853 895 | -492 159 | 683 495 | -285 764 | n/a | 437 664 | 825 322 |
| NetIncome | 884 642 | 545 698 | 317 594 | 3 859 603 | 579 612 | -264 984 | 1 167 288 | 3 671 931 | -899 558 | -2 130 902 | 1 531 720 | 422 270 | 1 338 314 | 209 280 | 2 320 093 | 1 409 715 | 586 428 | -242 307 | -437 921 | -593 185 | -652 331 | 211 205 | 249 518 | 4 576 | n/a | 806 772 | 786 512 |
| costOfSales | -5 804 697 | -6 205 323 | -6 263 488 | -6 387 419 | -6 144 998 | -6 437 410 | -6 741 495 | -7 184 973 | -7 642 420 | -7 595 764 | -7 148 858 | -7 329 641 | -7 210 285 | -6 626 889 | -7 113 098 | -7 005 754 | -7 623 341 | -7 099 913 | -6 631 294 | -8 679 924 | -8 023 815 | -7 564 088 | -7 534 718 | -8 362 584 | n/a | -7 224 875 | -7 493 173 |
| commercialGeneralAdminCosts | -2 346 527 | -2 198 535 | -2 254 370 | -1 940 727 | -2 185 892 | -2 302 967 | -2 507 427 | -2 960 490 | -3 043 432 | -3 325 839 | -2 374 483 | -2 351 921 | -2 644 683 | -2 999 600 | -2 770 425 | -2 717 281 | -3 193 949 | -3 201 572 | -3 870 385 | -1 784 574 | -3 437 061 | -2 993 082 | -2 770 802 | -2 749 228 | n/a | -3 023 482 | -3 291 510 |
| FinancialIncome | -1 036 331 | -1 093 665 | -1 100 168 | -977 027 | -886 197 | -890 938 | -1 262 482 | -1 412 023 | -1 662 234 | -2 321 081 | -2 568 775 | -1 855 621 | -1 901 930 | -2 109 145 | -2 089 447 | -2 699 430 | -3 353 500 | -4 318 598 | -4 481 664 | -5 153 676 | -5 693 604 | -5 776 985 | -5 753 940 | -5 422 447 | n/a | -5 355 157 | -5 204 867 |
| PercentProfit | 25 890 | 65 462 | 59 513 | 40 632 | 75 152 | 220 457 | 293 194 | 307 083 | 523 297 | 626 974 | 661 618 | 470 197 | 555 610 | 541 200 | 541 900 | 1 151 100 | 1 571 086 | 1 263 879 | 1 337 704 | 1 474 680 | 1 881 486 | 2 146 149 | 2 305 625 | 2 581 267 | n/a | 1 594 070 | 1 481 029 |
| PercentLoss | -1 062 222 | -1 159 127 | -1 159 681 | -1 017 659 | -961 349 | -1 111 395 | -1 555 676 | -1 719 106 | -2 185 531 | -2 948 055 | -3 230 393 | -2 325 818 | -2 457 540 | -2 650 345 | -2 631 347 | -3 850 530 | -4 924 586 | -5 582 477 | -5 819 368 | -6 628 356 | -7 575 090 | -7 923 134 | -8 059 565 | -8 003 714 | n/a | -6 949 227 | -6 685 896 |
| BALANCE STATEMENT | |||||||||||||||||||||||||||
| TotalEquity | n/a | n/a | n/a | n/a | 5 598 828 | 7 984 330 | 9 151 618 | 12 823 550 | 7 691 991 | 5 561 089 | 7 092 809 | 7 515 079 | 8 853 393 | 9 062 673 | 11 382 766 | 11 792 481 | 10 878 909 | 10 636 602 | 10 198 681 | 9 105 496 | 8 453 165 | n/a | n/a | 8 918 464 | n/a | 8 675 169 | 7 849 234 |
| TotalAssets | n/a | n/a | n/a | n/a | 83 055 317 | 94 658 299 | 102 462 673 | 112 616 089 | 119 808 036 | 120 690 890 | 121 413 059 | 132 045 702 | 132 168 210 | 133 983 087 | 137 176 906 | 159 576 062 | 169 405 070 | 170 919 575 | 176 415 774 | n/a | 191 110 440 | 187 423 637 | 186 753 395 | 188 154 829 | n/a | 190 158 787 | 188 192 281 |
