| Показатель | 2016 q4 | 2017 q1 | 2017 q2 | 2017 q3 | 2017 q4 | 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 | 2025 q3 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| reportId | n/a | n/a | n/a | n/a | 7446 | 7447 | 7448 | 7449 | n/a | 7451 | 7452 | 7454 | n/a | 7458 | 7459 | 7460 | 7461 | 7462 | 7463 | 7464 | 7467 | 7469 | 7471 | 7472 | 7473 | 7474 | 7475 | 7476 | 7884 | 8642 | 8887 | 9189 | 9444 | 9810 | 12255 | 14826 |
| reportIdAsPrev | 7446 | 7447 | 7448 | 7449 | 7449 | 7451 | 7452 | 7454 | 7451 | 7458 | 7459 | 7460 | 7461 | 7462 | 7463 | 7464 | 7464 | 7469 | 7471 | 7472 | 7473 | 7474 | 7475 | 7476 | 7884 | 8642 | 8887 | 9189 | 9444 | 9810 | 12255 | 14826 | 14826 | n/a | n/a | n/a |
| updated_at | 2026-01-16 11:39:05 | 2026-01-16 08:12:21 | 2026-01-20 20:37:34 | 2026-01-20 20:37:36 | 2026-01-20 20:37:36 | 2026-01-20 20:37:37 | 2026-01-20 20:37:34 | 2026-01-20 20:37:36 | 2026-01-20 20:37:37 | 2026-01-20 20:37:37 | 2026-01-20 20:37:32 | 2026-01-20 20:37:35 | 2026-01-20 20:37:53 | 2026-01-19 09:52:06 | 2026-01-20 20:37:32 | 2026-01-20 20:37:35 | 2026-01-20 20:37:53 | 2026-02-10 06:13:18 | 2026-02-10 06:13:18 | 2026-02-10 06:13:19 | 2026-02-10 06:13:20 | 2026-02-10 06:13:20 | 2026-02-10 06:13:20 | 2026-02-10 06:13:21 | 2026-02-10 06:13:22 | 2026-02-10 06:13:23 | 2026-02-10 06:13:23 | 2026-02-10 06:13:24 | 2026-02-10 06:13:25 | 2026-02-10 06:13:26 | 2026-02-10 06:13:27 | 2026-02-10 06:13:28 | 2026-02-10 06:13:28 | 2026-02-10 06:13:26 | 2026-02-10 06:13:27 | 2026-02-10 06:13:28 |
| INCOME STATEMENT | ||||||||||||||||||||||||||||||||||||
| Revenue | n/a | 7 190 525 | 6 061 207 | 6 665 248 | n/a | 7 921 457 | 7 289 605 | 8 961 930 | n/a | 7 505 157 | 7 826 086 | 9 118 343 | 16 838 273 | 9 299 490 | 10 809 068 | 10 729 013 | 17 901 342 | 10 964 191 | 10 758 764 | 11 404 576 | 18 590 510 | 14 035 006 | 6 196 784 | 5 820 502 | 9 611 544 | 6 337 899 | 7 760 915 | 7 206 068 | 12 382 630 | 6 623 022 | 6 439 172 | 7 251 292 | 12 395 489 | 6 298 128 | 3 938 708 | 5 111 799 |
| GrossProfit | 1 156 868 | 1 063 950 | 984 471 | 1 021 232 | 1 776 024 | 1 202 380 | 981 992 | 1 284 246 | n/a | 1 321 656 | 1 219 215 | 1 238 392 | 1 993 571 | 1 294 162 | 1 539 100 | 1 299 275 | 2 048 451 | 1 342 871 | 1 307 099 | 1 618 603 | 2 395 767 | 1 839 943 | 1 542 632 | 2 058 110 | 1 869 154 | 1 667 198 | 1 260 944 | 1 657 356 | 2 693 855 | 2 176 772 | 1 913 547 | 1 932 597 | 2 604 463 | 1 288 118 | 1 243 654 | 1 544 503 |
| OperatingIncome | 80 643 | 18 219 | 103 520 | 174 762 | 242 179 | 124 481 | 11 493 | 116 162 | n/a | 113 283 | 127 570 | 15 224 | 704 349 | 43 916 | 305 282 | 109 061 | 401 358 | 80 145 | 126 194 | 146 992 | 451 466 | 345 596 | 197 946 | 86 739 | -410 145 | 21 070 | 9 648 | 330 014 | 371 521 | 405 185 | 317 681 | -57 739 | -186 758 | 117 780 | 7 186 | 14 026 |
| BeforeTaxIncome | 40 052 | 42 866 | 12 902 | 29 011 | 79 369 | 42 589 | 10 826 | 23 775 | n/a | 17 453 | 31 366 | 32 172 | 198 487 | 24 647 | 171 495 | 50 859 | 116 189 | 29 203 | 35 912 | 31 815 | 85 907 | 61 869 | 94 380 | -29 615 | 84 502 | 58 087 | 18 095 | 24 525 | 83 042 | 24 671 | 85 948 | 21 830 | 1 263 760 | 89 357 | 79 783 | 52 091 |
| NetIncome | 30 216 | 32 941 | 7 775 | 20 444 | 58 303 | 31 361 | 5 058 | 17 316 | n/a | 10 319 | 21 780 | 22 496 | 157 138 | 18 576 | 136 399 | 39 575 | 87 265 | 20 876 | 27 289 | 22 546 | 62 816 | 29 315 | 90 234 | -27 861 | 95 794 | 9 432 | 11 093 | 14 003 | 64 238 | 11 573 | 64 044 | 14 069 | 1 312 798 | 59 470 | 52 227 | 31 877 |
