{"licence":"Free for personal research, with credit (Data by Shikshan Nivesh) and a link. API access, bulk files and commercial use need a licence.","licence_url":"https://shikshannivesh.com/data/licence","version":1,"symbol":"CVNA","kind":"industrial","as_of":"2026-07-29","definitions":[{"group":"Profitability","id":"roe","label":"Return on common equity (%)","formula":"100 * ni_common / avg(equity)"},{"group":"Profitability","id":"roa","label":"Return on assets (%)","formula":"100 * ni / avg(assets)"},{"group":"Profitability","id":"roc","label":"Return on capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(capital)"},{"group":"Profitability","id":"roic","label":"Return on invested capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(invested_capital)"},{"group":"Profitability","id":"gross_margin","label":"Gross margin (%)","formula":"100 * gp / rev"},{"group":"Profitability","id":"ebitda_margin","label":"EBITDA margin (%)","formula":"100 * ebitda / rev"},{"group":"Profitability","id":"op_margin","label":"Operating margin (%)","formula":"100 * ebit / rev"},{"group":"Profitability","id":"incr_op_margin","label":"Incremental operating margin (%)","formula":"100 * (ebit - ebit_prev) / (rev - rev_prev)"},{"group":"Profitability","id":"pretax_margin","label":"Pretax margin (%)","formula":"100 * pretax / rev"},{"group":"Profitability","id":"net_margin","label":"Profit margin (%)","formula":"100 * ni / rev"},{"group":"Profitability","id":"common_margin","label":"Net income to common margin (%)","formula":"100 * ni_common / rev"},{"group":"Profitability","id":"tax_rate_pct","label":"Effective tax rate (%)","formula":"100 * tax / pretax"},{"group":"Profitability","id":"payout","label":"Dividend payout ratio (%)","formula":"100 * div_paid / ni_common"},{"group":"Profitability","id":"sgr","label":"Sustainable growth rate (%)","formula":"100 * (ni_common / avg(equity)) * (1 - div_paid / ni_common)"},{"group":"Credit","id":"total_debt","label":"Total debt","formula":"total_debt"},{"group":"Credit","id":"st_debt","label":"Short-term debt","formula":"st_debt"},{"group":"Credit","id":"lt_debt","label":"Long-term debt","formula":"ltd"},{"group":"Credit","id":"debt_ebitda","label":"Total debt / EBITDA","formula":"total_debt / ebitda"},{"group":"Credit","id":"net_debt_ebitda","label":"Net debt / EBITDA","formula":"net_debt / ebitda"},{"group":"Credit","id":"debt_ebit","label":"Total debt / EBIT","formula":"total_debt / ebit"},{"group":"Credit","id":"net_debt_ebit","label":"Net debt / EBIT","formula":"net_debt / ebit"},{"group":"Credit","id":"ebitda_int","label":"EBITDA / interest expense","formula":"ebitda / int_exp"},{"group":"Credit","id":"ebitda_capex_int","label":"(EBITDA - capex) / interest expense","formula":"(ebitda - capex) / int_exp"},{"group":"Credit","id":"ebit_int","label":"EBIT / interest expense","formula":"ebit / int_exp"},{"group":"Credit","id":"int_exp","label":"Interest expense","formula":"int_exp"},{"group":"Credit","id":"equity_assets","label":"Common equity / total assets (%)","formula":"100 * equity / assets"},{"group":"Credit","id":"ltd_equity","label":"Long-term debt / equity (%)","formula":"100 * ltd / equity"},{"group":"Credit","id":"ltd_capital","label":"Long-term debt / capital (%)","formula":"100 * ltd / capital"},{"group":"Credit","id":"ltd_assets","label":"Long-term debt / total assets (%)","formula":"100 * ltd / assets"},{"group":"Credit","id":"debt_equity","label":"Total debt / equity (%)","formula":"100 * total_debt / equity"},{"group":"Credit","id":"debt_capital","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Credit","id":"debt_assets","label":"Total debt / total assets (%)","formula":"100 * total_debt / assets"},{"group":"Credit","id":"net_debt_equity","label":"Net debt / equity","formula":"net_debt / equity"},{"group":"Credit","id":"net_debt_capital","label":"Net debt / capital (%)","formula":"100 * net_debt / capital"},{"group":"Credit","id":"ebitda","label":"EBITDA","formula":"ebitda"},{"group":"Credit","id":"ebitda_capex","label":"EBITDA - capex","formula":"ebitda - capex"},{"group":"Credit","id":"ebit","label":"Operating income (EBIT)","formula":"ebit"},{"group":"Liquidity","id":"cash_ratio","label":"Cash ratio","formula":"cash_sti / cl"},{"group":"Liquidity","id":"current_ratio","label":"Current ratio","formula":"ca / cl"},{"group":"Liquidity","id":"quick_ratio","label":"Quick ratio","formula":"(cash_sti + recv) / cl"},{"group":"Liquidity","id":"cfo_avg_cl","label":"CFO / average current liabilities","formula":"cfo / avg(cl)"},{"group":"Liquidity","id":"cfo_liab","label":"CFO / total liabilities","formula":"cfo / liabilities"},{"group":"Liquidity","id":"cfo_capex","label":"CFO / capex","formula":"cfo / capex"},{"group":"Liquidity","id":"wc","label":"Working capital","formula":"ca - cl"},{"group":"Liquidity","id":"wc_assets","label":"Working capital / total assets (%)","formula":"100 * (ca - cl) / assets"},{"group":"Liquidity","id":"cash_assets","label":"Cash / total assets (%)","formula":"100 * cash_sti / assets"},{"group":"Liquidity","id":"cash_debt","label":"Cash / total debt","formula":"cash_sti / total_debt"},{"group":"Liquidity","id":"fcf_debt","label":"Free cash flow / total debt","formula":"fcf / total_debt"},{"group":"Liquidity","id":"liab_equity","label":"Total liabilities / equity","formula":"liabilities / equity"},{"group":"Liquidity","id":"altman_z","label":"Altman Z-score (manufacturers)","formula":"1.2 * (ca - cl) / assets + 1.4 * re / assets + 3.3 * ebit / assets + 0.6 * mcap / liabilities + 1.0 * rev / assets"},{"group":"Liquidity","id":"interest_cover_cfo","label":"(CFO + interest paid) / interest paid","formula":"(cfo + int_paid) / int_paid"},{"group":"Working capital","id":"ar_turnover","label":"Accounts receivable turnover","formula":"rev / avg(recv)"},{"group":"Working capital","id":"dso","label":"Days sales outstanding","formula":"365 * avg(recv) / rev"},{"group":"Working capital","id":"inv_turnover","label":"Inventory turnover","formula":"cogs / avg(inv)"},{"group":"Working capital","id":"dio","label":"Days inventory outstanding","formula":"365 * avg(inv) / cogs"},{"group":"Working capital","id":"ap_turnover","label":"Accounts payable turnover","formula":"cogs / avg(ap)"},{"group":"Working capital","id":"dpo","label":"Days payable outstanding","formula":"365 * avg(ap) / cogs"},{"group":"Working capital","id":"ccc","label":"Cash conversion cycle (days)","formula":"365 * avg(recv) / rev + 365 * avg(inv) / cogs - 365 * avg(ap) / cogs"},{"group":"Working capital","id":"inv_to_cash","label":"Inventory to cash days","formula":"365 * avg(inv) / cogs + 365 * avg(recv) / rev"},{"group":"Working capital","id":"inventories","label":"Inventories","formula":"inv"},{"group":"Working capital","id":"inv_raw","label":"Raw materials","formula":"inv_raw"},{"group":"Working capital","id":"inv_wip","label":"Work in process","formula":"inv_wip"},{"group":"Working capital","id":"inv_fin","label":"Finished goods","formula":"inv_fin"},{"group":"Working capital","id":"asset_turnover","label":"Asset turnover","formula":"rev / avg(assets)"},{"group":"Enterprise value","id":"mcap","label":"Market value","formula":"mcap"},{"group":"Enterprise value","id":"ev_cash","label":"Less: cash and short-term investments","formula":"cash_sti"},{"group":"Enterprise value","id":"ev_pref","label":"Plus: preferred equity","formula":"pref"},{"group":"Enterprise value","id":"ev_nci","label":"Plus: minority interest","formula":"nci"},{"group":"Enterprise value","id":"ev_debt","label":"Plus: total debt","formula":"total_debt"},{"group":"Enterprise value","id":"ev","label":"Enterprise value","formula":"ev"},{"group":"Enterprise value","id":"capital","label":"Total capital (debt + equity)","formula":"capital"},{"group":"Enterprise value","id":"debt_capital_ev","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Enterprise value","id":"debt_ev","label":"Total debt / EV","formula":"total_debt / ev"},{"group":"Enterprise value","id":"ev_sales","label":"EV / sales","formula":"ev / rev"},{"group":"Enterprise value","id":"ev_ebitda","label":"EV / EBITDA","formula":"ev / ebitda"},{"group":"Enterprise value","id":"ev_ebit","label":"EV / EBIT","formula":"ev / ebit"},{"group":"Enterprise value","id":"ev_cfo","label":"EV / operating cash flow","formula":"ev / cfo"},{"group":"Enterprise value","id":"ev_fcf","label":"EV / free cash flow","formula":"ev / fcf"},{"group":"Enterprise value","id":"mcap_dil","label":"Diluted market value","formula":"price * shares_dil"},{"group":"Enterprise value","id":"ev_dil","label":"Diluted enterprise value","formula":"price * shares_dil + total_debt + pref + nci - cash_sti"},{"group":"Enterprise value","id":"ev_per_share","label":"EV per share","formula":"ev / shares"},{"group":"Enterprise value","id":"sales_base","label":"Sales","formula":"rev"},{"group":"Enterprise value","id":"ebitda_base","label":"EBITDA","formula":"ebitda"},{"group":"Enterprise value","id":"ebit_base","label":"Operating income","formula":"ebit"},{"group":"Enterprise value","id":"cfo_base","label":"Operating cash flow","formula":"cfo"},{"group":"Enterprise value","id":"fcf_base","label":"Free cash flow","formula":"fcf"},{"group":"Multiples","id":"pe","label":"Price / earnings","formula":"price / eps"},{"group":"Multiples","id":"pe_avg","label":"Price / earnings, average price","formula":"price_avg / eps"},{"group":"Multiples","id":"pe_high","label":"Price / earnings, high","formula":"price_high / eps"},{"group":"Multiples","id":"pe_low","label":"Price / earnings, low","formula":"price_low / eps"},{"group":"Multiples","id":"pb","label":"Price / book","formula":"price / bvps"},{"group":"Multiples","id":"pb_avg","label":"Price / book, average price","formula":"price_avg / bvps"},{"group":"Multiples","id":"pb_high","label":"Price / book, high","formula":"price_high / bvps"},{"group":"Multiples","id":"pb_low","label":"Price / book, low","formula":"price_low / bvps"},{"group":"Multiples","id":"ptb","label":"Price / tangible book","formula":"price / tbvps"},{"group":"Multiples","id":"ptb_avg","label":"Price / tangible book, average price","formula":"price_avg / tbvps"},{"group":"Multiples","id":"ptb_high","label":"Price / tangible book, high","formula":"price_high / tbvps"},{"group":"Multiples","id":"ptb_low","label":"Price / tangible book, low","formula":"price_low / tbvps"},{"group":"Multiples","id":"ps","label":"Price / sales","formula":"mcap / rev"},{"group":"Multiples","id":"ps_avg","label":"Price / sales, average price","formula":"price_avg * shares / rev"},{"group":"Multiples","id":"ps_high","label":"Price / sales, high","formula":"price_high * shares / rev"},{"group":"Multiples","id":"ps_low","label":"Price / sales, low","formula":"price_low * shares / rev"},{"group":"Multiples","id":"pcf","label":"Price / operating cash flow","formula":"mcap / cfo"},{"group":"Multiples","id":"pcf_avg","label":"Price / operating cash flow, average price","formula":"price_avg * shares / cfo"},{"group":"Multiples","id":"pcf_high","label":"Price / operating cash flow, high","formula":"price_high * shares / cfo"},{"group":"Multiples","id":"pcf_low","label":"Price / operating cash flow, low","formula":"price_low * shares / cfo"},{"group":"Multiples","id":"pfcf","label":"Price / free cash flow","formula":"mcap / fcf"},{"group":"Multiples","id":"pfcf_avg","label":"Price / free cash flow, average price","formula":"price_avg * shares / fcf"},{"group":"Multiples","id":"pfcf_high","label":"Price / free cash flow, high","formula":"price_high * shares / fcf"},{"group":"Multiples","id":"pfcf_low","label":"Price / free cash flow, low","formula":"price_low * shares / fcf"},{"group":"Multiples","id":"evs_avg","label":"EV / sales, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_high","label":"EV / sales, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_low","label":"EV / sales, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"eve_avg","label":"EV / EBITDA, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_high","label":"EV / EBITDA, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_low","label":"EV / EBITDA, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"evb_avg","label":"EV / EBIT, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_high","label":"EV / EBIT, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_low","label":"EV / EBIT, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"earnings_yield","label":"Earnings yield (%)","formula":"100 * eps / price"},{"group":"Multiples","id":"fcf_yield","label":"Free cash flow yield (%)","formula":"100 * fcf / mcap"},{"group":"Multiples","id":"div_yield","label":"Dividend