| Показатель | 2017 q4 | 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 | 2025 q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 7506 | 7507 | 7508 | 7509 | 7596 | 7511 | 7512 | 7885 | 8594 | 8863 | 9162 | 9465 | 9722 | 12184 | 14781 |
| 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 | 7506 | 7507 | 7508 | 7509 | 7596 | 7511 | 7512 | 7885 | 8594 | 8863 | 9162 | 9465 | 9722 | 12184 | 14781 | 14781 | n/a | n/a | n/a |
| updated_at | 2024-02-26 20:24:20 | 2024-02-26 20:34:49 | 2024-02-26 20:39:55 | 2024-02-26 20:56:42 | 2024-02-26 21:04:49 | 2024-02-26 21:10:38 | 2024-02-26 21:16:09 | 2024-02-26 21:33:04 | 2024-02-26 21:41:11 | 2024-02-26 21:10:38 | 2024-02-26 21:47:20 | 2024-02-26 22:04:44 | 2026-02-03 06:10:33 | 2026-02-03 06:10:34 | 2026-02-03 06:10:35 | 2026-02-03 06:10:36 | 2026-02-03 06:10:38 | 2026-02-03 06:10:36 | 2026-02-03 06:10:37 | 2026-02-03 06:10:39 | 2026-02-03 06:10:39 | 2026-02-03 06:10:40 | 2026-02-03 06:10:40 | 2026-02-03 06:10:41 | 2026-02-03 06:10:43 | 2026-02-03 06:10:44 | 2026-02-03 06:10:44 | 2026-02-03 06:10:44 | 2026-02-03 06:10:43 | 2026-02-03 06:10:44 | 2026-02-03 06:10:44 |
| INCOME STATEMENT | |||||||||||||||||||||||||||||||
| Revenue | n/a | n/a | 655 337 | 918 380 | 476 602 | 577 552 | 607 376 | 650 756 | 652 481 | 700 121 | 773 500 | 967 924 | 1 114 104 | 1 643 167 | 1 236 237 | 2 299 241 | 2 879 640 | 1 124 231 | 813 707 | 1 494 901 | 910 110 | 1 971 661 | 2 107 452 | 2 078 022 | 1 550 446 | 2 168 469 | 1 747 729 | 2 478 190 | 1 472 922 | 3 247 808 | 2 129 344 |
| GrossProfit | n/a | n/a | 18 704 | 167 445 | -8 041 | 12 896 | -3 721 | 260 839 | 23 595 | 131 786 | 101 043 | 30 620 | 26 550 | 106 047 | 91 516 | 142 904 | 387 773 | 54 913 | 59 284 | 148 560 | 24 120 | 183 016 | 117 797 | 323 176 | 139 414 | 213 958 | 108 327 | 143 944 | 115 194 | 221 181 | 88 336 |
| OperatingIncome | n/a | n/a | -29 762 | 104 212 | -79 402 | -44 159 | -67 510 | 191 614 | -58 495 | 39 005 | 19 705 | 192 | 1 116 | 62 116 | 46 357 | 62 684 | 292 919 | -60 869 | -65 440 | 12 331 | -66 866 | 78 022 | -7 152 | 182 266 | -10 173 | 24 991 | -42 222 | 810 | 4 009 | 97 104 | -51 160 |
| BeforeTaxIncome | n/a | n/a | -84 595 | -47 579 | 10 153 | -107 735 | -113 415 | 170 979 | -79 917 | 43 252 | -191 194 | 108 807 | -244 192 | 52 755 | -50 995 | 54 584 | -227 454 | -160 018 | -35 921 | -7 954 | -101 060 | 156 148 | -194 787 | -149 941 | -151 204 | -213 482 | -156 413 | -82 634 | -379 685 | -89 312 | -120 898 |
| NetIncome | n/a | n/a | -84 595 | 28 214 | 9 287 | -94 492 | -94 505 | 138 586 | -64 813 | 30 614 | -179 246 | 104 452 | -200 051 | 20 125 | -51 986 | 54 597 | -194 | -133 272 | -72 745 | -209 151 | -82 121 | 125 571 | -162 681 | -146 523 | -122 188 | -175 826 | -129 513 | -56 568 | -287 355 | -64 807 | -85 106 |
| 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 | -1 087 554 | -1 537 120 | -1 144 721 | -2 156 337 | -2 491 867 | -1 069 318 | -754 423 | -1 346 341 | -885 990 | -1 788 645 | -1 989 655 | -1 754 846 | -1 411 032 | -1 954 511 | -1 639 402 | -2 334 246 | -1 357 728 | -3 026 627 | -2 041 008 |
