{"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":"LQDA","kind":"industrial","as_of":"2026-08-12","definitions":[{"group":"Profitability","id":"roe","label":"Return on common equity (%)","formula":"100 * ni_common / avg(equity)"},{"group":"Profitability","id":"roa","label":"Return on assets (%)","formula":"100 * ni / avg(assets)"},{"group":"Profitability","id":"roc","label":"Return on capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(capital)"},{"group":"Profitability","id":"roic","label":"Return on invested capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(invested_capital)"},{"group":"Profitability","id":"gross_margin","label":"Gross margin (%)","formula":"100 * gp / rev"},{"group":"Profitability","id":"ebitda_margin","label":"EBITDA margin (%)","formula":"100 * ebitda / rev"},{"group":"Profitability","id":"op_margin","label":"Operating margin (%)","formula":"100 * ebit / rev"},{"group":"Profitability","id":"incr_op_margin","label":"Incremental operating margin (%)","formula":"100 * (ebit - ebit_prev) / (rev - rev_prev)"},{"group":"Profitability","id":"pretax_margin","label":"Pretax margin (%)","formula":"100 * pretax / rev"},{"group":"Profitability","id":"net_margin","label":"Profit margin (%)","formula":"100 * ni / rev"},{"group":"Profitability","id":"common_margin","label":"Net income to common margin (%)","formula":"100 * ni_common / rev"},{"group":"Profitability","id":"tax_rate_pct","label":"Effective tax rate (%)","formula":"100 * tax / pretax"},{"group":"Profitability","id":"payout","label":"Dividend payout ratio (%)","formula":"100 * div_paid / ni_common"},{"group":"Profitability","id":"sgr","label":"Sustainable growth rate (%)","formula":"100 * (ni_common / avg(equity)) * (1 - div_paid / ni_common)"},{"group":"Credit","id":"total_debt","label":"Total debt","formula":"total_debt"},{"group":"Credit","id":"st_debt","label":"Short-term debt","formula":"st_debt"},{"group":"Credit","id":"lt_debt","label":"Long-term debt","formula":"ltd"},{"group":"Credit","id":"debt_ebitda","label":"Total debt / EBITDA","formula":"total_debt / ebitda"},{"group":"Credit","id":"net_debt_ebitda","label":"Net debt / EBITDA","formula":"net_debt / ebitda"},{"group":"Credit","id":"debt_ebit","label":"Total debt / EBIT","formula":"total_debt / ebit"},{"group":"Credit","id":"net_debt_ebit","label":"Net debt / EBIT","formula":"net_debt / ebit"},{"group":"Credit","id":"ebitda_int","label":"EBITDA / interest expense","formula":"ebitda / int_exp"},{"group":"Credit","id":"ebitda_capex_int","label":"(EBITDA - capex) / interest expense","formula":"(ebitda - capex) / int_exp"},{"group":"Credit","id":"ebit_int","label":"EBIT / interest expense","formula":"ebit / int_exp"},{"group":"Credit","id":"int_exp","label":"Interest expense","formula":"int_exp"},{"group":"Credit","id":"equity_assets","label":"Common equity / total assets (%)","formula":"100 * equity / assets"},{"group":"Credit","id":"ltd_equity","label":"Long-term debt / equity (%)","formula":"100 * ltd / equity"},{"group":"Credit","id":"ltd_capital","label":"Long-term debt / capital (%)","formula":"100 * ltd / capital"},{"group":"Credit","id":"ltd_assets","label":"Long-term debt / total assets (%)","formula":"100 * ltd / assets"},{"group":"Credit","id":"debt_equity","label":"Total debt / equity (%)","formula":"100 * total_debt / equity"},{"group":"Credit","id":"debt_capital","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Credit","id":"debt_assets","label":"Total