yield (%)","formula":"100 * dps / price"},{"group":"Multiples","id":"shareholder_yield","label":"Shareholder yield (%)","formula":"100 * (div_paid + buyback) / mcap"},{"group":"Multiples","id":"peg","label":"P/E to EPS growth","formula":"(price / eps) / (100 * (eps / eps_prev - 1))"},{"group":"Multiples","id":"price","label":"Price at period end","formula":"price"},{"group":"Multiples","id":"price_avg","label":"Average price","formula":"price_avg"},{"group":"Multiples","id":"price_high","label":"High price","formula":"price_high"},{"group":"Multiples","id":"price_low","label":"Low price","formula":"price_low"},{"group":"Multiples","id":"ev_avg","label":"Enterprise value, average price","formula":"price_avg * shares + total_debt + pref + nci - cash_sti"},{"group":"Per share","id":"shares_out","label":"Shares outstanding","formula":"shares"},{"group":"Per share","id":"shares_dil","label":"Weighted average shares, diluted","formula":"shares_dil"},{"group":"Per share","id":"shares_basic","label":"Weighted average shares, basic","formula":"shares_basic"},{"group":"Per share","id":"rev_ps","label":"Revenue per share","formula":"rev / shares_dil"},{"group":"Per share","id":"ebitda_ps","label":"EBITDA per share","formula":"ebitda / shares_dil"},{"group":"Per share","id":"ebit_ps","label":"Operating income per share","formula":"ebit / shares_dil"},{"group":"Per share","id":"eps_basic","label":"EPS, basic","formula":"eps_basic"},{"group":"Per share","id":"eps","label":"EPS, diluted","formula":"eps"},{"group":"Per share","id":"eps_cont","label":"EPS from continuing operations, diluted","formula":"eps_cont"},{"group":"Per share","id":"dps","label":"Dividend per share","formula":"dps"},{"group":"Per share","id":"cfo_ps","label":"Operating cash flow per share","formula":"cfo / shares_dil"},{"group":"Per share","id":"fcf_ps","label":"Free cash flow per share","formula":"fcf / shares_dil"},{"group":"Per share","id":"cash_ps","label":"Cash per share","formula":"cash_sti / shares"},{"group":"Per share","id":"bvps","label":"Book value per share","formula":"bvps"},{"group":"Per share","id":"tbvps","label":"Tangible book value per share","formula":"tbvps"},{"group":"Per share","id":"buyback_ps","label":"Buybacks per share","formula":"buyback / shares_dil"}],"notes":{"tax_rate":"The effective rate (tax / pretax) when it lies between 0% and 60%, else 21%, for the after-tax operating income in ROC and ROIC.","price":"Split-adjusted closing prices; the period-end price is the last close on or before the period end (within ten days); average, high and low over the twelve months to it.","ttm":"Flows are the sum of the last four quarters; balance-sheet lines are the quarter end's."},"annual":{"roe":{"2017-12-31":-1319.508951,"2018-12-31":-59.450302,"2019-12-31":-129.360285,"2020-12-31":-70.412096,"2021-12-31":-38.927336,"2022-12-31":null,"2023-12-31":null,"2024-12-31":27.944112,"2025-12-31":59.859604},"roa":{"2017-12-31":-12.864469,"2018-12-31":-6.797905,"2019-12-31":-7.544048,"2020-12-31":-6.721548,"2021-12-31":-2.686693,"2022-12-31":-20.199835,"2023-12-31":5.707401,"2024-12-31":2.700096,"2025-12-31":12.976712},"roc":{"2022-12-31":-27.495041,"2023-12-31":-0.883484,"2024-12-31":11.666169,"2025-12-31":19.238607},"roic":{"2022-12-31":-29.310976,"2023-12-31":-0.947313,"2024-12-31":14.013618,"2025-12-31":26.058571},"gross_margin":{"2015-12-31":1.032272,"2016-12-31":5.25732,"2017-12-31":7.927975,"2018-12-31":10.059438,"2019-12-31":12.853486,"2020-12-31":14.208463,"2021-12-31":15.053847,"2022-12-31":9.159071,"2023-12-31":16.005942,"2024-12-31":21.034155,"2025-12-31":20.627891},"op_margin":{"2022-12-31":-17.281682,"2023-12-31":-0.742735,"2024-12-31":7.240547,"2025-12-31":9.255979},"incr_op_margin":{"2023-12-31":-80.162372,"2024-12-31":36.871123,"2025-12-31":13.400511},"net_margin":{"2015-12-31":-28.207252,"2016-12-31":-25.499797,"2017-12-31":-7.316707,"2018-12-31":-2.836969,"2019-12-31":-2.918859,"2020-12-31":-3.063421,"2021-12-31":-1.053535,"2022-12-31":-11.665687,"2023-12-31":4.177885,"2024-12-31":1.535874,"2025-12-31":6.923531},"common_margin":{"2015-12-31":-28.207252,"2016-12-31":-25.499797,"2017-12-31":-7.50882,"2018-12-31":-3.12263,"2019-12-31":-2.918859,"2020-12-31":-3.060915,"2021-12-31":-1.053535,"2022-12-31":-11.665687,"2023-12-31":4.177885,"2024-12-31":1.535874,"2025-12-31":6.923531},"payout":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null},"sgr":{"2017-12-31":-1319.508951,"2018-12-31":-63.947386},"total_debt":{"2016-12-31":4404000,"2017-12-31":48469000,"2018-12-31":633445000,"2019-12-31":716739000,"2020-12-31":1722000000,"2021-12-31":5413000000,"2022-12-31":8309000000,"2023-12-31":6273000000,"2024-12-31":5632000000,"2025-12-31":5115000000},"st_debt":{"2016-12-31":165313000,"2017-12-31":248792000,"2018-12-31":196963000,"2019-12-31":568840000,"2020-12-31":40000000,"2021-12-31":2053000000,"2022-12-31":1534000000,"2023-12-31":668000000,"2024-12-31":67000000,"2025-12-31":58000000},"lt_debt":{"2016-12-31":4404000,"2017-12-31":48469000,"2018-12-31":425349000,"2019-12-31":883060000,"2020-12-31":1617000000,"2021-12-31":3208000000,"2022-12-31":6574000000,"2023-12-31":5416000000,"2024-12-31":5256000000,"2025-12-31":4830000000},"debt_ebit":{"2022-12-31":null,"2023-12-31":null,"2024-12-31":5.688889,"2025-12-31":2.719298},"net_debt_ebit":{"2022-12-31":null,"2023-12-31":null,"2024-12-31":3.955556,"2025-12-31":1.48219},"ebit_int":{"2022-12-31":null,"2023-12-31":null,"2024-12-31":1.520737,"2025-12-31":3.724752},"int_exp":{"2015-12-31":1412000,"2016-12-31":3587000,"2017-12-31":7659000,"2018-12-31":25018000,"2019-12-31":81000000,"2020-12-31":131000000,"2021-12-31":176000000,"2022-12-31":486000000,"2023-12-31":632000000,"2024-12-31":651000000,"2025-12-31":505000000},"equity_assets":{"2016-12-31":-34.529364,"2017-12-31":19.611409,"2018-12-31":8.040863,"2019-12-31":4.767931,"2020-12-31":12.772979,"2021-12-31":4.362081,"2022-12-31":-5.955392,"2023-12-31":3.436572,"2024-12-31":14.851485,"2025-12-31":26.066207},"ltd_equity":{"2016-12-31":-3.797829,"2017-12-31":38.548228,"2018-12-31":533.781342,"2019-12-31":900.053001,"2020-12-31":417.182663,"2021-12-31":1048.366013,"2022-12-31":null,"2023-12-31":2228.806584,"2024-12-31":417.142857,"2025-12-31":140.366173},"ltd_capital":{"2016-12-31":null,"2017-12-31":27.822967,"2018-12-31":59.645283,"2019-12-31":108.370733,"2020-12-31":76.649602,"2021-12-31":56.093723,"2022-12-31":84.379412,"2023-12-31":83.118478,"2024-12-31":76.262333,"2025-12-31":56.451613},"ltd_assets":{"2016-12-31":1.311366,"2017-12-31":7.559851,"2018-12-31":42.920628,"2019-12-31":42.913904,"2020-12-31":53.286653,"2021-12-31":45.730577,"2022-12-31":75.580593,"2023-12-31":76.594541,"2024-12-31":61.951909,"2025-12-31":36.588137},"debt_equity":{"2016-12-31":-3.797829,"2017-12-31":38.548228,"2018-12-31":794.926336,"2019-12-31":730.531433,"2020-12-31":444.272446,"2021-12-31":1768.954248,"2022-12-31":null,"2023-12-31":2581.481481,"2024-12-31":446.984127,"2025-12-31":148.648649},"debt_capital":{"2016-12-31":null,"2017-12-31":27.822967,"2018-12-31":88.825896,"2019-12-31":87.959517,"2020-12-31":81.626849,"2021-12-31":94.649414,"2022-12-31":106.648697,"2023-12-31":96.270718,"2024-12-31":81.717934,"2025-12-31":59.782609},"debt_assets":{"2016-12-31":1.311366,"2017-12-31":7.559851,"2018-12-31":63.91894,"2019-12-31":34.831233,"2020-12-31":56.746825,"2021-12-31":77.163222,"2022-12-31":95.527708,"2023-12-31":88.714468,"2024-12-31":66.383781,"2025-12-31":38.747065},"net_debt_equity":{"2016-12-31":0.299928,"2017-12-31":-0.987871,"2018-12-31":6.959616,"2019-12-31":6.530526,"2020-12-31":3.666641,"2021-12-31":16.372549,"2022-12-31":null,"2023-12-31":23.633745,"2024-12-31":3.107937,"2025-12-31":0.81023},"net_debt_capital":{"2016-12-31":null,"2017-12-31":-71.301627,"2018-12-31":77.767479,"2019-12-31":78.630694,"2020-12-31":67.367747,"2021-12-31":87.602728,"2022-12-31":101.078167,"2023-12-31":88.136894,"2024-12-31":56.819501,"2025-12-31":32.58532},"ebit":{"2022-12-31":-2351000000,"2023-12-31":-80000000,"2024-12-31":990000000,"2025-12-31":1881000000},"cash_ratio":{"2016-12-31":0.199493,"2017-12-31":0.564257,"2018-12-31":0.239327,"2019-12-31":0.087893,"2020-12-31":0.643944,"2021-12-31":0.139446,"2022-12-31":0.167438,"2023-12-31":0.345052,"2024-12-31":1.282511,"2025-12-31":1.531929},"current_ratio":{"2016-12-31":1.401302,"2017-12-31":1.600224,"2018-12-31":2.011629,"2019-12-31":1.571822,"2020-12-31":4.11688,"2021-12-31":1.692734,"2022-12-31":1.772377,"2023-12-31":2.162109,"2024-12-31":3.639013,"2025-12-31":4.311389},"quick_ratio":{"2016-12-31":0.228472,"2017-12-31":0.610347,"2018-12-31":0.33984,"2019-12-31":0.133985,"2020-12-31":0.813059,"2021-12-31":0.210727,"2022-12-31":0.265046,"2023-12-31":0.518229,"2024-12-31":1.508969,"2025-12-31":1.693219},"cfo_avg_cl":{"2017-12-31":-0.795798,"2018-12-31":-1.303895,"2019-12-31":-1.267827,"2020-12-31":-0.913527,"2021-12-31":-1.545364,"2022-12-31":-0.483035,"2023-12-31":0.38905,"2024-12-31":0.638831,"2025-12-31":0.725236},"cfo_liab":{"2016-12-31":-1.196209,"2017-12-31":-0.552898,"2018-12-31":-0.542625,"2019-12-31":-0.405794,"2020-12-31":-0.272461,"2021-12-31":-0.399692,"2022-12-31":-0.135781,"2023-12-31":0.107713,"2024-12-31":0.129132,"2025-12-31":0.115137},"cfo_capex":{"2015-12-31":-3.835699,"2016-12-31":-6.075647,"2017-12-31":-2.547127,"2018-12-31":-2.88401,"2019-12-31":-3.277636,"2020-12-31":-1.690968,"2021-12-31":-4.657092,"2022-12-31":-2.585938,"2023-12-31":9.229885,"2024-12-31":10.087912,"2025-12-31":7.047619},"wc":{"2016-12-31":78823000,"2017-12-31":183687000,"2018-12-31":333343000,"2019-12-31":494552000,"2020-12-31":1456010000,"2021-12-31":2002000000,"2022-12-31":2002000000,"2023-12-31":1785000000,"2024-12-31":3531000000,"2025-12-31":5030000000},"wc_assets":{"2016-12-31":23.470892,"2017-12-31":28.650195,"2018-12-31":33.636592,"2019-12-31":24.033652,"2020-12-31":47.981385,"2021-12-31":28.538845,"2022-12-31":23.016785,"2023-12-31":25.243954,"2024-12-31":41.619519,"2025-12-31":38.103174},"cash_assets":{"2016-12-31":11.667704,"2017-12-31":26.933401,"2018-12-31":7.957615,"2019-12-31":3.694136,"2020-12-31":9.912899,"2021-12-31":5.744833,"2022-12-31":4.989653,"2023-12-31":7.495404,"2024-12-31":20.226308,"2025-12-31":17.627452},"cash_debt":{"2016-12-31":8.897366,"2017-12-31":3.56269,"2018-12-31":0.124495,"2019-12-31":0.106058,"2020-12-31":0.174686,"2021-12-31":0.07445,"2022-12-31":0.052233,"2023-12-31":0.084489,"2024-12-31":0.304688,"2025-12-31":0.454936},"fcf_debt":{"2016-12-31":-63.524977,"2017-12-31":-5.744166,"2018-12-31":-0.88091,"2019-12-31":-1.378652,"2020-12-31":-0.562261,"2021-12-31":-0.582117,"2022-12-31":-0.220965,"2023-12-31":0.11414,"2024-12-31":0.146839,"2025-12-31":0.173803},"liab_equity":{"2016-12-31":-1.731806,"2017-12-31":2.875811,"2018-12-31":9.582424,"2019-12-31":19.017133,"2020-12-31":5.761166,"2021-12-31":21.20915,"2022-12-31":null,"2023-12-31":30.679012,"2024-12-31":5.642063,"2025-12-31":2.614938},"altman_z":{"2022-12-31":0.643599,"2023-12-31":2.321698,"2024-12-31":4.531489,"2025-12-31":8.776989},"ar_turnover":{"2017-12-31":86.767692,"2018-12-31":82.814907,"2019-12-31":107.96602,"2020-12-31":93.999276,"2021-12-31":89.922807,"2022-12-31":59.276688,"2023-12-31":41.506744,"2024-12-31":48.059754,"2025-12-31":74.167883},"dso":{"2017-12-31":4.206635,"2018-12-31":4.407419,"2019-12-31":3.380693,"2020-12-31":3.883009,"2021-12-31":4.059037,"2022-12-31":6.157564,"2023-12-31":8.793752,"2024-12-31":7.594712,"2025-12-31":4.921268},"inv_turnover":{"2017-12-31":3.829883,"2018-12-31":5.498791,"2019-12-31":5.844528,"2020-12-31":5.328498,"2021-12-31":5.20162,"2022-12-31":4.918607,"2023-12-31":5.979511,"2024-12-31":7.829587,"2025-12-31":8.032869},"dio":{"2017-12-31":95.303163,"2018-12-31":66.37823,"2019-12-31":62.451578,"2020-12-31":68.499605,"2021-12-31":70.170454,"2022-12-31":74.208003,"2023-12-31":61.041782,"2024-12-31":46.618042,"2025-12-31":45.438314},"inv_to_cash":{"2017-12-31":99.509798,"2018-12-31":70.785649,"2019-12-31":65.832271,"2020-12-31":72.382614,"2021-12-31":74.229491,"2022-12-31":80.365567,"2023-12-31":69.835534,"2024-12-31":54.212754,"2025-12-31":50.359581},"inventories":{"2016-12-31":185506000,"2017-12-31":227446000,"2018-12-31":412243000,"2019-12-31":762696000,"2020-12-31":1036235000,"2021-12-31":3149000000,"2022-12-31":1876000000,"2023-12-31":1150000000,"2024-12-31":1608000000,"2025-12-31":2408000000},"asset_turnover":{"2017-12-31":1.758232,"2018-12-31":2.396185,"2019-12-31":2.584588,"2020-12-31":2.194132,"2021-12-31":2.550169,"2022-12-31":1.73156,"2023-12-31":1.366098,"2024-12-31":1.75802,"2025-12-31":1.874291},"mcap":{"2019-12-31":4581636600,"2020-12-31":15566198549.999998,"2021-12-31":19194199000,"2