{"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":"DUOL","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":{"2021-12-31":null,"2022-12-31":-11.292215,"2023-12-31":2.683247,"2024-12-31":11.969047,"2025-12-31":38.135328},"roa":{"2021-12-31":-14.368317,"2022-12-31":-8.458263,"2023-12-31":1.888786,"2024-12-31":7.853402,"2025-12-31":25.141246},"roc":{"2021-12-31":-21.928477,"2022-12-31":-9.762561,"2023-12-31":-2.001303,"2024-12-31":7.323153,"2025-12-31":9.863922},"roic":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":61.309477},"gross_margin":{"2020-12-31":71.559593,"2021-12-31":72.410795,"2022-12-31":73.090028,"2023-12-31":73.243722,"2024-12-31":72.775606,"2025-12-31":72.230623},"ebitda_margin":{"2020-12-31":-8.506704,"2021-12-31":-22.841864,"2022-12-31":-16.326337,"2023-12-31":-1.16059,"2024-12-31":9.81907,"2025-12-31":14.452832},"op_margin":{"2020-12-31":-9.901915,"2021-12-31":-23.928908,"2022-12-31":-17.644352,"2023-12-31":-2.496474,"2024-12-31":8.368047,"2025-12-31":13.065867},"incr_op_margin":{"2021-12-31":-49.391531,"2022-12-31":-4.369836,"2023-12-31":32.13583,"2024-12-31":34.969458,"2025-12-31":25.201595},"pretax_margin":{"2020-12-31":-9.714526,"2021-12-31":-23.909368,"2022-12-31":-15.869227,"2023-12-31":3.347147,"2024-12-31":13.676834,"2025-12-31":17.580179},"net_margin":{"2020-12-31":-9.75658,"2021-12-31":-23.97995,"2022-12-31":-16.123087,"2023-12-31":3.025179,"2024-12-31":11.841064,"2025-12-31":39.906456},"common_margin":{"2020-12-31":-9.75658,"2021-12-31":-23.97995,"2022-12-31":-16.123087,"2023-12-31":3.025179,"2024-12-31":11.841064,"2025-12-31":39.906456},"tax_rate_pct":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":9.619171,"2024-12-31":13.422478,"2025-12-31":-126.996875},"total_debt":{"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_ebitda":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":0,"2025-12-31":0},"net_debt_ebitda":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":-10.698457,"2025-12-31":-6.911057},"debt_ebit":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":0,"2025-12-31":0},"net_debt_ebit":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":-12.553575,"2025-12-31":-7.644678},"equity_assets":{"2020-12-31":-45.915249,"2021-12-31":77.581652,"2022-12-31":72.533642,"2023-12-31":68.713894,"2024-12-31":63.342726,"2025-12-31":67.614605},"debt_equity":{"2020-12-31":null,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_capital":{"2020-12-31":null,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_assets":{"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"net_debt_equity":{"2020-12-31":null,"2021-12-31":-1.079652,"2022-12-31":-1.121942,"2023-12-31":-1.140517,"2024-12-31":-0.952994,"2025-12-31":-0.769402},"net_debt_capital":{"2020-12-31":null,"2021-12-31":-107.965212,"2022-12-31":-112.194186,"2023-12-31":-114.051695,"2024-12-31":-95.299375,"2025-12-31":-76.940192},"ebitda":{"2020-12-31":-13755000,"2021-12-31":-57281000,"2022-12-31":-60325000,"2023-12-31":-6164000,"2024-12-31":73449000,"2025-12-31":149961000},"ebitda_capex":{"2020-12-31":-17131000,"2021-12-31":-60867000,"2022-12-31":-65887000,"2023-12-31":-9355000,"2024-12-31":61333000,"2025-12-31":131865000},"ebit":{"2020-12-31":-16011000,"2021-12-31":-60007000,"2022-12-31":-65195000,"2023-12-31":-13259000,"2024-12-31":62595000,"2025-12-31":135570000},"cash_ratio":{"2020-12-31":1.834221,"2021-12-31":4.649688,"2022-12-31":3.34595,"2023-12-31":2.695431,"2024-12-31":1.861045,"2025-12-31":1.880419},"current_ratio":{"2020-12-31":2.411021,"2021-12-31":5.198236,"2022-12-31":3.835607,"2023-12-31":3.236918,"2024-12-31":2.60897,"2025-12-31":2.60657},"quick_ratio":{"2020-12-31":2.145532,"2021-12-31":4.928062,"2022-12-31":3.603028,"2023-12-31":3.016221,"2024-12-31":2.166383,"2025-12-31":2.175851},"cfo_avg_cl":{"2021-12-31":0.099231,"2022-12-31":0.35664,"2023-12-31":0.669155,"2024-12-31":0.816226,"2025-12-31":0.796859},"cfo_liab":{"2020-12-31":0.239878,"2021-12-31":0.061853,"2022-12-31":0.261394,"2023-12-31":0.514696,"2024-12-31":0.598336,"2025-12-31":0.601112},"cfo_capex":{"2020-12-31":5.245261,"2021-12-31":2.557167,"2022-12-31":9.64689,"2023-12-31":48.139768,"2024-12-31":23.564955,"2025-12-31":21.431421},"wc":{"2020-12-31":92690000,"2021-12-31":500140000,"2022-12-31":515417000,"2023-12-31":620436000,"2024-12-31":679357000,"2025-12-31":885458000},"wc_assets":{"2020-12-31":52.742988,"2021-12-31":75.628562,"2022-12-31":68.966223,"2023-12-31":65.038152,"2024-12-31":52.18886,"2025-12-31":44.446642},"cash_assets":{"2020-12-31":68.561901,"2021-12-31":83.761196,"2022-12-31":81.37853,"2023-12-31":78.36936,"2024-12-31":60.365222,"2025-12-31":52.022807},"liab_equity":{"2020-12-31":null,"2021-12-31":0.288965,"2022-12-31":0.378671,"2023-12-31":0.45531,"2024-12-31":0.578713,"2025-12-31":0.47897},"altman_z":{"2021-12-31":7.773439,"2022-12-31":8.808664,"2023-12-31":22.192881,"2024-12-31":20.426582,"2025-12-31":9.365713},"ar_turnover":{"2021-12-31":9.354895,"2022-12-31":9.249978,"2023-12-31":7.82752,"2024-12-31":6.865818,"2025-12-31":7.112864},"dso":{"2021-12-31":39.017005,"2022-12-31":39.459553,"2023-12-31":46.630348,"2024-12-31":53.161911,"2025-12-31":51.315478},"ap_turnover":{"2021-12-31":13.817855,"2022-12-31":22.10806,"2023-12-31":78.424393,"2024-12-31":46.136158,"2025-12-31":40.076779},"dpo":{"2021-12-31":26.415098,"2022-12-31":16.509816,"2023-12-31":4.654164,"2024-12-31":7.911365,"2025-12-31":9.107518},"asset_turnover":{"2021-12-31":0.59918,"2022-12-31":0.524606,"2023-12-31":0.624355,"2024-12-31":0.663234,"2025-12-31":0.630004},"mcap":{"2021-12-31":1766200950,"2022-12-31":2807501100,"2023-12-31":10553515700,"2024-12-31":15271557230,"2025-12-31":8478054000},"ev_cash":{"2020-12-31":120490000,"2021-12-31":553922000,"2022-12-31":608180000,"2023-12-31":747610000,"2024-12-31":785791000,"2025-12-31":1036389000},"ev_pref":{"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":{"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":{"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":{"2021-12-31":1212278950,"2022-12-31":2199321100,"2023-12-31":9805905700,"2024-12-31":14485766230,"2025-12-31":7441665000},"capital":{"2020-12-31":-80691000,"2021-12-31":513056000,"2022-12-31":542078000,"2023-12-31":655501000,"2024-12-31":824550000,"2025-12-31":1347006000},"debt_capital_ev":{"2020-12-31":null,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_ev":{"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_sales":{"2021-12-31":4.834188,"2022-12-31":5.952235,"2023-12-31":18.463076,"2024-12-31":19.365376,"2025-12-31":7.172074},"ev_ebitda":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":197.222103,"2025-12-31":49.624002},"ev_ebit":