debt / total assets (%)","formula":"100 * total_debt / assets"},{"group":"Credit","id":"net_debt_equity","label":"Net debt / equity","formula":"net_debt / equity"},{"group":"Credit","id":"net_debt_capital","label":"Net debt / capital (%)","formula":"100 * net_debt / capital"},{"group":"Credit","id":"ebitda","label":"EBITDA","formula":"ebitda"},{"group":"Credit","id":"ebitda_capex","label":"EBITDA - capex","formula":"ebitda - capex"},{"group":"Credit","id":"ebit","label":"Operating income (EBIT)","formula":"ebit"},{"group":"Liquidity","id":"cash_ratio","label":"Cash ratio","formula":"cash_sti / cl"},{"group":"Liquidity","id":"current_ratio","label":"Current ratio","formula":"ca / cl"},{"group":"Liquidity","id":"quick_ratio","label":"Quick ratio","formula":"(cash_sti + recv) / cl"},{"group":"Liquidity","id":"cfo_avg_cl","label":"CFO / average current liabilities","formula":"cfo / avg(cl)"},{"group":"Liquidity","id":"cfo_liab","label":"CFO / total liabilities","formula":"cfo / liabilities"},{"group":"Liquidity","id":"cfo_capex","label":"CFO / capex","formula":"cfo / capex"},{"group":"Liquidity","id":"wc","label":"Working capital","formula":"ca - cl"},{"group":"Liquidity","id":"wc_assets","label":"Working capital / total assets (%)","formula":"100 * (ca - cl) / assets"},{"group":"Liquidity","id":"cash_assets","label":"Cash / total assets (%)","formula":"100 * cash_sti / assets"},{"group":"Liquidity","id":"cash_debt","label":"Cash / total debt","formula":"cash_sti / total_debt"},{"group":"Liquidity","id":"fcf_debt","label":"Free cash flow / total debt","formula":"fcf / total_debt"},{"group":"Liquidity","id":"liab_equity","label":"Total liabilities / equity","formula":"liabilities / equity"},{"group":"Liquidity","id":"altman_z","label":"Altman Z-score (manufacturers)","formula":"1.2 * (ca - cl) / assets + 1.4 * re / assets + 3.3 * ebit / assets + 0.6 * mcap / liabilities + 1.0 * rev / assets"},{"group":"Liquidity","id":"interest_cover_cfo","label":"(CFO + interest paid) / interest paid","formula":"(cfo + int_paid) / int_paid"},{"group":"Working capital","id":"ar_turnover","label":"Accounts receivable turnover","formula":"rev / avg(recv)"},{"group":"Working capital","id":"dso","label":"Days sales outstanding","formula":"365 * avg(recv) / rev"},{"group":"Working capital","id":"inv_turnover","label":"Inventory turnover","formula":"cogs / avg(inv)"},{"group":"Working capital","id":"dio","label":"Days inventory outstanding","formula":"365 * avg(inv) / cogs"},{"group":"Working capital","id":"ap_turnover","label":"Accounts payable turnover","formula":"cogs / avg(ap)"},{"group":"Working capital","id":"dpo","label":"Days payable outstanding","formula":"365 * avg(ap) / cogs"},{"group":"Working capital","id":"ccc","label":"Cash conversion cycle (days)","formula":"365 * avg(recv) / rev + 365 * avg(inv) / cogs - 365 * avg(ap) / cogs"},{"group":"Working capital","id":"inv_to_cash","label":"Inventory to cash days","formula":"365 * avg(inv) / cogs + 365 * avg(recv) / rev"},{"group":"Working capital","id":"inventories","label":"Inventories","formula":"inv"},{"group":"Working capital","id":"inv_raw","label":"Raw materials","formula":"inv_raw"},{"group":"Working capital","id":"inv_wip","label":"Work in process","formula":"inv_wip"},{"group":"Working capital","id":"inv_fin","label":"Finished goods","formula":"inv_fin"},{"group":"Working