Discounted Cash Flow Rating
Strong Sell
Return on Equity Rating
Strong Buy
Debt to Equity Rating
Strong Buy
Price to Earnings Rating
Neutral
Analyst Rating
Buy
Wall Street Data Solutions Rating
Neutral
B
Valneva SE American Depositary Shares (VALN)
Valneva SE is a vaccine company focused on developing life-saving vaccines. Its portfolio includes two vaccines for travelers. The segments of the group are Commercialized vaccines which relate to marketed vaccines, the group's vaccines IXIARO/JESPECT, DUKORAL, & third-party products; Covid includes development, manufacturing, & distribution related to the COVID-19 vaccine, Vaccine candidates which relate to research and development programs to generate new approvable products to generate future cash flows from product sales through partnering with pharmaceutical companies; & Technologies and services which relate to services and inventions at a commercialization stage. The majority is from the Commercialized vaccines segment & geographically from the United States.
Current Price
---.--
% Change Today
0.00%
Change Amt. Today
0.00
Active Status
Active
Listing Date
05/06/2021
Market Cap
539,787,153
Shares Outstanding
138,900,000
Weighted SO
69,393,910
Total Employees
N/A
Upcoming Earnings
09/19/2024
Beta
0.9710
Last Div
0.0000
Range
6.39-14.94
Chg
-0.0818
Avg Vol
7224
Mkt Cap
539787153
Exch
NASDAQ
Country
FR
Phone
33 2 28 07 37 10
DCF Diff
13.8431
DCF
-6.0031
Div Yield
0.0000
P/S
3.2502
EV Multiple
-6.0550
P/FV
5.8792
Div Yield %
0.0000
P/E
-30.1656
PEG
-3.5739
Payout
0.0000
Current Ratio
2.6262
Quick Ratio
2.1494
Cash Ratio
1.2822
DSO
73.8773
DIO
192.4832
Op Cycle
266.3605
DPO
33.5832
CCC
232.7772
Gross Margin
0.3854
Op Margin
-0.6774
Pretax Margin
-0.1723
Net Margin
-0.2149
Eff Tax Rate
-0.2470
ROA
-0.0695
ROE
-0.2021
ROCE
-0.2806
NI/EBT
1.2470
EBT/EBIT
0.2544
EBIT/Rev
-0.6774
Debt Ratio
0.3925
D/E
1.1012
LT Debt/Cap
0.4912
Total Debt/Cap
0.5241
Int Coverage
-3.8652
CF/Debt
-1.1842
Equity Multi
2.8060
Rec Turnover
4.9406
Pay Turnover
10.8685
Inv Turnover
1.8963
FA Turnover
0.9634
Asset Turnover
0.3232
OCF/Share
-1.5623
FCF/Share
-1.6439
Cash/Share
0.9469
OCF/Sales
-1.4380
FCF/OCF
1.0522
CF Coverage
-1.1842
ST Coverage
-9.6122
CapEx Coverage
-19.1564
Div&CapEx Cov
-19.1564
P/BV
5.8792
P/B
5.8792
P/S
3.2502
P/E
-30.1656
P/FCF
-2.1480
P/OCF
-4.5085
P/CF
-4.5085
PEG
-3.5739
P/S
3.2502
EV Multiple
-6.0550
P/FV
5.8792
DPS
0.0000
Latest Headlines (EST)
Revenue Product Segmentation
2018 | 2019 | 2020 | 2022 | 2023 | 2024 | 2024 | |
---|---|---|---|---|---|---|---|
Revenue | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXXX | ▼ 41.90M | ▼ 32.75M |
Cost Of Revenue | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▼ 26.07M | ▼ 22.16M |
Gross Profit | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▼ -XXXXXXXX | ▲ 15.83M | ▼ 10.59M |
Gross Profit Ratio | X.XXXXXXXXXX | ▼ X.XXXXXXXXXX | ▼ X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | ▼ -X.XXXXXXXXXX | ▲ 0.38 | ▼ 0.32 |
Research And Development Expenses | -XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▼ 17.67M | ▼ 13.13M |
General And Administrative Expenses | XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▼ XXXXXXXX | ▲ 12.73M | ▼ 11.67M |
Selling And Marketing Expenses | -XXXXXXX | ▲ -XXXXXXX | ▼ -XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXXX | ▲ 14.83M | ▼ 11.33M |
Selling General And Administrative Expenses | XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ 27.57M | ▼ 23.00M |
Other Expenses | XXXXXXXX | ▼ XXXXXXXX | ▼ XXXXXXXX | ▼ -XXXXXXX | ▲ -XXXXXXX | ▲ 0.00 | 0.00 |
