{"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":"DASH","kind":"industrial","as_of":"2026-08-05","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":{"2020-12-31":null,"2021-12-31":-9.992527,"2022-12-31":-23.903336,"2023-12-31":-8.230088,"2024-12-31":1.683893,"2025-12-31":10.484414},"roa":{"2020-12-31":-11.403834,"2021-12-31":-7.111381,"2022-12-31":-16.447765,"2023-12-31":-5.410122,"2024-12-31":1.038676,"2025-12-31":5.753138},"roc":{"2020-12-31":-17.299849,"2021-12-31":-7.33902,"2022-12-31":-19.24689,"2023-12-31":-6.74646,"2024-12-31":-0.39017,"2025-12-31":6.980644},"roic":{"2020-12-31":null,"2021-12-31":-64.050224,"2022-12-31":-53.057863,"2023-12-31":-15.346754,"2024-12-31":-1.098266,"2025-12-31":14.776284},"gross_margin":{"2018-12-31":21.649485,"2019-12-31":40.903955,"2020-12-31":52.598753,"2021-12-31":52.168576,"2022-12-31":45.495974,"2023-12-31":46.855819,"2024-12-31":48.311882,"2025-12-31":50.878472},"ebitda_margin":{"2018-12-31":-69.072165,"2019-12-31":-65.988701,"2020-12-31":-10.949411,"2021-12-31":-6.055646,"2022-12-31":-11.468935,"2023-12-31":-0.810654,"2024-12-31":4.877821,"2025-12-31":10.716629},"op_margin":{"2018-12-31":-72.164948,"2019-12-31":-69.60452,"2020-12-31":-15.107415,"2021-12-31":-9.247136,"2022-12-31":-17.074282,"2023-12-31":-6.705269,"2024-12-31":-0.354411,"2025-12-31":5.270832},"incr_op_margin":{"2019-12-31":-68.350168,"2020-12-31":8.995502,"2021-12-31":-0.799201,"2022-12-31":-39.646018,"2023-12-31":26.559454,"2024-12-31":25.922377,"2025-12-31":25.409015},"pretax_margin":{"2018-12-31":-70.103093,"2019-12-31":-75.254237,"2020-12-31":-15.869716,"2021-12-31":-9.472177,"2022-12-31":-21.251709,"2023-12-31":-6.184134,"2024-12-31":1.454952,"2025-12-31":6.84552},"net_margin":{"2018-12-31":-70.103093,"2019-12-31":-75.367232,"2020-12-31":-15.973666,"2021-12-31":-9.574468,"2022-12-31":-20.735227,"2023-12-31":-6.462073,"2024-12-31":1.147174,"2025-12-31":6.816359},"common_margin":{"2018-12-31":-71.134021,"2019-12-31":-75.480226,"2020-12-31":-15.973666,"2021-12-31":-9.574468,"2022-12-31":-20.735227,"2023-12-31":-6.462073,"2024-12-31":1.147174,"2025-12-31":6.816359},"tax_rate_pct":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":25,"2025-12-31":0.745474},"total_debt":{"2019-12-31":0,"2020-12-31":364000000,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":2724000000},"debt_ebitda":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":0,"2025-12-31":1.853061},"net_debt_ebitda":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":-10.212237,"2025-12-31":-1.892517},"debt_ebit":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":3.767635},"net_debt_ebit":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":-3.847856},"ebitda_int":{"2018-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null},"ebitda_capex_int":{"2018-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null},"ebit_int":{"2018-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null},"int_exp":{"2018-12-31":1000000,"2019-12-31":0,"2020-12-31":32000000,"2021-12-31":14000000,"2022-12-31":2000000},"equity_assets":{"2019-12-31":-62.471132,"2020-12-31":73.980796,"2021-12-31":68.541636,"2022-12-31":68.995812,"2023-12-31":62.79177,"2024-12-31":60.747373,"2025-12-31":51.035149},"debt_equity":{"2019-12-31":null,"2020-12-31":7.744681,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":27.150404},"debt_capital":{"2019-12-31":null,"2020-12-31":7.187994,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":21.352983},"debt_assets":{"2019-12-31":0,"2020-12-31":5.729577,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":13.856249},"net_debt_equity":{"2019-12-31":null,"2020-12-31":-0.956383,"2021-12-31":-0.805014,"2022-12-31":-0.521321,"2023-12-31":-0.599177,"2024-12-31":-0.68448,"2025-12-31":-0.277285},"net_debt_capital":{"2019-12-31":null,"2020-12-31":-88.763823,"2021-12-31":-80.501393,"2022-12-31":-52.13207,"2023-12-31":-59.91772,"2024-12-31":-68.448033,"2025-12-31":-21.807635},"ebitda":{"2018-12-31":-201000000,"2019-12-31":-584000000,"2020-12-31":-316000000,"2021-12-31":-296000000,"2022-12-31":-755000000,"2023-12-31":-70000000,"2024-12-31":523000000,"2025-12-31":1470000000},"ebitda_capex":{"2018-12-31":-214000000,"2019-12-31":-662000000,"2020-12-31":-422000000,"2021-12-31":-425000000,"2022-12-31":-931000000,"2023-12-31":-193000000,"2024-12-31":419000000,"2025-12-31":1213000000},"ebit":{"2018-12-31":-210000000,"2019-12-31":-616000000,"2020-12-31":-436000000,"2021-12-31":-452000000,"2022-12-31":-1124000000,"2023-12-31":-579000000,"2024-12-31":-38000000,"2025-12-31":723000000},"cash_ratio":{"2019-12-31":2.002618,"2020-12-31":3.465763,"2021-12-31":2.134659,"2022-12-31":1.384041,"2023-12-31":1.195894,"2024-12-31":1.20347,"2025-12-31":0.895721},"current_ratio":{"2019-12-31":2.612565,"2020-12-31":3.935093,"2021-12-31":2.59375,"2022-12-31":1.855346,"2023-12-31":1.641349,"2024-12-31":1.664263,"2025-12-31":1.406052},"quick_ratio":{"2019-12-31":2.15445,"2020-12-31":3.673324,"2021-12-31":2.332955,"2022-12-31":1.541274,"2023-12-31":1.352199,"2024-12-31":1.368409,"2025-12-31":1.075972},"cfo_avg_cl":{"2020-12-31":0.282511,"2021-12-31":0.437698,"2022-12-31":0.170539,"2023-12-31":0.561975,"2024-12-31":0.543323,"2025-12-31":0.459329},"cfo_liab":{"2019-12-31":-0.849091,"2020-12-31":0.15245,"2021-12-31":0.323063,"2022-12-31":0.121483,"2023-12-31":0.415549,"2024-12-31":0.423436,"2025-12-31":0.252887},"cfo_capex":{"2018-12-31":-12.230769,"2019-12-31":-5.987179,"2020-12-31":2.377358,"2021-12-31":5.364341,"2022-12-31":2.085227,"2023-12-31":13.601626,"2024-12-31":20.5,"2025-12-31":9.459144},"wc":{"2019-12-31":616000000,"2020-12-31":4115000000,"2021-12-31":2805000000,"2022-12-31":2176000000,"2023-12-31":2187000000,"2024-12-31":2948000000,"2025-12-31":2496000000},"wc_assets":{"2019-12-31":35.56582,"2020-12-31":64.772548,"2021-12-31":41.195477,"2022-12-31":22.229033,"2023-12-31":20.177138,"2024-12-31":22.950564,"2025-12-31":12.696475},"cash_assets":{"2019-12-31":44.168591,"2020-12-31":76.483551,"2021-12-31":55.176972,"2022-12-31":35.968945,"2023-12-31":37.623397,"2024-12-31":41.580381,"2025-12-31":28.007528},"cash_debt":{"2020-12-31":13.348901,"2025-12-31":2.021292},"fcf_debt":{"2020-12-31":0.401099,"2025-12-31":0.798091},"liab_equity":{"2019-12-31":null,"2020-12-31":0.351702,"2021-12-31":0.458967,"2022-12-31":0.44729,"2023-12-31":0.591537,"2024-12-31":0.645265,"2025-12-31":0.958138},"altman_z":{"2020-12-31":3.882345,"2021-12-31":14.614726,"2022-12-31":3.611544,"2023-12-31":5.98795,"2024-12-31":9.128181,"2025-12-31":6.879162},"interest_cover_cfo":{"2021-12-31":17.47619},"ar_turnover":{"2020-12-31":16.538682,"2021-12-31":15.275,"2022-12-31":17.578104,"2023-12-31":18.510182,"2024-12-31":16.951779,"2025-12-31":14.909783},"dso":{"2020-12-31":22.069473,"2021-12-31":23.895254,"2022-12-31":20.764469,"2023-12-31":19.718877,"2024-12-31":21.531664,"2025-12-31":24.480572},"ap_turnover":{"2020-12-31":27.36,"2021-12-31":19.40249,"2022-12-31":22.566038,"2023-12-31":24.605898,"2024-12-31":20.640596,"2025-12-31":18.768802},"dpo":{"2020-12-31":13.340643,"2021-12-31":18.812019,"2022-12-31":16.174749,"2023-12-31":14.833842,"2024-12-31":17.683598,"2025-12-31":19.447165},"asset_turnover":{"2020-12-31":0.713915,"2021-12-31":0.742744,"2022-12-31":0.793228,"2023-12-31":0.837212,"2024-12-31":0.905421,"2025-12-31":0.844019},"mcap":{"2020-12-31":8906172500,"2021-12-31":50156518300,"2022-12-31":18132382660,"2023-12-31":38858627720,"2024-12-31":72173095500,"2025-12-31":99580085280},"ev_cash":{"2019-12-31":765000000,"2020-12-31":4859000000,"2021-12-31":3757000000,"2022-12-31":3521000000,"2023-12-31":4078000000,"2024-12-31":5341000000,"2025-12-31":5506000000},"ev_pref":{"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":{"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_debt":{"2019-12-31":0,"2020-12-31":364000000,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":2724000000},"ev":{"2020-12-31":4411172500,"2021-12-31":46399518300,"2022-12-31":14611382660,"2023-12-31":34780627720,"2024-12-31":66832095500,"2025-12-31":96798085280},"capital":{"2019-12-31":-1082000000,"2020-12-31":5064000000,"2021-12-31":4667000000,"2022-12-31":6754000000,"2023-12-31":6806000000,"2024-12-31":7803000000,"2025-12-31":12757000000},"debt_capital_ev":{"2019-12-31":null,"2020-12-31":7.187994,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":21.352983},"debt_ev":{"2020-12-31":0.082518,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0.028141},"ev_sales":{"2020-12-31":1.528473,"2021-12-31":9.492536,"2022-12-31":2.219563,"2023-12-31":4.027867,"2024-12-31":6.233174,"2025-12-31":7.056797},"ev_ebitda":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":127.786033,"2025-12-31":65.849038},"ev_ebit":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":133.883935},"ev_cfo":{"2020-12-31":17.504