capital","id":"asset_turnover","label":"Asset turnover","formula":"rev / avg(assets)"},{"group":"Enterprise value","id":"mcap","label":"Market value","formula":"mcap"},{"group":"Enterprise value","id":"ev_cash","label":"Less: cash and short-term investments","formula":"cash_sti"},{"group":"Enterprise value","id":"ev_pref","label":"Plus: preferred equity","formula":"pref"},{"group":"Enterprise value","id":"ev_nci","label":"Plus: minority interest","formula":"nci"},{"group":"Enterprise value","id":"ev_debt","label":"Plus: total debt","formula":"total_debt"},{"group":"Enterprise value","id":"ev","label":"Enterprise value","formula":"ev"},{"group":"Enterprise value","id":"capital","label":"Total capital (debt + equity)","formula":"capital"},{"group":"Enterprise value","id":"debt_capital_ev","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Enterprise value","id":"debt_ev","label":"Total debt / EV","formula":"total_debt / ev"},{"group":"Enterprise value","id":"ev_sales","label":"EV / sales","formula":"ev / rev"},{"group":"Enterprise value","id":"ev_ebitda","label":"EV / EBITDA","formula":"ev / ebitda"},{"group":"Enterprise value","id":"ev_ebit","label":"EV / EBIT","formula":"ev / ebit"},{"group":"Enterprise value","id":"ev_cfo","label":"EV / operating cash flow","formula":"ev / cfo"},{"group":"Enterprise value","id":"ev_fcf","label":"EV / free cash flow","formula":"ev / fcf"},{"group":"Enterprise value","id":"mcap_dil","label":"Diluted market value","formula":"price * shares_dil"},{"group":"Enterprise value","id":"ev_dil","label":"Diluted enterprise value","formula":"price * shares_dil + total_debt + pref + nci - cash_sti"},{"group":"Enterprise value","id":"ev_per_share","label":"EV per share","formula":"ev / shares"},{"group":"Enterprise value","id":"sales_base","label":"Sales","formula":"rev"},{"group":"Enterprise value","id":"ebitda_base","label":"EBITDA","formula":"ebitda"},{"group":"Enterprise value","id":"ebit_base","label":"Operating income","formula":"ebit"},{"group":"Enterprise value","id":"cfo_base","label":"Operating cash flow","formula":"cfo"},{"group":"Enterprise value","id":"fcf_base","label":"Free cash flow","formula":"fcf"},{"group":"Multiples","id":"pe","label":"Price / earnings","formula":"price / eps"},{"group":"Multiples","id":"pe_avg","label":"Price / earnings, average price","formula":"price_avg / eps"},{"group":"Multiples","id":"pe_high","label":"Price / earnings, high","formula":"price_high / eps"},{"group":"Multiples","id":"pe_low","label":"Price / earnings, low","formula":"price_low / eps"},{"group":"Multiples","id":"pb","label":"Price / book","formula":"price / bvps"},{"group":"Multiples","id":"pb_avg","label":"Price / book, average price","formula":"price_avg / bvps"},{"group":"Multiples","id":"pb_high","label":"Price / book, high","formula":"price_high / bvps"},{"group":"Multiples","id":"pb_low","label":"Price / book, low","formula":"price_low / bvps"},{"group":"Multiples","id":"ptb","label":"Price / tangible book","formula":"price / tbvps"},{"group":"Multiples","id":"ptb_avg","label":"Price / tangible book, average price","formula":"price_avg / tbvps"},{"group":"Multiples","id":"ptb_high","label":"Price / tangible book, high","formula":"price_high / tbvps"},{"group":"Multiples","id":"ptb_low","label":"Price / tangible book, low","formula":"price_low / tbvps"},{"group":"Multiples","id":"ps","label":"Price / sales","formula":"mcap / rev"},{"group":"Multiples","id":"ps_avg","label":"Price / sales, average price","formula":"price_avg * shares / rev"},{"group":"Multiples","id":"ps_high","label":"Price / sales, high","formula":"price_high * shares / rev"},{"group":"Multiples","id":"ps_low","label":"Price / sales, low","formula":"price_low * shares / rev"},{"group":"Multiples","id":"pcf","label":"Price / operating cash flow","formula":"mcap / cfo"},{"group":"Multiples","id":"pcf_avg","label":"Price / operating cash flow, average price","formula":"price_avg * shares / cfo"},{"group":"Multiples","id":"pcf_high","label":"Price / operating cash flow, high","formula":"price_high * shares / cfo"},{"group":"Multiples","id":"pcf_low","label":"Price / operating cash flow, low","formula":"price_low * shares / cfo"},{"group":"Multiples","id":"pfcf","label":"Price / free cash flow","formula":"mcap / fcf"},{"group":"Multiples","id":"pfcf_avg","label":"Price / free cash flow, average price","formula":"price_avg * shares / fcf"},{"group":"Multiples","id":"pfcf_high","label":"Price / free cash flow, high","formula":"price_high * shares / fcf"},{"group":"Multiples","id":"pfcf_low","label":"Price / free cash flow, low","formula":"price_low * shares / fcf"},{"group":"Multiples","id":"evs_avg","label":"EV / sales, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_high","label":"EV / sales, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_low","label":"EV / sales, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"eve_avg","label":"EV / EBITDA, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_high","label":"EV / EBITDA, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_low","label":"EV / EBITDA, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"evb_avg","label":"EV / EBIT, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_high","label":"EV / EBIT, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_low","label":"EV / EBIT, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"earnings_yield","label":"Earnings yield (%)","formula":"100 * eps / price"},{"group":"Multiples","id":"fcf_yield","label":"Free cash flow yield (%)","formula":"100 * fcf / mcap"},{"group":"Multiples","id":"div_yield","label":"Dividend yield (%)","formula":"100 * dps / price"},{"group":"Multiples","id":"shareholder_yield","label":"Shareholder yield (%)","formula":"100 * (div_paid + buyback) / mcap"},{"group":"Multiples","id":"peg","label":"P/E to EPS growth","formula":"(price / eps) / (100 * (eps / eps_prev - 1))"},{"group":"Multiples","id":"price","label":"Price at period end","formula":"price"},{"group":"Multiples","id":"price_avg","label":"Average price","formula":"price_avg"},{"group":"Multiples","id":"price_high","label":"High price","formula":"price_high"},{"group":"Multiples","id":"price_low","label":"Low price","formula":"price_low"},{"group":"Multiples","id":"ev_avg","label":"Enterprise value, average price","formula":"price_avg * shares + total_debt + pref + nci - cash_sti"},{"group":"Per share","id":"shares_out","label":"Shares outstanding","formula":"shares"},{"group":"Per share","id":"shares_dil","label":"Weighted average shares, diluted","formula":"shares_dil"},{"group":"Per share","id":"shares_basic","label":"Weighted average shares, basic","formula":"shares_basic"},{"group":"Per share","id":"rev_ps","label":"Revenue per share","formula":"rev / shares_dil"},{"group":"Per