| DeferredTaxAssets | n/a | n/a | n/a | n/a | 829 512 | 2 147 478 | 2 140 317 | 2 019 840 | 1 486 176 | 2 043 143 | 2 338 716 | 2 513 556 | 2 243 767 | 2 586 647 | 2 916 106 | 2 797 308 | 2 258 732 | 2 694 667 | 3 034 506 | 3 926 061 | 5 441 234 | 6 246 100 | 5 870 927 | 6 608 540 | n/a | 7 873 833 | 7 645 419 |
| DeferredTaxLiabilities | n/a | n/a | n/a | n/a | 2 262 742 | 4 117 735 | 4 153 101 | 4 328 468 | 4 089 749 | 4 244 521 | 4 473 609 | 4 596 057 | 4 524 957 | 5 085 872 | 5 207 139 | 5 061 706 | 4 737 872 | 5 047 052 | 5 170 481 | 5 165 717 | 6 479 326 | 6 608 694 | 6 592 771 | n/a | n/a | 7 001 315 | 6 855 294 |
| NetDebt | 45 279 310 | n/a | n/a | n/a | 63 295 309 | 63 800 367 | 67 638 337 | 75 643 025 | 83 355 928 | 90 782 528 | 91 768 579 | 91 839 756 | 95 144 627 | 96 025 078 | 96 300 025 | 103 678 020 | 127 073 431 | 119 793 420 | 120 379 406 | 125 457 184 | -10 194 460 | -5 165 602 | -6 254 265 | -4 096 685 | 140 084 709 | 132 735 195 | 141 486 928 |
| totalDebt | n/a | n/a | n/a | n/a | 64 778 459 | 65 062 141 | 72 443 058 | 75 799 074 | 90 035 598 | 90 866 317 | 92 233 511 | 102 150 471 | 96 625 276 | 96 618 931 | 98 003 027 | 119 208 534 | 130 024 083 | 120 313 805 | 123 160 265 | 126 050 004 | 150 136 397 | -3 796 148 | -3 056 067 | -2 555 619 | n/a | 136 737 029 | 143 534 758 |
| cash_equivalents | n/a | n/a | n/a | n/a | 1 483 150 | 1 261 774 | 4 804 721 | 156 049 | 6 679 670 | 83 789 | 464 932 | 10 310 715 | 1 480 650 | 593 853 | 1 703 002 | 15 530 514 | 2 950 652 | 520 385 | 2 780 859 | 592 820 | 7 541 661 | 1 369 454 | 3 198 198 | 1 541 066 | n/a | 4 001 834 | 2 047 830 |
| investments | n/a | n/a | n/a | n/a | 492 380 | 476 687 | 423 804 | 534 243 | 1 116 600 | 959 220 | 865 376 | 1 194 159 | 2 546 253 | 2 502 399 | 2 479 920 | 2 672 981 | 2 662 814 | 12 245 855 | 17 296 819 | 18 191 261 | 2 652 799 | 3 796 148 | 3 056 067 | 2 555 619 | n/a | 9 135 469 | 7 700 372 |
| credit | n/a | n/a | n/a | n/a | 65 270 839 | 65 538 828 | 72 866 862 | 76 333 317 | 90 563 600 | 91 301 281 | 92 637 550 | 102 883 293 | 98 710 193 | 98 662 693 | 100 463 051 | 121 861 619 | 132 667 001 | 132 539 764 | 140 457 084 | 144 241 265 | 152 789 196 | n/a | n/a | n/a | n/a | 145 386 866 | 150 882 761 |
| lease | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 588 598 | 524 256 | 461 337 | 461 337 | 461 336 | 458 637 | 19 896 | 19 896 | 19 896 | 19 896 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 485 632 | 352 369 |
| shorttermAccountsReceivable | n/a | n/a | n/a | n/a | 5 852 146 | 8 402 490 | 8 592 647 | 15 849 293 | 8 897 198 | 10 352 660 | 10 897 805 | 11 579 799 | 11 518 638 | 12 064 017 | 13 902 499 | 14 966 323 | 15 351 415 | 17 193 901 | 9 731 912 | 9 291 936 | 17 114 793 | 20 139 632 | 32 205 988 | n/a | n/a | 12 642 847 | 12 996 117 |
| shorttermReserves | n/a | n/a | n/a | n/a | 2 526 990 | 4 124 379 | 4 885 061 | 2 802 535 | 3 617 169 | 4 141 886 | 3 824 051 | 3 767 243 | 3 777 228 | 3 421 660 | 3 671 849 | 3 566 673 | 4 144 463 | 3 615 580 | 3 511 355 | 4 223 083 | 3 856 927 | n/a | n/a | n/a | n/a | 1 840 323 | 2 047 589 |