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":231.420501,"2025-12-31":54.89168},"ev_cfo":{"2021-12-31":132.20054,"2022-12-31":40.989285,"2023-12-31":63.834714,"2024-12-31":50.735925,"2025-12-31":19.188302},"ev_fcf":{"2021-12-31":217.098666,"2022-12-31":45.729636,"2023-12-31":65.188872,"2024-12-31":52.984364,"2025-12-31":20.127459},"mcap_dil":{"2021-12-31":2486475630,"2022-12-31":2807501100,"2023-12-31":10553515700,"2024-12-31":15271557230,"2025-12-31":8478054000},"ev_dil":{"2021-12-31":1932553630,"2022-12-31":2199321100,"2023-12-31":9805905700,"2024-12-31":14485766230,"2025-12-31":7441665000},"ev_per_share":{"2021-12-31":72.831418,"2022-12-31":55.721335,"2023-12-31":210.779969,"2024-12-31":307.546893,"2025-12-31":154.046224},"sales_base":{"2020-12-31":161696000,"2021-12-31":250772000,"2022-12-31":369495000,"2023-12-31":531109000,"2024-12-31":748024000,"2025-12-31":1037589000},"ebitda_base":{"2020-12-31":-13755000,"2021-12-31":-57281000,"2022-12-31":-60325000,"2023-12-31":-6164000,"2024-12-31":73449000,"2025-12-31":149961000},"ebit_base":{"2020-12-31":-16011000,"2021-12-31":-60007000,"2022-12-31":-65195000,"2023-12-31":-13259000,"2024-12-31":62595000,"2025-12-31":135570000},"cfo_base":{"2020-12-31":17708000,"2021-12-31":9170000,"2022-12-31":53656000,"2023-12-31":153614000,"2024-12-31":285513000,"2025-12-31":387823000},"fcf_base":{"2020-12-31":14332000,"2021-12-31":5584000,"2022-12-31":48094000,"2023-12-31":150423000,"2024-12-31":273397000,"2025-12-31":369727000},"pe":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":648.142857,"2024-12-31":172.462766,"2025-12-31":20.478413},"pe_avg":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":487.273968,"2024-12-31":124.157759,"2025-12-31":39.304709},"pe_high":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":689.171429,"2024-12-31":198.420213,"2025-12-31":63.089848},"pe_low":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":205.942857,"2024-12-31":84.494681,"2025-12-31":19.604434},"pb":{"2021-12-31":3.442511,"2022-12-31":5.179146,"2023-12-31":16.099923,"2024-12-31":18.521081,"2025-12-31":6.293999},"pb_avg":{"2021-12-31":4.662701,"2022-12-31":6.42372,"2023-12-31":12.103926,"2024-12-31":13.333521,"2025-12-31":12.080223},"pb_high":{"2021-12-31":6.468131,"2022-12-31":8.015917,"2023-12-31":17.119076,"2024-12-31":21.308697,"2025-12-31":19.390537},"pb_low":{"2021-12-31":3.104457,"2022-12-31":4.929399,"2023-12-31":5.115638,"2024-12-31":9.074033,"2025-12-31":6.025383},"ptb":{"2021-12-31":3.473423,"2022-12-31":5.301864,"2023-12-31":16.607784,"2024-12-31":19.230962,"2025-12-31":6.606128},"ptb_avg":{"2021-12-31":4.70457,"2022-12-31":6.575927,"2023-12-31":12.485736,"2024-12-31":13.844572,"2025-12-31":12.6793},"ptb_high":{"2021-12-31":6.526212,"2022-12-31":8.205851,"2023-12-31":17.659085,"2024-12-31":22.125423,"2025-12-31":20.352145},"ptb_low":{"2021-12-31":3.132333,"2022-12-31":5.046199,"2023-12-31":5.277007,"2024-12-31":9.421825,"2025-12-31":6.324192},"ps":{"2021-12-31":7.043055,"2022-12-31":7.598211,"2023-12-31":19.870715,"2024-12-31":20.415865,"2025-12-31":8.170917},"ps_avg":{"2021-12-31":9.539449,"2022-12-31":9.424098,"2023-12-31":14.938809,"2024-12-31":14.697596,"2025-12-31":15.682638},"ps_high":{"2021-12-31":13.233191,"2022-12-31":11.759976,"2023-12-31":21.128566,"2024-12-31":23.488666,"2025-12-31":25.172944},"ps_low":{"2021-12-31":6.351427,"2022-12-31":7.231814,"2023-12-31":6.313781,"2024-12-31":10.002345,"2025-12-31":7.822198},"pcf":{"2021-12-31":192.606429,"2022-12-31":52.324085,"2023-12-31":68.701523,"2024-12-31":53.488133,"2025-12-31":21.860627},"pcf_avg":{"2021-12-31":260.875315,"2022-12-31":64.897817,"2023-12-31":51.649823,"2024-12-31":38.506669,"2025-12-31":41.957626},"pcf_high":{"2021-12-31":361.888075,"2022-12-31":80.98353,"2023-12-31":73.050449,"2024-12-31":61.538655,"2025-12-31":67.34817},"pcf_low":{"2021-12-31":173.692481,"2022-12-31":49.800936,"2023-12-31":21.829428,"2024-12-31":26.20544,"2025-12-31":20.927658},"pfcf":{"2021-12-31":316.296732,"2022-12-31":58.375288,"2023-12-31":70.158923,"2024-12-31":55.85854,"2025-12-31":22.930579},"pfcf_avg":{"2021-12-31":428.407349,"2022-12-31":72.403153,"2023-12-31":52.745497,"2024-12-31":40.21315,"2025-12-31":44.011209},"pfcf_high":{"2021-12-31":594.289694,"2022-12-31":90.349156,"2023-12-31":74.600105,"2024-12-31":64.265833,"2025-12-31":70.644474},"pfcf_low":{"2021-12-31":285.236399,"2022-12-31":55.56034,"2023-12-31":22.292507,"2024-12-31":27.366774,"2025-12-31":21.951946},"evs_avg":{"2021-12-31":7.330582,"2022-12-31":7.778122,"2023-12-31":13.531169,"2024-12-31":13.647107,"2025-12-31":14.683794},"evs_high":{"2021-12-31":11.024323,"2022-12-31":10.114,"2023-12-31":19.720927,"2024-12-31":22.438177,"2025-12-31":24.1741},"evs_low":{"2021-12-31":4.14256,"2022-12-31":5.585837,"2023-12-31":4.906141,"2024-12-31":8.951856,"2025-12-31":6.823355},"eve_avg":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":138.985741,"2025-12-31":101.598038},"eve_high":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":228.516318,"2025-12-31":167.262024},"eve_low":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":91.16806,"2025-12-31":47.211195},"evb_avg":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":163.085928,"2025-12-31":112.382853},"evb_high":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":268.141146,"2025-12-31":185.01719},"evb_low":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":106.976641,"2025-12-31":52.222749},"earnings_yield":{"2021-12-31":-2.422015,"2022-12-31":-2.122874,"2023-12-31":0.154287,"2024-12-31":0.579835,"2025-12-31":4.883191},"fcf_yield":{"2021-12-31":0.316159,"2022-12-31":1.713054,"2023-12-31":1.425335,"2024-12-31":1.790237,"2025-12-31":4.360989},"peg":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":-5.261805,"2024-12-31":0.394523,"2025-12-31":0.057548},"price":{"2021-12-31":106.11,"2022-12-31":71.13,"2023-12-31":226.85,"2024-12-31":324.23,"2025-12-31":175.5},"price_avg":{"2021-12-31":143.720435,"2022-12-31":88.222885,"2023-12-31":170.545889,"2024-12-31":233.416587,"2025-12-31":336.84136},"price_high":{"2021-12-31":199.37,"2022-12-31":110.09,"2023-12-31":241.21,"2024-12-31":373.03,"2025-12-31":540.68},"price_low":{"2021-12-31":95.69,"2022-12-31":67.7,"2023-12-31":72.08,"2024-12-31":158.85,"2025-12-31":168.01},"ev_avg":{"2021-12-31":1838304636.956522,"2022-12-31":2873977255.769231,"2023-12-31":7186525842.888888,"2024-12-31":10208363678.492065,"2025-12-31":15235743418.880001},"shares_out":{"2020-12-31":12794000,"2021-12-31":16645000,"2022-12-31":39470000,"2023-12-31":46522000,"2024-12-31":47101000,"2025-12-31":48308000},"shares_dil":{"2020-12-31":12735000,"2021-12-31":23433000,"2022-12-31":39470000,"2023-12-31":