{"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":"HOOD","kind":"bank","as_of":"2026-07-30","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":-14.42899,"2023-12-31":-7.925579,"2024-12-31":19.23916,"2025-12-31":21.993809},"roa":{"2021-12-31":-23.970828,"2022-12-31":-4.769618,"2023-12-31":-2.641537,"2024-12-31":6.441305,"2025-12-31":5.854735},"pretax_margin":{"2019-12-31":-38.76548,"2020-12-31":1.356994,"2021-12-31":-202.999008,"2022-12-31":-75.62592,"2023-12-31":-28.579088,"2024-12-31":36.055574,"2025-12-31":47.127208},"net_margin":{"2019-12-31":-38.398677,"2020-12-31":0.730689,"2021-12-31":-203.109201,"2022-12-31":-75.699558,"2023-12-31":-29.008043,"2024-12-31":47.8143,"2025-12-31":42.097027},"common_margin":{"2019-12-31":-38.398677,"2020-12-31":0.313152,"2021-12-31":-203.140496,"2022-12-31":-75.699558,"2023-12-31":-29.008043,"2024-12-31":47.8143,"2025-12-31":42.097027},"tax_rate_pct":{"2019-12-31":null,"2020-12-31":46.153846,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":-32.612782,"2025-12-31":10.673624},"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},"equity_assets":{"2020-12-31":-0.500524,"2021-12-31":36.891223,"2022-12-31":29.806745,"2023-12-31":37.993645,"2024-12-31":30.442586,"2025-12-31":23.99507},"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":-0.857452,"2022-12-31":-0.9113,"2023-12-31":-0.722073,"2024-12-31":-0.543402,"2025-12-31":-0.465632},"net_debt_capital":{"2020-12-31":null,"2021-12-31":-85.745209,"2022-12-31":-91.12996,"2023-12-31":-72.207288,"2024-12-31":-54.340191,"2025-12-31":-46.563217},"cfo_liab":{"2020-12-31":0.21167,"2021-12-31":-0.070918,"2022-12-31":-0.052011,"2023-12-31":0.108071,"2024-12-31":-0.008619,"2025-12-31":0.05651},"cfo_capex":{"2019-12-31":173.685045,"2020-12-31":78.17725,"2021-12-31":-14.044016,"2022-12-31":-30.428571},"cash_assets":{"2020-12-31":12.764548,"2021-12-31":31.632457,"2022-12-31":27.162874,"2023-12-31":27.434181,"2024-12-31":16.542559,"2025-12-31":11.172877},"liab_equity":{"2020-12-31":null,"2021-12-31":1.710672,"2022-12-31":2.354945,"2023-12-31":1.632019,"2024-12-31":2.284872,"2025-12-31":3.167523},"interest_cover_cfo":{"2019-12-31":2030.122383,"2020-12-31":626.418,"2021-12-31":-72.731083,"2022-12-31":-70,"2023-12-31":99.416667,"2024-12-31":-8.8125,"2025-12-31":53.83871},"asset_turnover":{"2021-12-31":0.118019,"2022-12-31":0.063007,"2023-12-31":0.091062,"2024-12-31":0.134715,"2025-12-31":0.139077},"mcap":{"2021-12-31":8744689934.400002,"2022-12-31":7152048395.360001,"2023-12-31":11349526575.66,"2024-12-31":33763950239.039997,"2025-12-31":103914226782.59999},"ev_cash":{"2020-12-31":1402629000,"2021-12-31":6253477000,"2022-12-31":6339000000,"2023-12-31":4835000000,"2024-12-31":4332000000,"2025-12-31":4261000000},"ev_pref":{"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":{"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":11000000},"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":2491212934.400002,"2022-12-31":813048395.360001,"2023-12-31":6514526575.66,"2024-12-31":29431950239.039997,"2025-12-31":99664226782.59999},"capital":{"2020-12-31":-55000000,"2021-12-31":7293092000,"2022-12-31":6956000000,"2023-12-31":6696000000,"2024-12-31":7972000000,"2025-12-31":9151000000},"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":1.372569,"2022-12-31":0.59871,"2023-12-31":3.493044,"2024-12-31":9.973551,"2025-12-31":22.281294},"ev_cfo":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":5.516111,"2024-12-31":null,"2025-12-31":60.845071},"ev_fcf":{"2021-12-31":null,"2022-12-31":null},"mcap_dil":{"2021-12-31":8744689934.400002,"2022-12-31":7152048395.360001,"2023-12-31":11349526575.66,"2024-12-31":33763950239.039997,"2025-12-31":103914226782.59999},"ev_dil":{"2021-12-31":2491212934.400002,"2022-12-31":813048395.360001,"2023-12-31":6514526575.66,"2024-12-31":29431950239.039997,"2025-12-31":99664226782.59999},"ev_per_share":{"2021-12-31":5.059521,"2022-12-31":0.925359,"2023-12-31":7.312646,"2024-12-31":32.479448,"2025-12-31":108.47431},"sales_base":{"2019-12-31":277533000,"2020-12-31":958000000,"2021-12-31":1815000000,"2022-12-31":1358000000,"2023-12-31":1865000000,"2024-12-31":2951000000,"2025-12-31":4473000000},"cfo_base":{"2019-12-31":1260085000,"2020-12-31":1876254000,"2021-12-31":-884773000,"2022-12-31":-852000000,"2023-12-31":1181000000,"2024-12-31":-157000000,"2025-12-31":1638000000},"fcf_base":{"2019-12-31":1252830000,"2020-12-31":1852254000,"2021-12-31":-947773000,"2022-12-31":-880000000},"pe":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":23.884615,"2025-12-31":55.170732},"pe_avg":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":14.001374,"2025-12-31":42.584449},"pe_high":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":27.692308,"2025-12-31":74.370732},"pe_low":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":6.769231,"2025-12-31":16.668293},"pb":{"2021-12-31":1.199037,"2022-12-31":1.028184,"2023-12-31":1.694971,"2024-12-31":4.235317,"2025-12-31":11.355505},"pb_avg":{"2021-12-31":2.430334,"2022-12-31":1.329488,"2023-12-31":1.33194,"2024-12-31":2.482781,"2025-12-31":8.764936},"pb_high":{"2021-12-31":3.71391,"2022-12-31":2.007106,"2023-12-31":1.764154,"2024-12-31":4.910513,"2025-12-31":15.307