{"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":"KNTK","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":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":0,"2021-12-31":0,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"roa":{"2018-12-31":-0.342402,"2019-12-31":-21.3503,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0.860031,"2023-12-31":4.662184,"2024-12-31":1.202151,"2025-12-31":2.562947},"roc":{"2018-12-31":null,"2019-12-31":-1136.022916,"2020-12-31":-156.56609,"2021-12-31":1.594838,"2022-12-31":6.077217,"2023-12-31":4.478549,"2024-12-31":9.122564,"2025-12-31":7.95738},"roic":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":-161.291509,"2021-12-31":1.61822,"2022-12-31":6.108527,"2023-12-31":4.487258,"2024-12-31":9.14323,"2025-12-31":7.973319},"gross_margin":{"2017-12-31":-9.609034,"2018-12-31":29.743322,"2019-12-31":58.866846,"2020-12-31":84.140223,"2021-12-31":64.712466,"2022-12-31":55.375158,"2023-12-31":58.952875,"2024-12-31":58.149176,"2025-12-31":55.454948},"ebitda_margin":{"2017-12-31":-36.606789,"2018-12-31":10.198046,"2019-12-31":-916.295527,"2020-12-31":-194.236133,"2021-12-31":44.868468,"2022-12-31":33.855574,"2023-12-31":35.039541,"2024-12-31":33.948355,"2025-12-31":31.034199},"op_margin":{"2017-12-31":-76.172236,"2018-12-31":-15.949186,"2019-12-31":-946.840896,"2020-12-31":-248.789056,"2021-12-31":8.079674,"2022-12-31":12.401338,"2023-12-31":12.67538,"2024-12-31":12.086418,"2025-12-31":9.347088},"incr_op_margin":{"2018-12-31":-1.147578,"2019-12-31":-2156.804634,"2020-12-31":96.697986,"2021-12-31":426.399543,"2022-12-31":17.589755,"2023-12-31":20.423093,"2024-12-31":8.819647,"2025-12-31":-5.085625},"pretax_margin":{"2017-12-31":-76.172236,"2018-12-31":-13.993485,"2019-12-31":-929.92533,"2020-12-31":-281.542801,"2021-12-31":0.505556,"2022-12-31":20.876727,"2023-12-31":12.220832,"2024-12-31":18.02298,"2025-12-31":32.683042},"net_margin":{"2017-12-31":-122.672038,"2018-12-31":-5.717264,"2019-12-31":-263.987688,"2020-12-31":0,"2021-12-31":0,"2022-12-31":3.356847,"2023-12-31":23.037188,"2024-12-31":5.395673,"2025-12-31":10.103214},"common_margin":{"2017-12-31":-122.672038,"2018-12-31":-5.717264,"2019-12-31":-263.987688,"2020-12-31":0,"2021-12-31":0,"2022-12-31":3.356847,"2023-12-31":23.037188,"2024-12-31":5.395673,"2025-12-31":10.103214},"tax_rate_pct":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":1.032617,"2023-12-31":-151.688115,"2024-12-31":8.61869,"2025-12-31":8.796926},"payout":{"2019-12-31":null,"2022-12-31":96.472321,"2023-12-31":28.106495,"2024-12-31":218.97168,"2025-12-31":108.677213},"sgr":{"2019-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"total_debt":{"2017-12-31":0,"2018-12-31":0,"2019-12-31":405800000,"2020-12-31":624000000,"2021-12-31":2346187000,"2022-12-31":3395000000,"2023-12-31":3594000000,"2024-12-31":3504196000,"2025-12-31":3818200000},"st_debt":{"2018-12-31":0,"2019-12-31":9767000,"2020-12-31":0,"2021-12-31":54280000,"2022-12-31":0,"2023-12-31":0,"2024-12-31":140200000,"2025-12-31":165200000},"lt_debt":{"2021-12-31":2253422000,"2022-12-31":3368510000,"2023-12-31":3562809000,"2024-12-31":3363996000,"2025-12-31":3627720000},"debt_ebitda":{"2017-12-31":null,"2018-12-31":0,"2019-12-31":null,"2020-12-31":null,"2021-12-31":7.898316,"2022-12-31":8.263678,"2023-12-31":8.16371,"2024-12-31":6.960642,"2025-12-31":6.973066},"net_debt_ebitda":{"2017-12-31":null,"2018-12-31":-57.484988,"2019-12-31":null,"2020-12-31":null,"2021-12-31":7.835266,"2022-12-31":8.248115,"2023-12-31":8.153466,"2024-12-31":6.953479,"2025-12-31":6.965851},"debt_ebit":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":43.861341,"2022-12-31":22.559788,"2023-12-31":22.56758,"2024-12-31":19.551065,"2025-12-31":23.151972},"net_debt_ebit":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":43.511207,"2022-12-31":22.5173,"2023-12-31":22.539261,"2024-12-31":19.530946,"2025-12-31":23.128014},"equity_assets":{"2017-12-31":78.788411,"2018-12-31":-12.220787,"2019-12-31":0.0006,"2020-12-31":0.000556,"2021-12-31":0.000281,"2022-12-31":-14.186081,"2023-12-31":-8.170438,"2024-12-31":-43.677528,"2025-12-31":-7.968024},"ltd_equity":{"2021-12-31":22534220,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ltd_capital":{"2021-12-31":96.045728,"2022-12-31":131.828313,"2023-12-31":116.310909,"2024-12-31":637.603487,"2025-12-31":111.525384},"ltd_assets":{"2021-12-31":63.419402,"2022-12-31":56.903285,"2023-12-31":54.838828,"2024-12-31":49.3621,"2025-12-31":51.126253},"debt_equity":{"2017-12-31":0,"2018-12-31":null,"2019-12-31":4508888.888889,"2020-12-31":6240000,"2021-12-31":23461870,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"debt_capital":{"2017-12-31":0,"2018-12-31":null,"2019-12-31":99.997782,"2020-12-31":99.998397,"2021-12-31":99.999574,"2022-12-31":132.865012,"2023-12-31":117.329165,"2024-12-31":664.176649,"2025-12-31":117.381226},"debt_assets":{"2017-12-31":0,"2018-12-31":0,"2019-12-31":27.03794,"2020-12-31":34.673794,"2021-12-31":66.030143,"2022-12-31":57.350773,"2023-12-31":55.31892,"2024-12-31":51.419345,"2025-12-31":53.810729},"net_debt_equity":{"2017-12-31":0,"2018-12-31":null,"2019-12-31":44424.111111,"2020-12-31":59981.2,"2021-12-31":232745.8,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"net_debt_capital":{"2017-12-31":0,"2018-12-31":null,"2019-12-31":98.523443,"2020-12-31":96.122178,"2021-12-31":99.201303,"2022-12-31":132.61478,"2023-12-31":117.181932,"2024-12-31":663.493177,"2025-12-31":117.259762},"ebitda":{"2017-12-31":-5543000,"2018-12-31":7827000,"2019-12-31":-1244311000,"2020-12-31":-796710000,"2021-12-31":297049000,"2022-12-31":410834000,"2023-12-31":440241000,"2024-12-31":503430000,"2025-12-31":547564000},"ebitda_capex":{"2017-12-31":-5543000,"2018-12-31":-76173000,"2019-12-31":-1586961000,"2020-12-31":-978133000,"2021-12-31":219019000,"2022-12-31":204674000,"2023-12-31":127381000,"2024-12-31":239886000,"2025-12-31":55090000},"ebit":{"2017-12-31":-11534000,"2018-12-31":-12241000,"2019-12-31":-1285791000,"2020-12-31":-1020473000,"2021-12-31":53491000,"2022-12-31":150489000,"2023-12-31":159255000,"2024-12-31":179233000,"2025-12-31":164919000},"cash_ratio":{"2017-12-31":0,"2018-12-31":4.566894,"2019-12-31":0.177579,"2020-12-31":0.806724,"2021-12-31":0.077738,"2022-12-31":0.028065,"2023-12-31":0.01803,"2024-12-31":0.008615,"2025-12-31":0.008969},"current_ratio":{"2017-12-31":0.04953,"2018-12-31":4.750561,"2019-12-31":0.941974,"2020-12-31":1.426442,"2021-12-31":0.902849,"2022-12-31":1.061621,"2023-12-31":1.028604,"2024-12-31":0.704232,"2025-12-31":0.685665},"quick_ratio":{"2017-12-31":0.04356,"2018-12-31":4.677673,"2019-12-31":0.636472,"2021-12-31":0.817001,"2022-12-31":0.923635,"2023-12-31":0.880417,"2024-12-31":0.27606,"2025-12-31":0.202558},"cfo_avg_cl":{"2018-12-31":0.005928,"2019-12-31":1.15379,"2020-12-31":3.206784,"2021-12-31":1.739107,"2022-12-31":2.615476,"2023-12-31":2.445666,"2024-12-31":1.90623,"2025-12-31":1.406476},"cfo_liab":{"2017-12-31":0,"2018-12-31":0.005064,"2019-12-31":0.12769,"2020-12-31":0.118359,"2021-12-31":0.092512,"2022-12-31":0.168081,"2023-12-31":0.151033,"2024-12-31":0.166154,"2025-12-31":0.145039},"cfo_capex":{"2018-12-31":0.007869,"2019-12-31":0.222597,"2020-12-31":0.562751,"2021-12-31":3.018954,"2022-12-31":2.973448,"2023-12-31":1.868184,"2024-12-31":2.418367,"2025-12-31":1.226704},"wc":{"2017-12-31":-118306000,"2018-12-31":369509000,"2019-12-31":-1955000,"2020-12-31":12786000,"2021-12-31":-23406000,"2022-12-31":14039000,"2023-12-31":7155000,"2024-12-31":-123795000,"2025-12-31":-138465000},"wc_assets":{"2017-12-31":-16.763136,"2018-12-31":19.894752,"2019-12-31":-0.130259,"2020-12-31":0.710479,"2021-12-31":-0.658729,"2022-12-31":0.237157,"2023-12-31":0.11013,"2024-12-31":-1.816524,"2025-12-31":-1.951418},"cash_assets":{"2017-12-31":0,"2018-12-31":24.224972,"2019-12-31":0.39864,"2020-12-31":1.344054,"2021-12-31":0.527101,"2022-12-31":0.108012,"2023-12-31":0.069418,"2024-12-31":0.052913,"2025-12-31":0.055682},"cash_debt":{"2019-12-31":0.014744,"2020-12-31":0.038763,"2021-12-31":0.007983,"2022-12-31":0.001883,"2023-12-31":0.001255,"2024-12-31":0.001029,"2025-12-31":0.001035},"fcf_debt":{"2019-12-31":-0.656424,"2020-12-31":-0.127127,"2021-12-31":0.067147,"2022-12-31":0.119837,"2023-12-31":0.075576,"2024-12-31":0.106673,"2025-12-31":0.02924},"liab_equity":{"2017-12-31":0.269222,"2018-12-31":null,"2019-12-31":66370,"2020-12-31":86259.3,"2021-12-31":254635.8,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"altman_z":{"2019-12-31":-2.992332,"2020-12-31":-1.654042,"2021-12-31":0.345466,"2022-12-31":0.290108,"2023-12-31":0.876764,"2024-12-31":0.204352,"2025-12-31":0.468309},"interest_cover_cfo":{"2019-12-31":85.466224,"2020-12-31":1.975334,"2021-12-31":3.173306,"2022-12-31":6.096915,"2023-12-31":3.814059,"2024-12-31":3.605634,"2025-12-31":3.795985},"ar_turnover":{"2018-12-31":9.396425,"2019-12-31":10.297479,"2022-12-31":6.350973,"2023-12-31":5.986378,"2024-12-31":9.051605,"2025-12-31":17.89296},"dso":{"2018-12-31":38.84456,"2019-12-31":35.44557,"2022-12-31":57.471506,"2023-12-31":60.971761,"2024-12-31":40.32434,"2025-12-31":20.399084},"inv_turnover":{"2018-12-31":16.477311,"2019-12-31":11.365958,"2020-12-31":17.06532,"2021-12-31":82.014745,"2022-12-31":156.961739,"2023-12-31":130.562278,"2024-12-31":185.259104,"2025-12-31":191.694634},"dio":{"2018-12-31":22.151673,"2019-12-31":32.113439,"2020-12-31":21.388406,"2021-12-31":4.450419,"2022-12-31":2.325407,"2023-12-31":2.795601,"2024-12-31":1.970214,"2025-12-31":1.90407},"ap_turnover":{"2022-12-31":35.958564,"2023-12-31":19.874025,"2024-12-31":20.268718,"2025-12-31":22.680518},"dpo":{"2022-12-31":10.150572,"2023-12-31":18.365681,"2024-12-31":18.008046,"2025-12-31":16.093107},"ccc":{"2022-12-31":49.646341,"2023-12-31":45.401681,"2024-12-31":24.286507,"2025-12-31":6.210048},"inv_to_cash":{"2018-12-31":60.996233,"2019-12-31":67.559009,"2022-12-31":59.796913,"2023-12-31":63.767362,"2024-12-31":42.294553,"2025-12-31":22.303154},"inventories":{"2017-12-31":743000,"2018-12-31":5802000,"2019-12-31":4027000,"2020-12-31":3597000,"2021-12-31":2100000,"2022-12-31":4800000,"2023-12-31":3100000,"2024-12-31":3600000,"2025-12-31":4600000},"asset_turnover":{"2018-12-31":0.059889,"2019-12-31":0.080876,"2020-12-31":0.248555,"2021-12-31":0.247362,"2022-12-31":0.256202,"2023-12-31":0.202376,"2024-12-31":0.222799,"2025-12-31":0.253676},"mcap":{"2019-12-31":111630800,"2020-12-31":385517580,"2021-12-31":498102360,"2022-12-31":1368221880,"2023-12-31":4882979800,"2024-12-31":3409121650,"2025-12-31":2259073250},"ev_cash":{"2017-12-31":0,"2018-12-31":449935000,"2019-12-31":5983000,"2020-12-31":24188000,"2021-12-31":18729000,"2022-12-31":6394000,"2023-12-31":4510000,"2024-12-31":3606000,"2025-12-31":3951000},"ev_pref":{"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_nci":{"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_debt":{"2017-12-31":0,"2018-12-31":0,"2019-12-31":405800000,"2020-12-31":624000000,"2021-12-31":2346187000,"2022-12-31":3395000000,"2023-12-31":3594000000,"2024-12-31":3504196000,"2025-12-31":3818200000},"ev":{"2019-12-31":511447800,"2020-12-31":985329580,"2021-12-31":2825560360,"2022-12-31":4756827880,"2023-12-31":8472469800,"2024-12-31":6909711650,"2025-12-31":6073322250},"capital":{"2017-12-31":556050000,"2018-12-31":-226979000,"2019-12-31":405809000,"2020-12-31":624010000,"2021-12-31":2346197000,"2022-12-31":2555225000,"2023-12-31":3063177000,"2024-12-31":527600000,"2025-12-31":3252820000},"debt_capital_ev":{"2017-12-31":0,"2018-12-31":null,"2019-12-31":99.997782,"2020-12-31":99.998397,"2021-12-31":99.999574,"2022-12-31":132.865012,"2023-12-31":117.329165,"2024-12-31":664.176649,"2025-12-31":117.381226},"debt_ev":{"2019-12-31":0.793434,"2020-12-31":0.633291,"2021-12-31":0.830344,"2022-12-31":0.713711,"2023-12-31":0.424197,"2024-12-31":0.507141,"2025-12-31":0.628684},"ev_sales":{"2019-12-31":3.76624,"2020-12-31":2.402212,"2021-12-31":4.267934,"2022-12-31":3.919956,"2023-12-31":6.743385,"2024-12-31":4.659503,"2025-12-31":3.442167},"ev_ebitda":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":9.512102,"2022-12-31":11.578467,"2023-12-31":19.245072,"2024-12-31":13.725268,"2025-12-31":11.091529},"ev_ebit":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":52.823098,"2022-12-31":31.60914,"2023-12-31":53.200652,"2024-12-31":38.551559,"2025-12-31