{"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":"DDOG","kind":"industrial","as_of":"2026-08-06","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":{"2019-12-31":null,"2020-12-31":-2.821862,"2021-12-31":-2.075917,"2022-12-31":-4.091841,"2023-12-31":2.827124,"2024-12-31":7.753459,"2025-12-31":3.342584},"roa":{"2019-12-31":-2.744313,"2020-12-31":-1.676521,"2021-12-31":-0.971417,"2022-12-31":-1.862729,"2023-12-31":1.399468,"2024-12-31":3.780233,"2025-12-31":1.733678},"roc":{"2019-12-31":-4.505338,"2020-12-31":-0.939756,"2021-12-31":-0.9144,"2022-12-31":-2.36213,"2023-12-31":-1.097524,"2024-12-31":1.378635,"2025-12-31":-0.832389},"roic":{"2019-12-31":null,"2020-12-31":-89.896889,"2021-12-31":-12.712949,"2022-12-31":-19.032375,"2023-12-31":-11.999685,"2024-12-31":30.256007,"2025-12-31":-19.839233},"gross_margin":{"2017-12-31":76.762835,"2018-12-31":76.50964,"2019-12-31":75.481283,"2020-12-31":78.425131,"2021-12-31":77.230886,"2022-12-31":79.300161,"2023-12-31":80.740655,"2024-12-31":80.794404,"2025-12-31":79.955491},"ebitda_margin":{"2017-12-31":-0.75029,"2018-12-31":-2.793358,"2019-12-31":-2.354044,"2020-12-31":0.120471,"2021-12-31":-0.063765,"2022-12-31":-1.892126,"2023-12-31":0.100359,"2024-12-31":3.829116,"2025-12-31":0.140846},"op_margin":{"2017-12-31":-2.933675,"2018-12-31":-5.570056,"2019-12-31":-5.551574,"2020-12-31":-2.282316,"2021-12-31":-1.862004,"2022-12-31":-3.50397,"2023-12-31":-1.572291,"2024-12-31":2.022297,"2025-12-31":-1.294746},"incr_op_margin":{"2018-12-31":-8.299766,"2019-12-31":-5.529347,"2020-12-31":2.645355,"2021-12-31":-1.265641,"2022-12-31":-6.117596,"2023-12-31":5.566575,"2024-12-31":15.784399,"2025-12-31":-13.280288},"pretax_margin":{"2017-12-31":-2.097042,"2018-12-31":-5.169707,"2019-12-31":-4.403771,"2020-12-31":-3.682395,"2021-12-31":-1.790658,"2022-12-31":-2.2727,"2023-12-31":2.830115,"2024-12-31":7.597582,"2025-12-31":3.706307},"net_margin":{"2017-12-31":-2.55059,"2018-12-31":-5.433241,"2019-12-31":-4.606097,"2020-12-31":-4.067669,"2021-12-31":-2.016458,"2022-12-31":-2.994448,"2023-12-31":2.281946,"2024-12-31":6.845275,"2025-12-31":3.143742},"common_margin":{"2017-12-31":-2.55059,"2018-12-31":-5.433241,"2019-12-31":-4.606097,"2020-12-31":-4.067669,"2021-12-31":-2.016458,"2022-12-31":-2.994448,"2023-12-31":2.281946,"2024-12-31":6.845275,"2025-12-31":3.143742},"tax_rate_pct":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":19.369138,"2024-12-31":9.901932,"2025-12-31":15.178593},"total_debt":{"2018-12-31":0,"2019-12-31":0,"2020-12-31":575864000,"2021-12-31":735482000,"2022-12-31":738847000,"2023-12-31":742235000,"2024-12-31":1613305000,"2025-12-31":983449000},"debt_ebitda":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":792.110041,"2021-12-31":null,"2022-12-31":null,"2023-12-31":347.488296,"2024-12-31":15.696071,"2025-12-31":203.739175},"net_debt_ebitda":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":-1295.178817,"2021-12-31":null,"2022-12-31":null,"2023-12-31":-861.733614,"2024-12-31":-25.059873,"2025-12-31":-723.303708},"debt_ebit":{"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":29.719715,"2025-12-31":null},"net_debt_ebit":{"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":-47.449598,"2025-12-31":null},"ebitda_int":{"2019-12-31":null,"2020-12-31":0.023888,"2021-12-31":null,"2022-12-31":null,"2023-12-31":0.33894,"2024-12-31":14.542162,"2025-12-31":0.436477},"ebitda_capex_int":{"2019-12-31":null,"2020-12-31":-0.154038,"2021-12-31":null,"2022-12-31":null,"2023-12-31":-4.038401,"2024-12-31":9.630023,"2025-12-31":-4.046568},"ebit_int":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":7.680249,"2025-12-31":null},"int_exp":{"2019-12-31":32000,"2020-12-31":30434000,"2021-12-31":21052000,"2022-12-31":16535000,"2023-12-31":6302000,"2024-12-31":7068000,"2025-12-31":11059000},"equity_assets":{"2018-12-31":-42.303755,"2019-12-31":75.367062,"2020-12-31":50.65014,"2021-12-31":43.733435,"2022-12-31":46.940914,"2023-12-31":51.456223,"2024-12-31":46.917959,"2025-12-31":56.175401},"debt_equity":{"2018-12-31":null,"2019-12-31":0,"2020-12-31":60.146726,"2021-12-31":70.637714,"2022-12-31":52.381736,"2023-12-31":36.647174,"2024-12-31":59.43586,"2025-12-31":26.350341},"debt_capital":{"2018-12-31":null,"2019-12-31":0,"2020-12-31":37.557262,"2021-12-31":41.396308,"2022-12-31":34.375337,"2023-12-31":26.81883,"2024-12-31":37.278853,"2025-12-31":20.854982},"debt_assets":{"2018-12-31":0,"2019-12-31":0,"2020-12-31":30.464401,"2021-12-31":30.892299,"2022-12-31":24.588466,"2023-12-31":18.857252,"2024-12-31":27.886093,"2025-12-31":14.80241},"net_debt_equity":{"2018-12-31":null,"2019-12-31":-0.989301,"2020-12-31":-0.983459,"2021-12-31":-0.786556,"2022-12-31":-0.812106,"2023-12-31":-0.908811,"2024-12-31":-0.948935,"2025-12-31":-0.935475},"net_debt_capital":{"2018-12-31":null,"2019-12-31":-98.930134,"2020-12-31":-61.409865,"2021-12-31":-46.095059,"2022-12-31":-53.294156,"2023-12-31":-66.507816,"2024-12-31":-59.51829,"2025-12-31":-74.03822},"ebitda":{"2017-12-31":-756000,"2018-12-31":-5533000,"2019-12-31":-8540000,"2020-12-31":727000,"2021-12-31":-656000,"2022-12-31":-31695000,"2023-12-31":2136000,"2024-12-31":102784000,"2025-12-31":4827000},"ebitda_capex":{"2017-12-31":-3107000,"2018-12-31":-15195000,"2019-12-31":-21855000,"2020-12-31":-4688000,"2021-12-31":-10612000,"2022-12-31":-66956000,"2023-12-31":-25450000,"2024-12-31":68065000,"2025-12-31":-44751000},"ebit":{"2017-12-31":-2956000,"2018-12-31":-11033000,"2019-12-31":-20140000,"2020-12-31":-13773000,"2021-12-31":-19156000,"2022-12-31":-58695000,"2023-12-31":-33464000,"2024-12-31":54284000,"2025-12-31":-44373000},"cash_ratio":{"2018-12-31":0.477921,"2019-12-31":3.865236,"2020-12-31":5.094811,"2021-12-31":2.940151,"2022-12-31":2.480199,"2023-12-31":2.575039,"2024-12-31":2.248902,"2025-12-31":2.811885},"current_ratio":{"2018-12-31":1.086578,"2019-12-31":4.514315,"2020-12-31":5.768389,"2021-12-31":3.538797,"2022-12-31":3.085542,"2023-12-31":3.168467,"2024-12-31":2.636539,"2025-12-31":3.382102},"quick_ratio":{"2018-12-31":0.975293,"2019-12-31":4.376595,"2020-12-31":5.643283,"2021-12-31":3.448617,"2022-12-31":3.006098,"2023-12-31":3.082768,"2024-12-31":2.570432,"2025-12-31":3.277677},"cfo_avg_cl":{"2019-12-31":0.155111,"2020-12-31":0.438043,"2021-12-31":0.69336,"2022-12-31":0.649476,"2023-12-31":0.748757,"2024-12-31":0.607589,"2025-12-31":0.608049},"cfo_liab":{"2018-12-31":0.094177,"2019-12-31":0.094775,"2020-12-31":0.116943,"2021-12-31":0.213905,"2022-12-31":0.262432,"2023-12-31":0.345396,"2024-12-31":0.283494,"2025-12-31":0.360668},"cfo_capex":{"2017-12-31":5.883454,"2018-12-31":1.120782,"2019-12-31":1.820053,"2020-12-31":20.146076,"2021-12-31":28.781137,"2022-12-31":11.865999,"2023-12-31":23.923512,"2024-12-31":25.075693,"2025-12-31":21.181472},"wc":{"2018-12-31":9717000,"2019-12-31":703703000,"2020-12-31":1420236000,"2021-12-31":1342252000,"2022-12-31":1584486000,"2023-12-31":2175085000,"2024-12-31":3048402000,"2025-12-31":3790879000},"wc_assets":{"2018-12-31":5.405841,"2019-12-31":67.791446,"2020-12-31":75.133432,"2021-12-31":56.378334,"2022-12-31":52.730917,"2023-12-31":55.260295,"2024-12-31":52.691847,"2025-12-31":57.058519},"cash_assets":{"2018-12-31":29.84089,"2019-12-31":74.560735,"2020-12-31":80.276731,"2021-12-31":65.291075,"2022-12-31":62.709445,"2023-12-31":65.621208,"2024-12-31":72.408186,"2025-12-31":67.353117},"cash_debt":{"2020-12-31":2.6351,"2021-12-31":2.113507,"2022-12-31":2.55036,"2023-12-31":3.479892,"2024-12-31":2.59657,"2025-12-31":4.550145},"fcf_debt":{"2020-12-31":0.180036,"2021-12-31":0.376065,"2022-12-31":0.518573,"2023-12-31":0.851978,"2024-12-31":0.518119,"2025-12-31":1.017396},"liab_equity":{"2018-12-31":null,"2019-12-31":0.32684,"2020-12-31":0.974328,"2021-12-31":1.28658,"2022-12-31":1.130338,"2023-12-31":0.9434,"2024-12-31":1.13138,"2025-12-31":0.780139},"altman_z":{"2019-12-31":12.78397,"2020-12-31":20.103862,"2021-12-31":25.646996,"2022-12-31":9.75585,"2023-12-31":14.472691,"2024-12-31":11.14674,"2025-12-31":11.393259},"ar_turnover":{"2019-12-31":4.585883,"2020-12-31":4.541556,"2021-12-31":4.760872,"2022-12-31":5.012456,"2023-12-31":4.683734,"2024-12-31":4.844396,"2025-12-31":5.11447},"dso":{"2019-12-31":79.592094,"2020-12-31":80.36894,"2021-12-31":76.666625,"2022-12-31":72.8186,"2023-12-31":77.929276,"2024-12-31":75.34479,"2025-12-31":71.366139},"ap_turnover":{"2019-12-31":6.338333,"2020-12-31":7.081504,"2021-12-31":10.050845,"2022-12-31":14.227105,"2023-12-31":7.373374,"2024-12-31":5.275513,"2025-12-31":5.35593},"dpo":{"2019-12-31":57.586117,"2020-12-31":51.54272,"2021-12-31":36.315354,"2022-12-31":25.655255,"2023-12-31":49.502437,"2024-12-31":69.18759,"2025-12-31":68.148756},"asset_turnover":{"2019-12-31":0.5958,"2020-12-31":0.412158,"2021-12-31":0.481744,"2022-12-31":0.622061,"2023-12-31":0.613278,"2024-12-31":0.55224,"2025-12-31":0.55147},"mcap":{"2019-12-31":5050814030,"2020-12-31":29566454000,"2021-12-31":55044539280.00001,"2022-12-31":23182635000,"2023-12-31":42518442960,"2024-12-31":51245498039.99999,"2025-12-31":49428557280},"ev_cash":{"2018-12-31":53639000,"2019-12-31":773971000,"2020-12-31":1517459000,"2021-12-31":1554446000,"2022-12-31":1884326000,"2023-12-31":2582898000,"2024-12-31":4189059000,"2025-12-31":4474836000},"ev_pref":{"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_nci":{"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_debt":{"2018-12-31":0,"2019-12-31":0,"2020-12-31":575864000,"2021-12-31":735482000,"2022-12-31":738847000,"2023-12-31":742235000,"2024-12-31":1613305000,"2025-12-31":983449000},"ev":{"2019-12-31":4276843030,"2020-12-31":28624859000,"2021-12-31":54225575280.00001,"2022-12-31":22037156000,"2023-12-31":40677779960,"2024-12-31":48669744039.99999,"2025-12-31":45937170280},"capital":{"2018-12-31":-76041000,"2019-12-31":782341000,"2020-12-31":1533296000,"2021-12-31":1776685000,"2022-12-31":2149352000,"2023-12-31":2767589000,"2024-12-31":4327668000,"2025-12-31":4715655000},"debt_capital_ev":{"2018-12-31":null,"2019-12-31":0,"2020-12-31":37.557262,"2021-12-31":41.396308,"2022-12-31":34.375337,"2023-12-31":26.81883,"2024-12-31":37.278853,"2025-12-31":20.854982},"debt_ev":{"2019-12-31":0,"2020-12-31":0.020118,"2021-12-31":0.013563,"2022-12-31":0.033527,"2023-12-31":0.018247,"2024-12-31":0.033148,"2025-12-31":0.021409},"ev_sales":{"2019-12-31":11.789082,"2020-12-31":47.434087,"2021-12-31":52.708416,"2022-12-31":13.155726,"2023-12-31":19.112274,"2024-12-31":18.13143,"2025-12-31":13.403867},"ev_ebitda":{"2019-12-31":null,"2020-12-31":39373.946355,"2021-12-31":null,"2022-12-31":null,"2023-12-31":19043.904476,"2024-12-31":473.514789,"2025-12-31":9516.712302},"ev_ebit":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":896.576229,"2025-12-31":null},"ev_cfo":{"2019-12-31":176.481102,"2020-12-31":262.394322,"2021-12-31":189.2393,"2022-12-31":52.669186,"2023-12-31":61.637296,"2024-12-31":55.903488,"2025-12-31":43.744062},"ev_fcf":{"2019-12-31":391.688161,"2020-12-31":276.099184,"2021-12-31":196.051091,"2022-12-31":57.516341,"2023-12-31":64.32612,"2024-12-31":58.225476,"2025-12-31":45.911598},"mcap_dil":{"2019-12-31":5050814030,"2020-12-31":29566454000,"2021-12-31":55044539280.00001,"2022-12-31":23182635000,"2023-12-31":42518442960,"2024-12-31":51245498039.99999,"2025-12-31":49428557280},"ev_dil":{"2019-12-31":4276843030,"2020-12-31":28624859000,"2021-12-31":54225575280.00001,"2022-12-31":22037156000,"2023-12-31":40677779960,"2024-12-31":48669744039.99999,"2025-12-31":45937170280},"ev_per_share":{"2019-12-31":30.576616,"2020-12-31":95.305007,"2021-12-31":175.460043,"2022-12-31":69.868286,"2023-12-31":116.125347,"2024-12-31":135.707916,"2025-12-31":126.384344},"sales_base":{"2017-12-31":