| costOfSales | -5 912 998 | -6 126 575 | -5 076 736 | -5 644 016 | -9 054 930 | -6 719 077 | -6 307 613 | -7 677 684 | n/a | -6 183 501 | -6 606 871 | -7 879 951 | -14 844 702 | -8 005 328 | -9 269 968 | -9 429 738 | -15 852 891 | -9 621 320 | -9 451 665 | -9 785 973 | -16 194 743 | -12 195 063 | -4 654 152 | -3 762 392 | -7 742 390 | -4 670 701 | -6 499 971 | -5 548 712 | -9 688 775 | -4 446 250 | -4 525 625 | -5 318 695 | -9 791 026 | -5 010 010 | -2 695 054 | -3 567 296 |
| commercialGeneralAdminCosts | -1 076 225 | -1 045 731 | -880 951 | -846 470 | -1 533 845 | -1 077 899 | -970 499 | -1 168 084 | n/a | -1 208 373 | -1 091 645 | -1 223 168 | -1 289 222 | -1 250 246 | -1 233 818 | -1 190 214 | -1 647 093 | -1 262 726 | -1 180 905 | -1 471 611 | -1 944 301 | -1 494 347 | -1 344 686 | -1 971 371 | -2 279 299 | -1 646 128 | -1 251 296 | -1 327 342 | -2 322 334 | -1 771 587 | -1 595 866 | -1 990 336 | -2 791 221 | -1 170 338 | -1 236 468 | -1 530 477 |
| FinancialIncome | -49 744 | -55 137 | -67 816 | -77 641 | -89 879 | -45 759 | -55 121 | -41 346 | n/a | 41 899 | -39 059 | -50 828 | -112 517 | -3 231 | -32 595 | 8 494 | -33 127 | -28 022 | -60 420 | -81 280 | -113 053 | -6 552 | 78 062 | -76 481 | -76 310 | -79 016 | -98 838 | -319 545 | -455 361 | -276 732 | -324 806 | -46 676 | 2 337 663 | 1 226 416 | 1 160 243 | 770 390 |
| PercentProfit | 3 118 | 11 097 | 6 863 | 17 277 | 41 087 | 83 120 | 86 608 | 123 048 | n/a | 129 726 | 154 928 | 195 729 | 180 410 | 179 389 | 216 972 | 225 893 | 236 076 | 200 193 | 220 743 | 242 270 | 234 257 | 217 269 | 308 263 | 194 486 | 243 816 | 234 754 | 231 154 | 191 473 | 199 731 | 532 722 | 553 436 | 1 020 659 | 3 047 389 | 2 322 905 | 2 343 313 | 2 130 012 |
| PercentLoss | -52 863 | -66 234 | -74 679 | -94 918 | -130 966 | -128 879 | -141 729 | -164 394 | n/a | -87 827 | -193 987 | -246 557 | -292 927 | -182 620 | -249 567 | -217 399 | -269 203 | -228 215 | -281 163 | -323 550 | -347 310 | -223 821 | -230 201 | -270 967 | -320 126 | -313 770 | -329 992 | -511 018 | -655 092 | -809 454 | -878 242 | -1 067 335 | -709 726 | -1 096 489 | -1 183 070 | -1 359 622 |
| BALANCE STATEMENT | ||||||||||||||||||||||||||||||||||||
| TotalEquity | 379 541 | 499 004 | 499 004 | 499 004 | 499 004 | 530 366 | 535 423 | 552 750 | n/a | 715 571 | 737 353 | 759 848 | 916 986 | 935 562 | 1 071 960 | 1 111 536 | 1 229 783 | 1 250 658 | 1 277 948 | 1 300 494 | 1 255 196 | 1 283 678 | 1 373 912 | 2 790 465 | 3 268 793 | 3 278 226 | 3 290 118 | 3 304 122 | 10 514 840 | 10 526 412 | 10 590 456 | 21 419 610 | 22 732 408 | 22 791 878 | 22 844 105 | 22 875 982 |
| TotalAssets | n/a | 11 582 856 | 11 582 856 | 11 582 856 | n/a | 10 258 818 | 13 377 705 | 15 111 331 | n/a | 14 013 005 | 16 610 673 | 18 120 739 | 18 155 976 | 17 644 279 | 19 879 021 | 19 634 810 | 22 644 958 | 23 314 962 | 25 607 139 | 26 940 573 | 27 877 042 | 23 019 106 | 20 383 414 | 22 820 128 | 27 927 077 | 24 951 187 | 33 609 858 | 35 157 316 | 50 031 289 | 38 733 023 | 43 525 537 | 56 285 674 | 55 771 001 | 52 918 977 | 55 300 722 | 59 866 716 |
| DeferredTaxAssets | n/a | n/a | n/a | n/a | 10 | 11 | 24 | 40 | n/a | 97 | 132 | 187 | n/a | 2 234 | 2 794 | 14 714 | 3 684 | 3 989 | 3 699 | 3 569 | n/a | 241 486 | 259 142 | 270 880 | 266 256 | 216 302 | 267 769 | 264 164 | 279 865 | 288 122 | 261 168 | 277 112 | 521 306 | 562 588 | 598 560 | 584 653 |