":36.826092},"ev_cfo":{"2019-12-31":6.705489,"2020-12-31":9.651011,"2021-12-31":11.994619,"2022-12-31":7.759839,"2023-12-31":14.495739,"2024-12-31":10.841382,"2025-12-31":10.053172},"ev_fcf":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":17.935625,"2022-12-31":11.691962,"2023-12-31":31.192364,"2024-12-31":18.484951,"2025-12-31":54.398028},"mcap_dil":{"2019-12-31":111630800,"2020-12-31":385517580,"2021-12-31":498102360,"2022-12-31":1368221880,"2023-12-31":4882979800,"2024-12-31":3409121650,"2025-12-31":2259073250},"ev_dil":{"2019-12-31":511447800,"2020-12-31":985329580,"2021-12-31":2825560360,"2022-12-31":4756827880,"2023-12-31":8472469800,"2024-12-31":6909711650,"2025-12-31":6073322250},"ev_per_share":{"2019-12-31":136.531714,"2020-12-31":60.650596,"2021-12-31":173.923449,"2022-12-31":115.007565,"2023-12-31":57.952419,"2024-12-31":114.941556,"2025-12-31":96.917294},"sales_base":{"2017-12-31":15142000,"2018-12-31":76750000,"2019-12-31":135798000,"2020-12-31":410176000,"2021-12-31":662044000,"2022-12-31":1213490000,"2023-12-31":1256412000,"2024-12-31":1482929000,"2025-12-31":1764389000},"ebitda_base":{"2017-12-31":-5543000,"2018-12-31":7827000,"2019-12-31":-1244311000,"2020-12-31":-796710000,"2021-12-31":297049000,"2022-12-31":410834000,"2023-12-31":440241000,"2024-12-31":503430000,"2025-12-31":547564000},"ebit_base":{"2017-12-31":-11534000,"2018-12-31":-12241000,"2019-12-31":-1285791000,"2020-12-31":-1020473000,"2021-12-31":53491000,"2022-12-31":150489000,"2023-12-31":159255000,"2024-12-31":179233000,"2025-12-31":164919000},"cfo_base":{"2017-12-31":0,"2018-12-31":661000,"2019-12-31":76273000,"2020-12-31":102096000,"2021-12-31":235569000,"2022-12-31":613006000,"2023-12-31":584480000,"2024-12-31":637346000,"2025-12-31":604120000},"fcf_base":{"2017-12-31":0,"2018-12-31":-83339000,"2019-12-31":-266377000,"2020-12-31":-79327000,"2021-12-31":157539000,"2022-12-31":406846000,"2023-12-31":271620000,"2024-12-31":373802000,"2025-12-31":111646000},"pe":{"2019-12-31":null,"2020-12-31":84.75,"2021-12-31":null,"2022-12-31":22.351351,"2023-12-31":13.253968,"2024-12-31":55.598039,"2025-12-31":13.707224},"pe_avg":{"2019-12-31":null,"2020-12-31":41.974394,"2021-12-31":null,"2022-12-31":23.757147,"2023-12-31":13.473016,"2024-12-31":42.105548,"2025-12-31":17.120806},"pe_high":{"2019-12-31":null,"2020-12-31":102.857143,"2021-12-31":null,"2022-12-31":29.121622,"2023-12-31":14.706349,"2024-12-31":60.921569,"2025-12-31":25.273764},"pe_low":{"2019-12-31":null,"2020-12-31":17.25,"2021-12-31":null,"2022-12-31":20.939189,"2023-12-31":11.480159,"2024-12-31":31.568627,"2025-12-31":12.045627},"pb":{"2019-12-31":12403.422222,"2020-12-31":38551.758,"2021-12-31":49810.236,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pb_avg":{"2019-12-31":9531.488889,"2020-12-31":19093.647925,"2021-12-31":50738.444962,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pb_high":{"2019-12-31":12403.422222,"2020-12-31":46788.48,"2021-12-31":71466.154,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pb_low":{"2019-12-31":7866.6,"2020-12-31":7846.818,"2021-12-31":38519.266,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ptb":{"2019-12-31":12403.422222,"2020-12-31":38551.758,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ptb_avg":{"2019-12-31":9531.488889,"2020-12-31":19093.647925,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ptb_high":{"2019-12-31":12403.422222,"2020-12-31":46788.48,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ptb_low":{"2019-12-31":7866.6,"2020-12-31":7846.818,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ps":{"2019-12-31":0.822036,"2020-12-31":0.939883,"2021-12-31":0.75237,"2022-12-31":1.12751,"2023-12-31":3.886448,"2024-12-31":2.298911,"2025-12-31":1.280371},"ps_avg":{"2019-12-31":0.631699,"2020-12-31":0.465499,"2021-12-31":0.766391,"2022-12-31":1.198425,"2023-12-31":3.950679,"2024-12-31":1.741013,"2025-12-31":1.599229},"ps_high":{"2019-12-31":0.822036,"2020-12-31":1.140693,"2021-12-31":1.079477,"2022-12-31":1.469035,"2023-12-31":4.312328,"2024-12-31":2.519032,"2025-12-31":2.360785},"ps_low":{"2019-12-31":0.521358,"2020-12-31":0.191304,"2021-12-31":0.581823,"2022-12-31":1.056274,"2023-12-31":3.366316,"2024-12-31":1.305324,"2025-12-31":1.125164},"pcf":{"2019-12-31":1.463569,"2020-12-31":3.77603,"2021-12-31":2.114465,"2022-12-31":2.231988,"2023-12-31":8.3544,"2024-12-31":5.348934,"2025-12-31":3.739445},"pcf_avg":{"2019-12-31":1.124689,"2020-12-31":1.870166,"2021-12-31":2.153868,"2022-12-31":2.372369,"2023-12-31":8.492473,"2024-12-31":4.050859,"2025-12-31":4.670698},"pcf_high":{"2019-12-31":1.463569,"2020-12-31":4.582793,"2021-12-31":3.033767,"2022-12-31":2.908061,"2023-12-31":9.269882,"2024-12-31":5.861096,"2025-12-31":6.894893},"pcf_low":{"2019-12-31":0.928237,"2020-12-31":0.768573,"2021-12-31":1.635159,"2022-12-31":2.09097,"2023-12-31":7.236311,"2024-12-31":3.037131,"2025-12-31":3.286147},"pfcf":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":3.161772,"2022-12-31":3.362997,"2023-12-31":17.977247,"2024-12-31":9.120127,"2025-12-31":20.234252},"pfcf_avg":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":3.220691,"2022-12-31":3.574514,"2023-12-31":18.274356,"2024-12-31":6.906861,"2025-12-31":25.273293},"pfcf_high":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":4.53641,"2022-12-31":4.381656,"2023-12-31":19.947209,"2024-12-31":9.993382,"2025-12-31":37.30848},"pfcf_low":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":2.445062,"2022-12-31":3.150522,"2023-12-31":15.57131,"2024-12-31":5.178418,"2025-12-31":17.781445},"evs_avg":{"2019-12-31":3.575902,"2020-12-31":1.927827,"2021-12-31":4.281955,"2022-12-31":3.990871,"2023-12-31":6.807616,"2024-12-31":4.101605,"2025-12-31":3.761025},"evs_high":{"2019-12-31":3.76624,"2020-12-31":2.603021,"2021-12-31":4.595041,"2022-12-31":4.261481,"2023-12-31":7.169265,"2024-12-31":4.879624,"2025-12-31":4.522581},"evs_low":{"2019-12-31":3.465562,"2020-12-31":1.653632,"2021-12-31":4.097387,"2022-12-31":3.84872,"2023-12-31":6.223253,"2024-12-31":3.665916,"2025-12-31":3.28696},"eve_avg":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":9.54335,"2022-12-31":11.78793,"2023-12-31":19.428383,"2024-12-31":12.081895,"2025-12-31":12.118969},"eve_high":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":10.241137,"2022-12-31":12.587237,"2023-12-31":20.4605,"2024-12-31":14.373669,"2025-12-31":14.572893},"eve_low":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":9.131997,"2022-12-31":11.368055,"2023-12-31":17.760657,"2024-12-31":10.798508,"2025-12-31":10.591413},"evb_avg":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":52.996625,"2022-12-31":32.180974,"2023-12-31":53.707391,"2024-12-31":33.935651,"2025-12-31":40.237396},"evb_high":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":56.871615,"2022-12-31":34.363077,"2023-12-31":56.560553,"2024-12-31":40.372789,"2025-12-31":48.384914},"evb_low":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":50.712282,"2022-12-31":31.034716,"2023-12-31":49.097166,"2024-12-31":30.330871,"2025-12-31":35.165604},"earnings_yield":{"2019-12-31":-321.14094,"2020-12-31":1.179941,"2021-12-31":-12.589693,"2022-12-31":4.474002,"2023-12-31":7.54491,"2024-12-31":1.798625,"2025-12-31":7.295423},"fcf_yield":{"2019-12-31":-238.623212,"2020-12-31":-20.576753,"2021-12-31":31.627836,"2022-12-31":29.735382,"2023-12-31":5.562587,"2024-12-31":10.96476,"2025-12-31":4.942115},"div_yield":{"2020-12-31":6.321113,"2021-12-31":4.892368},"shareholder_yield":{"2021-12-31":0,"2022-12-31":2.872195,"2023-12-31":1.783931,"2024-12-31":5.139388,"2025-12-31":16.366579},"peg":{"2019-12-31":null,"2020-12-31":-0.845028,"2021-12-31":null,"2022-12-31":-0.161566,"2023-12-31":0.188614,"2024-12-31":-0.934047,"2025-12-31":0.086841},"price":{"2019-12-31":29.8,"2020-12-31":23.73,"2021-12-31":30.66,"2022-12-31":33.08,"2023-12-31":33.4,"2024-12-31":56.71,"2025-12-31":36.05},"price_avg":{"2019-12-31":22.9,"2020-12-31":11.75283,"2021-12-31":31.231346,"2022-12-31":35.160577,"2023-12-31":33.952,"2024-12-31":42.947659,"2025-12-31":45.02772},"price_high":{"2019-12-31":29.8,"2020-12-31":28.8,"2021-12-31":43.99,"2022-12-31":43.1,"2023-12-31":37.06,"2024-12-31":62.14,"2025-12-31":66.47},"price_low":{"2019-12-31":18.9,"2020-12-31":4.83,"2021-12-31":23.71,"2022-12-31":30.99,"2023-12-31":28.93,"2024-12-31":32.2,"2025-12-31":31.68},"ev_avg":{"2019-12-31":485600400,"2020-12-31":790748479.245283,"2021-12-31":2834842449.615385,"2022-12-31":4842882622.115385,"2023-12-31":8553170544,"2024-12-31":6082388504.563492,"2025-12-31":6635911073.8},"shares_out":{"2017-12-31":62259000,"2018-12-31":173125000,"2019-12-31":3746000,"2020-12-31":16246000,"2021-12-31":16246000,"2022-12-31":41361000,"2023-12-31":146197000,"2024-12-31":60115000,"2025-12-31":62665000},"shares_dil":{"2017-12-31":62259000,"2018-12-31":173125000,"2019-12-31":3746000,"2020-12-31":16246000,"2021-12-31":16246000,"2022-12-31":41361000,"2023-12-31":146197000,"2024-12-31":60115000,"2025-12-31":62665000},"shares_basic":{"2017-12-31":62259000,"2018-12-31":8656000,"2019-12-31":3746000,"2020-12-31":0,"2021-12-31":0,"2022-12-31":41630000,"2023-12-31":51823000,"2024-12-31":59284000,"2025-12-31":61962000},"rev_ps":{"2017-12-31":0.24321,"2018-12-31":0.443321,"2019-12-31":36.251468,"2020-12-31":25.247815,"2021-12-31":40.7512,"2022-12-31":29.338991,"2023-12-31":8.593966,"2024-12-31":24.668203,"2025-12-31":28.155892},"ebitda_ps":{"2017-12-31":-0.089031,"2018-12-31":0.04521,"2019-12-31":-332.170582,"2020-12-31":-49.040379,"2021-12-31":18.284439,"2022-12-31":9.932884,"2023-12-31":3.011286,"2024-12-31":8.374449,"2025-12-31":8.737956},"ebit_ps":{"2017-12-31":-0.185258,"2018-12-31":-0.070706,"2019-12-31":-343.243727,"2020-12-31":-62.8138,"2021-12-31":3.292564,"2022-12-31":3.638428,"2023-12-31":1.089318,"2024-12-31":2.981502,"2025-12-31":2.631756},"eps_basic":{"2017-12-31":-0.3,"2018-12-31":-0.51,"2019-12-31":-95.7,"2020-12-31":0,"2021-12-31":0,"2022-12-31":1.47,"2023-12-31":5.25,"2024-12-31":1.03,"2025-12-31":2.66},"eps":{"2017-12-31":-0.3,"2018-12-31":-0.03,"2019-12-31":-95.7,"2020-12-31":0.28,"2021-12-31":-3.86,"2022-12-31":1.48,"2023-12-31":2.52,"2024-12-31":1.02,"2025-12-31":2.63},"dps":{"2020-12-31":1.5,"2021-12-31":1.5},"cfo_ps":{"2017-12-31":0,"2018-12-31":0.003818,"2019-12-31":20.361185,"2020-12-31":6.284378,"2021-12-31":14.500123,"2022-12-31":14.82087,"2023-12-31":3.997893,"2024-12-31":10.602113,"2025-12-31":9.640469},"fcf_ps":{"2017-12-31":0,"2018-12-31":-0.481381,"2019-12-31":-71.109717,"2020-12-31":-4.882863,"2021-12-31":9.697095,"2022-12-31":9.836464,"2023-12-31":1.857904,"2024-12-31":6.218115,"2025-12-31":1.781632},"cash_ps":{"2017-12-31":0,"2018-12-31":2.598903,"2019-12-31":1.59717,"2020-12-31":1.488859,"2021-12-31":1.152838,"2022-12-31":0.15459,"2023-12-31":0.030849,"2024-12-31":0.059985,"2025-12-31":0.06305},"bvps":{"2017-12-31":8.931239,"2018-12-31":-1.31107,"2019-12-31":0.002403,"2020-12-31":0.000616,"2021-12-31":0.000616,"2022-12-31":-20.303547,"2023-12-31":-3.630875,"2024-12-31":-49.51503,"2025-12-31":-9.022261},"tbvps":{"2017-12-31":8.931239,"2018-12-31":-1.31107,"2019-12-31":0.002403,"2020-12-31":0.000616,"2021-12-31":-48.383541,"2022-12-31":-37.238969,"2023-12-31":-7.712675,"2024-12-31":-60.453514,"2025-12-31":-17.931652},"buyback_ps":{"2021-12-31":0,"2022-12-31":0,"2023-12-31":0.039378,"2024-12-31":0,"2025-12-31":2.808665},"fcf_margin":{"2017-12-31":0,"2018-12-31":-108.585016,"2019-12-31":-196.156792,"2020-12-31":-19.339747,"2021-12-31":23.79585,"2022-12-31":33.526935,"2023-12-31":21.618705,"2024-12-31":25.207006,"2025-12-31":6.327743}},"ttm":{"roe":{"2018-03-31":-9.290911,"2018-06-30":-9.855189,"2018-09-30":-3.613096,"2018-12-31":-2.563563,"2019-03-31":2.072667,"2019-06-30":2.951589,"2019-09-30":-0.775592,"2019-12-31":130.443604,"2020-03-31":-253.816959,"2020-06-30":-145.32936,"2020-09-30":-143.03498,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":-4.318461,"2023-06-30":-5.450851,"2023-09-30":-6.878764,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":-4.234579,"2025-06-30":-4.40367,"2025-09-30":-2.319477,"2025-12-31":-10.065568,"2026-03-31":-8.080946,"2026-06-30":-14.276356},"roa":{"2018-03-31":-16.37694,"2018-06-30":-10.624249,"2018-09-30":-4.55355,"2018-12-31":-0.342402,"2019-03-31":0.829015,"2019-06-30":1.319821,"2019-09-30":-0.356394,"2019-12-31":-22.016138,"2020