100761000,"2018-12-31":198077000,"2019-12-31":362780000,"2020-12-31":603466000,"2021-12-31":1028784000,"2022-12-31":1675100000,"2023-12-31":2128359000,"2024-12-31":2684275000,"2025-12-31":3427158000},"ebitda_base":{"2017-12-31":-756000,"2018-12-31":-5533000,"2019-12-31":-8540000,"2020-12-31":727000,"2021-12-31":-656000,"2022-12-31":-31695000,"2023-12-31":2136000,"2024-12-31":102784000,"2025-12-31":4827000},"ebit_base":{"2017-12-31":-2956000,"2018-12-31":-11033000,"2019-12-31":-20140000,"2020-12-31":-13773000,"2021-12-31":-19156000,"2022-12-31":-58695000,"2023-12-31":-33464000,"2024-12-31":54284000,"2025-12-31":-44373000},"cfo_base":{"2017-12-31":13832000,"2018-12-31":10829000,"2019-12-31":24234000,"2020-12-31":109091000,"2021-12-31":286545000,"2022-12-31":418407000,"2023-12-31":659954000,"2024-12-31":870603000,"2025-12-31":1050135000},"fcf_base":{"2017-12-31":11481000,"2018-12-31":1167000,"2019-12-31":10919000,"2020-12-31":103676000,"2021-12-31":276589000,"2022-12-31":383146000,"2023-12-31":632368000,"2024-12-31":835884000,"2025-12-31":1000557000},"pe":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":867,"2024-12-31":274.788462,"2025-12-31":438.677419},"pe_avg":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":693.988095,"2024-12-31":240.818452,"2025-12-31":430.466968},"pe_high":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":882.857143,"2024-12-31":324.326923,"2025-12-31":644.258065},"pe_low":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":458.142857,"2024-12-31":201.865385,"2025-12-31":280.645161},"pb":{"2019-12-31":6.456026,"2020-12-31":30.880996,"2021-12-31":52.86629,"2022-12-31":16.435699,"2023-12-31":20.993092,"2024-12-31":18.879383,"2025-12-31":13.243791},"pb_avg":{"2019-12-31":6.475335,"2020-12-31":22.728369,"2021-12-31":36.354236,"2022-12-31":24.180946,"2023-12-31":16.803871,"2024-12-31":16.545468,"2025-12-31":12.995916},"pb_high":{"2019-12-31":7.33745,"2020-12-31":35.247752,"2021-12-31":57.294817,"2022-12-31":37.433142,"2023-12-31":21.377049,"2024-12-31":22.28293,"2025-12-31":19.450327},"pb_low":{"2019-12-31":5.64433,"2020-12-31":10.471431,"2021-12-31":22.941079,"2022-12-31":15.73802,"2023-12-31":11.093235,"2024-12-31":13.869192,"2025-12-31":8.472754},"ptb":{"2019-12-31":6.543794,"2020-12-31":31.529009,"2021-12-31":75.061793,"2022-12-31":22.166034,"2023-12-31":25.566653,"2024-12-31":21.80408,"2025-12-31":15.511037},"ptb_avg":{"2019-12-31":6.563365,"2020-12-31":23.205305,"2021-12-31":51.617281,"2022-12-31":32.611676,"2023-12-31":20.464767,"2024-12-31":19.108608,"2025-12-31":15.220727},"ptb_high":{"2019-12-31":7.4372,"2020-12-31":35.987398,"2021-12-31":81.349604,"2022-12-31":50.484274,"2023-12-31":26.034258,"2024-12-31":25.734888,"2025-12-31":22.78009},"ptb_low":{"2019-12-31":5.721062,"2020-12-31":10.691165,"2021-12-31":32.572713,"2022-12-31":21.225109,"2023-12-31":13.510011,"2024-12-31":16.017736,"2025-12-31":9.923231},"ps":{"2019-12-31":13.922526,"2020-12-31":48.994399,"2021-12-31":53.504467,"2022-12-31":13.839553,"2023-12-31":19.977101,"2024-12-31":19.091001,"2025-12-31":14.422608},"ps_avg":{"2019-12-31":13.964166,"2020-12-31":36.059807,"2021-12-31":36.793087,"2022-12-31":20.361379,"2023-12-31":15.990623,"2024-12-31":16.730926,"2025-12-31":14.152669},"ps_high":{"2019-12-31":15.823331,"2020-12-31":55.922498,"2021-12-31":57.986453,"2022-12-31":31.520288,"2023-12-31":20.342476,"2024-12-31":22.532699,"2025-12-31":21.181582},"ps_low":{"2019-12-31":12.172089,"2020-12-31":16.613501,"2021-12-31":23.218013,"2022-12-31":13.252078,"2023-12-31":10.556362,"2024-12-31":14.024651,"2025-12-31":9.226906},"pcf":{"2019-12-31":208.418504,"2020-12-31":271.025602,"2021-12-31":192.097364,"2022-12-31":55.4069,"2023-12-31":64.426374,"2024-12-31":58.862074,"2025-12-31":47.068765},"pcf_avg":{"2019-12-31":209.041855,"2020-12-31":199.474453,"2021-12-31":132.098412,"2022-12-31":81.517149,"2023-12-31":51.569938,"2024-12-31":51.585403,"2025-12-31":46.187808},"pcf_high":{"2019-12-31":236.873315,"2020-12-31":309.350231,"2021-12-31":208.189064,"2022-12-31":126.192043,"2023-12-31":65.604711,"2024-12-31":69.473642,"2025-12-31":69.126948},"pcf_low":{"2019-12-31":182.214682,"2020-12-31":91.902018,"2021-12-31":83.359751,"2022-12-31":53.054934,"2023-12-31":34.044386,"2024-12-31":43.241318,"2025-12-31":30.11238},"pfcf":{"2019-12-31":462.571117,"2020-12-31":285.181276,"2021-12-31":199.012033,"2022-12-31":60.506008,"2023-12-31":67.236867,"2024-12-31":61.306949,"2025-12-31":49.401041},"pfcf_avg":{"2019-12-31":463.954603,"2020-12-31":209.893008,"2021-12-31":136.85338,"2022-12-31":89.019187,"2023-12-31":53.819591,"2024-12-31":53.728037,"2025-12-31":48.476432},"pfcf_high":{"2019-12-31":525.724693,"2020-12-31":325.507601,"2021-12-31":215.682964,"2022-12-31":137.805521,"2023-12-31":68.466607,"2024-12-31":72.359276,"2025-12-31":72.552216},"pfcf_low":{"2019-12-31":404.413464,"2020-12-31":96.702062,"2021-12-31":86.360339,"2022-12-31":57.93759,"2023-12-31":35.529516,"2024-12-31":45.037375,"2025-12-31":31.60446},"evs_avg":{"2019-12-31":11.830722,"2020-12-31":34.499495,"2021-12-31":35.997037,"2022-12-31":19.677552,"2023-12-31":15.125796,"2024-12-31":15.771354,"2025-12-31":13.133928},"evs_high":{"2019-12-31":13.689886,"2020-12-31":54.362186,"2021-12-31":57.190403,"2022-12-31":30.836461,"2023-12-31":19.477648,"2024-12-31":21.573128,"2025-12-31":20.162841},"evs_low":{"2019-12-31":10.038645,"2020-12-31":15.053189,"2021-12-31":22.421962,"2022-12-31":12.568251,"2023-12-31":9.691535,"2024-12-31":13.06508,"2025-12-31":8.208165},"eve_avg":{"2019-12-31":null,"2020-12-31":28637.238691,"2021-12-31":null,"2022-12-31":null,"2023-12-31":15071.687219,"2024-12-31":411.879792,"2025-12-31":9325.05631},"eve_high":{"2019-12-31":null,"2020-12-31":45124.801926,"2021-12-31":null,"2022-12-31":null,"2023-12-31":19407.972004,"2024-12-31":563.397099,"2025-12-31":14315.566779},"eve_low":{"2019-12-31":null,"2020-12-31":12495.30674,"2021-12-31":null,"2022-12-31":null,"2023-12-31":9656.866049,"2024-12-31":341.203562,"2025-12-31":5827.776466},"evb_avg":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":779.873491,"2025-12-31":null},"evb_high":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":1066.763824,"2025-12-31":null},"evb_low":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":646.051634,"2025-12-31":null},"earnings_yield":{"2019-12-31":-0.332318,"2020-12-31":-0.081268,"2021-12-31":-0.039302,"2022-12-31":-0.217687,"2023-12-31":0.11534,"2024-12-31":0.363916,"2025-12-31":0.227958},"fcf_yield":{"2019-12-31":0.216183,"2020-12-31":0.350654,"2021-12-31":0.502482,"2022-12-31":1.652728,"2023-12-31":1.487279,"2024-12-31":1.631136,"2025-12-31":2.024249},"peg":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":-4.624,"2024-12-31":1.012379,"2025-12-31":-10.862488},"price":{"2019-12-31":36.11,"2020-12-31":98.44,"2021-12-31":178.11,"2022-12-31":73.5,"2023-12-31":121.38,"2024-12-31":142.89,"2025-12-31":135.99},"price_avg":{"2019-12-31":36.218,"2020-12-31":72.451698,"2021-12-31":122.479808,"2022-12-31":108.136538,"2023-12-31":97.158333,"2024-12-31":125.225595,"2025-12-31":133.44476},"price_high":{"2019-12-31":41.04,"2020-12-31":112.36,"2021-12-31":193.03,"2022-12-31":167.4,"2023-12-31":123.6,"2024-12-31":168.65,"2025-12-31":199.72},"price_low":{"2019-12-31":31.57,"2020-12-31":33.38,"2021-12-31":77.29,"2022-12-31":70.38,"2023-12-31":64.14,"2024-12-31":104.97,"2025-12-31":87},"ev_avg":{"2019-12-31":4291949313.999999,"2020-12-31":20819272528.301884,"2021-12-31":37033175607.69231,"2022-12-31":32961866596.153847,"2023-12-31":32193123900,"2024-12-31":42334652573.809525,"2025-12-31":45012046806.72},"shares_out":{"2017-12-31":61321000,"2018-12-31":78180606,"2019-12-31":139873000,"2020-12-31":300350000,"2021-12-31":309048000,"2022-12-31":315410000,"2023-12-31":350292000,"2024-12-31":358636000,"2025-12-31":363472000},"shares_dil":{"2017-12-31":61321000,"2018-12-31":70951000,"2019-12-31":139873000,"2020-12-31":300350000,"2021-12-31":309048000,"2022-12-31":315410000,"2023-12-31":350292000,"2024-12-31":358636000,"2025-12-31":363472000},"shares_basic":{"2019-12-31":139873000,"2020-12-31":300350000,"2021-12-31":309048000,"2022-12-31":315410000,"2023-12-31":324033000,"2024-12-31":336172000,"2025-12-31":347309000},"rev_ps":{"2017-12-31":1.643173,"2018-12-31":2.791744,"2019-12-31":2.593639,"2020-12-31":2.009209,"2021-12-31":3.328881,"2022-12-31":5.310865,"2023-12-31":6.075957,"2024-12-31":7.484678,"2025-12-31":9.428946},"ebitda_ps":{"2017-12-31":-0.012329,"2018-12-31":-0.077983,"2019-12-31":-0.061055,"2020-12-31":0.002421,"2021-12-31":-0.002123,"2022-12-31":-0.100488,"2023-12-31":0.006098,"2024-12-31":0.286597,"2025-12-31":0.01328},"ebit_ps":{"2017-12-31":-0.048205,"2018-12-31":-0.155502,"2019-12-31":-0.143988,"2020-12-31":-0.045857,"2021-12-31":-0.061984,"2022-12-31":-0.186091,"2023-12-31":-0.095532,"2024-12-31":0.151362,"2025-12-31":-0.122081},"eps_basic":{"2019-12-31":-0.12,"2020-12-31":-0.08,"2021-12-31":-0.07,"2022-12-31":-0.16,"2023-12-31":0.15,"2024-12-31":0.55,"2025-12-31":0.31},"eps":{"2017-12-31":-0.04,"2018-12-31":-0.15,"2019-12-31":-0.12,"2020-12-31":-0.08,"2021-12-31":-0.07,"2022-12-31":-0.16,"2023-12-31":0.14,"2024-12-31":0.52,"2025-12-31":0.31},"cfo_ps":{"2017-12-31":0.225567,"2018-12-31":0.152626,"2019-12-31":0.173257,"2020-12-31":0.363213,"2021-12-31":0.927186,"2022-12-31":1.32655,"2023-12-31":1.884011,"2024-12-31":2.427539,"2025-12-31":2.889177},"fcf_ps":{"2017-12-31":0.187228,"2018-12-31":0.016448,"2019-12-31":0.078064,"2020-12-31":0.345184,"2021-12-31":0.894971,"2022-12-31":1.214755,"2023-12-31":1.80526,"2024-12-31":2.330731,"2025-12-31":2.752776},"cash_ps":{"2018-12-31":0.686091,"2019-12-31":5.533384,"2020-12-31":5.052302,"2021-12-31":5.029788,"2022-12-31":5.974211,"2023-12-31":7.373557,"2024-12-31":11.680531,"2025-12-31":12.311364},"bvps":{"2018-12-31":-0.972633,"2019-12-31":5.593224,"2020-12-31":3.187721,"2021-12-31":3.369066,"2022-12-31":4.471973,"2023-12-31":5.781902,"2024-12-31":7.568574,"2025-12-31":10.268208},"tbvps":{"2018-12-31":-1.086651,"2019-12-31":5.518206,"2020-12-31":3.122204,"2021-12-31":2.372845,"2022-12-31":3.315884,"2023-12-31":4.747591,"2024-12-31":6.553361,"2025-12-31":8.767305},"fcf_margin":{"2017-12-31":11.394289,"2018-12-31":0.589165,"2019-12-31":3.009813,"2020-12-31":17.18009,"2021-12-31":26.885041,"2022-12-31":22.873023,"2023-12-31":29.711529,"2024-12-31":31.140028,"2025-12-31":29.194948}},"ttm":{"roe":{"2020-09-30":-0.878048,"2020-12-31":-2.821862,"2021-03-31":-5.3635,"2021-06-30":-5.886896,"2021-09-30":-4.655049,"2021-12-31":-2.075917,"2022-03-31":0.210501,"2022-06-30":0.615038,"2022-09-30":-1.242361,"2022-12-31":-4.091841,"2023-03-31":-6.389152,"2023-06-30":-5.800287,"2023-09-30":-2.226095,"2023-12-31":2.827124,"2024-03-31":6.207373,"2024-06-30":8.039999,"2024-09-30":8.663725,"2024-12-31":7.753459,"2025-03-31":6.476111,"2025-06-30":4.446852,"2025-09-30":3.518898,"2025-12-31":3.342584,"2026-03-31":3.929762,"2026-06-30":4.696177},"roa":{"2020-09-30":-0.531436,"2020-12-31":-1.676521,"2021-03-31":-2.921361,"2021-06-30":-2.784139,"2021-09-30":-2.199051,"2021-12-31":-0.971417,"2022-03-31":0.091987,"2022-06-30":0.276631,"2022-09-30":-0.5592,"2022-12-31":-1.862729,"2023-03-31":-2.963047,"2023-06-30":-2.784606,"2023-09-30":-1.08688,"2023-12-31":1.399468,"2024-03-31":3.166644,"2024-06-30":4.222322,"2024-09-30":4.700926,"2024-12-31":3.780233,"2025-03-31":3.265554,"2025-06-30":2.434438,"2025-09-30":1.998663,"2025-12-31":1.733678,"2026-03-31":2.093333,"2026-06-30":2.656437},"roc":{"2020-09-30":-0.657106,"2020-12-31":-0.939756,"2021-03-31":-2.919429,"2021-06-30":-2.526032,"2021-09-30":-2.197187,"2021-12-31":-0.9144,"2022-03-31":0.126058,"2022-06-30":0.269733,"2022-09-30":-0.