| DeferredTaxLiabilities | n/a | n/a | n/a | n/a | n/a | 1 118 | 3 299 | 3 311 | n/a | 3 337 | 3 206 | 2 839 | n/a | 4 828 | 5 272 | 17 210 | 6 289 | 6 669 | 6 747 | 7 268 | n/a | 242 995 | 259 633 | 260 132 | 234 562 | 205 820 | 251 750 | 252 846 | 252 176 | 257 044 | 249 913 | 268 888 | 455 615 | 522 987 | 583 303 | 586 646 |
| NetDebt | 1 928 727 | n/a | n/a | n/a | 1 164 688 | 706 241 | 1 981 486 | 2 224 518 | 1 138 651 | 2 718 838 | 2 463 614 | 2 398 523 | 457 129 | 2 684 415 | 1 395 407 | 2 758 059 | -1 971 044 | 700 632 | 5 368 041 | 8 337 408 | 101 772 | 220 792 | 1 210 103 | 4 527 108 | 5 892 237 | 7 117 871 | 10 822 724 | 11 292 103 | -1 476 716 | 3 252 267 | 2 817 203 | -10 341 731 | -21 074 091 | -17 365 331 | -18 309 562 | -17 189 907 |
| totalDebt | n/a | n/a | n/a | n/a | 1 813 117 | 969 815 | 2 432 182 | 2 305 672 | n/a | 2 969 773 | 2 569 749 | 3 260 768 | n/a | 3 294 696 | 1 925 459 | 3 482 180 | 889 719 | 2 698 675 | 6 419 420 | 8 649 822 | n/a | 3 594 636 | 4 602 254 | 5 419 042 | 8 025 038 | 7 924 586 | 12 918 322 | 12 323 547 | 8 364 153 | 3 449 664 | 3 703 644 | -9 974 880 | -17 786 985 | -16 371 874 | -18 218 679 | -16 827 553 |
| cash_equivalents | n/a | n/a | n/a | n/a | 648 429 | 263 574 | 450 696 | 81 154 | n/a | 250 935 | 106 135 | 862 245 | n/a | 610 281 | 530 052 | 724 121 | 2 860 763 | 1 998 043 | 1 051 379 | 312 414 | n/a | 3 373 844 | 3 392 151 | 891 934 | 2 132 801 | 806 715 | 2 095 598 | 1 031 444 | 9 840 869 | 197 397 | 886 441 | 366 851 | 3 287 106 | 993 457 | 90 883 | 362 354 |
| investments | n/a | n/a | n/a | n/a | 2 656 003 | 2 532 103 | 3 122 694 | 4 401 161 | n/a | 3 443 211 | 5 948 896 | 6 714 556 | n/a | 5 901 502 | 8 003 167 | 7 304 410 | 8 625 516 | 10 661 028 | 7 612 680 | 8 111 244 | n/a | 5 491 065 | 4 882 088 | 5 763 695 | 6 146 065 | 6 056 038 | 7 666 133 | 8 194 584 | 13 804 324 | 15 761 761 | 19 216 180 | 32 735 520 | 36 170 066 | 36 178 250 | 40 351 758 | 43 946 537 |
| credit | n/a | n/a | n/a | n/a | 4 469 120 | 3 501 918 | 5 554 876 | 6 706 833 | n/a | 6 412 984 | 8 518 645 | 9 975 324 | n/a | 9 196 198 | 9 928 626 | 10 786 590 | 9 515 235 | 13 359 703 | 14 032 100 | 16 761 066 | n/a | 9 085 701 | 9 484 342 | 11 182 737 | 14 171 103 | 13 980 624 | 20 584 455 | 20 518 131 | 22 168 477 | 19 211 425 | 22 919 824 | 22 760 640 | 18 383 081 | 19 806 376 | 22 133 079 | 27 118 984 |
| shorttermAccountsReceivable | n/a | n/a | n/a | n/a | 6 146 241 | 4 677 778 | 5 865 375 | 6 060 720 | n/a | 5 722 781 | 5 665 653 | 5 588 912 | n/a | 5 963 148 | 7 266 960 | 7 212 512 | 7 013 781 | 6 277 543 | 7 176 468 | 7 875 170 | n/a | 6 962 785 | 6 062 968 | 5 925 330 | 8 496 789 | 6 386 142 | 8 042 089 | 20 362 586 | 21 101 599 | 17 590 284 | 15 826 772 | 14 200 281 | 9 064 400 | 9 294 052 | 8 797 041 | 9 596 068 |
| shorttermReserves | n/a | n/a | n/a | n/a | 1 440 521 | 1 408 048 | 2 067 196 | 1 930 703 | n/a | 1 245 687 | 1 385 205 | 1 524 736 | n/a | 1 208 505 | 1 144 141 | 1 491 073 | 1 019 790 | 894 471 | 1 279 597 | 1 722 525 | n/a | 2 600 326 | 2 150 475 | 1 964 182 | 2 107 540 | 2 867 165 | 2 918 549 | 2 913 056 | 3 180 805 | 2 631 538 | 2 552 230 | 3 454 887 | 2 954 865 | 1 996 071 | 1 941 832 | 2 130 183 |