share","id":"ebitda_ps","label":"EBITDA per share","formula":"ebitda / shares_dil"},{"group":"Per share","id":"ebit_ps","label":"Operating income per share","formula":"ebit / shares_dil"},{"group":"Per share","id":"eps_basic","label":"EPS, basic","formula":"eps_basic"},{"group":"Per share","id":"eps","label":"EPS, diluted","formula":"eps"},{"group":"Per share","id":"eps_cont","label":"EPS from continuing operations, diluted","formula":"eps_cont"},{"group":"Per share","id":"dps","label":"Dividend per share","formula":"dps"},{"group":"Per share","id":"cfo_ps","label":"Operating cash flow per share","formula":"cfo / shares_dil"},{"group":"Per share","id":"fcf_ps","label":"Free cash flow per share","formula":"fcf / shares_dil"},{"group":"Per share","id":"cash_ps","label":"Cash per share","formula":"cash_sti / shares"},{"group":"Per share","id":"bvps","label":"Book value per share","formula":"bvps"},{"group":"Per share","id":"tbvps","label":"Tangible book value per share","formula":"tbvps"},{"group":"Per share","id":"buyback_ps","label":"Buybacks per share","formula":"buyback / shares_dil"}],"notes":{"tax_rate":"The effective rate (tax / pretax) when it lies between 0% and 60%, else 21%, for the after-tax operating income in ROC and ROIC.","price":"Split-adjusted closing prices; the period-end price is the last close on or before the period end (within ten days); average, high and low over the twelve months to it.","ttm":"Flows are the sum of the last four quarters; balance-sheet lines are the quarter end's."},"annual":{"roe":{"2020-12-31":-112.724439,"2021-12-31":-50.719909,"2022-12-31":-52.688866,"2023-12-31":-114.006463,"2024-12-31":-202.557807,"2025-12-31":-111.054896},"roa":{"2020-12-31":-70.988193,"2021-12-31":-35.784407,"2022-12-31":-36.796763,"2023-12-31":-63.428271,"2024-12-31":-73.594057,"2025-12-31":-24.693012},"roc":{"2020-12-31":-70.618765,"2021-12-31":-34.000646,"2022-12-31":-32.93781,"2023-12-31":-73.573055,"2024-12-31":-151.293129,"2025-12-31":-65.396516},"roic":{"2020-12-31":-841.761016,"2021-12-31":-155.940269,"2022-12-31":-174.02637,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"gross_margin":{"2020-12-31":67.8606,"2021-12-31":76.481523,"2022-12-31":82.058362,"2023-12-31":83.485819,"2024-12-31":57.995141,"2025-12-31":91.635927},"ebitda_margin":{"2019-12-31":-548.255068,"2020-12-31":-7565.904887,"2021-12-31":-219.282716,"2022-12-31":-220.414183,"2023-12-31":-407.170631,"2024-12-31":-850.935982,"2025-12-31":-31.485599},"op_margin":{"2019-12-31":-580.065076,"2020-12-31":-7989.033676,"2021-12-31":-262.943561,"2022-12-31":-243.30091,"2023-12-31":-419.624886,"2024-12-31":-866.633324,"2025-12-31":-32.450733},"incr_op_margin":{"2020-12-31":167.277114,"2021-12-31":208.788822,"2022-12-31":-161.372931,"2023-12-31":-2228.847392,"2024-12-31":1371.993127,"2025-12-31":48.445165},"net_margin":{"2019-12-31":-589.479034,"2020-12-31":-8080.111759,"2021-12-31":-269.024507,"2022-12-31":-257.389394,"2023-12-31":-448.890668,"2024-12-31":-916.626179,"2025-12-31":-43.534613},"common_margin":{"2019-12-31":-589.479034,"2020-12-31":-8080.111759,"2021-12-31":-269.024507,"2022-12-31":-257.389394,"2023-12-31":-448.890668,"2024-12-31":-916.626179,"2025-12-31":-43.534613},"total_debt":{"2019-12-31":15878121,"2020-12-31":10292485,"2021-12-31":10410000,"2022-12-31":19879000,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"st_debt":{"2019-12-31":6829866,"2020-12-31":923218,"2021-12-31