66318,"2022-12-31":-2.36213,"2023-03-31":-4.005997,"2023-06-30":-4.47367,"2023-09-30":-3.309457,"2023-12-31":-1.097524,"2024-03-31":0.472236,"2024-06-30":1.61367,"2024-09-30":2.272854,"2024-12-31":1.378635,"2025-03-31":0.698622,"2025-06-30":-0.419684,"2025-09-30":-0.953457,"2025-12-31":-0.832389,"2026-03-31":-0.45607,"2026-06-30":0.304588},"roic":{"2020-09-30":null,"2020-12-31":-89.896889,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":-12.712949,"2022-03-31":null,"2022-06-30":2.000472,"2022-09-30":-5.074379,"2022-12-31":-19.032375,"2023-03-31":-39.523639,"2023-06-30":-42.855812,"2023-09-30":-32.399074,"2023-12-31":-11.999685,"2024-03-31":6.167064,"2024-06-30":22.596592,"2024-09-30":35.306293,"2024-12-31":30.256007,"2025-03-31":21.220501,"2025-06-30":-6.725355,"2025-09-30":-16.291555,"2025-12-31":-19.839233,"2026-03-31":-14.634637,"2026-06-30":4.582604},"gross_margin":{"2020-06-30":78.28932,"2020-09-30":78.675041,"2020-12-31":78.424965,"2021-03-31":77.580143,"2021-06-30":76.631681,"2021-09-30":76.372119,"2021-12-31":77.230886,"2022-03-31":78.039999,"2022-06-30":78.99717,"2022-09-30":79.297917,"2022-12-31":79.300161,"2023-03-31":79.250846,"2023-06-30":79.330833,"2023-09-30":79.989333,"2023-12-31":80.740655,"2024-03-31":81.394554,"2024-06-30":81.545646,"2024-09-30":81.224566,"2024-12-31":80.794404,"2025-03-31":80.135964,"2025-06-30":79.922787,"2025-09-30":79.940754,"2025-12-31":79.955491,"2026-03-31":79.886962,"2026-06-30":79.512268},"ebitda_margin":{"2020-06-30":2.52679,"2020-09-30":1.297122,"2020-12-31":0.120471,"2021-03-31":-2.293047,"2021-06-30":-3.273697,"2021-09-30":-2.232544,"2021-12-31":-0.063765,"2022-03-31":2.043804,"2022-06-30":2.425955,"2022-09-30":0.599778,"2022-12-31":-1.892126,"2023-03-31":-4.168785,"2023-06-30":-4.836103,"2023-09-30":-3.109094,"2023-12-31":0.100359,"2024-03-31":2.289829,"2024-06-30":3.714975,"2024-09-30":4.590889,"2024-12-31":3.829116,"2025-03-31":2.743551,"2025-06-30":0.989703,"2025-09-30":0.145188,"2025-12-31":0.140846,"2026-03-31":0.838065,"2026-06-30":1.977173},"op_margin":{"2020-06-30":-0.426817,"2020-09-30":-1.316026,"2020-12-31":-2.282316,"2021-03-31":-4.529293,"2021-06-30":-5.354021,"2021-09-30":-4.152743,"2021-12-31":-1.862004,"2022-03-31":0.342589,"2022-06-30":0.793277,"2022-09-30":-1.019127,"2022-12-31":-3.50397,"2023-03-31":-5.802204,"2023-06-30":-6.480713,"2023-09-30":-4.772351,"2023-12-31":-1.572291,"2024-03-31":0.59799,"2024-06-30":2.010513,"2024-09-30":2.863894,"2024-12-31":2.022297,"2025-03-31":1.053703,"2025-06-30":-0.605095,"2025-09-30":-1.380488,"2025-12-31":-1.294746,"2026-03-31":-0.670637,"2026-06-30":0.411649},"incr_op_margin":{"2021-06-30":-13.708665,"2021-09-30":-8.647493,"2021-12-31":-1.265641,"2022-03-31":6.596963,"2022-06-30":8.603774,"2022-09-30":3.21227,"2022-12-31":-6.117596,"2023-03-31":-18.012253,"2023-06-30":-25.182211,"2023-09-30":-16.845929,"2023-12-31":5.566575,"2024-03-31":25.334508,"2024-06-30":34.447888,"2024-09-30":31.901501,"2024-12-31":15.784399,"2025-03-31":2.837984,"2025-06-30":-10.66557,"2025-09-30":-17.316364,"2025-12-31":-13.280288,"2026-03-31":-6.507088,"2026-06-30":3.637333},"pretax_margin":{"2020-06-30":0.961794,"2020-09-30":-1.075468,"2020-12-31":-3.682395,"2021-03-31":-6.175766,"2021-06-30":-6.791669,"2021-09-30":-4.785841,"2021-12-31":-1.790658,"2022-03-31":0.41575,"2022-06-30":1.069514,"2022-09-30":-0.240486,"2022-12-31":-2.2727,"2023-03-31":-3.866017,"2023-06-30":-3.702745,"2023-09-30":-1.139679,"2023-12-31":2.830115,"2024-03-31":5.617791,"2024-06-30":7.333574,"2024-09-30":8.176849,"2024-12-31":7.597582,"2025-03-31":6.687105,"2025-06-30":4.901965,"2025-09-30":3.966042,"2025-12-31":3.706307,"2026-03-31":4.198085,"2026-06-30":5.036901},"net_margin":{"2020-06-30":0.726546,"2020-09-30":-1.389231,"2020-12-31":-4.067669,"2021-03-31":-6.573669,"2021-06-30":-7.031234,"2021-09-30":-5.007743,"2021-12-31":-2.016458,"2022-03-31":0.172719,"2022-06-30":0.479114,"2022-09-30":-0.911091,"2022-12-31":-2.994448,"2023-03-31":-4.681946,"2023-06-30":-4.378986,"2023-09-30":-1.715993,"2023-12-31":2.281946,"2024-03-31":5.105855,"2024-06-30":6.812752,"2024-09-30":7.576107,"2024-12-31":6.845275,"2025-03-31":5.847684,"2025-06-30":4.13056,"2025-09-30":3.324355,"2025-12-31":3.143742,"2026-03-31":3.694767,"2026-06-30":4.476842},"common_margin":{"2020-06-30":0.726546,"2020-09-30":-1.389231,"2020-12-31":-4.067669,"2021-03-31":-6.573669,"2021-06-30":-7.031234,"2021-09-30":-5.007743,"2021-12-31":-2.016458,"2022-03-31":0.172719,"2022-06-30":0.479114,"2022-09-30":-0.911091,"2022-12-31":-2.994448,"2023-03-31":-4.681946,"2023-06-30":-4.378986,"2023-09-30":-1.715993,"2023-12-31":2.281946,"2024-03-31":5.105855,"2024-06-30":6.812752,"2024-09-30":7.576107,"2024-12-31":6.845275,"2025-03-31":5.847684,"2025-06-30":4.13056,"2025-09-30":3.324355,"2025-12-31":3.143742,"2026-03-31":3.694767,"2026-06-30":4.476842},"tax_rate_pct":{"2020-06-30":24.459343,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":58.455956,"2022-06-30":55.202629,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":19.369138,"2024-03-31":9.112768,"2024-06-30":7.101883,"2024-09-30":7.346864,"2024-12-31":9.901932,"2025-03-31":12.552822,"2025-06-30":15.736645,"2025-09-30":16.17953,"2025-12-31":15.178593,"2026-03-31":11.989232,"2026-06-30":11.119119},"total_debt":{"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":575864000,"2021-03-31":0,"2021-06-30":733805000,"2021-09-30":734643000,"2021-12-31":735482000,"2022-03-31":736318000,"2022-06-30":737160000,"2022-09-30":738003000,"2022-12-31":738847000,"2023-03-31":739692000,"2023-06-30":740538000,"2023-09-30":741386000,"2023-12-31":742235000,"2024-03-31":743085000,"2024-06-30":743970000,"2024-09-30":744858000,"2024-12-31":1613305000,"2025-03-31":1615094000,"2025-06-30":981357000,"2025-09-30":982402000,"2025-12-31":983449000,"2026-03-31":984496000,"2026-06-30":985545000},"debt_ebitda":{"2020-06-30":0,"2020-09-30":0,"2020-12-31":792.110041,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":30.191816,"2022-06-30":22.247171,"2022-09-30":80.322486,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":347.488296,"2024-03-31":14.372461,"2024-06-30":8.36617,"2024-09-30":6.397255,"2024-12-31":15.696071,"2025-03-31":20.768105,"2025-06-30":32.876281,"2025-09-30":210.680249,"2025-12-31":203.739175,"2026-03-31":31.991161,"2026-06-30":12.566079},"net_debt_ebitda":{"2020-06-30":-120.661755,"2020-09-30":-213.571082,"2020-12-31":-1295.178817,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":-38.325857,"2022-06-30":-29.164931,"2022-09-30":-111.913365,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":-861.733614,"2024-03-31":-39.423697,"2024-06-30":-24.921125,"2024-09-30":-21.077142,"2024-12-31":-25.059873,"2025-03-31":-36.449182,"2025-06-30":-98.144489,"2025-09-30":-677.232897,"2025-12-31":-723.303708,"2026-03-31":-122.639923,"2026-06-30":-51.000179},"debt_ebit":{"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":180.116928,"2022-06-30":68.035072,"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":55.03518,"2024-06-30":15.458796,"2024-09-30":10.254949,"2024-12-31":29.719715,"2025-03-31":54.074394,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":60.355502},"net_debt_ebit":{"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":-228.642613,"2022-06-30":-89.190586,"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":-150.961635,"2024-06-30":-46.048622,"2024-09-30":-33.787152,"2024-12-31":-47.449598,"2025-03-31":-94.903576,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":-244.956397},"ebitda_int":{"2020-12-31":0.023888,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":1.17098,"2022-06-30":1.631944,"2022-09-30":0.480544,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":0.33894,"2024-03-31":9.408917,"2024-06-30":16.328682,"2024-09-30":20.366276,"2024-12-31":14.542162,"2025-03-31":8.983251,"2025-06-30":2.910775,"2025-09-30":0.420014,"2025-12-31":0.436477,"2026-03-31":2.744004,"2026-06-30":6.882756},"ebitda_capex_int":{"2020-12-31":-0.154038,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":0.284054,"2022-06-30":0.586338,"2022-09-30":-0.963598,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":-4.038401,"2024-03-31":3.402548,"2024-06-30":9.887073,"2024-09-30":13.832605,"2024-12-31":9.630023,"2025-03-31":5.597667,"2025-06-30":-0.994247,"2025-09-30":-3.943794,"2025-12-31":-4.046568,"2026-03-31":-1.909407,"2026-06-30":2.764721},"ebit_int":{"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":0.196284,"2022-06-30":0.533639,"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":2.457143,"2024-06-30":8.836945,"2024-09-30":12.704915,"2024-12-31":7.680249,"2025-03-31":3.450156,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":1.432997},"int_exp":{"2020-12-31":30434000,"2021-03-31":35199000,"2021-06-30":35969000,"2021-09-30":28458000,"2021-12-31":21052000,"2022-03-31":20827000,"2022-06-30":20304000,"2022-09-30":19120000,"2022-12-31":16535000,"2023-03-31":13469000,"2023-06-30":10454000,"2023-09-30":8029000,"2023-12-31":6302000,"2024-03-31":5495000,"2024-06-30":5446000,"2024-09-30":5717000,"2024-12-31":7068000,"2025-03-31":8657000,"2025-06-30":10255000,"2025-09-30":11102000,"2025-12-31":11059000,"2026-03-31":11215000,"2026-06-30":11395000},"equity_assets":{"2019-09-30":76.606178,"2019-12-31":75.367062,"2020-03-31":75.272159,"2020-06-30":51.178333,"2020-09-30":51.600962,"2020-12-31":50.65014,"2021-03-31":43.099288,"2021-06-30":43.957456,"2021-09-30":43.634299,"2021-12-31":43.733435,"2022-03-31":44.161739,"2022-06-30":45.776077,"2022-09-30":46.09085,"2022-12-31":46.940914,"2023-03-31":48.159946,"2023-06-30":49.796886,"2023-09-30":50.98284,"2023-12-31":51.456223,"2024-03-31":53.17815,"2024-06-30":54.557903,"2024-09-30":56.766954,"2024-12-31":46.917959,"2025-03-31":48.527273,"2025-06-30":54.887139,"2025-09-30":56.821727,"2025-12-31":56.175401,"2026-03-31":57.367881,"2026-06-30":57.860997},"debt_equity":{"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":60.146726,"2021-03-31":0,"2021-06-30":80.3836,"2021-09-30":76.73217,"2021-12-31":70.637714,"2022-03-31":65.927688,"2022-06-30":60.665613,"2022-09-30":57.234425,"2022-12-31":52.381736,"2023-03-31":48.918226,"2023-06-30":44.898533,"2023-09-30":41.040457,"2023-12-31":36.647174,"2024-03-31":33.740473,"2024-06-30":30.904645,"2024-09-30":28.330807,"2024-12-31":59.43586,"2025-03-31":55.374512,"2025-06-30":30.708123,"2025-09-30":28.565522,"2025-12-31":26.350341,"2026-03-31":24.685085,"2026-06-30":22.567183},"debt_capital":{"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":37.557262,"2021-03-31":0,"2021-06-30":44.562588,"2021-09-30":43.417206,"2021-12-31":41.396308,"2022-03-31":39.732783,"2022-06-30":37.758928,"2022-09-30":36.400696,"2022-12-31":34.375337,"2023-03-31":32.849052,"2023-06-30":30.986189,"2023-09-30":29.098358,"2023-12-31":26.81883,"2024-03-31":25.228319,"2024-06-30":23.608517,"2024-09-30":22.076388,"2024-12-31":37.278853,"2025-03-31":35.63938,"2025-06-30":23.493661,"2025-09-30":22.218649,"2025-12-31":20.854982,"2026-03-31":19.797946,"2026-06-30":18.412093},"debt_assets":{"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":30.464401,"2021-03-31":0,"2021-06-30":35.334586,"2021-09-30":33.481544,"2021-12-31":30.892299,"2022-03-31":29.114813,"2022-06-30":27.770338,"2022-09-30":26.379833,"2022-12-31":24.588466,"2023-03-31":23.558991,"2023-06-30":22.358071,"2023-09-30":20.92359,"2023-12-31":18.857252,"2024-03-31":17.942559,"2024-06-30":16.860926,"2024-09-30":16.082536,"2024-12-31":27.886093,"2025-03-31":26.871741,"2025-06-30":16.85481,"2025-09-30":16.231423,"2025-12-31":14.80241,"2026-03-31":14.16131,"2026-06-30":13.057597},"net_debt_equity":{"2019-09-30":-0.986658,"2019-12-31":-0.989301,"2020-