Operating Expenses | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▼ 45.24M | ▼ 36.13M |
Cost And Expenses | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▼ 71.31M | ▼ 58.29M |
Interest Income | XXXXX | ▼ -XXXXXXX | ▲ -XXXXXX | ▲ XXXX | ▲ XXXXXX | ▲ 486.00K | ▼ 266.00K |
Interest Expense | XXXXXX | ▼ XXXXXX | ▼ -XXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ 10.85M | ▼ 7.05M |
Depreciation And Amortization | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXX | ▲ XXXXXX | ▲ 4.96M | ▼ 2.94M |
Ebitda | XXXXXXX | ▼ XXXXXXX | ▼ XXXXXX | ▲ XXXXXXXXX | ▼ -XXXXXXXX | ▲ -24.45M | ▲ -22.36M |
Ebitda Ratio | X.XXXXXXXXXX | ▼ X.XXXXXXXXXX | ▼ X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | ▼ -X.XXXXXXXXXX | ▼ -0.58 | ▼ -0.68 |
Operating Income | XXXXXXX | ▼ XXXXXXX | ▼ -XXXXXXX | ▲ XXXXXXXXX | ▼ -XXXXXXXX | ▲ -29.41M | ▲ -25.54M |
Operating Income Ratio | X.XXXXXXXXX | ▼ X.XXXXXXXXX | ▼ -X.XXXXXXXXX | ▲ X.XXXXXXXXX | ▼ -X.XXXXXXXXX | ▼ -0.70 | ▼ -0.78 |
Total Other Income Expenses Net | XXXXXX | ▼ -XXXXXX | ▲ XXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ 1.15M | ▲ 84.46M |
Income Before Tax | XXXXXXX | ▼ XXXXXXX | ▼ -XXXXXXX | ▲ XXXXXXXXX | ▼ -XXXXXXXX | ▲ -28.26M | ▲ 58.92M |
Income Before Tax Ratio | X.XXXXXXXXXX | ▼ X.XXXXXXXXXX | ▼ -X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | ▼ -X.XXXXXXXXXX | ▼ -0.67 | ▲ 1.80 |
Income Tax Expense | XXXXXXX | ▼ XXXXXX | ▼ XXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ 3.90M | ▼ 9.00K |
Net Income | XXXXXXX | ▼ XXXXXX | ▼ -XXXXXXX | ▲ XXXXXXXXX | ▼ -XXXXXXXX | ▲ -32.16M | ▲ 58.91M |
Net Income Ratio | X.XXXXXXXXXX | ▼ X.XXXXXXXXXX | ▼ -X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | ▼ -X.XXXXXXXXXX | ▼ -0.77 | ▲ 1.80 |
Eps | X.XX | ▼ X.XX | ▼ -X.XX | ▲ X.XX | ▼ -X.XX | ▲ -0.23 | ▲ 0.42 |
Eps Diluted | X.XX | ▼ X.XX | ▼ -X.XX | ▲ X.XX | ▼ -X.XX | ▲ -0.23 | ▲ 0.42 |
Weighted Average Shs Out | XXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▲ 138.79M | ▼ 138.79M |
Weighted Average Shs Out Dil | XXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▲ 138.79M | ▼ 138.79M |
Link | View | View | View | View | View | View | View |
Final Link | View | View | View | View | View | View | View |
2018 | 2019 | 2020 | 2022 | 2023 | 2024 | 2024 | |
---|---|---|---|---|---|---|---|
Cash And Cash Equivalents | XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXXX | ▼ 126.08M | ▲ 176.64M |
Short Term Investments | X | X | X | X | X | 0.00 | 0.00 |
Cash And Short Term Investments | XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXXX | ▼ 126.08M | ▲ 176.64M |
Net Receivables | XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ 41.65M | ▼ 27.29M |
Inventory | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXX | ▲ 44.47M | ▲ 48.59M |
Other Current Assets | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ 50.63M | ▲ 53.73M |
Total Current Assets | XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXXX | ▼ 262.82M | ▲ 306.24M |
Property Plant Equipment Net | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXXX | ▲ 156.59M | ▼ 155.96M |
Goodwill | X | X | X | X | X | 0.00 | 0.00 |
Intangible Assets | XXXXXXXX | ▼ XXXXXXXX | ▼ XXXXXXXX | ▼ XXXXXXXX | ▼ XXXXXXXX | ▼ 25.57M | ▼ 24.85M |
Goodwill And Intangible Assets | XXXXXXXX | ▼ XXXXXXXX | ▼ XXXXXXXX | ▼ XXXXXXXX | ▼ XXXXXXXX | ▼ 25.57M | ▼ 24.85M |
Long Term Investments | XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▼ XXXXXXX | ▼ X | 0.00 | 0.00 |
Tax Assets | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXX | ▲ 15.92M | ▼ 7.01M |