| PropertyPlantEquipment | n/a | n/a | n/a | n/a | 22 098 032 | 30 082 785 | 30 186 352 | 27 521 434 | 31 329 113 | 32 186 787 | 32 339 445 | 31 842 449 | 33 139 399 | 33 281 637 | 32 647 804 | 32 241 298 | 38 176 756 | 38 564 630 | 38 173 700 | 36 548 982 | 35 796 951 | 35 247 430 | 34 307 165 | 33 610 920 | n/a | 39 081 865 | 37 974 644 |
| goodwill | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 3 | 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 |
| longtermOtherInvestments | n/a | n/a | n/a | n/a | 24 155 565 | 22 245 687 | 24 891 269 | 29 423 708 | 31 989 147 | 37 545 546 | 37 605 564 | 38 142 007 | 41 549 938 | 43 880 840 | 44 499 546 | 50 548 873 | 70 101 183 | 60 558 107 | 66 492 879 | 74 129 017 | 83 370 755 | 80 968 743 | n/a | n/a | n/a | 69 083 383 | 71 856 724 |
| longtermPrepaymentMade | n/a | n/a | n/a | n/a | 22 422 475 | 20 929 840 | 21 387 341 | 23 879 795 | 23 398 642 | 22 609 071 | 22 421 351 | 22 338 445 | 22 445 153 | 21 967 335 | 22 246 311 | 24 200 683 | 19 452 523 | 19 373 798 | 19 299 432 | 19 461 048 | 19 435 783 | n/a | 13 398 408 | 14 270 854 | n/a | 37 102 215 | 36 897 477 |
| shorttermLiabilitiesTradePayables | n/a | n/a | n/a | n/a | 8 893 142 | 12 464 037 | 11 810 106 | 12 504 382 | 10 503 536 | 12 308 929 | 10 896 865 | 11 395 082 | 13 090 597 | 13 710 405 | 14 187 771 | 15 467 339 | 13 779 502 | 14 147 267 | 13 255 738 | 16 376 693 | 15 782 881 | n/a | n/a | n/a | n/a | 21 370 905 | 15 470 315 |
| shorttermLiabilitiesCredit | n/a | n/a | n/a | n/a | 9 845 167 | 11 565 102 | 8 928 117 | 11 343 109 | 16 103 600 | 19 052 531 | 12 599 555 | 14 362 450 | 16 638 750 | 16 978 250 | 26 028 608 | 15 019 786 | 18 310 782 | 46 161 981 | 43 700 780 | 65 713 391 | 47 348 100 | n/a | n/a | n/a | n/a | 25 932 616 | 56 034 378 |
| longtermLiabilitiesCredit | n/a | n/a | n/a | n/a | 55 425 672 | 53 973 726 | 63 938 745 | 64 990 208 | 74 460 000 | 72 248 750 | 80 037 995 | 88 520 843 | 82 071 443 | 81 684 443 | 74 434 443 | 106 841 833 | 114 356 219 | 86 377 783 | 96 756 304 | 78 527 874 | 105 441 096 | n/a | n/a | n/a | n/a | 119 454 250 | 94 848 383 |
| longtermLiabilitiesLease | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 588 598 | 524 256 | 461 337 | 461 337 | 461 336 | 458 637 | 19 896 | 19 896 | 19 896 | 19 896 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 485 632 | 352 369 |
| longtermLiabilitiesOther | n/a | n/a | n/a | n/a | n/a | 3 340 085 | 3 406 536 | n/a | 588 598 | 524 256 | 461 337 | 461 337 | 1 938 314 | 1 804 834 | 1 253 238 | 1 116 851 | 2 602 179 | 2 653 789 | 1 472 373 | 1 303 726 | 1 268 213 | n/a | n/a | n/a | n/a | 6 348 367 | 6 128 670 |