653,"2021-12-31":67.051327,"2022-12-31":39.813032,"2023-12-31":20.789377,"2024-12-31":31.347137,"2025-12-31":39.818217},"ev_fcf":{"2020-12-31":30.21351,"2021-12-31":82.414775,"2022-12-31":76.499386,"2023-12-31":22.439115,"2024-12-31":32.954682,"2025-12-31":44.525338},"mcap_dil":{"2020-12-31":8906172500,"2021-12-31":50156518300,"2022-12-31":18132382660,"2023-12-31":38858627720,"2024-12-31":72173095500,"2025-12-31":99580085280},"ev_dil":{"2020-12-31":4411172500,"2021-12-31":46399518300,"2022-12-31":14611382660,"2023-12-31":34780627720,"2024-12-31":66832095500,"2025-12-31":96798085280},"ev_per_share":{"2020-12-31":70.703198,"2021-12-31":137.746568,"2022-12-31":39.339987,"2023-12-31":88.512037,"2024-12-31":155.336056,"2025-12-31":220.152757},"sales_base":{"2018-12-31":291000000,"2019-12-31":885000000,"2020-12-31":2886000000,"2021-12-31":4888000000,"2022-12-31":6583000000,"2023-12-31":8635000000,"2024-12-31":10722000000,"2025-12-31":13717000000},"ebitda_base":{"2018-12-31":-201000000,"2019-12-31":-584000000,"2020-12-31":-316000000,"2021-12-31":-296000000,"2022-12-31":-755000000,"2023-12-31":-70000000,"2024-12-31":523000000,"2025-12-31":1470000000},"ebit_base":{"2018-12-31":-210000000,"2019-12-31":-616000000,"2020-12-31":-436000000,"2021-12-31":-452000000,"2022-12-31":-1124000000,"2023-12-31":-579000000,"2024-12-31":-38000000,"2025-12-31":723000000},"cfo_base":{"2018-12-31":-159000000,"2019-12-31":-467000000,"2020-12-31":252000000,"2021-12-31":692000000,"2022-12-31":367000000,"2023-12-31":1673000000,"2024-12-31":2132000000,"2025-12-31":2431000000},"fcf_base":{"2018-12-31":-172000000,"2019-12-31":-545000000,"2020-12-31":146000000,"2021-12-31":563000000,"2022-12-31":191000000,"2023-12-31":1550000000,"2024-12-31":2028000000,"2025-12-31":2174000000},"pe":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":578.448276,"2025-12-31":106.328638},"pe_avg":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":452.246305,"2025-12-31":102.881577},"pe_high":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":622.344828,"2025-12-31":132.2723},"pe_low":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":323.344828,"2025-12-31":76.600939},"pb":{"2020-12-31":1.89493,"2021-12-31":10.747058,"2022-12-31":2.684688,"2023-12-31":5.709466,"2024-12-31":9.249403,"2025-12-31":9.925255},"pb_avg":{"2020-12-31":2.132411,"2021-12-31":12.631749,"2022-12-31":4.15218,"2023-12-31":4.699011,"2024-12-31":7.231431,"2025-12-31":9.603489},"pb_high":{"2020-12-31":2.323032,"2021-12-31":17.753215,"2022-12-31":7.273734,"2023-12-31":5.930016,"2024-12-31":9.951311,"2025-12-31":12.346968},"pb_low":{"2020-12-31":1.89493,"2021-12-31":9.014104,"2022-12-31":2.367937,"2023-12-31":2.771305,"2024-12-31":5.170292,"2025-12-31":7.150321},"ptb":{"2020-12-31":2.066397,"2021-12-31":11.691496,"2022-12-31":5.01033,"2023-12-31":10.459927,"2024-12-31":14.498412,"2025-12-31":44.179275},"ptb_avg":{"2020-12-31":2.325366,"2021-12-31":13.741811,"2022-12-31":7.749053,"2023-12-31":8.60874,"2024-12-31":11.335246,"2025-12-31":42.74703},"ptb_high":{"2020-12-31":2.533237,"2021-12-31":19.313347,"2022-12-31":13.574688,"2023-12-31":10.863981,"2024-12-31":15.598649,"2025-12-31":54.958799},"ptb_low":{"2020-12-31":2.066397,"2021-12-31":9.806252,"2022-12-31":4.419189,"2023-12-31":5.077121,"2024-12-31":8.104418,"2025-12-31":31.827492},"ps":{"2020-12-31":3.085992,"2021-12-31":10.261153,"2022-12-31":2.754425,"2023-12-31":4.500131,"2024-12-31":6.731309,"2025-12-31":7.259611},"ps_avg":{"2020-12-31":3.472741,"2021-12-31":12.060632,"2022-12-31":4.260037,"2023-12-31":3.703702,"2024-12-31":5.262717,"2025-12-31":7.024262},"ps_high":{"2020-12-31":3.783177,"2021-12-31":16.950543,"2022-12-31":7.462676,"2023-12-31":4.673965,"2024-12-31":7.242126,"2025-12-31":9.03092},"ps_low":{"2020-12-31":3.085992,"2021-12-31":8.606551,"2022-12-31":2.429446,"2023-12-31":2.184309,"2024-12-31":3.762711,"2025-12-31":5.229946},"pcf":{"2020-12-31":35.341954,"2021-12-31":72.480518,"2022-12-31":49.407037,"2023-12-31":23.226914,"2024-12-31":33.852296,"2025-12-31":40.962602},"pcf_avg":{"2020-12-31":39.771149,"2021-12-31":85.191287,"2022-12-31":76.41369,"2023-12-31":19.11624,"2024-12-31":26.466629,"2025-12-31":39.634638},"pcf_high":{"2020-12-31":43.326389,"2021-12-31":119.731585,"2022-12-31":133.860484,"2023-12-31":24.124142,"2024-12-31":36.421236,"2025-12-31":50.957274},"pcf_low":{"2020-12-31":35.341954,"2021-12-31":60.793095,"2022-12-31":43.577776,"2023-12-31":11.274061,"2024-12-31":18.92298,"2025-12-31":29.510147},"pfcf":{"2020-12-31":61.001182,"2021-12-31":89.087954,"2022-12-31":94.933941,"2023-12-31":25.070082,"2024-12-31":35.588311,"2025-12-31":45.805007},"pfcf_avg":{"2020-12-31":68.646093,"2021-12-31":104.711138,"2022-12-31":146.826305,"2023-12-31":20.633207,"2024-12-31":27.823892,"2025-12-31":44.320058},"pfcf_high":{"2020-12-31":74.782534,"2021-12-31":147.165642,"2022-12-31":257.208364,"2023-12-31":26.038509,"2024-12-31":38.288992,"2025-12-31":56.981202},"pfcf_low":{"2020-12-31":61.001182,"2021-12-31":74.722597,"2022-12-31":83.733214,"2023-12-31":12.168712,"2024-12-31":19.893389,"2025-12-31":32.998697},"evs_avg":{"2020-12-31":1.915222,"2021-12-31":11.292015,"2022-12-31":3.725175,"2023-12-31":3.231438,"2024-12-31":4.764582,"2025-12-31":6.821448},"evs_high":{"2020-12-31":2.225658,"2021-12-31":16.181926,"2022-12-31":6.927814,"2023-12-31":4.201701,"2024-12-31":6.743991,"2025-12-31":8.828106},"evs_low":{"2020-12-31":1.528473,"2021-12-31":7.837934,"2022-12-31":1.894584,"2023-12-31":1.712044,"2024-12-31":3.264577,"2025-12-31":5.027132},"eve_avg":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":97.678495,"2025-12-31":63.652929},"eve_high":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":138.258272,"2025-12-31":82.377642},"eve_low":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":66.926945,"2025-12-31":46.909638},"evb_avg":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":129.418818},"evb_high":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":167.489811},"evb_low":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":95.376442},"earnings_yield":{"2020-12-31":-5.176883,"2021-12-31":-0.933512,"2022-12-31":-7.537894,"2023-12-31":-1.435939,"2024-12-31":0.172876,"2025-12-31":0.94048},"fcf_yield":{"2020-12-31":1.639313,"2021-12-31":1.122486,"2022-12-31":1.053364,"2023-12-31":3.988818,"2024-12-31":2.809911,"2025-12-31":2.183167},"peg":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":-4.803489,"2025-12-31":0.167583},"price":{"2020-12-31":142.75,"2021-12-31":148.9,"2022-12-31":48.82,"2023-12-31":98.89,"2024-12-31":167.75,"2025-12-31":226.48},"price_avg":{"2020-12-31":160.64,"2021-12-31":175.012308,"2022-12-31":75.505769,"2023-12-31":81.388556,"2024-12-31":131.151429,"2025-12-31":219.13776},"price_high":{"2020-12-31":175,"2021-12-31":245.97,"2022-12-31":132.27,"2023-12-31":102.71,"2024-12-31":180.48,"2025-12-31":281.74},"price_low":{"2020-12-31":142.75,"2021-12-31":124.89,"2022-12-31":43.06,"2023-12-31":48,"2024-12-31":93.77,"2025-12-31":163.16},"ev_avg":{"2020-12-31":5527329600,"2021-12-31":55195370809.23077,"2022-12-31":24522824267.307693,"2023-12-31":27903470128.444443,"2024-12-31":51085852931.42858,"2025-12-31":93569805143.36},"shares_out":{"2019-12-31":43252000,"2020-12-31":62390000,"2021-12-31":336847000,"2022-12-31":371413000,"2023-12-31":392948000,"2024-12-31":430242000,"2025-12-31":439686000},"shares_dil":{"2019-12-31":43252000,"2020-12-31":62390000,"2021-12-31":336847000,"2022-12-31":371413000,"2023-12-31":392948000,"2024-12-31":430242000,"2025-12-31":439686000},"shares_basic":{"2019-12-31":43252000,"2020-12-31":62390000,"2021-12-31":336847000,"2022-12-31":371413000,"2023-12-31":392948000,"2024-12-31":411551000,"2025-12-31":427043000},"rev_ps":{"2019-12-31":20.461482,"2020-12-31":46.257413,"2021-12-31":14.511039,"2022-12-31":17.724205,"2023-12-31":21.974918,"2024-12-31":24.920858,"2025-12-31":31.197264},"ebitda_ps":{"2019-12-31":-13.502266,"2020-12-31":-5.064914,"2021-12-31":-0.878737,"2022-12-31":-2.032778,"2023-12-31":-0.178141,"2024-12-31":1.215595,"2025-12-31":3.343295},"ebit_ps":{"2019-12-31":-14.242116,"2020-12-31":-6.988299,"2021-12-31":-1.341856,"2022-12-31":-3.026281,"2023-12-31":-1.473477,"2024-12-31":-0.088322,"2025-12-31":1.644355},"eps_basic":{"2019-12-31":-15.44,"2020-12-31":-7.39,"2021-12-31":-1.39,"2022-12-31":-3.68,"2023-12-31":-1.42,"2024-12-31":0.3,"2025-12-31":2.19},"eps":{"2018-12-31":-4.67,"2019-12-31":-15.44,"2020-12-31":-7.39,"2021-12-31":-1.39,"2022-12-31":-3.68,"2023-12-31":-1.42,"2024-12-31":0.29,"2025-12-31":2.13},"cfo_ps":{"2019-12-31":-10.797189,"2020-12-31":4.039109,"2021-12-31":2.054345,"2022-12-31":0.988118,"2023-12-31":4.257561,"2024-12-31":4.955351,"2025-12-31":5.528946},"fcf_ps":{"2019-12-31":-12.600573,"2020-12-31":2.340119,"2021-12-31":1.671382,"2022-12-31":0.514252,"2023-