| PropertyPlantEquipment | n/a | n/a | n/a | n/a | 122 632 | 156 813 | 222 787 | 213 108 | n/a | 199 441 | 184 914 | 183 066 | n/a | 281 523 | 289 687 | 294 758 | 296 256 | 320 384 | 389 564 | 457 193 | n/a | 1 191 158 | 1 101 490 | 1 055 083 | 1 012 528 | 952 578 | 1 025 381 | 985 690 | 1 046 668 | 1 009 875 | 986 258 | 995 131 | 1 249 865 | 1 756 610 | 1 802 557 | 1 736 184 |
| longtermOtherInvestments | n/a | n/a | n/a | n/a | n/a | 888 632 | 1 311 658 | 1 998 816 | n/a | 2 744 862 | 2 894 193 | 2 856 242 | n/a | 3 215 616 | 2 123 549 | 2 144 218 | 2 362 723 | 2 355 700 | 7 168 039 | 7 542 987 | n/a | 2 175 635 | 1 745 200 | 6 195 184 | 6 923 965 | 6 473 631 | 10 478 779 | 345 085 | 134 040 | 398 558 | 3 233 525 | 3 649 286 | 1 610 227 | 1 136 939 | 744 083 | 609 469 |
| 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 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 21 991 | 29 106 | 30 890 | 23 863 | 23 190 | 1 920 | 1 078 | 1 261 | 45 153 | 44 434 | 43 003 | 41 481 |
| shorttermLiabilitiesTradePayables | n/a | n/a | n/a | n/a | n/a | 6 072 582 | 7 045 821 | 7 661 187 | n/a | 6 659 567 | 7 176 465 | 7 254 311 | n/a | 7 268 897 | 8 625 000 | 7 472 532 | 11 687 359 | 8 484 863 | 10 045 026 | 8 581 236 | 14 | 11 197 503 | 8 164 179 | 7 281 289 | 8 758 449 | 6 092 390 | 7 681 970 | 9 466 848 | 15 468 987 | 7 209 032 | 8 272 512 | 10 281 529 | n/a | 7 842 980 | 7 946 807 | 7 430 496 |
| shorttermLiabilitiesCredit | n/a | n/a | n/a | n/a | 1 769 120 | 801 918 | 2 854 876 | 4 006 833 | n/a | 2 712 984 | 6 168 645 | 7 625 324 | n/a | 8 196 198 | 7 578 626 | 8 436 590 | 3 215 235 | 7 059 703 | 7 732 100 | 10 461 066 | n/a | 4 135 701 | 4 690 648 | 6 389 043 | 12 141 691 | 12 215 918 | 13 084 455 | 13 282 837 | 15 197 889 | 12 505 543 | 14 128 648 | 14 234 169 | 12 383 081 | 19 806 376 | 22 133 079 | 27 118 984 |
| longtermLiabilitiesCredit | n/a | n/a | n/a | n/a | 2 700 000 | 2 700 000 | 2 700 000 | 2 700 000 | n/a | 3 700 000 | 2 350 000 | 2 350 000 | n/a | 1 000 000 | 2 350 000 | 2 350 000 | 6 300 000 | 6 300 000 | 6 300 000 | 6 300 000 | n/a | 4 950 000 | 4 793 694 | 4 793 694 | 2 029 412 | 1 764 706 | 7 500 000 | 7 235 294 | 6 970 588 | 6 705 882 | 8 791 176 | 8 526 471 | 6 000 000 | n/a | n/a | n/a |
| longtermLiabilitiesOther | n/a | n/a | n/a | n/a | 26 931 | 39 075 | 106 173 | 67 125 | n/a | 104 371 | 85 580 | 76 098 | n/a | 147 627 | 146 954 | 156 972 | 130 919 | 124 269 | 151 417 | 215 661 | n/a | 1 035 708 | 932 246 | 909 374 | 493 611 | 447 264 | 527 916 | 511 171 | 553 299 | 561 050 | 542 527 | 566 279 | 742 489 | 900 371 | 1 056 257 | 996 492 |
| capitalAuthorized | n/a | n/a | n/a | n/a | n/a | 300 | 300 | 300 | n/a | 300 | 300 | 300 | n/a | 300 | 300 | 300 | 300 | 300 | 300 | 300 | n/a | 300 | 300 | 300 | 300 | 300 | 420 | 420 | 486 | 486 | 486 | 600 | 600 | 600 | 600 | 600 |
| capitalAdditional | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0 | n/a | n/a | 0 | 0 | n/a | n/a | 0 | n/a | 1 100 000 | 1 100 000 | 1 100 000 | 1 100 000 | n/a | 1 100 000 | 1 100 000 | 2 543 580 | 2 926 115 | 2 926 115 | 2 926 795 | 2 926 795 | 10 073 210 | 10 073 209 | 10 073 209 | 20 888 180 | 20 888 180 | 20 888 180 | 20 888 180 | 20 888 180 |
| capitalRetainedProfit | n/a | n/a | n/a | n/a | n/a | 530 051 | 535 108 | 552 435 | n/a | 715 256 | 737 038 | 759 533 | n/a | 935 247 | 1 071 645 | 1 111 221 | 129 468 | 150 343 | 177 633 | 200 179 | n/a | 183 363 | 273 597 | 246 570 | 342 363 | 351 795 | 362 888 | 376 891 | 441 129 | 452 702 | 516 746 | 530 815 | 1 843 613 | 1 903 083 | 1 955 310 | 1 987 187 |