Other Non Current Assets | XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▼ XXXXXXX | ▲ 8.49M | ▲ 8.77M |
Total Non Current Assets | XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXXX | ▲ 206.57M | ▼ 196.59M |
Other Assets | X | X | X | ▼ -XXXX | ▲ X | 0.00 | 0.00 |
Total Assets | XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXXX | ▼ 469.39M | ▲ 502.83M |
Account Payables | XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▼ 17.56M | ▲ 33.51M |
Short Term Debt | XXXXXXXX | ▼ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ 46.96M | ▼ 25.09M |
Tax Payables | XXXXXXX | ▲ XXXXXXX | ▼ X | ▲ XXXXX | ▲ XXXXXXXX | ▼ 632.00K | ▲ 746.00K |
Deferred Revenue | XXXXXXXX | ▼ XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXX | ▼ 5.70M | ▼ 5.29M |
Other Current Liabilities | XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXXX | ▼ 88.64M | ▼ 52.20M |
Total Current Liabilities | XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXXX | ▼ 158.86M | ▼ 116.09M |
Long Term Debt | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ 132.77M | ▲ 159.04M |
Deferred Revenue Non Current | XXXXXXX | ▲ XXXXXXX | ▼ XXXXX | ▲ XXXXXXX | ▼ X | ▲ 29.09M | ▼ 27.55M |
Deferred Tax Liabilities Non Current | X | ▲ XXXXXX | ▼ XXXXXX | ▲ XXXXXXX | ▼ XXXXXX | ▲ 12.97M | ▼ 3.70M |
Other Non Current Liabilities | -XXXX | ▲ XXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXX | ▼ 7.46M | ▼ 7.23M |
Total Non Current Liabilities | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXXX | ▲ 182.28M | ▲ 197.52M |
Other Liabilities | X | X | X | X | X | 0.00 | 0.00 |
Capital Lease Obligations | XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▼ 29.09M | ▼ 27.55M |
Total Liabilities | XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXXX | ▼ 341.14M | ▼ 313.60M |
Preferred Stock | X | X | X | X | X | 0.00 | 0.00 |
Common Stock | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ 20.84M | ▲ 20.89M |
Retained Earnings | -XXXXXXXXX | ▼ -XXXXXXXXX | ▼ -XXXXXXXXX | ▼ -XXXXXXXXX | ▼ -XXXXXXXXX | ▼ -551.68M | ▲ -492.77M |
Accumulated Other Comprehensive Income Loss | -XXXXXXXX | ▲ -XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ 65.73M | ▲ 67.16M |
Other Total Stockholders Equity | XXXXXXXXX | ▼ XXXXXXXXX | ▼ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▼ 593.36M | ▲ 593.95M |
Total Stockholders Equity | XXXXXXXXX | ▼ XXXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▼ 128.25M | ▲ 189.23M |
Total Equity | XXXXXXXXX | ▼ XXXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▼ 128.25M | ▲ 189.23M |
Total Liabilities And Stockholders Equity | XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXXX | ▼ 469.39M | ▲ 502.83M |
Minority Interest | X | X | X | X | X | 0.00 | 0.00 |
Total Liabilities And Total Equity | XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXXX | ▼ 469.39M | ▲ 502.83M |
Total Investments | XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▼ XXXXXXX | ▼ X | 0.00 | 0.00 |
Total Debt | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ 208.82M | ▲ 211.67M |
Net Debt | -XXXXXXXX | ▲ XXXXXXXX | ▼ -XXXXXXXX | ▼ -XXXXXXXXX | ▲ -XXXXXXXXX | ▲ 82.74M | ▼ 35.03M |
Link | View | View | View | View | View | View | View |
Final Link | View | View | View | View | View | View | View |
2018 | 2019 | 2020 | 2022 | 2023 | 2024 | 2024 | |
---|---|---|---|---|---|---|---|
Net Income | XXXXXXX | ▼ XXXXXX | ▼ -XXXXXXX | ▲ XXXXXXXXX | ▼ -XXXXXXXX | ▲ -32.16M | ▲ 58.91M |
Depreciation And Amortization | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ 14.32M | ▼ 0.00 |