| 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 | -25 434 | -43 931 | -45 159 | -80 220 | -94 854 | -115 782 | -124 724 | -136 229 | -90 986 | -104 994 | -124 949 | -140 910 | -149 587 | -188 967 | -150 549 | -143 134 | -111 185 | -124 077 | -139 496 |
| 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 | -39 030 | -34 817 | -30 426 | -21 761 | -17 083 | -8 205 | -7 802 | -37 617 | -33 390 | -34 368 | -43 032 | -51 139 | -60 834 | -93 204 | -135 858 | -133 646 | -89 368 | -93 300 | -802 826 |
| 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 | 65 726 | 65 186 | 65 738 | 77 073 | 90 422 | 82 818 | 98 844 | 69 655 | 80 650 | 82 577 | 82 522 | 82 625 | 73 725 | 77 021 | 84 847 | 163 566 | 222 006 | 228 826 | -450 122 |
| 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 | -104 756 | -100 003 | -96 164 | -98 834 | -107 505 | -91 023 | -106 646 | -107 272 | -114 040 | -116 945 | -125 554 | -133 764 | -134 559 | -170 225 | -220 705 | -297 212 | -311 374 | -322 126 | -352 704 |
| 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 | 2 575 148 | 2 575 148 | 2 575 148 | 2 575 148 | 2 380 201 | 2 246 929 | 2 174 184 | 2 159 127 | 2 077 006 | 2 202 577 | 2 039 896 | 1 893 373 | 1 771 186 | 1 595 359 | 1 465 861 | 1 409 293 | 1 121 938 | 1 057 131 | 972 025 |
| 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 | 8 580 178 | 8 580 178 | 8 580 178 | 8 580 178 | 9 828 421 | 8 457 942 | 7 647 199 | 8 836 263 | 9 021 714 | 10 647 181 | 10 346 695 | 9 522 479 | 9 585 626 | 9 752 902 | 11 756 876 | 13 714 066 | 14 258 525 | 17 180 948 | 17 918 993 |
| 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 | 97 580 | 125 450 | 89 161 | 105 446 | 109 138 | 165 770 | 116 781 | 112 790 | 154 186 | 181 136 | 208 438 | 235 593 | 330 297 | 356 179 | 398 687 |
| 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 | n/a | 0 | n/a | 22 875 | n/a | 92 767 | 10 958 | 3 418 | 15 154 | 3 417 | 3 417 | 3 588 | 3 588 | 3 588 | 8 909 |
| NetDebt | 366 503 | 842 484 | 842 484 | 842 484 | 1 717 440 | 1 717 440 | 1 717 440 | 1 717 440 | 4 310 726 | 3 220 338 | 4 310 726 | 4 310 726 | 2 851 758 | 2 851 758 | 2 851 758 | 2 869 967 | 2 455 791 | 2 093 281 | 2 189 612 | 2 644 331 | 2 850 047 | 3 755 011 | 3 918 522 | 4 410 523 | 5 026 591 | 5 771 530 | 7 738 952 | 7 176 292 | 6 289 779 | 7 594 181 | 4 979 917 |
| 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 | 2 917 306 | 2 178 867 | 2 353 338 | 2 653 174 | 2 931 292 | 3 757 440 | 3 951 233 | 5 129 742 | 5 253 572 | 6 149 091 | 7 825 081 | 7 413 311 | 6 389 866 | 7 630 712 | 5 109 542 |
| 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 | 461 515 | 85 586 | 163 726 | 8 843 | 81 245 | 2 429 | 32 711 | 719 219 | 226 981 | 377 561 | 86 129 | 419 059 | 100 087 | 36 531 | 129 625 |
| 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 | 2 232 257 | 2 228 957 | 2 174 404 | 2 559 404 | 2 403 404 | 1 915 441 | 2 117 937 | 850 916 | 860 442 | 646 533 | 1 214 133 | 3 976 318 | 5 271 733 | 5 458 733 | 8 622 926 |