| capitalTreasuryShares | n/a | n/a | n/a | n/a | 0 | 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 | 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 | 366 595 | -384 855 | -197 733 | -567 275 | n/a | -243 958 | -388 758 | 367 352 | n/a | -282 924 | -363 153 | -169 084 | 1 967 558 | -862 720 | -1 809 384 | -2 548 349 | n/a | 526 721 | 545 028 | -1 955 189 | -714 322 | -1 326 086 | -37 203 | -1 101 357 | 7 708 068 | -9 643 472 | -8 954 428 | -9 474 018 | -6 553 763 | -2 293 649 | -3 196 223 | -2 924 752 |
| netChangeAccountsReceivable | n/a | n/a | n/a | n/a | 177 601 | -1 468 463 | -280 866 | -85 521 | n/a | -1 864 403 | -1 921 531 | -1 998 272 | n/a | -2 161 124 | -857 312 | -911 760 | -1 110 491 | -736 238 | 162 687 | 861 389 | n/a | -2 625 045 | -3 524 862 | -3 662 500 | -1 091 041 | -2 110 647 | -454 700 | 11 865 797 | 12 604 810 | -3 511 315 | -5 274 827 | -6 901 318 | -12 037 199 | 229 652 | -267 359 | 531 668 |
| netChangeReserves | n/a | n/a | n/a | n/a | 399 498 | -32 473 | 626 675 | 490 182 | n/a | -85 485 | 54 033 | 193 564 | n/a | -152 325 | -216 689 | 130 243 | -341 040 | -125 319 | 259 807 | 702 735 | n/a | 159 500 | -290 351 | -476 644 | -333 286 | 759 625 | 811 009 | 805 516 | 1 073 265 | -549 267 | -628 575 | 274 082 | -225 940 | -958 794 | -1 013 033 | -824 682 |
| netChangeAccountsPayable | n/a | n/a | n/a | n/a | n/a | -429 327 | 543 912 | 1 159 278 | n/a | -2 590 163 | -2 073 265 | -1 995 419 | n/a | -3 600 878 | -2 244 775 | -3 397 243 | 817 584 | -3 202 496 | -1 642 333 | -3 106 123 | n/a | -4 105 069 | -7 138 393 | -8 021 283 | -6 544 123 | -2 666 059 | -1 076 479 | 708 399 | 6 710 538 | -8 259 955 | -7 196 475 | -5 187 458 | n/a | -4 534 205 | -4 688 833 | -4 946 689 |
| Показатель | 2016 q1-4 | 2017 q1-2 | 2017 q1-3 | 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 | 7446 | 7448 | 7449 | n/a | 7452 | 7454 | n/a | 7459 | 7460 | 7461 | 7463 | 7464 | n/a | 7471 | 7472 | 7473 | 7475 | 7476 | 7884 | 8887 | 9189 | 9444 | 12255 | 14826 |
| reportIdAsPrev | 7446 | 7448 | 7449 | 7449 | 7452 | 7454 | 7452 | 7459 | 7460 | 7461 | 7463 | 7464 | 7464 | 7471 | 7472 | 7473 | 7475 | 7476 | 7884 | 8887 | 9189 | 9444 | 12255 | 14826 | 14826 | n/a | n/a |
| updated_at | 2026-01-16 11:39:05 | 2026-01-20 20:37:34 | 2026-01-20 20:37:36 | 2026-01-20 20:37:36 | 2026-01-20 20:37:34 | 2026-01-20 20:37:36 | 2026-01-20 20:37:32 | 2026-01-20 20:37:32 | 2026-01-20 20:37:35 | 2026-01-20 20:37:53 | 2026-01-20 20:37:32 | 2026-01-20 20:37:35 | 2026-01-20 20:37:53 | 2026-02-10 06:13:18 | 2026-02-10 06:13:19 | 2026-02-10 06:13:20 | 2026-02-10 06:13:21 | 2026-02-10 06:13:21 | 2026-02-10 06:13:22 | 2026-02-10 06:13:24 | 2026-02-10 06:13:24 | 2026-02-10 06:13:25 | 2026-02-10 06:13:27 | 2026-02-10 06:13:28 | 2026-02-10 06:13:28 | 2026-02-10 06:13:27 | 2026-02-10 06:13:28 |
| INCOME STATEMENT | |||||||||||||||||||||||||||
| Revenue | n/a | 13 251 732 | 19 916 980 | n/a | 15 211 062 | 24 172 992 | n/a | 15 331 243 | 24 449 586 | 41 287 859 | 20 108 558 | 30 837 571 | 48 738 913 | 21 722 955 | 33 127 531 | 51 718 041 | 20 231 790 | 26 052 292 | 35 663 836 | 14 098 814 | 21 304 882 | 33 687 512 | 13 062 194 | 20 313 486 | 32 708 975 | 10 236 836 | 15 348 635 |