03-31":-0.989836,"2020-06-30":-1.605702,"2020-09-30":-1.596671,"2020-12-31":-0.983459,"2021-03-31":-1.83982,"2021-06-30":-0.740902,"2021-09-30":-0.765066,"2021-12-31":-0.786556,"2022-03-31":-0.836894,"2022-06-30":-0.795296,"2022-09-30":-0.797448,"2022-12-31":-0.812106,"2023-03-31":-0.845314,"2023-06-30":-0.875991,"2023-09-30":-0.88587,"2023-12-31":-0.908811,"2024-03-31":-0.925502,"2024-06-30":-0.920587,"2024-09-30":-0.93342,"2024-12-31":-0.948935,"2025-03-31":-0.971854,"2025-06-30":-0.91672,"2025-09-30":-0.91824,"2025-12-31":-0.935475,"2026-03-31":-0.946317,"2026-06-30":-0.915903},"net_debt_capital":{"2019-09-30":-98.665776,"2019-12-31":-98.930134,"2020-03-31":-98.983553,"2020-06-30":-160.570223,"2020-09-30":-159.667075,"2020-12-31":-61.409865,"2021-03-31":-183.982028,"2021-06-30":-41.073697,"2021-09-30":-43.28955,"2021-12-31":-46.095059,"2022-03-31":-50.437277,"2022-06-30":-49.500072,"2022-09-30":-50.717111,"2022-12-31":-53.294156,"2023-03-31":-56.763616,"2023-06-30":-60.455492,"2023-09-30":-62.809642,"2023-12-31":-66.507816,"2024-03-31":-69.201342,"2024-06-30":-70.324992,"2024-09-30":-72.735442,"2024-12-31":-59.51829,"2025-03-31":-62.549098,"2025-06-30":-70.134859,"2025-09-30":-71.421977,"2025-12-31":-74.03822,"2026-03-31":-75.896542,"2026-06-30":-74.726573},"ebitda":{"2020-06-30":12148000,"2020-09-30":6999000,"2020-12-31":727000,"2021-03-31":-15381000,"2021-06-30":-25021000,"2021-09-30":-19649000,"2021-12-31":-656000,"2022-03-31":24388000,"2022-06-30":33135000,"2022-09-30":9188000,"2022-12-31":-31695000,"2023-03-31":-74779000,"2023-06-30":-91746000,"2023-09-30":-62434000,"2023-12-31":2136000,"2024-03-31":51702000,"2024-06-30":88926000,"2024-09-30":116434000,"2024-12-31":102784000,"2025-03-31":77768000,"2025-06-30":29850000,"2025-09-30":4663000,"2025-12-31":4827000,"2026-03-31":30774000,"2026-06-30":78429000},"ebitda_capex":{"2020-09-30":-839000,"2020-12-31":-4688000,"2021-03-31":-20268000,"2021-06-30":-31739000,"2021-09-30":-28279000,"2021-12-31":-10612000,"2022-03-31":5916000,"2022-06-30":11905000,"2022-09-30":-18424000,"2022-12-31":-66956000,"2023-03-31":-109265000,"2023-06-30":-122584000,"2023-09-30":-89679000,"2023-12-31":-25450000,"2024-03-31":18697000,"2024-06-30":53845000,"2024-09-30":79081000,"2024-12-31":68065000,"2025-03-31":48459000,"2025-06-30":-10196000,"2025-09-30":-43784000,"2025-12-31":-44751000,"2026-03-31":-21414000,"2026-06-30":31504000},"ebit":{"2020-06-30":-2052000,"2020-09-30":-7101000,"2020-12-31":-13773000,"2021-03-31":-30381000,"2021-06-30":-40921000,"2021-09-30":-36549000,"2021-12-31":-19156000,"2022-03-31":4088000,"2022-06-30":10835000,"2022-09-30":-15612000,"2022-12-31":-58695000,"2023-03-31":-104079000,"2023-06-30":-122946000,"2023-09-30":-95834000,"2023-12-31":-33464000,"2024-03-31":13502000,"2024-06-30":48126000,"2024-09-30":72634000,"2024-12-31":54284000,"2025-03-31":29868000,"2025-06-30":-18250000,"2025-09-30":-44337000,"2025-12-31":-44373000,"2026-03-31":-24626000,"2026-06-30":16329000},"cash_ratio":{"2019-09-30":4.307374,"2019-12-31":3.865236,"2020-03-31":3.772985,"2020-06-30":6.071874,"2020-09-30":5.869955,"2020-12-31":5.094811,"2021-03-31":4.824902,"2021-06-30":3.700651,"2021-09-30":3.332847,"2021-12-31":2.940151,"2022-03-31":2.775892,"2022-06-30":2.721849,"2022-09-30":2.618983,"2022-12-31":2.480199,"2023-03-31":2.610621,"2023-06-30":2.870332,"2023-09-30":2.779532,"2023-12-31":2.575039,"2024-03-31":2.859158,"2024-06-30":1.652879,"2024-09-30":1.7969,"2024-12-31":2.248902,"2025-03-31":2.398975,"2025-06-30":2.890181,"2025-09-30":3.134972,"2025-12-31":2.811885,"2026-03-31":2.873729,"2026-06-30":2.658922},"current_ratio":{"2019-09-30":4.938702,"2019-12-31":4.514315,"2020-03-31":4.429709,"2020-06-30":6.735783,"2020-09-30":6.491164,"2020-12-31":5.768389,"2021-03-31":5.445077,"2021-06-30":4.31008,"2021-09-30":3.944407,"2021-12-31":3.538797,"2022-03-31":3.328512,"2022-06-30":3.306706,"2022-09-30":3.227377,"2022-12-31":3.085542,"2023-03-31":3.186466,"2023-06-30":3.415025,"2023-09-30":3.346664,"2023-12-31":3.168467,"2024-03-31":3.426899,"2024-06-30":2.005769,"2024-09-30":2.128581,"2024-12-31":2.636539,"2025-03-31":2.736831,"2025-06-30":3.432385,"2025-09-30":3.663305,"2025-12-31":3.382102,"2026-03-31":3.397063,"2026-06-30":3.204589},"quick_ratio":{"2019-09-30":4.80102,"2019-12-31":4.376595,"2020-03-31":4.287788,"2020-06-30":6.585851,"2020-09-30":6.345085,"2020-12-31":5.643283,"2021-03-31":5.305277,"2021-06-30":4.194871,"2021-09-30":3.843072,"2021-12-31":3.448617,"2022-03-31":3.233292,"2022-06-30":3.209967,"2022-09-30":3.136222,"2022-12-31":3.006098,"2023-03-31":3.085482,"2023-06-30":3.30784,"2023-09-30":3.255093,"2023-12-31":3.082768,"2024-03-31":3.32283,"2024-06-30":1.950661,"2024-09-30":2.070491,"2024-12-31":2.570432,"2025-03-31":2.663244,"2025-06-30":3.336662,"2025-09-30":3.551153,"2025-12-31":3.277677,"2026-03-31":3.284643,"2026-06-30":3.100176},"cfo_avg_cl":{"2020-09-30":0.47619,"2020-12-31":0.438043,"2021-03-31":0.513634,"2021-06-30":0.525238,"2021-09-30":0.560062,"2021-12-31":0.69336,"2022-03-31":0.828541,"2022-06-30":0.801483,"2022-09-30":0.753194,"2022-12-31":0.649476,"2023-03-31":0.58884,"2023-06-30":0.699237,"2023-09-30":0.730668,"2023-12-31":0.748757,"2024-03-31":0.845984,"2024-06-30":0.587486,"2024-09-30":0.629572,"2024-12-31":0.607589,"2025-03-31":0.657709,"2025-06-30":0.614175,"2025-09-30":0.637412,"2025-12-31":0.608049,"2026-03-31":0.63418,"2026-06-30":0.761442},"cfo_liab":{"2020-09-30":0.11695,"2020-12-31":0.116943,"2021-03-31":0.122878,"2021-06-30":0.140457,"2021-09-30":0.15733,"2021-12-31":0.213905,"2022-03-31":0.270708,"2022-06-30":0.280345,"2022-09-30":0.278325,"2022-12-31":0.262432,"2023-03-31":0.248707,"2023-06-30":0.291677,"2023-09-30":0.31907,"2023-12-31":0.345396,"2024-03-31":0.380812,"2024-06-30":0.373901,"2024-09-30":0.412321,"2024-12-31":0.283494,"2025-03-31":0.30057,"2025-06-30":0.367579,"2025-09-30":0.378171,"2025-12-31":0.360668,"2026-03-31":0.375606,"2026-06-30":0.386426},"cfo_capex":{"2020-09-30":13.101939,"2020-12-31":20.146076,"2021-03-31":27.928381,"2021-06-30":24.333284,"2021-09-30":22.546929,"2021-12-31":28.781137,"2022-03-31":20.695269,"2022-06-30":19.007065,"2022-09-30":15.20205,"2022-12-31":11.865999,"2023-03-31":11.738271,"2023-06-30":15.727479,"2023-09-30":20.340209,"2023-12-31":23.923512,"2024-03-31":22.373489,"2024-06-30":21.370628,"2024-09-30":22.102669,"2024-12-31":25.075693,"2025-03-31":31.726569,"2025-06-30":24.109899,"2025-09-30":20.399488,"2025-12-31":21.181472,"2026-03-31":21.330881,"2026-06-30":26.191454},"wc":{"2019-09-30":695815000,"2019-12-31":703703000,"2020-03-31":722427000,"2020-06-30":1384664000,"2020-09-30":1398325000,"2020-12-31":1420236000,"2021-03-31":1426043000,"2021-06-30":1261329000,"2021-09-30":1296134000,"2021-12-31":1342252000,"2022-03-31":1401699000,"2022-06-30":1443712000,"2022-09-30":1502161000,"2022-12-31":1584486000,"2023-03-31":1690038000,"2023-06-30":1838708000,"2023-09-30":1977008000,"2023-12-31":2175085000,"2024-03-31":2360870000,"2024-06-30":1801211000,"2024-09-30":2009171000,"2024-12-31":3048402000,"2025-03-31":3221515000,"2025-06-30":3291484000,"2025-09-30":3517411000,"2025-12-31":3790879000,"2026-03-31":3969303000,"2026-06-30":4133572000},"wc_assets":{"2019-09-30":69.114768,"2019-12-31":67.791446,"2020-03-31":67.728209,"2020-06-30":77.628488,"2020-09-30":77.073104,"2020-12-31":75.133432,"2021-03-31":73.052712,"2021-06-30":60.736214,"2021-09-30":59.071641,"2021-12-31":56.378334,"2022-03-31":55.424701,"2022-06-30":54.387609,"2022-09-30":53.694574,"2022-12-31":52.730917,"2023-03-31":53.827255,"2023-06-30":55.513646,"2023-09-30":55.795639,"2023-12-31":55.260295,"2024-03-31":57.005659,"2024-06-30":40.821654,"2024-09-30":43.380839,"2024-12-31":52.691847,"2025-03-31":53.599181,"2025-06-30":56.53125,"2025-09-30":58.115298,"2025-12-31":57.058519,"2026-03-31":57.095744,"2026-06-30":54.766163},"cash_assets":{"2019-09-30":75.584081,"2019-12-31":74.560735,"2020-03-31":74.507058,"2020-06-30":82.177164,"2020-09-30":82.389747,"2020-12-31":80.276731,"2021-03-31":79.294945,"2021-06-30":67.902759,"2021-09-30":66.864646,"2021-12-31":65.291075,"2022-03-31":66.073511,"2022-06-30":64.175865,"2022-09-30":63.134869,"2022-12-31":62.709445,"2023-03-31":64.269253,"2023-06-30":65.979706,"2023-09-30":66.087762,"2023-12-31":65.621208,"2024-03-31":67.159045,"2024-06-30":67.086212,"2024-09-30":69.069935,"2024-12-31":72.408186,"2025-03-31":74.033144,"2025-06-30":67.170925,"2025-09-30":68.407427,"2025-12-31":67.353117,"2026-03-31":68.449493,"2026-06-30":66.052632},"cash_debt":{"2020-12-31":2.6351,"2021-06-30":1.921708,"2021-09-30":1.99706,"2021-12-31":2.113507,"2022-03-31":2.269412,"2022-06-30":2.31095,"2022-09-30":2.393301,"2022-12-31":2.55036,"2023-03-31":2.728014,"2023-06-30":2.951046,"2023-09-30":3.158529,"2023-12-31":3.479892,"2024-03-31":3.743002,"2024-06-30":3.978798,"2024-09-30":4.294717,"2024-12-31":2.59657,"2025-03-31":2.755056,"2025-06-30":3.985267,"2025-09-30":4.214506,"2025-12-31":4.550145,"2026-03-31":4.833556,"2026-06-30":5.058559},"fcf_debt":{"2020-12-31":0.180036,"2021-06-30":0.213617,"2021-09-30":0.253116,"2021-12-31":0.376065,"2022-03-31":0.494095,"2022-06-30":0.518598,"2022-09-30":0.531362,"2022-12-31":0.518573,"2023-03-31":0.500641,"2023-06-30":0.613292,"2023-09-30":0.710728,"2023-12-31":0.851978,"2024-03-31":0.949329,"2024-06-30":0.960552,"2024-09-30":1.058253,"2024-12-31":0.518119,"2025-03-31":0.557593,"2025-06-30":0.94304,"2025-09-30":0.956683,"2025-12-31":1.017396,"2026-03-31":1.077737,"2026-06-30":1.199447},"liab_equity":{"2019-09-30":0.305378,"2019-12-31":0.32684,"2020-03-31":0.328512,"2020-06-30":0.953952,"2020-09-30":0.937948,"2020-12-31":0.974328,"2021-03-31":1.320224,"2021-06-30":1.274927,"2021-09-30":1.291775,"2021-12-31":1.28658,"2022-03-31":1.264404,"2022-06-30":1.184547,"2022-09-30":1.169628,"2022-12-31":1.130338,"2023-03-31":1.076414,"2023-06-30":1.008158,"2023-09-30":0.961444,"2023-12-31":0.9434,"2024-03-31":0.880472,"2024-06-30":0.832915,"2024-09-30":0.761588,"2024-12-31":1.13138,"2025-03-31":1.060697,"2025-06-30":0.82192,"2025-09-30":0.75989,"2025-12-31":0.780139,"2026-03-31":0.743136,"2026-06-30":0.72828},"altman_z":{"2020-09-30":18.157883,"2020-12-31":21.056,"2021-03-31":14.507965,"2021-06-30":17.563043,"2021-09-30":22.834985,"2021-12-31":25.590275,"2022-03-31":20.918665,"2022-06-30":15.437266,"2022-09-30":12.437703,"2022-12-31":9.964843,"2023-03-31":9.480807,"2023-06-30":12.315718,"2023-09-30":11.356651,"2023-12-31":13.944305,"2024-03-31":14.41981,"2024-06-30":14.79425,"2024-09-30":13.382988,"2024-12-31":11.124057,"2025-03-31":8.062969,"2025-06-30":12.249188,"2025-09-30":13.033438,"2025-12-31":11.361256,"2026-03-31":9.908995,"2026-06-30":19.201179},"ar_turnover":{"2020-09-30":5.183276,"2020-12-31":4.541556,"2021-03-31":5.109671,"2021-06-30":4.893049,"2021-09-30":5.093358,"2021-12-31":4.760872,"2022-03-31":5.557139,"2022-06-30":5.53171,"2022-09-30":5.342914,"2022-12-31":5.012456,"2023-03-31":5.584737,"2023-06-30":5.941425,"2023-09-30":5.35868,"2023-12-31":4.683734,"2024-03-31":5.519838,"2024-06-30":5.525701,"2024-09-30":5.714002,"2024-12-31":4.844396,"2025-03-31":6.023136,"2025-06-30":5.303114,"2025-09-30":6.195917,"2025-12-31":5.11447,"2026-03-31":6.273727,"2026-06-30":5.54198},"dso":{"2020-09-30":70.418789,"2020-12-31":80.36894,"2021-03-31":71.433165,"2021-06-30":74.595619,"2021-09-30":71.661955,"2021-12-31":76.666625,"2022-03-31":65.68128,"2022-06-30":65.983207,"2022-09-30":68.314778,"2022-12-31":72.8186,"2023-03-31":65.356704,"2023-06-30":61.433071,"2023-09-30":68.113791,"2023-12-31":77.929276,"2024-03-31":66.125129,"2024-06-30":66.05497,"2024-09-30":63.87817,"2024-12-31":75.34479,"2025-03-31":60.599664,"2025-06-30":68.827484,"