022-12-31":478933000,"2023-12-31":10620605100,"2024-12-31":26884090100,"2025-12-31":94644894000},"ev_cash":{"2016-12-31":39184000,"2017-12-31":172680000,"2018-12-31":78861000,"2019-12-31":76016000,"2020-12-31":300810000,"2021-12-31":403000000,"2022-12-31":434000000,"2023-12-31":530000000,"2024-12-31":1716000000,"2025-12-31":2327000000},"ev_pref":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_nci":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":153808000,"2018-12-31":147742000,"2019-12-31":93827000,"2020-12-31":414000000,"2021-12-31":219000000,"2022-12-31":-535000000,"2023-12-31":-627000000,"2024-12-31":115000000,"2025-12-31":762000000},"ev_debt":{"2016-12-31":4404000,"2017-12-31":48469000,"2018-12-31":633445000,"2019-12-31":716739000,"2020-12-31":1722000000,"2021-12-31":5413000000,"2022-12-31":8309000000,"2023-12-31":6273000000,"2024-12-31":5632000000,"2025-12-31":5115000000},"ev":{"2019-12-31":5316186600,"2020-12-31":17401388550,"2021-12-31":24423199000,"2022-12-31":7818933000,"2023-12-31":15736605100,"2024-12-31":30915090100,"2025-12-31":98194894000},"capital":{"2016-12-31":-111557000,"2017-12-31":174205000,"2018-12-31":713131000,"2019-12-31":814851000,"2020-12-31":2109600000,"2021-12-31":5719000000,"2022-12-31":7791000000,"2023-12-31":6516000000,"2024-12-31":6892000000,"2025-12-31":8556000000},"debt_capital_ev":{"2016-12-31":null,"2017-12-31":27.822967,"2018-12-31":88.825896,"2019-12-31":87.959517,"2020-12-31":81.626849,"2021-12-31":94.649414,"2022-12-31":106.648697,"2023-12-31":96.270718,"2024-12-31":81.717934,"2025-12-31":59.782609},"debt_ev":{"2019-12-31":0.134822,"2020-12-31":0.098958,"2021-12-31":0.221634,"2022-12-31":1.062677,"2023-12-31":0.398625,"2024-12-31":0.182176,"2025-12-31":0.05209},"ev_sales":{"2019-12-31":1.349322,"2020-12-31":3.114864,"2021-12-31":1.905978,"2022-12-31":0.574752,"2023-12-31":1.461016,"2024-12-31":2.261032,"2025-12-31":4.83195},"ev_ebit":{"2022-12-31":null,"2023-12-31":null,"2024-12-31":31.227364,"2025-12-31":52.203559},"ev_cfo":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":19.597267,"2024-12-31":33.676569,"2025-12-31":94.782716},"ev_fcf":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":21.978499,"2024-12-31":37.382213,"2025-12-31":110.455449},"mcap_dil":{"2019-12-31":4581636600,"2020-12-31":15566198549.999998,"2021-12-31":19194199000,"2022-12-31":478933000,"2023-12-31":10620605100,"2024-12-31":26884090100,"2025-12-31":94644894000},"ev_dil":{"2019-12-31":5316186600,"2020-12-31":17401388550,"2021-12-31":24423199000,"2022-12-31":7818933000,"2023-12-31":15736605100,"2024-12-31":30915090100,"2025-12-31":98194894000},"ev_per_share":{"2019-12-31":22.695953,"2020-12-31":53.55839,"2021-12-31":58.989672,"2022-12-31":15.509448,"2023-12-31":15.691257,"2024-12-31":46.768059,"2025-12-31":87.565728},"sales_base":{"2015-12-31":130392000,"2016-12-31":365148000,"2017-12-31":858870000,"2018-12-31":1955467000,"2019-12-31":3939896000,"2020-12-31":5586565000,"2021-12-31":12814000000,"2022-12-31":13604000000,"2023-12-31":10771000000,"2024-12-31":13673000000,"2025-12-31":20322000000},"ebit_base":{"2022-12-31":-2351000000,"2023-12-31":-80000000,"2024-12-31":990000000,"2025-12-31":1881000000},"cfo_base":{"2015-12-31":-53508000,"2016-12-31":-240225000,"2017-12-31":-199924000,"2018-12-31":-414340000,"2019-12-31":-757134000,"2020-12-31":-608412000,"2021-12-31":-2594000000,"2022-12-31":-1324000000,"2023-12-31":803000000,"2024-12-31":918000000,"2025-12-31":1036000000},"fcf_base":{"2015-12-31":-67458000,"2016-12-31":-279764000,"2017-12-31":-278414000,"2018-12-31":-558008000,"2019-12-31":-988134000,"2020-12-31":-968213000,"2021-12-31":-3151000000,"2022-12-31":-1836000000,"2023-12-31":716000000,"2024-12-31":827000000,"2025-12-31":889000000},"pe":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":70.6,"2024-12-31":127.893082,"2025-12-31":49.940828},"pe_avg":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":41.174074,"2024-12-31":83.930942,"2025-12-31":36.426485},"pe_high":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":79.733333,"2024-12-31":164.025157,"2025-12-31":55.946746},"pe_low":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":5.866667,"2024-12-31":25.786164,"2025-12-31":19.236686},"pb":{"2019-12-31":46.698025,"2020-12-31":40.160471,"2021-12-31":62.726141,"2022-12-31":null,"2023-12-31":43.706194,"2024-12-31":21.336579,"2025-12-31":27.505055},"pb_avg":{"2019-12-31":31.405652,"2020-12-31":24.292433,"2021-12-31":78.477929,"2022-12-31":null,"2023-12-31":25.489548,"2024-12-31":14.002315,"2025-12-31":20.061992},"pb_high":{"2019-12-31":46.698025,"2020-12-31":46.053356,"2021-12-31":97.688252,"2022-12-31":null,"2023-12-31":49.360347,"2024-12-31":27.364543,"2025-12-31":30.812831},"pb_low":{"2019-12-31":14.706535,"2020-12-31":4.920517,"2021-12-31":60.507183,"2022-12-31":null,"2023-12-31":3.631865,"2024-12-31":4.301941,"2025-12-31":10.59466},"ptb":{"2019-12-31":56.197782,"2020-12-31":41.777237,"2021-12-31":65.509212,"2022-12-31":null,"2023-12-31":55.605262,"2024-12-31":21.928295,"2025-12-31":27.968349},"ptb_avg":{"2019-12-31":37.794489,"2020-12-31":25.270389,"2021-12-31":81.959885,"2022-12-31":null,"2023-12-31":32.42911,"2024-12-31":14.390634,"2025-12-31":20.399915},"ptb_high":{"2019-12-31":56.197782,"2020-12-31":47.907356,"2021-12-31":102.022543,"2022-12-31":null,"2023-12-31":62.798766,"2024-12-31":28.12343,"2025-12-31":31.331842},"ptb_low":{"2019-12-31":17.698279,"2020-12-31":5.118605,"2021-12-31":63.191802,"2022-12-31":null,"2023-12-31":4.620645,"2024-12-31":4.421245,"2025-12-31":10.773117},"ps":{"2019-12-31":1.162883,"2020-12-31":2.786363,"2021-12-31":1.497908,"2022-12-31":0.035205,"2023-12-31":0.986037,"2024-12-31":1.966217,"2025-12-31":4.657263},"ps_avg":{"2019-12-31":0.782069,"2020-12-31":1.685427,"2021-12-31":1.874063,"2022-12-31":0.425378,"2023-12-31":0.575059,"2024-12-31":1.290347,"2025-12-31":3.396974},"ps_high":{"2019-12-31":1.162883,"2020-12-31":3.195216,"2021-12-31":2.332808,"2022-12-31":1.368931,"2023-12-31":1.113598,"2024-12-31":2.521709,"2025-12-31":5.217348},"ps_low":{"2019-12-31":0.366225,"2020-12-31":0.341389,"2021-12-31":1.444919,"2022-12-31":0.030017,"2023-12-31":0.081937,"2024-12-31":0.396434,"2025-12-31":1.793929},"pcf":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":13.226158,"2024-12-31":29.285501,"2025-12-31":91.356075},"pcf_avg":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":7.713524,"2024-12-31":19.218864,"2025-12-31":66.634472},"pcf_high":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":14.937191,"2024-12-31":37.559177,"2025-12-31":102.342618},"pcf_low":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":1.099058,"2024-12-31":5.904625,"2025-12-31":35.189408},"pfcf":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":14.833247,"2024-12-31":32.507969,"2025-12-31":106.462198},"pfcf_avg":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":8.650782,"2024-12-31":21.333636,"2025-12-31":77.65277},"pfcf_high":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":16.752185,"2024-12-31":41.692049,"2025-12-31":119.265413},"pfcf_low":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":1.232602,"2024-12-31":6.554348,"2025-12-31":41.008129},"evs_avg":{"2019-12-31":0.968508,"2020-12-31":2.013928,"2021-12-31":2.282133,"2022-12-31":0.964926,"2023-12-31":1.050038,"2024-12-31":1.585162,"2025-12-31":3.571662},"evs_high":{"2019-12-31":1.349322,"2020-12-31":3.523716,"2021-12-31":2.740878,"2022-12-31":1.908478,"2023-12-31":1.588577,"2024-12-31":2.816523,"2025-12-31":5.392036},"evs_low":{"2019-12-31":0.552664,"2020-12-31":0.66989,"2021-12-31":1.852989,"2022-12-31":0.569564,"2023-12-31":0.556916,"2024-12-31":0.691249,"2025-12-31":1.968617},"evb_avg":{"2022-12-31":null,"2023-12-31":null,"2024-12-31":21.892845,"2025-12-31":38.58762},"evb_high":{"2022-12-31":null,"2023-12-31":null,"2024-12-31":38.899318,"2025-12-31":58.254626},"evb_low":{"2022-12-31":null,"2023-12-31":null,"2024-12-31":9.546915,"2025-12-31":21.268595},"earnings_yield":{"2019-12-31":-2.505112,"2020-12-31":-1.097892,"2021-12-31":-0.703192,"2022-12-31":-331.368421,"2023-12-31":1.416431,"2024-12-31":0.781903,"2025-12-31":2.00237},"fcf_yield":{"2019-12-31":-21.567271,"2020-12-31":-6.219971,"2021-12-31":-16.416418,"2022-12-31":-383.35216,"2023-12-31":6.741612,"2024-12-31":3.076169,"2025-12-31":0.939301},"peg":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":-0.67389,"2024-12-31":1.141903,"2025-12-31":0.115752},"price":{"2017-12-31":3.82,"2018-12-31":6.36,"2019-12-31":19.56,"2020-12-31":47.91,"2021-12-31":46.36,"2022-12-31":0.95,"2023-12-31":10.59,"2024-12-31":40.67,"2025-12-31":84.4},"price_avg":{"2017-12-31":3.271389,"2018-12-31":7.301731,"2019-12-31":13.154615,"2020-12-31":28.98,"2021-12-31":58.001923,"2022-12-31":11.478654,"2023-12-31":6.176111,"2024-12-31":26.69004,"2025-12-31":61.56076},"price_high":{"2017-12-31":4.59,"2018-12-31":12.95,"2019-12-31":19.56,"2020-12-31":54.94,"2021-12-31":72.2,"2022-12-31":36.94,"2023-12-31":11.96,"2024-12-31":52.16,"2025-12-31":94.55},"price_low":{"2017-12-31":1.91,"2018-12-31":3.61,"2019-12-31":6.16,"2020-12-31":5.87,"2021-12-31":44.72,"2022-12-31":0.81,"2023-12-31":0.88,"2024-12-31":8.2,"2025-12-31":32.51},"ev_avg":{"2019-12-31":3815821334.615385,"2020-12-31":11250936900,"2021-12-31":29243246201.923077,"2022-12-31":13126848550,"2023-12-31":11309960072.222221,"2024-12-31":21673916931.34921,"2025-12-31":72583312852.6},"shares_out":{"2019-12-31":234235000,"2020-12-31":324905000,"2021-12-31":414025000,"2022-12-31":504140000,"2023-12-31":1002890000,"2024-12-31":661030000,"2025-12-31":1121385000},"shares_dil":{"2019-12-31":234235000,"2020-12-31":324905000,"2021-12-31":414025000,"2022-12-31":504140000,"2023-12-31":1002890000,"2024-12-31":661030000,"2025-12-31":1121385000},"shares_basic":{"2021-12-31":82805000,"2022-12-31":100828000,"2023-12-31":109323000,"2024-12-31":122344000,"2025-12-31":137634000},"rev_ps":{"2019-12-31":16.82027,"2020-12-31":17.194457,"2021-12-31":30.949822,"2022-12-31":26.984568,"2023-12-31":10.739962,"2024-12-31":20.684386,"2025-12-31":18.122233},"ebit_ps":{"2022-12-31":-4.663387,"2023-12-31":-0.079769,"2024-12-31":1.497663,"2025-12-31":1.67739},"eps_basic":{"2021-12-31":-1.63,"2022-12-31":-15.74,"2023-12-31":4.12,"2024-12-31":1.72,"2025-12-31":10.22},"eps":{"2019-12-31":-0.49,"2020-12-31":-0.526,"2021-12-31":-0.326,"2022-12-31":-3.148,"2023-12-31":0.15,"2024-12-31":0.318,"2025-12-31":1.69},"cfo_ps":{"2019-12-31":-3.232369,"2020-12-31":-1.872584,"2021-12-31":-6.265322,"2022-12-31":-2.626255,"2023-12-31":0.800686,"2024-12-31":1.388742,"2025-12-31":0.923858},"fcf_ps":{"2019-12-31":-4.218558,"2020-12-31":-2.979988,"2021-12-31":-7.610652,"2022-12-31":-3.641846,"2023-12-31":0.713937,"2024-12-31":1.251078,"2025-12-31":0.79277},"cash_ps":{"2019-12-31":0.324529,"2020-12-31":0.92584,"2021-12-31":0.973371,"2022-12-31":0.860872,"2023-12-31":0.528473,"2024-12-31":2.595949,"2025-12-31":2.075112},"bvps":{"2019-12-31":0.418861,"2020-12-31":1.192964,"2021-12-31":0.739086,"2022-12-31":-1.027492,"2023-12-31":0.2423,"2024-12-31":1.906116,"2025-12-31":3.068527},"tbvps":{"2019-12-31":0.348056,"2020-12-31":1.146797,"2021-12-31":0.707687,"2022-12-31":-1.166343,"2023-12-31":0.19045,"2024-12-31":1.854681,"2025-12-31":3.017697},"fcf_margin":{"2015-12-31":-51.734769,"2016-12-31":-76.616605,"2017-12-31":-32.416314,"2018-12-31":-28.535792,"2019-12-31":-25.080205,"2020-12-31":-17.331097,"2021-12-31":-24.590292,"2022-12-31":-13.496031,"2023-12-31":6.647479,"2024-12-31":6.048417,"2025-12-31":4.374569}},"ttm":{"roe":{"2018-06-30":-33.456589,"2018-09-30":-66.308727,"2018-12-31":-61.324469,"2019-03-31":-91.210574,"2019-06-30":-63.942372,"2019-09-30":-108.888454,"2019-12-31":-134.095149,"2020-03-31":-299.021231,"2020-06-30":-57.433317,"2020-09-30":-48.02273,"2020-12-31":-70.504744,"2021-03-31":-72.205927,"2021-06-30":-20.348029,"2021-09-30":-26.814631,"2021-12-31":-38.927336,"2022-03-31":-161.348315,"2022-06-30":-131.422505,"2022-09-30":-264.036419,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":-327.272727,"2024-03-31":-343.93531,"2024-06-30":-835.087719,"2024-09-30":3.578947,"2024-12-31":27.944112,"2025-03-31":44.394869,"2025-06-30":49.911348,"2025-09-30":43.529412,"2025-12-31":59.859604,"2026-03-31":55.168453,"2026-06-30":54.463355},"roa":{"2018-06-30":-3.931962,"2018-09-30":-4.513626,"2018-12-31":-6.797905,"2019-03-31":-6.949326,"2019-06-30":-6.952478,"2019-09-30":-6.625549,"2019-12-31":-7.521678,"2020-03-31":-8.465463,"2020-06-30":-8.71166,"2020-09-30":-6.747384,"2020-12-31":-6.724268,"2021-03-31":-4.864071,"2021-06-30":-2.389921,"2021-09-30":-2.702106,"2021-12-31":-2.686567,"2022-03-31":-6.296036,"2022-06-30":-8.207916,"2022-09-30":