| GrossProfit | 4 627 473 | 2 048 421 | 3 069 653 | 4 845 677 | 2 184 372 | 3 468 618 | n/a | 2 540 871 | 3 779 263 | 5 772 834 | 2 833 262 | 4 132 537 | 6 180 988 | 2 649 970 | 4 268 573 | 6 664 340 | 3 382 575 | 5 440 685 | 7 309 839 | 2 928 142 | 4 585 498 | 7 279 353 | 4 090 319 | 6 022 916 | 8 627 379 | 2 531 772 | 4 076 275 |
| OperatingIncome | 322 573 | 121 739 | 296 501 | 538 680 | 135 974 | 252 136 | n/a | 240 853 | 256 077 | 960 426 | 349 198 | 458 259 | 859 617 | 206 339 | 353 331 | 804 797 | 543 542 | 630 281 | 220 136 | 30 718 | 360 732 | 732 253 | 722 866 | 665 127 | 478 369 | 124 966 | 138 992 |
| BeforeTaxIncome | 160 210 | 55 768 | 84 779 | 164 148 | 53 415 | 77 190 | n/a | 48 819 | 80 991 | 279 478 | 196 142 | 247 001 | 363 190 | 65 115 | 96 930 | 182 837 | 156 249 | 126 634 | 211 136 | 76 182 | 100 707 | 183 749 | 110 619 | 132 449 | 1 396 209 | 169 140 | 221 231 |
| NetIncome | 120 865 | 40 716 | 61 160 | 119 463 | 36 419 | 53 735 | n/a | 32 099 | 54 595 | 211 733 | 154 975 | 194 550 | 281 815 | 48 165 | 70 711 | 133 527 | 119 549 | 91 688 | 187 482 | 20 525 | 34 528 | 98 766 | 75 617 | 89 686 | 1 402 484 | 111 697 | 143 574 |
| costOfSales | -23 651 993 | -11 203 311 | -16 847 327 | -25 902 257 | -13 026 690 | -20 704 374 | n/a | -12 790 372 | -20 670 323 | -35 515 025 | -17 275 296 | -26 705 034 | -42 557 925 | -19 072 985 | -28 858 958 | -45 053 701 | -16 849 215 | -20 611 607 | -28 353 997 | -11 170 672 | -16 719 384 | -26 408 159 | -8 971 875 | -14 290 570 | -24 081 596 | -7 705 064 | -11 272 360 |
| commercialGeneralAdminCosts | -4 304 900 | -1 926 682 | -2 773 152 | -4 306 997 | -2 048 398 | -3 216 482 | n/a | -2 300 018 | -3 523 186 | -4 812 408 | -2 484 064 | -3 674 278 | -5 321 371 | -2 443 631 | -3 915 242 | -5 859 543 | -2 839 033 | -4 810 404 | -7 089 703 | -2 897 424 | -4 224 766 | -6 547 100 | -3 367 453 | -5 357 789 | -8 149 010 | -2 406 806 | -3 937 283 |
| FinancialIncome | -198 979 | -122 953 | -200 594 | -290 473 | -100 880 | -142 226 | n/a | 2 840 | -47 988 | -160 505 | -35 826 | -27 332 | -60 459 | -88 442 | -169 722 | -282 775 | 71 510 | -4 971 | -81 281 | -177 854 | -497 399 | -952 760 | -601 538 | -648 214 | 1 689 449 | 2 386 659 | 3 157 049 |
| PercentProfit | 12 474 | 17 960 | 35 237 | 76 324 | 169 728 | 292 776 | n/a | 284 654 | 480 383 | 660 793 | 396 361 | 622 254 | 858 330 | 420 936 | 663 206 | 897 463 | 525 532 | 720 018 | 963 834 | 465 908 | 657 381 | 857 112 | 1 086 158 | 2 106 817 | 5 154 206 | 4 666 218 | 6 796 230 |
| PercentLoss | -211 453 | -140 913 | -235 831 | -366 797 | -270 608 | -435 002 | n/a | -281 814 | -528 371 | -821 298 | -432 187 | -649 586 | -918 789 | -509 378 | -832 928 | -1 180 238 | -454 022 | -724 989 | -1 045 115 | -643 762 | -1 154 780 | -1 809 872 | -1 687 696 | -2 755 031 | -3 464 757 | -2 279 559 | -3 639 181 |
| BALANCE STATEMENT | |||||||||||||||||||||||||||
| TotalEquity | 379 541 | 499 004 | 499 004 | 499 004 | 535 423 | 552 750 | n/a | 737 353 | 759 848 | 916 986 | 1 071 960 | 1 111 536 | 1 229 783 | 1 277 948 | 1 300 494 | 1 255 196 | 1 373 912 | 2 790 465 | 3 268 793 | 3 290 118 | 3 304 122 | 10 514 840 | 10 590 456 | 21 419 610 | 22 732 408 | 22 844 105 | 22 875 982 |
| TotalAssets | n/a | 11 582 856 | 11 582 856 | n/a | 13 377 705 | 15 111 331 | n/a | 16 610 673 | 18 120 739 | 18 155 976 | 19 879 021 | 19 634 810 | 22 644 958 | 25 607 139 | 26 940 573 | 27 877 042 | 20 383 414 | 22 820 128 | 27 927 077 | 33 609 858 | 35 157 316 | 50 031 289 | 43 525 537 | 56 285 674 | 55 771 001 | 55 300 722 | 59 866 716 |