| 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 | 5 149 563 | 4 407 824 | 4 527 742 | 5 212 578 | 5 334 696 | 5 672 881 | 6 069 170 | 5 980 658 | 6 114 014 | 6 795 624 | 9 039 214 | 11 389 629 | 11 661 599 | 12 943 813 | 13 605 027 |
| lease | 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 | n/a | 145 632 | 127 441 |
| 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 | 2 223 708 | 1 563 362 | 881 472 | 1 516 933 | 1 216 303 | 2 722 877 | 2 358 972 | 2 294 578 | 2 496 717 | 2 898 929 | 4 556 749 | 3 093 203 | 2 463 223 | 5 217 469 | 4 089 486 |
| 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 | 447 018 | 564 200 | 564 316 | 571 508 | 743 503 | 523 196 | 744 507 | n/a | n/a | 323 461 | 326 379 | 322 804 | 322 426 | 343 587 | 350 927 |
| 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 | 18 394 | 19 659 | 15 995 | 14 171 | 12 583 | 33 613 | 176 359 | 407 557 | 422 509 | 410 207 | 398 700 | 388 358 | 440 391 | 420 565 | 411 595 |
| 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 | 3 691 442 | 3 264 710 | 3 110 897 | 3 415 367 | 3 787 817 | 4 586 500 | 4 093 059 | 4 009 178 | 4 095 302 | 4 234 920 | 4 180 162 | 4 341 856 | 4 425 125 | 4 457 240 | 3 241 652 |
| 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 | 550 000 | 550 000 | 550 000 | 550 000 | 550 000 | 550 000 | 550 000 | 550 000 | 550 000 | 564 727 | 569 437 | 818 832 | 787 400 | 827 407 | 609 572 |
| 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 | 2 274 927 | 1 778 727 | 923 120 | 1 420 243 | 1 584 949 | 2 653 880 | 2 206 365 | 1 338 253 | 1 383 759 | 1 061 969 | 970 054 | 643 990 | 1 214 315 | 2 964 231 | 3 141 771 |
| 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 | 2 909 828 | 2 906 527 | 2 883 620 | 1 108 501 | 1 046 074 | 1 171 636 | 1 272 341 | 3 400 573 | 3 474 658 | 6 295 624 | 5 064 298 | 7 914 713 | 8 186 683 | 9 468 897 | 13 605 027 |
| 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 | 2 239 735 | 1 501 297 | 1 644 122 | 4 104 077 | 4 288 622 | 4 501 245 | 4 796 829 | 2 580 085 | 2 639 356 | 500 000 | 3 974 916 | 3 474 916 | 3 474 916 | 3 474 916 | n/a |
| longtermLiabilitiesLease | 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 | n/a | 145 632 | 127 441 |
| 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 | n/a | 0 | n/a | n/a | n/a | n/a | n/a | 282 766 | 227 807 | 259 307 | 246 422 | 182 040 | 164 063 | 145 632 | 127 441 |
| 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 | 3 000 100 | 3 000 100 | 3 000 100 | 3 000 100 | 3 000 100 | 3 000 100 | 3 000 100 | 3 000 100 | 3 000 100 | 3 000 100 | 3 000 100 | 3 000 100 | 3 000 100 | 3 000 100 | 3 000 100 |
| 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 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0 | n/a | n/a | n/a | n/a | n/a |
| 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 | -619 899 | -753 171 | -825 916 | -840 973 | -923 094 | -797 523 | -960 204 | -1 106 727 | -1 228 914 | -1 404 741 | -1 534 239 | -1 590 807 | -1 878 162 | -1 942 969 | -2 028 075 |