46522000,"2024-12-31":47101000,"2025-12-31":48308000},"rev_ps":{"2020-12-31":12.696977,"2021-12-31":10.70166,"2022-12-31":9.361414,"2023-12-31":11.416298,"2024-12-31":15.881276,"2025-12-31":21.478616},"ebitda_ps":{"2020-12-31":-1.080094,"2021-12-31":-2.444459,"2022-12-31":-1.528376,"2023-12-31":-0.132496,"2024-12-31":1.559394,"2025-12-31":3.104268},"ebit_ps":{"2020-12-31":-1.257244,"2021-12-31":-2.56079,"2022-12-31":-1.651761,"2023-12-31":-0.285005,"2024-12-31":1.328953,"2025-12-31":2.806367},"eps_basic":{"2020-12-31":-1.24,"2021-12-31":-2.57,"2022-12-31":-1.51,"2023-12-31":0.39,"2024-12-31":2.04,"2025-12-31":9.05},"eps":{"2020-12-31":-1.24,"2021-12-31":-2.57,"2022-12-31":-1.51,"2023-12-31":0.35,"2024-12-31":1.88,"2025-12-31":8.57},"cfo_ps":{"2020-12-31":1.390499,"2021-12-31":0.391328,"2022-12-31":1.359412,"2023-12-31":3.301965,"2024-12-31":6.061718,"2025-12-31":8.028132},"fcf_ps":{"2020-12-31":1.125402,"2021-12-31":0.238296,"2022-12-31":1.218495,"2023-12-31":3.233373,"2024-12-31":5.804484,"2025-12-31":7.653536},"cash_ps":{"2020-12-31":9.417696,"2021-12-31":33.278582,"2022-12-31":15.408665,"2023-12-31":16.070031,"2024-12-31":16.683107,"2025-12-31":21.453776},"bvps":{"2020-12-31":-6.306941,"2021-12-31":30.82343,"2022-12-31":13.733924,"2023-12-31":14.090129,"2024-12-31":17.505998,"2025-12-31":27.883705},"tbvps":{"2020-12-31":-6.306941,"2021-12-31":30.549114,"2022-12-31":13.416037,"2023-12-31":13.659258,"2024-12-31":16.859791,"2025-12-31":26.566242},"buyback_ps":{"2020-12-31":0,"2021-12-31":0.037042,"2022-12-31":0,"2023-12-31":0},"fcf_margin":{"2020-12-31":8.863546,"2021-12-31":2.226724,"2022-12-31":13.016144,"2023-12-31":28.322435,"2024-12-31":36.549228,"2025-12-31":35.633281}},"ttm":{"roe":{"2022-06-30":-33.922135,"2022-09-30":-12.093356,"2022-12-31":-11.292215,"2023-03-31":-9.209302,"2023-06-30":-5.554212,"2023-09-30":-1.7377,"2023-12-31":2.683247,"2024-03-31":7.146775,"2024-06-30":9.715927,"2024-09-30":12.076211,"2024-12-31":11.969047,"2025-03-31":12.057365,"2025-06-30":13.43861,"2025-09-30":36.245958,"2025-12-31":38.135328,"2026-03-31":36.961135,"2026-06-30":34.420282},"roa":{"2022-06-30":-16.69478,"2022-09-30":-9.487366,"2022-12-31":-8.458263,"2023-03-31":-6.780438,"2023-06-30":-4.067056,"2023-09-30":-1.259773,"2023-12-31":1.888786,"2024-03-31":4.90628,"2024-06-30":6.709498,"2024-09-30":8.303644,"2024-12-31":7.853402,"2025-03-31":7.828505,"2025-06-30":8.738472,"2025-09-30":24.862786,"2025-12-31":25.141246,"2026-03-31":24.407565,"2026-06-30":22.716197},"roc":{"2022-06-30":-26.547544,"2022-09-30":-9.749936,"2022-12-31":-9.762561,"2023-03-31":-9.00172,"2023-06-30":-9.002999,"2023-09-30":-5.952238,"2023-12-31":-2.001303,"2024-03-31":1.804821,"2024-06-30":4.717368,"2024-09-30":6.795607,"2024-12-31":7.323153,"2025-03-31":7.54498,"2025-06-30":8.780067,"2025-09-30":7.862792,"2025-12-31":9.863922,"2026-03-31":10.818858,"2026-06-30":10.398739},"roic":{"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":63.428346,"2025-12-31":61.309477,"2026-03-31":94.009018,"2026-06-30":108.072674},"gross_margin":{"2022-03-31":72.650669,"2022-06-30":72.767827,"2022-09-30":72.950382,"2022-12-31":73.090028,"2023-03-31":72.908332,"2023-06-30":73.021029,"2023-09-30":73.281427,"2023-12-31":73.243722,"2024-03-31":73.275518,"2024-06-30":73.306866,"2024-09-30":73.12516,"2024-12-31":72.775606,"2025-03-31":72.251342,"2025-06-30":72.045931,"2025-09-30":71.993558,"2025-12-31":72.230623,"2026-03-31":72.665413,"2026-06-30":72.717428},"ebitda_margin":{"2022-03-31":-20.077214,"2022-06-30":-22.716719,"2022-09-30":-17.796773,"2022-12-31":-16.326337,"2023-03-31":-13.86581,"2023-06-30":-10.257036,"2023-09-30":-6.138883,"2023-12-31":-1.16059,"2024-03-31":3.277181,"2024-06-30":6.821237,"2024-09-30":9.100324,"2024-12-31":9.81907,"2025-03-31":10.123099,"2025-06-30":11.069285,"2025-09-30":12.469731,"2025-12-31":14.452832,"2026-03-31":15.607296,"2026-06-30":15.099013},"op_margin":{"2022-03-31":-21.125539,"2022-06-30":-23.838153,"2022-09-30":-19.031844,"2022-12-31":-17.644352,"2023-03-31":-15.31604,"2023-06-30":-11.686095,"2023-09-30":-7.481382,"2023-12-31":-2.496474,"2024-03-31":2.006686,"2024-06-30":5.557858,"2024-09-30":7.760868,"2024-12-31":8.368047,"2025-03-31":8.598224,"2025-06-30":9.536554,"2025-09-30":10.992553,"2025-12-31":13.065867,"2026-03-31":14.242915,"2026-06-30":13.71919},"incr_op_margin":{"2023-03-31":-2.691981,"2023-06-30":15.640284,"2023-09-30":19.448862,"2023-12-31":32.13583,"2024-03-31":41.083405,"2024-06-30":45.269131,"2024-09-30":43.654111,"2024-12-31":34.969458,"2025-03-31":25.437201,"2025-06-30":19.607601,"2025-09-30":19.10033,"2025-12-31":25.201595,"2026-03-31":30.164569,"2026-06-30":27.966904},"pretax_margin":{"2022-03-31":-21.19386,"2022-06-30":-23.956371,"2022-09-30":-18.551456,"2022-12-31":-15.869227,"2023-03-31":-12.182128,"2023-06-30":-7.209492,"2023-09-30":-2.184119,"2023-12-31":3.347147,"2024-03-31":7.946127,"2024-06-30":11.447007,"2024-09-30":13.791538,"2024-12-31":13.676834,"2025-03-31":13.740517,"2025-06-30":14.596476,"2025-09-30":15.58286,"2025-12-31":17.580179,"2026-03-31":18.470113,"2026-06-30":17.630362},"net_margin":{"2022-03-31":-21.261821,"2022-06-30":-24.063485,"2022-09-30":-18.648892,"2022-12-31":-16.123087,"2023-03-31":-12.378694,"2023-06-30":-7.05985,"2023-09-30":-2.062205,"2023-12-31":3.025179,"2024-03-31":7.822457,"2024-06-30":10.438479,"2024-09-30":12.58726,"2024-12-31":11.841064,"2025-03-31":11.926939,"2025-06-30":13.238743,"2025-09-30":40.032107,"2025-12-31":39.906456,"2026-03-31":38.440572,"2026-06-30":35.874784},"common_margin":{"2022-03-31":-21.261821,"2022-06-30":-24.063485,"2022-09-30":-18.648892,"2022-12-31":-16.123087,"2023-03-31":-12.378694,"2023-06-30":-7.05985,"2023-09-30":-2.062205,"2023-12-31":3.025179,"2024-03-31":7.822457,"2024-06-30":10.438479,"2024-09-30":12.58726,"2024-12-31":11.841064,"2025-03-31":11.926939,"2025-06-30":13.238743,"2025-09-30":40.032107,"2025-12-31":39.906456,"2026-03-31":38.440572,"2026-06-30":35.874784},"tax_rate_pct":{"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":9.619171,"2024-03-31":1.556361,"2024-06-30":8.810409,"2024-09-30":8.732003,"2024-12-31":13.422478,"2025-03-31":13.198762,"2025-06-30":9.301786,"2025-09-30":-156.89833,"2025-12-31":-126.996875,"2026-03-31":-108.123103,"2026-06-30":-103.482969},"total_debt":{"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},"debt_ebitda":{"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"net_debt_ebitda":{"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":-43.426829,"2024-06-30":-20.523105,"2024-09-30":-13.617599,"2024-12-31":-10.698457,"2025-03-31":-10.764686,"2025-06-30":-9.963574,"2025-09-30":-8.412551,"2025-12-31":-6.911057,"2026-03