12-31":3.944542,"2024-12-31":4.713626,"2025-12-31":4.944438},"cash_ps":{"2019-12-31":17.687043,"2020-12-31":77.881071,"2021-12-31":11.153432,"2022-12-31":9.480013,"2023-12-31":10.377963,"2024-12-31":12.413944,"2025-12-31":12.522573},"bvps":{"2019-12-31":-25.016184,"2020-12-31":75.332585,"2021-12-31":13.854955,"2022-12-31":18.184609,"2023-12-31":17.320358,"2024-12-31":18.136305,"2025-12-31":22.818557},"tbvps":{"2019-12-31":-34.472394,"2020-12-31":69.081584,"2021-12-31":12.735752,"2022-12-31":9.74387,"2023-12-31":9.454177,"2024-12-31":11.570233,"2025-12-31":5.126386},"buyback_ps":{"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":1.076968,"2023-12-31":1.908649,"2024-12-31":0.520637,"2025-12-31":0},"fcf_margin":{"2018-12-31":-59.106529,"2019-12-31":-61.581921,"2020-12-31":5.058905,"2021-12-31":11.518003,"2022-12-31":2.901413,"2023-12-31":17.950203,"2024-12-31":18.914382,"2025-12-31":15.848947}},"ttm":{"roe":{"2022-03-31":-11.404366,"2022-06-30":-11.405769,"2022-09-30":-15.316335,"2022-12-31":-23.903336,"2023-03-31":-24.333035,"2023-06-30":-18.339852,"2023-09-30":-15.600717,"2023-12-31":-8.230088,"2024-03-31":-6.214397,"2024-06-30":-6.003835,"2024-09-30":-2.434881,"2024-12-31":1.683893,"2025-03-31":4.406031,"2025-06-30":9.710911,"2025-09-30":10.114862,"2025-12-31":10.484414,"2026-03-31":9.963953,"2026-06-30":8.925918},"roa":{"2022-03-31":-8.252122,"2022-06-30":-8.516449,"2022-09-30":-11.062225,"2022-12-31":-16.447765,"2023-03-31":-16.504736,"2023-06-30":-12.965334,"2023-09-30":-10.672119,"2023-12-31":-5.410122,"2024-03-31":-3.981797,"2024-06-30":-3.796996,"2024-09-30":-1.543293,"2024-12-31":1.038676,"2025-03-31":2.709616,"2025-06-30":5.42606,"2025-09-30":5.706162,"2025-12-31":5.753138,"2026-03-31":5.564402,"2026-06-30":4.606831},"roc":{"2022-03-31":-9.02661,"2022-06-30":-11.520979,"2022-09-30":-15.591305,"2022-12-31":-19.24689,"2023-03-31":-19.885275,"2023-06-30":-15.188474,"2023-09-30":-12.814587,"2023-12-31":-6.74646,"2024-03-31":-5.482134,"2024-06-30":-5.349019,"2024-09-30":-2.728766,"2024-12-31":-0.39017,"2025-03-31":2.077167,"2025-06-30":5.591194,"2025-09-30":6.730403,"2025-12-31":6.980644,"2026-03-31":6.682215,"2026-06-30":5.659408},"roic":{"2022-03-31":-73.094107,"2022-06-30":-41.221255,"2022-09-30":-50.912102,"2022-12-31":-53.057863,"2023-03-31":-53.291391,"2023-06-30":-33.017173,"2023-09-30":-29.822715,"2023-12-31":-15.346754,"2024-03-31":-13.183064,"2024-06-30":-13.818979,"2024-09-30":-7.215422,"2024-12-31":-1.098266,"2025-03-31":6.290778,"2025-06-30":11.744443,"2025-09-30":12.587934,"2025-12-31":14.776284,"2026-03-31":14.29546,"2026-06-30":9.857905},"gross_margin":{"2021-12-31":52.168576,"2022-03-31":51.813176,"2022-06-30":49.228587,"2022-09-30":47.08986,"2022-12-31":45.495974,"2023-03-31":45.629712,"2023-06-30":46.025758,"2023-09-30":46.331288,"2023-12-31":46.855819,"2024-03-31":46.779326,"2024-06-30":46.930281,"2024-09-30":47.616233,"2024-12-31":48.311882,"2025-03-31":49.186015,"2025-06-30":50.037831,"2025-09-30":50.486743,"2025-12-31":50.878472,"2026-03-31":50.886489,"2026-06-30":51.412749},"ebitda_margin":{"2021-12-31":-6.055646,"2022-03-31":-6.455288,"2022-06-30":-8.334811,"2022-09-30":-9.909316,"2022-12-31":-11.468935,"2023-03-31":-9.620218,"2023-06-30":-7.545206,"2023-09-30":-4.539877,"2023-12-31":-0.810654,"2024-03-31":0.647427,"2024-06-30":0.842872,"2024-09-30":3.014184,"2024-12-31":4.877821,"2025-03-31":6.663108,"2025-06-30":9.516604,"2025-09-30":10.399683,"2025-12-31":10.716629,"2026-03-31":10.753346,"2026-06-30":10.773394},"op_margin":{"2021-12-31":-9.247136,"2022-03-31":-9.98671,"2022-06-30":-12.413549,"2022-09-30":-14.971146,"2022-12-31":-17.074282,"2023-03-31":-15.666015,"2023-06-30":-13.789515,"2023-09-30":-10.552147,"2023-12-31":-6.705269,"2024-03-31":-5.146494,"2024-06-30":-4.776275,"2024-09-30":-2.403467,"2024-12-31":-0.354411,"2025-03-31":1.583489,"2025-06-30":4.556536,"2025-09-30":5.484765,"2025-12-31":5.270832,"2026-03-31":4.884179,"2026-06-30":4.480524},"incr_op_margin":{"2022-12-31":-39.646018,"2023-03-31":-31.451187,"2023-06-30":-17.578125,"2023-09-30":2.302158,"2023-12-31":26.559454,"2024-03-31":33.470015,"2024-06-30":31.25325,"2024-09-30":30.769231,"2024-12-31":25.922377,"2025-03-31":30.404135,"2025-06-30":43.80744,"2025-09-30":37.736609,"2025-12-31":25.409015,"2026-03-31":15.545977,"2026-06-30":4.254254},"pretax_margin":{"2021-12-31":-9.472177,"2022-03-31":-9.891779,"2022-06-30":-12.289413,"2022-09-30":-14.723825,"2022-12-31":-21.251709,"2023-03-31":-19.226473,"2023-06-30":-16.729543,"2023-09-30":-12.932515,"2023-12-31":-6.184134,"2024-03-31":-4.466147,"2024-06-30":-3.985432,"2024-09-30":-1.566194,"2024-12-31":1.454952,"2025-03-31":3.309314,"2025-06-30":6.725515,"2025-09-30":7.067669,"2025-12-31":6.84552,"2026-03-31":6.331092,"2026-06-30":5.462211},"net_margin":{"2021-12-31":-9.574468,"2022-03-31":-9.967724,"2022-06-30":-12.165278,"2022-09-30":-14.509481,"2022-12-31":-20.735227,"2023-03-31":-18.975147,"2023-06-30":-16.469364,"2023-09-30":-12.809816,"2023-12-31":-6.462073,"2024-03-31":-4.608801,"2024-06-30":-4.235172,"2024-09-30":-1.694247,"2024-12-31":1.147174,"2025-03-31":3.015746,"2025-06-30":6.565784,"2025-09-30":6.830233,"2025-12-31":6.816359,"2026-03-31":6.290334,"2026-06-30":5.292304},"common_margin":{"2021-12-31":-9.574468,"2022-03-31":-9.967724,"2022-06-30":-12.165278,"2022-09-30":-14.509481,"2022-12-31":-20.735227,"2023-03-31":-18.975147,"2023-06-30":-16.469364,"2023-09-30":-12.809816,"2023-12-31":-6.462073,"2024-03-31":-4.608801,"2024-06-30":-4.235172,"2024-09-30":-1.694247,"2024-12-31":1.147174,"2025-03-31":3.015746,"2025-06-30":6.565784,"2025-09-30":6.830233,"2025-12-31":6.816359,"2026-03-31":6.290334,"2026-06-30":5.292304},"tax_rate_pct":{"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":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":25,"2025-03-31":10.215054,"2025-06-30":3,"2025-09-30":3.919373,"2025-12-31":0.745474,"2026-03-31":0.965665,"2026-06-30":3.456221},"total_debt":{"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":2721000000,"2025-09-30":2722000000,"2025-12-31":2724000000,"2026-03-31":2725000000,"2026-06-30":2727000000},"debt_ebitda":{"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":null,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":2.40371,"2025-09-30":2.071537,"2025-12-31":1.853061,"2026-03-31":1.721415,"2026-06-30":1.592874},"net_debt_ebitda":{"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":null,"2024-03-31":-76.101695,"2024-06-30":-59.925926,"2024-09-30":-16.222222,"2024-12-31":-10.212237,"2025-03-31":-7.766355,"2025-06-30":-2.012367,"2025-09-30":-1.157534,"2025-12-31":-1.892517,"2026-03-31":-1.773847,"2026-06-30":-1.530374},"debt_ebit":{"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":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":0,"2025-06-30":5.020295,"2025-09-30":3.92785,"2025-12-31":3.767635,"2026-03-31":3.789986,"2026-06-30":3.830056},"net_debt_ebit":{"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":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":-32.679775,"2025-06-30":-4.202952,"2025-09-30":-2.194805,"2025-12-31":-3.847856,"2026-03-31":-3.905424,"2026-06-30":-3.679775},"ebitda_int":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null},"ebitda_capex_int":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null},"ebit_int":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null},"int_exp":{"2021-12-31":14000000,"2022-03-31":2000000,"2022-06-30":2000000,"2022-09-30":2000000,"2022-12-31":2000000,"2023-03-31":3000000},"equity_assets":{"2021-03-31":77.177228,"2021-06-30":74.71692,"2021-09-30":73.387858,"2021-12-31":68.541636,"2022-03-31":68.191146,"2022-06-30":74.637389,"2022-09-30":71.451005,"2022-12-31":68.995812,"2023-03-31":67.572051,"2023-06-30":66.618061,"2023-09-30":65.504844,"2023-12-31":62.79177,"2024-03-31":61.126638,"2024-06-30":60.505196,"2024-09-30":61.651869,"2024-12-31":60.747373,"2025-03-31":61.811082,"2025-06-30":52.643068,"2025-09-30":52.835123,"2025-12-31":51.035149,"2026-03-31":51.737608,"2026-06-30":50.718266},"debt_equity":{"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":30.494228,"2025-09-30":28.66772,"2025-12-31":27.150404,"2026-03-31":26.720926,"2026-06-30":27.487148},"debt_capital":{"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":23.368258,"2025-09-30":22.280429,"2025-12-31":21.352983,"2026-03-31":21.086435,"2026-06-30":21.560721},"debt_assets":{"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":16.053097,"2025-09-30":15.146625,"2025-12-31":13.856249,"2026-03-31":13.824768,"2026-06-30":13.941005},"net_debt_equity":{"2021-03-31":-0.982217,"2021-06-30":-1.010608,"2021-09-30":-0.891556,"2021-12-31":-0.805014,"2022-03-31":-0.773001,"2022-06-30":-0.539676,"2022-09-30":-0.558535,"2022-12-31":-0.521321,"2023-03-31":-0.522553,"2023-06-30":-0