2025-09-30":58.909758,"2025-12-31":71.366139,"2026-03-31":58.179137,"2026-06-30":65.860935},"ap_turnover":{"2020-09-30":5.725909,"2020-12-31":7.081559,"2021-03-31":11.449182,"2021-06-30":7.557281,"2021-09-30":7.44644,"2021-12-31":10.050845,"2022-03-31":17.074412,"2022-06-30":7.460127,"2022-09-30":10.184332,"2022-12-31":14.227105,"2023-03-31":12.359739,"2023-06-30":8.196319,"2023-09-30":7.11296,"2023-12-31":7.373374,"2024-03-31":7.9327,"2024-06-30":5.386412,"2024-09-30":5.369454,"2024-12-31":5.275513,"2025-03-31":6.918996,"2025-06-30":3.847654,"2025-09-30":5.669938,"2025-12-31":5.35593,"2026-03-31":5.405862,"2026-06-30":3.172744},"dpo":{"2020-09-30":63.74534,"2020-12-31":51.542324,"2021-03-31":31.880008,"2021-06-30":48.297794,"2021-09-30":49.016713,"2021-12-31":36.315354,"2022-03-31":21.377017,"2022-06-30":48.92678,"2022-09-30":35.839367,"2022-12-31":25.655255,"2023-03-31":29.531368,"2023-06-30":44.532186,"2023-09-30":51.314784,"2023-12-31":49.502437,"2024-03-31":46.012076,"2024-06-30":67.76311,"2024-09-30":67.977113,"2024-12-31":69.18759,"2025-03-31":52.753316,"2025-06-30":94.86299,"2025-09-30":64.374605,"2025-12-31":68.148756,"2026-03-31":67.519294,"2026-06-30":115.042378},"asset_turnover":{"2020-09-30":0.382539,"2020-12-31":0.412158,"2021-03-31":0.444403,"2021-06-30":0.395967,"2021-09-30":0.43913,"2021-12-31":0.481744,"2022-03-31":0.532578,"2022-06-30":0.577379,"2022-09-30":0.613769,"2022-12-31":0.622061,"2023-03-31":0.632867,"2023-06-30":0.635902,"2023-09-30":0.633382,"2023-12-31":0.613278,"2024-03-31":0.620199,"2024-06-30":0.619768,"2024-09-30":0.620494,"2024-12-31":0.55224,"2025-03-31":0.558435,"2025-06-30":0.589372,"2025-09-30":0.601218,"2025-12-31":0.55147,"2026-03-31":0.566567,"2026-06-30":0.593373},"mcap":{"2020-09-30":24953112187.5,"2020-12-31":31046794720,"2021-03-31":24885584412.500004,"2021-06-30":32267614855,"2021-09-30":45103859500,"2021-12-31":54917903070.00001,"2022-03-31":46731169220,"2022-06-30":34387097460,"2022-09-30":28531694695,"2022-12-31":23737982625,"2023-03-31":22987462365,"2023-06-30":31307000095,"2023-09-30":29791439950,"2023-12-31":40835782365,"2024-03-31":42716469000,"2024-06-30":45940575037.5,"2024-09-30":40940102665,"2024-12-31":51129399914.99999,"2025-03-31":35675742382.5,"2025-06-30":48371494185.00001,"2025-09-30":51432886400,"2025-12-31":49273256700,"2026-03-31":42821840662.5,"2026-06-30":95244309390},"ev_cash":{"2019-09-30":760945000,"2019-12-31":773971000,"2020-03-31":794734000,"2020-06-30":1465799000,"2020-09-30":1494784000,"2020-12-31":1517459000,"2021-03-31":1547896000,"2021-06-30":1410159000,"2021-09-30":1467126000,"2021-12-31":1554446000,"2022-03-31":1671009000,"2022-06-30":1703540000,"2022-09-30":1766263000,"2022-12-31":1884326000,"2023-03-31":2017890000,"2023-06-30":2185362000,"2023-09-30":2341689000,"2023-12-31":2582898000,"2024-03-31":2781369000,"2024-06-30":2960106000,"2024-09-30":3198954000,"2024-12-31":4189059000,"2025-03-31":4449674000,"2025-06-30":3910970000,"2025-09-30":4140339000,"2025-12-31":4474836000,"2026-03-31":4758617000,"2026-06-30":4985438000},"ev_pref":{"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_nci":{"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_debt":{"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":575864000,"2021-03-31":0,"2021-06-30":733805000,"2021-09-30":734643000,"2021-12-31":735482000,"2022-03-31":736318000,"2022-06-30":737160000,"2022-09-30":738003000,"2022-12-31":738847000,"2023-03-31":739692000,"2023-06-30":740538000,"2023-09-30":741386000,"2023-12-31":742235000,"2024-03-31":743085000,"2024-06-30":743970000,"2024-09-30":744858000,"2024-12-31":1613305000,"2025-03-31":1615094000,"2025-06-30":981357000,"2025-09-30":982402000,"2025-12-31":983449000,"2026-03-31":984496000,"2026-06-30":985545000},"ev":{"2020-09-30":23458328187.5,"2020-12-31":30105199720,"2021-03-31":23337688412.500004,"2021-06-30":31591260855,"2021-09-30":44371376500,"2021-12-31":54098939070.00001,"2022-03-31":45796478220,"2022-06-30":33420717460,"2022-09-30":27503434695,"2022-12-31":22592503625,"2023-03-31":21709264365,"2023-06-30":29862176095,"2023-09-30":28191136950,"2023-12-31":38995119365,"2024-03-31":40678185000,"2024-06-30":43724439037.5,"2024-09-30":38486006665,"2024-12-31":48553645914.99999,"2025-03-31":32841162382.5,"2025-06-30":45441881185.00001,"2025-09-30":48274949400,"2025-12-31":45781869700,"2026-03-31":39047719662.5,"2026-06-30":91244416390},"capital":{"2019-09-30":771235000,"2019-12-31":782341000,"2020-03-31":802895000,"2020-06-30":912871000,"2020-09-30":936188000,"2020-12-31":1533296000,"2021-03-31":841330000,"2021-06-30":1646684000,"2021-09-30":1692055000,"2021-12-31":1776685000,"2022-03-31":1853175000,"2022-06-30":1952280000,"2022-09-30":2027442000,"2022-12-31":2149352000,"2023-03-31":2251791000,"2023-06-30":2389897000,"2023-09-30":2547862000,"2023-12-31":2767589000,"2024-03-31":2945440000,"2024-06-30":3151278000,"2024-09-30":3374003000,"2024-12-31":4327668000,"2025-03-31":4531768000,"2025-06-30":4177114000,"2025-09-30":4421520000,"2025-12-31":4715655000,"2026-03-31":4972718000,"2026-06-30":5352705000},"debt_capital_ev":{"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":37.557262,"2021-03-31":0,"2021-06-30":44.562588,"2021-09-30":43.417206,"2021-12-31":41.396308,"2022-03-31":39.732783,"2022-06-30":37.758928,"2022-09-30":36.400696,"2022-12-31":34.375337,"2023-03-31":32.849052,"2023-06-30":30.986189,"2023-09-30":29.098358,"2023-12-31":26.81883,"2024-03-31":25.228319,"2024-06-30":23.608517,"2024-09-30":22.076388,"2024-12-31":37.278853,"2025-03-31":35.63938,"2025-06-30":23.493661,"2025-09-30":22.218649,"2025-12-31":20.854982,"2026-03-31":19.797946,"2026-06-30":18.412093},"debt_ev":{"2020-09-30":0,"2020-12-31":0.019128,"2021-03-31":0,"2021-06-30":0.023228,"2021-09-30":0.016557,"2021-12-31":0.013595,"2022-03-31":0.016078,"2022-06-30":0.022057,"2022-09-30":0.026833,"2022-12-31":0.032703,"2023-03-31":0.034073,"2023-06-30":0.024799,"2023-09-30":0.026299,"2023-12-31":0.019034,"2024-03-31":0.018267,"2024-06-30":0.017015,"2024-09-30":0.019354,"2024-12-31":0.033227,"2025-03-31":0.049179,"2025-06-30":0.021596,"2025-09-30":0.02035,"2025-12-31":0.021481,"2026-03-31":0.025213,"2026-06-30":0.010801},"ev_sales":{"2020-09-30":43.475243,"2020-12-31":49.887151,"2021-03-31":34.792541,"2021-06-30":41.333371,"2021-09-30":50.415316,"2021-12-31":52.585323,"2022-03-31":38.379135,"2022-06-30":24.468733,"2022-09-30":17.953817,"2022-12-31":13.487257,"2023-03-31":12.102496,"2023-06-30":15.740911,"2023-09-30":14.038649,"2023-12-31":18.321683,"2024-03-31":18.015953,"2024-06-30":18.266336,"2024-09-30":15.174691,"2024-12-31":18.088179,"2025-03-31":11.585921,"2025-06-30":15.066657,"2025-09-30":15.031007,"2025-12-31":13.358552,"2026-03-31":10.633821,"2026-06-30":23.002456},"ev_ebitda":{"2020-09-30":3351.668551,"2020-12-31":41410.178432,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":1877.828367,"2022-06-30":1008.62283,"2022-09-30":2993.408217,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":18256.142025,"2024-03-31":786.781653,"2024-06-30":491.694657,"2024-09-30":330.539247,"2024-12-31":472.385254,"2025-03-31":422.296605,"2025-06-30":1522.341078,"2025-09-30":10352.766331,"2025-12-31":9484.538989,"2026-03-31":1268.854217,"2026-06-30":1163.401502},"ev_ebit":{"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":11202.661013,"2022-06-30":3084.514763,"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":3012.752555,"2024-06-30":908.540893,"2024-09-30":529.86214,"2024-12-31":894.437512,"2025-03-31":1099.543404,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":5587.875338},"ev_cfo":{"2020-09-30":228.431618,"2020-12-31":275.964101,"2021-03-31":170.989614,"2021-06-30":193.252998,"2021-09-30":228.036676,"2021-12-31":188.797358,"2022-03-31":119.797318,"2022-06-30":82.822952,"2022-09-30":65.521965,"2022-12-31":53.996476,"2023-03-31":53.628811,"2023-06-30":61.570989,"2023-09-30":50.87101,"2023-12-31":59.087632,"2024-03-31":55.086873,"2024-06-30":58.322348,"2024-09-30":46.615746,"2024-12-31":55.770134,"2025-03-31":35.317863,"2025-06-30":47.065402,"2025-09-30":48.846749,"2025-12-31":43.596175,"2026-03-31":35.076499,"2026-06-30":74.240759},"ev_fcf":{"2020-09-30":247.307239,"2020-12-31":290.377712,"2021-03-31":177.339405,"2021-06-30":201.535287,"2021-09-30":238.619933,"2021-12-31":195.593241,"2022-03-31":125.879861,"2022-06-30":87.422421,"2022-09-30":70.135522,"2022-12-31":58.965782,"2023-03-31":58.622987,"2023-06-30":65.751677,"2023-09-30":53.501334,"2023-12-31":61.665232,"2024-03-31":57.664219,"2024-06-30":61.185409,"2024-09-30":48.824744,"2024-12-31":58.086584,"2025-03-31":36.467287,"2025-06-30":49.101993,"2025-09-30":51.36469,"2025-12-31":45.756383,"2026-03-31":36.801781,"2026-06-30":77.18782},"mcap_dil":{"2020-09-30":24953112187.5,"2020-12-31":31046794720,"2021-03-31":24885584412.500004,"2021-06-30":32267614855,"2021-09-30":45103859500,"2021-12-31":54917903070.00001,"2022-03-31":46731169220,"2022-06-30":34387097460,"2022-09-30":28531694695,"2022-12-31":23737982625,"2023-03-31":22987462365,"2023-06-30":31307000095,"2023-09-30":29791439950,"2023-12-31":40835782365,"2024-03-31":42716469000,"2024-06-30":45940575037.5,"2024-09-30":40940102665,"2024-12-31":51129399914.99999,"2025-03-31":35675742382.5,"2025-06-30":48371494185.00001,"2025-09-30":51432886400,"2025-12-31":49273256700,"2026-03-31":42821840662.5,"2026-06-30":95244309390},"ev_dil":{"2020-09-30":23458328187.5,"2020-12-31":30105199720,"2021-03-31":23337688412.500004,"2021-06-30":31591260855,"2021-09-30":44371376500,"2021-12-31":54098939070.00001,"2022-03-31":45796478220,"2022-06-30":33420717460,"2022-09-30":27503434695,"2022-12-31":22592503625,"2023-03-31":21709264365,"2023-06-30":29862176095,"2023-09-30":28191136950,"2023-12-31":38995119365,"2024-03-31":40678185000,"2024-06-30":43724439037.5,"2024-09-30":38486006665,"2024-12-31":48553645914.99999,"2025-03-31":32841162382.5,"2025-06-30":45441881185.00001,"2025-09-30":48274949400,"2025-12-31":45781869700,"2026-03-31":39047719662.5,"2026-06-30":91244416390},"ev_per_share":{"2020-09-30":85.219729,"2020-12-31":95.454487,"2021-03-31":75.295921,"2021-06-30":103.836901,"2021-09-30":144.927535,"2021-12-31":175.453932,"2022-03-31":143.902988,"2022-06-30":104.459491,"2022-09-30":85.580438,"2022-12-31":69.953249,"2023-03-31":68.619803,"2023-06-30":93.839744,"2023-09-30":86.19693,"2023-12-31":115.908826,"2024-03-31":117.70223,"2024-06-30":123.43386,"2024-09-30":108.162893,"2024-12-31":135.691607,"2025-03-31":91.32737,"2025-06-30":126.194322,"2025-09-30":133.656757,"2025-12-31":126.354069,"2026-03-31":107.645613,"2026-06-30":249.425886},"sales_base":{"2020-06-30":480768000,"2020-09-30":539579000,"2020-12-31":603466000,"2021-03-31":670767000,"2021-06-30":764304000,"2021-09-30":880117000,"2021-12-31":1028784000,"2022-03-31":1193265000,"2022-06-30":1365854000,"2022-09-30":1531899000,"2022-12-31":1675100000,"2023-03-31":1793784000,"2023-06-30":1897106000,"2023-09-30":2008109000,"2023-12-31":2128359000,"2024-03-31":2257898000,"2024-06-30":2393717000,"2024-09-30":2536197000,"2024-12-31":2684275000,"2025-03-31":2834575000,"2025-06-30":3016056000,"2025-09-30":3211691000,"2025-12-31":3427158000,"2026-03-31":3672031000,"2026-06-30":3966725000},"ebitda_base":{"2020-06-30":12148000,"2020-09-30":6999000,"2020-12-31":727000,"2021-03-31":-15381000,"2021-06-30":-25021000,"2021-09-30":-19649000,"2021-12-31":-656000,"2022-03-31":24388000,"2022-06-30":33135000,"2022-09-30":9188000,"2022-12-31":-31695000,"2023-03-31":-74779000,"2023-06-30":-91746000,"2023-09-30":-62434000,"2023-12-31":2136000,"2024-03-31":51702000,"2024-06-30":88926000,"2024-09-30":116434000,"2024-12-31":102784000,"2025-03-31":77768000,"2025-06-30":29