-31":-6.639033,"2026-06-30":-6.830516},"debt_ebit":{"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"net_debt_ebit":{"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":-70.921703,"2024-06-30":-25.188294,"2024-09-30":-15.967874,"2024-12-31":-12.553575,"2025-03-31":-12.673778,"2025-06-30":-11.564937,"2025-09-30":-9.543029,"2025-12-31":-7.644678,"2026-03-31":-7.275011,"2026-06-30":-7.517503},"equity_assets":{"2021-06-30":-51.612885,"2021-09-30":82.672388,"2021-12-31":77.581652,"2022-03-31":76.070947,"2022-06-30":75.346837,"2022-09-30":74.797078,"2022-12-31":72.533642,"2023-03-31":71.508479,"2023-06-30":71.442604,"2023-09-30":70.610901,"2023-12-31":68.713894,"2024-03-31":66.536349,"2024-06-30":67.308676,"2024-09-30":67.439111,"2024-12-31":63.342726,"2025-03-31":63.701568,"2025-06-30":63.338323,"2025-09-30":69.341995,"2025-12-31":67.614605,"2026-03-31":67.627214,"2026-06-30":67.973672},"debt_equity":{"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},"debt_capital":{"2021-06-30":null,"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},"debt_assets":{"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},"net_debt_equity":{"2021-06-30":1.222432,"2021-09-30":-1.075791,"2021-12-31":-1.079652,"2022-03-31":-1.10873,"2022-06-30":-1.119157,"2022-09-30":-1.1239,"2022-12-31":-1.121942,"2023-03-31":-1.134297,"2023-06-30":-1.137926,"2023-09-30":-1.141372,"2023-12-31":-1.140517,"2024-03-31":-1.166881,"2024-06-30":-1.158155,"2024-09-30":-1.038854,"2024-12-31":-0.952994,"2025-03-31":-0.989002,"2025-06-30":-0.999181,"2025-09-30":-0.773623,"2025-12-31":-0.769402,"2026-03-31":-0.81807,"2026-06-30":-0.837662},"net_debt_capital":{"2021-06-30":null,"2021-09-30":-107.579137,"2021-12-31":-107.965212,"2022-03-31":-110.872955,"2022-06-30":-111.915702,"2022-09-30":-112.389992,"2022-12-31":-112.194186,"2023-03-31":-113.429691,"2023-06-30":-113.792641,"2023-09-30":-114.137169,"2023-12-31":-114.051695,"2024-03-31":-116.68809,"2024-06-30":-115.815496,"2024-09-30":-103.88545,"2024-12-31":-95.299375,"2025-03-31":-98.900233,"2025-06-30":-99.918119,"2025-09-30":-77.362281,"2025-12-31":-76.940192,"2026-03-31":-81.807045,"2026-06-30":-83.766178},"ebitda":{"2022-03-31":-55540000,"2022-06-30":-69562000,"2022-09-30":-60275000,"2022-12-31":-60325000,"2023-03-31":-56009000,"2023-06-30":-45376000,"2023-09-30":-29709000,"2023-12-31":-6164000,"2024-03-31":19106000,"2024-06-30":43280000,"2024-09-30":62743000,"2024-12-31":73449000,"2025-03-31":82120000,"2025-06-30":97980000,"2025-09-30":120242000,"2025-12-31":149961000,"2026-03-31":171495000,"2026-06-30":172884000},"ebitda_capex":{"2022-06-30":-74361000,"2022-09-30":-66068000,"2022-12-31":-65887000,"2023-03-31":-60925000,"2023-06-30":-49255000,"2023-09-30":-32268000,"2023-12-31":-9355000,"2024-03-31":15182000,"2024-06-30":34620000,"2024-09-30":51664000,"2024-12-31":61333000,"2025-03-31":70109000,"2025-06-30":90334000,"2025-09-30":110912000,"2025-12-31":131865000,"2026-03-31":154576000,"2026-06-30":150267000},"ebit":{"2022-03-31":-58440000,"2022-06-30":-72996000,"2022-09-30":-64458000,"2022-12-31":-65195000,"2023-03-31":-61867000,"2023-06-30":-51698000,"2023-09-30":-36206000,"2023-12-31":-13259000,"2024-03-31":11699000,"2024-06-30":35264000,"2024-09-30":53508000,"2024-12-31":62595000,"2025-03-31":69750000,"2025-06-30":84413000,"2025-09-30":105998000,"2025-12-31":135570000,"2026-03-31":156503000,"2026-06-30":157085000},"cash_ratio":{"2021-06-30":1.34785,"2021-09-30":5.569872,"2021-12-31":4.649688,"2022-03-31":4.252116,"2022-06-30":4.012598,"2022-09-30":3.855086,"2022-12-31":3.34595,"2023-03-31":3.160996,"2023-06-30":3.125962,"2023-09-30":2.986954,"2023-12-31":2.695431,"2024-03-31":2.731817,"2024-06-30":2.795634,"2024-09-30":2.497301,"2024-12-31":1.861045,"2025-03-31":1.94505,"2025-06-30":2.070993,"2025-09-30":2.087634,"2025-12-31":1.880419,"2026-03-31":1.983162,"2026-06-30":2.043648},"current_ratio":{"2021-06-30":1.911418,"2021-09-30":6.045355,"2021-12-31":5.198236,"2022-03-31":4.718358,"2022-06-30":4.446941,"2022-09-30":4.294358,"2022-12-31":3.835607,"2023-03-31":3.654766,"2023-06-30":3.615474,"2023-09-30":3.486532,"2023-12-31":3.236918,"2024-03-31":3.217673,"2024-06-30":3.278204,"2024-09-30":3.093642,"2024-12-31":2.60897,"2025-03-31":2.683602,"2025-06-30":2.808735,"2025-09-30":2.821449,"2025-12-31":2.60657,"2026-03-31":2.623101,"2026-06-30":2.718976},"quick_ratio":{"2021-06-30":1.643308,"2021-09-30":5.78009,"2021-12-31":4.928062,"2022-03-31":4.462559,"2022-06-30":4.204071,"2022-09-30":4.049116,"2022-12-31":3.603028,"2023-03-31":3.419899,"2023-06-30":3.371952,"2023-09-30":3.249628,"2023-12-31":3.016221,"2024-03-31":2.983432,"2024-06-30":3.040255,"2024-09-30":2.772676,"2024-12-31":2.166383,"2025-03-31":2.196286,"2025-06-30":2.310542,"2025-09-30":2.344556,"2025-12-31":2.175851,"2026-03-31":2.201038,"2026-06-30":2.27032},"cfo_avg_cl":{"2022-06-30":0.329051,"2022-09-30":0.334126,"2022-12-31":0.35664,"2023-03-31":0.369966,"2023-06-30":0.478213,"2023-09-30":0.594161,"2023-12-31":0.669155,"2024-03-31":0.819387,"2024-06-30":0.870351,"2024-09-30":0.871171,"2024-12-31":0.816226,"2025-03-31":0.811467,"2025-06-30":0.851385,"2025-09-30":0.88037,"2025-12-31":0.796859,"2026-03-31":0.84185,"2026-06-30":0.820704},"cfo_liab":{"2022-06-30":0.22121,"2022-09-30":0.236167,"2022-12-31":0.261394,"2023-03-31":0.278133,"2023-06-30":0.365515,"2023-09-30":0.453424,"2023-12-31":0.514696,"2024-03-31":0.5803,"2024-06-30":0.62482,"2024-09-30":0.633001,"2024-12-31":0.598336,"2025-03-31":0.604001,"2025-06-30":0.593988,"2025-09-30":0.629458,"2025-12-31":0.601112,"2026-03-31":0.64987,"2026-06-30":0.64821},"cfo_capex":{"2022-06-30":7.96666,"2022-09-30":7.332988,"2022-12-31":9.64689,"2023-03-31":12.740643,"2023-06-30":22.464037,"2023-09-30":45.34154,"2023-12-31":48.139768,"2024-03-31":52.885831,"2024-06-30":26.875866,"2024-09-30":22.688149,"2024-12-31":23.564955,"2025-03-31":25.612355,"2025-06-30":43.933691,"2025-09-30":39.002036,"2025-12-31":21.431421,"2026-03-31":25.590342,"2026-06-30":19.036477},"wc":{"2021-06-30":77517000,"2021-09-30":497699000,"2021-12-31":500140000,"2022-03-31":504860000,"2022-06-30":507824000,"2022-09-30":512701000,"2022-12-31":515417000,"2023-03-31":538421000,"2023-06-30":567835000,"2023-09-30":584171000,"2023-12-31":620436000,"2024-03-31":673556000,"2024-06-30":723840000,"2024-09-30":716304000,"2024-12-31":679357000,"2025-03-31":765172000,"2025-06-30":852607000,"2025-09-30":882565000,"2025-12-31":885458000,"2026-03-31":931845000,"2026-06-30":993281000},"wc_assets":{"2021-06-30":42.663724,"2021-09-30":80.562889,"2021-12-31":75.628562,"2022-03-31":73.754841,"2022-06-30":72.437629,"2022-09-30":71.837147,"2022-12-31":68.966223,"2023-03-31":