| capitalAuthorized | n/a | n/a | n/a | n/a | 949 410 | 949 410 | 949 410 | 949 410 | 949 410 | 949 410 | 949 410 | 949 410 | 949 410 | 949 410 | 949 410 | 949 410 | 949 410 | 949 410 | 949 410 | 949 410 | 949 410 | n/a | n/a | n/a | n/a | 949 410 | 949 410 |
| capitalRetainedProfit | n/a | n/a | n/a | n/a | 4 601 947 | 6 987 449 | 8 154 737 | 11 826 669 | 6 695 110 | 4 564 208 | 6 095 928 | 6 518 198 | 7 856 512 | 8 065 792 | 10 385 885 | 10 795 600 | 9 882 028 | 9 639 721 | 9 201 800 | 8 108 615 | 7 456 284 | 7 667 489 | 7 917 007 | 7 921 583 | n/a | 7 678 288 | 6 852 353 |
| OTHER UNSORTED | |||||||||||||||||||||||||||
| netChangeCash | n/a | n/a | n/a | n/a | -1 399 220 | -221 376 | 3 321 571 | -1 327 101 | 5 196 520 | -6 595 881 | -6 214 738 | 3 631 045 | -5 199 020 | -886 797 | 222 352 | 14 049 864 | 1 470 002 | -2 430 267 | -169 793 | -2 357 832 | 4 591 009 | -6 172 207 | -4 343 463 | -6 000 595 | n/a | 1 079 689 | -874 315 |
| netChangeAccountsReceivable | n/a | n/a | n/a | n/a | 1 073 666 | 2 511 219 | 2 714 383 | 9 971 029 | 3 042 935 | 1 455 462 | 2 000 607 | 2 682 601 | 2 621 440 | 545 379 | 2 383 861 | 3 447 685 | 3 832 777 | 1 842 486 | -335 718 | -775 694 | 1 763 378 | 3 024 839 | 15 091 195 | n/a | n/a | 4 369 288 | 4 722 558 |
| netChangeReserves | n/a | n/a | n/a | n/a | 808 863 | 1 597 389 | 2 358 071 | 275 545 | 1 090 179 | 524 717 | 206 882 | 150 074 | 160 059 | -355 568 | -105 379 | -210 555 | 367 235 | -528 883 | -633 108 | 78 620 | -287 536 | n/a | n/a | n/a | n/a | -174 063 | 33 203 |
| netChangeAccountsPayable | n/a | n/a | n/a | n/a | 1 638 146 | 1 638 699 | 997 775 | 3 611 241 | 2 127 741 | 1 805 393 | 393 329 | 891 546 | 2 587 061 | 619 808 | 1 097 174 | 2 376 742 | 1 122 217 | 367 765 | -523 764 | 2 597 191 | 2 003 379 | n/a | n/a | n/a | n/a | 4 295 978 | -1 604 612 |
| Показатель | 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 | 2025 q1-3 | 2025 q1-4 | 2026 q1-2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| reportId | n/a | n/a | n/a | 10523 | 10526 | 10528 | 10530 | 10574 | 10576 | 10577 | 10580 | 10582 | 10585 | 10589 | 10590 | 10592 | 12397 | 14873 | n/a | 16028 |
| reportIdAsPrev | 10523 | 10526 | 10528 | 10528 | 10574 | 10576 | 10574 | 10580 | 10582 | 10582 | 10589 | 10590 | 10589 | 12397 | 14873 | 14873 | 16028 | n/a | 16028 | n/a |
| updated_at | 2026-07-01 04:33:37 | 2026-08-27 20:36:25 | 2026-08-30 04:36:07 | 2026-08-30 04:36:07 | 2026-08-30 10:09:46 | 2026-08-30 04:36:07 | 2026-08-30 10:09:46 | 2026-08-30 10:09:46 | 2026-08-30 04:36:43 | 2026-08-30 04:36:43 | 2026-08-21 22:10:52 | 2026-08-30 04:36:43 | 2026-08-21 22:10:52 | 2026-08-30 02:21:37 | 2026-08-30 08:06:26 | 2026-08-30 08:06:26 | 2026-08-30 02:21:37 | 2026-08-30 08:06:26 | 2026-08-30 02:16:43 | 2026-08-30 02:16:43 |
| INCOME STATEMENT | ||||||||||||||||||||
| Revenue | 41 612 610 | 20 065 586 | 34 030 453 | 45 342 552 | 20 155 973 | 35 627 206 | 47 796 253 | 22 359 467 | 33 754 972 | 46 033 948 | 24 453 458 | 37 680 557 | 51 865 473 | 27 208 477 | 40 728 736 | 56 130 903 | 28 706 588 | n/a | n/a | 32 160 654 |