.540338,"2023-09-30":-0.582558,"2023-12-31":-0.599177,"2024-03-31":-0.64152,"2024-06-30":-0.677744,"2024-09-30":-0.655833,"2024-12-31":-0.68448,"2025-03-31":-0.693408,"2025-06-30":-0.255295,"2025-09-30":-0.16019,"2025-12-31":-0.277285,"2026-03-31":-0.275348,"2026-06-30":-0.264086},"net_debt_capital":{"2021-03-31":-98.221734,"2021-06-30":-101.060836,"2021-09-30":-89.155594,"2021-12-31":-80.501393,"2022-03-31":-77.300086,"2022-06-30":-53.967611,"2022-09-30":-55.85348,"2022-12-31":-52.13207,"2023-03-31":-52.255293,"2023-06-30":-54.033771,"2023-09-30":-58.255832,"2023-12-31":-59.91772,"2024-03-31":-64.152022,"2024-06-30":-67.774365,"2024-09-30":-65.5833,"2024-12-31":-68.448033,"2025-03-31":-69.340803,"2025-06-30":-19.563724,"2025-09-30":-12.449865,"2025-12-31":-21.807635,"2026-03-31":-21.728701,"2026-06-30":-20.714738},"ebitda":{"2021-12-31":-296000000,"2022-03-31":-340000000,"2022-06-30":-470000000,"2022-09-30":-601000000,"2022-12-31":-755000000,"2023-03-31":-689000000,"2023-06-30":-580000000,"2023-09-30":-370000000,"2023-12-31":-70000000,"2024-03-31":59000000,"2024-06-30":81000000,"2024-09-30":306000000,"2024-12-31":523000000,"2025-03-31":749000000,"2025-06-30":1132000000,"2025-09-30":1314000000,"2025-12-31":1470000000,"2026-03-31":1583000000,"2026-06-30":1712000000},"ebitda_capex":{"2021-12-31":-425000000,"2022-03-31":-469000000,"2022-06-30":-613000000,"2022-09-30":-767000000,"2022-12-31":-931000000,"2023-03-31":-872000000,"2023-06-30":-745000000,"2023-09-30":-509000000,"2023-12-31":-193000000,"2024-03-31":-42000000,"2024-06-30":-16000000,"2024-09-30":205000000,"2024-12-31":419000000,"2025-03-31":588000000,"2025-06-30":928000000,"2025-09-30":1079000000,"2025-12-31":1213000000,"2026-03-31":1343000000,"2026-06-30":1477000000},"ebit":{"2021-12-31":-452000000,"2022-03-31":-526000000,"2022-06-30":-700000000,"2022-09-30":-908000000,"2022-12-31":-1124000000,"2023-03-31":-1122000000,"2023-06-30":-1060000000,"2023-09-30":-860000000,"2023-12-31":-579000000,"2024-03-31":-469000000,"2024-06-30":-459000000,"2024-09-30":-244000000,"2024-12-31":-38000000,"2025-03-31":178000000,"2025-06-30":542000000,"2025-09-30":693000000,"2025-12-31":723000000,"2026-03-31":719000000,"2026-06-30":712000000},"cash_ratio":{"2021-03-31":4.08958,"2021-06-30":3.731415,"2021-09-30":3.106796,"2021-12-31":2.134659,"2022-03-31":2.043182,"2022-06-30":1.97384,"2022-09-30":1.720217,"2022-12-31":1.384041,"2023-03-31":1.284798,"2023-06-30":1.267792,"2023-09-30":1.279638,"2023-12-31":1.195894,"2024-03-31":1.199573,"2024-06-30":1.205065,"2024-09-30":1.212506,"2024-12-31":1.20347,"2025-03-31":1.27092,"2025-06-30":1.064523,"2025-09-30":0.826773,"2025-12-31":0.895721,"2026-03-31":0.918188,"2026-06-30":0.869148},"current_ratio":{"2021-03-31":4.593236,"2021-06-30":4.139888,"2021-09-30":3.51531,"2021-12-31":2.59375,"2022-03-31":2.510227,"2022-06-30":2.385489,"2022-09-30":2.116426,"2022-12-31":1.855346,"2023-03-31":1.73029,"2023-06-30":1.689288,"2023-09-30":1.722036,"2023-12-31":1.641349,"2024-03-31":1.637724,"2024-06-30":1.642751,"2024-09-30":1.651197,"2024-12-31":1.664263,"2025-03-31":1.715753,"2025-06-30":2.073041,"2025-09-30":2.044622,"2025-12-31":1.406052,"2026-03-31":1.425821,"2026-06-30":1.36801},"quick_ratio":{"2021-03-31":4.347349,"2021-06-30":3.927258,"2021-09-30":3.320388,"2021-12-31":2.332955,"2022-03-31":2.225568,"2022-06-30":2.14462,"2022-09-30":1.866877,"2022-12-31":1.541274,"2023-03-31":1.428895,"2023-06-30":1.408291,"2023-09-30":1.41929,"2023-12-31":1.352199,"2024-03-31":1.345445,"2024-06-30":1.350298,"2024-09-30":1.364436,"2024-12-31":1.368409,"2025-03-31":1.441774,"2025-06-30":1.243399,"2025-09-30":1.000974,"2025-12-31":1.075972,"2026-03-31":1.089778,"2026-06-30":1.047952},"cfo_avg_cl":{"2022-03-31":0.35459,"2022-06-30":0.255722,"2022-09-30":0.287482,"2022-12-31":0.170539,"2023-03-31":0.355475,"2023-06-30":0.425926,"2023-09-30":0.46559,"2023-12-31":0.561975,"2024-03-31":0.572099,"2024-06-30":0.582174,"2024-09-30":0.592938,"2024-12-31":0.543323,"2025-03-31":0.532212,"2025-06-30":0.501605,"2025-09-30":0.548016,"2025-12-31":0.459329,"2026-03-31":0.450816,"2026-06-30":0.521755},"cfo_liab":{"2021-12-31":0.323063,"2022-03-31":0.23318,"2022-06-30":0.166402,"2022-09-30":0.188491,"2022-12-31":0.121483,"2023-03-31":0.251685,"2023-06-30":0.316844,"2023-09-30":0.351524,"2023-12-31":0.415549,"2024-03-31":0.411937,"2024-06-30":0.421436,"2024-09-30":0.446691,"2024-12-31":0.423436,"2025-03-31":0.427661,"2025-06-30":0.27275,"2025-09-30":0.298712,"2025-12-31":0.252887,"2026-03-31":0.251552,"2026-06-30":0.293904},"cfo_capex":{"2021-12-31":5.364341,"2022-03-31":3.922481,"2022-06-30":2.93007,"2022-09-30":3.078313,"2022-12-31":2.085227,"2023-03-31":4.284153,"2023-06-30":6.133333,"2023-09-30":8.71223,"2023-12-31":13.601626,"2024-03-31":18.108911,"2024-06-30":20.268041,"2024-09-30":20.782178,"2024-12-31":20.5,"2025-03-31":13.751553,"2025-06-30":10.72549,"2025-09-30":10.757447,"2025-12-31":9.459144,"2026-03-31":9.958333,"2026-06-30":12.042553},"wc":{"2021-03-31":3931000000,"2021-06-30":3928000000,"2021-09-30":3368000000,"2021-12-31":2805000000,"2022-03-31":2658000000,"2022-06-30":2807000000,"2022-09-30":2474000000,"2022-12-31":2176000000,"2023-03-31":1936000000,"2023-06-30":1879000000,"2023-09-30":2156000000,"2023-12-31":2187000000,"2024-03-31":2387000000,"2024-06-30":2589000000,"2024-09-30":2666000000,"2024-12-31":2948000000,"2025-03-31":3276000000,"2025-06-30":5039000000,"2025-09-30":5361000000,"2025-12-31":2496000000,"2026-03-31":2566000000,"2026-06-30":2264000000},"wc_assets":{"2021-03-31":66.604541,"2021-06-30":63.539308,"2021-09-30":52.972633,"2021-12-31":41.195477,"2022-03-31":38.962181,"2022-06-30":28.27357,"2022-09-30":25.900335,"2022-12-31":22.229033,"2023-03-31":20.070496,"2023-06-30":19.570878,"2023-09-30":21.532008,"2023-12-31":20.177138,"2024-03-31":20.847162,"2024-06-30":21.872096,"2024-09-30":21.715403,"2024-12-31":22.950564,"2025-03-31":24.137931,"2025-06-30":29.728614,"2025-09-30":29.831395,"2025-12-31":12.696475,"2026-03-31":13.018112,"2026-06-30":11.57405},"cash_assets":{"2021-03-31":75.804812,"2021-06-30":75.509544,"2021-09-30":65.42938,"2021-12-31":55.176972,"2022-03-31":52.711815,"2022-06-30":40.280016,"2022-09-30":39.907873,"2022-12-31":35.968945,"2023-03-31":35.309973,"2023-06-30":35.99625,"2023-09-30":38.160391,"2023-12-31":37.623397,"2024-03-31":39.213974,"2024-06-30":41.007012,"2024-09-30":40.433331,"2024-12-31":41.580381,"2025-03-31":42.860301,"2025-06-30":29.492625,"2025-09-30":23.610261,"2025-12-31":28.007528,"2026-03-31":28.07062,"2026-06-30":27.335003},"cash_debt":{"2025-06-30":1.837192,"2025-09-30":1.55878,"2025-12-31":2.021292,"2026-03-31":2.030459,"2026-06-30":1.960763},"fcf_debt":{"2025-06-30":0.729144,"2025-09-30":0.842395,"2025-12-31":0.798091,"2026-03-31":0.788991,"2026-06-30":0.951595},"liab_equity":{"2021-03-31":0.295719,"2021-06-30":0.338385,"2021-09-30":0.362623,"2021-12-31":0.458967,"2022-03-31":0.466466,"2022-06-30":0.339811,"2022-09-30":0.397216,"2022-12-31":0.44729,"2023-03-31":0.477907,"2023-06-30":0.499375,"2023-09-30":0.525233,"2023-12-31":0.591537,"2024-03-31":0.634376,"2024-06-30":0.651354,"2024-09-30":0.620822,"2024-12-31":0.645265,"2025-03-31":0.617118,"2025-06-30":0.899025,"2025-09-30":0.891311,"2025-12-31":0.958138,"2026-03-31":0.931653,"2026-06-30":0.970567},"altman_z":{"2021-12-31":14.532873,"2022-03-31":10.428921,"2022-06-30":6.457964,"2022-09-30":4.087839,"2022-12-31":3.610202,"2023-03-31":4.632308,"2023-06-30":5.527621,"2023-09-30":5.493211,"2023-12-31":5.987563,"2024-03-31":7.660674,"2024-06-30":5.941446,"2024-09-30":7.893582,"2024-12-31":8.908276,"2025-03-31":9.678913,"2025-06-30":8.766489,"2025-09-30":9.265759,"2025-12-31":6.878657,"2026-03-31":4.903028,"2026-06-30":5.792028},"ar_turnover":{"2022-03-31":17.46932,"2022-06-30":19.08291,"2022-09-30":19.8527,"2022-12-31":17.578104,"2023-03-31":20.375533,"2023-06-30":21.089163,"2023-09-30":21.967655,"2023-12-31":18.510182,"2024-03-31":19.640086,"2024-06-30":19.855372,"2024-09-30":19.541867,"2024-12-31":16.951779,"2025-03-31":16.929217,"2025-06-30":16.694737,"2025-09-30":16.668865,"2025-12-31":14.909783,"2026-03-31":16.212555,"2026-06-30":16.382474},"dso":{"2022-03-31":20.893773,"2022-06-30":19.127062,"2022-09-30":18.385408,"2022-12-31":20.764469,"2023-03-31":17.913641,"2023-06-30":17.307467,"2023-09-30":16.615337,"2023-12-31":19.718877,"2024-03-31":18.58444,"2024-06-30":18.382934,"2024-09-30":18.677847,"2024-12-31":21.531664,"2025-03-31":21.560359,"2025-06-30":21.863178,"2025-09-30":21.897111,"2025-12-31":24.480572,"2026-03-31":22.513416,"2026-06-30":22.279907},"ap_turnover":{"2022-03-31":18.258993,"2022-06-30":18.89769,"2022-09-30":19.808642,"2022-12-31":22.566038,"2023-03-31":18.948905,"2023-06-30":21.836842,"2023-09-30":22.604651,"2023-12-31":24.605898,"2024-03-31":23.600973,"