68.121876,"2023-06-30":68.02024,"2023-09-30":67.091031,"2023-12-31":65.038152,"2024-03-31":63.027678,"2024-06-30":63.525775,"2024-09-30":58.735155,"2024-12-31":52.18886,"2025-03-31":54.5326,"2025-06-30":55.272246,"2025-09-30":46.804583,"2025-12-31":44.446642,"2026-03-31":45.279287,"2026-06-30":47.89313},"cash_assets":{"2021-06-30":63.09324,"2021-09-30":88.938241,"2021-12-31":83.761196,"2022-03-31":84.342107,"2022-06-30":84.324941,"2022-09-30":84.064431,"2022-12-31":81.37853,"2023-03-31":81.111846,"2023-06-30":81.296426,"2023-09-30":80.593283,"2023-12-31":78.36936,"2024-03-31":77.639994,"2024-06-30":77.953877,"2024-09-30":70.059424,"2024-12-31":60.365222,"2025-03-31":63.000999,"2025-06-30":63.286461,"2025-09-30":53.644549,"2025-12-31":52.022807,"2026-03-31":55.323825,"2026-06-30":56.938947},"liab_equity":{"2021-06-30":-0.990232,"2021-09-30":0.209594,"2021-12-31":0.288965,"2022-03-31":0.314562,"2022-06-30":0.327196,"2022-09-30":0.336951,"2022-12-31":0.378671,"2023-03-31":0.398436,"2023-06-30":0.399725,"2023-09-30":0.416212,"2023-12-31":0.45531,"2024-03-31":0.502938,"2024-06-30":0.485693,"2024-09-30":0.482819,"2024-12-31":0.578713,"2025-03-31":0.56982,"2025-06-30":0.578823,"2025-09-30":0.442128,"2025-12-31":0.47897,"2026-03-31":0.478695,"2026-06-30":0.471158},"altman_z":{"2022-03-31":9.556962,"2022-06-30":12.117799,"2022-09-30":11.815147,"2024-12-31":20.608919,"2025-03-31":18.805217,"2025-06-30":22.318271,"2025-09-30":17.620419,"2025-12-31":9.435772,"2026-03-31":5.891197,"2026-06-30":6.726375},"ar_turnover":{"2022-06-30":11.482058,"2022-09-30":13.298975,"2022-12-31":9.249978,"2023-03-31":9.963642,"2023-06-30":10.840875,"2023-09-30":10.53114,"2023-12-31":7.82752,"2024-03-31":9.043683,"2024-06-30":9.677399,"2024-09-30":8.843413,"2024-12-31":6.865818,"2025-03-31":8.512035,"2025-06-30":9.286061,"2025-09-30":8.818046,"2025-12-31":7.112864,"2026-03-31":9.18475,"2026-06-30":9.389187},"dso":{"2022-06-30":31.788727,"2022-09-30":27.445724,"2022-12-31":39.459553,"2023-03-31":36.633192,"2023-06-30":33.668869,"2023-09-30":34.659116,"2023-12-31":46.630348,"2024-03-31":40.359665,"2024-06-30":37.716745,"2024-09-30":41.273658,"2024-12-31":53.161911,"2025-03-31":42.880461,"2025-06-30":39.306224,"2025-09-30":41.392389,"2025-12-31":51.315478,"2026-03-31":39.739785,"2026-06-30":38.874504},"ap_turnover":{"2022-06-30":28.904333,"2022-09-30":15.179024,"2022-12-31":22.10806,"2023-03-31":72.858189,"2023-06-30":62.668417,"2023-09-30":42.569218,"2023-12-31":78.424393,"2024-03-31":86.294101,"2024-06-30":59.322242,"2024-09-30":58.25845,"2024-12-31":46.136158,"2025-03-31":87.062851,"2025-06-30":44.446919,"2025-09-30":74.839407,"2025-12-31":40.076779,"2026-03-31":59.879585,"2026-06-30":26.113772},"dpo":{"2022-06-30":12.627865,"2022-09-30":24.046342,"2022-12-31":16.509816,"2023-03-31":5.009732,"2023-06-30":5.824305,"2023-09-30":8.574271,"2023-12-31":4.654164,"2024-03-31":4.229721,"2024-06-30":6.152836,"2024-09-30":6.265186,"2024-12-31":7.911365,"2025-03-31":4.192374,"2025-06-30":8.212043,"2025-09-30":4.87711,"2025-12-31":9.107518,"2026-03-31":6.095567,"2026-06-30":13.977299},"asset_turnover":{"2022-06-30":0.693781,"2022-09-30":0.508736,"2022-12-31":0.524606,"2023-03-31":0.547751,"2023-06-30":0.576082,"2023-09-30":0.610886,"2023-12-31":0.624355,"2024-03-31":0.627204,"2024-06-30":0.642766,"2024-09-30":0.659686,"2024-12-31":0.663234,"2025-03-31":0.656372,"2025-06-30":0.660068,"2025-09-30":0.621071,"2025-12-31":0.630004,"2026-03-31":0.634943,"2026-06-30":0.633208},"mcap":{"2021-12-31":1766200950,"2022-03-31":2436188575,"2022-06-30":3327283110,"2022-09-30":3358047875,"2024-12-31":15416569097.5,"2025-03-31":14854447995.000002,"2025-06-30":19739080335,"2025-09-30":15588481319.999998,"2025-12-31":8553387375,"2026-03-31":4816105557.5,"2026-06-30":5649494850},"ev_cash":{"2021-06-30":114636000,"2021-09-30":549440000,"2021-12-31":553922000,"2022-03-31":577331000,"2022-06-30":591160000,"2022-09-30":599967000,"2022-12-31":608180000,"2023-03-31":641091000,"2023-06-30":678665000,"2023-09-30":701737000,"2023-12-31":747610000,"2024-03-31":829713000,"2024-06-30":888240000,"2024-09-30":854409000,"2024-12-31":785791000,"2025-03-31":883996000,"2025-06-30":976231000,"2025-09-30":1011542000,"2025-12-31":1036389000,"2026-03-31":1138561000,"2026-06-30":1180887000},"ev_pref":{"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_nci":{"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_debt":{"2021-06-30":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":{"2021-12-31":1212278950,"2022-03-31":1858857575,"2022-06-30":2736123110,"2022-09-30":2758080875,"2024-12-31":14630778097.5,"2025-03-31":13970451995.000002,"2025-06-30":18762849335,"2025-09-30":14576939319.999998,"2025-12-31":7516998375,"2026-03-31":3677544557.5,"2026-06-30":4468607850},"capital":{"2021-06-30":-93777000,"2021-09-30":510731000,"2021-12-31":513056000,"2022-03-31":520714000,"2022-06-30":528219000,"2022-09-30":533826000,"2022-12-31":542078000,"2023-03-31":565188000,"2023-06-30":596405000,"2023-09-30":614819000,"2023-12-31":655501000,"2024-03-31":711052000,"2024-06-30":766944000,"2024-09-30":822453000,"2024-12-31":824550000,"2025-03-31":893826000,"2025-06-30":977031000,"2025-09-30":1307539000,"2025-12-31":1347006000,"2026-03-31":1391764000,"2026-06-30":1409742000},"debt_capital_ev":{"2021-06-30":null,"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},"debt_ev":{"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":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_sales":{"2022-03-31":6.719604,"2022-06-30":8.935301,"2022-09-30":8.143499,"2024-12-31":19.559236,"2025-03-31":17.22166,"2025-06-30":21.197319,"2025-09-30":15.117057,"2025-12-31":7.244678,"2026-03-31":3.346834,"2026-06-30":3.902707},"ev_ebitda":{"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2024-12-31":199.196423,"2025-03-31":170.122406,"2025-06-30":191.496727,"2025-09-30":121.230014,"2025-12-31":50.126355,"2026-03-31":21.444034,"2026-06-30":25.847434},"ev_ebit":{"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2024-12-31":233.737169,"2025-03-31":200.293219,"2025-06-30":222.274405,"2025-09-30":137.52089,"2025-12-31":55.447358,"2026-03-31":23.498237,"2026-06-30":28.447069},"ev_cfo":{"2022-06-30":71.566309,"2022-09-30":64.926574,"2024-12-31":51.243825,"2025-03-31":45.413165,"2025-06-30":55.855611,"2025-09-30":40.058752,"2025-12-31":19.382549,"2026-03-31":8.4939,"2026-06-30":10.378884},"ev_fcf":{"2022-06-30":81.838995,"2022-09-30":75.178697,"2024-12-31":53.514772,"2025-03-31":47.258302,"2025-06-30":57.156585,"2025-09-30":41.112874,"2025-12-31":20.331213,"2026-03-31":8.839316,"2026-06-30":10.954323},"mcap_dil":{"2022-03-31":2436188575,"2022-06-30":3327283110