| GrossProfit | 18 393 819 | 7 596 775 | 15 174 223 | 20 341 324 | 6 977 068 | 15 263 328 | 19 789 955 | 7 614 845 | 11 680 709 | 16 749 400 | 10 713 471 | 16 934 816 | 23 496 391 | 13 477 270 | 18 317 605 | 25 695 957 | 13 607 782 | 20 935 665 | n/a | 17 442 606 |
| OperatingIncome | 9 007 708 | 3 143 870 | 8 780 591 | 11 761 800 | 2 166 674 | 7 492 444 | 8 975 639 | 1 914 523 | 3 628 466 | 6 052 474 | 4 943 446 | 8 447 510 | 11 815 136 | 6 405 313 | 9 461 074 | 13 402 365 | 7 843 898 | 12 422 553 | n/a | 11 127 614 |
| BeforeTaxIncome | 4 338 735 | 1 135 365 | 5 888 279 | 6 871 108 | 820 412 | 5 223 230 | 4 382 245 | -1 065 444 | -695 564 | 841 440 | 2 443 563 | 4 008 330 | 4 560 608 | -1 067 478 | -2 556 981 | -3 410 876 | 191 336 | -94 428 | n/a | 1 262 986 |
| NetIncome | 3 538 571 | 863 292 | 4 722 895 | 5 302 507 | 902 304 | 4 574 235 | 3 674 677 | -599 182 | -176 912 | 1 161 402 | 2 529 373 | 3 939 088 | 4 525 516 | -680 228 | -1 273 413 | -1 925 744 | 460 723 | 465 299 | n/a | 1 593 284 |
| costOfSales | -23 218 791 | -12 468 811 | -18 856 230 | -25 001 228 | -13 178 905 | -20 363 878 | -28 006 298 | -14 744 622 | -22 074 263 | -29 284 548 | -13 739 987 | -20 745 741 | -28 369 082 | -13 731 207 | -22 411 131 | -30 434 946 | -15 098 806 | -23 461 390 | n/a | -14 718 048 |
| commercialGeneralAdminCosts | -9 386 111 | -4 452 905 | -6 393 632 | -8 579 524 | -4 810 394 | -7 770 884 | -10 814 316 | -5 700 322 | -8 052 243 | -10 696 926 | -5 770 025 | -8 487 306 | -11 681 255 | -7 071 957 | -8 856 531 | -12 293 592 | -5 763 884 | -8 513 112 | n/a | -6 314 992 |
| FinancialIncome | -4 145 326 | -2 193 833 | -3 170 860 | -4 057 057 | -2 153 420 | -3 565 443 | -5 227 677 | -4 889 856 | -6 810 913 | -8 712 843 | -4 198 592 | -6 898 022 | -10 251 522 | -8 800 262 | -13 953 938 | -19 647 542 | -11 530 925 | -16 953 372 | n/a | -10 560 024 |
| PercentProfit | 103 562 | 124 975 | 165 607 | 240 759 | 513 651 | 820 734 | 1 344 031 | 1 288 592 | 1 758 789 | 2 314 399 | 1 083 100 | 2 234 200 | 3 805 286 | 2 601 583 | 4 076 263 | 5 957 749 | 4 451 774 | 7 033 041 | n/a | 3 075 099 |
| PercentLoss | -4 248 888 | -2 318 808 | -3 336 467 | -4 297 816 | -2 667 071 | -4 386 177 | -6 571 708 | -6 178 448 | -8 569 702 | -11 027 242 | -5 281 692 | -9 132 222 | -14 056 808 | -11 401 845 | -18 030 201 | -25 605 291 | -15 982 699 | -23 986 413 | n/a | -13 635 123 |
| BALANCE STATEMENT | ||||||||||||||||||||
| TotalEquity | n/a | n/a | n/a | 5 598 828 | 9 151 618 | 12 823 550 | 7 691 991 | 7 092 809 | 7 515 079 | 8 853 393 | 11 382 766 | 11 792 481 | 10 878 909 | 10 198 681 | 9 105 496 | 8 453 165 | n/a | 8 918 464 | n/a | 7 849 234 |
| TotalAssets | n/a | n/a | n/a | 83 055 317 | 102 462 673 | 112 616 089 | 119 808 036 | 121 413 059 | 132 045 702 | 132 168 210 | 137 176 906 | 159 576 062 | 169 405 070 | 176 415 774 | n/a | 191 110 440 | 186 753 395 | 188 154 829 | n/a | 188 192 281 |