2024-06-30":30.357143,"2024-09-30":31.282353,"2024-12-31":20.640596,"2025-03-31":21.473684,"2025-06-30":23.397638,"2025-09-30":27.928571,"2025-12-31":18.768802,"2026-03-31":24.221106,"2026-06-30":23.904025},"dpo":{"2022-03-31":19.99015,"2022-06-30":19.31453,"2022-09-30":18.426301,"2022-12-31":16.174749,"2023-03-31":19.262327,"2023-06-30":16.714871,"2023-09-30":16.147119,"2023-12-31":14.833842,"2024-03-31":15.465464,"2024-06-30":12.023529,"2024-09-30":11.66792,"2024-12-31":17.683598,"2025-03-31":16.997549,"2025-06-30":15.599865,"2025-09-30":13.069054,"2025-12-31":19.447165,"2026-03-31":15.069502,"2026-06-30":15.269395},"asset_turnover":{"2022-03-31":0.827884,"2022-06-30":0.700062,"2022-09-30":0.762414,"2022-12-31":0.793228,"2023-03-31":0.869808,"2023-06-30":0.787239,"2023-09-30":0.83312,"2023-12-31":0.837212,"2024-03-31":0.863955,"2024-06-30":0.896539,"2024-09-30":0.910902,"2024-12-31":0.905421,"2025-03-31":0.898489,"2025-06-30":0.826415,"2025-09-30":0.835427,"2025-12-31":0.844019,"2026-03-31":0.884596,"2026-06-30":0.870477},"mcap":{"2021-12-31":49864302050,"2022-03-31":35823395795,"2022-06-30":25756856390,"2022-09-30":17737504837.5,"2022-12-31":18125621090,"2023-03-31":24252525640,"2023-06-30":29632848460,"2023-09-30":30983624527.5,"2023-12-31":38856031857.5,"2024-03-31":54632559960,"2024-06-30":43743619815,"2024-09-30":58635696314.99999,"2024-12-31":70327719687.5,"2025-03-31":77999199355,"2025-06-30":106920076477.5,"2025-09-30":118913416022.5,"2025-12-31":99571988620,"2026-03-31":66267351150,"2026-06-30":81485310990},"ev_cash":{"2021-03-31":4474000000,"2021-06-30":4668000000,"2021-09-30":4160000000,"2021-12-31":3757000000,"2022-03-31":3596000000,"2022-06-30":3999000000,"2022-09-30":3812000000,"2022-12-31":3521000000,"2023-03-31":3406000000,"2023-06-30":3456000000,"2023-09-30":3821000000,"2023-12-31":4078000000,"2024-03-31":4490000000,"2024-06-30":4854000000,"2024-09-30":4964000000,"2024-12-31":5341000000,"2025-03-31":5817000000,"2025-06-30":4999000000,"2025-09-30":4243000000,"2025-12-31":5506000000,"2026-03-31":5533000000,"2026-06-30":5347000000},"ev_pref":{"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":{"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_debt":{"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":2721000000,"2025-09-30":2722000000,"2025-12-31":2724000000,"2026-03-31":2725000000,"2026-06-30":2727000000},"ev":{"2021-12-31":46107302050,"2022-03-31":32227395795,"2022-06-30":21757856390,"2022-09-30":13925504837.5,"2022-12-31":14604621090,"2023-03-31":20846525640,"2023-06-30":26176848460,"2023-09-30":27162624527.5,"2023-12-31":34778031857.5,"2024-03-31":50142559960,"2024-06-30":38889619815,"2024-09-30":53671696314.99999,"2024-12-31":64986719687.5,"2025-03-31":72182199355,"2025-06-30":104642076477.5,"2025-09-30":117392416022.5,"2025-12-31":96789988620,"2026-03-31":63459351150,"2026-06-30":78865310990},"capital":{"2021-03-31":4555000000,"2021-06-30":4619000000,"2021-09-30":4666000000,"2021-12-31":4667000000,"2022-03-31":4652000000,"2022-06-30":7410000000,"2022-09-30":6825000000,"2022-12-31":6754000000,"2023-03-31":6518000000,"2023-06-30":6396000000,"2023-09-30":6559000000,"2023-12-31":6806000000,"2024-03-31":6999000000,"2024-06-30":7162000000,"2024-09-30":7569000000,"2024-12-31":7803000000,"2025-03-31":8389000000,"2025-06-30":11644000000,"2025-09-30":12217000000,"2025-12-31":12757000000,"2026-03-31":12923000000,"2026-06-30":12648000000},"debt_capital_ev":{"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":23.368258,"2025-09-30":22.280429,"2025-12-31":21.352983,"2026-03-31":21.086435,"2026-06-30":21.560721},"debt_ev":{"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":0.026003,"2025-09-30":0.023187,"2025-12-31":0.028143,"2026-03-31":0.042941,"2026-06-30":0.034578},"ev_sales":{"2021-12-31":9.432754,"2022-03-31":6.118739,"2022-06-30":3.85846,"2022-09-30":2.296044,"2022-12-31":2.218536,"2023-03-31":2.910713,"2023-06-30":3.40534,"2023-09-30":3.332837,"2023-12-31":4.027566,"2024-03-31":5.502311,"2024-06-30":4.046787,"2024-09-30":5.28681,"2024-12-31":6.061063,"2025-03-31":6.421333,"2025-06-30":8.797148,"2025-09-30":9.29105,"2025-12-31":7.056207,"2026-03-31":4.310804,"2026-06-30":4.962892},"ev_ebitda":{"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":null,"2024-03-31":849.873898,"2024-06-30":480.118763,"2024-09-30":175.3977,"2024-12-31":124.25759,"2025-03-31":96.371428,"2025-06-30":92.439997,"2025-09-30":89.339738,"2025-12-31":65.84353,"2026-03-31":40.08803,"2026-06-30":46.066186},"ev_ebit":{"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":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":405.517974,"2025-06-30":193.066562,"2025-09-30":169.397426,"2025-12-31":133.872737,"2026-03-31":88.260572,"2026-06-30":110.765886},"ev_cfo":{"2021-12-31":66.629049,"2022-03-31":63.690506,"2022-06-30":51.928058,"2022-09-30":27.251477,"2022-12-31":39.794608,"2023-03-31":26.589956,"2023-06-30":25.866451,"2023-09-30":22.429913,"2023-12-31":20.787825,"2024-03-31":27.415287,"2024-06-30":19.781088,"2024-09-30":25.570127,"2024-12-31":30.481576,"2025-03-31":32.602619,"2025-06-30":47.825446,"2025-09-30":46.436873,"2025-12-31":39.814886,"2026-03-31":26.55203,"2026-06-30":27.867601},"ev_fcf":{"2021-12-31":81.895741,"2022-03-31":85.483808,"2022-06-30":78.832813,"2022-09-30":40.363782,"2022-12-31":76.463985,"2023-03-31":34.686399,"2023-06-30":30.90537,"2023-09-30":25.338269,"2023-12-31":22.43744,"2024-03-31":29.017685,"2024-06-30":20.807715,"2024-09-30":26.862711,"2024-12-31":32.044734,"2025-03-31":35.159376,"2025-06-30":52.742982,"2025-09-30":51.195995,"2025-12-31":44.521614,"2026-03-31":29.515977,"2026-06-30":30.391257},"mcap_dil":{"2021-12-31":49864302050,"2022-03-31":35823395795,"2022-06-30":25756856390,"2022-09-30":17737504837.5,"2022-12-31":18125621090,"2023-03-31":24252525640,"2023-06-30":29632848460,"2023-09-30":30983624527.5,"2023-12-31":38856031857.5,"2024-03-31":54632559960,"2024-06-30":43743619815,"2024-09-30":58635696314.99999,"2024-12-31":70327719687.5,"2025-03-31":77999199355,"2025-06-30":106920076477.5,"2025-09-30":118913416022.5,"2025-12-31":99571988620,"2026-03-31":66267351150,"2026-06-30":81485310990},"ev_dil":{"2021-12-31":46107302050,"2022-03-31":32227395795,"2022-06-30":21757856390,"2022-09-30":13925504837.5,"2022-12-31":14604621090,"2023-03-31":20846525640,"2023-06-30":26176848460,"2023-09-30":27162624527.5,"2023-12-31":34778031857.5,"2024-03-31":50142559960,"2024-06-30":38889619815,"2024-09-30":53671696314.99999,"2024-12-31":64986719687.5,"2025-03-31":72182199355,"2025-06-30":104642076477.5,"2025-09-30":117392416022.5,"2025-12-31":96789988620,"2026-03-31":63459351150,"2026-06-30":78865310990},"ev_per_share":{"2021-12-31":137.681207,"2022-03-31":94.72085,"2022-06-30":62.603709,"2022-09-30":38.822609,"2022-12-31":39.336451,"2023-03-31":54.633698,"2023-06-30":67.507339,"2023-09-30":69.669505,"2023-12-31":88.511343,"2024-03-31":126.401424,"2024-06-30":96.709254,"2024-09-30":130.646717,"2024-12-31":155.010318,"2025-03-31":169.139436,"2025-06-30":241.257948,"2025-09-30":268.511025,"2025-12-31":220.152243,"2026-03-31":143.787573,"2026-06-30":178.596801},"sales_base":{"2021-12-31":4888000000,"2022-03-31":5267000000,"2022-06-30":5639000000,"2022-09-30":6065000000,"2022-12-31":6583000000,"2023-03-31":7162000000,"2023-06-30":7687000000,"2023-09-30":8150000000,"2023-12-31":8635000000,"2024-03-31":9113000000,"2024-06-30":9610000000,"2024-09-30":10152000000,"2024-12-31":10722000000,"2025-03-31":11241000000,"2025-06-30":11895000000,"2025-09-30":12635000000,"2025-12-31":13717000000,"2026-03-31":14721000000,"2026-06-30":15891000000},"ebitda_base":{"2021-12-31":-296000000,"2022-03-31":-340000000,"2022-06-30":-470000000,"2022-09-30":-601000000,"2022-12-31":-755000000,"2023-03-31":-689000000,"2023-06-30":-580000000,"2023-09-30":-370000000,"2023-12-31":-70000000,"2024-03-31":59000000,"2024-06-30":81000000,"2024-09-30":306000000,"2024-12-31":523000000,"2025-03-31":749000000,"2025-06-30":1132000000,"2025-09-30":1314000000,"2025-12-31":1470000000,"2026-03-31":1583000000,"2026-06-30":1712000000},"ebit_base":{"2021-12-31":-452000000,"2022-03-31":-526000000,"2022-06-30":-700000000,"2022-09-30":-908000000,"2022-12-31":-1124000000,"2023-03-31":-1122000000,"2023-06-30":-1060000000,"2023-09-30":-860000000,"2023-12-31":-579000000,"2024-03-31":-469000000,"2024-06-30":-459000000,"2024-09-30":-244000000,"2024-12-31":-38000000,"2025-03-31":178000000,"2025-06-30":542000000,"2025-09-30":693000000,"2025-12-31":723000000,"2026-03-31":719000000,"2026-06-30":712000000},"cfo_base":{"2021-12-31":692000000,"2022-03-31":506000000,"2022-06-30":419000000,"2022-09-30":511000000,"2022-12-31":367000000,"2023-03-31":784000000,"2023-06-30":1012000000,"2023-09-30":1211000000,"2023-12-31":1673000000,"2024-03-31":1829000000,"2024-06-30":1966000