,"2022-09-30":3358047875,"2024-12-31":15416569097.5,"2025-03-31":14854447995.000002,"2025-06-30":19739080335,"2025-09-30":15588481319.999998,"2025-12-31":8553387375,"2026-03-31":4816105557.5,"2026-06-30":5649494850},"ev_dil":{"2022-03-31":1858857575,"2022-06-30":2736123110,"2022-09-30":2758080875,"2024-12-31":14630778097.5,"2025-03-31":13970451995.000002,"2025-06-30":18762849335,"2025-09-30":14576939319.999998,"2025-12-31":7516998375,"2026-03-31":3677544557.5,"2026-06-30":4468607850},"ev_per_share":{"2021-12-31":72.831418,"2022-03-31":70.998895,"2022-06-30":83.655582,"2022-09-30":78.215693,"2024-12-31":307.703819,"2025-03-31":292.059602,"2025-06-30":389.741738,"2025-09-30":300.95569,"2025-12-31":154.235177,"2026-03-31":75.267363,"2026-06-30":90.977917},"sales_base":{"2022-03-31":276632000,"2022-06-30":306215000,"2022-09-30":338685000,"2022-12-31":369495000,"2023-03-31":403936000,"2023-06-30":442389000,"2023-09-30":483948000,"2023-12-31":531109000,"2024-03-31":583001000,"2024-06-30":634489000,"2024-09-30":689459000,"2024-12-31":748024000,"2025-03-31":811214000,"2025-06-30":885152000,"2025-09-30":964271000,"2025-12-31":1037589000,"2026-03-31":1098813000,"2026-06-30":1145002000},"ebitda_base":{"2022-03-31":-55540000,"2022-06-30":-69562000,"2022-09-30":-60275000,"2022-12-31":-60325000,"2023-03-31":-56009000,"2023-06-30":-45376000,"2023-09-30":-29709000,"2023-12-31":-6164000,"2024-03-31":19106000,"2024-06-30":43280000,"2024-09-30":62743000,"2024-12-31":73449000,"2025-03-31":82120000,"2025-06-30":97980000,"2025-09-30":120242000,"2025-12-31":149961000,"2026-03-31":171495000,"2026-06-30":172884000},"ebit_base":{"2022-03-31":-58440000,"2022-06-30":-72996000,"2022-09-30":-64458000,"2022-12-31":-65195000,"2023-03-31":-61867000,"2023-06-30":-51698000,"2023-09-30":-36206000,"2023-12-31":-13259000,"2024-03-31":11699000,"2024-06-30":35264000,"2024-09-30":53508000,"2024-12-31":62595000,"2025-03-31":69750000,"2025-06-30":84413000,"2025-09-30":105998000,"2025-12-31":135570000,"2026-03-31":156503000,"2026-06-30":157085000},"cfo_base":{"2022-06-30":38232000,"2022-09-30":42480000,"2022-12-31":53656000,"2023-03-31":62633000,"2023-06-30":87138000,"2023-09-30":116029000,"2023-12-31":153614000,"2024-03-31":207524000,"2024-06-30":232745000,"2024-09-30":251362000,"2024-12-31":285513000,"2025-03-31":307630000,"2025-06-30":335917000,"2025-09-30":363889000,"2025-12-31":387823000,"2026-03-31":432963000,"2026-06-30":430548000},"fcf_base":{"2022-06-30":33433000,"2022-09-30":36687000,"2022-12-31":48094000,"2023-03-31":57717000,"2023-06-30":83259000,"2023-09-30":113470000,"2023-12-31":150423000,"2024-03-31":203600000,"2024-06-30":224085000,"2024-09-30":240283000,"2024-12-31":273397000,"2025-03-31":295619000,"2025-06-30":328271000,"2025-09-30":354559000,"2025-12-31":369727000,"2026-03-31":416044000,"2026-06-30":407931000},"pe":{"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":667.205882,"2024-03-31":227.402062,"2024-06-30":149.05,"2024-09-30":154.10929,"2024-12-31":172.462766,"2025-03-31":152.975369,"2025-06-30":168.73251,"2025-09-30":40.790875,"2025-12-31":20.478413,"2026-03-31":11.278032,"2026-06-30":13.547703},"pe_avg":{"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":501.605556,"2024-03-31":197.489093,"2024-06-30":142.380053,"2024-09-30":111.336214,"2024-12-31":124.157759,"2025-03-31":131.323082,"2025-06-30":133.692675,"2025-09-30":45.373054,"2025-12-31":39.304709,"2026-03-31":32.461436,"2026-06-30":23.836128},"pe_high":{"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":709.441176,"2024-03-31":248.670103,"2024-06-30":177.742857,"2024-09-30":157.125683,"2024-12-31":198.420213,"2025-03-31":217.433498,"2025-06-30":222.502058,"2025-09-30":68.52725,"2025-12-31":63.089848,"2026-03-31":61.8627,"2026-06-30":47.474676},"pe_low":{"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":212,"2024-03-31":127.381443,"2024-06-30":88.5,"2024-09-30":77.617486,"2024-12-31":84.494681,"2025-03-31":78.251232,"2025-06-30":65.37037,"2025-09-30":34.370089,"2025-12-31":19.604434,"2026-03-31":10.768879,"2026-06-30":10.60424},"pb":{"2021-12-31":3.442511,"2022-03-31":4.678554,"2022-06-30":6.29906,"2022-09-30":6.290529,"2024-12-31":18.696949,"2025-03-31":16.618948,"2025-06-30":20.203126,"2025-09-30":11.922001,"2025-12-31":6.349925,"2026-03-31":3.460433,"2026-06-30":4.007467},"pb_avg":{"2021-12-31":4.662701,"2022-03-31":6.28569,"2022-06-30":7.143628,"2022-09-30":6.889696,"2024-12-31":13.46013,"2025-03-31":14.266686,"2025-06-30":16.007644,"2025-09-30":13.261241,"2025-12-31":12.187564,"2026-03-31":9.960125,"2026-06-30":7.050826},"pb_high":{"2021-12-31":6.468131,"2022-03-31":10.024324,"2022-06-30":12.344869,"2022-09-30":11.775173,"2024-12-31":21.511035,"2025-03-31":23.621555,"2025-06-30":26.641203,"2025-09-30":20.028547,"2025-12-31":19.562835,"2026-03-31":18.9813,"2026-06-30":14.043208},"pb_low":{"2021-12-31":3.104457,"2022-03-31":3.75491,"2022-06-30":4.62414,"2022-09-30":4.933075,"2024-12-31":9.160196,"2025-03-31":8.501062,"2025-06-30":7.827098,"2025-09-30":10.04539,"2025-12-31":6.078923,"2026-03-31":3.304209,"2026-06-30":3.136779},"ptb":{"2021-12-31":3.473423,"2022-03-31":4.678554,"2022-06-30":6.29906,"2022-09-30":6.290529,"2024-12-31":19.413571,"2025-03-31":17.184374,"2025-06-30":20.853293,"2025-09-30":12.528557,"2025-12-31":6.664828,"2026-03-31":3.626307,"2026-06-30":4.194726},"ptb_avg":{"2021-12-31":4.70457,"2022-03-31":6.28569,"2022-06-30":7.143628,"2022-09-30":6.889696,"2024-12-31":13.976034,"2025-03-31":14.752081,"2025-06-30":16.522794,"2025-09-30":13.935933,"2025-12-31":12.791965,"2026-03-31":10.43756,"2026-06-30":7.380294},"ptb_high":{"2021-12-31":6.526212,"2022-03-31":10.024324,"2022-06-30":12.344869,"2022-09-30":11.775173,"2024-12-31":22.335516,"2025-03-31":24.42523,"2025-06-30":27.498557,"2025-09-30":21.047539,"2025-12-31":20.532988,"2026-03-31":19.89116,"2026-06-30":14.699411},"ptb_low":{"2021-12-31":3.132333,"2022-03-31":3.75491,"2022-06-30":4.62414,"2022-09-30":4.933075,"2024-12-31":9.511291,"2025-03-31":8.790294,"2025-06-30":8.078985,"2025-09-30":10.556469,"2025-12-31":6.380386,"2026-03-31":3.462595,"2026-06-30":3.283352},"ps":{"2022-03-31":8.806604,"2022-06-30":10.86584,"2022-09-30":9.914959,"2024-12-31":20.609725,"2025-03-31":18.31138,"2025-06-30":22.300215,"2025-09-30":16.166079,"2025-12-31":8.243522,"2026-03-31":4.383007,"2026-06-30":4.934048},"ps_avg":{"2022-03-31":11.831771,"2022-06-30":12.322714,"2022-09-30":10.859349,"2024-12-31":14.837158,"2025-03-31":15.719569,"2025-06-30":17.669241,"2025-09-30":17.982071,"2025-12-31":15.821989,"2026-03-31":12.615562,"2026-06-30":8.681073},"ps_high":{"2022-03-31":18.869132,"2022-06-30":21.294824,"2022-09-30":18.559704,"2024-12-31