341},"pb_low":{"2021-12-31":1.199037,"2022-12-31":0.908187,"2023-12-31":1.055033,"2024-12-31":1.200348,"2025-12-31":3.430748},"ptb":{"2021-12-31":1.221651,"2022-12-31":1.046999,"2023-12-31":1.753364,"2024-12-31":4.35383,"2025-12-31":12.08586},"ptb_avg":{"2021-12-31":2.47617,"2022-12-31":1.353816,"2023-12-31":1.377827,"2024-12-31":2.552254,"2025-12-31":9.328673},"ptb_high":{"2021-12-31":3.783954,"2022-12-31":2.043834,"2023-12-31":1.82493,"2024-12-31":5.047919,"2025-12-31":16.291868},"ptb_low":{"2021-12-31":1.221651,"2022-12-31":0.924806,"2023-12-31":1.09138,"2024-12-31":1.233936,"2025-12-31":3.651404},"ps":{"2021-12-31":4.818011,"2022-12-31":5.266604,"2023-12-31":6.085537,"2024-12-31":11.441528,"2025-12-31":23.231439},"ps_avg":{"2021-12-31":9.765649,"2022-12-31":6.809955,"2023-12-31":4.78213,"2024-12-31":6.707126,"2025-12-31":17.931573},"ps_high":{"2021-12-31":14.923355,"2022-12-31":10.280877,"2023-12-31":6.333926,"2024-12-31":13.26554,"2025-12-31":31.316226},"ps_low":{"2021-12-31":4.818011,"2022-12-31":4.651951,"2023-12-31":3.787936,"2024-12-31":3.242688,"2025-12-31":7.018729},"pcf":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":9.610099,"2024-12-31":null,"2025-12-31":63.439699},"pcf_avg":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":7.551798,"2024-12-31":null,"2025-12-31":48.966989},"pcf_high":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":10.002348,"2024-12-31":null,"2025-12-31":85.517387},"pcf_low":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":5.981796,"2024-12-31":null,"2025-12-31":19.16653},"pfcf":{"2021-12-31":null,"2022-12-31":null},"pfcf_avg":{"2021-12-31":null,"2022-12-31":null},"pfcf_high":{"2021-12-31":null,"2022-12-31":null},"pfcf_low":{"2021-12-31":null,"2022-12-31":null},"evs_avg":{"2021-12-31":6.320207,"2022-12-31":2.142061,"2023-12-31":2.189637,"2024-12-31":5.239149,"2025-12-31":16.981428},"evs_high":{"2021-12-31":11.477913,"2022-12-31":5.612983,"2023-12-31":3.741433,"2024-12-31":11.797563,"2025-12-31":30.366081},"evs_low":{"2021-12-31":1.372569,"2022-12-31":-0.015943,"2023-12-31":1.195443,"2024-12-31":1.774711,"2025-12-31":6.068584},"earnings_yield":{"2021-12-31":-42.173423,"2022-12-31":-14.373464,"2023-12-31":-4.788069,"2024-12-31":4.186795,"2025-12-31":1.812555},"fcf_yield":{"2021-12-31":-10.838269,"2022-12-31":-12.304167},"peg":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":-0.067141,"2025-12-31":1.756456},"price":{"2021-12-31":17.76,"2022-12-31":8.14,"2023-12-31":12.74,"2024-12-31":37.26,"2025-12-31":113.1},"price_avg":{"2021-12-31":35.997826,"2022-12-31":10.525385,"2023-12-31":10.011333,"2024-12-31":21.842143,"2025-12-31":87.29812},"price_high":{"2021-12-31":55.01,"2022-12-31":15.89,"2023-12-31":13.26,"2024-12-31":43.2,"2025-12-31":152.46},"price_low":{"2021-12-31":17.76,"2022-12-31":7.19,"2023-12-31":7.93,"2024-12-31":10.56,"2025-12-31":34.17},"ev_avg":{"2021-12-31":11471175446.108696,"2022-12-31":2908918937.224617,"2023-12-31":4083672976.802,"2024-12-31":15460727443.439999,"2025-12-31":75957927845.92952},"shares_out":{"2019-12-31":221664610,"2020-12-31":229031546,"2021-12-31":492381190,"2022-12-31":878630024,"2023-12-31":890857659,"2024-12-31":906171504,"2025-12-31":918781846},"shares_dil":{"2019-12-31":221664610,"2020-12-31":244997388,"2021-12-31":492381190,"2022-12-31":878630024,"2023-12-31":890857659,"2024-12-31":906171504,"2025-12-31":918781846},"shares_basic":{"2019-12-31":221664610,"2020-12-31":225748355,"2021-12-31":492381190,"2022-12-31":878630024,"2023-12-31":890857659,"2024-12-31":881113156,"2025-12-31":888504958},"rev_ps":{"2019-12-31":1.25204,"2020-12-31":3.910246,"2021-12-31":3.686168,"2022-12-31":1.545588,"2023-12-31":2.093488,"2024-12-31":3.256558,"2025-12-31":4.868403},"eps_basic":{"2019-12-31":-0.48,"2020-12-31":0.01,"2021-12-31":-7.49,"2022-12-31":-1.17,"2023-12-31":-0.61,"2024-12-31":1.6,"2025-12-31":2.12},"eps":{"2019-12-31":-0.48,"2020-12-31":0.01,"2021-12-31":-7.49,"2022-12-31":-1.17,"2023-12-31":-0.61,"2024-12-31":1.56,"2025-12-31":2.05},"cfo_ps":{"2019-12-31":5.684647,"2020-12-31":7.658261,"2021-12-31":-1.796927,"2022-12-31":-0.969691,"2023-12-31":1.325689,"2024-12-31":-0.173256,"2025-12-31":1.782795},"fcf_ps":{"2019-12-31":5.651917,"2020-12-31":7.560301,"2021-12-31":-1.924877,"2022-12-31":-1.001559},"cash_ps":{"2020-12-31":6.124174,"2021-12-31":12.700479,"2022-12-31":7.214641,"2023-12-31":5.427354,"2024-12-31":4.780552,"2025-12-31":4.637662},"bvps":{"2020-12-31":-0.240142,"2021-12-31":14.811882,"2022-12-31":7.91687,"2023-12-31":7.516352,"2024-12-31":8.797452,"2025-12-31":9.959927},"tbvps":{"2020-12-31":-0.240949,"2021-12-31":14.537704,"2022-12-31":7.774603,"2023-12-31":7.266032,"2024-12-31":8.557983,"2025-12-31":9.358043},"buyback_ps":{"2021-12-31":0,"2022-12-31":0,"2023-12-31":0.682488,"2024-12-31":0.283611,"2025-12-31":0.710724},"fcf_margin":{"2019-12-31":451.416588,"2020-12-31":193.345929,"2021-12-31":-52.218898,"2022-12-31":-64.801178}},"ttm":{"roe":{"2022-06-30":-96.458115,"2022-09-30":-17.923669,"2022-12-31":-14.42899,"2023-03-31":-16.181138,"2023-06-30":-11.644607,"2023-09-30":-10.89592,"2023-12-31":-7.925579,"2024-03-31":1.823272,"2024-06-30":4.053393,"2024-09-30":7.618633,"2024-12-31":19.23916,"2025-03-31":21.43146,"2025-