000,"2024-09-30":2099000000,"2024-12-31":2132000000,"2025-03-31":2214000000,"2025-06-30":2188000000,"2025-09-30":2528000000,"2025-12-31":2431000000,"2026-03-31":2390000000,"2026-06-30":2830000000},"fcf_base":{"2021-12-31":563000000,"2022-03-31":377000000,"2022-06-30":276000000,"2022-09-30":345000000,"2022-12-31":191000000,"2023-03-31":601000000,"2023-06-30":847000000,"2023-09-30":1072000000,"2023-12-31":1550000000,"2024-03-31":1728000000,"2024-06-30":1869000000,"2024-09-30":1998000000,"2024-12-31":2028000000,"2025-03-31":2053000000,"2025-06-30":1984000000,"2025-09-30":2293000000,"2025-12-31":2174000000,"2026-03-31":2150000000,"2026-06-30":2595000000},"pe":{"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":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":621.296296,"2025-03-31":237.363636,"2025-06-30":136.95,"2025-09-30":138.06599,"2025-12-31":106.830189,"2026-03-31":71.5,"2026-06-30":96.612565},"pe_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,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":485.746032,"2025-03-31":192.208413,"2025-06-30":93.322533,"2025-09-30":102.103858,"2025-12-31":103.366868,"2026-03-31":103.913053,"2026-06-30":109.685447},"pe_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,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":668.444444,"2025-03-31":277.116883,"2025-06-30":136.95,"2025-09-30":138.324873,"2025-12-31":132.896226,"2026-03-31":134.161905,"2026-06-30":147.507853},"pe_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,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":347.296296,"2025-03-31":130.233766,"2025-06-30":55.711111,"2025-09-30":72.045685,"2025-12-31":76.962264,"2026-03-31":69.809524,"2026-06-30":76.753927},"pb":{"2021-12-31":10.684444,"2022-03-31":7.700644,"2022-06-30":3.475959,"2022-09-30":2.598902,"2022-12-31":2.683687,"2023-03-31":3.720854,"2023-06-30":4.633028,"2023-09-30":4.723834,"2023-12-31":5.709085,"2024-03-31":7.805767,"2024-06-30":6.107738,"2024-09-30":7.746822,"2024-12-31":9.012908,"2025-03-31":9.297795,"2025-06-30":11.982526,"2025-09-30":12.523793,"2025-12-31":9.924448,"2026-03-31":6.498073,"2026-06-30":8.213417},"pb_avg":{"2021-12-31":12.558155,"2022-03-31":11.693275,"2022-06-30":6.730673,"2022-09-30":5.847398,"2022-12-31":4.150632,"2023-03-31":3.763743,"2023-06-30":3.676833,"2023-09-30":3.827327,"2023-12-31":4.698697,"2024-03-31":5.653683,"2024-06-30":6.117737,"2024-09-30":6.174458,"2024-12-31":7.046532,"2025-03-31":7.529015,"2025-06-30":8.165313,"2025-09-30":9.261713,"2025-12-31":9.602708,"2026-03-31":9.443841,"2026-06-30":9.324795},"pb_high":{"2021-12-31":17.649784,"2022-03-31":17.989623,"2022-06-30":11.536657,"2022-09-30":12.927237,"2022-12-31":7.271021,"2023-03-31":7.077584,"2023-06-30":4.86765,"2023-09-30":5.32895,"2023-12-31":5.92962,"2024-03-31":7.94973,"2024-06-30":7.914007,"2024-09-30":7.811953,"2024-12-31":9.696868,"2025-03-31":10.854973,"2025-06-30":11.982526,"2025-09-30":12.547276,"2025-12-31":12.345964,"2026-03-31":12.192921,"2026-06-30":12.540227},"pb_low":{"2021-12-31":8.961587,"2022-03-31":6.360766,"2022-06-30":2.893428,"2022-09-30":2.598902,"2022-12-31":2.367054,"2023-03-31":2.520767,"2023-06-30":2.61055,"2023-09-30":2.559561,"2023-12-31":2.77112,"2024-03-31":3.439253,"2024-06-30":3.966829,"2024-09-30":3.834604,"2024-12-31":5.038095,"2025-03-31":5.1014,"2025-06-30":4.874478,"2025-09-30":6.535174,"2025-12-31":7.149739,"2026-03-31":6.344439,"2026-06-30":6.525156},"ptb":{"2021-12-31":11.62338,"2022-03-31":8.52938,"2022-06-30":6.009533,"2022-09-30":4.557427,"2022-12-31":5.008461,"2023-03-31":7.192327,"2023-06-30":9.001473,"2023-09-30":8.725324,"2023-12-31":10.459228,"2024-03-31":13.685511,"2024-06-30":10.402763,"2024-09-30":12.93815,"2024-12-31":14.127706,"2025-03-31":14.251635,"2025-06-30":23.738916,"2025-09-30":23.561208,"2025-12-31":44.175683,"2026-03-31":25.675068,"2026-06-30":33.657708},"ptb_avg":{"2021-12-31":13.66175,"2022-03-31":12.951694,"2022-06-30":11.636557,"2022-09-30":10.25398,"2022-12-31":7.746164,"2023-03-31":7.275231,"2023-06-30":7.143688,"2023-09-30":7.069399,"2023-12-31":8.608165,"2024-03-31":9.912356,"2024-06-30":10.419794,"2024-09-30":10.312108,"2024-12-31":11.045418,"2025-03-31":11.540454,"2025-06-30":16.17653,"2025-09-30":17.424206,"2025-12-31":42.743554,"2026-03-31":37.314332,"2026-06-30":38.212014},"ptb_high":{"2021-12-31":19.200825,"2022-03-31":19.925649,"2022-06-30":19.94555,"2022-09-30":22.669166,"2022-12-31":13.569626,"2023-03-31":13.68081,"2023-06-30":9.457318,"2023-09-30":9.843026,"2023-12-31":10.863255,"2024-03-31":13.937916,"2024-06-30":13.479219,"2024-09-30":13.046927,"2024-12-31":15.199811,"2025-03-31":16.638474,"2025-06-30":23.738916,"2025-09-30":23.605387,"2025-12-31":54.954331,"2026-03-31":48.176448,"2026-06-30":51.388515},"ptb_low":{"2021-12-31":9.74912,"2022-03-31":7.045305,"2022-06-30":5.002403,"2022-09-30":4.557427,"2022-12-31":4.417541,"2023-03-31":4.872586,"2023-06-30":5.072015,"2023-09-30":4.727727,"2023-12-31":5.076782,"2024-03-31":6.029893,"2024-06-30":6.756345,"2024-09-30":6.404262,"2024-12-31":7.897198,"2025-03-31":7.819412,"2025-06-30":9.656965,"2025-09-30":12.294725,"2025-12-31":31.824905,"2026-03-31":25.068032,"2026-06-30":26.739392},"ps":{"2021-12-31":10.201371,"2022-03-31":6.80148,"2022-06-30":4.567628,"2022-09-30":2.924568,"2022-12-31":2.753398,"2023-03-31":3.386278,"2023-06-30":3.85493,"2023-09-30":3.801672,"2023-12-31":4.49983,"2024-03-31":5.995014,"2024-06-30":4.551886,"2024-09-30":5.775778,"2024-12-31":6.559198,"2025-03-31":6.938813,"2025-06-30":8.988657,"2025-09-30":9.41143,"2025-12-31":7.259021,"2026-03-31":4.501552,"2026-06-30":5.127765},"ps_avg":{"2021-12-31":11.990366,"2022-03-31":10.327912,"2022-06-30":8.844526,"2022-09-30":6.58013,"2022-12-31":4.258449,"2023-03-31":3.425311,"2023-06-30":3.059324,"2023-09-30":3.080176,"2023-12-31":3.703455,"2024-03-31":4.342162,"2024-06-30":4.559337,"2024-09-30":4.603475,"2024-12-31":5.128156,"2025-03-31":5.618798,"2025-06-30":6.125186,"2025-09-30":6.960029,"2025-12-31":7.023691,"2026-03-31":6.542238,"2026-06-30":5.821615},"ps_high":{"2021-12-31":16.851788,"2022-03-31":15.889069,"2022-06-30":15.159891,"2022-09-30":14.547138,"2022-12-31":7.459893,"2023-03-31":6.441175,"2023-06-30":4.050148,"2023-09-30":4.288661,"2023-12-31":4.673653,"2024-03-31":6.105581,"2024-06-30":5.898035,"2024-09-30":5.824338,"2024-12-31":7.056954,"2025-03-31":8.100914,"2025-06-30":8.988657,"2025-09-30":9.429077,"2025-12-31":9.030186,"2026-03-31":8.446669,"2026-06-30":7.82906},"ps_low":{"2021-12-31":8.556409,"2022-03-31":5.618052,"2022-06-30":3.802145,"2022-09-30":2.924568,"2022-12-31":2.42854,"2023-03-31":2.294102,"2023-06-30":2.172118,"2023-09-30":2.059897,"2023-12-31":2.184163,"2024-03-31":2.641428,"2024-06-30":2.95634,"2024-09-30":2.858955,"2024-12-31":3.666504,"2025-03-31":3.807103,"2025-06-30":3.656576,"2025-09-30":4.911078,"2025-12-31":5.229521,"2026-03-31":4.395122,"2026-06-30":4.073757},"pcf":{"2021-12-31":72.05824,"2022-03-31":70.797225,"2022-06-30":61.472211,"2022-09-30":34.71136,"2022-12-31":49.388613,"2023-03-31":30.934344,"2023-06-30":29.281471,"2023-09-30":25.585157,"2023-12-31":23.225363,"2024-03-31":29.87018,"2024-06-30":22.250061,"2024-09-30":27.935063,"2024-12-31":32.986735,"2025-03-31":35.229991,"2025-06-30":48.86658,"2025-09-30":47.038535,"2025-12-31":40.959271,"2026-03-31":27.726925,"2026-06-30":28.793396},"pcf_avg":{"2021-12-31":84.694955,"2022-03-31":107.504177,"2022-06-30":119.031704,"2022-09-30":78.098805,"2022-12-31":76.385195,"2023-03-31":31.290917,"2023-06-30":23.238163,"2023-09-30":20.729509,"2023-12-31":19.114963,"2024-03-31":21.634842,"2024-06-30":22.286487,"2024-09-30":22.265114,"2024-12-31":25.78991,"2025-03-31":28.527961,"2025-06-30":33.299401,"2025-09-30":34.786379,"2025-12-31":39.631415,"2026-03-31":40.296356,"2026-06-30":32.689501},"pcf_high":{"2021-12-31":119.034018,"2022-03-31":165.390763,"2022-06-30":204.025364,"2022-09-30":172.658305,"2022-12-31":133.810567,"2023-03-31":58.841444,"2023-06-30":30.764319,"2023-09-30":28.862581,"2023-12-31":24.12253,"2024-03-31":30.421083,"2024-06-30":28.830172,"2024-09-30":28.169926,"2024-12-31":35.489991,"2025-03-31":41.130248,"2025-06-30":48.86658,"2025-09-30":47.126735,"2025-12-31":50.953131,"2026-03-31":52.026533,"2026-06-30":43.961694},"pcf_low":{"2021-12-31":60.438909,"2022-03-31":58.478817,"2022-06-30":51.170162,"2022-09-30":34.71136,"2022-12-31":43.561526,"2023-03-31":20.957093,"2023-06-30":16.499086,"2023-09-30":13.863053,"2023-12-31":11.273308,"2024-03-31":13.160925,"2024-06-30":14.450881,"2024-09-30":13.827592,"2024-12-31":18.439143,"2025-03-31":19.329559,"2025-06-30":19.878872,"2025-09-30":24.545679,"2025-12-31":29.507748,"2026-03-31":27.071377,"2026-06-30":22.874936},"pfcf":{"2021-12-31":88.56892,"2022-03-31":95.02227,"2022-06-30":93.321943,"2022-09-30":51.413058,"