":23.711704,"2025-03-31":26.027114,"2025-06-30":29.406567,"2025-09-30":27.15845,"2025-12-31":25.396623,"2026-03-31":24.041843,"2026-06-30":17.290188},"ps_low":{"2022-03-31":7.067998,"2022-06-30":7.976614,"2022-09-30":7.775377,"2024-12-31":10.097322,"2025-03-31":9.366789,"2025-06-30":8.639552,"2025-09-30":13.621419,"2025-12-31":7.891704,"2026-03-31":4.185134,"2026-06-30":3.862044},"pcf":{"2022-06-30":87.028748,"2022-09-30":79.050091,"2024-12-31":53.996032,"2025-03-31":48.286734,"2025-06-30":58.761778,"2025-09-30":42.838562,"2025-12-31":22.054874,"2026-03-31":11.123596,"2026-06-30":13.121638},"pcf_avg":{"2022-06-30":98.69742,"2022-09-30":86.579536,"2024-12-31":38.872311,"2025-03-31":41.452181,"2025-06-30":46.559014,"2025-09-30":47.650765,"2025-12-31":42.330449,"2026-03-31":32.016925,"2026-06-30":23.086499},"pcf_high":{"2022-06-30":170.558553,"2022-09-30":147.973005,"2024-12-31":62.122999,"2025-03-31":68.632967,"2025-06-30":77.487241,"2025-09-30":71.967293,"2025-12-31":67.946605,"2026-03-31":61.015582,"2026-06-30":45.981632},"pcf_low":{"2022-06-30":63.88781,"2022-09-30":61.991608,"2024-12-31":26.454275,"2025-03-31":24.700031,"2025-06-30":22.765496,"2025-09-30":36.095455,"2025-12-31":21.113615,"2026-03-31":10.621415,"2026-06-30":10.270745},"pfcf":{"2022-06-30":99.520926,"2022-09-30":91.532365,"2024-12-31":56.388948,"2025-03-31":50.248624,"2025-06-30":60.130442,"2025-09-30":43.965832,"2025-12-31":23.134333,"2026-03-31":11.575952,"2026-06-30":13.849143},"pfcf_avg":{"2022-06-30":112.864528,"2022-09-30":100.250735,"2024-12-31":40.594996,"2025-03-31":43.136383,"2025-06-30":47.643454,"2025-09-30":48.904666,"2025-12-31":44.402279,"2026-03-31":33.318937,"2026-06-30":24.366488},"pfcf_high":{"2022-06-30":195.040666,"2022-09-30":171.338437,"2024-12-31":64.876073,"2025-03-31":71.421524,"2025-06-30":79.292053,"2025-09-30":73.861067,"2025-12-31":71.272199,"2026-03-31":63.496865,"2026-06-30":48.531},"pfcf_low":{"2022-06-30":73.058318,"2022-09-30":71.78029,"2024-12-31":27.626636,"2025-03-31":25.703594,"2025-06-30":23.295743,"2025-09-30":37.045284,"2025-12-31":22.147004,"2026-03-31":11.053349,"2026-06-30":10.840187},"evs_avg":{"2022-03-31":9.744771,"2022-06-30":10.392175,"2022-09-30":9.087889,"2024-12-31":13.786669,"2025-03-31":14.629849,"2025-06-30":16.566345,"2025-09-30":16.933048,"2025-12-31":14.823145,"2026-03-31":11.579389,"2026-06-30":7.649732},"evs_high":{"2022-03-31":16.782132,"2022-06-30":19.364285,"2022-09-30":16.788244,"2024-12-31":22.661215,"2025-03-31":24.937395,"2025-06-30":28.30367,"2025-09-30":26.109428,"2025-12-31":24.397779,"2026-03-31":23.005669,"2026-06-30":16.258847},"evs_low":{"2022-03-31":4.980998,"2022-06-30":6.046075,"2022-09-30":6.003917,"2024-12-31":9.046833,"2025-03-31":8.277069,"2025-06-30":7.536656,"2025-09-30":12.572396,"2025-12-31":6.892861,"2026-03-31":3.14896,"2026-06-30":2.830704},"eve_avg":{"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2024-12-31":140.407075,"2025-03-31":144.519466,"2025-06-30":149.660475,"2025-09-30":135.793211,"2025-12-31":102.562217,"2026-03-31":74.19215,"2026-06-30":50.663791},"eve_high":{"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2024-12-31":230.787794,"2025-03-31":246.341495,"2025-06-30":255.695554,"2025-09-30":209.382447,"2025-12-31":168.809673,"2026-03-31":147.403298,"2026-06-30":107.681524},"eve_low":{"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2024-12-31":92.135339,"2025-03-31":81.764182,"2025-06-30":68.086201,"2025-09-30":100.823314,"2025-12-31":47.692109,"2026-03-31":20.176207,"2026-06-30":18.747608},"evb_avg":{"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2024-12-31":164.753722,"2025-03-31":170.149656,"2025-06-30":173.71416,"2025-09-30":154.041089,"2025-12-31":113.449381,"2026-03-31":81.29929,"2026-06-30":55.759359},"evb_high":{"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2024-12-31":270.806497,"2025-03-31":290.029586,"2025-06-30":296.791376,"2025-09-30":237.519238,"2025-12-31":186.729124,"2026-03-31":161.523604,"2026-06-30":118.511714},"evb_low":{"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2024-12-31":108.111646,"2025-03-31":96.264869,"2025-06-30":79.02913,"2025-09-30":114.37194,"2025-12-31":52.754712,"2026-03-31":22.108961,"2026-06-30":20.63317},"earnings_yield":{"2022-03-31":-1.977431,"2022-06-30":-2.172417,"2022-09-30":-1.774651,"2022-12-31":-2.108815,"2023-03-31":-0.876639,"2023-06-30":-0.552679,"2023-09-30":-0.162778,"2023-12-31":0.149879,"2024-03-31":0.43975,"2024-06-30":0.670916,"2024-09-30":0.64889,"2024-12-31":0.579835,"2025-03-31":0.6537,"2025-06-30":0.592654,"2025-09-30":2.451529,"2025-12-31":4.883191,"2026-03-31":8.866795,"2026-06-30":7.381325},"fcf_yield":{"2022-06-30":1.004814,"2022-09-30":1.09251,"2024-12-31":1.773397,"2025-03-31":1.990104,"2025-06-30":1.663051,"2025-09-30":2.274494,"2025-12-31":4.32258,"2026-03-31":8.638598,"2026-06-30":7.220663},"peg":{"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":-5.439178,"2024-03-31":-1.280417,"2024-06-30":-0.537669,"2024-09-30":-0.198141,"2024-12-31":0.380762,"2025-03-31":1.399869,"2025-06-30":2.293452,"2025-09-30":0.12318,"2025-12-31":0.057548,"2026-03-31":0.03412,"2026-06-30":0.054325},"price":{"2021-09-30":199.37,"2021-12-31":106.11,"2022-03-31":93.05,"2022-06-30":101.73,"2022-09-30":95.23,"2022-12-31":71.13,"2023-03-31":142.59,"2023-06-30":142.94,"2023-09-30":165.87,"2023-12-31":226.85,"2024-03-31":220.58,"2024-06-30":208.67,"2024-09-30":282.02,"2024-12-31":324.23,"2025-03-31":310.54,"2025-06-30":410.02,"2025-09-30":321.84,"2025-12-31":175.5,"2026-03-31":98.57,"2026-06-30":115.02},"price_avg":{"2021-09-30":153.13,"2021-12-31":143.720435,"2022-03-31":125.013714,"2022-06-30":115.369792,"2022-09-30":104.300566,"2022-12-31":88.222885,"2023-03-31":91.683019,"2023-06-30":104.859623,"2023-09-30":117.174423,"2023-12-31":170.545889,"2024-03-31":191.56442,"2024-06-30":199.332074,"2024-09-30":203.745272,"2024-12-31":233.416587,"2025-03-31":266.585857,"2025-06-30":324.8732,"2025-09-30":357.9934,"2025-12-31":336.84136,"2026-03-31":283.712948,"2026-06-30":202.368725},"price_high":{"2021-09-30":199.37,"2021-12-31":199.37,"2022-03-31":199.37,"2022-06-30":199.37,"2022-09-30":178.26,"2022-12-31":110.09,"2023-03-31":142.59,"2023-06-30":155.94,"2023-09-30":165.87,"2023-12-31":241.21,"2024-03-31":241.21,"2024-06-30":248.84,"2024-09-30":287.54,"2024-12-31":373.03,"2025-03-31":441.39,"2025-06-30":540.68,"2025-09-30":540.68,"2025-12-31":540.68,"2026-03-31":540.68,"2026-06-30":403.06},"price_low":{"2021-09-30":120.1,"2021-12-31":95.69,"2022-03-31":74.68,"2022-06-30":74.68,"2022-09-30":74.68,"2022-12-31":67.7,"2023-03-31":67.7,"2023-06-30":67.7,"2023-09-30":67.7,"2023-12-31":72.08,"2024-03-31":123.56,"