06-30":23.535606,"2025-09-30":27.816165,"2025-12-31":21.993809,"2026-03-31":21.506717,"2026-06-30":23.528076},"roa":{"2022-06-30":-11.383497,"2022-09-30":-5.852084,"2022-12-31":-4.769618,"2023-03-31":-4.916733,"2023-06-30":-3.108555,"2023-09-30":-2.894794,"2023-12-31":-1.943631,"2024-03-31":0.343833,"2024-06-30":0.8285,"2024-09-30":1.509423,"2024-12-31":4.822365,"2025-03-31":4.320359,"2025-06-30":4.664145,"2025-09-30":5.180821,"2025-12-31":5.854735,"2026-03-31":5.197901,"2026-06-30":4.510525},"pretax_margin":{"2022-03-31":-165.98191,"2022-06-30":-183.823941,"2022-09-30":-95.413199,"2022-12-31":-75.62592,"2023-03-31":-76.333333,"2023-06-30":-49.70024,"2023-09-30":-41.149944,"2023-12-31":-28.579088,"2024-03-31":6.75808,"2024-06-30":13.717605,"2024-09-30":22.217608,"2024-12-31":36.055574,"2025-03-31":39.04908,"2025-06-30":42.724979,"2025-09-30":47.692674,"2025-12-31":47.127208,"2026-03-31":46.564058,"2026-06-30":48.965937},"net_margin":{"2022-03-31":-165.416583,"2022-06-30":-180.428773,"2022-09-30":-95.829232,"2022-12-31":-75.699558,"2023-03-31":-76.466667,"2023-06-30":-49.580336,"2023-09-30":-41.544532,"2023-12-31":-29.008043,"2024-03-31":6.219393,"2024-06-30":12.957998,"2024-09-30":21.802326,"2024-12-31":47.8143,"2025-03-31":48.773006,"2025-06-30":50.126156,"2025-09-30":52.188392,"2025-12-31":42.097027,"2026-03-31":41.122914,"2026-06-30":42.011354},"common_margin":{"2022-03-31":-165.452261,"2022-06-30":-180.446097,"2022-09-30":-95.824012,"2022-12-31":-75.699558,"2023-03-31":-76.466667,"2023-06-30":-49.580336,"2023-09-30":-41.544532,"2023-12-31":-29.008043,"2024-03-31":6.219393,"2024-06-30":12.957998,"2024-09-30":21.802326,"2024-12-31":47.8143,"2025-03-31":48.773006,"2025-06-30":50.126156,"2025-09-30":52.188392,"2025-12-31":42.097027,"2026-03-31":41.122914,"2026-06-30":42.011354},"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":null,"2024-03-31":7.971014,"2024-06-30":5.537459,"2024-09-30":1.869159,"2024-12-31":-32.612782,"2025-03-31":-24.901807,"2025-06-30":-17.322835,"2025-09-30":-9.426434,"2025-12-31":10.673624,"2026-03-31":11.871508,"2026-06-30":13.871636},"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},"equity_assets":{"2021-06-30":-10.972469,"2021-09-30":38.227682,"2021-12-31":36.891223,"2022-03-31":37.786138,"2022-06-30":28.584813,"2022-09-30":28.267144,"2022-12-31":29.806745,"2023-03-31":25.359007,"2023-06-30":25.076762,"2023-09-30":24.979102,"2023-12-31":20.710132,"2024-03-31":14.938813,"2024-06-30":17.225366,"2024-09-30":16.667823,"2024-12-31":30.442586,"2025-03-31":28.902133,"2025-06-30":22.851319,"2025-09-30":20.667278,"2025-12-31":23.99507,"2026-03-31":21.304482,"2026-06-30":16.871795},"debt_equity":{"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_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":null,"2021-09-30":-0.835078,"2021-12-31":-0.857452,"2022-03-31":-0.868181,"2022-06-30":-0.849651,"2022-09-30":-0.889704,"2022-12-31":-0.9113,"2023-03-31":-0.774766,"2023-06-30":-0.811048,"2023-09-30":-0.743687,"2023-12-31":-0.722073,"2024-03-31":-0.685113,"2024-06-30":-0.635215,"2024-09-30":-0.639706,"2024-12-31":-0.543402,"2025-03-31":-0.555262,"2025-06-30":-0.51561,"2025-09-30":-0.505545,"2025-12-31":-0.465632,"2026-03-31":-0.517341,"2026-06-30":-0.561996},"net_debt_capital":{"2021-06-30":null,"2021-09-30":-83.507841,"2021-12-31":-85.745209,"2022-03-31":-86.818118,"2022-06-30":-84.965085,"2022-09-30":-88.970377,"2022-12-31":-91.12996,"2023-03-31":-77.476582,"2023-06-30":-81.104773,"2023-09-30":-74.368725,"2023-12-31":-72.207288,"2024-03-31":-68.511256,"2024-06-30":-63.521483,"2024-09-30":-63.970588,"2024-12-31":-54.340191,"2025-03-31":-55.526217,"2025-06-30":-51.560951,"2025-09-30":-50.554453,"2025-12-31":-46.563217,"2026-03-31":-51.734104,"2026-06-30":-56.19956},"cfo_liab":{"2022-06-30":-0.120352,"2022-09-30":-0.074156,"2022-12-31":-0.052011,"2023-03-31":-0.022229,"2023-06-30":0.05458,"2023-09-30":0.020361,"2023-12-31":0.046068,"2024-03-31":-0.006887,"2024-06-30":-0.017122,"2024-09-30":0.061132,"2024-12-31":-0.008619,"2025-03-31":0.056635,"2025-06-30":0.167437,"2025-09-30":0.035731,"2025-12-31":0.05651,"2026-03-31":0.084782,"2026-06-30":0.005212},"cfo_capex":{"2022-06-30":-35.058556,"2022-09-30":-31.102365,"2022-12-31":-30.428571,"2023-03-31":-30.733333,"2023-06-30":130.222222,"2023-09-30":100.5},"cash_assets":{"2021-06-30":28.071587,"2021-09-30":31.923112,"2021-12-31":31.632457,"2022-03-31":32.805214,"2022-06-30":24.287111,"2022-09-30":25.149384,"2022-12-31":27.162874,"2023-03-31":19.647292,"2023-06-30":20.338451,"2023-09-30":18.57664,"2023-12-31":14.954225,"2024-03-31":10.234768,"2024-06-30":10.941808,"2024-09-30":10.662504,"2024-12-31":16.542559,"2025-03-31":16.048261,"2025-06-30":11.782358,"2025-09-30":10.448229,"2025-12-31":11.172877,"2026-03-31":11.021683,"2026-06-30":9.481874},"liab_equity":{"2021-06-30":null,"2021-09-30":1.615905,"2021-12-31":1.710672,"2022-03-31":1.646473,"2022-06-30":2.498361,"2022-09-30":2.537676,"2022-12-31":2.354945,"2023-03-31":2.943372,"2023-06-30":2.987756,"2023-09-30":3.003347,"2023-12-31":3.828554,"2024-03-31":5.693972,"2024-06-30":4.805392,"2024-09-30":4.999584,"2024-12-31":2.284872,"2025-03-31":2.459952,"2025-06-30":3.376115,"2025-09-30":3.838567,"2025