2022-12-31":94.89854,"2023-03-31":40.35362,"2023-06-30":34.985653,"2023-09-30":28.902635,"2023-12-31":25.068408,"2024-03-31":31.616065,"2024-06-30":23.404826,"2024-09-30":29.347195,"2024-12-31":34.678363,"2025-03-31":37.992791,"2025-06-30":53.891168,"2025-09-30":51.859318,"2025-12-31":45.801283,"2026-03-31":30.822024,"2026-06-30":31.400891},"pfcf_avg":{"2021-12-31":104.101082,"2022-03-31":144.289426,"2022-06-30":180.703928,"2022-09-30":115.67678,"2022-12-31":146.771553,"2023-03-31":40.818767,"2023-06-30":27.765078,"2023-09-30":23.417384,"2023-12-31":20.631828,"2024-03-31":22.899379,"2024-06-30":23.443142,"2024-09-30":23.390628,"2024-12-31":27.11247,"2025-03-31":30.765176,"2025-06-30":36.723332,"2025-09-30":38.35149,"2025-12-31":44.316454,"2026-03-31":44.794554,"2026-06-30":35.649821},"pfcf_high":{"2021-12-31":146.308242,"2022-03-31":221.983358,"2022-06-30":309.734158,"2022-09-30":255.734474,"2022-12-31":257.112451,"2023-03-31":76.758223,"2023-06-30":36.757369,"2023-09-30":32.605023,"2023-12-31":26.03677,"2024-03-31":32.199167,"2024-06-30":30.326441,"2024-09-30":29.593931,"2024-12-31":37.309991,"2025-03-31":44.355757,"2025-06-30":53.891168,"2025-09-30":51.956558,"2025-12-31":56.976569,"2026-03-31":57.834146,"2026-06-30":47.942811},"pfcf_low":{"2021-12-31":74.287256,"2022-03-31":78.48881,"2022-06-30":77.682238,"2022-09-30":51.413058,"2022-12-31":83.701989,"2023-03-31":27.338371,"2023-06-30":19.713193,"2023-09-30":15.660595,"2023-12-31":12.167899,"2024-03-31":13.930169,"2024-06-30":15.200873,"2024-09-30":14.526584,"2024-12-31":19.38474,"2025-03-31":20.845418,"2025-06-30":21.922868,"2025-09-30":27.061263,"2025-12-31":32.996014,"2026-03-31":30.093298,"2026-06-30":24.946462},"evs_avg":{"2021-12-31":11.221749,"2022-03-31":9.645171,"2022-06-30":8.135358,"2022-09-30":5.951606,"2022-12-31":3.723586,"2023-03-31":2.949746,"2023-06-30":2.609733,"2023-09-30":2.611342,"2023-12-31":3.231191,"2024-03-31":3.84946,"2024-06-30":4.054239,"2024-09-30":4.114507,"2024-12-31":4.630021,"2025-03-31":5.101317,"2025-06-30":5.933677,"2025-09-30":6.839649,"2025-12-31":6.820877,"2026-03-31":6.35149,"2026-06-30":5.656742},"evs_high":{"2021-12-31":16.083171,"2022-03-31":15.206327,"2022-06-30":14.450723,"2022-09-30":13.918614,"2022-12-31":6.925031,"2023-03-31":5.965609,"2023-06-30":3.600558,"2023-09-30":3.819826,"2023-12-31":4.201389,"2024-03-31":5.612878,"2024-06-30":5.392936,"2024-09-30":5.33537,"2024-12-31":6.558819,"2025-03-31":7.583433,"2025-06-30":8.797148,"2025-09-30":9.308697,"2025-12-31":8.827372,"2026-03-31":8.255921,"2026-06-30":7.664187},"evs_low":{"2021-12-31":7.787792,"2022-03-31":4.935311,"2022-06-30":3.092977,"2022-09-30":2.296044,"2022-12-31":1.893678,"2023-03-31":1.818537,"2023-06-30":1.722528,"2023-09-30":1.591062,"2023-12-31":1.711899,"2024-03-31":2.148725,"2024-06-30":2.451242,"2024-09-30":2.369988,"2024-12-31":3.168369,"2025-03-31":3.289622,"2025-06-30":3.465067,"2025-09-30":4.790699,"2025-12-31":5.026707,"2026-03-31":4.204374,"2026-06-30":3.908884},"eve_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,"2023-09-30":null,"2023-12-31":null,"2024-03-31":594.578419,"2024-06-30":481.002877,"2024-09-30":136.504818,"2024-12-31":94.919864,"2025-03-31":76.560622,"2025-06-30":62.350786,"2025-09-30":65.767859,"2025-12-31":63.647599,"2026-03-31":59.06525,"2026-06-30":52.506593},"eve_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,"2023-09-30":null,"2023-12-31":null,"2024-03-31":866.951867,"2024-06-30":639.828615,"2024-09-30":177.008742,"2024-12-31":134.462067,"2025-03-31":113.812241,"2025-06-30":92.439997,"2025-09-30":89.509427,"2025-12-31":82.37079,"2026-03-31":76.775372,"2026-06-30":71.13995},"eve_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,"2023-09-30":null,"2023-12-31":null,"2024-03-31":331.88697,"2024-06-30":290.820142,"2024-09-30":78.627827,"2024-12-31":64.954593,"2025-03-31":49.370685,"2025-06-30":36.410752,"2025-09-30":46.065812,"2025-12-31":46.90567,"2026-03-31":39.098288,"2026-06-30":36.28275},"evb_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,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":322.156775,"2025-06-30":130.223414,"2025-09-30":124.702693,"2025-12-31":129.407982,"2026-03-31":130.042128,"2026-06-30":126.251807},"evb_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,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":478.906567,"2025-06-30":193.066562,"2025-09-30":169.719173,"2025-12-31":167.47588,"2026-03-31":169.033955,"2026-06-30":171.05561},"evb_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,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":207.745187,"2025-06-30":76.046072,"2025-09-30":87.345565,"2025-12-31":95.368375,"2026-03-31":86.081489,"2026-06-30":87.241668},"earnings_yield":{"2021-12-31":-0.933512,"2022-03-31":-1.453129,"2022-06-30":-2.631224,"2022-09-30":-4.893832,"2022-12-31":-7.414994,"2023-03-31":-5.585274,"2023-06-30":-4.278985,"2023-09-30":-3.384925,"2023-12-31":-1.446051,"2024-03-31":-0.7842,"2024-06-30":-0.937672,"2024-09-30":-0.315281,"2024-12-31":0.160954,"2025-03-31":0.421295,"2025-06-30":0.730194,"2025-09-30":0.724291,"2025-12-31":0.936065,"2026-03-31":1.398601,"2026-06-30":1.035062},"fcf_yield":{"2021-12-31":1.129064,"2022-03-31":1.052385,"2022-06-30":1.071559,"2022-09-30":1.945031,"2022-12-31":1.053757,"2023-03-31":2.478092,"2023-06-30":2.858314,"2023-09-30":3.459892,"2023-12-31":3.989085,"2024-03-31":3.162949,"2024-06-30":4.272623,"2024-09-30":3.407481,"2024-12-31":2.883642,"2025-03-31":2.632078,"2025-06-30":1.855592,"2025-09-30":1.928294,"2025-12-31":2.183345,"2026-03-31":3.244433,"2026-06-30":3.184623},"peg":{"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":-5.226198,"2025-03-31":-1.38569,"2025-06-30":-0.495351,"2025-09-30":-0.256734,"2025-12-31":0.155914,"2026-03-31":0.413947,"2026-06-30":15.809329},"price":{"2021-03-31":134.01,"2021-06-30":176.72,"2021-09-30":220.52,"2021-12-31":148.9,"2022-03-31":105.29,"2022-06-30":74.11,"2022-09-30":49.45,"2022-12-31":48.82,"2023-03-31":63.56,"2023-06-30":76.42,"2023-09-30":79.47,"2023-12-31":98.89,"2024-03-31":137.72,"2024-06-30":108.78,"2024-09-30":142.73,"2024-12-31":167.75,"2025-03-31":182.77,"2025-06-30":246.51,"2025-09-30":271.99,"2025-12-31":226.48,"2026-03-31":150.15,"2026-06-30":184.53},"price_avg":{"2021-03-31":168.33,"2021-06-30":158.901724,"2021-09-30":168.980238,"2021-12-31":175.012308,"2022-03-31":159.880769,"2022-06-30":143.502885,"2022-09-30":111.26,"2022-12-31":75.505769,"2023-03-31":64.292642,"2023-06-30":60.647925,"2023-09-30":64.387885,"2023-12-31":81.388556,"2024-03-31":99.75,"2024-06-30":108.958085,"2024-09-30":113.760251,"2024-12-31":131.151429,"2025-03-31":148.000478,"2025-06-30":167.98056,"2025-09-30":201.1446,"2025-12-31":219.13776,"2026-03-31":218.21741,"2026-06-30":209.499203},"price_high":{"2021-03-31":205.97,"2021-06-30":205.97,"2021-09-30":222.91,"2021-12-31":245.97,"2022-03-31":245.97,"2022-06-30":245.97,"2022-09-30":245.97,"2022-12-31":132.27,"2023-03-31":120.9,"2023-06-30":80.29,"2023-09-30":89.65,"2023-12-31":102.71,"2024-03-31":140.26,"2024-06-30":140.95,"2024-09-30":143.93,"2024-12-31":180.48,"2025-03-31":213.38,"2025-06-30":246.51,"2025-09-30":272.5,"2025-12-31":281.74,"2026-03-31":281.74,"2026-06-30":281.74},"price_low":{"2021-03-31":134.01,"2021-06-30":124.89,"2021-09-30":124.89,"2021-12-31":124.89,"2022-03-31":86.97,"2022-06-30":61.69,"2022-09-30":49.45,"2022-12-31":43.06,"2023-03-31":43.06,"2023-06-30":43.06,"2023-09-30":43.06,"2023-12-31":48,"2024-03-31":60.68,"2024-06-30":70.65,"2024-09-30":70.65,"2024-12-31":93.77,"2025-03-31":100.28,"2025-06-30":100.28,"2025-09-30":141.93,"2025-12-31":163.16,"2026-03-31":146.6,"2026-06-30":146.6},"ev_avg":{"2021-12-31":54851909155.384605,"2022-03-31":50801113459.61537,"2022-06-30":45875284045.19231,"2022-09-30":36096489145,"2022-12-31":24512366718.26923,"2023-03-31":21126078928.11321,"2023-06-30":20061021158.867928,"2023-09-30":21282435775.04808,"2023-12-31":27901333678.86111,"2024-03-31":35080126750,"2024-06-30":38961233045.26595,"2024-09-30":41770474413.59833,"2024-12-31":49643088853.57144,"2025-03-31":57343906029.4024,"2025-06-30":70581090186.74,"2025-09-30":86418966544.65,"2025-12-31":93561970968.44,"2026-03-31":93500290105.05975,"2026-06-30":89891286641.03586},"shares_out":{"2021-12-31":334884500,"2022-03-31":340235500,"2022-06-30":347549000,"2022-09-30":358695750,"2022-12-31":371274500,"2023-03-31":381569000,"2023-06-30":387763000,"2023-09-30":389878250,"2023-12-31":392921750,"2024-03-31":396693000,"2024-06-30":402129250,"2024-09-30":410815500,"2024-12-31":419241250,"2025-03-31":426761500,"2025-06-30":433735250,"2025-09-30":437197750,"2025-12-31":439650250,"2026-03-31":441341000,"2026-06-30":441583000},"shares_dil":{"2021-12-31":334884500,"2022-03-31":340235500,"2022-06-30":347549000,"2022-09-30":358695750,"2022-12-31":371