-11.614712,"2022-12-31":-20.199835,"2023-03-31":-18.322962,"2023-06-30":-14.244455,"2023-09-30":-2.907605,"2023-12-31":5.707401,"2024-03-31":8.16431,"2024-06-30":9.507957,"2024-09-30":0.236226,"2024-12-31":2.700096,"2025-03-31":5.018599,"2025-06-30":6.809386,"2025-09-30":7.305035,"2025-12-31":12.976712,"2026-03-31":12.724624,"2026-06-30":13.111464},"roc":{"2023-12-31":-0.883484,"2024-03-31":2.084403,"2024-06-30":4.739765,"2024-09-30":8.67746,"2024-12-31":11.666169,"2025-03-31":14.687291,"2025-06-30":17.365432,"2025-09-30":19.645593,"2025-12-31":19.238607,"2026-03-31":20.397278,"2026-06-30":21.163164},"roic":{"2023-12-31":-0.947313,"2024-03-31":2.199865,"2024-06-30":5.155372,"2024-09-30":9.775235,"2024-12-31":14.013618,"2025-03-31":17.420834,"2025-06-30":21.062927,"2025-09-30":25.128381,"2025-12-31":26.058571,"2026-03-31":27.805634,"2026-06-30":28.937776},"gross_margin":{"2017-12-31":7.927975,"2018-03-31":8.732064,"2018-06-30":9.469211,"2018-09-30":9.932554,"2018-12-31":10.059438,"2019-03-31":10.679881,"2019-06-30":11.874855,"2019-09-30":12.276643,"2019-12-31":12.853486,"2020-03-31":12.97917,"2020-06-30":12.867274,"2020-09-30":14.238943,"2020-12-31":14.210235,"2021-03-31":14.760322,"2021-06-30":15.594477,"2021-09-30":15.21817,"2021-12-31":15.053847,"2022-03-31":13.429546,"2022-06-30":11.858492,"2022-09-30":10.805785,"2022-12-31":9.159071,"2023-03-31":10.139228,"2023-06-30":11.79961,"2023-09-30":13.546137,"2023-12-31":16.005942,"2024-03-31":17.58418,"2024-06-30":18.769284,"2024-09-30":20.039841,"2024-12-31":21.034155,"2025-03-31":21.651846,"2025-06-30":21.893818,"2025-09-30":21.373043,"2025-12-31":20.627891,"2026-03-31":20.131427,"2026-06-30":19.371059},"op_margin":{"2023-12-31":-0.742735,"2024-03-31":1.656868,"2024-06-30":3.453891,"2024-09-30":5.513944,"2024-12-31":7.240547,"2025-03-31":8.420911,"2025-06-30":9.229446,"2025-09-30":9.399978,"2025-12-31":9.255979,"2026-03-31":9.182133,"2026-06-30":8.927289},"incr_op_margin":{"2024-12-31":36.871123,"2025-03-31":29.408513,"2025-06-30":23.860182,"2025-09-30":17.93212,"2025-12-31":13.400511,"2026-03-31":10.653816,"2026-06-30":8.367486},"net_margin":{"2017-12-31":-7.316707,"2018-03-31":-2.965897,"2018-06-30":-2.02603,"2018-09-30":-2.355592,"2018-12-31":-2.836969,"2019-03-31":-3.044234,"2019-06-30":-2.862631,"2019-09-30":-2.804673,"2019-12-31":-2.910204,"2020-03-31":-3.53573,"2020-06-30":-3.898264,"2020-09-30":-3.063894,"2020-12-31":-3.064942,"2021-03-31":-2.188183,"2021-06-30":-0.942217,"2021-09-30":-1.004261,"2021-12-31":-1.053535,"2022-03-31":-2.552254,"2022-06-30":-4.235664,"2022-09-30":-5.991736,"2022-12-31":-11.665687,"2023-03-31":-11.696688,"2023-06-30":-11.079088,"2023-09-30":-2.163805,"2023-12-31":4.177885,"2024-03-31":5.683235,"2024-06-30":6.119301,"2024-09-30":0.135458,"2024-12-31":1.535874,"2025-03-31":2.681218,"2025-06-30":3.459506,"2025-09-30":3.443556,"2025-12-31":6.923531,"2026-03-31":6.398188,"2026-06-30":6.257483},"common_margin":{"2017-12-31":-7.50882,"2018-03-31":-3.378547,"2018-06-30":-2.45962,"2018-09-30":-2.782326,"2018-12-31":-3.12263,"2019-03-31":-3.397171,"2019-06-30":-3.324218,"2019-09-30":-3.415755,"2019-12-31":-2.918859,"2020-03-31":-3.416815,"2020-06-30":-3.640506,"2020-09-30":-2.646335,"2020-12-31":-3.064942,"2021-03-31":-2.188183,"2021-06-30":-0.942217,"2021-09-30":-1.004261,"2021-12-31":-1.053535,"2022-03-31":-2.552254,"2022-06-30":-4.235664,"2022-09-30":-5.991736,"2022-12-31":-11.665687,"2023-03-31":-11.696688,"2023-06-30":-11.079088,"2023-09-30":-2.163805,"2023-12-31":4.177885,"2024-03-31":5.683235,"2024-06-30":6.119301,"2024-09-30":0.135458,"2024-12-31":1.535874,"2025-03-31":2.681218,"2025-06-30":3.459506,"2025-09-30":3.443556,"2025-12-31":6.923531,"2026-03-31":6.398188,"2026-06-30":6.257483},"total_debt":{"2017-06-30":10279000,"2017-09-30":16363000,"2017-12-31":48469000,"2018-03-31":66788000,"2018-06-30":76873000,"2018-09-30":96179000,"2018-12-31":633445000,"2019-03-31":135788000,"2019-06-30":743132000,"2019-09-30":776580000,"2019-12-31":716739000,"2020-03-31":936121000,"2020-06-30":965668000,"2020-09-30":1080929000,"2020-12-31":1722000000,"2021-03-31":2254000000,"2021-06-30":3078000000,"2021-09-30":3663000000,"2021-12-31":5413000000,"2022-03-31":6250000000,"2022-06-30":7935000000,"2022-09-30":7404000000,"2022-12-31":8309000000,"2023-03-31":8457000000,"2023-06-30":7902000000,"2023-09-30":5934000000,"2023-12-31":6273000000,"2024-03-31":6013000000,"2024-06-30":5703000000,"2024-09-30":5716000000,"2024-12-31":5632000000,"2025-03-31":5641000000,"2025-06-30":5707000000,"2025-09-30":5203000000,"2025-12-31":5115000000,"2026-03-31":5154000000,"2026-06-30":5236000000},"st_debt":{"2017-06-30":166840000,"2017-09-30":195083000,"2017-12-31":248792000,"2018-03-31":348533000,"2018-06-30":347087000,"2018-09-30":349392000,"2018-12-31":196963000,"2019-03-31":434777000,"2019-06-30":39697000,"2019-09-30":262191000,"2019-12-31":568840000,"2020-03-31":812214000,"2020-06-30":31000000,"2020-09-30":126981000,"2020-12-31":40000000,"2021-03-31":122000000,"2021-06-30":680000000,"2021-09-30":455000000,"2021-12-31":2053000000,"2022-03-31":2786000000,"2022-06-30":1118000000,"2022-09-30":575000000,"2022-12-31":1534000000,"2023-03-31":1703000000,"2023-06-30":1161000000,"2023-09-30":429000000,"2023-12-31":668000000,"2024-03-31":275000000,"2024-06-30":72000000,"2024-09-30":76000000,"2024-12-31":67000000,"2025-03-31":64000000,"2025-06-30":72000000,"2025-09-30":73000000,"2025-12-31":58000000,"2026-03-31":79000000,"2026-06-30":126000000},"lt_debt":{"2017-06-30":10279000,"2017-09-30":16363000,"2017-12-31":48469000,"2018-03-31":66788000,"2018-06-30":76873000,"2018-09-30":96179000,"2018-12-31":425349000,"2019-03-31":135788000,"2019-06-30":743132000,"2019-09-30":776580000,"2019-12-31":883060000,"2020-03-31":936121000,"2020-06-30":965668000,"2020-09-30":1080929000,"2020-12-31":1617000000,"2021-03-31":2254000000,"2021-06-30":2327000000,"2021-09-30":3134000000,"2021-12-31":3208000000,"2022-03-31":3286000000,"2022-06-30":6605000000,"2022-09-30":6616000000,"2022-12-31":6574000000,"2023-03-31":6553000000,"2023-06-30":6542000000,"2023-09-30":5305000000,"2023-12-31":5416000000,"2024-03-31":5544000000,"2024-06-30":5428000000,"2024-09-30":5431000000,"2024-12-31":5256000000,"2025-03-31":5269000000,"2025-06-30":5323000000,"2025-09-30":4810000000,"2025-12-31":4830000000,"2026-03-31":4846000000,"2026-06-30":4854000000},"debt_ebit":{"2023-12-31":null,"2024-03-31":32.327957,"2024-06-30":14.151365,"2024-09-30":8.260116,"2024-12-31":5.688889,"2025-03-31":4.5128,"2025-06-30":3.799601,"2025-09-30":3.030285,"2025-12-31":2.719298,"2026-03-31":2.492263,"2026-06-30":2.340635},"net_debt_ebit":{"2023-12-31":null,"2024-03-31":30.973118,"2024-06-30":12.806452,"2024-09-30":7.001445,"2024-12-31":3.955556,"2025-03-31":3.0264,"2025-06-30":2.563249,"2025-09-30":1.782761,"2025-12-31":1.48219,"2026-03-31":1.326886,"2026-06-30":1.164953},"ebit_int":{"2023-12-31":null,"2024-03-31":0.287926,"2024-06-30":0.606928,"2024-09-30":1.035928,"2024-12-31":1.520737,"2025-03-31":2.025932,"2025-06-30":2.558773,"2025-09-30":3.093694,"2025-12-31":3.724752,"2026-03-31":4.447312,"2026-06-30":5.288416},"int_exp":{"2017-12-31":7659000,"2018-03-31":9141000,"2018-06-30":10799000,"2018-09-30":15610000,"2018-12-31":25018000,"2019-03-31":37125000,"2019-06-30":52275000,"2019-09-30":67616000,"2019-12-31":81000000,"2020-03-31":94352000,"2020-06-30":95037000,"2020-09-30":94047000,"2020-12-31":131000000,"2021-03-31":132000000,"2021-06-30":155000000,"2021-09-30":183000000,"2021-12-31":176000000,"2022-03-31":210000000,"2022-06-30":283000000,"2022-09-30":388000000,"2022-12-31":486000000,"2023-03-31":581000000,"2023-06-30":620000000,"2023-09-30":620000000,"2023-12-31":632000000,"2024-03-31":646000000,"2024-06-30":664000000,"2024-09-30":668000000,"2024-12-31":651000000,"2025-03-31":617000000,"2025-06-30":587000000,"2025-09-30":555000000,"2025-12-31":505000000,"2026-03-31":465000000,"2026-06-30":423000000},"equity_assets":{"2017-06-30":6.442585,"2017-09-30":5.687115,"2017-12-31":19.611409,"2018-03-31":16.691456,"2018-06-30":18.570523,"2018-09-30":9.00138,"2018-12-31":7.40737,"2019-03-31":4.092421,"2019-06-30":9.071326,"2019-09-30":6.265552,"2019-12-31":4.767931,"2020-03-31":1.925002,"2020-06-30":17.197754,"2020-09-30":15.753451,"2020-12-31":12.771005,"2021-03-31":9.557476,"2021-06-30":8.797206,"2021-09-30":7.182836,"2021-12-31":4.362081,"2022-03-31":1.054713,"2022-06-30":5.132356,"2022-09-30":2.847937,"2022-12-31":-5.955392,"2023-03-31":-7.633588,"2023-06-30":-8.880112,"2023-09-30":4.825623,"2023-12-31":3.436572,"2024-03-31":4.138622,"2024-06-30":7.336123,"2024-09-30":8.292617,"2024-12-31":14.851485,"2025-03-31":16.940752,"2025-06-30":18.471066,"2025-09-30":23.130011,"2025-12-31":26.066207,"2026-03-31":27.013289,"2026-06-30":27.680044},"ltd_equity":{"2017-06-30":32.904382,"2017-09-30":58.105181,"2017-12-31":38.548228,"2018-03-31":55.51741,"2018-06-30":46.945917,"2018-09-30":88.151889,"2018-12-31":579.431397,"2019-03-31":247.910467,"2019-06-30":555.621019,"2019-09-30":735.871584,"2019-12-31":900.053001,"2020-03-31":2171.722538,"2020-06-30":226.706577,"2020-09-30":251.081043,"2020-12-31":417.182663,"2021-03-31":617.534247,"2021-06-30":577.419355,"2021-09-30":814.025974,"2021-12-31":1048.366013,"2022-03-31":4107.5,"2022-06-30":1225.41744,"2022-09-30":2414.59854,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":1564.896755,"2023-12-31":2228.806584,"2024-03-31":1918.3391,"2024-06-30":1031.939163,"2024-09-30":888.870704,"2024-12-31":417.142857,"2025-03-31":350.332447,"2025-06-30":307.687861,"2025-09-30":211.057481,"2025-12-31":140.366173,"2026-03-31":130.268817,"2026-06-30":120.506455},"ltd_capital":{"2017-06-30":24.757936,"2017-09-30":36.750966,"2017-12-31":27.822967,"2018-03-31":35.698518,"2018-06-30":31.947752,"2018-09-30":46.85145,"2018-12-31":60.175029,"2019-03-31":71.256973,"2019-06-30":84.747286,"2019-09-30":88.03644,"2019-12-31":108.370733,"2020-03-31":95.598054,"2020-06-30":69.391495,"2020-09-30":71.516548,"2020-12-31":76.649602,"2021-03-31":86.063383,"2021-06-30":66.848607,"2021-09-30":77.420949,"2021-12-31":56.093723,"2022-03-31":51.911532,"2022-06-30":77.9443,"2022-09-30":86.168273,"2022-12-31":84.379412,"2023-03-31":84.045146,"2023-06-30":90.798057,"2023-09-30":84.568787,"2023-12-31":83.118478,"2024-03-31":87.972072,"2024-06-30":87.140793,"2024-09-30":85.83847,"2024-12-31":76.262333,"2025-03-31":73.743877,"2025-06-30":71.57456,"2025-09-30":64.287624,"2025-12-31":56.451613,"2026-03-31":54.60897,"2026-06-30":52.396373},"ltd_assets":{"2017-06-30":2.119893,"2017-09-30":3.304508,"2017-12-31":7.559851,"2018-03-31":9.266664,"2018-06-30":8.718102,"2018-09-30":7.934887,"2018-12-31":42.920628,"2019-03-31":10.145539,"2019-06-30":50.402196,"2019-09-30":46.106413,"2019-12-31":42.913904,"2020-03-31":41.805711,"2020-06-30":38.988439,"2020-09-30":39.55393,"2020-12-31":53.278418,"2021-03-31":59.020686,"2021-06-30":50.796769,"2021-09-30":58.470149,"2021-12-31":45.730577,"2022-03-31":43.322347,"2022-06-30":62.892782,"2022-09-30":68.766241,"2022-12-31":75.580593,"2023-03-31":75.792274,"2023-06-30":83.348197,"2023-09-30":75.516014,"2023-12-31":76.594541,"2024-03-31":79.392811,"2024-06-30":75.704324,"2024-09-30":73.710641,"2024-12-31":61.951909,"2025-03-31":59.348952,"2025-06-30":56.833227,"2025-09-30":48.817619,"2025-12-31":36.588137,"2026-03-31":35.189892,"2026-06-30":33.35624},"debt_equity":{"2017-06-30":32.904382,"2017-09-30":58.105181,"2017-12-31":38.548228,"2018-03-31":55.51741,"2018-06-30":46.945917,"2018-09-30":88.151889,"2018-12-31":862.910037,"2019-03-31":247.910467,"2019-06-30":555.621019,"2019-09-30":735.871584,"2019-12-31":730.531433,"2020-03-31":2171.722538,"2020-06-30":226.706577,"2020-09-30":251.081043,"2020-12-31":444.272446,"2021-03-31":617.534247,"2021-06-30":763.771712,"2021-09-30":951.428571,"2021-12-31":1768.954248,"2022-03-31":7812.5,"2022-06-30":1472.170686,"2022-09-30":2702.189781,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":1750.442478,"2023-12-31":2581.481481,"2024-03-31":2080.622837,"2024-06-30":1084.220532,"2024-09-30":935.515548,"2024-12-31":446.984127,"2025-03-31":375.066489,"2025-06-30":329.884393,"2025-09-30":228.301887,"2025-12-31":148.648649,"2026-03-31":138.548387,"2026-06-30":129.99007},"debt_capital":{"2017-06-30":24.757936,"2017-09-30":36.750966,"2017-12-31":27.822967,"2018-03-31":35.698518,"2018-06-30":31.947752,"2018-09-30":46.85145,"2018-12-31":89.614814,"2019-03-31":71.256973,"2019-06-30":84.747286,"2019-09-30":88.03644,"2019-12-31":87.959517,"2020-03-31":95.598054,"2020-06-30":69.391495,"2020-09-30":71.516548,"2020-12-31":81.626849,"2021-03-31":86.063383,"2021-06-30":88.422867,"2021-09-30":90.48913,"2