-12-31":3.167523,"2026-03-31":3.693848,"2026-06-30":4.927052},"interest_cover_cfo":{"2022-06-30":-139.6596,"2022-09-30":-108.052667,"2022-12-31":-70,"2023-03-31":-37.416667,"2023-06-30":98.666667,"2023-09-30":29.714286,"2023-12-31":99.416667,"2024-03-31":-15.875,"2024-06-30":-40.857143,"2024-09-30":138.6875,"2024-12-31":-8.8125,"2025-03-31":62.555556,"2025-06-30":229.15,"2025-09-30":49.958333,"2025-12-31":53.83871,"2026-03-31":83,"2026-06-30":6.568182},"asset_turnover":{"2022-06-30":0.063091,"2022-09-30":0.061068,"2022-12-31":0.063007,"2023-03-31":0.064299,"2023-06-30":0.062697,"2023-09-30":0.069679,"2023-12-31":0.067003,"2024-03-31":0.055284,"2024-06-30":0.063937,"2024-09-30":0.069232,"2024-12-31":0.100856,"2025-03-31":0.088581,"2025-06-30":0.093048,"2025-09-30":0.099272,"2025-12-31":0.139077,"2026-03-31":0.126399,"2026-06-30":0.107364},"mcap":{"2022-03-31":6909102497.587501,"2022-06-30":5746383694,"2022-09-30":7871385090.849999,"2022-12-31":7151475705.660001,"2023-03-31":8601589427.782501,"2023-06-30":8956527674.245,"2023-09-30":8835236378.865,"2023-12-31":11479252444.205,"2024-03-31":18132174763.9725,"2024-06-30":20360855889.24,"2024-09-30":21058515356.280003,"2024-12-31":33660518872.995,"2025-03-31":37739400488.485,"2025-06-30":85008592271.8725,"2025-09-30":130439762452.735,"2025-12-31":103317652133.47499,"2026-03-31":63406478052.225,"2026-06-30":91823836729.05},"ev_cash":{"2021-06-30":5077752000,"2021-09-30":6166705000,"2021-12-31":6253477000,"2022-03-31":6191000000,"2022-06-30":5962000000,"2022-09-30":6187000000,"2022-12-31":6339000000,"2023-03-31":5459000000,"2023-06-30":5829000000,"2023-09-30":4889000000,"2023-12-31":4835000000,"2024-03-31":4717000000,"2024-06-30":4524000000,"2024-09-30":4611000000,"2024-12-31":4332000000,"2025-03-31":4416000000,"2025-06-30":4162000000,"2025-09-30":4331000000,"2025-12-31":4261000000,"2026-03-31":5012000000,"2026-06-30":5362000000},"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":11000000,"2026-03-31":369000000,"2026-06-30":61000000},"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":{"2022-03-31":718102497.587501,"2022-06-30":-215616306,"2022-09-30":1684385090.849999,"2022-12-31":812475705.660001,"2023-03-31":3142589427.782501,"2023-06-30":3127527674.245001,"2023-09-30":3946236378.865,"2023-12-31":6644252444.205,"2024-03-31":13415174763.9725,"2024-06-30":15836855889.240002,"2024-09-30":16447515356.280003,"2024-12-31":29328518872.995,"2025-03-31":33323400488.485,"2025-06-30":80846592271.8725,"2025-09-30":126108762452.735,"2025-12-31":99067652133.47499,"2026-03-31":58763478052.225,"2026-06-30":86522836729.05},"capital":{"2021-06-30":-1984764000,"2021-09-30":7384582000,"2021-12-31":7293092000,"2022-03-31":7131000000,"2022-06-30":7017000000,"2022-09-30":6954000000,"2022-12-31":6956000000,"2023-03-31":7046000000,"2023-06-30":7187000000,"2023-09-30":6574000000,"2023-12-31":6696000000,"2024-03-31":6885000000,"2024-06-30":7122000000,"2024-09-30":7208000000,"2024-12-31":7972000000,"2025-03-31":7953000000,"2025-06-30":8072000000,"2025-09-30":8567000000,"2025-12-31":9151000000,"2026-03-31":9688000000,"2026-06-30":9541000000},"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":{"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_sales":{"2022-03-31":0.451069,"2022-06-30":-0.16031,"2022-09-30":1.256066,"2022-12-31":0.598288,"2023-03-31":2.09506,"2023-06-30":1.875017,"2023-09-30":2.224485,"2023-12-31":3.562602,"2024-03-31":6.569625,"2024-06-30":7.076343,"2024-09-30":6.830364,"2024-12-31":9.938502,"2025-03-31":10.221902,"2025-06-30":22.665151,"2025-09-30":29.997327,"2025-12-31":22.147921,"2026-03-31":12.738669,"2026-06-30":17.543154},"ev_cfo":{"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":2.668539,"2023-09-30":9.816508,"2023-12-31":5.625955,"2024-03-31":null,"2024-06-30":null,"2024-09-30":7.465962,"2024-12-31":null,"2025-03-31":30.075271,"2025-06-30":17.717859,"2025-09-30":107.326606,"2025-12-31":60.480862,"2026-03-31":19.368318,"2026-06-30":353.154436},"ev_fcf":{"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":2.68919,"2023-09-30":9.915167},"mcap_dil":{"2022-03-31":6909102497.587501,"2022-06-30":5746383694,"2022-09-30":7871385090.849999,"2022-12-31":7151475705.660001,"2023-03-31":8601589427.782501,"2023-06-30":8956527674.245,"2023-09-30":8835236378.865,"2023-12-31":11479252444.205,"2024-03-31":18132174763.9725,"2024-06-30":20360855889.24,"2024-09-30":21058515356.280003,"2024-12-31":33660518872.995,"2025-03-31":37739400488.485,"2025-06-30":85008592271.8725,"2025-09-30":130439762452.735,"2025-12-31":103317652133.47499,"2026-03-31":63406478052.225,"2026-06-30":91823836729.05},"ev_dil":{"2022-03-31":718102497.587501,"2022-06-30":-215616306,"2022-09-30":1684385090.849999,"2022-12-31":812475705.660001,"2023-03-31":3142589427.782501,"2023-06-30":3127527674.245001,"2023-09-30":3946236378.865,"2023-12-31":6644252444.205,"2024-03-31":13415174763.9725,"2024-06-30":15836855889.240002,"2024-09-30":16447515356.280003,"2024-12-31":29328518872.995,"2025-03-31":33323400488.485,"2025-06-30":80846592271.8725,"2025-09-30":126108762452.735,"2025-12-31":99067652133.47499,"2026-03-31":58763478052.225,"2026-06-30":86522836729.05},"ev_per_share":{"2022-03-31":1.287763,"2022-06-30":