":311000,"2022-12-31":181000,"2023-12-31":107000},"lt_debt":{"2019-12-31":10292484,"2020-12-31":10292485,"2021-12-31":10410000,"2022-12-31":19879000},"debt_ebitda":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"net_debt_ebitda":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"debt_ebit":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"net_debt_ebit":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ebitda_int":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ebitda_capex_int":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ebit_int":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"int_exp":{"2019-12-31":1373622,"2020-12-31":857998,"2021-12-31":762000,"2022-12-31":2338000,"2023-12-31":6273000,"2024-12-31":14651000,"2025-12-31":24172000},"equity_assets":{"2019-12-31":50.764814,"2020-12-31":71.420256,"2021-12-31":69.632012,"2022-12-31":69.987152,"2023-12-31":39.966366,"2024-12-31":34.465271,"2025-12-31":13.645429},"ltd_equity":{"2019-12-31":29.451234,"2020-12-31":14.478953,"2021-12-31":15.950224,"2022-12-31":21.984694},"ltd_capital":{"2019-12-31":20.250563,"2020-12-31":12.647699,"2021-12-31":13.756096,"2022-12-31":18.022502},"ltd_assets":{"2019-12-31":14.950864,"2020-12-31":10.340905,"2021-12-31":11.106462,"2022-12-31":15.386461},"debt_equity":{"2019-12-31":45.43415,"2020-12-31":14.478953,"2021-12-31":15.950224,"2022-12-31":21.984694,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_capital":{"2019-12-31":31.240359,"2020-12-31":12.647699,"2021-12-31":13.756096,"2022-12-31":18.022502,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_assets":{"2019-12-31":23.064562,"2020-12-31":10.340905,"2021-12-31":11.106462,"2022-12-31":15.386461,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"net_debt_equity":{"2019-12-31":-1.142233,"2020-12-31":-0.77405,"2021-12-31":-0.721421,"2022-12-31":-0.811794,"2023-12-31":-1.769374,"2024-12-31":-2.223273,"2025-12-31":-4.261196},"net_debt_capital":{"2019-12-31":-78.539562,"2020-12-31":-67.615053,"2021-12-31":-62.218165,"2022-12-31":-66.548807,"2023-12-31":-176.93739,"2024-12-31":-222.327345,"2025-12-31":-426.119603},"ebitda":{"2019-12-31":-44255807,"2020-12-31":-55959551,"2021-12-31":-28185164,"2022-12-31":-35123000,"2023-12-31":-71206000,"2024-12-31":-119097000,"2025-12-31":-49848000},"ebitda_capex":{"2019-12-31":-46105906,"2020-12-31":-56711637,"2021-12-31":-28292164,"2022-12-31":-35715000,"2023-12-31":-72496000,"2024-12-31":-124046000,"2025-12-31":-54184000},"ebit":{"2019-12-31":-46823549,"2020-12-31":-59089130,"2021-12-31":-33797043,"2022-12-31":-38770000,"2023-12-31":-73384000,"2024-12-31":-121294000,"2025-12-31":-51376000},"cash_ratio":{"2019-12-31":3.306586,"2020-12-31":5.564829,"2021-12-31":7.847078,"2022-12-31":10.600341,"2023-12-31":4.510997,"2024-12-31":4.223906,"2025-12-31":1.404455},"current_ratio":{"2019-12-31":3.341565,"2020-12-31":5.628936,"2021-12-31":8.363279,"2022-12-31":11.342159,"2023-12-31":4.846307,"2024-12-31":4.430363,"2025-12-31":2.013737},"quick_ratio":{"2020-12-31":5.564829,"2021-12-31":8.255131,"2022-12-31":11.170455,"2023-12-31":4.729919,"2024-12-31":4.288983,"2025-12-31":1.802877},"cfo_avg_cl":{"2020-12-31":-3.784782,"2021-12-31":-3.570642,"2022-12-31":-3.545404,"2023-12-31":-3.039415,"2024-12-31":-3.096982,"2025-12-31":-0.401985},"cfo_liab":{"2019-12-31":-1.424498,"2020-12-31":-1.903419,"2021-12-31":-1.195758,"2022-12-31":-0.73726,"2023-12-31":-0.585087,"2024