| DeferredTaxAssets | n/a | n/a | n/a | 829 512 | 2 140 317 | 2 019 840 | 1 486 176 | 2 338 716 | 2 513 556 | 2 243 767 | 2 916 106 | 2 797 308 | 2 258 732 | 3 034 506 | 3 926 061 | 5 441 234 | 5 870 927 | 6 608 540 | n/a | 7 645 419 |
| DeferredTaxLiabilities | n/a | n/a | n/a | 2 262 742 | 4 153 101 | 4 328 468 | 4 089 749 | 4 473 609 | 4 596 057 | 4 524 957 | 5 207 139 | 5 061 706 | 4 737 872 | 5 170 481 | 5 165 717 | 6 479 326 | 6 592 771 | n/a | n/a | 6 855 294 |
| NetDebt | 45 279 310 | n/a | n/a | 63 295 309 | 67 638 337 | 75 643 025 | 83 355 928 | 91 768 579 | 91 839 756 | 95 144 627 | 96 300 025 | 103 678 020 | 126 721 379 | 120 379 406 | 125 457 184 | -10 194 460 | -6 254 265 | -4 096 685 | 140 084 709 | 141 486 928 |
| totalDebt | n/a | n/a | n/a | 64 778 459 | 72 443 058 | 75 799 074 | 90 035 598 | 92 233 511 | 102 150 471 | 96 625 276 | 98 003 027 | 119 208 534 | 130 024 083 | 123 160 265 | 126 050 004 | 150 136 397 | -3 056 067 | -2 555 619 | n/a | 143 534 758 |
| cash_equivalents | n/a | n/a | n/a | 1 483 150 | 4 804 721 | 156 049 | 6 679 670 | 464 932 | 10 310 715 | 1 480 650 | 1 703 002 | 15 530 514 | 2 950 652 | 2 780 859 | 592 820 | 7 541 661 | 3 198 198 | 1 541 066 | n/a | 2 047 830 |
| investments | n/a | n/a | n/a | 492 380 | 423 804 | 534 243 | 1 116 600 | 865 376 | 1 194 159 | 2 546 253 | 2 479 920 | 2 672 981 | 2 662 814 | 17 296 819 | 18 191 261 | 2 652 799 | 3 056 067 | 2 555 619 | n/a | 7 700 372 |
| credit | n/a | n/a | n/a | 65 270 839 | 72 866 862 | 76 333 317 | 90 563 600 | 92 637 550 | 102 883 293 | 98 710 193 | 100 463 051 | 121 861 619 | 132 667 001 | 140 457 084 | 144 241 265 | 152 789 196 | n/a | n/a | n/a | 150 882 761 |
| lease | n/a | n/a | n/a | n/a | n/a | n/a | 588 598 | 461 337 | 461 337 | 461 336 | 19 896 | 19 896 | 19 896 | n/a | n/a | n/a | n/a | n/a | n/a | 352 369 |
| shorttermAccountsReceivable | n/a | n/a | n/a | 5 852 146 | 8 592 647 | 15 849 293 | 8 897 198 | 10 897 805 | 11 579 799 | 11 518 638 | 13 902 499 | 14 966 323 | 15 351 415 | 9 731 912 | 9 291 936 | 17 114 793 | 32 205 988 | n/a | n/a | 12 996 117 |
| shorttermReserves | n/a | n/a | n/a | 2 526 990 | 4 885 061 | 2 802 535 | 3 617 169 | 3 824 051 | 3 767 243 | 3 777 228 | 3 671 849 | 3 566 673 | 4 144 463 | 3 511 355 | 4 223 083 | 3 856 927 | n/a | n/a | n/a | 2 047 589 |
| PropertyPlantEquipment | n/a | n/a | n/a | 22 098 032 | 30 186 352 | 27 521 434 | 31 329 113 | 32 339 445 | 31 842 449 | 33 139 399 | 32 647 804 | 32 241 298 | 38 176 756 | 38 173 700 | 36 548 982 | 35 796 951 | 34 307 165 | 33 610 920 | n/a | 37 974 644 |
| goodwill | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| longtermOtherInvestments | n/a | n/a | n/a | 24 155 565 | 24 891 269 | 29 423 708 | 31 989 147 | 37 605 564 | 38 142 007 | 41 549 938 | 44 499 546 | 50 548 873 | 70 101 183 | 66 492 879 | 74 129 017 | 83 370 755 | n/a | n/a | n/a | 71 856 724 |