021-12-31":94.649414,"2022-03-31":98.736177,"2022-06-30":93.639367,"2022-09-30":96.431362,"2022-12-31":106.648697,"2023-03-31":108.464794,"2023-06-30":109.673838,"2023-09-30":94.595887,"2023-12-31":96.270718,"2024-03-31":95.414154,"2024-06-30":91.555627,"2024-09-30":90.342975,"2024-12-31":81.717934,"2025-03-31":78.950315,"2025-06-30":76.737932,"2025-09-30":69.54023,"2025-12-31":59.782609,"2026-03-31":58.079784,"2026-06-30":56.519862},"debt_assets":{"2017-06-30":2.119893,"2017-09-30":3.304508,"2017-12-31":7.559851,"2018-03-31":9.266664,"2018-06-30":8.718102,"2018-09-30":7.934887,"2018-12-31":63.91894,"2019-03-31":10.145539,"2019-06-30":50.402196,"2019-09-30":46.106413,"2019-12-31":34.831233,"2020-03-31":41.805711,"2020-06-30":38.988439,"2020-09-30":39.55393,"2020-12-31":56.738056,"2021-03-31":59.020686,"2021-06-30":67.19057,"2021-09-30":68.339552,"2021-12-31":77.163222,"2022-03-31":82.399473,"2022-06-30":75.557037,"2022-09-30":76.956657,"2022-12-31":95.527708,"2023-03-31":97.814018,"2023-06-30":100.675245,"2023-09-30":84.469751,"2023-12-31":88.714468,"2024-03-31":86.109122,"2024-06-30":79.539749,"2024-09-30":77.578719,"2024-12-31":66.383781,"2025-03-31":63.539085,"2025-06-30":60.933163,"2025-09-30":52.806252,"2025-12-31":38.747065,"2026-03-31":37.426476,"2026-06-30":35.981308},"net_debt_equity":{"2017-06-30":-4.29444,"2017-09-30":-3.09261,"2017-12-31":-0.987871,"2018-03-31":-0.454768,"2018-06-30":-0.746995,"2018-09-30":-3.149369,"2018-12-31":7.554817,"2019-03-31":0.921385,"2019-06-30":5.255645,"2019-09-30":6.459055,"2019-12-31":6.530526,"2020-03-31":20.036794,"2020-06-30":1.688838,"2020-09-30":2.107326,"2020-12-31":3.666641,"2021-03-31":5.161644,"2021-06-30":7.138958,"2021-09-30":8.742857,"2021-12-31":16.372549,"2022-03-31":75.0375,"2022-06-30":12.779221,"2022-09-30":25.868613,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":15.899705,"2023-12-31":23.633745,"2024-03-31":19.934256,"2024-06-30":9.811787,"2024-09-30":7.929624,"2024-12-31":3.107937,"2025-03-31":2.515293,"2025-06-30":2.225434,"2025-09-30":1.343133,"2025-12-31":0.81023,"2026-03-31":0.737634,"2026-06-30":0.646971},"net_debt_capital":{"2017-06-30":-323.122501,"2017-09-30":-195.604618,"2017-12-31":-71.301627,"2018-03-31":-29.242232,"2018-06-30":-50.834715,"2018-09-30":-167.384368,"2018-12-31":78.45818,"2019-03-31":26.483383,"2019-06-30":80.16285,"2019-09-30":77.273294,"2019-12-31":78.630694,"2020-03-31":88.200885,"2020-06-30":51.692808,"2020-09-30":60.023924,"2020-12-31":67.367747,"2021-03-31":71.935853,"2021-06-30":82.648664,"2021-09-30":83.152174,"2021-12-31":87.602728,"2022-03-31":94.834123,"2022-06-30":81.283927,"2022-09-30":92.315707,"2022-12-31":101.078167,"2023-03-31":102.205977,"2023-06-30":102.165163,"2023-09-30":85.9238,"2023-12-31":88.136894,"2024-03-31":91.415424,"2024-06-30":82.854391,"2024-09-30":76.576577,"2024-12-31":56.819501,"2025-03-31":52.946116,"2025-06-30":51.768186,"2025-09-30":40.911521,"2025-12-31":32.58532,"2026-03-31":30.921794,"2026-06-30":28.130397},"ebit":{"2023-12-31":-80000000,"2024-03-31":186000000,"2024-06-30":403000000,"2024-09-30":692000000,"2024-12-31":990000000,"2025-03-31":1250000000,"2025-06-30":1502000000,"2025-09-30":1717000000,"2025-12-31":1881000000,"2026-03-31":2068000000,"2026-06-30":2237000000},"cash_ratio":{"2017-06-30":0.708571,"2017-09-30":0.423275,"2017-12-31":0.564257,"2018-03-31":0.289447,"2018-06-30":0.453922,"2018-09-30":0.961082,"2018-12-31":0.239327,"2019-03-31":0.135424,"2019-06-30":0.160906,"2019-09-30":0.187097,"2019-12-31":0.087893,"2020-03-31":0.064191,"2020-06-30":0.659854,"2020-09-30":0.316524,"2020-12-31":0.644133,"2021-03-31":0.531609,"2021-06-30":0.150788,"2021-09-30":0.235527,"2021-12-31":0.139446,"2022-03-31":0.066025,"2022-06-30":0.442145,"2022-09-30":0.168264,"2022-12-31":0.167438,"2023-03-31":0.171228,"2023-06-30":0.248279,"2023-09-30":0.389964,"2023-12-31":0.345052,"2024-03-31":0.197802,"2024-06-30":0.484794,"2024-09-30":0.75151,"2024-12-31":1.282511,"2025-03-31":1.379362,"2025-06-30":1.310515,"2025-09-30":1.383721,"2025-12-31":1.531929,"2026-03-31":1.368541,"2026-06-30":1.289848},"current_ratio":{"2017-06-30":1.848845,"2017-09-30":1.498312,"2017-12-31":1.600224,"2018-03-31":1.289613,"2018-06-30":1.466403,"2018-09-30":2.044053,"2018-12-31":2.011629,"2019-03-31":1.391658,"2019-06-30":3.832698,"2019-09-30":2.163664,"2019-12-31":1.571822,"2020-03-31":1.234983,"2020-06-30":4.210131,"2020-09-30":3.18358,"2020-12-31":4.117773,"2021-03-31":3.775862,"2021-06-30":2.434359,"2021-09-30":2.926249,"2021-12-31":1.692734,"2022-03-31":1.355253,"2022-06-30":2.318834,"2022-09-30":2.379659,"2022-12-31":1.772377,"2023-03-31":1.619649,"2023-06-30":1.795319,"2023-09-30":2.283871,"2023-12-31":2.162109,"2024-03-31":2.536892,"2024-06-30":3.110018,"2024-09-30":3.24849,"2024-12-31":3.639013,"2025-03-31":3.81366,"2025-06-30":4.003529,"2025-09-30":4.047158,"2025-12-31":4.311389,"2026-03-31":4.086882,"2026-06-30":3.926435},"quick_ratio":{"2017-06-30":0.776071,"2017-09-30":0.470896,"2017-12-31":0.610347,"2018-03-31":0.339402,"2018-06-30":0.507641,"2018-09-30":1.012432,"2018-12-31":0.33984,"2019-03-31":0.196022,"2019-06-30":0.329529,"2019-09-30":0.303449,"2019-12-31":0.133985,"2020-03-31":0.087756,"2020-06-30":0.781867,"2020-09-30":0.467643,"2020-12-31":0.813298,"2021-03-31":0.701149,"2021-06-30":0.289572,"2021-09-30":0.376685,"2021-12-31":0.210727,"2022-03-31":0.121625,"2022-06-30":0.622889,"2022-09-30":0.359425,"2022-12-31":0.265046,"2023-03-31":0.291228,"2023-06-30":0.402019,"2023-09-30":0.617921,"2023-12-31":0.518229,"2024-03-31":0.473312,"2024-06-30":0.796959,"2024-09-30":1.064711,"2024-12-31":1.508969,"2025-03-31":1.653304,"2025-06-30":1.536344,"2025-09-30":1.611111,"2025-12-31":1.693219,"2026-03-31":1.561045,"2026-06-30":1.474743},"cfo_avg_cl":{"2018-06-30":-0.990003,"2018-09-30":-0.990818,"2018-12-31":-1.303895,"2019-03-31":-0.947622,"2019-06-30":-1.53832,"2019-09-30":-1.212655,"2019-12-31":-1.267602,"2020-03-31":-0.808086,"2020-06-30":-2.045155,"2020-09-30":-1.456725,"2020-12-31":-0.913002,"2021-03-31":-1.065542,"2021-06-30":-1.842623,"2021-09-30":-1.749378,"2021-12-31":-1.545427,"2022-03-31":-1.196755,"2022-06-30":-1.049446,"2022-09-30":-1.119465,"2022-12-31":-0.483035,"2023-03-31":-0.241845,"2023-06-30":-0.173301,"2023-09-30":0.185151,"2023-12-31":0.38905,"2024-03-31":0.470417,"2024-06-30":0.494389,"2024-09-30":0.48473,"2024-12-31":0.638831,"2025-03-31":0.800458,"2025-06-30":0.571203,"2025-09-30":0.492058,"2025-12-31":0.725236,"2026-03-31":0.586229,"2026-06-30":0.648148},"cfo_liab":{"2017-12-31":-0.552898,"2018-03-31":-0.563974,"2018-06-30":-0.608659,"2018-09-30":-0.384151,"2018-12-31":-0.542625,"2019-03-31":-0.419551,"2019-06-30":-0.490186,"2019-09-30":-0.426132,"2019-12-31":-0.405722,"2020-03-31":-0.319179,"2020-06-30":-0.423725,"2020-09-30":-0.434347,"2020-12-31":-0.272279,"2021-03-31":-0.313751,"2021-06-30":-0.41249,"2021-09-30":-0.340284,"2021-12-31":-0.399692,"2022-03-31":-0.352449,"2022-06-30":-0.201494,"2022-09-30":-0.190008,"2022-12-31":-0.135781,"2023-03-31":-0.079956,"2023-06-30":-0.042572,"2023-09-30":0.041926,"2023-12-31":0.107713,"2024-03-31":0.132986,"2024-06-30":0.115521,"2024-09-30":0.087405,"2024-12-31":0.129132,"2025-03-31":0.147643,"2025-06-30":0.099876,"2025-09-30":0.096494,"2025-12-31":0.115137,"2026-03-31":0.099683,"2026-06-30":0.118972},"cfo_capex":{"2017-12-31":-2.547127,"2018-03-31":-3.166604,"2018-06-30":-2.909465,"2018-09-30":-2.753424,"2018-12-31":-2.88401,"2019-03-31":-3.131138,"2019-06-30":-3.344418,"2019-09-30":-3.11543,"2019-12-31":-3.277056,"2020-03-31":-2.557554,"2020-06-30":-2.030077,"2020-09-30":-2.20046,"2020-12-31":-1.688889,"2021-03-31":-2.761364,"2021-06-30":-4.104439,"2021-09-30":-3.297917,"2021-12-31":-4.657092,"2022-03-31":-3.820144,"2022-06-30":-2.68232,"2022-09-30":-2.843042,"2022-12-31":-2.585938,"2023-03-31":-2.459877,"2023-06-30":-1.960199,"2023-09-30":2.330769,"2023-12-31":9.229885,"2024-03-31":13.287671,"2024-06-30":10.584416,"2024-09-30":7.282353,"2024-12-31":10.087912,"2025-03-31":10.49,"2025-06-30":6.642202,"2025-09-30":5.55,"2025-12-31":7.047619,"2026-03-31":5.327485,"2026-06-30":5.863874},"wc":{"2017-06-30":173026000,"2017-09-30":121794000,"2017-12-31":183687000,"2018-03-31":121567000,"2018-06-30":204669000,"2018-09-30":477762000,"2018-12-31":333343000,"2019-03-31":246756000,"2019-06-30":707707000,"2019-09-30":590505000,"2019-12-31":494552000,"2020-03-31":265160000,"2020-06-30":1198223000,"2020-09-30":1198318000,"2020-12-31":1456000000,"2021-03-31":1932000000,"2021-06-30":1912000000,"2021-09-30":2429000000,"2021-12-31":2002000000,"2022-03-31":1329000000,"2022-06-30":3123000000,"2022-09-30":2591000000,"2022-12-31":2002000000,"2023-03-31":1766000000,"2023-06-30":1733000000,"2023-09-30":1791000000,"2023-12-31":1785000000,"2024-03-31":1958000000,"2024-06-30":2359000000,"2024-09-30":2606000000,"2024-12-31":3531000000,"2025-03-31":3790000000,"2025-06-30":4256000000,"2025-09-30":4717000000,"2025-12-31":5030000000,"2026-03-31":5436000000,"2026-06-30":5967000000},"wc_assets":{"2017-06-30":35.684072,"2017-09-30":24.596302,"2017-12-31":28.650195,"2018-03-31":16.86711,"2018-06-30":23.211339,"2018-09-30":39.415957,"2018-12-31":33.636592,"2019-03-31":18.436627,"2019-06-30":47.999531,"2019-09-30":35.058935,"2019-12-31":24.033652,"2020-03-31":11.841634,"2020-06-30":48.377749,"2020-09-30":43.849491,"2020-12-31":47.973641,"2021-03-31":50.589159,"2021-06-30":41.737612,"2021-09-30":45.317164,"2021-12-31":28.538845,"2022-03-31":17.521424,"2022-06-30":29.737193,"2022-09-30":26.930672,"2022-12-31":23.016785,"2023-03-31":20.42563,"2023-06-30":22.079246,"2023-09-30":25.494662,"2023-12-31":25.243954,"2024-03-31":28.039525,"2024-06-30":32.900976,"2024-09-30":35.369164,"2024-12-31":41.619519,"2025-03-31":42.689795,"2025-06-30":45.440957,"2025-09-30":47.873744,"2025-12-31":38.103174,"2026-03-31":39.474257,"2026-06-30":41.004673},"cash_assets":{"2017-06-30":29.787186,"2017-09-30":20.892538,"2017-12-31":26.933401,"2018-03-31":16.857398,"2018-06-30":22.590197,"2018-09-30":36.28355,"2018-12-31":7.957615,"2019-03-31":6.374846,"2019-06-30":2.726525,"2019-09-30":5.636871,"2019-12-31":3.694136,"2020-03-31":3.234835,"2020-06-30":9.944218,"2020-09-30":6.356269,"2020-12-31":9.911367,"2021-03-31":9.6884,"2021-06-30":4.387688,"2021-09-30":5.541045,"2021-12-31":5.744833,"2022-03-31":3.256427,"2022-06-30":9.96953,"2022-09-30":3.284482,"2022-12-31":4.989653,"2023-03-31":5.644229,"2023-06-30":6.892598,"2023-09-30":7.743772,"2023-12-31":7.495404,"2024-03-31":3.608764,"2024-06-30":7.559275,"2024-09-30":11.82139,"2024-12-31":20.226308,"2025-03-31":20.928137,"2025-06-30":19.827034,"2025-09-30":21.739572,"2025-12-31":17.627452,"2026-03-31":17.500545,"2026-06-30":18.073117},"cash_debt":{"2017-06-30":14.05127,"2017-09-30":6.322435,"2017-12-31":3.56269,"2018-03-31":1.819144,"2018-06-30":2.591183,"2018-09-30":4.572661,"2018-12-31":0.124495,"2019-03-31":0.62834,"2019-06-30":0.054095,"2019-09-30":0.122258,"2019-12-31":0.106058,"2020-03-31":0.077378,"2020-06-30":0.255056,"2020-09-30":0.160699,"2020-12-31":0.174686,"2021-03-31":0.164153,"2021-06-30":0.065302,"2021-09-30":0.081081,"2021-12-31":0.07445,"2022-03-31":0.03952,"2022-06-30":0.131947,"2022-09-30":0.04268,"2022-12-31":0.052233,"2023-03-31":0.057704,"2023-06-30":0.068464,"2023-09-30":0.091675,"2023-12-31":0.084489,"2024-03-31":0.041909,"2024-06-30":0.095038,"2024-09-30":0.152379,"2024-12-31":0.304688,"2025-03-31":0.329374,"2025-06-30":0.32539,"2025-09-30":0.411686,"2025-12-31":0.454936,"2026-03-31":0.467598,"2026-06-30":0.502292},"fcf_debt":{"2017-12-31":-5.744166,"2018-03-31":-5.486495,"2018-06-30":-5.560561,"2018-09-30":-4.929298,"2018-12-31":-0.88091,"2019-03-31":-4.832945,"2019-06-30":-0.925904,"2019-09-30":-0.995339,"2019-12-31":-1.378466,"2020-03-31":-1.055731,"2020-06-30":-0.984841,"2020-09-30":-1.03517,"2020-12-31":-0.562137,"2021-03-31":-0.5874,"2021-06-30":-0.635153,"2021-09-30":-0.5632,"2021-12-31":-0.582117,"2022-03-31":-0.536,"2022-06-30":-0.33598,"2022-09-30":-0.320773,"2022-12-31":-0.220965,"2023-03-31":-0.132553,"2023-06-30":-0.075297,"2023-09-30":0.029154,"2023-12-31":0.11414,"2024-03-31":0.149177,"2024-06-30":0.129406,"2024-09-30":0.093422,"2024-12-31":0.146839,"2025-03-31":0.168233,"2025-06-30":0.107762,"2025-09-30":0.104939,"2025-12-31":0.173803,"2026-03-31":0.143578,"2026-06-30":0.177426},"liab_equity":{"2017-06-30":7.024969,"2017-09-30":9.505912,"2017-12-31":2.875811,"2018-03-31":4.104654,"2018-06-30":3.191819,"2018-09-30":8.297756,"2018-12-31":10.401932,"2019-03-31":21.644862,"2019-06-30":8.079276,"2019-09-30":13.011627,"2019-12-31":19.017133,"2020-03-31":51.641155,"2020-06-30":3.530244,"2020-09-30":4.114241,"2020-12-31