-03-31":-21.920816,"2020-06-30":-18.473752,"2020-09-30":-16.737521,"2020-12-31":0.197547,"2021-03-31":0.661069,"2021-06-30":0.703224,"2021-09-30":0.518786,"2021-12-31":-1.760974,"2022-03-31":2.794214,"2022-06-30":8.093705,"2022-09-30":13.464765,"2022-12-31":15.084936,"2023-03-31":10.269484,"2023-06-30":10.199203,"2023-09-30":10.189248,"2023-12-31":4.662184,"2024-03-31":5.337379,"2024-06-30":5.531087,"2024-09-30":6.272266,"2024-12-31":1.202151,"2025-03-31":-2.187447,"2025-06-30":-5.112642,"2025-09-30":-8.797717,"2025-12-31":2.562947,"2026-03-31":2.410832,"2026-06-30":2.736022},"roc":{"2018-03-31":-4.496823,"2018-06-30":-4.910604,"2018-09-30":-4.090746,"2018-12-31":null,"2019-03-31":-0.074895,"2019-06-30":0.256123,"2019-09-30":-0.462319,"2019-12-31":1261.91838,"2020-03-31":-252.510861,"2020-06-30":-191.389167,"2020-09-30":-145.805103,"2020-12-31":22.626827,"2021-03-31":13.621657,"2021-06-30":14.040541,"2021-09-30":11.587682,"2021-12-31":6.76525,"2022-03-31":5.563681,"2022-06-30":10.122349,"2022-09-30":9.192745,"2022-12-31":6.888502,"2023-03-31":6.669285,"2023-06-30":6.720347,"2023-09-30":5.37647,"2023-12-31":4.478549,"2024-03-31":4.562789,"2024-06-30":5.663142,"2024-09-30":7.431424,"2024-12-31":9.122564,"2025-03-31":8.412426,"2025-06-30":7.684279,"2025-09-30":6.254982,"2025-12-31":7.95738,"2026-03-31":7.782367,"2026-06-30":7.075274},"roic":{"2018-03-31":-4.496824,"2018-06-30":-4.916751,"2018-09-30":-4.093114,"2018-12-31":null,"2019-03-31":-0.092596,"2019-06-30":0.362219,"2019-09-30":-0.463054,"2019-12-31":null,"2020-03-31":-335.476897,"2020-06-30":-301.731155,"2020-09-30":-146.307842,"2020-12-31":24.333149,"2021-03-31":14.833174,"2021-06-30":15.736668,"2021-09-30":13.386912,"2021-12-31":7.29602,"2022-03-31":5.749232,"2022-06-30":10.553224,"2022-09-30":9.60488,"2022-12-31":7.116193,"2023-03-31":6.697189,"2023-06-30":6.731494,"2023-09-30":5.38817,"2023-12-31":4.487258,"2024-03-31":4.572595,"2024-06-30":5.680128,"2024-09-30":7.465435,"2024-12-31":9.14323,"2025-03-31":8.454461,"2025-06-30":7.723706,"2025-09-30":6.298603,"2025-12-31":7.973319,"2026-03-31":7.804788,"2026-06-30":7.101115},"gross_margin":{"2018-12-31":31.185074,"2019-03-31":40.733822,"2019-06-30":44.412323,"2019-09-30":51.295927,"2019-12-31":58.86611,"2020-03-31":64.955188,"2020-06-30":69.690679,"2021-12-31":-45.45098,"2022-03-31":17.416606,"2022-06-30":37.677253,"2022-09-30":47.573556,"2022-12-31":55.375158,"2023-03-31":56.588681,"2023-06-30":58.688702,"2023-09-30":58.652893,"2023-12-31":58.952875,"2024-03-31":57.962842,"2024-06-30":57.277648,"2024-09-30":59.448537,"2024-12-31":58.149176,"2025-03-31":56.442714,"2025-06-30":57.600151,"2025-09-30":53.986716,"2025-12-31":55.454948,"2026-03-31":56.599438,"2026-06-30":55.870122},"ebitda_margin":{"2018-12-31":9.988769,"2019-03-31":23.549038,"2019-06-30":26.842868,"2019-09-30":24.398171,"2019-12-31":-916.295527,"2020-03-31":-863.771181,"2020-06-30":-813.076775,"2020-09-30":-769.654225,"2020-12-31":52.225761,"2021-03-31":100.524022,"2021-06-30":126.620245,"2021-09-30":167.549825,"2021-12-31":153.785091,"2022-03-31":62.433024,"2022-06-30":42.26275,"2022-09-30":33.516674,"2022-12-31":33.855574,"2023-03-31":34.500247,"2023-06-30":35.612633,"2023-09-30":35.255524,"2023-12-31":35.039541,"2024-03-31":33.705989,"2024-06-30":33.951899,"2024-09-30":36.005245,"2024-12-31":33.948355,"2025-03-31":32.53891,"2025-06-30":33.608865,"2025-09-30":29.655646,"2025-12-31":31.034199,"2026-03-31":30.824642,"2026-06-30":31.800548},"op_margin":{"2018-03-31":-70.129584,"2018-06-30":-66.683393,"2018-09-30":-42.652725,"2018-12-31":-15.621889,"2019-03-31":-0.439534,"2019-06-30":1.867034,"2019-09-30":-3.974231,"2019-12-31":-946.840896,"2020-03-31":-890.198152,"2020-06-30":-834.832365,"2020-09-30":-785.630193,"2020-12-31":41.489183,"2021-03-31":52.563687,"2021-06-30":43.5372,"2021-09-30":43.209339,"2021-12-31":45.205053,"2022-03-31":15.667153,"2022-06-30":14.638752,"2022-09-30":13.326737,"2022-12-31":12.401338,"2023-03-31":12.825623,"2023-06-30":12.983508,"2023-09-30":12.313005,"2023-12-31":12.67538,"2024-03-31":12.006006,"2024-06-30":12.842278,"2024-09-30":14.639567,"2024-12-31":12.086418,"2025-03-31":10.879115,"2025-06-30":11.699138,"2025-09-30":8.152186,"2025-12-31":9.347088,"2026-03-31":8.191372,"2026-06-30":10.516628},"incr_op_margin":{"2019-03-31":25.614493,"2019-06-30":37.464039,"2019-09-30":32.344016,"2019-12-31":-2217.183148,"2020-03-31":-2975.46706,"2020-06-30":-3258.611839,"2020-09-30":-3386.106195,"2020-12-31":10598.65492,"2021-03-31":-130417.635659,"2021-06-30":-29086.275375,"2021-09-30":-7903.370305,"2021-12-31":90.789691,"2022-03-31":-5.956632,"2022-06-30":6.808084,"2022-09-30":8.306541,"2022-12-31":7.397093,"2023-03-31":11.548208,"2023-06-30":10.782691,"2023-09-30":7.994403,"2023-12-31":20.423093,"2024-03-31":-0.752343,"2024-06-30":11.91326,"2024-09-30":26.155758,"2024-12-31":8.819647,"2025-03-31":5.343019,"2025-06-30":5.900558,"2025-09-30":-26.135487,"2025-12-31":-5.085625,"2026-03-31":-20.922873,"2026-06-30":2.158092},"pretax_margin":{"2017-12-31":3.359979,"2018-03-31":5.365985,"2018-06-30":7.613908,"2018-09-30":3.134382,"2018-12-31":6.694033,"2019-03-31":10.435269,"2019-06-30":3.253795,"2019-09-30":-3.701579,"2019-12-31":-938.158147,"2020-03-31":-914.592494,"2020-06-30":-854.480795,"2020-09-30":-795.326601,"2020-12-31":-777.598966,"2021-03-31":-783.294073,"2021-06-30":-783.46448,"2021-09-30":-832.99534,"2021-12-31":34.478916,"2022-03-31":15.456062,"2022-06-30":30.171757,"2022-09-30":25.78857,"2022-12-31":20.876727,"2023-03-31":19.073032,"2023-06-30":14.72195,"2023-09-30":14.127745,"2023-12-31":12.220832,"2024-03-31":14.279151,"2024-06-30":16.971203,"2024-09-30":19.479268,"2024-12-31":18.02298,"2025-03-31":15.76876,"2025-06-30":12.922142,"2025-09-30":8.037979,"2025-12-31":32.683042,"2026-03-31":31.709512,"2026-06-30":32.0668},"net_margin":{"2017-12-31":-122.672038,"2018-03-31":-114.467163,"2018-06-30":-105.724311,"2018-09-30":-29.76123,"2018-12-31":-5.599939,"2019-03-31":9.309132,"2019-06-30":16.689639,"2019-09-30":-4.509559,"2019-12-31":-272.220504,"2020-03-31":-265.264669,"2020-06-30":-251.175339,"2020-09-30":-236.321744,"2020-12-31":2.195124,"2021-03-31":7.998561,"2021-06-30":8.432751,"2021-09-30":6.704676,"2021-12-31":-19.319873,"2022-03-31":28.604191,"2022-06-30":46.464599,"2022-09-30":54.401448,"2022-12-31":47.513783,"2023-03-31":50.374248,"2023-06-30":52.035375,"2023-09-30":52.059247,"2023-12-31":23.037188,"2024-03-31":25.480154,"2024-06-30":26.226576,"2024-09-30":28.51092,"2024-12-31":5.395673,"2025-03-31":-9.301816,"2025-06-30":-21.680138,"2025-09-30":-35.97116,"2025-12-31":10.103214,"2026-03-31":9.84708,"2026-06-30":10.412376},"common_margin":{"2017-12-31":-122.672038,"2018-03-31":-114.467163,"2018-06-30":-105.724311,"2018-09-30":-29.76123,"2018-12-31":-5.599939,"2019-03-31":9.309132,"2019-06-30":16.689639,"2019-09-30":-4.509559,"2019-12-31":-272.220504,"2020-03-31":-265.264669,"2020-06-30":-251.175339,"2020-09-30":-236.321744,"2020-12-31":0.000673,"2021-03-31":5.700059,"2021-06-30":6.196961,"2021-09-30":4.379161,"2021-12-31":0,"2022-03-31":1.007245,"2022-06-30":1.50695,"2022-09-30":2.590403,"2022-12-31":3.356847,"2023-03-31":3.095982,"2023-06-30":4.748429,"2023-09-30":4.781732,"2023-12-31":23.037188,"2024-03-31":22.749372,"2024-06-30":22.589093,"2024-09-30":22.261339,"2024-12-31":5.395673,"2025-03-31":4.706846,"2025-06-30":3.695162,"2025-09-30":2.35793,"2025-12-31":10.103214,"2026-03-31":9.84708,"2026-06-30":10.412376},"tax_rate_pct":{"2021-12-31":null,"2022-03-31":1.139813,"2022-06-30":0.406236,"2022-09-30":0.412712,"2022-12-31":1.032617,"2023-03-31":0.99836,"2023-06-30":1.420422,"2023-09-30":1.413257,"2023-12-31":-151.688115,"2024-03-31":-122.079214,"2024-06-30":-94.205101,"2024-09-30":-75.85645,"2024-12-31":8.61869,"2025-03-31":8.729387,"2025-06-30":9.334657,"2025-09-30":9.243424,"2025-12-31":8.796926,"2026-03-31":8.631978,"2026-06-30":9.009008},"payout":{"2020-12-31":0,"2021-03-31":69.537243,"2021-06-30":0,"2021-09-30":91.575688,"2022-03-31":145.407503,"2022-06-30":218.179171,"2022-09-30":118.748762,"2022-12-31":96.472321,"2023-03-31":146.778573,"2023-06-30":112.961921,"2023-09-30":126.859159,"2023-12-31":28.106495,"2024-03-31":34.44164,"2024-06-30":41.279424,"2024-09-30":47.13948,"2024-12-31":218.97168,"2025-03-31":245.923265,"2025-06-30":305.718545,"2025-09-30":469.311204,"2025-12-31":108.677213,"2026-03-31":116.763169,"2026-06-30":107.41863},"sgr":{"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":2.020114,"2023-06-30":0.706535,"2023-09-30":1.847578,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":6.179236,"2025-06-30":9.059166,"2025-09-30":8.56609,"2025-12-31":0.873411,"2026-03-31":1.354623,"2026-06-30":1.05911},"total_debt":{"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":29000000,"2019-06-30":23310000,"2019-09-30":235000000,"2019-12-31":405800000,"2020-03-31":468000000,"2020-06-30":493000000,"2020-09-30":580000000,"2020-12-31":624000000,"2021-03-31":657000000,"2021-06-30":657000000,"2021-09-30":657000000,"2021-12-31":2346187000,"2022-03-31":2948349000,"2022-06-30":3000000000,"2022-09-30":3475000000,"2022-12-31":3395000000,"2023-03-31":3537000000,"2023-06-30":3650000000,"2023-09-30":3630000000,"2023-12-31":3594000000,"2024-03-31":3547000000,"2024-06-30":3407203000,"2024-09-30":3429689000,"2024-12-31":3504196000,"2025-03-31":3717257000,"2025-06-30":3926272000,"2025-09-30":4134930000,"2025-12-31":3818200000,"2026-03-31":3831228000,"2026-06-30":3925562000},"st_debt":{"2018-12-31":0,"2019-03-31":29000000,"2019-06-30":23310000,"2019-09-30":17562000,"2019-12-31":9767000,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-12-31":54280000,"2022-03-31":54324000,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-12-31":0,"2024-06-30":148800000,"2024-09-30":150000000,"2024-12-31":140200000,"2025-03-31":148800000,"2025-06-30":189300000,"2025-09-30":178600000,"2025-12-31":165200000,"2026-03-31":187100000,"2026-06-30":225000000},"lt_debt":{"2021-12-31":2253422000,"2022-03-31":2894025000,"2022-06-30":2971270000,"2022-09-30":3447513000,"2022-12-31":3368510000,"2023-03-31":3511648000,"2023-06-30":3625799000,"2023-09-30":3606962000,"2023-12-31":3562809000,"2024-03-31":3517115000,"2024-06-30":3258403000,"2024-09-30":3279689000,"2024-12-31":3363996000,"2025-03-31":3568457000,"2025-06-30":3736972000,"2025-09-30":3956330000,"2025-12-31":3627720000,"2026-03-31":3644128000,"2026-06-30":3700562000},"debt_ebitda":{"2018-12-31":0,"2019-03-31":1.230169,"2019-06-30":0.777233,"2019-09-30":8.006542,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":8.04528,"2021-03-31":4.609524,"2021-06-30":3.559664,"2021-09-30":2.798055,"2021-12-31":9.498541,"2022-03-31":12.30694,"2022-06-30":10.382419,"2022-09-30":10.641165,"2022-12-31":8.263678,"2023-03-31":8.285992,"2023-06-30":8.555864,"2023-09-30":8.558555,"2023-12-31":8.16371,"2024-03-31":7.991817,"2024-06-30":7.271911,"2024-09-30":6.587132,"2024-12-31":6.960642,"2025-03-31":7.208513,"2025-06-30":7.071242,"2025-09-30":8.10796,"2025-12-31":6.973066,"2026-03-31":7.179882,"2026-06-30":6.54592},"net_debt_ebitda":{"2018-12-31":-57.484988,"2019-03-31":-6.296683,"2019-06-30":-11.790537,"2019-09-30":7.918163,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":7.733423,"2021-03-31":4.24956,"2021-06-30":3.152811,"2021-09-30":2.333893,"2021-12-31":8.964288,"2022-03-31":12.233282,"2022-06-30":10.364011,"2022-09-30":10.605251,"2022-12-31":8.248115,"2023-03-31":8.281344,"2023-06-30":8.55062,"2023-09-30":8.558395,"2023-12-31":8.153466,"2024-03-31":7.969835,"2024-06-30":7.245128,"2024-09-30":6.547878,"2024-12-31":6.953479,"2025-03-31":7.19136,"2025-06-30":7.051912,"2025-09-30":8.092789,"2025-12-31":6.965851,"2026-03-31":7.178532,"2026-06-30":6.532863},"debt_ebit":{"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":11.174497,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":10.12724,"2021-03-31":8.81536,"2021-06-30":10.352652,"2021-09-30":10.84982,"2021-12-31":32.31351,"2022-03-31":49.042699,"2022-06-30":29.974522,"2022-09-30":26.762472,"2022-12-31":22.559788,"2023-03-31":22.28888,"2023-06-30":23.46799,"2023-09-30":24.505502,"2023-12-31":22.56758,"2024-03-31":22.436445,"2024-06-30":19.225187,"2024-09-30":16.200704,"2024-12-31":19.551065,"2025-03-31":21.560315,"2025-06-30":20.314012,"2025-09-30":29.494764,"2025-12-31":23.151972,"2026-03-31":27.018