| longtermPrepaymentMade | n/a | n/a | n/a | 22 422 475 | 21 387 341 | 23 879 795 | 23 398 642 | 22 421 351 | 22 338 445 | 22 445 153 | 22 246 311 | 24 200 683 | 19 452 523 | 19 299 432 | 19 461 048 | 19 435 783 | 13 398 408 | 14 270 854 | n/a | 36 897 477 |
| shorttermLiabilitiesTradePayables | n/a | n/a | n/a | 8 893 142 | 11 810 106 | 12 504 382 | 10 503 536 | 10 896 865 | 11 395 082 | 13 090 597 | 14 187 771 | 15 467 339 | 13 779 502 | 13 255 738 | 16 376 693 | 15 782 881 | n/a | n/a | n/a | 15 470 315 |
| shorttermLiabilitiesCredit | n/a | n/a | n/a | 9 845 167 | 8 928 117 | 11 343 109 | 16 103 600 | 12 599 555 | 14 362 450 | 16 638 750 | 26 028 608 | 15 019 786 | 18 310 782 | 43 700 780 | 65 713 391 | 47 348 100 | n/a | n/a | n/a | 56 034 378 |
| longtermLiabilitiesCredit | n/a | n/a | n/a | 55 425 672 | 63 938 745 | 64 990 208 | 74 460 000 | 80 037 995 | 88 520 843 | 82 071 443 | 74 434 443 | 106 841 833 | 114 356 219 | 96 756 304 | 78 527 874 | 105 441 096 | n/a | n/a | n/a | 94 848 383 |
| longtermLiabilitiesLease | n/a | n/a | n/a | n/a | n/a | n/a | 588 598 | 461 337 | 461 337 | 461 336 | 19 896 | 19 896 | 19 896 | n/a | n/a | n/a | n/a | n/a | n/a | 352 369 |
| longtermLiabilitiesOther | n/a | n/a | n/a | n/a | 3 406 536 | n/a | 588 598 | 461 337 | 461 337 | 1 938 314 | 1 253 238 | 1 116 851 | 2 602 179 | 1 472 373 | 1 303 726 | 1 268 213 | n/a | n/a | n/a | 6 128 670 |
| capitalAuthorized | n/a | n/a | n/a | 949 410 | 949 410 | 949 410 | 949 410 | 949 410 | 949 410 | 949 410 | 949 410 | 949 410 | 949 410 | 949 410 | 949 410 | 949 410 | n/a | n/a | n/a | 949 410 |
| capitalRetainedProfit | n/a | n/a | n/a | 4 601 947 | 8 154 737 | 11 826 669 | 6 695 110 | 6 095 928 | 6 518 198 | 7 856 512 | 10 385 885 | 10 795 600 | 9 882 028 | 9 201 800 | 8 108 615 | 7 456 284 | 7 917 007 | 7 921 583 | n/a | 6 852 353 |
| OTHER UNSORTED | ||||||||||||||||||||
| netChangeCash | n/a | n/a | n/a | -1 399 220 | 3 321 571 | -1 327 101 | 5 196 520 | -6 214 738 | 3 631 045 | -5 199 020 | 222 352 | 14 049 864 | 1 470 002 | -169 793 | -2 357 832 | 4 591 009 | -4 343 463 | -6 000 595 | n/a | -874 315 |
| netChangeAccountsReceivable | n/a | n/a | n/a | 1 073 666 | 2 714 383 | 9 971 029 | 3 042 935 | 2 000 607 | 2 682 601 | 2 621 440 | 2 383 861 | 3 447 685 | 3 832 777 | -335 718 | -775 694 | 1 763 378 | 15 091 195 | n/a | n/a | 4 722 558 |
| netChangeReserves | n/a | n/a | n/a | 808 863 | 2 358 071 | 275 545 | 1 090 179 | 206 882 | 150 074 | 160 059 | -105 379 | -210 555 | 367 235 | -633 108 | 78 620 | -287 536 | n/a | n/a | n/a | 33 203 |
| netChangeAccountsPayable | n/a | n/a | n/a | 1 638 146 | 997 775 | 3 611 241 | 2 127 741 | 393 329 | 891 546 | 2 587 061 | 1 097 174 | 2 376 742 | 1 122 217 | -523 764 | 2 597 191 | 2 003 379 | n/a | n/a | n/a | -1 604 612 |