| DeferredTaxAssets | n/a | n/a | n/a | 10 | 24 | 40 | n/a | 132 | 187 | n/a | 2 794 | 14 714 | 3 684 | 3 699 | 3 569 | n/a | 259 142 | 270 880 | 266 256 | 267 769 | 264 164 | 279 865 | 261 168 | 277 112 | 521 306 | 598 560 | 584 653 |
| DeferredTaxLiabilities | n/a | n/a | n/a | n/a | 3 299 | 3 311 | n/a | 3 206 | 2 839 | n/a | 5 272 | 17 210 | 6 289 | 6 747 | 7 268 | n/a | 259 633 | 260 132 | 234 562 | 251 750 | 252 846 | 252 176 | 249 913 | 268 888 | 455 615 | 583 303 | 586 646 |
| NetDebt | 1 928 727 | n/a | n/a | 1 164 688 | 1 981 486 | 2 224 518 | 1 138 651 | 2 463 614 | 2 398 523 | 457 129 | 1 395 407 | 2 758 059 | -1 971 044 | 5 368 041 | 8 337 408 | 101 772 | 1 210 103 | 4 527 108 | 5 892 237 | 10 822 724 | 11 292 103 | -1 476 716 | 2 817 203 | -10 341 731 | -21 074 091 | -18 309 562 | -17 189 907 |
| totalDebt | n/a | n/a | n/a | 1 813 117 | 2 432 182 | 2 305 672 | n/a | 2 569 749 | 3 260 768 | n/a | 1 925 459 | 3 482 180 | 889 719 | 6 419 420 | 8 649 822 | n/a | 4 602 254 | 5 419 042 | 8 025 038 | 12 918 322 | 12 323 547 | 8 364 153 | 3 703 644 | -9 974 880 | -17 786 985 | -18 218 679 | -16 827 553 |
| cash_equivalents | n/a | n/a | n/a | 648 429 | 450 696 | 81 154 | n/a | 106 135 | 862 245 | n/a | 530 052 | 724 121 | 2 860 763 | 1 051 379 | 312 414 | n/a | 3 392 151 | 891 934 | 2 132 801 | 2 095 598 | 1 031 444 | 9 840 869 | 886 441 | 366 851 | 3 287 106 | 90 883 | 362 354 |
| investments | n/a | n/a | n/a | 2 656 003 | 3 122 694 | 4 401 161 | n/a | 5 948 896 | 6 714 556 | n/a | 8 003 167 | 7 304 410 | 8 625 516 | 7 612 680 | 8 111 244 | n/a | 4 882 088 | 5 763 695 | 6 146 065 | 7 666 133 | 8 194 584 | 13 804 324 | 19 216 180 | 32 735 520 | 36 170 066 | 40 351 758 | 43 946 537 |
| credit | n/a | n/a | n/a | 4 469 120 | 5 554 876 | 6 706 833 | n/a | 8 518 645 | 9 975 324 | n/a | 9 928 626 | 10 786 590 | 9 515 235 | 14 032 100 | 16 761 066 | n/a | 9 484 342 | 11 182 737 | 14 171 103 | 20 584 455 | 20 518 131 | 22 168 477 | 22 919 824 | 22 760 640 | 18 383 081 | 22 133 079 | 27 118 984 |
| shorttermAccountsReceivable | n/a | n/a | n/a | 6 146 241 | 5 865 375 | 6 060 720 | n/a | 5 665 653 | 5 588 912 | n/a | 7 266 960 | 7 212 512 | 7 013 781 | 7 176 468 | 7 875 170 | n/a | 6 062 968 | 5 925 330 | 8 496 789 | 8 042 089 | 20 362 586 | 21 101 599 | 15 826 772 | 14 200 281 | 9 064 400 | 8 797 041 | 9 596 068 |
| shorttermReserves | n/a | n/a | n/a | 1 440 521 | 2 067 196 | 1 930 703 | n/a | 1 385 205 | 1 524 736 | n/a | 1 144 141 | 1 491 073 | 1 019 790 | 1 279 597 | 1 722 525 | n/a | 2 150 475 | 1 964 182 | 2 107 540 | 2 918 549 | 2 913 056 | 3 180 805 | 2 552 230 | 3 454 887 | 2 954 865 | 1 941 832 | 2 130 183 |
| PropertyPlantEquipment | n/a | n/a | n/a | 122 632 | 222 787 | 213 108 | n/a | 184 914 | 183 066 | n/a | 289 687 | 294 758 | 296 256 | 389 564 | 457 193 | n/a | 1 101 490 | 1 055 083 | 1 012 528 | 1 025 381 | 985 690 | 1 046 668 | 986 258 | 995 131 | 1 249 865 | 1 802 557 | 1 736 184 |
| longtermOtherInvestments | n/a | n/a | n/a | n/a | 1 311 658 | 1 998 816 | n/a | 2 894 193 | 2 856 242 | n/a | 2 123 549 | 2 144 218 | 2 362 723 | 7 168 039 | 7 542 987 | n/a | 1 745 200 | 6 195 184 | 6 923 965 | 10 478 779 | 345 085 | 134 040 | 3 233 525 | 3 649 286 | 1 610 227 | 744 083 | 609 469 |
| 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 | n/a | n/a | 21 991 | 30 890 | 23 863 | 23 190 | 1 078 | 1 261 | 45 153 | 43 003 | 41 481 |