-0.300177,"2022-09-30":2.161283,"2022-12-31":0.924781,"2023-03-31":3.547547,"2023-06-30":3.484914,"2023-09-30":4.381612,"2023-12-31":7.37398,"2024-03-31":14.893275,"2024-06-30":17.664041,"2024-09-30":18.291926,"2024-12-31":32.464758,"2025-03-31":36.749919,"2025-06-30":89.045898,"2025-09-30":138.425985,"2025-12-31":108.4476,"2026-03-31":64.225441,"2026-06-30":94.490825},"sales_base":{"2022-03-31":1592000000,"2022-06-30":1345000000,"2022-09-30":1341000000,"2022-12-31":1358000000,"2023-03-31":1500000000,"2023-06-30":1668000000,"2023-09-30":1774000000,"2023-12-31":1865000000,"2024-03-31":2042000000,"2024-06-30":2238000000,"2024-09-30":2408000000,"2024-12-31":2951000000,"2025-03-31":3260000000,"2025-06-30":3567000000,"2025-09-30":4204000000,"2025-12-31":4473000000,"2026-03-31":4613000000,"2026-06-30":4932000000},"cfo_base":{"2022-06-30":-2109894000,"2022-09-30":-1308632000,"2022-12-31":-852000000,"2023-03-31":-461000000,"2023-06-30":1172000000,"2023-09-30":402000000,"2023-12-31":1181000000,"2024-03-31":-270000000,"2024-06-30":-586000000,"2024-09-30":2203000000,"2024-12-31":-157000000,"2025-03-31":1108000000,"2025-06-30":4563000000,"2025-09-30":1175000000,"2025-12-31":1638000000,"2026-03-31":3034000000,"2026-06-30":245000000},"fcf_base":{"2022-06-30":-2170076000,"2022-09-30":-1350707000,"2022-12-31":-880000000,"2023-03-31":-476000000,"2023-06-30":1163000000,"2023-09-30":398000000},"pe":{"2022-03-31":null,"2022-06-30":57.142857,"2022-09-30":5.05,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":134.2,"2024-06-30":68.818182,"2024-09-30":39.694915,"2024-12-31":23.732484,"2025-03-31":23.647727,"2025-06-30":47.527919,"2025-09-30":59.410788,"2025-12-31":54.902913,"2026-03-31":33.478261,"2026-06-30":44.176211},"pe_avg":{"2022-03-31":null,"2022-06-30":165.785714,"2022-09-30":7.976415,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":78.82029,"2024-06-30":44.220019,"2024-09-30":28.004539,"2024-12-31":13.912193,"2025-03-31":16.981144,"2025-06-30":20.177766,"2025-09-30":25.838539,"2025-12-31":42.377728,"2026-03-31":46.820717,"2026-06-30":45.365744},"pe_high":{"2022-03-31":null,"2022-06-30":392.928571,"2022-09-30":20.95,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":134.2,"2024-06-30":71.818182,"2024-09-30":41.745763,"2024-12-31":27.515924,"2025-03-31":37.090909,"2025-06-30":47.527919,"2025-09-30":59.410788,"2025-12-31":74.009709,"2026-03-31":73.652174,"2026-06-30":67.162996},"pe_low":{"2022-03-31":null,"2022-06-30":51.357143,"2022-09-30":3.595,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":52.866667,"2024-06-30":24.030303,"2024-09-30":13.440678,"2024-12-31":6.726115,"2025-03-31":9.221591,"2025-06-30":8.335025,"2025-09-30":9.26556,"2025-12-31":16.587379,"2026-03-31":16.507246,"2026-06-30":28.704846},"pb":{"2022-03-31":0.968883,"2022-06-30":0.818923,"2022-09-30":1.131922,"2022-12-31":1.028102,"2023-03-31":1.220776,"2023-06-30":1.246212,"2023-09-30":1.343967,"2023-12-31":1.714345,"2024-03-31":2.633577,"2024-06-30":2.858868,"2024-09-30":2.921548,"2024-12-31":4.222343,"2025-03-31":4.745304,"2025-06-30":10.531292,"2025-09-30":15.225839,"2025-12-31":11.290313,"2026-03-31":6.544847,"2026-06-30":9.624131},"pb_avg":{"2022-03-31":2.199508,"2022-06-30":2.375901,"2022-09-30":1.787857,"2022-12-31":1.329382,"2023-03-31":1.222721,"2023-06-30":1.195581,"2023-09-30":1.363147,"2023-12-31":1.347165,"2024-03-31":1.54679,"2024-06-30":1.837003,"2024-09-30":2.061135,"2024-12-31":2.475175,"2025-03-31":3.407545,"2025-06-30":4.471013,"2025-09-30":6.621919,"2025-12-31":8.714616,"2026-03-31":9.153236,"2026-06-30":9.88328},"pb_high":{"2022-03-31":4.301714,"2022-06-30":5.63112,"2022-09-30":4.695795,"2022-12-31":2.006946,"2023-03-31":1.697269,"2023-06-30":1.533416,"2023-09-30":1.748116,"2023-12-31":1.784318,"2024-03-31":2.633577,"2024-06-30":2.983495,"2024-09-30":3.07249,"2024-12-31":4.89547,"2025-03-31":7.442898,"2025-06-30":10.531292,"2025-09-30":15.225839,"2025-12-31":15.219461,"2026-03-31":14.398663,"2026-06-30":14.631981},"pb_low":{"2022-03-31":0.857058,"2022-06-30":0.736007,"2022-09-30":0.805794,"2022-12-31":0.908114,"2023-03-31":0.903953,"2023-06-30":0.992724,"2023-09-30":1.089147,"2023-12-31":1.067092,"2024-03-31":1.03747,"2024-06-30":0.998275,"2024-09-30":0.989235,"2024-12-31":1.19667,"2025-03-31":1.850463,"2025-06-30":1.846885,"2025-09-30":2.374584,"2025-12-31":3.411052,"2026-03-31":3.227091,"2026-06-30":6.253574},"ptb":{"2022-03-31":0.987156,"2022-06-30":0.834381,"2022-09-30":1.152979,"2022-12-31":1.046915,"2023-03-31":1.242466,"2023-06-30":1.267553,"2023-09-30":1.389844,"2023-12-31":1.773405,"2024-03-31":2.720915,"2024-06-30":2.951704,"2024-09-30":3.012663,"2024-12-31":4.340492,"2025-03-31":4.997272,"2025-06-30":11.337502,"2025-09-30":16.286648,"2025-12-31":12.016475,"2026-03-31":6.980017,"2026-06-30":10.459487},"ptb_avg":{"2022-03-31":2.24099,"2022-06-30":2.420749,"2022-09-30":1.821116,"2022-12-31":1.353708,"2023-03-31":1.244445,"2023-06-30":1.216054,"2023-09-30":1.409678,"2023-12-31":1.393575,"2024-03-31":1.598087,"2024-06-30":1.896656,"2024-09-30":2.125417,"2024-12-31":2.544435,"2025-03-31":3.58848,"2025-06-30":4.813286,"2025-09-30":7.083279,"2025-12-31":9.275117,"2026-03-31":9.76184,"2026-06-30":10.74113},"ptb_high":{"2022-03-31