| capitalTreasuryShares | 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 | 0 | 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 | 292 919 | -83 010 | -4 870 | -159 753 | 72 402 | -6 414 | 23 868 | 710 376 | -492 238 | -341 658 | -633 090 | -300 160 | -318 972 | -382 528 | -289 434 |
| 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 | 758 855 | 98 509 | -583 381 | 52 080 | -300 630 | 1 205 944 | 842 039 | 777 645 | 202 139 | 604 351 | 2 262 171 | 798 625 | -629 980 | 2 124 266 | 996 283 |
| 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 | -11 086 | 106 096 | 106 212 | 113 404 | 171 995 | -48 312 | 172 999 | n/a | n/a | -63 939 | -61 021 | -64 596 | -378 | 20 783 | 28 123 |
| 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 | 1 497 038 | 1 000 838 | 145 231 | 660 563 | 164 706 | 1 233 637 | 786 122 | -81 990 | 45 506 | -276 284 | -368 199 | -694 263 | 570 325 | 2 320 241 | 2 497 781 |
| Показатель | 2017 q1-4 | 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 | 2025 q1-3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 7507 | 7508 | 7509 | 7511 | 7512 | 7885 | 8863 | 9162 | 9465 | 12184 | 14781 |
| reportIdAsPrev | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 7507 | 7508 | 7509 | 7511 | 7512 | 7885 | 8863 | 9162 | 9465 | 12184 | 14781 | 14781 | n/a | n/a |
| updated_at | 2024-02-26 20:24:20 | 2024-02-26 20:34:49 | 2024-02-26 20:39:55 | 2024-02-26 20:56:42 | 2024-02-26 21:10:38 | 2024-02-26 21:16:10 | 2024-02-26 21:33:04 | 2024-02-26 21:10:38 | 2024-02-26 21:47:20 | 2024-02-26 22:04:44 | 2026-02-03 06:10:34 | 2026-02-03 06:10:35 | 2026-02-03 06:10:36 | 2026-02-03 06:10:36 | 2026-02-03 06:10:37 | 2026-02-03 06:10:39 | 2026-02-03 06:10:40 | 2026-02-03 06:10:40 | 2026-02-03 06:10:41 | 2026-02-03 06:10:44 | 2026-02-03 06:10:44 | 2026-02-03 06:10:44 | 2026-02-03 06:10:44 | 2026-02-03 06:10:44 |
| INCOME STATEMENT | ||||||||||||||||||||||||
| Revenue | 1 074 318 | 299 224 | 954 561 | 1 872 941 | 1 054 154 | 1 661 530 | 2 312 286 | 1 352 602 | 2 126 102 | 3 094 026 | 2 757 271 | 3 993 508 | 6 292 749 | 4 003 871 | 4 817 578 | 6 312 479 | 2 881 771 | 4 989 223 | 7 067 245 | 3 718 915 | 5 466 644 | 7 944 834 | 4 720 730 | 6 850 074 |
| GrossProfit | 55 740 | 1 527 | 20 231 | 187 676 | 4 855 | 1 134 | 261 973 | 155 381 | 256 424 | 287 044 | 132 597 | 224 113 | 367 017 | 442 686 | 501 970 | 650 530 | 207 136 | 324 933 | 648 109 | 353 372 | 461 699 | 605 643 | 336 375 | 424 711 |
| OperatingIncome | -50 600 | -74 448 | -104 210 | 2 | -123 561 | -191 071 | 543 | -19 490 | 215 | 407 | 63 232 | 109 589 | 172 273 | 232 050 | 166 610 | 178 941 | 11 156 | 4 004 | 186 270 | 14 818 | -27 404 | -26 594 | 101 113 | 49 953 |
| BeforeTaxIncome | -55 343 | -115 095 | -199 690 | -247 269 | -97 582 | -210 997 | -40 018 | -36 665 | -227 859 | -119 052 | -191 437 | -242 432 | -187 848 | -387 472 | -423 393 | -431 347 | 55 088 | -139 699 | -289 640 | -364 686 | -521 099 | -603 718 | -468 997 | -589 895 |
| NetIncome | -56 000 | -115 095 | -199 690 | -171 476 | -85 205 | -179 710 | -41 124 | -34 199 | -213 445 | -108 993 | -179 926 | -231 912 | -177 315 | -328 219 | -400 964 | -415 362 | 43 450 | -119 231 | -265 754 | -298 014 | -427 527 | -484 080 | -352 162 | -437 268 |