":5.761094,"2021-03-31":8.487671,"2021-06-30":9.456576,"2021-09-30":12.083117,"2021-12-31":21.20915,"2022-03-31":94.1625,"2022-06-30":17.881262,"2022-09-30":33.748175,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":21.318584,"2023-12-31":30.679012,"2024-03-31":25.238754,"2024-06-30":13.412548,"2024-09-30":11.590835,"2024-12-31":5.642063,"2025-03-31":4.724069,"2025-06-30":4.190173,"2025-09-30":3.028521,"2025-12-31":2.614938,"2026-03-31":2.45672,"2026-06-30":2.33714},"altman_z":{"2025-03-31":4.863219,"2025-06-30":6.5592,"2025-09-30":7.569609,"2025-12-31":7.083412,"2026-03-31":6.044652,"2026-06-30":6.269974},"ar_turnover":{"2018-06-30":71.045752,"2018-09-30":93.103111,"2018-12-31":82.814907,"2019-03-31":79.471123,"2019-06-30":87.098035,"2019-09-30":82.8957,"2019-12-31":107.96602,"2020-03-31":132.248819,"2020-06-30":100.71725,"2020-09-30":68.515527,"2020-12-31":93.999276,"2021-03-31":93.136488,"2021-06-30":77.651588,"2021-09-30":83.45014,"2021-12-31":89.922807,"2022-03-31":86.294479,"2022-06-30":47.680261,"2022-09-30":54.078212,"2022-12-31":59.276688,"2023-03-31":46.229091,"2023-06-30":30.922674,"2023-09-30":33.039882,"2023-12-31":41.506744,"2024-03-31":32.398268,"2024-06-30":34.116959,"2024-09-30":36.857562,"2024-12-31":48.059754,"2025-03-31":41.233333,"2025-06-30":48.651719,"2025-09-30":51.093706,"2025-12-31":74.167883,"2026-03-31":63.621469,"2026-06-30":71.902439},"dso":{"2018-06-30":5.137534,"2018-09-30":3.920385,"2018-12-31":4.407419,"2019-03-31":4.592863,"2019-06-30":4.19068,"2019-09-30":4.403123,"2019-12-31":3.380693,"2020-03-31":2.759949,"2020-06-30":3.624007,"2020-09-30":5.32726,"2020-12-31":3.883009,"2021-03-31":3.91898,"2021-06-30":4.700483,"2021-09-30":4.373869,"2021-12-31":4.059037,"2022-03-31":4.229703,"2022-06-30":7.655159,"2022-09-30":6.749483,"2022-12-31":6.157564,"2023-03-31":7.895461,"2023-06-30":11.803637,"2023-09-30":11.047255,"2023-12-31":8.793752,"2024-03-31":11.266034,"2024-06-30":10.698492,"2024-09-30":9.902988,"2024-12-31":7.594712,"2025-03-31":8.852061,"2025-06-30":7.502304,"2025-09-30":7.143737,"2025-12-31":4.921268,"2026-03-31":5.737057,"2026-06-30":5.076323},"inv_turnover":{"2018-06-30":5.03004,"2018-09-30":5.54626,"2018-12-31":5.498791,"2019-03-31":5.086222,"2019-06-30":5.544552,"2019-09-30":6.195573,"2019-12-31":5.843708,"2020-03-31":5.438362,"2020-06-30":6.223418,"2020-09-30":5.221864,"2020-12-31":5.329416,"2021-03-31":5.026972,"2021-06-30":5.804715,"2021-09-30":5.676167,"2021-12-31":5.201912,"2022-03-31":5.134725,"2022-06-30":5.323827,"2022-09-30":5.327437,"2022-12-31":4.918607,"2023-03-31":4.770933,"2023-06-30":4.994,"2023-09-30":5.280721,"2023-12-31":5.979511,"2024-03-31":6.990555,"2024-06-30":7.513278,"2024-09-30":8.39749,"2024-12-31":7.829587,"2025-03-31":8.727955,"2025-06-30":7.836621,"2025-09-30":7.932615,"2025-12-31":8.032869,"2026-03-31":8.633549,"2026-06-30":7.644344},"dio":{"2018-06-30":72.56403,"2018-09-30":65.810113,"2018-12-31":66.37823,"2019-03-31":71.762499,"2019-06-30":65.830381,"2019-09-30":58.913031,"2019-12-31":62.460346,"2020-03-31":67.115791,"2020-06-30":58.649444,"2020-09-30":69.898415,"2020-12-31":68.487799,"2021-03-31":72.608324,"2021-06-30":62.879921,"2021-09-30":64.303957,"2021-12-31":70.166514,"2022-03-31":71.084627,"2022-06-30":68.5597,"2022-09-30":68.513242,"2022-12-31":74.208003,"2023-03-31":76.504946,"2023-06-30":73.087698,"2023-09-30":69.119351,"2023-12-31":61.041782,"2024-03-31":52.213305,"2024-06-30":48.58066,"2024-09-30":43.465371,"2024-12-31":46.618042,"2025-03-31":41.819647,"2025-06-30":46.576194,"2025-09-30":46.012568,"2025-12-31":45.438314,"2026-03-31":42.276935,"2026-06-30":47.747723},"inv_to_cash":{"2018-06-30":77.701565,"2018-09-30":69.730498,"2018-12-31":70.785649,"2019-03-31":76.355362,"2019-06-30":70.021061,"2019-09-30":63.316154,"2019-12-31":65.841039,"2020-03-31":69.87574,"2020-06-30":62.273451,"2020-09-30":75.225674,"2020-12-31":72.370807,"2021-03-31":76.527304,"2021-06-30":67.580404,"2021-09-30":68.677826,"2021-12-31":74.225551,"2022-03-31":75.31433,"2022-06-30":76.21486,"2022-09-30":75.262726,"2022-12-31":80.365567,"2023-03-31":84.400407,"2023-06-30":84.891335,"2023-09-30":80.166606,"2023-12-31":69.835534,"2024-03-31":63.479339,"2024-06-30":59.279152,"2024-09-30":53.368359,"2024-12-31":54.212754,"2025-03-31":50.671709,"2025-06-30":54.078498,"2025-09-30":53.156305,"2025-12-31":50.359581,"2026-03-31":48.013992,"2026-06-30":52.824046},"inventories":{"2017-06-30":174369000,"2017-09-30":192242000,"2017-12-31":227446000,"2018-03-31":299780000,"2018-06-30":302989000,"2018-09-30":339005000,"2018-12-31":412243000,"2019-03-31":525694000,"2019-06-30":606534000,"2019-09-30":629798000,"2019-12-31":762696000,"2020-03-31":844681000,"2020-06-30":629401000,"2020-09-30":967547000,"2020-12-31":1036000000,"2021-03-31":1439000000,"2021-06-30":1974000000,"2021-09-30":2285000000,"2021-12-31":3149000000,"2022-03-31":3304000000,"2022-06-30":2865000000,"2022-09-30":2577000000,"2022-12-31":1876000000,"2023-03-31":1485000000,"2023-06-30":1302000000,"2023-09-30":1085000000,"2023-12-31":1150000000,"2024-03-31":1162000000,"2024-06-30":1221000000,"2024-09-30":1305000000,"2024-12-31":1608000000,"2025-03-31":1503000000,"2025-06-30":2023000000,"2025-09-30":2316000000,"2025-12-31":2408000000,"2026-03-31":2664000000,"2026-06-30":3263000000},"asset_turnover":{"2018-06-30":1.940722,"2018-09-30":1.916132,"2018-12-31":2.396185,"2019-03-31":2.282783,"2019-06-30":2.428702,"2019-09-30":2.362325,"2019-12-31":2.584588,"2020-03-31":2.394262,"2020-06-30":2.234754,"2020-09-30":2.202225,"2020-12-31":2.193929,"2021-03-31":2.222881,"2021-06-30":2.536487,"2021-09-30":2.690641,"2021-12-31":2.55005,"2022-03-31":2.466854,"2022-06-30":1.937811,"2022-09-30":1.938455,"2022-12-31":1.73156,"2023-03-31":1.566509,"2023-06-30":1.285707,"2023-09-30":1.343746,"2023-12-31":1.366098,"2024-03-31":1.43656,"2024-06-30":1.553765,"2024-09-30":1.743903,"2024-12-31":1.75802,"2025-03-31":1.871761,"2025-06-30":1.968312,"2025-09-30":2.121363,"2025-12-31":1.874291,"2026-03-31":1.988785,"2026-06-30":2.095326},"mcap":{"2021-12-31":18954575750,"2022-03-31":10892848625,"2022-06-30":2828140875,"2022-09-30":1929550525,"2022-12-31":472898125,"2023-03-31":1014657700,"2023-06-30":2712494050,"2025-03-31":28461960150,"2025-06-30":47108271905,"2025-09-30":53942090962.5,"2025-12-31":69246887300,"2026-03-31":52022714760,"2026-06-30":54846818699.99999},"ev_cash":{"2017-06-30":144433000,"2017-09-30":103454000,"2017-12-31":172680000,"2018-03-31":121497000,"2018-06-30":199192000,"2018-09-30":439794000,"2018-12-31":78861000,"2019-03-31":85321000,"2019-06-30":40200000,"2019-09-30":94943000,"2019-12-31":76016000,"2020-03-31":72435000,"2020-06-30":246299000,"2020-09-30":173704000,"2020-12-31":300810000,"2021-03-31":370000000,"2021-06-30":201000000,"2021-09-30":297000000,"2021-12-31":403000000,"2022-03-31":247000000,"2022-06-30":1047000000,"2022-09-30":316000000,"2022-12-31":434000000,"2023-03-31":488000000,"2023-06-30":541000000,"2023-09-30":544000000,"2023-12-31":530000000,"2024-03-31":252000000,"2024-06-30":542000000,"2024-09-30":871000000,"2024-12-31":1716000000,"2025-03-31":1858000000,"2025-06-30":1857000000,"2025-09-30":2142000000,"2025-12-31":2327000000,"2026-03-31":2410000000,"2026-06-30":2630000000},"ev_pref":{"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_nci":{"2017-03-31":0,"2017-06-30":234191000,"2017-09-30":199315000,"2017-12-31":153808000,"2018-03-31":106639000,"2018-06-30":195361000,"2018-09-30":197662000,"2018-12-31":147742000,"2019-03-31":98074000,"2019-06-30":260069000,"2019-09-30":205646000,"2019-12-31":93827000,"2020-03-31":-29879000,"2020-06-30":547126000,"2020-09-30":531066000,"2020-12-31":414000000,"2021-03-31":356000000,"2021-06-30":367000000,"2021-09-30":323000000,"2021-12-31":219000000,"2022-03-31":-28000000,"2022-06-30":325000000,"2022-09-30":100000000,"2022-12-31":-535000000,"2023-03-31":-662000000,"2023-06-30":-709000000,"2023-09-30":-541000000,"2023-12-31":-627000000,"2024-03-31":-600000000,"2024-06-30":-411000000,"2024-09-30":-325000000,"2024-12-31":115000000,"2025-03-31":269000000,"2025-06-30":387000000,"2025-09-30":672000000,"2025-12-31":762000000,"2026-03-31":912000000,"2026-06-30":1110000000},"ev_debt":{"2017-06-30":10279000,"2017-09-30":16363000,"2017-12-31":48469000,"2018-03-31":66788000,"2018-06-30":76873000,"2018-09-30":96179000,"2018-12-31":633445000,"2019-03-31":135788000,"2019-06-30":743132000,"2019-09-30":776580000,"2019-12-31":716739000,"2020-03-31":936121000,"2020-06-30":965668000,"2020-09-30":1080929000,"2020-12-31":1722000000,"2021-03-31":2254000000,"2021-06-30":3078000000,"2021-09-30":3663000000,"2021-12-31":5413000000,"2022-03-31":6250000000,"2022-06-30":7935000000,"2022-09-30":7404000000,"2022-12-31":8309000000,"2023-03-31":8457000000,"2023-06-30":7902000000,"2023-09-30":5934000000,"2023-12-31":6273000000,"2024-03-31":6013000000,"2024-06-30":5703000000,"2024-09-30":5716000000,"2024-12-31":5632000000,"2025-03-31":5641000000,"2025-06-30":5707000000,"2025-09-30":5203000000,"2025-12-31":5115000000,"2026-03-31":5154000000,"2026-06-30":5236000000},"ev":{"2021-12-31":24183575750,"2022-03-31":16867848625,"2022-06-30":10041140875,"2022-09-30":9117550525,"2022-12-31":7812898125,"2023-03-31":8321657700,"2023-06-30":9364494050,"2025-03-31":32513960150,"2025-06-30":51345271905,"2025-09-30":57675090962.5,"2025-12-31":72796887300,"2026-03-31":55678714760,"2026-06-30":58562818699.99999},"capital":{"2017-06-30":41518000,"2017-09-30":44524000,"2017-12-31":174205000,"2018-03-31":187089000,"2018-06-30":240621000,"2018-09-30":205285000,"2018-12-31":706853000,"2019-03-31":190561000,"2019-06-30":876880000,"2019-09-30":882112000,"2019-12-31":814851000,"2020-03-31":979226000,"2020-06-30":1391623000,"2020-09-30":1511439000,"2020-12-31":2109600000,"2021-03-31":2619000000,"2021-06-30":3481000000,"2021-09-30":4048000000,"2021-12-31":5719000000,"2022-03-31":6330000000,"2022-06-30":8474000000,"2022-09-30":7678000000,"2022-12-31":7791000000,"2023-03-31":7797000000,"2023-06-30":7205000000,"2023-09-30":6273000000,"2023-12-31":6516000000,"2024-03-31":6302000000,"2024-06-30":6229000000,"2024-09-30":6327000000,"2024-12-31":6892000000,"2025-03-31":7145000000,"2025-06-30":7437000000,"2025-09-30":7482000000,"2025-12-31":8556000000,"2026-03-31":8874000000,"2026-06-30":9264000000},"debt_capital_ev":{"2017-06-30":24.757936,"2017-09-30":36.750966,"2017-12-31":27.822967,"2018-03-31":35.698518,"2018-06-30":31.947752,"2018-09-30":46.85145,"2018-12-31":89.614814,"2019-03-31":71.256973,"2019-06-30":84.747286,"2019-09-30":88.03644,"2019-12-31":87.959517,"2020-03-31":95.598054,"2020-06-30":69.391495,"2020-09-30":71.516548,"2020-12-31":81.626849,"2021-03-31":86.063383,"2021-06-30":88.422867,"2021-09-30":90.48913,"2021-12-31":94.649414,"2022-03-31":98.736177,"2022-06-30":93.639367,"2022-09-30":96.431362,"2022-12-31":106.648697,"2023-03-31":108.464794,"2023-06-30":109.673838,"2023-09-30":94.595887,"2023-12-31":96.270718,"2024-03-31":95.414154,"2024-06-30":91.555627,"2024-09-30":90.342975,"2024-12-31":81.717934,"2025-03-31":78.950315,"2025-06-30":76.737932,"2025-09-30":69.54023,"2025-12-31":59.782609,"2026-03-31":58.079784,"2026-06-30":56.519862},"debt_ev":{"2021-12-31":0.22383,"2022-03-31":0.370527,"2022-06-30":0.790249,"2022-09-30":0.81206,"2022-12-31":1.063498,"2023-03-31":1.016264,"2023-06-30":0.843826,"2025-03-31":0.173495,"2025-06-30":0.111149,"2025-09-30":0.090212,"2025-12-31":0.070264,"2026-03-31":0.092567,"2026-06-30":0.089408},"ev_sales":{"2021-12-31":1.887278,"2022-03-31":1.199193,"2022-06-30":0.687091,"2022-09-30":0.62793,"2022-12-31":0.574309,"2023-03-31":0.654579,"2023-06-30":0.793803,"2025-03-31":2.190377,"2025-06-30":3.155049,"2025-09-30":3.157511,"2025-12-31":3.582171,"2026-03-31":2.472192,"2026-06-30":2.337091},"ev_ebit":{"2025-03-31":26.011168,"2025-06-30":34.184602,"2025-09-30":33.590618,"2025-12-31":38.701163,"2026-03-31":26.923943,"2026-06-30":26.179177},"ev_cfo":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2025-03-31":30.995196,"2025-06-30":70.918884,"2025-09-30":86.599236,"2025-12-31":70.267266,"2026-03-31":61.118238,"2026-06-30":52.288231},"ev_fcf":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2025-03-31":34.261286,"2025-06-30":83.488247,"2025-09-30":105.632035,"2025-12-31":81.886262,"2026-03-31":75.241506,"2026-06-30":63.038556},"mcap_dil":{"2021-12-31":18954575750,"2022-03-31":10892848625,"2022-06-30":2828140875,"2022-09-30":1929550525,"2022-12-31":472898125,"2023-03-31":1014657700,"2023-06-30":2712494050,"2025-03-31":28461960150,"2025-06-30":47108271905,"2025-09-30":53942090962.5,"2025-12-31":69246887300,"2026-03-31":52022714760,"2026-06-30":54846818699.99999},"ev_dil":{"2021-12