":4.382844,"2022-06-30":5.737414,"2022-09-30":4.783149,"2022-12-31":2.04367,"2023-03-31":1.727424,"2023-06-30":1.559674,"2023-09-30":1.807789,"2023-12-31":1.845789,"2024-03-31":2.720915,"2024-06-30":3.080378,"2024-09-30":3.168313,"2024-12-31":5.032455,"2025-03-31":7.838105,"2025-06-30":11.337502,"2025-09-30":16.286648,"2025-12-31":16.198336,"2026-03-31":15.356038,"2026-06-30":15.902008},"ptb_low":{"2022-03-31":0.873222,"2022-06-30":0.7499,"2022-09-30":0.820784,"2022-12-31":0.924732,"2023-03-31":0.920013,"2023-06-30":1.009724,"2023-09-30":1.126326,"2023-12-31":1.103854,"2024-03-31":1.071875,"2024-06-30":1.030692,"2024-09-30":1.020086,"2024-12-31":1.230156,"2025-03-31":1.94872,"2025-06-30":1.988271,"2025-09-30":2.540025,"2025-12-31":3.630442,"2026-03-31":3.441662,"2026-06-30":6.796372},"ps":{"2022-03-31":4.339889,"2022-06-30":4.272404,"2022-09-30":5.869788,"2022-12-31":5.266182,"2023-03-31":5.734393,"2023-06-30":5.369621,"2023-09-30":4.980404,"2023-12-31":6.155095,"2024-03-31":8.879615,"2024-06-30":9.097791,"2024-09-30":8.745231,"2024-12-31":11.406479,"2025-03-31":11.576503,"2025-06-30":23.831957,"2025-09-30":31.027536,"2025-12-31":23.098067,"2026-03-31":13.745172,"2026-06-30":18.617972},"ps_avg":{"2022-03-31":9.852192,"2022-06-30":12.395313,"2022-09-30":9.27126,"2022-12-31":6.80941,"2023-03-31":5.74353,"2023-06-30":5.151462,"2023-09-30":5.05148,"2023-12-31":4.83679,"2024-03-31":5.215305,"2024-06-30":5.845904,"2024-09-30":6.169711,"2024-12-31":6.686579,"2025-03-31":8.312945,"2025-06-30":10.117752,"2025-09-30":13.494287,"2025-12-31":17.828628,"2026-03-31":19.223185,"2026-06-30":19.119298},"ps_high":{"2022-03-31":19.268545,"2022-06-30":29.37812,"2022-09-30":24.350901,"2022-12-31":10.280054,"2023-03-31":7.972637,"2023-06-30":6.607109,"2023-09-30":6.478079,"2023-12-31":6.406324,"2024-03-31":8.879615,"2024-06-30":9.494392,"2024-09-30":9.197055,"2024-12-31":13.224903,"2025-03-31":18.157475,"2025-06-30":23.831957,"2025-09-30":31.027536,"2025-12-31":31.136439,"2026-03-31":30.239378,"2026-06-30":28.305704},"ps_low":{"2022-03-31":3.838997,"2022-06-30":3.839823,"2022-09-30":4.178591,"2022-12-31":4.651579,"2023-03-31":4.246167,"2023-06-30":4.277403,"2023-09-30":4.036107,"2023-12-31":3.831233,"2024-03-31":3.49803,"2024-06-30":3.176816,"2024-09-30":2.961131,"2024-12-31":3.232754,"2025-03-31":4.514336,"2025-06-30":4.179438,"2025-09-30":4.838978,"2025-12-31":6.978434,"2026-03-31":6.777381,"2026-06-30":12.097597},"pcf":{"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":7.642088,"2023-09-30":21.9782,"2023-12-31":9.719943,"2024-03-31":null,"2024-06-30":null,"2024-09-30":9.559017,"2024-12-31":null,"2025-03-31":34.060831,"2025-06-30":18.629979,"2025-09-30":111.012564,"2025-12-31":63.07549,"2026-03-31":20.898641,"2026-06-30":374.79117},"pcf_avg":{"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":7.331602,"2023-09-30":22.291854,"2023-12-31":7.638115,"2024-03-31":null,"2024-06-30":null,"2024-09-30":6.743833,"2024-12-31":null,"2025-03-31":24.458666,"2025-06-30":7.909275,"2025-09-30":48.280836,"2025-12-31":48.685868,"2026-03-31":29.227605,"2026-06-30":384.88317},"pcf_high":{"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":9.403291,"2023-09-30":28.587343,"2023-12-31":10.116675,"2024-03-31":null,"2024-06-30":null,"2024-09-30":10.052886,"2024-12-31":null,"2025-03-31":53.423619,"2025-06-30":18.629979,"2025-09-30":111.012564,"2025-12-31":85.026429,"2026-03-31":45.977011,"2026-06-30":569.811147},"pcf_low":{"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":6.087636,"2023-09-30":17.811079,"2023-12-31":6.050168,"2024-03-31":null,"2024-06-30":null,"2024-09-30":3.236678,"2024-12-31":null,"2025-03-31":13.282251,"2025-06-30":3.267161,"2025-09-30":17.313246,"2025-12-31":19.056494,"2026-03-31":10.304568,"2026-06-30":243.532037},"pfcf":{"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":7.701228,"2023-09-30":22.199086},"pfcf_avg":{"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":7.388339,"2023-09-30":22.515893},"pfcf_high":{"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":9.47606,"2023-09-30":28.874653},"pfcf_low":{"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":6.134745,"2023-09-30":17.990085},"evs_avg":{"2022-03-31":5.963373,"2022-06-30":7.962599,"2022-09-30":4.657539,"2022-12-31":2.141516,"2023-03-31":2.104197,"2023-06-30":1.656857,"2023-09-30":2.295561,"2023-12-31":2.244297,"2024-03-31":2.905314,"2024-06-30":3.824456,"2024-09-30":4.254844,"2024-12-31":5.218602,"2025-03-31":6.958344,"2025-06-30":8.950945,"2025-09-30":12.464077,"2025-12-31":16.878482,"2026-03-31":18.216682,"2026-06-30":18.04448},"evs_high":{"2022-03-31":15.379725,"2022-06-30":24.945406,"2022-09-30":19.73718,"2022-12-31":5.61216,"2023-03-31":4.333304,"2023-06-30":3.112504,"2023-09-30":3.72216,"2023-12-31":3.81383,"2024-03-31":6.569625,"2024-06-30":7.472944,"2024-09-30":7.282188,"2024-12-31":11.756926,"2025-03-31":16.802874,"2025-06-30":22.665151,"2025-09-30":29.997327,"2025-12-31":30.186294,"2026-03-31":29.232875,"2026-06-30":27.230886},"evs_low":{"2022-03-31":-0.049822,"2022-06-30":-0.59289,"2022-09-30":-0.43513,"2022-12-31":-0.016315,"2023-03-31":0.606834,"2023-06-30":0.782799,"2023-09-30":1.280188,"2023-12-31":1.238739,"2024-03-31":1.18804,