| costOfSales | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | -2 624 674 | -3 769 395 | -5 925 732 | -3 561 185 | -4 315 608 | -5 661 949 | -2 674 635 | -4 664 290 | -6 419 136 | -3 365 543 | -5 004 945 | -7 339 191 | -4 384 355 | -6 425 363 |
| commercialGeneralAdminCosts | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | -69 365 | -114 524 | -194 744 | -210 636 | -335 360 | -471 589 | -195 980 | -320 929 | -461 839 | -338 554 | -489 103 | -632 237 | -235 262 | -374 758 |
| FinancialIncome | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | -73 847 | -104 273 | -126 034 | -25 288 | -33 090 | -70 707 | -67 758 | -110 790 | -161 929 | -154 038 | -289 896 | -423 542 | -182 668 | -985 494 |
| PercentProfit | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 130 912 | 196 650 | 273 723 | 173 240 | 272 084 | 341 739 | 163 227 | 245 749 | 328 374 | 150 746 | 235 593 | 399 159 | 450 832 | 710 |
| PercentLoss | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | -204 759 | -300 923 | -399 757 | -198 528 | -305 174 | -412 446 | -230 985 | -356 539 | -490 303 | -304 784 | -525 489 | -822 701 | -633 500 | -986 204 |
| BALANCE STATEMENT | ||||||||||||||||||||||||
| TotalEquity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 2 575 148 | 2 575 148 | 2 575 148 | 2 246 929 | 2 174 184 | 2 159 127 | 2 202 577 | 2 039 896 | 1 893 373 | 1 595 359 | 1 465 861 | 1 409 293 | 1 057 131 | 972 025 |
| TotalAssets | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 8 580 178 | 8 580 178 | 8 580 178 | 8 457 942 | 7 647 199 | 8 836 263 | 10 647 181 | 10 346 695 | 9 522 479 | 9 752 902 | 11 756 876 | 13 714 066 | 17 180 948 | 17 918 993 |
| 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 | 125 450 | 89 161 | 105 446 | 165 770 | 116 781 | 112 790 | 181 136 | 208 438 | 235 593 | 356 179 | 398 687 |
| 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 | 0 | n/a | 22 875 | 92 767 | 10 958 | 3 418 | 3 417 | 3 417 | 3 588 | 3 588 | 8 909 |
| NetDebt | 366 503 | 842 484 | 842 484 | 842 484 | 1 717 440 | 1 717 440 | 1 717 440 | 3 220 338 | 4 310 726 | 4 310 726 | 2 851 758 | 2 851 758 | 2 869 967 | 2 093 281 | 2 189 612 | 2 644 331 | 3 755 011 | 3 918 522 | 4 410 523 | 5 771 530 | 7 738 952 | 7 176 292 | 7 594 181 | 4 979 917 |
| 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 | 2 178 867 | 2 353 338 | 2 653 174 | 3 757 440 | 3 951 233 | 5 129 742 | 6 149 091 | 7 825 081 | 7 413 311 | 7 630 712 | 5 109 542 |
| 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 | 85 586 | 163 726 | 8 843 | 2 429 | 32 711 | 719 219 | 377 561 | 86 129 | 419 059 | 36 531 | 129 625 |
| 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 | 2 228 957 | 2 174 404 | 2 559 404 | 1 915 441 | 2 117 937 | 850 916 | 646 533 | 1 214 133 | 3 976 318 | 5 458 733 | 8 622 926 |
| 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 | 4 407 824 | 4 527 742 | 5 212 578 | 5 672 881 | 6 069 170 | 5 980 658 | 6 795 624 | 9 039 214 | 11 389 629 | 12 943 813 | 13 605 027 |