274500,"2023-03-31":381569000,"2023-06-30":387763000,"2023-09-30":389878250,"2023-12-31":392921750,"2024-03-31":396693000,"2024-06-30":402129250,"2024-09-30":410815500,"2024-12-31":419241250,"2025-03-31":426761500,"2025-06-30":433735250,"2025-09-30":437197750,"2025-12-31":439650250,"2026-03-31":441341000,"2026-06-30":441583000},"rev_ps":{"2021-12-31":14.596077,"2022-03-31":15.480454,"2022-06-30":16.22505,"2022-09-30":16.90848,"2022-12-31":17.730816,"2023-03-31":18.769869,"2023-06-30":19.823965,"2023-09-30":20.903962,"2023-12-31":21.976386,"2024-03-31":22.972425,"2024-06-30":23.897789,"2024-09-30":24.711823,"2024-12-31":25.574773,"2025-03-31":26.340239,"2025-06-30":27.424564,"2025-09-30":28.899966,"2025-12-31":31.1998,"2026-03-31":33.355161,"2026-06-30":35.98644},"ebitda_ps":{"2021-12-31":-0.883887,"2022-03-31":-0.999308,"2022-06-30":-1.352327,"2022-09-30":-1.675515,"2022-12-31":-2.033536,"2023-03-31":-1.805702,"2023-06-30":-1.495759,"2023-09-30":-0.949014,"2023-12-31":-0.178153,"2024-03-31":0.14873,"2024-06-30":0.201428,"2024-09-30":0.74486,"2024-12-31":1.247492,"2025-03-31":1.755079,"2025-06-30":2.609887,"2025-09-30":3.005505,"2025-12-31":3.343567,"2026-03-31":3.586796,"2026-06-30":3.876961},"ebit_ps":{"2021-12-31":-1.349719,"2022-03-31":-1.545988,"2022-06-30":-2.014104,"2022-09-30":-2.531393,"2022-12-31":-3.02741,"2023-03-31":-2.94049,"2023-06-30":-2.733629,"2023-09-30":-2.205817,"2023-12-31":-1.473576,"2024-03-31":-1.182274,"2024-06-30":-1.141424,"2024-09-30":-0.593941,"2024-12-31":-0.09064,"2025-03-31":0.417095,"2025-06-30":1.24961,"2025-09-30":1.585095,"2025-12-31":1.644489,"2026-03-31":1.629126,"2026-06-30":1.612381},"eps":{"2021-12-31":-1.39,"2022-03-31":-1.53,"2022-06-30":-1.95,"2022-09-30":-2.42,"2022-12-31":-3.62,"2023-03-31":-3.55,"2023-06-30":-3.27,"2023-09-30":-2.69,"2023-12-31":-1.43,"2024-03-31":-1.08,"2024-06-30":-1.02,"2024-09-30":-0.45,"2024-12-31":0.27,"2025-03-31":0.77,"2025-06-30":1.8,"2025-09-30":1.97,"2025-12-31":2.12,"2026-03-31":2.1,"2026-06-30":1.91},"cfo_ps":{"2021-12-31":2.066384,"2022-03-31":1.487205,"2022-06-30":1.205585,"2022-09-30":1.424606,"2022-12-31":0.988487,"2023-03-31":2.054674,"2023-06-30":2.609842,"2023-09-30":3.106098,"2023-12-31":4.257845,"2024-03-31":4.610618,"2024-06-30":4.888975,"2024-09-30":5.10935,"2024-12-31":5.085377,"2025-03-31":5.187909,"2025-06-30":5.044552,"2025-09-30":5.78228,"2025-12-31":5.529395,"2026-03-31":5.415314,"2026-06-30":6.408761},"fcf_ps":{"2021-12-31":1.681177,"2022-03-31":1.108056,"2022-06-30":0.794133,"2022-09-30":0.961818,"2022-12-31":0.514444,"2023-03-31":1.575076,"2023-06-30":2.184324,"2023-09-30":2.749576,"2023-12-31":3.944806,"2024-03-31":4.356013,"2024-06-30":4.647759,"2024-09-30":4.863497,"2024-12-31":4.83731,"2025-03-31":4.81065,"2025-06-30":4.574219,"2025-09-30":5.244766,"2025-12-31":4.94484,"2026-03-31":4.871517,"2026-06-30":5.876585},"cash_ps":{"2021-12-31":11.218793,"2022-03-31":10.56915,"2022-06-30":11.506291,"2022-09-30":10.627391,"2022-12-31":9.483549,"2023-03-31":8.926302,"2023-06-30":8.912661,"2023-09-30":9.800495,"2023-12-31":10.378657,"2024-03-31":11.318576,"2024-06-30":12.070746,"2024-09-30":12.083283,"2024-12-31":12.739682,"2025-03-31":13.630564,"2025-06-30":11.525464,"2025-09-30":9.70499,"2025-12-31":12.523591,"2026-03-31":12.536791,"2026-06-30":12.108709},"bvps":{"2021-12-31":13.936148,"2022-03-31":13.672882,"2022-06-30":21.320735,"2022-09-30":19.027268,"2022-12-31":18.191392,"2023-03-31":17.0821,"2023-06-30":16.494611,"2023-09-30":16.823201,"2023-12-31":17.321515,"2024-03-31":17.643367,"2024-06-30":17.810194,"2024-09-30":18.424329,"2024-12-31":18.612195,"2025-03-31":19.65735,"2025-06-30":20.572458,"2025-09-30":21.717861,"2025-12-31":22.820412,"2026-03-31":23.106849,"2026-06-30":22.466898},"tbvps":{"2021-12-31":12.810387,"2022-03-31":12.344391,"2022-06-30":12.332074,"2022-09-30":10.850421,"2022-12-31":9.747505,"2023-03-31":8.837196,"2023-06-30":8.489722,"2023-09-30":9.107972,"2023-12-31":9.454809,"2024-03-31":10.063197,"2024-06-30":10.456837,"2024-09-30":11.031716,"2024-12-31":11.873832,"2025-03-31":12.824493,"2025-06-30":10.384215,"2025-09-30":11.543975,"2025-12-31":5.126802,"2026-03-31":5.848086,"2026-06-30":5.482548},"buyback_ps":{"2022-09-30":1.115151,"2022-12-31":1.07737,"2023-03-31":2.07564,"2023-06-30":2.818732,"2023-09-30":1.792867,"2023-12-31":1.908777,"2024-03-31":0.902461,"2024-06-30":0.159153,"2024-09-30":0.6694,"2024-12-31":0.534299,"2025-03-31":0.524883,"2025-06-30":0.500305,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0.367063,"2026-06-30":2.375544},"fcf_margin":{"2021-12-31":11.518003,"2022-03-31":7.157775,"2022-06-30":4.894485,"2022-09-30":5.688376,"2022-12-31":2.901413,"2023-03-31":8.391511,"2023-06-30":11.018603,"2023-09-30":13.153374,"2023-12-31":17.950203,"2024-03-31":18.961923,"2024-06-30":19.448491,"2024-09-30":19.680851,"2024-12-31":18.914382,"2025-03-31":18.2635,"2025-06-30":16.679277,"2025-09-30":18.148002,"2025-12-31":15.848947,"2026-03-31":14.604986,"2026-06-30":16.329998}},"masked":{"tax_rate_pct":{"annual":{"2018-12-31":"a loss","2019-12-31":"a loss","2020-12-31":"a loss","2021-12-31":"a loss","2022-12-31":"a loss","2023-12-31":"a loss"},"ttm":{"2021-12-31":"a loss","2022-03-31":"a loss","2022-06-30":"a loss","2022-09-30":"a loss","2022-12-31":"a loss","2023-03-31":"a loss","2023-06-30":"a loss","2023-09-30":"a loss","2023-12-31":"a loss","2024-03-31":"a loss","2024-06-30":"a loss","2024-09-30":"a loss"}},"ebit_int":{"annual":{"2018-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss"},"ttm":{"2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss"}},"ebitda_int":{"annual":{"2018-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"},"ttm":{"2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA"}},"ebitda_capex_int":{"annual":{"2018-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"},"ttm":{"2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA"}},"debt_equity":{"annual":{"2019-12-31":"negative equity"}},"net_debt_equity":{"annual":{"2019-12-31":"negative equity"}},"liab_equity":{"annual":{"2019-12-31":"negative equity"}},"debt_ebit":{"annual":{"2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss"},"ttm":{"2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss"}},"net_debt_ebit":{"annual":{"2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss"},"ttm":{"2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss"}},"debt_ebitda":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA"}},"net_debt_ebitda":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA"}},"debt_capital":{"annual":{"2019-12-31":"negative capital"}},"net_debt_capital":{"annual":{"2019-12-31":"negative capital"}},"debt_capital_ev":{"annual":{"2019-12-31":"negative capital"}},"roe":{"annual":{"2020-12-31":"negative equity"}},"pe":{"annual":{"2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share"},"ttm":{"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","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share"}},"pe_avg":{"annual":{"2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share"},"ttm":{"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","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share"}},"pe_high":{"annual":{"2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share"},"ttm":{"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","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share"}},"pe_low":{"annual":{"2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share"},"ttm":{"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","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share"}},"peg":{"annual":{"2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share"},"ttm":{"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","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share"}},"ev_ebit":{"annual":{"2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss"},"ttm":{"2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss"}},"evb_avg":{"annual":{"2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss"},"ttm":{"2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss"}},"evb_high":{"annual":{"2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss"},"ttm":{"2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss"}},"evb_low":{"annual":{"2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss"},"ttm":{"2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss"}},"ev_ebitda":{"annual":{"2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA"}},"eve_avg":{"annual":{"2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA"}},"eve_high":{"annual":{"2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA"}},"eve_low":{"annual":{"2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA"}},"roic":{"annual":{"2020-12-31":"negative invested capital"}}}}