"2024-06-30":1.155368,"2024-09-30":1.046264,"2024-12-31":1.764777,"2025-03-31":3.159734,"2025-06-30":3.012631,"2025-09-30":3.808769,"2025-12-31":6.028289,"2026-03-31":5.770878,"2026-06-30":11.02278},"earnings_yield":{"2022-03-31":-13.559322,"2022-06-30":1.75,"2022-09-30":19.80198,"2022-12-31":-14.496314,"2023-03-31":-13.38826,"2023-06-30":-9.318637,"2023-09-30":-8.358818,"2023-12-31":-4.709576,"2024-03-31":0.745156,"2024-06-30":1.453104,"2024-09-30":2.519214,"2024-12-31":4.213634,"2025-03-31":4.228736,"2025-06-30":2.104026,"2025-09-30":1.683196,"2025-12-31":1.821397,"2026-03-31":2.987013,"2026-06-30":2.263662},"fcf_yield":{"2022-06-30":-37.764203,"2022-09-30":-17.159712,"2022-12-31":-12.305153,"2023-03-31":-5.533861,"2023-06-30":12.984943,"2023-09-30":4.50469},"peg":{"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":-1.203172,"2024-06-30":-0.507944,"2024-09-30":-0.23085,"2024-12-31":-0.06562,"2025-03-31":0.022032,"2025-06-30":0.095635,"2025-09-30":0.192595,"2025-12-31":1.759134,"2026-03-31":1.900701,"2026-06-30":2.900905},"price":{"2021-09-30":44.91,"2021-12-31":17.76,"2022-03-31":12.39,"2022-06-30":8,"2022-09-30":10.1,"2022-12-31":8.14,"2023-03-31":9.71,"2023-06-30":9.98,"2023-09-30":9.81,"2023-12-31":12.74,"2024-03-31":20.13,"2024-06-30":22.71,"2024-09-30":23.42,"2024-12-31":37.26,"2025-03-31":41.62,"2025-06-30":93.63,"2025-09-30":143.18,"2025-12-31":113.1,"2026-03-31":69.3,"2026-06-30":100.28},"price_avg":{"2021-09-30":44.678889,"2021-12-31":35.997826,"2022-03-31":28.127143,"2022-06-30":23.21,"2022-09-30":15.95283,"2022-12-31":10.525385,"2023-03-31":9.725472,"2023-06-30":9.574528,"2023-09-30":9.95,"2023-12-31":10.011333,"2024-03-31":11.823043,"2024-06-30":14.592606,"2024-09-30":16.522678,"2024-12-31":21.842143,"2025-03-31":29.886813,"2025-06-30":39.7502,"2025-09-30":62.27088,"2025-12-31":87.29812,"2026-03-31":96.918884,"2026-06-30":102.980239},"price_high":{"2021-09-30":55.01,"2021-12-31":55.01,"2022-03-31":55.01,"2022-06-30":55.01,"2022-09-30":41.9,"2022-12-31":15.89,"2023-03-31":13.5,"2023-06-30":12.28,"2023-09-30":12.76,"2023-12-31":13.26,"2024-03-31":20.13,"2024-06-30":23.7,"2024-09-30":24.63,"2024-12-31":43.2,"2025-03-31":65.28,"2025-06-30":93.63,"2025-09-30":143.18,"2025-12-31":152.46,"2026-03-31":152.46,"2026-06-30":152.46},"price_low":{"2021-09-30":35.15,"2021-12-31":17.76,"2022-03-31":10.96,"2022-06-30":7.19,"2022-09-30":7.19,"2022-12-31":7.19,"2023-03-31":7.19,"2023-06-30":7.95,"2023-09-30":7.95,"2023-12-31":7.93,"2024-03-31":7.93,"2024-06-30":7.93,"2024-09-30":7.93,"2024-12-31":10.56,"2025-03-31":16.23,"2025-06-30":16.42,"2025-09-30":22.33,"2025-12-31":34.17,"2026-03-31":34.17,"2026-06-30":65.16},"ev_avg":{"2022-03-31":9493690311.8875,"2022-06-30":10709695692.217499,"2022-09-30":6245759376.636793,"2022-12-31":2908178423.790001,"2023-03-31":3156295009.133728,"2023-06-30":2763638046.462029,"2023-09-30":4072325379.174999,"2023-12-31":4185614021.696833,"2024-03-31":5932651792.840109,"2024-06-30":8559133228.191702,"2024-09-30":10245663735.662258,"2024-12-31":15400095058.22625,"2025-03-31":22684201721.74485,"2025-06-30":31928019700.15365,"2025-09-30":52398981805.57876,"2025-12-31":75497451760.09157,"2026-03-31":84033552965.30351,"2026-06-30":88995376708.0046},"shares_out":{"2021-06-30":232609957,"2022-03-31":557635391.25,"2022-06-30":718297961.75,"2022-09-30":779345058.5,"2022-12-31":878559669,"2023-03-31":885848550.75,"2023-06-30":897447662.75,"2023-09-30":900635716.5,"2023-12-31":901040223.25,"2024-03-31":900753838.25,"2024-06-30":896559044,"2024-09-30":899168034,"2024-12-31":903395568.25,"2025-03-31":906761184.25,"2025-06-30":907920455.75,"2025-09-30":911019433.25,"2025-12-31":913507092.25,"2026-03-31":914956393.25,"2026-06-30":915674478.75},"shares_dil":{"2022-03-31":557635391.25,"2022-06-30":718297961.75,"2022-09-30":779345058.5,"2022-12-31":878559669,"2023-03-31":885848550.75,"2023-06-30":897447662.75,"2023-09-30":900635716.5,"2023-12-31":901040223.25,"2024-03-31":900753838.25,"2024-06-30":896559044,"2024-09-30":899168034,"2024-12-31":903395568.25,"2025-03-31":906761184.25,"2025-06-30":907920455.75,"2025-09-30":911019433.25,"2025-12-31":913507092.25,"2026-03-31":914956393.25,"2026-06-30":915674478.75},"rev_ps":{"2022-03-31":2.854912,"2022-06-30":1.872482,"2022-09-30":1.720676,"2022-12-31":1.545712,"2023-03-31":1.693292,"2023-06-30":1.858604,"2023-09-30":1.96972,"2023-12-31":2.06983,"2024-03-31":2.26699,"2024-06-30":2.49621,"2024-09-30":2.678031,"2024-12-31":3.266565,"2025-03-31":3.595213,"2025-06-30":3.928758,"2025-09-30":4.614611,"2025-12-31":4.896514,"2026-03-31":5.04177,"2026-06-30":5.386194},"eps":{"2022-03-31":-1.68,"2022-06-30":0.14,"2022-09-30":2,"2022-12-31":-1.18,"2023-03-31":-1.3,"2023-06-30":-0.93,"2023-09-30":-0.82,"2023-12-31":-0.6,"2024-03-31":0.15,"2024-06-30":0.33,"2024-09-30":0.59,"2024-12-31":1.57,"2025-03-31":1.76,"2025-06-30":1.97,"2025-09-30":2.41,"2025-12-31":2.06,"2026-03-31":2.07,"2026-06-30":2.27},"cfo_ps":{"2022-06-30":-2.937352,"2022-09-30":-1.679143,"2022-12-31":-0.969769,"2023-03-31":-0.520405,"2023-06-30":1.305926,"2023-09-30":0.446351,"2023-12-31":1.310707,"2024-03-31":-0.299749,"2024-06-30":-0.65361,"2024-09-30":2.450043,"2024-12-31":-0.173789,"2025-03-31":1.221931,"2025