| lease | 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 | 145 632 | 127 441 |
| 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 | 1 563 362 | 881 472 | 1 516 933 | 2 722 877 | 2 358 972 | 2 294 578 | 2 898 929 | 4 556 749 | 3 093 203 | 5 217 469 | 4 089 486 |
| 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 | 564 200 | 564 316 | 571 508 | 523 196 | 744 507 | n/a | 323 461 | 326 379 | 322 804 | 343 587 | 350 927 |
| 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 | 19 659 | 15 995 | 14 171 | 33 613 | 176 359 | 407 557 | 410 207 | 398 700 | 388 358 | 420 565 | 411 595 |
| 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 | 3 264 710 | 3 110 897 | 3 415 367 | 4 586 500 | 4 093 059 | 4 009 178 | 4 234 920 | 4 180 162 | 4 341 856 | 4 457 240 | 3 241 652 |
| 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 | 550 000 | 550 000 | 550 000 | 550 000 | 550 000 | 550 000 | 564 727 | 569 437 | 818 832 | 827 407 | 609 572 |
| 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 | 1 778 727 | 923 120 | 1 420 243 | 2 653 880 | 2 206 365 | 1 338 253 | 1 061 969 | 970 054 | 643 990 | 2 964 231 | 3 141 771 |
| 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 | 2 906 527 | 2 883 620 | 1 108 501 | 1 171 636 | 1 272 341 | 3 400 573 | 6 295 624 | 5 064 298 | 7 914 713 | 9 468 897 | 13 605 027 |
| 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 | 1 501 297 | 1 644 122 | 4 104 077 | 4 501 245 | 4 796 829 | 2 580 085 | 500 000 | 3 974 916 | 3 474 916 | 3 474 916 | n/a |
| longtermLiabilitiesLease | 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 | 145 632 | 127 441 |
| 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 | 0 | n/a | n/a | n/a | n/a | 282 766 | 259 307 | 246 422 | 182 040 | 145 632 | 127 441 |
| 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 | 3 000 100 | 3 000 100 | 3 000 100 | 3 000 100 | 3 000 100 | 3 000 100 | 3 000 100 | 3 000 100 | 3 000 100 | 3 000 100 | 3 000 100 |
| 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 | n/a | n/a | n/a | 0 | n/a | n/a | n/a | n/a |
| 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 | -753 171 | -825 916 | -840 973 | -797 523 | -960 204 | -1 106 727 | -1 404 741 | -1 534 239 | -1 590 807 | -1 942 969 | -2 028 075 |
| capitalTreasuryShares | 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 |
| 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 | -83 010 | -4 870 | -159 753 | -6 414 | 23 868 | 710 376 | -341 658 | -633 090 | -300 160 | -382 528 | -289 434 |
| 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 | 98 509 | -583 381 | 52 080 | 1 205 944 | 842 039 | 777 645 | 604 351 | 2 262 171 | 798 625 | 2 124 266 | 996 283 |
| 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 | 106 096 | 106 212 | 113 404 | -48 312 | 172 999 | n/a | -63 939 | -61 021 | -64 596 | 20 783 | 28 123 |
| 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 | 1 000 838 | 145 231 | 660 563 | 1 233 637 | 786 122 | -81 990 | -276 284 | -368 199 | -694 263 | 2 320 241 | 2 497 781 |