850000,"2025-09-30":4663000,"2025-12-31":4827000,"2026-03-31":30774000,"2026-06-30":78429000},"ebit_base":{"2020-06-30":-2052000,"2020-09-30":-7101000,"2020-12-31":-13773000,"2021-03-31":-30381000,"2021-06-30":-40921000,"2021-09-30":-36549000,"2021-12-31":-19156000,"2022-03-31":4088000,"2022-06-30":10835000,"2022-09-30":-15612000,"2022-12-31":-58695000,"2023-03-31":-104079000,"2023-06-30":-122946000,"2023-09-30":-95834000,"2023-12-31":-33464000,"2024-03-31":13502000,"2024-06-30":48126000,"2024-09-30":72634000,"2024-12-31":54284000,"2025-03-31":29868000,"2025-06-30":-18250000,"2025-09-30":-44337000,"2025-12-31":-44373000,"2026-03-31":-24626000,"2026-06-30":16329000},"cfo_base":{"2020-09-30":102693000,"2020-12-31":109091000,"2021-03-31":136486000,"2021-06-30":163471000,"2021-09-30":194580000,"2021-12-31":286545000,"2022-03-31":382283000,"2022-06-30":403520000,"2022-09-30":419759000,"2022-12-31":418407000,"2023-03-31":404806000,"2023-06-30":485004000,"2023-09-30":554169000,"2023-12-31":659954000,"2024-03-31":738437000,"2024-06-30":749703000,"2024-09-30":825601000,"2024-12-31":870603000,"2025-03-31":929874000,"2025-06-30":965505000,"2025-09-30":988294000,"2025-12-31":1050135000,"2026-03-31":1113216000,"2026-06-30":1229034000},"fcf_base":{"2020-09-30":94855000,"2020-12-31":103676000,"2021-03-31":131599000,"2021-06-30":156753000,"2021-09-30":185950000,"2021-12-31":276589000,"2022-03-31":363811000,"2022-06-30":382290000,"2022-09-30":392147000,"2022-12-31":383146000,"2023-03-31":370320000,"2023-06-30":454166000,"2023-09-30":526924000,"2023-12-31":632368000,"2024-03-31":705432000,"2024-06-30":714622000,"2024-09-30":788248000,"2024-12-31":835884000,"2025-03-31":900565000,"2025-06-30":925459000,"2025-09-30":939847000,"2025-12-31":1000557000,"2026-03-31":1061028000,"2026-06-30":1182109000},"pe":{"2020-06-30":1207.142857,"2020-09-30":1510.833333,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-06-30":10748,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":1011.5,"2024-03-31":386.25,"2024-06-30":288.2,"2024-09-30":217.09434,"2024-12-31":280.176471,"2025-03-31":215.673913,"2025-06-30":383.8,"2025-09-30":459.354839,"2025-12-31":438.677419,"2026-03-31":302.692308,"2026-06-30":520.72},"pe_avg":{"2020-06-30":649.54007,"2020-09-30":932.580128,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-06-30":13928.673077,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":809.652778,"2024-03-31":350.173234,"2024-06-30":259.882506,"2024-09-30":222.482119,"2024-12-31":245.540383,"2025-03-31":272.475836,"2025-06-30":350.888914,"2025-09-30":413.394065,"2025-12-31":430.466968,"2026-03-31":340.410665,"2026-06-30":302.663426},"pe_high":{"2020-06-30":1239.857143,"2020-09-30":1606.833333,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-06-30":19303,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":1030,"2024-03-31":425.46875,"2024-06-30":302.555556,"2024-09-30":256.886792,"2024-12-31":330.686275,"2025-03-31":366.630435,"2025-06-30":481.857143,"2025-09-30":544.032258,"2025-12-31":644.258065,"2026-03-31":512.102564,"2026-06-30":554.98},"pe_low":{"2020-06-30":451,"2020-09-30":526.166667,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-06-30":8563,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":534.5,"2024-03-31":205.71875,"2024-06-30":176.088889,"2024-09-30":149.509434,"2024-12-31":205.823529,"2025-03-31":214.521739,"2025-06-30":248.571429,"2025-09-30":280.645161,"2025-12-31":280.645161,"2026-03-31":223.076923,"2026-06-30":205.22},"pb":{"2020-09-30":26.653954,"2020-12-31":32.427154,"2021-03-31":29.578863,"2021-06-30":35.347089,"2021-09-30":47.110188,"2021-12-31":52.744665,"2022-03-31":41.841676,"2022-06-30":28.299343,"2022-09-30":22.127216,"2022-12-31":16.829421,"2023-03-31":15.202353,"2023-06-30":18.981313,"2023-09-30":16.491467,"2023-12-31":20.162294,"2024-03-31":19.395814,"2024-06-30":19.083796,"2024-09-30":15.571641,"2024-12-31":18.836611,"2025-03-31":12.231652,"2025-06-30":15.136162,"2025-09-30":14.955255,"2025-12-31":13.20218,"2026-03-31":10.737075,"2026-06-30":21.80921},"pb_avg":{"2020-09-30":16.452475,"2020-12-31":23.866338,"2021-03-31":31.642259,"2021-06-30":31.142126,"2021-09-30":33.118032,"2021-12-31":36.270599,"2022-03-31":38.074233,"2022-06-30":36.674013,"2022-09-30":32.95419,"2022-12-31":24.760209,"2023-03-31":19.054517,"2023-06-30":16.222835,"2023-09-30":15.08596,"2023-12-31":16.13886,"2024-03-31":17.584194,"2024-06-30":17.208691,"2024-09-30":15.958093,"2024-12-31":16.507984,"2025-03-31":15.453096,"2025-06-30":13.838226,"2025-09-30":13.458906,"2025-12-31":12.955083,"2026-03-31":12.075018,"2026-06-30":12.676391},"pb_high":{"2020-09-30":28.347576,"2020-12-31":37.012546,"2021-03-31":42.329198,"2021-06-30":38.293235,"2021-09-30":47.110188,"2021-12-31":57.163004,"2022-03-31":55.003397,"2022-06-30":50.824545,"2022-09-30":48.11012,"2022-12-31":38.329865,"2023-03-31":32.116173,"2023-06-30":22.326871,"2023-09-30":20.311535,"2023-12-31":20.531055,"2024-03-31":21.365212,"2024-06-30":20.034381,"2024-09-30":18.425856,"2024-12-31":22.232448,"2025-03-31":20.792946,"2025-06-30":19.003303,"2025-09-30":17.712105,"2025-12-31":19.389216,"2026-03-31":18.165258,"2026-06-30":23.244115},"pb_low":{"2020-09-30":9.282574,"2020-12-31":10.995717,"2021-03-31":12.779807,"2021-06-30":25.088901,"2021-09-30":24.7159,"2021-12-31":22.8883,"2022-03-31":22.023585,"2022-06-30":22.546267,"2022-09-30":21.342121,"2022-12-31":16.115029,"2023-03-31":13.419748,"2023-06-30":12.375091,"2023-09-30":11.612281,"2023-12-31":10.654222,"2024-03-31":10.330311,"2024-06-30":11.660113,"2024-09-30":10.723943,"2024-12-31":13.837771,"2025-03-31":12.166308,"2025-06-30":9.803067,"2025-09-30":9.136989,"2025-12-31":8.446133,"2026-03-31":7.912965,"2026-06-30":8.595188},"ptb":{"2020-09-30":27.222072,"2020-12-31":33.107611,"2021-03-31":31.523205,"2021-06-30":50.225565,"2021-09-30":65.47476,"2021-12-31":74.889105,"2022-03-31":57.640356,"2022-06-30":39.870347,"2022-09-30":30.315005,"2022-12-31":22.697029,"2023-03-31":19.999341,"2023-06-30":24.327057,"2023-09-30":20.579401,"2023-12-31":24.554857,"2024-03-31":23.170064,"2024-06-30":22.403042,"2024-09-30":18.020593,"2024-12-31":21.754683,"2025-03-31":13.977825,"2025-06-30":18.270382,"2025-09-30":17.782909,"2025-12-31":15.462303,"2026-03-31":12.4745,"2026-06-30":26.185572},"ptb_avg":{"2020-09-30":16.803153,"2020-12-31":24.367154,"2021-03-31":33.722237,"2021-06-30":44.250628,"2021-09-30":46.028158,"2021-12-31":51.49853,"2022-03-31":52.450393,"2022-06-30":51.669243,"2022-09-30":45.148312,"2022-12-31":33.3929,"2023-03-31":25.067027,"2023-06-30":20.791703,"2023-09-30":18.825493,"2023-12-31":19.654877,"2024-03-31":21.005919,"2024-06-30":20.2018,"2024-09-30":18.467823,"2024-12-31":19.065317,"2025-03-31":17.659157,"2025-06-30":16.703686,"2025-09-30":16.003639,"2025-12-31":15.172905,"2026-03-31":14.028942,"2026-06-30":15.220109},"ptb_high":{"2020-09-30":28.951792,"2020-12-31":37.789224,"2021-03-31":45.111673,"2021-06-30":54.411818,"2021-09-30":65.47476,"2021-12-31":81.16245,"2022-03-31":75.77171,"2022-06-30":71.605629,"2022-09-30":65.912429,"2022-12-31":51.693641,"2023-03-31":42.25019,"2023-06-30":28.61483,"2023-09-30":25.346393,"2023-12-31":25.003957,"2024-03-31":25.522688,"2024-06-30":23.518962,"2024-09-30":21.32369,"2024-12-31":25.676585,"2025-03-31":23.761316,"2025-06-30":22.938286,"2025-09-30":21.061009,"2025-12-31":22.708516,"2026-03-31":21.104678,"2026-06-30":27.908413},"ptb_low":{"2020-09-30":9.480428,"2020-12-31":11.226453,"2021-03-31":13.619878,"2021-06-30":35.649448,"2021-09-30":34.350693,"2021-12-31":32.497776,"2022-03-31":30.339302,"2022-06-30":31.764959,"2022-09-30":29.2394,"2022-12-31":21.733563,"2023-03-31":17.654249,"2023-06-30":15.860311,"2023-09-30":14.490754,"2023-12-31":12.975354,"2024-03-31":12.340496,"2024-06-30":13.688157,"2024-09-30":12.410497,"2024-12-31":15.981448,"2025-03-31":13.903153,"2025-06-30":11.832973,"2025-09-30":10.864558,"2025-12-31":9.892053,"2026-03-31":9.193406,"2026-06-30":10.319948},"ps":{"2020-09-30":46.245521,"2020-12-31":51.447463,"2021-03-31":37.100192,"2021-06-30":42.218299,"2021-09-30":51.247572,"2021-12-31":53.381374,"2022-03-31":39.16244,"2022-06-30":25.176261,"2022-09-30":18.625049,"2022-12-31":14.171084,"2023-03-31":12.815067,"2023-06-30":16.502504,"2023-09-30":14.835569,"2023-12-31":19.186511,"2024-03-31":18.918689,"2024-06-30":19.19215,"2024-09-30":16.14232,"2024-12-31":19.04775,"2025-03-31":12.585923,"2025-06-30":16.037996,"2025-09-30":16.01427,"2025-12-31":14.377294,"2026-03-31":11.661623,"2026-06-30":24.010817},"ps_avg":{"2020-09-30":28.545607,"2020-12-31":37.865259,"2021-03-31":39.688269,"2021-06-30":37.195924,"2021-09-30":36.026576,"2021-12-31":36.708441,"2022-03-31":35.636237,"2022-06-30":32.626713,"2022-09-30":27.738394,"2022-12-31":20.849142,"2023-03-31":16.062311,"2023-06-30":14.104262,"2023-09-30":13.571188,"2023-12-31":15.357797,"2024-03-31":17.151633,"2024-06-30":17.306398,"2024-09-30":16.542935,"2024-12-31":16.693022,"2025-03-31":15.900671,"2025-06-30":14.662728,"2025-09-30":14.411961,"2025-12-31":14.108203,"2026-03-31":13.114773,"2026-06-30":13.956054},"ps_high":{"2020-09-30":49.184012,"2020-12-31":58.72244,"2021-03-31":53.09269,"2021-06-30":45.737154,"2021-09-30":51.247572,"2021-12-31":57.853049,"2022-03-31":51.48138,"2022-06-30":45.21561,"2022-09-30":40.495532,"2022-12-31":32.275367,"2023-03-31":27.072843,"2023-06-30":19.411159,"2023-09-30":18.272066,"2023-12-31":19.537425,"2024-03-31":20.83964,"2024-06-30":20.148132,"2024-09-30":19.101137,"2024-12-31":22.481651,"2025-03-31":21.395181,"2025-06-30":20.135547,"2025-09-30":18.966339,"2025-12-31":21.115031,"2026-03-31":19.729431,"2026-06-30":25.590573},"ps_low":{"2020-09-30":16.105583,"2020-12-31":17.44531,"2021-03-31":16.029464,"2021-06-30":29.965996,"2021-09-30":26.886539,"2021-12-31":23.164597,"2022-03-31":20.613355,"2022-06-30":20.058088,"2022-09-30":17.964215,"2022-12-31":13.569536,"2023-03-31":11.312392,"2023-06-30":10.759002,"2023-09-30":10.446299,"2023-12-31":10.138596,"2024-03-31":10.076191,"2024-06-30":11.726316,"2024-09-30":11.11696,"2024-12-31":13.992878,"2025-03-31":12.518686,"2025-06-30":10.387148,"2025-09-30":9.783999,"2025-12-31":9.197916,"2026-03-31":8.594335,"2026-06-30":9.462859},"pcf":{"2020-09-30":242.987469,"2020-12-31":284.595381,"2021-03-31":182.330674,"2021-06-30":197.390454,"2021-09-30":231.801108,"2021-12-31":191.655423,"2022-03-31":122.242342,"2022-06-30":85.217827,"2022-09-30":67.971609,"2022-12-31":56.734191,"2023-03-31":56.786368,"2023-06-30":64.549983,"2023-09-30":53.758763,"2023-12-31":61.87671,"2024-03-31":57.847141,"2024-06-30":61.278366,"2024-09-30":49.588243,"2024-12-31":58.72872,"2025-03-31":38.366211,"2025-06-30":50.099683,"2025-09-30":52.042091,"2025-12-31":46.920878,"2026-03-31":38.466785,"2026-06-30":77.49526},"pcf_avg":{"2020-09-30":149.986951,"2020-12-31":209.46179,"2021-03-31":195.049906,"2021-06-30":173.90848,"2021-09-30":162.954063,"2021-12-31":131.794505,"2022-03-31":111.235588,"2022-06-30":110.436477,"2022-09-30":101.23051,"2022-12-31":83.469919,"2023-03-31":71.175615,"2023-06-30":55.169194,"2023-09-30":49.177099,"2023-12-31":49.529066,"2024-03-31":52.444066,"2024-06-30":55.257375,"2024-09-30":50.818908,"2024-12-31":51.468535,"2025-03-31":48.4707,"2025-06-30":45.803604,"2025-09-30":46.835017,"2025-12-31":46.04269,"2026-03-31":43.260115,"2026-06-30":45.043365},"pcf_high":{"2020-09-30":258.427158,"2020-12-31":324.838856,"2021-03-31":260.926572,"2021-06-30":213.84276,"2021-09-30":231.801108,"2021-12-31":207.710102,"2022-03-31":160.694901,"2022-06-30":153.047982,"2022-09-30":147.787336,"2022-12-31":129.215014,"2023-03-31":119.965696,"2023-06-30":75.927262,"2023-09-30":66.211391,"2023-12-31":63.008415,"2024