-12-31":-0.618955,"2025-12-31":-0.126016},"cfo_capex":{"2019-12-31":-26.097346,"2020-12-31":-71.992441,"2021-12-31":-318.090271,"2022-12-31":-48.290541,"2023-12-31":-32.220155,"2024-12-31":-18.876945,"2025-12-31":-8.230166},"wc":{"2019-12-31":39512311,"2020-12-31":54331554,"2021-12-31":53949236,"2022-12-31":91011000,"2023-12-31":71349000,"2024-12-31":143324000,"2025-12-31":137633000},"wc_assets":{"2019-12-31":57.395591,"2020-12-31":54.587153,"2021-12-31":57.55861,"2022-12-31":70.443041,"2023-12-31":60.295609,"2024-12-31":62.230096,"2025-12-31":41.969726},"cash_assets":{"2019-12-31":81.04983,"2020-12-31":65.623758,"2021-12-31":61.340459,"2022-12-31":72.201582,"2023-12-31":70.715445,"2024-12-31":76.625722,"2025-12-31":58.145846},"cash_debt":{"2019-12-31":3.514042,"2020-12-31":6.346036,"2021-12-31":5.522952,"2022-12-31":4.69254},"fcf_debt":{"2019-12-31":-3.157349,"2020-12-31":-5.333658,"2021-12-31":-3.279794,"2022-12-31":-1.467881},"liab_equity":{"2019-12-31":0.969868,"2020-12-31":0.400163,"2021-12-31":0.436121,"2022-12-31":0.428834,"2023-12-31":1.502104,"2024-12-31":1.901471,"2025-12-31":6.328462},"altman_z":{"2019-12-31":-3.346957,"2020-12-31":-2.468254,"2021-12-31":0.381525,"2022-12-31":2.538577,"2023-12-31":0.721306,"2024-12-31":-0.359787,"2025-12-31":4.168094},"interest_cover_cfo":{"2019-12-31":-53.431348,"2020-12-31":-64.958378,"2021-12-31":-79.462551,"2022-12-31":-16.581796,"2023-12-31":-114.455556},"ar_turnover":{"2021-12-31":8.598369,"2022-12-31":3.980408,"2023-12-31":3.852831,"2024-12-31":4.128614,"2025-12-31":5.57347},"dso":{"2021-12-31":42.449911,"2022-12-31":91.699144,"2023-12-31":94.735533,"2024-12-31":88.407402,"2025-12-31":65.48882},"inv_turnover":{"2025-12-31":1.101526},"dio":{"2025-12-31":331.358367},"ap_turnover":{"2020-12-31":0.065736,"2021-12-31":1.258438,"2022-12-31":1.75023,"2023-12-31":1.60757,"2024-12-31":1.932293,"2025-12-31":3.165292},"dpo":{"2020-12-31":5552.472214,"2021-12-31":290.042091,"2022-12-31":208.544071,"2023-12-31":227.050727,"2024-12-31":188.894795,"2025-12-31":115.313208},"ccc":{"2025-12-31":281.533979},"inv_to_cash":{"2025-12-31":396.847187},"inventories":{"2024-12-31":241000,"2025-12-31":23802000},"asset_turnover":{"2020-12-31":0.008786,"2021-12-31":0.133015,"2022-12-31":0.142961,"2023-12-31":0.1413,"2024-12-31":0.080288,"2025-12-31":0.567204},"mcap":{"2019-12-31":139462458.98,"2020-12-31":127842017.15,"2021-12-31":254641279.19,"2022-12-31":410979099.44,"2023-12-31":825613787.25,"2024-12-31":995872820.88,"2025-12-31":3007670685.13},"ev_cash":{"2019-12-31":55796378,"2020-12-31":65316481,"2021-12-31":57493933,"2022-12-31":93283000,"2023-12-31":83679000,"2024-12-31":176479000,"2025-12-31":190680000},"ev_pref":{"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_nci":{"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_debt":{"2019-12-31":15878121,"2020-12-31":10292485,"2021-12-31":10410000,"2022-12-31":19879000,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev":{"2019-12-31":99544201.98,"2020-12-31":72818021.15,"2021-12-31":207557346.19,"2022-12-31":337575099.44,"2023-12-31":741934787.25,"2024-12-31":819393820.88,"2025-12-31":2816990685.13},"capital":{"2019-12-31":50825668,"2020-12-31":81378323,"2021-12-31":75675541,"2022-12-31":110301000,"2023-12-31":47293000,"2024-12-31":79378000,"2025-12-31":44748000},"debt_capital_ev":{"2019-12-31":31.240359,"2020-12-31":12.647699,"2021-12-31":13.756096,"2022-12-31":18.022