-31":24183575750,"2022-03-31":16867848625,"2022-06-30":10041140875,"2022-09-30":9117550525,"2022-12-31":7812898125,"2023-03-31":8321657700,"2023-06-30":9364494050,"2025-03-31":32513960150,"2025-06-30":51345271905,"2025-09-30":57675090962.5,"2025-12-31":72796887300,"2026-03-31":55678714760,"2026-06-30":58562818699.99999},"ev_per_share":{"2021-12-31":59.149336,"2022-03-31":39.797093,"2022-06-30":22.367764,"2022-09-30":19.184393,"2022-12-31":15.695248,"2023-03-31":16.074829,"2023-06-30":17.883202,"2025-03-31":47.773723,"2025-06-30":73.451174,"2025-09-30":80.67143,"2025-12-31":88.726837,"2026-03-31":67.299017,"2026-06-30":70.279459},"sales_base":{"2017-12-31":858870000,"2018-03-31":1060219000,"2018-06-30":1326140000,"2018-09-30":1635682000,"2018-12-31":1955467000,"2019-03-31":2350279000,"2019-06-30":2861214000,"2019-09-30":3421147000,"2019-12-31":3939896000,"2020-03-31":4282878000,"2020-06-30":4414991000,"2020-09-30":4863746000,"2020-12-31":5586565000,"2021-03-31":6733349000,"2021-06-30":8951015000,"2021-09-30":10887406000,"2021-12-31":12814000000,"2022-03-31":14066000000,"2022-06-30":14614000000,"2022-09-30":14520000000,"2022-12-31":13604000000,"2023-03-31":12713000000,"2023-06-30":11797000000,"2023-09-30":11184000000,"2023-12-31":10771000000,"2024-03-31":11226000000,"2024-06-30":11668000000,"2024-09-30":12550000000,"2024-12-31":13673000000,"2025-03-31":14844000000,"2025-06-30":16274000000,"2025-09-30":18266000000,"2025-12-31":20322000000,"2026-03-31":22522000000,"2026-06-30":25058000000},"ebit_base":{"2023-12-31":-80000000,"2024-03-31":186000000,"2024-06-30":403000000,"2024-09-30":692000000,"2024-12-31":990000000,"2025-03-31":1250000000,"2025-06-30":1502000000,"2025-09-30":1717000000,"2025-12-31":1881000000,"2026-03-31":2068000000,"2026-06-30":2237000000},"cfo_base":{"2017-12-31":-199924000,"2018-03-31":-278487000,"2018-06-30":-318118000,"2018-09-30":-347785000,"2018-12-31":-414340000,"2019-03-31":-497400000,"2019-06-30":-529689000,"2019-09-30":-585140000,"2019-12-31":-757000000,"2020-03-31":-710491000,"2020-06-30":-637166000,"2020-09-30":-769325000,"2020-12-31":-608000000,"2021-03-31":-972000000,"2021-06-30":-1572000000,"2021-09-30":-1583000000,"2021-12-31":-2594000000,"2022-03-31":-2655000000,"2022-06-30":-1942000000,"2022-09-30":-1757000000,"2022-12-31":-1324000000,"2023-03-31":-797000000,"2023-06-30":-394000000,"2023-09-30":303000000,"2023-12-31":803000000,"2024-03-31":970000000,"2024-06-30":815000000,"2024-09-30":619000000,"2024-12-31":918000000,"2025-03-31":1049000000,"2025-06-30":724000000,"2025-09-30":666000000,"2025-12-31":1036000000,"2026-03-31":911000000,"2026-06-30":1120000000},"fcf_base":{"2017-12-31":-278414000,"2018-03-31":-366432000,"2018-06-30":-427457000,"2018-09-30":-474095000,"2018-12-31":-558008000,"2019-03-31":-656256000,"2019-06-30":-688069000,"2019-09-30":-772960000,"2019-12-31":-988000000,"2020-03-31":-988292000,"2020-06-30":-951029000,"2020-09-30":-1118945000,"2020-12-31":-968000000,"2021-03-31":-1324000000,"2021-06-30":-1955000000,"2021-09-30":-2063000000,"2021-12-31":-3151000000,"2022-03-31":-3350000000,"2022-06-30":-2666000000,"2022-09-30":-2375000000,"2022-12-31":-1836000000,"2023-03-31":-1121000000,"2023-06-30":-595000000,"2023-09-30":173000000,"2023-12-31":716000000,"2024-03-31":897000000,"2024-06-30":738000000,"2024-09-30":534000000,"2024-12-31":827000000,"2025-03-31":949000000,"2025-06-30":615000000,"2025-09-30":546000000,"2025-12-31":889000000,"2026-03-31":740000000,"2026-06-30":929000000},"pe":{"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":13.270677,"2024-03-31":15.313589,"2024-06-30":20.015552,"2024-09-30":8705,"2024-12-31":128.702532,"2025-03-31":73.368421,"2025-06-30":84.448622,"2025-09-30":86.130137,"2025-12-31":49.940828,"2026-03-31":36.431054,"2026-06-30":34.825397},"pe_avg":{"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":7.739488,"2024-03-31":8.065318,"2024-06-30":10.379,"2024-09-30":4430.742678,"2024-12-31":84.462151,"2025-03-31":60.363598,"2025-06-30":53.974687,"2025-09-30":61.677215,"2025-12-31":36.426485,"2026-03-31":39.844377,"2026-06-30":38.463838},"pe_high":{"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":14.987469,"2024-03-31":15.818815,"2024-06-30":20.66874,"2024-09-30":8757.5,"2024-12-31":165.063291,"2025-03-31":100.122807,"2025-06-30":86.629073,"2025-09-30":89.646119,"2025-12-31":55.946746,"2026-03-31":55.440324,"2026-06-30":50.62963},"pe_low":{"2017-12-31":null,"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":1.102757,"2024-03-31":1.210801,"2024-06-30":4.043546,"2024-09-30":1300,"2024-12-31":25.949367,"2025-03-31":24.263158,"2025-06-30":30.651629,"2025-09-30":37.111872,"2025-12-31":19.236686,"2026-03-31":18.835458,"2026-06-30":29.767196},"pb":{"2021-12-31":61.943058,"2022-03-31":136.160608,"2022-06-30":5.247015,"2022-09-30":7.042155,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2025-03-31":18.924176,"2025-06-30":27.230215,"2025-09-30":23.669193,"2025-12-31":20.124059,"2026-03-31":13.984601,"2026-06-30":13.61639},"pb_avg":{"2021-12-31":77.498199,"2022-03-31":273.236153,"2022-06-30":34.001808,"2022-09-30":44.065669,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2025-03-31":15.569796,"2025-06-30":17.403982,"2025-09-30":16.949351,"2025-12-31":14.678346,"2026-03-31":15.294855,"2026-06-30":15.038985},"pb_high":{"2021-12-31":96.468697,"2022-03-31":382.521241,"2022-06-30":60.132453,"2022-09-30":105.181353,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2025-03-31":25.825029,"2025-06-30":27.933295,"2025-09-30":24.635411,"2025-12-31":22.544192,"2026-03-31":21.281591,"2026-06-30":19.795691},"pb_low":{"2021-12-31":59.751802,"2022-03-31":110.041083,"2022-06-30":3.664582,"2022-09-30":7.042155,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2025-03-31":6.258282,"2025-06-30":9.88353,"2025-09-30":10.198615,"2025-12-31":7.751578,"2026-03-31":7.23027,"2026-06-30":11.638683},"ptb":{"2021-12-31":64.691385,"2022-03-31":162.57983,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2025-03-31":19.401472,"2025-06-30":27.776104,"2025-09-30":24.070545,"2025-12-31":20.463028,"2026-03-31":14.209974,"2026-06-30":13.839722},"ptb_avg":{"2021-12-31":80.936685,"2022-03-31":326.252123,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2025-03-31":15.96249,"2025-06-30":17.752883,"2025-09-30":17.236756,"2025-12-31":14.925587,"2026-03-31":15.541344,"2026-06-30":15.28565},"ptb_high":{"2021-12-31":100.748878,"2022-03-31":456.74178,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2025-03-31":26.476376,"2025-06-30":28.493279,"2025-09-30":25.053146,"2025-12-31":22.923926,"2026-03-31":21.624561,"2026-06-30":20.120374},"ptb_low":{"2021-12-31":62.402906,"2022-03-31":131.392337,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2025-03-31":6.416125,"2025-06-30":10.081666,"2025-09-30":10.37155,"2025-12-31":7.882145,"2026-03-31":7.346792,"2026-06-30":11.829577},"ps":{"2021-12-31":1.479208,"2022-03-31":0.77441,"2022-06-30":0.193523,"2022-09-30":0.132889,"2022-12-31":0.034762,"2023-03-31":0.079813,"2023-06-30":0.229931,"2025-03-31":1.917405,"2025-06-30":2.894695,"2025-09-30":2.953142,"2025-12-31":3.407484,"2026-03-31":2.309862,"2026-06-30":2.188795},"ps_avg":{"2021-12-31":1.850667,"2022-03-31":1.554023,"2022-06-30":1.25407,"2022-09-30":0.831542,"2022-12-31":0.420018,"2023-03-31":0.217564,"2023-06-30":0.14602,"2025-03-31":1.577538,"2025-06-30":1.850122,"2025-09-30":2.114725,"2025-12-31":2.485395,"2026-03-31":2.526279,"2026-06-30":2.417473},"ps_high":{"2021-12-31":2.303685,"2022-03-31":2.175579,"2022-06-30":2.217832,"2022-09-30":1.984827,"2022-12-31":1.351681,"2023-03-31":0.972818,"2023-06-30":0.462525,"2025-03-31":2.616602,"2025-06-30":2.969436,"2025-09-30":3.073694,"2025-12-31":3.81727,"2026-03-31":3.515119,"2026-06-30":3.182099},"ps_low":{"2021-12-31":1.426881,"2022-03-31":0.625856,"2022-06-30":0.135159,"2022-09-30":0.132889,"2022-12-31":0.029639,"2023-03-31":0.032984,"2023-06-30":0.035954,"2025-03-31":0.634092,"2025-06-30":1.050664,"2025-09-30":1.272454,"2025-12-31":1.312527,"2026-03-31":1.194237,"2026-06-30":1.870884},"pcf":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2025-03-31":27.132469,"2025-06-30":65.066674,"2025-09-30":80.994131,"2025-12-31":66.840625,"2026-03-31":57.105066,"2026-06-30":48.970374},"pcf_avg":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2025-03-31":22.323139,"2025-06-30":41.586864,"2025-09-30":57.999355,"2025-12-31":48.753077,"2026-03-31":62.455391,"2026-06-30":54.086635},"pcf_high":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2025-03-31":37.026543,"2025-06-30":66.746686,"2025-09-30":84.300452,"2025-12-31":74.878923,"2026-03-31":86.901777,"2026-06-30":71.193787},"pcf_low":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2025-03-31":8.972789,"2025-06-30":23.616721,"2025-09-30":34.898863,"2025-12-31":25.746312,"2026-03-31":29.524263,"2026-06-30":41.857691},"pfcf":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2025-03-31":29.991528,"2025-06-30":76.598816,"2025-09-30":98.795038,"2025-12-31":77.893012,"2026-03-31":70.300966,"2026-06-30":59.038556},"pfcf_avg":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2025-03-31":24.675419,"2025-06-30":48.957544,"2025-09-30":70.746466,"2025-12-31":56.814609,"2026-03-31":76.88765,"2026-06-30":65.206707},"pfcf_high":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2025-03-31":40.92818,"2025-06-30":78.576586,"2025-09-30":102.828023,"2025-12-31":87.260477,"2026-03-31":106.983133,"2026-06-30":85.831046},"pfcf_low":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2025-03-31":9.918289,"2025-06-30":27.802449,"2025-09-30":42.568942,"2025-12-31":30.003576,"2026-03-31":36.346762,"2026-06-30":50.463524},"evs_avg":{"2021-12-31":2.258736,"2022-03-31":1.978807,"2022-06-30":1.747638,"2022-09-30":1.326584,"2022-12-31":0.959566,"2023-03-31":0.79233,"2023-06-30":0.709893,"2025-03-31":1.85051,"2025-06-30":2.110476,"2025-09-30":2.319094,"2025-12-31":2.660082,"2026-03-31":2.688609,"2026-06-30":2.565769},"evs_high":{"2021-12-31":2.711754,"2022-03-31":2.600363,"2022-06-30":2.711399,"2022-09-30":2.479868,"2022-12-31":1.891228,"2023-03-31":1.547584,"2023-06-30":1.026397,"2025-03-31":2.889574,"2025-06-30":3.22979,"2025-09-30":3.278063,"2025-12-31":3.991958,"2026-03-31":3.67745,"2026-06-30":3.330395},"evs_low":{"2021-12-31":1.83495,"2022-03-31":1.050639,"2022-06-30":0.628727,"2022-09-30":0.62793,"2022-12-31":0.569186,"2023-03-31":0.60775,"2023-06-30":0.599827,"2025-03-31":0.907064,"2025-06-30":1.311018,"2025-09-30":1.476823,"2025-12-31":1.487215,"2026-03-31":1.356567,"2026-06-30":2.01918},"evb_avg":{"2025-03-31":21.975178,"2025-06-30":22.866771,"2025-09-30":24.67127,"2025-12-31":28.739068,"2026-03-31":29.280881,"2026-06-30":28.740738},"evb_high":{"2025-03-31":34.314275,"2025-06-30":34.994408,"2025-09-30":34.873093,"2025-12-31":43.128423,"2026-03-31":40.050057,"2026-06-30":37.305785},"evb_low":{"2025-03-31":10.771565,"2025-06-30":14.204731,"2025-09-30":15.710916,"2025-12-31":16.067612,"2026-03-31":14.773986,"2026-06-30":22.618066},"earnings_yield":{"2017-12-31":-6.806283,"2018-03-31":-6.753813,"2018-06-30":-4.038462,"2018-09-30":-3.19797,"2018-12-31":-6.855346,"2019-03-31":-3.807063,"2019-06-30":-3.578275,"2019-09-30":-3.540091,"2019-12-31":-2.474438,"2020-03-31":-6.218145,"2020-06-30":-2.751278,"2020-09-30":-1.343173,"2020-12-31":-1.160509,"2021-03-31":-0.791506,"2021-06-30":-0.389805,"2021-09-30":-0.450311,"2021-12-31":-0.703192,"2022-03-31":-3.159533,"2022-06-30":-21.174603,"2022-09-30":-44.137931,"2022-12-31":-331.368421,"2023-03-31":-146.530612,"2023-06-30":-48.494208,"2023-09-30":-6.761905,"2023-12-31":7.535411,"2024-03-31":6.530148,"2024-06-30":4.996115,"2024-09-30":0.011488,"2024-12-31":0.776985,"2025-03-31":1.362984,"2025-06-30":1.184152,"2025-09-30":1.161034,"2025-12-31":2.00237,"2026-03-31":2.744911,"2026-06-30":2.871468},"fcf_yield":{"2021-12-31":-16.623954,"2022-03-31":-30.754122,"2022-06-30":-94.266874,"2022-09-30":-123.08566,"2022-12-31":-388.244297,"2023-03-31":-110.480608,"2023-06-30":-21.935532,"2025-03-31":3.334275,"2025-06-30":1.305503,"2025-09-30":1.012197,"2025-12-31":1.283812,"2026-03-31":1.422456,"2026-06-30":1.693808},"peg":{"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":-0.105869,"2024-03-31":-0.109405,"2024-06-30":-0.132383,"2024-09-30":-86.441259,"2024-12-31":-2.130801,"2025-03-31":-1.457214,"2025-06-30":-2.225429,"2025-09-30":0.003951,"2025-12-31":0.114857,"2026-03-31":0.179634,"2026-06-30":0.254493},"price":{"2017-06-30":4.09,"2017-09-30":2.94,"2017-12-31":3.82,"2018-03-31":4.59,"2018-06-30":8.32,"2018-09-30":11.82,"2018-12-31":6.36,"2019-03-31":11.61,"2019-06-30":12.52,"2019-09-30":13.22,"2019-12-31":19.56,"2020-03-31":9.81,"2020