343,"2026-06-30":19.793781},"net_debt_ebit":{"2018-03-31":null,"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":-169.51582,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":9.734679,"2021-03-31":8.126957,"2021-06-30":9.169393,"2021-09-30":9.049972,"2021-12-31":30.496013,"2022-03-31":48.749177,"2022-06-30":29.921377,"2022-09-30":26.67215,"2022-12-31":22.5173,"2023-03-31":22.276377,"2023-06-30":23.453607,"2023-09-30":24.505043,"2023-12-31":22.539261,"2024-03-31":22.374734,"2024-06-30":19.154379,"2024-09-30":16.104162,"2024-12-31":19.530946,"2025-03-31":21.509013,"2025-06-30":20.258481,"2025-09-30":29.439576,"2025-12-31":23.128014,"2026-03-31":27.013265,"2026-06-30":19.7543},"equity_assets":{"2017-03-31":3.754641,"2017-06-30":1.318971,"2017-09-30":1.319366,"2017-12-31":78.788411,"2018-03-31":176.541801,"2018-06-30":213.766235,"2018-09-30":249.573041,"2018-12-31":-11.506586,"2019-03-31":12.206265,"2019-06-30":18.373287,"2019-09-30":16.687774,"2019-12-31":-23.52494,"2020-03-31":4.438624,"2020-06-30":4.28341,"2020-09-30":4.14514,"2020-12-31":-13.695537,"2021-03-31":-17.965826,"2021-06-30":-27.308117,"2021-09-30":-25.946255,"2021-12-31":-33.470113,"2022-03-31":-18.921265,"2022-06-30":-19.700825,"2022-09-30":-13.89258,"2022-12-31":-14.186081,"2023-03-31":-10.387491,"2023-06-30":-14.545824,"2023-09-30":-13.331433,"2023-12-31":-8.170438,"2024-03-31":-15.097686,"2024-06-30":-17.592495,"2024-09-30":-25.081478,"2024-12-31":-43.677528,"2025-03-31":-36.264656,"2025-06-30":-21.894262,"2025-09-30":-24.655207,"2025-12-31":-7.968024,"2026-03-31":-23.474818,"2026-06-30":-16.454661},"ltd_equity":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":-401.120538,"2023-03-31":-551.974071,"2023-06-30":-400.305932,"2023-09-30":-430.416842,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":-113.014867,"2025-03-31":-139.958536,"2025-06-30":-238.683799,"2025-09-30":-222.805721,"2025-12-31":-641.642789,"2026-03-31":-218.311393,"2026-06-30":-312.246296},"ltd_capital":{"2021-12-31":127.38841,"2022-03-31":159.847699,"2022-06-30":163.375984,"2022-09-30":130.565457,"2022-12-31":131.828313,"2023-03-31":121.057832,"2023-06-30":132.123832,"2023-09-30":129.189924,"2023-12-31":116.310909,"2024-03-31":136.663203,"2024-06-30":148.08836,"2024-09-30":191.908701,"2024-12-31":637.603487,"2025-03-31":305.622197,"2025-06-30":158.305085,"2025-09-30":167.694821,"2025-12-31":111.525384,"2026-03-31":168.554029,"2026-06-30":135.036308},"ltd_assets":{"2021-12-31":130.658155,"2022-03-31":48.124211,"2022-06-30":49.551327,"2022-09-30":57.389893,"2022-12-31":56.903285,"2023-03-31":57.336258,"2023-06-30":58.227798,"2023-09-30":57.380732,"2023-12-31":54.838828,"2024-03-31":54.549347,"2024-06-30":47.496703,"2024-09-30":47.805665,"2024-12-31":49.3621,"2025-03-31":50.755481,"2025-06-30":52.258056,"2025-09-30":54.933212,"2025-12-31":51.126253,"2026-03-31":51.248203,"2026-06-30":51.379069},"debt_equity":{"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":12.718517,"2019-06-30":5.189479,"2019-09-30":52.903978,"2019-12-31":-114.933088,"2020-03-31":663.745054,"2020-06-30":700.841579,"2020-09-30":796.659524,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":-404.274955,"2023-03-31":-555.958994,"2023-06-30":-402.977841,"2023-09-30":-433.165954,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":-117.724945,"2025-03-31":-145.794624,"2025-06-30":-250.774563,"2025-09-30":-232.863806,"2025-12-31":-675.333404,"2026-03-31":-229.520127,"2026-06-30":-331.231363},"debt_capital":{"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":null,"2019-03-31":11.283432,"2019-06-30":4.933459,"2019-09-30":34.599478,"2019-12-31":769.653864,"2020-03-31":86.906626,"2020-06-30":87.513136,"2020-09-30":88.847495,"2020-12-31":165.28444,"2021-03-31":201.554763,"2021-06-30":435.670614,"2021-09-30":380.076362,"2021-12-31":132.632517,"2022-03-31":162.848214,"2022-06-30":164.955709,"2022-09-30":131.606455,"2022-12-31":132.865012,"2023-03-31":121.931797,"2023-06-30":133.005714,"2023-09-30":130.015072,"2023-12-31":117.329165,"2024-03-31":137.824433,"2024-06-30":154.851044,"2024-09-30":200.685846,"2024-12-31":664.176649,"2025-03-31":318.366244,"2025-06-30":166.324185,"2025-09-30":175.265043,"2025-12-31":117.381226,"2026-03-31":177.208077,"2026-06-30":143.246729},"debt_assets":{"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":1.552456,"2019-06-30":0.953478,"2019-09-30":8.828496,"2019-12-31":27.03794,"2020-03-31":29.461144,"2020-06-30":30.019918,"2020-09-30":33.022655,"2020-12-31":34.673794,"2021-03-31":35.656602,"2021-06-30":35.443508,"2021-09-30":35.210249,"2021-12-31":136.036865,"2022-03-31":49.027555,"2022-06-30":50.030452,"2022-09-30":57.847462,"2022-12-31":57.350773,"2023-03-31":57.750192,"2023-06-30":58.616449,"2023-09-30":57.747228,"2023-12-31":55.31892,"2024-03-31":55.012854,"2024-06-30":49.665713,"2024-09-30":49.992107,"2024-12-31":51.419345,"2025-03-31":52.871919,"2025-06-30":54.905239,"2025-09-30":57.413053,"2025-12-31":53.810729,"2026-03-31":53.879433,"2026-06-30":54.502997},"net_debt_equity":{"2017-03-31":-0.011006,"2017-06-30":-0.204886,"2017-09-30":-0.111051,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":2.105314,"2019-03-31":-0.651004,"2019-06-30":-0.787238,"2019-09-30":0.5232,"2019-12-31":-1.132385,"2020-03-31":6.363712,"2020-06-30":6.98169,"2020-09-30":7.939358,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":-4.035136,"2023-03-31":-5.556471,"2023-06-30":-4.027309,"2023-09-30":-4.331578,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":-1.176038,"2025-03-31":-1.454477,"2025-06-30":-2.50089,"2025-09-30":-2.324281,"2025-12-31":-6.746346,"2026-03-31":-2.29477,"2026-06-30":-3.305707},"net_debt_capital":{"2017-03-31":-1.100601,"2017-06-30":-20.488612,"2017-09-30":-11.105078,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":null,"2019-03-31":-57.75483,"2019-06-30":-74.839996,"2019-09-30":34.217559,"2019-12-31":758.306306,"2020-03-31":83.32247,"2020-06-30":87.179414,"2020-09-30":88.543728,"2020-12-31":158.877549,"2021-03-31":185.815085,"2021-06-30":385.875519,"2021-09-30":317.026495,"2021-12-31":125.172505,"2022-03-31":161.87356,"2022-06-30":164.663243,"2022-09-30":131.162288,"2022-12-31":132.61478,"2023-03-31":121.863402,"2023-06-30":132.924198,"2023-09-30":130.012636,"2023-12-31":117.181932,"2024-03-31":137.445348,"2024-06-30":154.280715,"2024-09-30":199.489931,"2024-12-31":663.493177,"2025-03-31":317.60871,"2025-06-30":165.869515,"2025-09-30":174.937098,"2025-12-31":117.259762,"2026-03-31":177.174775,"2026-06-30":142.961006},"ebitda":{"2018-12-31":7827000,"2019-03-31":23574000,"2019-06-30":29991000,"2019-09-30":29351000,"2019-12-31":-1244311000,"2020-03-31":-1233638000,"2020-06-30":-1222030000,"2020-09-30":-1204201000,"2020-12-31":77561000,"2021-03-31":142531000,"2021-06-30":184568000,"2021-09-30":234806000,"2021-12-31":247005000,"2022-03-31":239568000,"2022-06-30":288950000,"2022-09-30":326562000,"2022-12-31":410834000,"2023-03-31":426865000,"2023-06-30":426608000,"2023-09-30":424137000,"2023-12-31":440241000,"2024-03-31":443829000,"2024-06-30":468543000,"2024-09-30":520665000,"2024-12-31":503430000,"2025-03-31":515676000,"2025-06-30":555245000,"2025-09-30":509984000,"2025-12-31":547564000,"2026-03-31":533606000,"2026-06-30":599696000},"ebitda_capex":{"2018-12-31":-76173000,"2019-03-31":-224944000,"2019-06-30":-313304000,"2019-09-30":-361659000,"2020-12-31":-103862000,"2021-03-31":-39549000,"2021-06-30":-9706000,"2021-09-30":22314000,"2021-12-31":168975000,"2022-03-31":152057000,"2022-06-30":178862000,"2022-09-30":148663000,"2022-12-31":204674000,"2023-03-31":191077000,"2023-06-30":131710000,"2023-09-30":132657000,"2023-12-31":127381000,"2024-03-31":131856000,"2024-06-30":218500000,"2024-09-30":297798000,"2024-12-31":239886000,"2025-03-31":235561000,"2025-06-30":187211000,"2025-09-30":43891000,"2025-12-31":55090000,"2026-03-31":32649000,"2026-06-30":116799000},"ebit":{"2018-03-31":-19104000,"2018-06-30":-25465054,"2018-09-30":-24848198,"2018-12-31":-12241000,"2019-03-31":-440000,"2019-06-30":2086000,"2019-09-30":-4781000,"2019-12-31":-1285791000,"2020-03-31":-1271381000,"2020-06-30":-1254728000,"2020-09-30":-1229197000,"2020-12-31":61616000,"2021-03-31":74529000,"2021-06-30":63462000,"2021-09-30":60554000,"2021-12-31":72607000,"2022-03-31":60118000,"2022-06-30":100085000,"2022-09-30":129846000,"2022-12-31":150489000,"2023-03-31":158689000,"2023-06-30":155531000,"2023-09-30":148130000,"2023-12-31":159255000,"2024-03-31":158091000,"2024-06-30":177226000,"2024-09-30":211700000,"2024-12-31":179233000,"2025-03-31":172412000,"2025-06-30":193279000,"2025-09-30":140192000,"2025-12-31":164919000,"2026-03-31":141801000,"2026-06-30":198323000},"cash_ratio":{"2017-03-31":0.000429,"2017-06-30":0.892868,"2017-09-30":0.67733,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":4.566894,"2019-03-31":1.756012,"2019-06-30":5.342518,"2019-09-30":0.046011,"2019-12-31":0.177579,"2020-03-31":1.51642,"2020-06-30":0.155295,"2020-09-30":0.119862,"2020-12-31":0.806724,"2021-03-31":2.344453,"2021-06-30":2.986478,"2021-09-30":3.967673,"2021-12-31":4.843745,"2022-03-31":0.045405,"2022-06-30":0.017385,"2022-09-30":0.041199,"2022-12-31":0.028065,"2023-03-31":0.00799,"2023-06-30":0.011221,"2023-09-30":0.000271,"2023-12-31":0.01803,"2024-03-31":0.041701,"2024-06-30":0.031461,"2024-09-30":0.051264,"2024-12-31":0.008615,"2025-03-31":0.018609,"2025-06-30":0.021388,"2025-09-30":0.015341,"2025-12-31":0.008969,"2026-03-31":0.001341,"2026-06-30":0.015281},"current_ratio":{"2017-06-30":1.062044,"2017-09-30":0.836877,"2017-12-31":0.04953,"2018-03-31":0.372125,"2018-06-30":0.202545,"2018-09-30":0.043193,"2018-12-31":4.750561,"2019-03-31":2.237021,"2019-06-30":5.585265,"2019-09-30":0.886374,"2019-12-31":0.941974,"2020-03-31":2.949089,"2020-06-30":1.72939,"2020-09-30":1.23229,"2020-12-31":1.426442,"2021-03-31":3.481722,"2021-06-30":3.905743,"2021-09-30":4.743638,"2021-12-31":6.116136,"2022-03-31":0.796288,"2022-06-30":1.11703,"2022-09-30":1.11988,"2022-12-31":1.061621,"2023-03-31":0.991587,"2023-06-30":1.243215,"2023-09-30":1.148868,"2023-12-31":1.028604,"2024-03-31":1.099756,"2024-06-30":0.75037,"2024-09-30":0.717061,"2024-12-31":0.704232,"2025-03-31":0.662713,"2025-06-30":0.622987,"2025-09-30":0.624739,"2025-12-31":0.685665,"2026-03-31":0.593587,"2026-06-30":0.682458},"quick_ratio":{"2017-12-31":0.04356,"2018-12-31":4.677673,"2019-12-31":0.636472,"2021-12-31":11.381222,"2022-12-31":0.923635,"2023-03-31":0.80955,"2023-06-30":0.921861,"2023-09-30":0.918559,"2023-12-31":0.880417,"2024-03-31":0.938803,"2024-06-30":0.268225,"2024-09-30":0.215845,"2024-12-31":0.27606,"2025-03-31":0.276389,"2025-06-30":0.146757,"2025-09-30":0.168739,"2025-12-31":0.202558,"2026-03-31":0.173968,"2026-06-30":0.134199},"cfo_avg_cl":{"2018-12-31":0.005928,"2019-03-31":0.209981,"2019-06-30":0.623152,"2019-09-30":1.334253,"2019-12-31":1.15379,"2020-03-31":2.070016,"2020-06-30":3.420932,"2020-09-30":4.780012,"2020-12-31":3.206784,"2021-03-31":5.324858,"2021-06-30":5.879678,"2021-09-30":5.280213,"2021-12-31":7.09015,"2022-03-31":1.26509,"2022-06-30":2.280766,"2022-09-30":3.233001,"2022-12-31":4.806533,"2023-03-31":1.991415,"2023-06-30":2.276379,"2023-09-30":2.110464,"2023-12-31":2.445666,"2024-03-31":2.565439,"2024-06-30":2.115121,"2024-09-30":2.0692,"2024-12-31":1.90623,"2025-03-31":1.862404,"2025-06-30":1.474487,"2025-09-30":1.413107,"2025-12-31":1.406476,"2026-03-31":1.200573,"2026-06-30":1.261528},"cfo_liab":{"2018-12-31":0.005064,"2019-03-31":0.079081,"2019-06-30":0.110654,"2019-09-30":0.093717,"2019-12-31":0.12769,"2020-03-31":0.165161,"2020-06-30":0.188851,"2020-09-30":0.206417,"2020-12-31":0.118238,"2021-03-31":0.101665,"2021-06-30":0.124499,"2021-09-30":0.132327,"2021-12-31":0.247532,"2022-03-31":0.07408,"2022-06-30":0.112274,"2022-09-30":0.133488,"2022-12-31":0.168081,"2023-03-31":0.164729,"2023-06-30":0.147847,"2023-09-30":0.144386,"2023-12-31":0.151033,"2024-03-31":0.162944,"2024-06-30":0.167477,"2024-09-30":0.177002,"2024-12-31":0.166154,"2025-03-31":0.159929,"2025-06-30":0.152983,"2025-09-30":0.139401,"2025-12-31":0.145039,"2026-03-31":0.14237,"2026-06-30":0.149107},"cfo_capex":{"2018-12-31":0.007869,"2019-03-31":0.043116,"2019-06-30":0.065101,"2019-09-30":0.102547,"2020-12-31":0.562751,"2021-03-31":0.506107,"2021-06-30":0.563683,"2021-09-30":0.546839,"2021-12-31":2.599949,"2022