Deferred Income Tax | -XXXXXXX | ▲ -XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▼ -XXXXXXX | ▲ 1.70M | ▼ 0.00 |
Stock Based Compensation | XXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXXX | ▼ X | ▲ 3.45M | ▼ 0.00 |
Change In Working Capital | -XXXXXXX | ▲ -XXXXXX | ▲ XXXXXXXXX | ▼ -XXXXXXXXX | ▲ -XXXXXXXX | ▼ -52.24M | ▲ -10.92M |
Accounts Receivables | XXXXXXX | ▼ -XXXXXXXX | ▼ -XXXXXXXX | ▲ -XXXXXXXX | ▲ XXXXXXXX | ▼ -2.86M | ▲ 0.00 |
Inventory | -XXXXXXX | ▲ XXXXXXX | ▼ XXXXXX | ▼ -XXXXXXXX | ▲ XXXXXXXX | ▼ -9.17M | ▲ 0.00 |
Accounts Payables | X | X | X | X | ▼ -XXXXXXXX | ▲ 12.02M | ▼ 0.00 |
Other Working Capital | -XXXXXXX | ▲ -XXXXXX | ▲ XXXXXXXX | ▼ -XXXXXXXXX | ▲ -XXXXXXXX | ▼ -52.24M | ▲ -11.45M |
Other Non Cash Items | XXXXXXX | ▼ -XXXXXXX | ▼ -XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▼ -4.30M | ▼ -81.99M |
Net Cash Provided By Operating Activities | XXXXXXX | ▼ XXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▼ -XXXXXXXX | ▼ -69.23M | ▲ -34.00M |
Investments In Property Plant And Equipment | -XXXXXXX | ▼ -XXXXXXX | ▼ -XXXXXXXX | ▼ -XXXXXXXX | ▲ -XXXXXXX | ▲ -5.92M | ▲ -4.53M |
Acquisitions Net | X | X | X | X | ▲ XXXX | ▼ -10.88M | ▲ 146.00K |
Purchases Of Investments | X | X | X | X | X | 0.00 | 0.00 |
Sales Maturities Of Investments | X | X | X | X | X | 0.00 | 0.00 |
Other Investing Activities | XXXXX | ▼ XXXXX | ▼ XXXXX | ▼ XXXXX | ▲ XXXXXX | ▼ 1.00K | ▲ 90.83M |
Net Cash Used For Investing Activities | -XXXXXXX | ▼ -XXXXXXX | ▼ -XXXXXXXX | ▼ -XXXXXXXX | ▲ -XXXXXXX | ▼ -16.80M | ▲ 86.45M |
Debt Repayment | -XXXXXXX | ▲ -XXXXX | ▼ -XXXXXXX | ▲ -XXXXXX | ▼ -XXXXXX | ▼ -41.43M | ▲ -944.00K |
Common Stock Issued | XXXXXXXX | ▼ X | ▼ -XXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ 0.00 | 0.00 |
Common Stock Repurchased | -XXXXX | ▲ XXXXX | ▼ -XXXX | ▲ X | X | 0.00 | 0.00 |
Dividends Paid | X | X | X | X | X | 0.00 | 0.00 |
Other Financing Activities | -XXXXXXX | ▲ -XXXXXX | ▲ XXXXXXX | ▼ -XXXXXX | ▼ -XXXXXXX | ▲ 82.18M | ▼ -5.84M |
Net Cash Used Provided By Financing Activities | XXXXXXXX | ▼ -XXXXXX | ▲ -XXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ 40.75M | ▼ -1.62M |
Effect Of Forex Changes On Cash | XXXXXX | ▼ XXXXXX | ▼ XXXXXX | ▲ XXXXXXX | ▼ -XXXXXXX | ▲ 111.00K | ▼ -264.00K |
Net Change In Cash | XXXXXXXX | ▼ -XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▼ -45.17M | ▲ 50.56M |
Cash At End Of Period | XXXXXXXX | ▼ XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▼ XXXXXXXXX | ▼ 126.08M | ▲ 176.64M |
Cash At Beginning Of Period | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▲ XXXXXXXXX | ▼ 171.25M | ▼ 126.08M |
Operating Cash Flow | XXXXXXX | ▼ XXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▼ -XXXXXXXX | ▼ -69.23M | ▲ -34.00M |
Capital Expenditure | -XXXXXXX | ▼ -XXXXXXX | ▼ -XXXXXXXX | ▼ -XXXXXXXX | ▲ -XXXXXXX | ▲ -5.92M | ▲ -4.53M |
Free Cash Flow | XXXXXXX | ▼ -XXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▼ -XXXXXXXX | ▼ -75.15M | ▲ -38.53M |
Link | View | View | View | View | View | View | View |
Final Link | View | View | View | View | View | View | View |
Upgrade To Get Access
Lorem ipsum dolor sit amet, consectetur adipisicing elit. Dicta eveniet ex illo maxime minima numquam quibusdam reprehenderit temporibus vel, voluptatum? Delectus eos eveniet id iusto necessitatibus, neque porro unde voluptatibus. Aut blanditiis commodi, iste iure laborum pariatur temporibus. Atque distinctio dolore, doloremque eaque eius harum inventore laudantium quibusdam recusandae voluptatibus.