-06-30":23.48,"2020-09-30":40.65,"2020-12-31":47.91,"2021-03-31":51.8,"2021-06-30":60.03,"2021-09-30":64.4,"2021-12-31":46.36,"2022-03-31":25.7,"2022-06-30":6.3,"2022-09-30":4.06,"2022-12-31":0.95,"2023-03-31":1.96,"2023-06-30":5.18,"2023-09-30":8.4,"2023-12-31":10.59,"2024-03-31":17.58,"2024-06-30":25.74,"2024-09-30":34.82,"2024-12-31":40.67,"2025-03-31":41.82,"2025-06-30":67.39,"2025-09-30":75.45,"2025-12-31":84.4,"2026-03-31":62.88,"2026-06-30":65.82},"price_avg":{"2017-06-30":2.791,"2017-09-30":3.243043,"2017-12-31":3.271389,"2018-03-31":3.473469,"2018-06-30":4.262692,"2018-09-30":6.069231,"2018-12-31":7.301731,"2019-03-31":8.403846,"2019-06-30":10.094231,"2019-09-30":11.015577,"2019-12-31":13.154615,"2020-03-31":14.861346,"2020-06-30":16.284231,"2020-09-30":21.308846,"2020-12-31":28.98,"2021-03-31":38.618462,"2021-06-30":47.520192,"2021-09-30":55.522115,"2021-12-31":58.001923,"2022-03-31":51.572692,"2022-06-30":40.825385,"2022-09-30":25.405094,"2022-12-31":11.478654,"2023-03-31":5.34283,"2023-06-30":3.289623,"2023-09-30":3.7775,"2023-12-31":6.176111,"2024-03-31":9.258986,"2024-06-30":13.347394,"2024-09-30":17.722971,"2024-12-31":26.69004,"2025-03-31":34.407251,"2025-06-30":43.0718,"2025-09-30":54.02924,"2025-12-31":61.56076,"2026-03-31":68.771394,"2026-06-30":72.696653},"price_high":{"2017-06-30":4.29,"2017-09-30":4.59,"2017-12-31":4.59,"2018-03-31":4.59,"2018-06-30":8.56,"2018-09-30":12.95,"2018-12-31":12.95,"2019-03-31":12.95,"2019-06-30":14.44,"2019-09-30":16.72,"2019-12-31":19.56,"2020-03-31":22.02,"2020-06-30":25.22,"2020-09-30":43.69,"2020-12-31":54.94,"2021-03-31":61.75,"2021-06-30":61.75,"2021-09-30":72.2,"2021-12-31":72.2,"2022-03-31":72.2,"2022-06-30":72.2,"2022-09-30":60.64,"2022-12-31":36.94,"2023-03-31":23.89,"2023-06-30":10.42,"2023-09-30":10.44,"2023-12-31":11.96,"2024-03-31":18.16,"2024-06-30":26.58,"2024-09-30":35.03,"2024-12-31":52.16,"2025-03-31":57.07,"2025-06-30":69.13,"2025-09-30":78.53,"2025-12-31":94.55,"2026-03-31":95.69,"2026-06-30":95.69},"price_low":{"2017-06-30":1.91,"2017-09-30":1.91,"2017-12-31":1.91,"2018-03-31":1.91,"2018-06-30":2.55,"2018-09-30":2.55,"2018-12-31":3.61,"2019-03-31":4.58,"2019-06-30":5.97,"2019-09-30":5.97,"2019-12-31":6.16,"2020-03-31":5.87,"2020-06-30":5.87,"2020-09-30":5.87,"2020-12-31":5.87,"2021-03-31":9.18,"2021-06-30":25.71,"2021-09-30":37.07,"2021-12-31":44.72,"2022-03-31":20.77,"2022-06-30":4.4,"2022-09-30":4.06,"2022-12-31":0.81,"2023-03-31":0.81,"2023-06-30":0.81,"2023-09-30":0.81,"2023-12-31":0.88,"2024-03-31":1.39,"2024-06-30":5.2,"2024-09-30":5.2,"2024-12-31":8.2,"2025-03-31":13.83,"2025-06-30":24.46,"2025-09-30":32.51,"2025-12-31":32.51,"2026-03-31":32.51,"2026-06-30":56.26},"ev_avg":{"2021-12-31":28943448762.01923,"2022-03-31":27833892237.019234,"2022-06-30":25539974439.423077,"2022-09-30":19261993379.481133,"2022-12-31":13053930401.442307,"2023-03-31":10072889689.150944,"2023-06-30":8374602672.169811,"2025-03-31":27468972900.996014,"2025-06-30":34345889536.100006,"2025-09-30":42360570294.43,"2025-12-31":54058187320.17,"2026-03-31":60552861254.44222,"2026-06-30":64293030817.13148},"shares_out":{"2021-12-31":408856250,"2022-03-31":423846250,"2022-06-30":448911250,"2022-09-30":475258750,"2022-12-31":497787500,"2023-03-31":517682500,"2023-06-30":523647500,"2025-03-31":680582500,"2025-06-30":699039500,"2025-09-30":714938250,"2025-12-31":820460750,"2026-03-31":827333250,"2026-06-30":833285000},"shares_dil":{"2021-12-31":408856250,"2022-03-31":423846250,"2022-06-30":448911250,"2022-09-30":475258750,"2022-12-31":497787500,"2023-03-31":517682500,"2023-06-30":523647500,"2025-03-31":680582500,"2025-06-30":699039500,"2025-09-30":714938250,"2025-12-31":820460750,"2026-03-31":827333250,"2026-06-30":833285000},"rev_ps":{"2021-12-31":31.341089,"2022-03-31":33.186562,"2022-06-30":32.554319,"2022-09-30":30.551778,"2022-12-31":27.328931,"2023-03-31":24.557523,"2023-06-30":22.528514,"2025-03-31":21.810728,"2025-06-30":23.280516,"2025-09-30":25.54906,"2025-12-31":24.769009,"2026-03-31":27.222404,"2026-06-30":30.071344},"ebit_ps":{"2025-03-31":1.836662,"2025-06-30":2.148663,"2025-09-30":2.401606,"2025-12-31":2.292614,"2026-03-31":2.499597,"2026-06-30":2.684556},"eps":{"2017-12-31":-0.26,"2018-03-31":-0.31,"2018-06-30":-0.336,"2018-09-30":-0.378,"2018-12-31":-0.436,"2019-03-31":-0.442,"2019-06-30":-0.448,"2019-09-30":-0.468,"2019-12-31":-0.484,"2020-03-31":-0.61,"2020-06-30":-0.646,"2020-09-30":-0.546,"2020-12-31":-0.556,"2021-03-31":-0.41,"2021-06-30":-0.234,"2021-09-30":-0.29,"2021-12-31":-0.326,"2022-03-31":-0.812,"2022-06-30":-1.334,"2022-09-30":-1.792,"2022-12-31":-3.148,"2023-03-31":-2.872,"2023-06-30":-2.512,"2023-09-30":-0.568,"2023-12-31":0.798,"2024-03-31":1.148,"2024-06-30":1.286,"2024-09-30":0.004,"2024-12-31":0.316,"2025-03-31":0.57,"2025-06-30":0.798,"2025-09-30":0.876,"2025-12-31":1.69,"2026-03-31":1.726,"2026-06-30":1.89},"cfo_ps":{"2021-12-31":-6.344528,"2022-03-31":-6.264064,"2022-06-30":-4.326022,"2022-09-30":-3.696934,"2022-12-31":-2.659769,"2023-03-31":-1.539554,"2023-06-30":-0.752415,"2025-03-31":1.541327,"2025-06-30":1.035707,"2025-09-30":0.931549,"2025-12-31":1.262705,"2026-03-31":1.101128,"2026-06-30":1.344078},"fcf_ps":{"2021-12-31":-7.706865,"2022-03-31":-7.903809,"2022-06-30":-5.938813,"2022-09-30":-4.997278,"2022-12-31":-3.688321,"2023-03-31":-2.16542,"2023-06-30":-1.136261,"2025-03-31":1.394394,"2025-06-30":0.879779,"2025-09-30":0.763702,"2025-12-31":1.083538,"2026-03-31":0.89444,"2026-06-30":1.114865},"cash_ps":{"2021-12-31":0.985677,"2022-03-31":0.582758,"2022-06-30":2.33231,"2022-09-30":0.664901,"2022-12-31":0.871858,"2023-03-31":0.942663,"2023-06-30":1.033138,"2025-03-31":2.730014,"2025-06-30":2.656502,"2025-09-30":2.996063,"2025-12-31":2.836211,"2026-03-31":2.912974,"2026-06-30":3.156183},"bvps":{"2021-12-31":0.748429,"2022-03-31":0.188748,"2022-06-30":1.200683,"2022-09-30":0.576528,"2022-12-31":-1.040605,"2023-03-31":-1.274913,"2023-06-30":-1.331048,"2025-03-31":2.209872,"2025-06-30":2.474824,"2025-09-30":3.187688,"2025-12-31":4.193985,"2026-03-31":4.496374,"2026-06-30":4.83388},"tbvps":{"2021-12-31":0.716633,"2022-03-31":0.158076,"2022-06-30":-0.868769,"2022-09-30":-1.365572,"2022-12-31":-1.181227,"2023-03-31":-1.400472,"2023-06-30":-1.447539,"2025-03-31":2.155506,"2025-06-30":2.426186,"2025-09-30":3.134536,"2025-12-31":4.124512,"2026-03-31":4.425061,"2026-06-30":4.755876},"fcf_margin":{"2017-12-31":-32.416314,"2018-03-31":-34.561916,"2018-06-30":-32.233173,"2018-09-30":-28.984546,"2018-12-31":-28.535792,"2019-03-31":-27.922472,"2019-06-30":-24.048149,"2019-09-30":-22.593592,"2019-12-31":-25.076804,"2020-03-31":-23.075418,"2020-06-30":-21.540905,"2020-09-30":-23.005827,"2020-12-31":-17.327284,"2021-03-31":-19.663321,"2021-06-30":-21.841098,"2021-09-30":-18.948499,"2021-12-31":-24.590292,"2022-03-31":-23.816295,"2022-06-30":-18.242781,"2022-09-30":-16.356749,"2022-12-31":-13.496031,"2023-03-31":-8.817746,"2023-06-30":-5.043655,"2023-09-30":1.546853,"2023-12-31":6.647479,"2024-03-31":7.990379,"2024-06-30":6.324991,"2024-09-30":4.25498,"2024-12-31":6.048417,"2025-03-31":6.393155,"2025-06-30":3.779034,"2025-09-30":2.98916,"2025-12-31":4.374569,"2026-03-31":3.285676,"2026-06-30":3.707399}},"masked":{"payout":{"annual":{"2015-12-31":"a loss","2016-12-31":"a loss","2017-12-31":"a loss","2018-12-31":"a loss"}},"ltd_capital":{"annual":{"2016-12-31":"negative capital"}},"debt_capital":{"annual":{"2016-12-31":"negative capital"}},"net_debt_capital":{"annual":{"2016-12-31":"negative capital"}},"debt_capital_ev":{"annual":{"2016-12-31":"negative capital"}},"pe":{"annual":{"2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share"}},"pe_avg":{"annual":{"2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share"}},"pe_high":{"annual":{"2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share"}},"pe_low":{"annual":{"2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2017-12-31":"a loss per share","2018-03-31":"a loss per share","2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share"}},"ev_fcf":{"annual":{"2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow"}},"pfcf":{"annual":{"2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow"}},"pfcf_avg":{"annual":{"2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow"}},"pfcf_high":{"annual":{"2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow"}},"pfcf_low":{"annual":{"2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow"}},"ev_cfo":{"annual":{"2019-12-31":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow"},"ttm":{"2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow"}},"pcf":{"annual":{"2019-12-31":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow"},"ttm":{"2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow"}},"pcf_avg":{"annual":{"2019-12-31":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow"},"ttm":{"2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow"}},"pcf_high":{"annual":{"2019-12-31":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow"},"ttm":{"2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow"}},"pcf_low":{"annual":{"2019-12-31":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow"},"ttm":{"2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow"}},"peg":{"annual":{"2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share"}},"debt_equity":{"annual":{"2022-12-31":"negative equity"},"ttm":{"2022-12-31":"negative equity","2023-03-31":"negative equity","2023-06-30":"negative equity"}},"ltd_equity":{"annual":{"2022-12-31":"negative equity"},"ttm":{"2022-12-31":"negative equity","2023-03-31":"negative equity","2023-06-30":"negative equity"}},"net_debt_equity":{"annual":{"2022-12-31":"negative equity"},"ttm":{"2022-12-31":"negative equity","2023-03-31":"negative equity","2023-06-30":"negative equity"}},"liab_equity":{"annual":{"2022-12-31":"negative equity"},"ttm":{"2022-12-31":"negative equity","2023-03-31":"negative equity","2023-06-30":"negative equity"}},"pb":{"annual":{"2022-12-31":"negative equity"},"ttm":{"2022-12-31":"negative equity","2023-03-31":"negative equity","2023-06-30":"negative equity"}},"pb_avg":{"annual":{"2022-12-31":"negative equity"},"ttm":{"2022-12-31":"negative equity","2023-03-31":"negative equity","2023-06-30":"negative equity"}},"pb_high":{"annual":{"2022-12-31":"negative equity"},"ttm":{"2022-12-31":"negative equity","2023-03-31":"negative equity","2023-06-30":"negative equity"}},"pb_low":{"annual":{"2022-12-31":"negative equity"},"ttm":{"2022-12-31":"negative equity","2023-03-31":"negative equity","2023-06-30":"negative equity"}},"roe":{"annual":{"2022-12-31":"negative equity","2023-12-31":"negative equity"},"ttm":{"2022-12-31":"negative equity","2023-03-31":"negative equity","2023-06-30":"negative equity","2023-09-30":"negative equity"}},"ptb":{"annual":{"2022-12-31":"negative tangible book value"},"ttm":{"2022-06-30":"negative tangible book value","2022-09-30":"negative tangible book value","2022-12-31":"negative tangible book value","2023-03-31":"negative tangible book value","2023-06-30":"negative tangible book value"}},"ptb_avg":{"annual":{"2022-12-31":"negative tangible book value"},"ttm":{"2022-06-30":"negative tangible book value","2022-09-30":"negative tangible book value","2022-12-31":"negative tangible book value","2023-03-31":"negative tangible book value","2023-06-30":"negative tangible book value"}},"ptb_high":{"annual":{"2022-12-31":"negative tangible book value"},"ttm":{"2022-06-30":"negative tangible book value","2022-09-30":"negative tangible book value","2022-12-31":"negative tangible book value","2023-03-31":"negative tangible book value","2023-06-30":"negative tangible book value"}},"ptb_low":{"annual":{"2022-12-31":"negative tangible book value"},"ttm":{"2022-06-30":"negative tangible book value","2022-09-30":"negative tangible book value","2022-12-31":"negative tangible book value","2023-03-31":"negative tangible book value","2023-06-30":"negative tangible book value"}},"ev_ebit":{"annual":{"2022-12-31":"an operating loss","2023-12-31":"an operating loss"}},"debt_ebit":{"annual":{"2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"2023-12-31":"an operating loss"}},"net_debt_ebit":{"annual":{"2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"2023-12-31":"an operating loss"}},"evb_avg":{"annual":{"2022-12-31":"an operating loss","2023-12-31":"an operating loss"}},"evb_high":{"annual":{"2022-12-31":"an operating loss","2023-12-31":"an operating loss"}},"evb_low":{"annual":{"2022-12-31":"an operating loss","2023-12-31":"an operating loss"}},"ebit_int":{"annual":{"2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"2023-12-31":"an operating loss"}}}}