-03-31":63.720778,"2024-06-30":64.330708,"2024-09-30":58.677553,"2024-12-31":69.316248,"2025-03-31":65.219852,"2025-06-30":62.899661,"2025-09-30":61.635524,"2025-12-31":68.909757,"2026-03-31":65.079088,"2026-06-30":82.593946},"pcf_low":{"2020-09-30":84.623435,"2020-12-31":96.503391,"2021-03-31":78.77757,"2021-06-30":140.105161,"2021-09-30":121.612188,"2021-12-31":83.167973,"2022-03-31":64.342894,"2022-06-30":67.893585,"2022-09-30":65.559911,"2022-12-31":54.325882,"2023-03-31":50.127685,"2023-06-30":42.084122,"2023-09-30":37.853629,"2023-12-31":32.697085,"2024-03-31":30.809687,"2024-06-30":37.440803,"2024-09-30":34.150637,"2024-12-31":43.143353,"2025-03-31":38.161251,"2025-06-30":32.447498,"2025-09-30":31.795379,"2025-12-31":30.017769,"2026-03-31":28.349092,"2026-06-30":30.541514},"pfcf":{"2020-09-30":263.06586,"2020-12-31":299.459805,"2021-03-31":189.101622,"2021-06-30":205.850063,"2021-09-30":242.559072,"2021-12-31":198.554184,"2022-03-31":128.449028,"2022-06-30":89.950293,"2022-09-30":72.757651,"2022-12-31":61.955449,"2023-03-31":62.074591,"2023-06-30":68.932945,"2023-09-30":56.5384,"2023-12-31":64.575978,"2024-03-31":60.553631,"2024-06-30":64.286539,"2024-09-30":51.938099,"2024-12-31":61.168057,"2025-03-31":39.614844,"2025-06-30":52.267571,"2025-09-30":54.724744,"2025-12-31":49.245827,"2026-03-31":40.358822,"2026-06-30":80.571512},"pfcf_avg":{"2020-09-30":162.380581,"2020-12-31":220.401985,"2021-03-31":202.293189,"2021-06-30":181.361716,"2021-09-30":170.516814,"2021-12-31":136.538534,"2022-03-31":116.883421,"2022-06-30":116.569429,"2022-09-30":108.35839,"2022-12-31":91.151671,"2023-03-31":77.803835,"2023-06-30":58.915198,"2023-09-30":51.719838,"2023-12-31":51.689689,"2024-03-31":54.897763,"2024-06-30":57.969975,"2024-09-30":53.227082,"2024-12-31":53.606315,"2025-03-31":50.048185,"2025-06-30":47.785595,"2025-09-30":49.249257,"2025-12-31":48.324123,"2026-03-31":45.387918,"2026-06-30":46.831406},"pfcf_high":{"2020-09-30":279.781352,"2020-12-31":341.805198,"2021-03-31":270.616221,"2021-06-30":223.007469,"2021-09-30":242.559072,"2021-12-31":215.186761,"2022-03-31":168.853962,"2022-06-30":161.547311,"2022-09-30":158.193393,"2022-12-31":141.106697,"2023-03-31":131.137485,"2023-06-30":81.082745,"2023-09-30":69.634901,"2023-12-31":65.757052,"2024-03-31":66.702078,"2024-06-30":67.488721,"2024-09-30":61.458128,"2024-12-31":72.195344,"2025-03-31":67.34244,"2025-06-30":65.621424,"2025-09-30":64.812697,"2025-12-31":72.324263,"2026-03-31":68.280085,"2026-06-30":85.872595},"pfcf_low":{"2020-09-30":91.615987,"2020-12-31":101.543766,"2021-03-31":81.703018,"2021-06-30":146.10968,"2021-09-30":127.25625,"2021-12-31":86.161658,"2022-03-31":67.609816,"2022-06-30":71.663971,"2022-09-30":70.17614,"2022-12-31":59.325504,"2023-03-31":54.795819,"2023-06-30":44.941646,"2023-09-30":39.810879,"2023-12-31":34.123441,"2024-03-31":32.251177,"2024-06-30":39.278783,"2024-09-30":35.768946,"2024-12-31":44.935341,"2025-03-31":39.403214,"2025-06-30":33.85155,"2025-09-30":33.434359,"2025-12-31":31.505162,"2026-03-31":29.743478,"2026-06-30":31.75389},"evs_avg":{"2020-09-30":25.775328,"2020-12-31":36.304947,"2021-03-31":37.380619,"2021-06-30":36.310996,"2021-09-30":35.194319,"2021-12-31":35.91239,"2022-03-31":34.852931,"2022-06-30":31.919185,"2022-09-30":27.067161,"2022-12-31":20.165315,"2023-03-31":15.34974,"2023-06-30":13.342668,"2023-09-30":12.774267,"2023-12-31":14.49297,"2024-03-31":16.248898,"2024-06-30":16.380584,"2024-09-30":15.575306,"2024-12-31":15.73345,"2025-03-31":14.900669,"2025-06-30":13.691389,"2025-09-30":13.428698,"2025-12-31":13.089462,"2026-03-31":12.086971,"2026-06-30":12.947692},"evs_high":{"2020-09-30":46.413734,"2020-12-31":57.162128,"2021-03-31":50.785039,"2021-06-30":44.852226,"2021-09-30":50.415316,"2021-12-31":57.056998,"2022-03-31":50.698074,"2022-06-30":44.508082,"2022-09-30":39.824299,"2022-12-31":31.591539,"2023-03-31":26.360273,"2023-06-30":18.649565,"2023-09-30":17.475146,"2023-12-31":18.672598,"2024-03-31":19.936904,"2024-06-30":19.222318,"2024-09-30":18.133509,"2024-12-31":21.522079,"2025-03-31":20.395179,"2025-06-30":19.164208,"2025-09-30":17.983076,"2025-12-31":20.09629,"2026-03-31":18.701629,"2026-06-30":24.582212},"evs_low":{"2020-09-30":13.335305,"2020-12-31":15.884998,"2021-03-31":13.721813,"2021-06-30":29.081068,"2021-09-30":26.054282,"2021-12-31":22.368546,"2022-03-31":19.830049,"2022-06-30":19.35056,"2022-09-30":17.292983,"2022-12-31":12.885709,"2023-03-31":10.599821,"2023-06-30":9.997408,"2023-09-30":9.649379,"2023-12-31":9.273769,"2024-03-31":9.173456,"2024-06-30":10.800502,"2024-09-30":10.149332,"2024-12-31":13.033306,"2025-03-31":11.518685,"2025-06-30":9.415809,"2025-09-30":8.800736,"2025-12-31":8.179174,"2026-03-31":7.566532,"2026-06-30":8.454497},"eve_avg":{"2020-09-30":1987.116155,"2020-12-31":30135.902565,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":1705.296994,"2022-06-30":1315.737045,"2022-09-30":4512.859977,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":14441.124632,"2024-03-31":709.611899,"2024-06-30":440.93385,"2024-09-30":339.265552,"2024-12-31":410.889893,"2025-03-31":543.116237,"2025-06-30":1383.383446,"2025-09-30":9249.159138,"2025-12-31":9293.485165,"2026-03-31":1442.247699,"2026-06-30":654.858966},"eve_high":{"2020-09-30":3578.207771,"2020-12-31":47448.969298,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":2480.573965,"2022-06-30":1834.662492,"2022-09-30":6639.835057,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":18605.801639,"2024-03-31":870.672244,"2024-06-30":517.427851,"2024-09-30":394.989009,"2024-12-31":562.063933,"2025-03-31":743.386288,"2025-06-30":1936.359277,"2025-09-30":12386.035149,"2025-12-31":14268.315848,"2026-03-31":2231.525342,"2026-06-30":1243.301259},"eve_low":{"2020-09-30":1028.068358,"2020-12-31":13185.77227,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":970.251915,"2022-06-30":797.647182,"2022-09-30":2883.228413,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":9240.594146,"2024-03-31":400.61755,"2024-06-30":290.728767,"2024-09-30":221.075497,"2024-12-31":340.373782,"2025-03-31":419.845892,"2025-06-30":951.377169,"2025-09-30":6061.600901,"2025-12-31":5807.193495,"2026-03-31":902.857664,"2026-06-30":427.605431},"evb_avg":{"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":10173.381385,"2022-06-30":4023.714536,"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":2717.253325,"2024-06-30":814.746365,"2024-09-30":543.850611,"2024-12-31":777.999167,"2025-03-31":1414.124264,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":3145.320216},"evb_high":{"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":14798.492628,"2022-06-30":5610.663746,"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":3333.987289,"2024-06-30":956.090036,"2024-09-30":633.176615,"2024-12-31":1064.239542,"2025-03-31":1935.572012,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":5971.63785},"evb_low":{"2020-09-30":null,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":5788.283683,"2022-06-30":2439.320663,"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":1534.048924,"2024-06-30":537.201229,"2024-09-30":354.38919,"2024-12-31":644.480488,"2025-03-31":1093.162425,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":2053.810174},"earnings_yield":{"2020-06-30":0.08284,"2020-09-30":0.066189,"2020-12-31":-0.081268,"2021-03-31":-0.174368,"2021-06-30":-0.160287,"2021-09-30":-0.095031,"2021-12-31":-0.039302,"2022-03-31":0,"2022-06-30":0.009304,"2022-09-30":-0.056319,"2022-12-31":-0.217687,"2023-03-31":-0.371594,"2023-06-30":-0.264281,"2023-09-30":-0.131738,"2023-12-31":0.098863,"2024-03-31":0.2589,"2024-06-30":0.346981,"2024-09-30":0.460629,"2024-12-31":0.356918,"2025-03-31":0.463663,"2025-06-30":0.260552,"2025-09-30":0.217697,"2025-12-31":0.227958,"2026-03-31":0.330368,"2026-06-30":0.192042},"fcf_yield":{"2020-09-30":0.380133,"2020-12-31":0.333935,"2021-03-31":0.528816,"2021-06-30":0.48579,"2021-09-30":0.412271,"2021-12-31":0.503641,"2022-03-31":0.778519,"2022-06-30":1.111725,"2022-09-30":1.374426,"2022-12-31":1.614063,"2023-03-31":1.610965,"2023-06-30":1.450685,"2023-09-30":1.768709,"2023-12-31":1.548563,"2024-03-31":1.651429,"2024-06-30":1.555536,"2024-09-30":1.925369,"2024-12-31":1.63484,"2025-03-31":2.524306,"2025-06-30":1.913232,"2025-09-30":1.827327,"2025-12-31":2.030629,"2026-03-31":2.477773,"2026-06-30":1.241133},"peg":{"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-06-30":-101.508889,"2022-09-30":null,"2022-12-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":-5.78,"2024-03-31":-1.767585,"2024-06-30":-1.05538,"2024-09-30":-0.40079,"2024-12-31":0.862081,"2025-03-31":4.929689,"2025-06-30":-17.271,"2025-09-30":-11.066276,"2025-12-31":-11.186274,"2026-03-31":-19.891209,"2026-06-30":12.150133},"price":{"2019-09-30":32.27,"2019-12-31":36.11,"2020-03-31":34.55,"2020-06-30":84.5,"2020-09-30":90.65,"2020-12-31":98.44,"2021-03-31":80.29,"2021-06-30":106.06,"2021-09-30":147.32,"2021-12-31":178.11,"2022-03-31":146.84,"2022-06-30":107.48,"2022-09-30":88.78,"2022-12-31":73.5,"2023-03-31":72.66,"2023-06-30":98.38,"2023-09-30":91.09,"2023-12-31":121.38,"2024-03-31":123.6,"2024-06-30":129.69,"2024-09-30":115.06,"2024-12-31":142.89,"2025-03-31":99.21,"2025-06-30":134.33,"2025-09-30":142.4,"2025-12-31":135.99,"2026-03-31":118.05,"2026-06-30":260.36},"price_avg":{"2019-09-30":34.21,"2019-12-31":36.218,"2020-03-31":38.648214,"2020-06-30":45.467805,"2020-09-30":55.954808,"2020-12-31":72.451698,"2021-03-31":85.890962,"2021-06-30":93.442885,"2021-09-30":103.564615,"2021-12-31":122.479808,"2022-03-31":133.618462,"2022-06-30":139.286731,"2022-09-30":132.220566,"2022-12-31":108.136538,"2023-03-31":91.071509,"2023-06-30":84.08283,"2023-09-30":83.326731,"2023-12-31":97.158333,"2024-03-31":112.055435,"2024-06-30":116.947128,"2024-09-30":117.915523,"2024-12-31":125.225595,"2025-03-31":125.338884,"2025-06-30":122.81112,"2025-09-30":128.15216,"2025-12-31":133.44476,"2026-03-31":132.760159,"2026-06-30":151.331713},"price_high":{"2019-09-30":36.15,"2019-12-31":41.04,"2020-03-31":47.18,"2020-06-30":86.79,"2020-09-30":96.41,"2020-12-31":112.36,"2021-03-31":114.9,"2021-06-30":114.9,"2021-09-30":147.32,"2021-12-31":193.03,"2022-03-31":193.03,"2022-06-30":193.03,"2022-09-30":193.03,"2022-12-31":167.4,"2023-03-31":153.5,"2023-06-30":115.72,"2023-09-30":112.19,"2023-12-31":123.6,"2024-03-31":136.15,"2024-06-30":136.15,"2024-09-30":136.15,"2024-12-31":168.65,"2025-03-31":168.65,"2025-06-30":168.65,"2025-09-30":168.65,"2025-12-31":199.72,"2026-03-31":199.72,"2026-06-30":277.49},"price_low":{"2019-09-30":32.27,"2019-12-31":31.57,"2020-03-31":31.57,"2020-06-30":31.57,"2020-09-30":31.57,"2020-12-31":33.38,"2021-03-31":34.69,"2021-06-30":75.28,"2021-09-30":77.29,"2021-12-31":77.29,"2022-03-31":77.29,"2022-06-30":85.63,"2022-09-30":85.63,"2022-12-31":70.38,"2023-03-31":64.14,"2023-06-30":64.14,"2023-09-30":64.14,"2023-12-31":64.14,"2024-03-31":65.83,"2024-06-30":79.24,"2024-09-30":79.24,"2024-12-31":104.97,"2025-03-31":98.68,"2025-06-30":87,"2025-09-30":87,"2025-12-31":87,"2026-03-31":87,"2026-06-30":102.61},"ev_avg":{"2020-09-30":13907825969.951923,"2020-12-31":21908801164.5283,"2021-03-31":25073685437.740383,"2021-06-30":27752639133.221153,"2021-09-30":30975118557.692307,"2021-12-31":36946092464.42307,"2022-03-31":41588783101.53846,"2022-06-30":43596946998.94231,"2022-09-30":41464157465.51886,"2022-12-31":33778919246.634613,"2023-03-31":27534118207.5,"2023-06-30":25312455657.500004,"2023-09-30":25652120931.730766,"2023-12-31":30846242214.583332,"2024-03-31":36688354399.45652,"2024-06-30":39210483582.57979,"2024-09-30":39502045299.59206,"2024-12-31":42232906777.67857,"2025-03-31":42237063509.54183