-03-31":2.967318,"2022-06-30":3.42982,"2022-09-30":2.836261,"2022-12-31":2.973448,"2023-03-31":2.689721,"2023-06-30":1.950285,"2023-09-30":1.939574,"2023-12-31":1.868184,"2024-03-31":1.982845,"2024-06-30":2.530185,"2024-09-30":3.016377,"2024-12-31":2.418367,"2025-03-31":2.357857,"2025-06-30":1.804265,"2025-09-30":1.368868,"2025-12-31":1.226704,"2026-03-31":1.21312,"2026-06-30":1.324781},"wc":{"2017-06-30":71186,"2017-09-30":-133723,"2017-12-31":-118306000,"2018-03-31":-634579,"2018-06-30":-939277,"2018-09-30":-3565100,"2018-12-31":369509000,"2019-03-31":124996000,"2019-06-30":323495000,"2019-09-30":-6406000,"2019-12-31":-1955000,"2020-03-31":24808000,"2020-06-30":8830000,"2020-09-30":3843000,"2020-12-31":12786000,"2021-03-31":54310000,"2021-06-30":73062000,"2021-09-30":102834000,"2021-12-31":139384000,"2022-03-31":-79170000,"2022-06-30":35806000,"2022-09-30":34126000,"2022-12-31":14039000,"2023-03-31":-2089000,"2023-06-30":48485000,"2023-09-30":37379000,"2023-12-31":7155000,"2024-03-31":23338000,"2024-06-30":-99570000,"2024-09-30":-112802000,"2024-12-31":-123795000,"2025-03-31":-160318000,"2025-06-30":-189194000,"2025-09-30":-189253000,"2025-12-31":-138465000,"2026-03-31":-218272000,"2026-06-30":-162707000},"wc_assets":{"2017-06-30":0.018778,"2017-09-30":-0.035286,"2017-12-31":-16.763136,"2018-03-31":-0.166906,"2018-06-30":-0.246561,"2018-09-30":-0.931941,"2018-12-31":19.894752,"2019-03-31":6.691406,"2019-06-30":13.232319,"2019-09-30":-0.240661,"2019-12-31":-0.130259,"2020-03-31":1.561692,"2020-06-30":0.537679,"2020-09-30":0.218804,"2020-12-31":0.710479,"2021-03-31":2.947504,"2021-06-30":3.941512,"2021-09-30":5.511127,"2021-12-31":8.081778,"2022-03-31":-1.316503,"2022-06-30":0.59713,"2022-09-30":0.568087,"2022-12-31":0.237157,"2023-03-31":-0.034108,"2023-06-30":0.778635,"2023-09-30":0.594637,"2023-12-31":0.11013,"2024-03-31":0.361965,"2024-06-30":-1.4514,"2024-09-30":-1.644234,"2024-12-31":-1.816524,"2025-03-31":-2.280262,"2025-06-30":-2.645701,"2025-09-30":-2.627757,"2025-12-31":-1.951418,"2026-03-31":-3.069609,"2026-06-30":-2.259044},"cash_assets":{"2017-03-31":0.041324,"2017-06-30":0.270239,"2017-09-30":0.146517,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":24.224972,"2019-03-31":9.498782,"2019-06-30":15.417628,"2019-09-30":0.097452,"2019-12-31":0.39864,"2020-03-31":1.21502,"2020-06-30":0.114478,"2020-09-30":0.112903,"2020-12-31":1.344054,"2021-03-31":2.784471,"2021-06-30":4.051026,"2021-09-30":5.840935,"2021-12-31":7.651493,"2022-03-31":0.293432,"2022-06-30":0.088704,"2022-09-30":0.195233,"2022-12-31":0.108012,"2023-03-31":0.032394,"2023-06-30":0.035925,"2023-09-30":0.001082,"2023-12-31":0.069418,"2024-03-31":0.151312,"2024-06-30":0.182923,"2024-09-30":0.29791,"2024-12-31":0.052913,"2025-03-31":0.125806,"2025-06-30":0.150091,"2025-09-30":0.107427,"2025-12-31":0.055682,"2026-03-31":0.010126,"2026-06-30":0.108713},"cash_debt":{"2019-03-31":6.118552,"2019-06-30":16.169884,"2019-09-30":0.011038,"2019-12-31":0.014744,"2020-03-31":0.041241,"2020-06-30":0.003813,"2020-09-30":0.003419,"2020-12-31":0.038763,"2021-03-31":0.078091,"2021-06-30":0.114295,"2021-09-30":0.165887,"2021-12-31":0.056246,"2022-03-31":0.005985,"2022-06-30":0.001773,"2022-09-30":0.003375,"2022-12-31":0.001883,"2023-03-31":0.000561,"2023-06-30":0.000613,"2023-09-30":0.000019,"2023-12-31":0.001255,"2024-03-31":0.00275,"2024-06-30":0.003683,"2024-09-30":0.005959,"2024-12-31":0.001029,"2025-03-31":0.002379,"2025-06-30":0.002734,"2025-09-30":0.001871,"2025-12-31":0.001035,"2026-03-31":0.000188,"2026-06-30":0.001995},"fcf_debt":{"2019-03-31":-8.200103,"2019-06-30":-13.768597,"2019-09-30":-1.493247,"2020-12-31":-0.127127,"2021-03-31":-0.136877,"2021-06-30":-0.129018,"2021-09-30":-0.146565,"2021-12-31":0.053211,"2022-03-31":0.058393,"2022-06-30":0.089165,"2022-09-30":0.094005,"2022-12-31":0.119837,"2023-03-31":0.112642,"2023-06-30":0.076777,"2023-09-30":0.075445,"2023-12-31":0.075576,"2024-03-31":0.086445,"2024-06-30":0.112295,"2024-09-30":0.131028,"2024-12-31":0.106673,"2025-03-31":0.102322,"2025-06-30":0.075389,"2025-09-30":0.041579,"2025-12-31":0.02924,"2026-03-31":0.027867,"2026-06-30":0.039952},"liab_equity":{"2017-03-31":25.633708,"2017-06-30":2.870716,"2017-09-30":2.805201,"2017-12-31":0.269222,"2018-03-31":0.021181,"2018-06-30":0.017663,"2018-09-30":0.017735,"2018-12-31":-0.610784,"2019-03-31":0.594235,"2019-06-30":0.449646,"2019-09-30":0.963192,"2019-12-31":-1.691794,"2020-03-31":10.111972,"2020-06-30":10.642599,"2020-09-30":11.597289,"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":-4.342922,"2023-03-31":-6.051563,"2023-06-30":-4.294815,"2023-09-30":-4.672382,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":-1.288677,"2025-03-31":-1.619742,"2025-06-30":-2.772349,"2025-09-30":-2.577526,"2025-12-31":-7.367132,"2026-03-31":-2.557216,"2026-06-30":-3.620181},"altman_z":{"2020-12-31":1.739825,"2021-03-31":0.504089,"2021-06-30":0.7602,"2021-09-30":0.283638,"2021-12-31":0.715245,"2022-03-31":-0.060982,"2022-06-30":0.037784,"2022-09-30":0.171024,"2023-12-31":0.505343,"2024-03-31":0.564381,"2024-06-30":0.546511,"2024-09-30":0.523209},"interest_cover_cfo":{"2019-03-31":47.185345,"2019-06-30":15.96919,"2019-09-30":59.535766,"2019-12-31":85.466224,"2020-03-31":176.494784,"2020-06-30":-238.630508,"2020-09-30":559.602564,"2020-12-31":1.975334,"2021-03-31":1.699595,"2021-06-30":1.688796,"2021-09-30":1.624373,"2021-12-31":2.871669,"2022-03-31":3.423476,"2022-06-30":4.526628,"2022-09-30":5.876797,"2022-12-31":6.096915,"2023-03-31":5.833356,"2023-06-30":3.984629,"2023-09-30":3.697845,"2023-12-31":3.814059,"2024-03-31":3.712537,"2024-06-30":3.839998,"2024-09-30":4.222803,"2024-12-31":3.605634,"2025-03-31":4.126964,"2025-06-30":4.199116,"2025-09-30":4.097365,"2025-12-31":3.795985,"2026-03-31":3.850768,"2026-06-30":3.943317},"ar_turnover":{"2018-12-31":9.593291,"2019-12-31":10.297479,"2022-12-31":6.350973,"2023-12-31":5.986378,"2024-03-31":6.440434,"2024-06-30":10.001087,"2024-09-30":9.764649,"2024-12-31":9.051605,"2025-03-31":9.535344,"2025-06-30":20.998646,"2025-09-30":24.055422,"2025-12-31":17.89296,"2026-03-31":16.085319,"2026-06-30":30.454015},"dso":{"2018-12-31":38.047423,"2019-12-31":35.44557,"2022-12-31":57.471506,"2023-12-31":60.971761,"2024-03-31":56.673202,"2024-06-30":36.496033,"2024-09-30":37.379737,"2024-12-31":40.32434,"2025-03-31":38.27864,"2025-06-30":17.382073,"2025-09-30":15.173295,"2025-12-31":20.399084,"2026-03-31":22.691499,"2026-06-30":11.985283},"inv_turnover":{"2018-12-31":16.477311,"2019-12-31":11.366161,"2020-03-31":9.862266,"2020-06-30":9.059163,"2021-12-31":71.279634,"2022-03-31":72.923484,"2022-06-30":51.836983,"2022-09-30":62.346515,"2022-12-31":139.602475,"2023-03-31":119.36,"2023-06-30":48.755961,"2023-09-30":44.812703,"2023-12-31":130.562278,"2024-12-31":185.259104,"2025-12-31":191.694634},"dio":{"2018-12-31":22.151673,"2019-12-31":32.112865,"2020-03-31":37.00975,"2020-06-30":40.290699,"2021-12-31":5.120677,"2022-03-31":5.005246,"2022-06-30":7.041305,"2022-09-30":5.854377,"2022-12-31":2.614567,"2023-03-31":3.057976,"2023-06-30":7.486264,"2023-09-30":8.145012,"2023-12-31":2.795601,"2024-12-31":1.970214,"2025-12-31":1.90407},"ap_turnover":{"2022-12-31":35.958564,"2023-03-31":36.760086,"2023-06-30":20.989206,"2023-09-30":29.585499,"2023-12-31":19.874025,"2024-03-31":31.82127,"2024-06-30":14.609763,"2024-09-30":33.717054,"2024-12-31":20.268718,"2025-03-31":25.038358,"2025-06-30":17.288308,"2025-09-30":32.449621,"2025-12-31":22.680518,"2026-03-31":22.312545,"2026-06-30":19.531614},"dpo":{"2022-12-31":10.150572,"2023-03-31":9.929248,"2023-06-30":17.389891,"2023-09-30":12.337125,"2023-12-31":18.365681,"2024-03-31":11.470315,"2024-06-30":24.983293,"2024-09-30":10.825382,"2024-12-31":18.008046,"2025-03-31":14.577633,"2025-06-30":21.112535,"2025-09-30":11.248205,"2025-12-31":16.093107,"2026-03-31":16.358511,"2026-06-30":18.687652},"ccc":{"2022-12-31":49.9355,"2023-12-31":45.401681,"2024-12-31":24.286507,"2025-12-31":6.210048},"inv_to_cash":{"2018-12-31":60.199096,"2019-12-31":67.558434,"2022-12-31":60.086073,"2023-12-31":63.767362,"2024-12-31":42.294553,"2025-12-31":22.303154},"inventories":{"2017-12-31":743000,"2018-12-31":5802000,"2019-03-31":5941000,"2019-06-30":6286000,"2019-09-30":15181000,"2019-12-31":4027000,"2020-03-31":4209000,"2020-06-30":3771000,"2020-09-30":3661000,"2020-12-31":3597000,"2021-03-31":3891000,"2021-06-30":3440000,"2021-09-30":3286000,"2021-12-31":2958000,"2022-03-31":4800000,"2022-06-30":13000000,"2022-09-30":13100000,"2022-12-31":4800000,"2023-03-31":4200000,"2023-06-30":7300000,"2023-09-30":9100000,"2023-12-31":3100000,"2024-12-31":3600000,"2025-12-31":4600000},"asset_turnover":{"2018-03-31":0.143071,"2018-06-30":0.10049,"2018-09-30":0.153003,"2018-12-31":0.061144,"2019-03-31":0.089054,"2019-06-30":0.07908,"2019-09-30":0.079031,"2019-12-31":0.080876,"2020-03-31":0.082638,"2020-06-30":0.073549,"2020-09-30":0.070825,"2020-12-31":0.089993,"2021-03-31":0.082648,"2021-06-30":0.083392,"2021-09-30":0.077377,"2021-12-31":0.091148,"2022-03-31":0.097685,"2022-06-30":0.174191,"2022-09-30":0.247507,"2022-12-31":0.317485,"2023-03-31":0.203864,"2023-06-30":0.196005,"2023-09-30":0.195724,"2023-12-31":0.202376,"2024-03-31":0.209472,"2024-06-30":0.210896,"2024-09-30":0.219995,"2024-12-31":0.222799,"2025-03-31":0.235163,"2025-06-30":0.235821,"2025-09-30":0.244577,"2025-12-31":0.253676,"2026-03-31":0.244827,"2026-06-30":0.262766},"mcap":{"2020-12-31":2623802370,"2021-03-31":814047692.5,"2021-06-30":1324675725,"2021-09-30":583300350,"2021-12-31":527551290,"2022-03-31":718106010,"2022-06-30":769765335,"2022-09-30":945984735,"2023-12-31":2487381500,"2024-03-31":3076737997.5,"2024-06-30":3297909160,"2024-09-30":3680678980},"ev_cash":{"2017-03-31":249,"2017-06-30":1024431,"2017-09-30":555254,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":449935000,"2019-03-31":177438000,"2019-06-30":376920000,"2019-09-30":2594000,"2019-12-31":5983000,"2020-03-31":19301000,"2020-06-30":1880000,"2020-09-30":1983000,"2020-12-31":24188000,"2021-03-31":51306000,"2021-06-30":75092000,"2021-09-30":108988000,"2021-12-31":131963000,"2022-03-31":17646000,"2022-06-30":5319000,"2022-09-30":11728000,"2022-12-31":6394000,"2023-03-31":1984000,"2023-06-30":2237000,"2023-09-30":68000,"2023-12-31":4510000,"2024-03-31":9756000,"2024-06-30":12549000,"2024-09-30":20438000,"2024-12-31":3606000,"2025-03-31":8845000,"2025-06-30":10733000,"2025-09-30":7737000,"2025-12-31":3951000,"2026-03-31":720000,"2026-06-30":7830000},"ev_pref":{"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_nci":{"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_debt":{"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":29000000,"2019-06-30":23310000,"2019-09-30":235000000,"2019-12-31":405800000,"2020-03-31":468000000,"2020-06-30":493000000,"2020-09-30":580000000,"2020-12-31":624000000,"2021-03-31":657000000,"2021-06-30":657000000,"2021-09-30":657000000,"2021-12-31":2346187000,"2022-03-31":2948349000,"2022-06-30":3000000000,"2022-09-30":3475000000,"2022-12-31":3395000000,"2023-03-31":3537000000,"2023-06-30":3650000000,"2023-09-30":3630000000,"2023-12-31":3594000000,"2024-03-31":3547000000,"2024-06-30":3407203000,"2024-09-30":3429689000,"2024-12-31":3504196000,"2025-03-31":3717257000,"2025-06-30":3926272000,"2025-09-30":4134930000,"2025-12-31":3818200000,"2026-03-31":3831228000,"2026-06-30":3925562000},"ev":{"2020-12-31":3223614370,"2021-03-31":1419741692.5,"2021-06-30":1906583725,"2021-09-30":1131312350,"2021-12-31":2741775290,"2022-03-31":3648809010,"2022-06-30":3764446335,"2022-09-30":4409256735,"2023-12-31":6076871500,"2024-03-31":6613981997.5,"2024-06-30":6692563160,"2024-09-30":7089929980},"capital":{"2017-03-31":22624,"2017-06-30":5000002,"2017-09-30":5000001,"2017-12-31":556050000,"2018-03-31":671214000,"2018-06-30":814345000,"2018-09-30":954731000,"2018-12-31":-213714000,"2019-03-31":257014000,"2019-06-30":472488000,"2019-09-30":679201000,"2019-12-31":52725000,"2020-03-31":538509000,"2020-06-30":563344000,"2020-09-30":652804000,"2020-12-31":377531000,"2021-03-31":325966000,"2021-06-30":150802000,"2021-09-30":172860000,"2021-12-31":1768938000,"2022-03-31":1810489000,"2022-06-30":1818670000,"2022-09-30":2640448000,"2022-12-31":2555225000,"2023-03-31":2900802000,"2023-06-30":2744243000,"2023-09-30":2791984000,"2023-12-31":3063177000,"2