-06-30":5.025771,"2025-09-30":1.289764,"2025-12-31":1.79309,"2026-03-31":3.316005,"2026-06-30":0.267562},"fcf_ps":{"2022-06-30":-3.021136,"2022-09-30":-1.733131,"2022-12-31":-1.001639,"2023-03-31":-0.537338,"2023-06-30":1.295897,"2023-09-30":0.44191},"cash_ps":{"2021-06-30":21.82947,"2022-03-31":11.102237,"2022-06-30":8.300177,"2022-09-30":7.938717,"2022-12-31":7.215219,"2023-03-31":6.162453,"2023-06-30":6.495086,"2023-09-30":5.428388,"2023-12-31":5.36602,"2024-03-31":5.236725,"2024-06-30":5.045959,"2024-09-30":5.128074,"2024-12-31":4.795242,"2025-03-31":4.870081,"2025-06-30":4.584102,"2025-09-30":4.754015,"2025-12-31":4.664441,"2026-03-31":5.477857,"2026-06-30":5.855793},"bvps":{"2021-06-30":-8.532584,"2022-03-31":12.787926,"2022-06-30":9.768927,"2022-09-30":8.922877,"2022-12-31":7.917504,"2023-03-31":7.953956,"2023-06-30":8.008266,"2023-09-30":7.299289,"2023-12-31":7.431411,"2024-03-31":7.643598,"2024-06-30":7.943704,"2024-09-30":8.016299,"2024-12-31":8.824484,"2025-03-31":8.770777,"2025-06-30":8.890647,"2025-09-30":9.403751,"2025-12-31":10.017437,"2026-03-31":10.588483,"2026-06-30":10.419642},"tbvps":{"2021-06-30":-8.532584,"2022-03-31":12.551212,"2022-06-30":9.587943,"2022-09-30":8.75992,"2022-12-31":7.775226,"2023-03-31":7.815106,"2023-06-30":7.87344,"2023-09-30":7.058348,"2023-12-31":7.183919,"2024-03-31":7.398248,"2024-06-30":7.69386,"2024-09-30":7.773853,"2024-12-31":8.584279,"2025-03-31":8.328544,"2025-06-30":8.258433,"2025-09-30":8.79125,"2025-12-31":9.412078,"2026-03-31":9.928342,"2026-06-30":9.587468},"buyback_ps":{"2024-09-30":0.107878,"2024-12-31":0.284482,"2025-03-31":0.638536,"2025-06-30":0.774297,"2025-09-30":0.78264,"2025-12-31":0.714828,"2026-03-31":0.635003,"2026-06-30":0.951211},"fcf_margin":{"2022-06-30":-161.343941,"2022-09-30":-100.723863,"2022-12-31":-64.801178,"2023-03-31":-31.733333,"2023-06-30":69.724221,"2023-09-30":22.435175}},"masked":{"tax_rate_pct":{"annual":{"2019-12-31":"a loss","2021-12-31":"a loss","2022-12-31":"a loss","2023-12-31":"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","2023-12-31":"a loss"}},"debt_equity":{"annual":{"2020-12-31":"negative equity"},"ttm":{"2021-06-30":"negative equity"}},"net_debt_equity":{"annual":{"2020-12-31":"negative equity"},"ttm":{"2021-06-30":"negative equity"}},"liab_equity":{"annual":{"2020-12-31":"negative equity"},"ttm":{"2021-06-30":"negative equity"}},"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","2023-12-31":"a loss per share"},"ttm":{"2022-03-31":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share"}},"pe_avg":{"annual":{"2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share"},"ttm":{"2022-03-31":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share"}},"pe_high":{"annual":{"2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share"},"ttm":{"2022-03-31":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share"}},"pe_low":{"annual":{"2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share"},"ttm":{"2022-03-31":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share"}},"peg":{"annual":{"2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"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","2023-12-31":"a loss per share"}},"ev_fcf":{"annual":{"2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow"}},"pfcf":{"annual":{"2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow"}},"pfcf_avg":{"annual":{"2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow"}},"pfcf_high":{"annual":{"2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow"}},"pfcf_low":{"annual":{"2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow"}},"ev_cfo":{"annual":{"2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow","2024-12-31":"negative operating cash flow"},"ttm":{"2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2024-03-31":"negative operating cash flow","2024-06-30":"negative operating cash flow","2024-12-31":"negative operating cash flow"}},"pcf":{"annual":{"2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow","2024-12-31":"negative operating cash flow"},"ttm":{"2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2024-03-31":"negative operating cash flow","2024-06-30":"negative operating cash flow","2024-12-31":"negative operating cash flow"}},"pcf_avg":{"annual":{"2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow","2024-12-31":"negative operating cash flow"},"ttm":{"2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2024-03-31":"negative operating cash flow","2024-06-30":"negative operating cash flow","2024-12-31":"negative operating cash flow"}},"pcf_high":{"annual":{"2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow","2024-12-31":"negative operating cash flow"},"ttm":{"2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2024-03-31":"negative operating cash flow","2024-06-30":"negative operating cash flow","2024-12-31":"negative operating cash flow"}},"pcf_low":{"annual":{"2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow","2024-12-31":"negative operating cash flow"},"ttm":{"2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2024-03-31":"negative operating cash flow","2024-06-30":"negative operating cash flow","2024-12-31":"negative operating cash flow"}}}}