,"2025-06-30":41293995850.84,"2025-09-30":43128829061.76,"2025-12-31":44859652890.8,"2026-03-31":44383730677.68925,"2026-06-30":51359933807.23108},"shares_out":{"2020-09-30":275268750,"2020-12-31":315388000,"2021-03-31":309946250,"2021-06-30":304239250,"2021-09-30":306162500,"2021-12-31":308337000,"2022-03-31":318245500,"2022-06-30":319939500,"2022-09-30":321375250,"2022-12-31":322965750,"2023-03-31":316370250,"2023-06-30":318225250,"2023-09-30":327055000,"2023-12-31":336429250,"2024-03-31":345602500,"2024-06-30":354233750,"2024-09-30":355815250,"2024-12-31":357823500,"2025-03-31":359598250,"2025-06-30":360094500,"2025-09-30":361186000,"2025-12-31":362330000,"2026-03-31":362743250,"2026-06-30":365817750},"shares_dil":{"2020-09-30":275268750,"2020-12-31":315388000,"2021-03-31":309946250,"2021-06-30":304239250,"2021-09-30":306162500,"2021-12-31":308337000,"2022-03-31":318245500,"2022-06-30":319939500,"2022-09-30":321375250,"2022-12-31":322965750,"2023-03-31":316370250,"2023-06-30":318225250,"2023-09-30":327055000,"2023-12-31":336429250,"2024-03-31":345602500,"2024-06-30":354233750,"2024-09-30":355815250,"2024-12-31":357823500,"2025-03-31":359598250,"2025-06-30":360094500,"2025-09-30":361186000,"2025-12-31":362330000,"2026-03-31":362743250,"2026-06-30":365817750},"rev_ps":{"2020-09-30":1.96019,"2020-12-31":1.913408,"2021-03-31":2.16414,"2021-06-30":2.512181,"2021-09-30":2.874673,"2021-12-31":3.336557,"2022-03-31":3.749511,"2022-06-30":4.269101,"2022-09-30":4.766699,"2022-12-31":5.186618,"2023-03-31":5.669888,"2023-06-30":5.961519,"2023-09-30":6.139973,"2023-12-31":6.32632,"2024-03-31":6.533222,"2024-06-30":6.75745,"2024-09-30":7.127848,"2024-12-31":7.501673,"2025-03-31":7.882616,"2025-06-30":8.375735,"2025-09-30":8.892069,"2025-12-31":9.458665,"2026-03-31":10.122948,"2026-06-30":10.843446},"ebitda_ps":{"2020-09-30":0.025426,"2020-12-31":0.002305,"2021-03-31":-0.049625,"2021-06-30":-0.082241,"2021-09-30":-0.064178,"2021-12-31":-0.002128,"2022-03-31":0.076633,"2022-06-30":0.103566,"2022-09-30":0.02859,"2022-12-31":-0.098137,"2023-03-31":-0.236365,"2023-06-30":-0.288305,"2023-09-30":-0.190898,"2023-12-31":0.006349,"2024-03-31":0.1496,"2024-06-30":0.251038,"2024-09-30":0.327232,"2024-12-31":0.287248,"2025-03-31":0.216264,"2025-06-30":0.082895,"2025-09-30":0.01291,"2025-12-31":0.013322,"2026-03-31":0.084837,"2026-06-30":0.214394},"ebit_ps":{"2020-09-30":-0.025797,"2020-12-31":-0.04367,"2021-03-31":-0.09802,"2021-06-30":-0.134503,"2021-09-30":-0.119378,"2021-12-31":-0.062127,"2022-03-31":0.012845,"2022-06-30":0.033866,"2022-09-30":-0.048579,"2022-12-31":-0.181738,"2023-03-31":-0.328978,"2023-06-30":-0.386349,"2023-09-30":-0.293021,"2023-12-31":-0.099468,"2024-03-31":0.039068,"2024-06-30":0.135859,"2024-09-30":0.204134,"2024-12-31":0.151706,"2025-03-31":0.083059,"2025-06-30":-0.050681,"2025-09-30":-0.122754,"2025-12-31":-0.122466,"2026-03-31":-0.067888,"2026-06-30":0.044637},"eps":{"2020-06-30":0.07,"2020-09-30":0.06,"2020-12-31":-0.08,"2021-03-31":-0.14,"2021-06-30":-0.17,"2021-09-30":-0.14,"2021-12-31":-0.07,"2022-03-31":0,"2022-06-30":0.01,"2022-09-30":-0.05,"2022-12-31":-0.16,"2023-03-31":-0.27,"2023-06-30":-0.26,"2023-09-30":-0.12,"2023-12-31":0.12,"2024-03-31":0.32,"2024-06-30":0.45,"2024-09-30":0.53,"2024-12-31":0.51,"2025-03-31":0.46,"2025-06-30":0.35,"2025-09-30":0.31,"2025-12-31":0.31,"2026-03-31":0.39,"2026-06-30":0.5},"cfo_ps":{"2020-09-30":0.373065,"2020-12-31":0.345895,"2021-03-31":0.440354,"2021-06-30":0.537311,"2021-09-30":0.635545,"2021-12-31":0.929324,"2022-03-31":1.20122,"2022-06-30":1.261238,"2022-09-30":1.306134,"2022-12-31":1.295515,"2023-03-31":1.279532,"2023-06-30":1.52409,"2023-09-30":1.694421,"2023-12-31":1.961643,"2024-03-31":2.136666,"2024-06-30":2.116408,"2024-09-30":2.320308,"2024-12-31":2.433051,"2025-03-31":2.585869,"2025-06-30":2.681255,"2025-09-30":2.736247,"2025-12-31":2.898283,"2026-03-31":3.068881,"2026-06-30":3.359689},"fcf_ps":{"2020-09-30":0.344591,"2020-12-31":0.328725,"2021-03-31":0.424587,"2021-06-30":0.515229,"2021-09-30":0.607357,"2021-12-31":0.897035,"2022-03-31":1.143177,"2022-06-30":1.194882,"2022-09-30":1.220215,"2022-12-31":1.186336,"2023-03-31":1.170527,"2023-06-30":1.427184,"2023-09-30":1.611117,"2023-12-31":1.879646,"2024-03-31":2.041166,"2024-06-30":2.017374,"2024-09-30":2.215329,"2024-12-31":2.336023,"2025-03-31":2.504364,"2025-06-30":2.570045,"2025-09-30":2.602114,"2025-12-31":2.761452,"2026-03-31":2.925011,"2026-06-30":3.231415},"cash_ps":{"2020-09-30":5.430271,"2020-12-31":4.811404,"2021-03-31":4.994079,"2021-06-30":4.635033,"2021-09-30":4.791985,"2021-12-31":5.041387,"2022-03-31":5.250692,"2022-06-30":5.324569,"2022-09-30":5.495952,"2022-12-31":5.834445,"2023-03-31":6.378255,"2023-06-30":6.867343,"2023-09-30":7.159924,"2023-12-31":7.677388,"2024-03-31":8.047884,"2024-06-30":8.356364,"2024-09-30":8.990492,"2024-12-31":11.707054,"2025-03-31":12.374015,"2025-06-30":10.860955,"2025-09-30":11.463177,"2025-12-31":12.350167,"2026-03-31":13.118416,"2026-06-30":13.628201},"bvps":{"2020-09-30":3.400996,"2020-12-31":3.035727,"2021-03-31":2.714438,"2021-06-30":3.00053,"2021-09-30":3.127137,"2021-12-31":3.376834,"2022-03-31":3.50942,"2022-06-30":3.797968,"2022-09-30":4.012254,"2022-12-31":4.367352,"2023-03-31":4.779523,"2023-06-30":5.182992,"2023-09-30":5.523462,"2023-12-31":6.020148,"2024-03-31":6.372509,"2024-06-30":6.795818,"2024-09-30":7.389073,"2024-12-31":7.585759,"2025-03-31":8.110924,"2025-06-30":8.874773,"2025-09-30":9.521737,"2025-12-31":10.300571,"2026-03-31":10.994614,"2026-06-30":11.938076},"tbvps":{"2020-09-30":3.330018,"2020-12-31":2.973334,"2021-03-31":2.547013,"2021-06-30":2.111674,"2021-09-30":2.250027,"2021-12-31":2.378317,"2022-03-31":2.547521,"2022-06-30":2.695738,"2022-09-30":2.928583,"2022-12-31":3.238309,"2023-03-31":3.63312,"2023-06-30":4.044057,"2023-09-30":4.426271,"2023-12-31":4.943218,"2024-03-31":5.33447,"2024-06-30":5.788946,"2024-09-30":6.384917,"2024-12-31":6.568241,"2025-03-31":7.097671,"2025-06-30":7.352337,"2025-09-30":8.007689,"2025-12-31":8.794938,"2026-03-31":9.463305,"2026-06-30":9.94288},"fcf_margin":{"2020-09-30":17.579446,"2020-12-31":17.18009,"2021-03-31":19.619182,"2021-06-30":20.509248,"2021-09-30":21.127873,"2021-12-31":26.885041,"2022-03-31":30.488701,"2022-06-30":27.989082,"2022-09-30":25.59875,"2022-12-31":22.873023,"2023-03-31":20.644626,"2023-06-30":23.939938,"2023-09-30":26.239811,"2023-12-31":29.711529,"2024-03-31":31.242864,"2024-06-30":29.854072,"2024-09-30":31.07992,"2024-12-31":31.140028,"2025-03-31":31.770724,"2025-06-30":30.68441,"2025-09-30":29.263307,"2025-12-31":29.194948,"2026-03-31":28.894854,"2026-06-30":29.800629}},"masked":{"tax_rate_pct":{"annual":{"2017-12-31":"a loss","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"},"ttm":{"2020-09-30":"a loss","2020-12-31":"a loss","2021-03-31":"a loss","2021-06-30":"a loss","2021-09-30":"a loss","2021-12-31":"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"}},"debt_equity":{"annual":{"2018-12-31":"negative equity"}},"net_debt_equity":{"annual":{"2018-12-31":"negative equity"}},"liab_equity":{"annual":{"2018-12-31":"negative equity"}},"debt_ebit":{"annual":{"2018-12-31":"an operating loss","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","2025-12-31":"an operating loss"},"ttm":{"2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"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","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss"}},"net_debt_ebit":{"annual":{"2018-12-31":"an operating loss","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","2025-12-31":"an operating loss"},"ttm":{"2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"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","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss"}},"debt_ebitda":{"annual":{"2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"},"ttm":{"2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA"}},"net_debt_ebitda":{"annual":{"2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"},"ttm":{"2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA"}},"debt_capital":{"annual":{"2018-12-31":"negative capital"}},"net_debt_capital":{"annual":{"2018-12-31":"negative capital"}},"debt_capital_ev":{"annual":{"2018-12-31":"negative capital"}},"roe":{"annual":{"2019-12-31":"negative equity"}},"pe":{"annual":{"2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share"}},"pe_avg":{"annual":{"2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share"}},"pe_high":{"annual":{"2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share"}},"pe_low":{"annual":{"2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2020-12-31":"a loss per share","2021-03-31":"a loss per share","2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-09-30":"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"}},"peg":{"annual":{"2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share"}},"ev_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","2025-12-31":"an operating loss"},"ttm":{"2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"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","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss"}},"evb_avg":{"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","2025-12-31":"an operating loss"},"ttm":{"2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"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","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss"}},"evb_high":{"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","2025-12-31":"an operating loss"},"ttm":{"2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"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","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss"}},"evb_low":{"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","2025-12-31":"an operating loss"},"ttm":{"2020-09-30":"an operating loss","2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"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","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss"}},"ebit_int":{"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","2025-12-31":"an operating loss"},"ttm":{"2020-12-31":"an operating loss","2021-03-31":"an operating loss","2021-06-30":"an operating loss","2021-09-30":"an operating loss","2021-12-31":"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","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss","2026-03-31":"an operating loss"}},"ev_ebitda":{"annual":{"2019-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"},"ttm":{"2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA"}},"eve_avg":{"annual":{"2019-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"},"ttm":{"2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA"}},"eve_high":{"annual":{"2019-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"},"ttm":{"2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA"}},"eve_low":{"annual":{"2019-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"},"ttm":{"2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA"}},"ebitda_int":{"annual":{"2019-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"},"ttm":{"2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA"}},"ebitda_capex_int":{"annual":{"2019-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"},"ttm":{"2021-03-31":"negative EBITDA","2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA"}},"roic":{"annual":{"2019-12-31":"negative invested capital"},"ttm":{"2020-09-30":"negative invested capital","2021-03-31":"negative invested capital","2021-06-30":"negative invested capital","2021-09-30":"negative invested capital","2022-03-31":"negative invested capital"}}}}