024-03-31":2573564000,"2024-06-30":2200310000,"2024-09-30":1708984000,"2024-12-31":527600000,"2025-03-31":1167604000,"2025-06-30":2360614000,"2025-09-30":2359244000,"2025-12-31":3252820000,"2026-03-31":2161994000,"2026-06-30":2740420000},"debt_capital_ev":{"2017-03-31":0,"2017-06-30":0,"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":null,"2019-03-31":11.283432,"2019-06-30":4.933459,"2019-09-30":34.599478,"2019-12-31":769.653864,"2020-03-31":86.906626,"2020-06-30":87.513136,"2020-09-30":88.847495,"2020-12-31":165.28444,"2021-03-31":201.554763,"2021-06-30":435.670614,"2021-09-30":380.076362,"2021-12-31":132.632517,"2022-03-31":162.848214,"2022-06-30":164.955709,"2022-09-30":131.606455,"2022-12-31":132.865012,"2023-03-31":121.931797,"2023-06-30":133.005714,"2023-09-30":130.015072,"2023-12-31":117.329165,"2024-03-31":137.824433,"2024-06-30":154.851044,"2024-09-30":200.685846,"2024-12-31":664.176649,"2025-03-31":318.366244,"2025-06-30":166.324185,"2025-09-30":175.265043,"2025-12-31":117.381226,"2026-03-31":177.208077,"2026-06-30":143.246729},"debt_ev":{"2020-12-31":0.193572,"2021-03-31":0.46276,"2021-06-30":0.344595,"2021-09-30":0.580741,"2021-12-31":0.855718,"2022-03-31":0.808031,"2022-06-30":0.79693,"2022-09-30":0.788115,"2023-12-31":0.591423,"2024-03-31":0.536288,"2024-06-30":0.509103,"2024-09-30":0.483741},"ev_sales":{"2020-12-31":21.706233,"2021-03-31":10.01313,"2021-06-30":13.079846,"2021-09-30":8.072672,"2021-12-31":17.070268,"2022-03-31":9.50904,"2022-06-30":5.505999,"2022-09-30":4.525438,"2023-12-31":4.836687,"2024-03-31":5.022899,"2024-06-30":4.849613,"2024-09-30":4.902858},"ev_ebitda":{"2020-12-31":41.562311,"2021-03-31":9.960933,"2021-06-30":10.32998,"2021-09-30":4.818073,"2021-12-31":11.10008,"2022-03-31":15.230786,"2022-06-30":13.02802,"2022-09-30":13.502051,"2023-12-31":13.803511,"2024-03-31":14.902095,"2024-06-30":14.283776,"2024-09-30":13.617067},"ev_ebit":{"2020-12-31":52.317813,"2021-03-31":19.04952,"2021-06-30":30.042919,"2021-09-30":18.682702,"2021-12-31":37.761859,"2022-03-31":60.694118,"2022-06-30":37.612493,"2022-09-30":33.957586,"2023-12-31":38.158121,"2024-03-31":41.83655,"2024-06-30":37.762874,"2024-09-30":33.490458},"ev_cfo":{"2020-12-31":31.574345,"2021-03-31":15.406521,"2021-06-30":17.410293,"2021-09-30":9.73599,"2021-12-31":13.514671,"2022-03-31":14.051553,"2022-06-30":9.969878,"2022-09-30":8.738677,"2023-12-31":10.397056,"2024-03-31":10.69196,"2024-06-30":10.578535,"2024-09-30":10.546552},"ev_fcf":{"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":21.96161,"2022-03-31":21.194044,"2022-06-30":14.073012,"2022-09-30":13.497628,"2023-12-31":22.372695,"2024-03-31":21.570545,"2024-06-30":17.491775,"2024-09-30":15.776997},"mcap_dil":{"2020-12-31":2623802370,"2021-03-31":814047692.5,"2021-06-30":1324675725,"2021-09-30":583300350,"2021-12-31":527551290,"2022-03-31":718106010,"2022-06-30":769765335,"2022-09-30":945984735,"2023-12-31":2487381500,"2024-03-31":3076737997.5,"2024-06-30":3297909160,"2024-09-30":3680678980},"ev_dil":{"2020-12-31":3223614370,"2021-03-31":1419741692.5,"2021-06-30":1906583725,"2021-09-30":1131312350,"2021-12-31":2741775290,"2022-03-31":3648809010,"2022-06-30":3764446335,"2022-09-30":4409256735,"2023-12-31":6076871500,"2024-03-31":6613981997.5,"2024-06-30":6692563160,"2024-09-30":7089929980},"ev_per_share":{"2020-12-31":29.154775,"2021-03-31":46.897564,"2021-06-30":50.864274,"2021-09-30":65.749127,"2021-12-31":159.345322,"2022-03-31":174.182044,"2022-06-30":166.321883,"2022-09-30":151.856134,"2023-12-31":81.598865,"2024-03-31":85.707481,"2024-06-30":84.095651,"2024-09-30":87.182347},"sales_base":{"2017-12-31":15142000,"2018-03-31":27241000,"2018-06-30":38188000,"2018-09-30":58257000,"2018-12-31":78358000,"2019-03-31":100106000,"2019-06-30":111728000,"2019-09-30":120300000,"2019-12-31":135798000,"2020-03-31":142820000,"2020-06-30":150297000,"2020-09-30":156460000,"2020-12-31":148511000,"2021-03-31":141788000,"2021-06-30":145765000,"2021-09-30":140141000,"2021-12-31":160617000,"2022-03-31":383720000,"2022-06-30":683699000,"2022-09-30":974327000,"2022-12-31":1213490000,"2023-03-31":1237281000,"2023-06-30":1197912000,"2023-09-30":1203037000,"2023-12-31":1256412000,"2024-03-31":1316766000,"2024-06-30":1380020000,"2024-09-30":1446081000,"2024-12-31":1482929000,"2025-03-31":1584798000,"2025-06-30":1652079000,"2025-09-30":1719686000,"2025-12-31":1764389000,"2026-03-31":1731102000,"2026-06-30":1885804000},"ebitda_base":{"2018-12-31":7827000,"2019-03-31":23574000,"2019-06-30":29991000,"2019-09-30":29351000,"2019-12-31":-1244311000,"2020-03-31":-1233638000,"2020-06-30":-1222030000,"2020-09-30":-1204201000,"2020-12-31":77561000,"2021-03-31":142531000,"2021-06-30":184568000,"2021-09-30":234806000,"2021-12-31":247005000,"2022-03-31":239568000,"2022-06-30":288950000,"2022-09-30":326562000,"2022-12-31":410834000,"2023-03-31":426865000,"2023-06-30":426608000,"2023-09-30":424137000,"2023-12-31":440241000,"2024-03-31":443829000,"2024-06-30":468543000,"2024-09-30":520665000,"2024-12-31":503430000,"2025-03-31":515676000,"2025-06-30":555245000,"2025-09-30":509984000,"2025-12-31":547564000,"2026-03-31":533606000,"2026-06-30":599696000},"ebit_base":{"2018-03-31":-19104000,"2018-06-30":-25465054,"2018-09-30":-24848198,"2018-12-31":-12241000,"2019-03-31":-440000,"2019-06-30":2086000,"2019-09-30":-4781000,"2019-12-31":-1285791000,"2020-03-31":-1271381000,"2020-06-30":-1254728000,"2020-09-30":-1229197000,"2020-12-31":61616000,"2021-03-31":74529000,"2021-06-30":63462000,"2021-09-30":60554000,"2021-12-31":72607000,"2022-03-31":60118000,"2022-06-30":100085000,"2022-09-30":129846000,"2022-12-31":150489000,"2023-03-31":158689000,"2023-06-30":155531000,"2023-09-30":148130000,"2023-12-31":159255000,"2024-03-31":158091000,"2024-06-30":177226000,"2024-09-30":211700000,"2024-12-31":179233000,"2025-03-31":172412000,"2025-06-30":193279000,"2025-09-30":140192000,"2025-12-31":164919000,"2026-03-31":141801000,"2026-06-30":198323000},"cfo_base":{"2018-12-31":661000,"2019-03-31":10715000,"2019-06-30":22349000,"2019-09-30":40097000,"2019-12-31":76273000,"2020-03-31":117757000,"2020-06-30":141382000,"2020-09-30":174284000,"2020-12-31":102096000,"2021-03-31":92152000,"2021-06-30":109509000,"2021-09-30":116199000,"2021-12-31":202874000,"2022-03-31":259673000,"2022-06-30":377582000,"2022-09-30":504568000,"2022-12-31":613006000,"2023-03-31":634204000,"2023-06-30":575135000,"2023-09-30":565347000,"2023-12-31":584480000,"2024-03-31":618594000,"2024-06-30":632655000,"2024-09-30":672251000,"2024-12-31":637346000,"2025-03-31":660471000,"2025-06-30":664031000,"2025-09-30":638020000,"2025-12-31":604120000,"2026-03-31":607721000,"2026-06-30":639733000},"fcf_base":{"2018-12-31":-83339000,"2019-03-31":-237803000,"2019-06-30":-320946000,"2019-09-30":-350913000,"2020-12-31":-79327000,"2021-03-31":-89928000,"2021-06-30":-84765000,"2021-09-30":-96293000,"2021-12-31":124844000,"2022-03-31":172162000,"2022-06-30":267494000,"2022-09-30":326669000,"2022-12-31":406846000,"2023-03-31":398416000,"2023-06-30":280237000,"2023-09-30":273867000,"2023-12-31":271620000,"2024-03-31":306621000,"2024-06-30":382612000,"2024-09-30":449384000,"2024-12-31":373802000,"2025-03-31":380356000,"2025-06-30":295997000,"2025-09-30":171927000,"2025-12-31":111646000,"2026-03-31":106764000,"2026-06-30":156836000},"pe":{"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":84.75,"2021-03-31":57.212766,"2021-06-30":19.102703,"2021-09-30":12.064057,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":21.205128,"2023-03-31":24.263566,"2023-06-30":21.426829,"2023-09-30":41.666667,"2023-12-31":14.778761,"2024-03-31":16.340164,"2024-06-30":16.124514,"2024-09-30":16.701107,"2024-12-31":55.598039,"2025-03-31":54.673684,"2025-06-30":59.527027,"2025-09-30":101.761905,"2025-12-31":14.027237,"2026-03-31":19.759184,"2026-06-30":17.514493},"pe_avg":{"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":41.974394,"2021-03-31":28.695581,"2021-06-30":10.582536,"2021-09-30":9.330619,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":22.538831,"2023-03-31":26.800059,"2023-06-30":20.324206,"2023-09-30":40.615385,"2023-12-31":15.023009,"2024-03-31":14.10929,"2024-06-30":14.149412,"2024-09-30":14.12577,"2024-12-31":42.105548,"2025-03-31":51.361417,"2025-06-30":67.397243,"2025-09-30":118.145048,"2025-12-31":17.520514,"2026-03-31":16.806635,"2026-06-30":15.266903},"pe_high":{"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":102.857143,"2021-03-31":63,"2021-06-30":19.102703,"2021-09-30":12.576512,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":27.628205,"2023-03-31":33.410853,"2023-06-30":24.804878,"2023-09-30":44.876543,"2023-12-31":16.39823,"2024-03-31":16.340164,"2024-06-30":16.124514,"2024-09-30":17.494465,"2024-12-31":60.921569,"2025-03-31":69.968421,"2025-06-30":89.824324,"2025-09-30":158.261905,"2025-12-31":25.863813,"2026-03-31":21.971429,"2026-06-30":18.576087},"pe_low":{"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":17.25,"2021-03-31":10.276596,"2021-06-30":2.610811,"2021-09-30":1.718861,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":19.865385,"2023-03-31":22.426357,"2023-06-30":17.640244,"2023-09-30":35.716049,"2023-12-31":12.800885,"2024-03-31":12.036885,"2024-06-30":12.529183,"2024-09-30":11.881919,"2024-12-31":31.568627,"2025-03-31":39.842105,"2025-06-30":52.148649,"2025-09-30":94.595238,"2025-12-31":12.326848,"2026-03-31":12.930612,"2026-06-30":11.478261},"pb":{"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null},"pb_avg":{"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null},"pb_high":{"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null},"pb_low":{"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null},"ptb":{"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null},"ptb_avg":{"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null},"ptb_high":{"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null},"ptb_low":{"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null},"ps":{"2020-12-31":17.667394,"2021-03-31":5.741302,"2021-06-30":9.087749,"2021-09-30":4.162239,"2021-12-31":3.28453,"2022-03-31":1.871432,"2022-06-30":1.125883,"2022-09-30":0.970911,"2023-12-31":1.97975,"2024-03-31":2.336587,"2024-06-30":2.389755,"2024-09-30":2.545279},"ps_avg":{"2020-12-31":8.750185,"2021-03-31":2.879602,"2021-06-30":5.034441,"2021-09-30":3.219171,"2021-12-31":3.345736,"2022-03-31":1.788998,"2022-06-30":1.131868,"2022-09-30":1.047257,"2023-12-31":2.012469,"2024-03-31":2.017579,"2024-06-30":2.097032,"2024-09-30":2.152793},"ps_high":{"2020-12-31":21.442097,"2021-03-31":6.322051,"2021-06-30":9.087749,"2021-09-30":4.339042,"2021-12-31":4.712539,"2022-03-31":2.401526,"2022-06-30":1.456266,"2022-09-30":1.310938,"2023-12-31":2.196693,"2024-03-31":2.336587,"2024-06-30":2.389755,"2024-09-30":2.666188},"ps_low":{"2020-12-31":3.596018,"2021-03-31":1.031257,"2021-06-30":1.242044,"2021-09-30":0.593027,"2021-12-31":2.539993,"2022-03-31":1.469085,"2022-06-30":1.014983,"2022-09-30":0.913693,"2023-12-31":1.714795,"2024-03-31":1.721233,"2024-06-30":1.856904,"2024-09-30":1.810826},"pcf":{"2020-12-31":25.699365,"2021-03-31":8.83375,"2021-06-30":12.096501,"2021-09-30":5.01984,"2021-12-31":2.600389,"2022-03-31":2.765424,"2022-06-30":2.038671,"2022-09-30":1.874841,"2023-12-31":4.255717,"2024-03-31":4.97376,"2024-06-30":5.212808,"2024-09-30":5.475156},"pcf_avg":{"2020-12-31":12.728204,"2021-03-31":4.430647,"2021-06-30":6.701233,"2021-09-30":3.882459,"2021-12-31":2.648847,"2022-03-31":2.64361,"2022-06-30":2.049507,"2022-09-30":2.022267,"2023-12-31":4.326051,"2024-03-31":4.294707,"2024-06-30":4.574288,"2024-09-30":4.630878},"pcf_high":{"2020-12-31":31.190127,"2021-03-31":9.727308,"2021-06-30":12.096501,"2021-09-30":5.233072,"2021-12-31":3.730956,"2022-03-31":3.548746,"2022-06-30":2.636904,"2022-09-30":2.531438,"2023-12-31":4.722062,"2024-03-31":4.97376,"2024-06-30":5.212808,"2024-09-30":5.735244},"pcf_low":{"2020-12-31":5.230844,"2021-03-31":1.586724,"2021-06-30":1.653257,"2021-09-30":0.715216,"2021-12-31":2.010933,"2022-03-31":2.170874,"2022-06-30":1.837861,"2022-09-30":1.764353,"2023-12-31":3.686164,"2024-03-31":3.663891,"2024-06-30":4.050493,"2024-09-30":3.895272},"pfcf":{"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":4.225684,"2022-03-31":4.171106,"2022-06-30":2.877692,"2022-09-30":2.895851,"2023-12