2024-06-30":123.9,"2024-09-30":142.04,"2024-12-31":158.85,"2025-03-31":158.85,"2025-06-30":158.85,"2025-09-30":271.18,"2025-12-31":168.01,"2026-03-31":94.12,"2026-06-30":90.03},"ev_avg":{"2021-12-31":1838304636.956522,"2022-03-31":2695715560.571428,"2022-06-30":3182239776.041667,"2022-09-30":3077931709.90566,"2024-12-31":10312759247.162699,"2025-03-31":11867938509.810759,"2025-06-30":14663733376.1,"2025-09-30":16328047325.7,"2025-12-31":15380332572.66,"2026-03-31":12723582721.165337,"2026-06-30":8758958855.079683},"shares_out":{"2021-12-31":16645000,"2022-03-31":26181500,"2022-06-30":32707000,"2022-09-30":35262500,"2024-12-31":47548250,"2025-03-31":47834250,"2025-06-30":48141750,"2025-09-30":48435500,"2025-12-31":48737250,"2026-03-31":48859750,"2026-06-30":49117500},"shares_dil":{"2022-03-31":26181500,"2022-06-30":32707000,"2022-09-30":35262500,"2024-12-31":47548250,"2025-03-31":47834250,"2025-06-30":48141750,"2025-09-30":48435500,"2025-12-31":48737250,"2026-03-31":48859750,"2026-06-30":49117500},"rev_ps":{"2022-03-31":10.565934,"2022-06-30":9.362369,"2022-09-30":9.604679,"2024-12-31":15.731893,"2025-03-31":16.958853,"2025-06-30":18.386369,"2025-09-30":19.908352,"2025-12-31":21.289445,"2026-03-31":22.489124,"2026-06-30":23.311488},"ebitda_ps":{"2022-03-31":-2.121345,"2022-06-30":-2.126823,"2022-09-30":-1.709323,"2024-12-31":1.544726,"2025-03-31":1.716762,"2025-06-30":2.03524,"2025-09-30":2.482518,"2025-12-31":3.076928,"2026-03-31":3.509944,"2026-06-30":3.519805},"ebit_ps":{"2022-03-31":-2.23211,"2022-06-30":-2.231816,"2022-09-30":-1.827948,"2024-12-31":1.316452,"2025-03-31":1.45816,"2025-06-30":1.753426,"2025-09-30":2.188436,"2025-12-31":2.781651,"2026-03-31":3.203107,"2026-06-30":3.198147},"eps":{"2022-03-31":-1.84,"2022-06-30":-2.21,"2022-09-30":-1.69,"2022-12-31":-1.5,"2023-03-31":-1.25,"2023-06-30":-0.79,"2023-09-30":-0.27,"2023-12-31":0.34,"2024-03-31":0.97,"2024-06-30":1.4,"2024-09-30":1.83,"2024-12-31":1.88,"2025-03-31":2.03,"2025-06-30":2.43,"2025-09-30":7.89,"2025-12-31":8.57,"2026-03-31":8.74,"2026-06-30":8.49},"cfo_ps":{"2022-06-30":1.168924,"2022-09-30":1.204679,"2024-12-31":6.0047,"2025-03-31":6.431166,"2025-06-30":6.977665,"2025-09-30":7.512857,"2025-12-31":7.957425,"2026-03-31":8.861343,"2026-06-30":8.765674},"fcf_ps":{"2022-06-30":1.022197,"2022-09-30":1.040397,"2024-12-31":5.749886,"2025-03-31":6.18007,"2025-06-30":6.818842,"2025-09-30":7.32023,"2025-12-31":7.586128,"2026-03-31":8.515066,"2026-06-30":8.305207},"cash_ps":{"2021-12-31":33.278582,"2022-03-31":22.051105,"2022-06-30":18.074418,"2022-09-30":17.014307,"2024-12-31":16.526181,"2025-03-31":18.480398,"2025-06-30":20.278262,"2025-09-30":20.88431,"2025-12-31":21.264823,"2026-03-31":23.302637,"2026-06-30":24.042083},"bvps":{"2021-12-31":30.82343,"2022-03-31":19.888624,"2022-06-30":16.150029,"2022-09-30":15.138632,"2024-12-31":17.341332,"2025-03-31":18.6859,"2025-06-30":20.294879,"2025-09-30":26.995468,"2025-12-31":27.638121,"2026-03-31":28.484878,"2026-06-30":28.70142},"tbvps":{"2021-12-31":30.549114,"2022-03-31":19.888624,"2022-06-30":16.150029,"2022-09-30":15.138632,"2024-12-31":16.701204,"2025-03-31":18.071068,"2025-06-30":19.662123,"2025-09-30":25.688514,"2025-12-31":26.332261,"2026-03-31":27.181924,"2026-06-30":27.420146},"buyback_ps":{"2022-06-30":0,"2022-09-30":0},"fcf_margin":{"2022-06-30":10.918146,"2022-09-30":10.832189,"2022-12-31":13.016144,"2023-03-31":14.28865,"2023-06-30":18.820314,"2023-09-30":23.446734,"2023-12-31":28.322435,"2024-03-31":34.922753,"2024-06-30":35.317397,"2024-09-30":34.850948,"2024-12-31":36.549228,"2025-03-31":36.441555,"2025-06-30":37.086399,"2025-09-30":36.769643,"2025-12-31":35.633281,"2026-03-31":37.863039,"2026-06-30":35.627099}},"masked":{"debt_equity":{"annual":{"2020-12-31":"negative equity"}},"net_debt_equity":{"annual":{"2020-12-31":"negative equity"}},"liab_equity":{"annual":{"2020-12-31":"negative equity"}},"tax_rate_pct":{"annual":{"2020-12-31":"a loss","2021-12-31":"a loss","2022-12-31":"a loss"},"ttm":{"2022-03-31":"a loss","2022-06-30":"a loss","2022-09-30":"a loss","2022-12-31":"a loss","2023-03-31":"a loss","2023-06-30":"a loss","2023-09-30":"a loss"}},"debt_ebit":{"annual":{"2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss"}},"net_debt_ebit":{"annual":{"2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss"}},"debt_ebitda":{"annual":{"2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA"}},"net_debt_ebitda":{"annual":{"2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA"}},"debt_capital":{"annual":{"2020-12-31":"negative capital"},"ttm":{"2021-06-30":"negative capital"}},"net_debt_capital":{"annual":{"2020-12-31":"negative capital"},"ttm":{"2021-06-30":"negative capital"}},"debt_capital_ev":{"annual":{"2020-12-31":"negative capital"},"ttm":{"2021-06-30":"negative capital"}},"roe":{"annual":{"2021-12-31":"negative equity"}},"pe":{"annual":{"2021-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share"}},"pe_avg":{"annual":{"2021-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share"}},"pe_high":{"annual":{"2021-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share"}},"pe_low":{"annual":{"2021-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share"}},"peg":{"annual":{"2021-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share"}},"ev_ebit":{"annual":{"2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss"}},"evb_avg":{"annual":{"2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss"}},"evb_high":{"annual":{"2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss"}},"evb_low":{"annual":{"2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss"}},"ev_ebitda":{"annual":{"2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA"}},"eve_avg":{"annual":{"2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA"}},"eve_high":{"annual":{"2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA"}},"eve_low":{"annual":{"2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA"}},"roic":{"annual":{"2021-12-31":"negative invested capital","2022-12-31":"negative invested capital","2023-12-31":"negative invested capital","2024-12-31":"negative invested capital"},"ttm":{"2022-06-30":"negative invested capital","2022-09-30":"negative invested capital","2022-12-31":"negative invested capital","2023-03-31":"negative invested capital","2023-06-30":"negative invested capital","2023-09-30":"negative invested capital","2023-12-31":"negative invested capital","2024-03-31":"negative invested capital","2024-06-30":"negative invested capital","2024-09-30":"negative invested capital","2024-12-31":"negative invested capital","2025-03-31":"negative invested capital","2025-06-30":"negative invested capital"}}}}