| shorttermLiabilitiesTradePayables | n/a | n/a | n/a | n/a | 7 045 821 | 7 661 187 | n/a | 7 176 465 | 7 254 311 | n/a | 8 625 000 | 7 472 532 | 11 687 359 | 10 045 026 | 8 581 236 | n/a | 8 164 179 | 7 281 289 | 8 758 449 | 7 681 970 | 9 466 848 | 15 468 987 | 8 272 512 | 10 281 529 | n/a | 7 946 807 | 7 430 496 |
| shorttermLiabilitiesCredit | n/a | n/a | n/a | 1 769 120 | 2 854 876 | 4 006 833 | n/a | 6 168 645 | 7 625 324 | n/a | 7 578 626 | 8 436 590 | 3 215 235 | 7 732 100 | 10 461 066 | n/a | 4 690 648 | 6 389 043 | 12 141 691 | 13 084 455 | 13 282 837 | 15 197 889 | 14 128 648 | 14 234 169 | 12 383 081 | 22 133 079 | 27 118 984 |
| longtermLiabilitiesCredit | n/a | n/a | n/a | 2 700 000 | 2 700 000 | 2 700 000 | n/a | 2 350 000 | 2 350 000 | n/a | 2 350 000 | 2 350 000 | 6 300 000 | 6 300 000 | 6 300 000 | n/a | 4 793 694 | 4 793 694 | 2 029 412 | 7 500 000 | 7 235 294 | 6 970 588 | 8 791 176 | 8 526 471 | 6 000 000 | n/a | n/a |
| longtermLiabilitiesOther | n/a | n/a | n/a | 26 931 | 106 173 | 67 125 | n/a | 85 580 | 76 098 | n/a | 146 954 | 156 972 | 130 919 | 151 417 | 215 661 | n/a | 932 246 | 909 374 | 493 611 | 527 916 | 511 171 | 553 299 | 542 527 | 566 279 | 742 489 | 1 056 257 | 996 492 |
| capitalAuthorized | n/a | n/a | n/a | n/a | 300 | 300 | n/a | 300 | 300 | n/a | 300 | 300 | 300 | 300 | 300 | n/a | 300 | 300 | 300 | 420 | 420 | 486 | 486 | 600 | 600 | 600 | 600 |
| capitalAdditional | n/a | n/a | n/a | n/a | n/a | 0 | n/a | 0 | 0 | n/a | 0 | n/a | 1 100 000 | 1 100 000 | 1 100 000 | n/a | 1 100 000 | 2 543 580 | 2 926 115 | 2 926 795 | 2 926 795 | 10 073 210 | 10 073 209 | 20 888 180 | 20 888 180 | 20 888 180 | 20 888 180 |
| capitalRetainedProfit | n/a | n/a | n/a | n/a | 535 108 | 552 435 | n/a | 737 038 | 759 533 | n/a | 1 071 645 | 1 111 221 | 129 468 | 177 633 | 200 179 | n/a | 273 597 | 246 570 | 342 363 | 362 888 | 376 891 | 441 129 | 516 746 | 530 815 | 1 843 613 | 1 955 310 | 1 987 187 |
| capitalTreasuryShares | n/a | n/a | n/a | 0 | 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 | n/a | n/a | n/a | n/a |
| OTHER UNSORTED | |||||||||||||||||||||||||||
| netChangeCash | n/a | n/a | n/a | 366 595 | -197 733 | -567 275 | n/a | -388 758 | 367 352 | n/a | -363 153 | -169 084 | 1 967 558 | -1 809 384 | -2 548 349 | n/a | 545 028 | -1 955 189 | -714 322 | -37 203 | -1 101 357 | 7 708 068 | -8 954 428 | -9 474 018 | -6 553 763 | -3 196 223 | -2 924 752 |
| netChangeAccountsReceivable | n/a | n/a | n/a | 177 601 | -280 866 | -85 521 | n/a | -1 921 531 | -1 998 272 | n/a | -857 312 | -911 760 | -1 110 491 | 162 687 | 861 389 | n/a | -3 524 862 | -3 662 500 | -1 091 041 | -454 700 | 11 865 797 | 12 604 810 | -5 274 827 | -6 901 318 | -12 037 199 | -267 359 | 531 668 |
| netChangeReserves | n/a | n/a | n/a | 399 498 | 626 675 | 490 182 | n/a | 54 033 | 193 564 | n/a | -216 689 | 130 243 | -341 040 | 259 807 | 702 735 | n/a | -290 351 | -476 644 | -333 286 | 811 009 | 805 516 | 1 073 265 | -628 575 | 274 082 | -225 940 | -1 013 033 | -824 682 |
| netChangeAccountsPayable | n/a | n/a | n/a | n/a | 543 912 | 1 159 278 | n/a | -2 073 265 | -1 995 419 | n/a | -2 244 775 | -3 397 243 | 817 584 | -1 642 333 | -3 106 123 | n/a | -7 138 393 | -8 021 283 | -6 544 123 | -1 076 479 | 708 399 | 6 710 538 | -7 196 475 | -5 187 458 | n/a | -4 688 833 | -4 946 689 |