-31":9.157579,"2024-03-31":10.034336,"2024-06-30":8.619461,"2024-09-30":8.190499},"pfcf_avg":{"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":4.304429,"2022-03-31":3.987373,"2022-06-30":2.892987,"2022-09-30":3.123563,"2023-12-31":9.308925,"2024-03-31":8.664377,"2024-06-30":7.563658,"2024-09-30":6.927511},"pfcf_high":{"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":6.062878,"2022-03-31":5.352595,"2022-06-30":3.722131,"2022-09-30":3.910021,"2023-12-31":10.161074,"2024-03-31":10.034336,"2024-06-30":8.619461,"2024-09-30":8.579574},"pfcf_low":{"2020-12-31":null,"2021-03-31":null,"2021-06-30":null,"2021-09-30":null,"2021-12-31":3.267807,"2022-03-31":3.274343,"2022-06-30":2.594238,"2022-09-30":2.725193,"2023-12-31":7.931998,"2024-03-31":7.391734,"2024-06-30":6.697554,"2024-09-30":5.827089},"evs_avg":{"2020-12-31":12.789024,"2021-03-31":7.15143,"2021-06-30":9.026538,"2021-09-30":7.129604,"2021-12-31":17.131475,"2022-03-31":9.426606,"2022-06-30":5.511984,"2022-09-30":4.601785,"2023-12-31":4.869406,"2024-03-31":4.703891,"2024-06-30":4.556891,"2024-09-30":4.510372},"evs_high":{"2020-12-31":25.480935,"2021-03-31":10.593879,"2021-06-30":13.079846,"2021-09-30":8.249475,"2021-12-31":18.498278,"2022-03-31":10.039134,"2022-06-30":5.836382,"2022-09-30":4.865466,"2023-12-31":5.05363,"2024-03-31":5.022899,"2024-06-30":4.849613,"2024-09-30":5.023767},"evs_low":{"2020-12-31":7.634857,"2021-03-31":5.303085,"2021-06-30":5.234141,"2021-09-30":4.50346,"2021-12-31":16.325732,"2022-03-31":9.106693,"2022-06-30":5.395099,"2022-09-30":4.468221,"2023-12-31":4.571732,"2024-03-31":4.407545,"2024-06-30":4.316762,"2024-09-30":4.168405},"eve_avg":{"2020-12-31":24.48796,"2021-03-31":7.114151,"2021-06-30":7.128827,"2021-09-30":4.255214,"2021-12-31":11.13988,"2022-03-31":15.098749,"2022-06-30":13.04218,"2022-09-30":13.729837,"2023-12-31":13.896889,"2024-03-31":13.955654,"2024-06-30":13.421608,"2024-09-30":12.526987},"eve_high":{"2020-12-31":48.789974,"2021-03-31":10.538654,"2021-06-30":10.32998,"2021-09-30":4.923595,"2021-12-31":12.028655,"2022-03-31":16.079846,"2022-06-30":13.809755,"2022-09-30":14.516553,"2023-12-31":14.422648,"2024-03-31":14.902095,"2024-06-30":14.283776,"2024-09-30":13.952876},"eve_low":{"2020-12-31":14.618949,"2021-03-31":5.27544,"2021-06-30":4.133731,"2021-09-30":2.687833,"2021-12-31":10.615939,"2022-03-31":14.58634,"2022-06-30":12.765614,"2022-09-30":13.331337,"2023-12-31":13.047352,"2024-03-31":13.076444,"2024-06-30":12.714348,"2024-09-30":11.577217},"evb_avg":{"2020-12-31":30.824959,"2021-03-31":13.605268,"2021-06-30":20.732932,"2021-09-30":16.500147,"2021-12-31":37.897257,"2022-03-31":60.167956,"2022-06-30":37.653372,"2022-09-30":34.530467,"2023-12-31":38.416253,"2024-03-31":39.179486,"2024-06-30":35.483508,"2024-09-30":30.809464},"evb_high":{"2020-12-31":61.415853,"2021-03-31":20.154369,"2021-06-30":30.042919,"2021-09-30":19.09188,"2021-12-31":40.920819,"2022-03-31":64.077589,"2022-06-30":39.869398,"2022-09-30":36.509054,"2023-12-31":39.869648,"2024-03-31":41.83655,"2024-06-30":37.762874,"2024-09-30":34.316365},"evb_low":{"2020-12-31":18.402043,"2021-03-31":10.088875,"2021-06-30":12.022226,"2021-09-30":10.422423,"2021-12-31":36.114839,"2022-03-31":58.126026,"2022-06-30":36.854914,"2022-09-30":33.528242,"2023-12-31":36.067812,"2024-03-31":36.711166,"2024-06-30":33.613683,"2024-09-30":28.473555},"earnings_yield":{"2019-12-31":-16.577181,"2020-03-31":-89.298246,"2020-06-30":-85.5,"2020-09-30":-85.765766,"2020-12-31":1.179941,"2021-03-31":1.747862,"2021-06-30":5.234861,"2021-09-30":8.289086,"2021-12-31":-12.589693,"2022-03-31":-10.793466,"2022-06-30":-14.554543,"2022-09-30":-15.868631,"2022-12-31":4.71584,"2023-03-31":4.121406,"2023-06-30":4.667046,"2023-09-30":2.4,"2023-12-31":6.766467,"2024-03-31":6.11989,"2024-06-30":6.201737,"2024-09-30":5.987627,"2024-12-31":1.798625,"2025-03-31":1.829034,"2025-06-30":1.679909,"2025-09-30":0.982686,"2025-12-31":7.128988,"2026-03-31":5.060938,"2026-06-30":5.709557},"fcf_yield":{"2020-12-31":-3.02336,"2021-03-31":-11.047019,"2021-06-30":-6.398925,"2021-09-30":-16.508305,"2021-12-31":23.664808,"2022-03-31":23.974455,"2022-06-30":34.750071,"2022-09-30":34.532164,"2023-12-31":10.919917,"2024-03-31":9.965782,"2024-06-30":11.601654,"2024-09-30":12.209269},"shareholder_yield":{"2023-12-31":3.502036,"2024-03-31":3.461361,"2024-06-30":3.901927,"2024-09-30":4.122881},"peg":{"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":-0.80204,"2021-03-31":-0.523764,"2021-06-30":-0.140397,"2021-09-30":-0.075859,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":-0.151018,"2023-03-31":-0.17991,"2023-06-30":-0.160945,"2023-09-30":-0.360229,"2023-12-31":0.329355,"2024-03-31":0.183294,"2024-06-30":0.284346,"2024-09-30":0.071199,"2024-12-31":-1.013319,"2025-03-31":-0.895327,"2025-06-30":-0.835981,"2025-09-30":-1.204257,"2025-12-31":0.092308,"2026-03-31":0.125141,"2026-06-30":0.064162},"price":{"2019-12-31":29.8,"2020-03-31":5.7,"2020-06-30":6,"2020-09-30":5.55,"2020-12-31":23.73,"2021-03-31":26.89,"2021-06-30":35.34,"2021-09-30":33.9,"2021-12-31":30.66,"2022-03-31":34.28,"2022-06-30":34.01,"2022-09-30":32.58,"2022-12-31":33.08,"2023-03-31":31.3,"2023-06-30":35.14,"2023-09-30":33.75,"2023-12-31":33.4,"2024-03-31":39.87,"2024-06-30":41.44,"2024-09-30":45.26,"2024-12-31":56.71,"2025-03-31":51.94,"2025-06-30":44.05,"2025-09-30":42.74,"2025-12-31":36.05,"2026-03-31":48.41,"2026-06-30":48.34},"price_avg":{"2019-12-31":22.9,"2020-03-31":20.428,"2020-06-30":15.810526,"2020-09-30":13.38902,"2020-12-31":11.75283,"2021-03-31":13.486923,"2021-06-30":19.577692,"2021-09-30":26.219038,"2021-12-31":31.231346,"2022-03-31":32.77,"2022-06-30":34.190769,"2022-09-30":35.141887,"2022-12-31":35.160577,"2023-03-31":34.572075,"2023-06-30":33.331698,"2023-09-30":32.898462,"2023-12-31":33.952,"2024-03-31":34.426667,"2024-06-30":36.363989,"2024-09-30":38.280837,"2024-12-31":42.947659,"2025-03-31":48.793347,"2025-06-30":49.87396,"2025-09-30":49.62092,"2025-12-31":45.02772,"2026-03-31":41.176255,"2026-06-30":42.136653},"price_high":{"2019-12-31":29.8,"2020-03-31":29.8,"2020-06-30":29.8,"2020-09-30":29.8,"2020-12-31":28.8,"2021-03-31":29.61,"2021-06-30":35.34,"2021-09-30":35.34,"2021-12-31":43.99,"2022-03-31":43.99,"2022-06-30":43.99,"2022-09-30":43.99,"2022-12-31":43.1,"2023-03-31":43.1,"2023-06-30":40.68,"2023-09-30":36.35,"2023-12-31":37.06,"2024-03-31":39.87,"2024-06-30":41.44,"2024-09-30":47.41,"2024-12-31":62.14,"2025-03-31":66.47,"2025-06-30":66.47,"2025-09-30":66.47,"2025-12-31":66.47,"2026-03-31":53.83,"2026-06-30":51.27},"price_low":{"2019-12-31":18.9,"2020-03-31":5.7,"2020-06-30":5.4,"2020-09-30":5.4,"2020-12-31":4.83,"2021-03-31":4.83,"2021-06-30":4.83,"2021-09-30":4.83,"2021-12-31":23.71,"2022-03-31":26.91,"2022-06-30":30.66,"2022-09-30":30.66,"2022-12-31":30.99,"2023-03-31":28.93,"2023-06-30":28.93,"2023-09-30":28.93,"2023-12-31":28.93,"2024-03-31":29.37,"2024-06-30":32.2,"2024-09-30":32.2,"2024-12-31":32.2,"2025-03-31":37.85,"2025-06-30":38.59,"2025-09-30":39.73,"2025-12-31":31.68,"2026-03-31":31.68,"2026-06-30":31.68},"ev_avg":{"2020-12-31":1899310681.132075,"2021-03-31":1013986994.038462,"2021-06-30":1315753324.038461,"2021-09-30":999149885.288462,"2021-12-31":2751606157.596154,"2022-03-31":3617177152.5,"2022-06-30":3768537775.384615,"2022-09-30":4483643039.433962,"2023-12-31":6117980320,"2024-03-31":6193924046.666667,"2024-06-30":6288600274.375,"2024-09-30":6522363492.719666},"shares_out":{"2020-12-31":110569000,"2021-03-31":30273250,"2021-06-30":37483750,"2021-09-30":17206500,"2021-12-31":17206500,"2022-03-31":20948250,"2022-06-30":22633500,"2022-09-30":29035750,"2023-12-31":74472500,"2024-03-31":77169250,"2024-06-30":79582750,"2024-09-30":81323000},"shares_dil":{"2020-12-31":110569000,"2021-03-31":30273250,"2021-06-30":37483750,"2021-09-30":17206500,"2021-12-31":17206500,"2022-03-31":20948250,"2022-06-30":22633500,"2022-09-30":29035750,"2023-12-31":74472500,"2024-03-31":77169250,"2024-06-30":79582750,"2024-09-30":81323000},"rev_ps":{"2020-12-31":1.343152,"2021-03-31":4.683607,"2021-06-30":3.888752,"2021-09-30":8.144655,"2021-12-31":9.33467,"2022-03-31":18.317521,"2022-06-30":30.207392,"2022-09-30":33.556116,"2023-12-31":16.870818,"2024-03-31":17.063351,"2024-06-30":17.340693,"2024-09-30":17.781944},"ebitda_ps":{"2020-12-31":0.701471,"2021-03-31":4.70815,"2021-06-30":4.923947,"2021-09-30":13.646355,"2021-12-31":14.355331,"2022-03-31":11.436182,"2022-06-30":12.766474,"2022-09-30":11.246894,"2023-12-31":5.911457,"2024-03-31":5.751371,"2024-06-30":5.887494,"2024-09-30":6.402432},"ebit_ps":{"2020-12-31":0.557263,"2021-03-31":2.461876,"2021-06-30":1.693054,"2021-09-30":3.519251,"2021-12-31":4.219743,"2022-03-31":2.869834,"2022-06-30":4.421985,"2022-09-30":4.471935,"2023-12-31":2.13844,"2024-03-31":2.048627,"2024-06-30":2.22694,"2024-09-30":2.6032},"eps_basic":{"2017-12-31":-0.16,"2018-03-31":-0.25,"2018-06-30":-0.24,"2018-09-30":-0.17,"2018-12-31":-0.056,"2019-03-31":0.044,"2019-06-30":-0.506,"2019-09-30":-1.896,"2019-12-31":-6.75,"2020-03-31":-8.92,"2020-06-30":-8.56,"2020-09-30":-6.49},"eps":{"2017-12-31":-0.21,"2018-03-31":-0.3,"2018-06-30":-0.31,"2018-09-30":-0.17,"2018-12-31":-0.056,"2019-03-31":0.044,"2019-06-30":0.074,"2019-09-30":-0.086,"2019-12-31":-4.94,"2020-03-31":-5.09,"2020-06-30":-5.13,"2020-09-30":-4.76,"2020-12-31":0.28,"2021-03-31":0.47,"2021-06-30":1.85,"2021-09-30":2.81,"2021-12-31":-3.86,"2022-03-31":-3.7,"2022-06-30":-4.95,"2022-09-30":-5.17,"2022-12-31":1.56,"2023-03-31":1.29,"2023-06-30":1.64,"2023-09-30":0.81,"2023-12-31":2.26,"2024-03-31":2.44,"2024-06-30":2.57,"2024-09-30":2.71,"2024-12-31":1.02,"2025-03-31":0.95,"2025-06-30":0.74,"2025-09-30":0.42,"2025-12-31":2.57,"2026-03-31":2.45,"2026-06-30":2.76},"cfo_ps":{"2020-12-31":0.923369,"2021-03-31":3.044007,"2021-06-30":2.921506,"2021-09-30":6.753204,"2021-12-31":11.790544,"2022-03-31":12.395928,"2022-06-30":16.68244,"2022-09-30":17.377474,"2023-12-31":7.848266,"2024-03-31":8.016069,"2024-06-30":7.94965,"2024-09-30":8.266431},"fcf_ps":{"2020-12-31":-0.717443,"2021-03-31":-2.970543,"2021-06-30":-2.26138,"2021-09-30":-5.596315,"2021-12-31":7.25563,"2022-03-31":8.218443,"2022-06-30":11.818499,"2022-09-30":11.250579,"2023-12-31":3.647252,"2024-03-31":3.973357,"2024-06-30":4.807725,"2024-09-30":5.525915},"cash_ps":{"2020-12-31":0.218759,"2021-03-31":1.694764,"2021-06-30":2.003321,"2021-09-30":6.334118,"2021-12-31":7.669369,"2022-03-31":0.842362,"2022-06-30":0.235006,"2022-09-30":0.403916,"2023-12-31":0.060559,"2024-03-31":0.126423,"2024-06-30":0.157685,"2024-09-30":0.251319},"bvps":{"2020-12-31":-2.229097,"2021-03-31":-10.934868,"2021-06-30":-13.504465,"2021-09-30":-28.137041,"2021-12-31":-33.54831,"2022-03-31":-54.317664,"2022-06-30":-52.193872,"2022-09-30":-28.742223,"2023-12-31":-7.127772,"2024-03-31":-12.614299,"2024-06-30":-15.165259,"2024-09-30":-21.158897},"tbvps":{"2020-12-31":-2.229097,"2021-03-31":-10.934868,"2021-06-30":-13.504465,"2021-09-30":-28.137041,"2021-12-31":-79.231569,"2022-03-31":-91.403005,"2022-06-30":-85.410211,"2022-09-30":-53.778532,"2023-12-31":-15.140757,"2024-03-31":-19.973629,"2024-06-30":-27.123931,"2024-09-30":-32.019515},"buyback_ps":{"2023-12-31":0.077304,"2024-03-31":0.043087,"2024-06-30":0,"2024-09-30":0},"fcf_margin":{"2018-12-31":-106.356722,"2019-03-31":-237.551196,"2019-06-30":-287.256552,"2019-09-30":-291.698254,"2020-12-31":-53.414899,"2021-03-31":-63.424267,"2021-06-30":-58.15182,"2021-09-30":-68.711512,"2021-12-31":77.727762,"2022-03-31":44.866569,"2022-06-30":39.124527,"2022-09-30":33.527655,"2022-12-31":33.526935,"2023-03-31":32.200931,"2023-06-30":23.393789,"2023-09-30":22.764636,"2023-12-31":21.618705,"2024-03-31":23.285914,"2024-06-30":27.725105,"2024-09-30":31.075991,"2024-12-31":25.207006,"2025-03-31":24.000283,"2025-06-30":17.916637,"2025-09-30":9.997581,"2025-12-31":6.327743,"2026-03-31":6.167401,"2026-06-30":8.316665}},"masked":{"tax_rate_pct":{"annual":{"2017-12-31":"a loss","2018-12-31":"a loss","2019-12-31":"a loss","2020-12-31":"a loss","2021-12-31":"a loss"},"ttm":{"2021-12-31":"a loss"}},"debt_ebit":{"annual":{"2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss"},"ttm":{"2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss"}},"net_debt_ebit":{"annual":{"2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss"},"ttm":{"2018-03-31":"an operating loss","2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss"}},"debt_ebitda":{"annual":{"2017-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA"},"ttm":{"2019-12-31":"negative EBITDA","2020-03-31":"negative EBITDA","2020-06-30":"negative EBITDA","2020-09-30":"negative EBITDA"}},"net_debt_ebitda":{"annual":{"2017-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA"},"ttm":{"2019-12-31":"negative EBITDA","2020-03-31":"negative EBITDA","2020-06-30":"negative EBITDA","2020-09-30":"negative EBITDA"}},"debt_equity":{"annual":{"2018-12-31":"negative equity","2022-12-31":"negative equity","2023-12-31":"negative equity","2024-12-31":"negative equity","2025-12-31":"negative equity"},"ttm":{"2020-12-31":"negative equity","2021-03-31":"negative equity","2021-06-30":"negative equity","2021-09-30":"negative equity","2021-12-31":"negative equity","2022-03-31":"negative equity","2022-06-30":"negative equity","2022-09-30":"negative equity","2023-12-31":"negative equity","2024-03-31":"negative equity","2024-06-30":"negative equity","2024-09-30":"negative equity"}},"net_debt_equity":{"annual":{"2018-12-31":"negative equity","2022-12-31":"negative equity","2023-12-31":"negative equity","2024-12-31":"negative equity","2025-12-31":"negative equity"},"ttm":{"2020-12-31":"negative equity","2021-03-31":"negative equity","2021-06-30":"negative equity","2021-09-30":"negative equity","2021-12-31":"negative equity","2022-03-31":"negative equity","2022-06-30":"negative equity","2022-09-30":"negative equity","2023-12-31":"negative equity","2024-03-31":"negative equity","2024-06-30":"negative equity","2024-09-30":"negative equity"}},"liab_equity":{"annual":{"2018-12-31":"negative equity","2022-12-31":"negative equity","2023-12-31":"negative equity","2024-12-31":"negative equity","2025-12-31":"negative equity"},"ttm":{"2020-12-31":"negative equity","2021-03-31":"negative equity","2021-06-30":"negative equity","2021-09-30":"negative equity","2021-12-31":"negative equity","2022-03-31":"negative equity","2022-06-30":"negative equity","2022-09-30":"negative equity","2023-12-31":"negative equity","2024-03-31":"negative equity","2024-06-30":"negative equity","2024-09-30":"negative equity"}},"roe":{"annual":{"2018-12-31":"negative equity","2019-12-31":"negative equity","2022-12-31":"negative equity","2023-12-31":"negative equity","2024-12-31":"negative equity","2025-12-31":"negative equity"},"ttm":{"2020-12-31":"negative equity","2021-03-31":"negative equity","2021-06-30":"negative equity","2021-09-30":"negative equity","2021-12-31":"negative equity","2022-03-31":"negative equity","2022-06-30":"negative equity","2022-09-30":"negative equity","2022-12-31":"negative equity","2023-12-31":"negative equity","2024-03-31":"negative equity","2024-06-30":"negative equity","2024-09-30":"negative equity","2024-12-31":"negative equity"}},"debt_capital":{"annual":{"2018-12-31":"negative capital"},"ttm":{"2018-12-31":"negative capital"}},"net_debt_capital":{"annual":{"2018-12-31":"negative capital"},"ttm":{"2018-12-31":"negative capital"}},"debt_capital_ev":{"annual":{"2018-12-31":"negative capital"},"ttm":{"2018-12-31":"negative capital"}},"roc":{"annual":{"2018-12-31":"negative capital"},"ttm":{"2018-12-31":"negative capital"}},"roic":{"annual":{"2018-12-31":"negative invested capital","2019-12-31":"negative invested capital"},"ttm":{"2018-12-31":"negative invested capital","2019-12-31":"negative invested capital"}},"sgr":{"annual":{"2019-12-31":"negative equity","2022-12-31":"negative equity","2023-12-31":"negative equity","2024-12-31":"negative equity","2025-12-31":"negative equity"},"ttm":{"2020-12-31":"negative equity","2021-03-31":"negative equity","2021-06-30":"negative equity","2021-09-30":"negative equity","2022-03-31":"negative equity","2022-06-30":"negative equity","2022-09-30":"negative equity","2022-12-31":"negative equity","2023-12-31":"negative equity","2024-03-31":"negative equity","2024-06-30":"negative equity","2024-09-30":"negative equity","2024-12-31":"negative equity"}},"pe":{"annual":{"2019-12-31":"a loss per share","2021-12-31":"a loss per share"},"ttm":{"2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share"}},"pe_avg":{"annual":{"2019-12-31":"a loss per share","2021-12-31":"a loss per share"},"ttm":{"2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share"}},"pe_high":{"annual":{"2019-12-31":"a loss per share","2021-12-31":"a loss per share"},"ttm":{"2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share"}},"pe_low":{"annual":{"2019-12-31":"a loss per share","2021-12-31":"a loss per share"},"ttm":{"2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share"}},"peg":{"annual":{"2019-12-31":"a loss per share","2021-12-31":"a loss per share"},"ttm":{"2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share"}},"payout":{"annual":{"2019-12-31":"a loss"}},"ev_ebit":{"annual":{"2019-12-31":"an operating loss","2020-12-31":"an operating loss"}},"evb_avg":{"annual":{"2019-12-31":"an operating loss","2020-12-31":"an operating loss"}},"evb_high":{"annual":{"2019-12-31":"an operating loss","2020-12-31":"an operating loss"}},"evb_low":{"annual":{"2019-12-31":"an operating loss","2020-12-31":"an operating loss"}},"ev_ebitda":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA"}},"eve_avg":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA"}},"eve_high":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA"}},"eve_low":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA"}},"ev_fcf":{"annual":{"2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow"},"ttm":{"2020-12-31":"negative free cash flow","2021-03-31":"negative free cash flow","2021-06-30":"negative free cash flow","2021-09-30":"negative free cash flow"}},"pfcf":{"annual":{"2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow"},"ttm":{"2020-12-31":"negative free cash flow","2021-03-31":"negative free cash flow","2021-06-30":"negative free cash flow","2021-09-30":"negative free cash flow"}},"pfcf_avg":{"annual":{"2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow"},"ttm":{"2020-12-31":"negative free cash flow","2021-03-31":"negative free cash flow","2021-06-30":"negative free cash flow","2021-09-30":"negative free cash flow"}},"pfcf_high":{"annual":{"2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow"},"ttm":{"2020-12-31":"negative free cash flow","2021-03-31":"negative free cash flow","2021-06-30":"negative free cash flow","2021-09-30":"negative free cash flow"}},"pfcf_low":{"annual":{"2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow"},"ttm":{"2020-12-31":"negative free cash flow","2021-03-31":"negative free cash flow","2021-06-30":"negative free cash flow","2021-09-30":"negative free cash flow"}},"ptb":{"annual":{"2021-12-31":"negative tangible book value","2022-12-31":"negative tangible book value","2023-12-31":"negative tangible book value","2024-12-31":"negative tangible book value","2025-12-31":"negative tangible book value"},"ttm":{"2020-12-31":"negative tangible book value","2021-03-31":"negative tangible book value","2021-06-30":"negative tangible book value","2021-09-30":"negative tangible book value","2021-12-31":"negative tangible book value","2022-03-31":"negative tangible book value","2022-06-30":"negative tangible book value","2022-09-30":"negative tangible book value","2023-12-31":"negative tangible book value","2024-03-31":"negative tangible book value","2024-06-30":"negative tangible book value","2024-09-30":"negative tangible book value"}},"ptb_avg":{"annual":{"2021-12-31":"negative tangible book value","2022-12-31":"negative tangible book value","2023-12-31":"negative tangible book value","2024-12-31":"negative tangible book value","2025-12-31":"negative tangible book value"},"ttm":{"2020-12-31":"negative tangible book value","2021-03-31":"negative tangible book value","2021-06-30":"negative tangible book value","2021-09-30":"negative tangible book value","2021-12-31":"negative tangible book value","2022-03-31":"negative tangible book value","2022-06-30":"negative tangible book value","2022-09-30":"negative tangible book value","2023-12-31":"negative tangible book value","2024-03-31":"negative tangible book value","2024-06-30":"negative tangible book value","2024-09-30":"negative tangible book value"}},"ptb_high":{"annual":{"2021-12-31":"negative tangible book value","2022-12-31":"negative tangible book value","2023-12-31":"negative tangible book value","2024-12-31":"negative tangible book value","2025-12-31":"negative tangible book value"},"ttm":{"2020-12-31":"negative tangible book value","2021-03-31":"negative tangible book value","2021-06-30":"negative tangible book value","2021-09-30":"negative tangible book value","2021-12-31":"negative tangible book value","2022-03-31":"negative tangible book value","2022-06-30":"negative tangible book value","2022-09-30":"negative tangible book value","2023-12-31":"negative tangible book value","2024-03-31":"negative tangible book value","2024-06-30":"negative tangible book value","2024-09-30":"negative tangible book value"}},"ptb_low":{"annual":{"2021-12-31":"negative tangible book value","2022-12-31":"negative tangible book value","2023-12-31":"negative tangible book value","2024-12-31":"negative tangible book value","2025-12-31":"negative tangible book value"},"ttm":{"2020-12-31":"negative tangible book value","2021-03-31":"negative tangible book value","2021-06-30":"negative tangible book value","2021-09-30":"negative tangible book value","2021-12-31":"negative tangible book value","2022-03-31":"negative tangible book value","2022-06-30":"negative tangible book value","2022-09-30":"negative tangible book value","2023-12-31":"negative tangible book value","2024-03-31":"negative tangible book value","2024-06-30":"negative tangible book value","2024-09-30":"negative tangible book value"}},"ltd_equity":{"annual":{"2022-12-31":"negative equity","2023-12-31":"negative equity","2024-12-31":"negative equity","2025-12-31":"negative equity"},"ttm":{"2021-12-31":"negative equity","2022-03-31":"negative equity","2022-06-30":"negative equity","2022-09-30":"negative equity","2023-12-31":"negative equity","2024-03-31":"negative equity","2024-06-30":"negative equity","2024-09-30":"negative equity"}},"pb":{"annual":{"2022-12-31":"negative equity","2023-12-31":"negative equity","2024-12-31":"negative equity","2025-12-31":"negative equity"},"ttm":{"2020-12-31":"negative equity","2021-03-31":"negative equity","2021-06-30":"negative equity","2021-09-30":"negative equity","2021-12-31":"negative equity","2022-03-31":"negative equity","2022-06-30":"negative equity","2022-09-30":"negative equity","2023-12-31":"negative equity","2024-03-31":"negative equity","2024-06-30":"negative equity","2024-09-30":"negative equity"}},"pb_avg":{"annual":{"2022-12-31":"negative equity","2023-12-31":"negative equity","2024-12-31":"negative equity","2025-12-31":"negative equity"},"ttm":{"2020-12-31":"negative equity","2021-03-31":"negative equity","2021-06-30":"negative equity","2021-09-30":"negative equity","2021-12-31":"negative equity","2022-03-31":"negative equity","2022-06-30":"negative equity","2022-09-30":"negative equity","2023-12-31":"negative equity","2024-03-31":"negative equity","2024-06-30":"negative equity","2024-09-30":"negative equity"}},"pb_high":{"annual":{"2022-12-31":"negative equity","2023-12-31":"negative equity","2024-12-31":"negative equity","2025-12-31":"negative equity"},"ttm":{"2020-12-31":"negative equity","2021-03-31":"negative equity","2021-06-30":"negative equity","2021-09-30":"negative equity","2021-12-31":"negative equity","2022-03-31":"negative equity","2022-06-30":"negative equity","2022-09-30":"negative equity","2023-12-31":"negative equity","2024-03-31":"negative equity","2024-06-30":"negative equity","2024-09-30":"negative equity"}},"pb_low":{"annual":{"2022-12-31":"negative equity","2023-12-31":"negative equity","2024-12-31":"negative equity","2025-12-31":"negative equity"},"ttm":{"2020-12-31":"negative equity","2021-03-31":"negative equity","2021-06-30":"negative equity","2021-09-30":"negative equity","2021-12-31":"negative equity","2022-03-31":"negative equity","2022-06-30":"negative equity","2022-09-30":"negative equity","2023-12-31":"negative equity","2024-03-31":"negative equity","2024-06-30":"negative equity","2024-09-30":"negative equity"}}}}