502,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_ev":{"2019-12-31":0.159508,"2020-12-31":0.141345,"2021-12-31":0.050155,"2022-12-31":0.058888,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_sales":{"2019-12-31":12.331854,"2020-12-31":98.452223,"2021-12-31":16.148119,"2022-12-31":21.184506,"2023-12-31":42.425365,"2024-12-31":58.544857,"2025-12-31":17.793018},"ev_ebitda":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ev_ebit":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ev_cfo":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ev_fcf":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"mcap_dil":{"2019-12-31":91303327.7,"2020-12-31":99970880.3,"2021-12-31":241935010.89,"2022-12-31":388307950.94,"2023-12-31":781871516.28,"2024-12-31":925600235.28,"2025-12-31":2968178393.49},"ev_dil":{"2019-12-31":51385070.7,"2020-12-31":44946884.3,"2021-12-31":194851077.89,"2022-12-31":314903950.94,"2023-12-31":698192516.28,"2024-12-31":749121235.28,"2025-12-31":2777498393.49},"ev_per_share":{"2019-12-31":3.526027,"2020-12-31":1.680302,"2021-12-31":3.969522,"2022-12-31":5.232269,"2023-12-31":10.810715,"2024-12-31":9.676006,"2025-12-31":32.303406},"sales_base":{"2019-12-31":8072120,"2020-12-31":739628,"2021-12-31":12853345,"2022-12-31":15935000,"2023-12-31":17488000,"2024-12-31":13996000,"2025-12-31":158320000},"ebitda_base":{"2019-12-31":-44255807,"2020-12-31":-55959551,"2021-12-31":-28185164,"2022-12-31":-35123000,"2023-12-31":-71206000,"2024-12-31":-119097000,"2025-12-31":-49848000},"ebit_base":{"2019-12-31":-46823549,"2020-12-31":-59089130,"2021-12-31":-33797043,"2022-12-31":-38770000,"2023-12-31":-73384000,"2024-12-31":-121294000,"2025-12-31":-51376000},"cfo_base":{"2019-12-31":-48282674,"2020-12-31":-54144507,"2021-12-31":-34035659,"2022-12-31":-28588000,"2023-12-31":-41564000,"2024-12-31":-93422000,"2025-12-31":-35686000},"fcf_base":{"2019-12-31":-50132773,"2020-12-31":-54896593,"2021-12-31":-34142659,"2022-12-31":-29180000,"2023-12-31":-42854000,"2024-12-31":-98371000,"2025-12-31":-40022000},"pe":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pe_avg":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pe_high":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pe_low":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pb":{"2019-12-31":3.990622,"2020-12-31":1.798418,"2021-12-31":3.901619,"2022-12-31":4.545123,"2023-12-31":17.45742,"2024-12-31":12.545955,"2025-12-31":67.213522},"pb_avg":{"2019-12-31":7.096839,"2020-12-31":3.327906,"2021-12-31":2.479417,"2022-12-31":4.003396,"2023-12-31":10.683258,"2024-12-31":13.051134,"2025-12-31":39.002005},"pb_high":{"2019-12-31":16.164444,"2020-12-31":6.645,"2021-12-31":3.997758,"2022-12-31":5.358536,"2023-12-31":17.689606,"2024-12-31":17.848115,"2025-12-31":69.74694},"pb_low":{"2019-12-31":2.504237,"2020-12-31":1.719165,"2021-12-31":1.842654,"2022-12-31":2.775593,"2023-12-31":8.300619,"2024-12-31":9.494813,"2025-12-31":22.138174},"ptb":{"2019-12-31":3.990622,"2020-12-31":2.073751,"2021-12-31":4.469544,"2022-12-31":4.963935,"2023-12-31":20.661006,"2024-12-31":13.770556,"2025-12-31":79.372725},"ptb_avg":{"2019-12-31":7.096839,"2020-12-31":3.837401,"2021-12-31":2.840324,"2022-12-31":4.372291,"2023-12-31":12.643726,"2024-12-31":14.325045,"2025-12-31":46.057629},"ptb_high":{"2019-12-31":16.164444,"2020-12-31":7.662335,"2021-12-31":4.579677,"2022-12-31":5.852301,"2023-12-31":20.935799,"2024-12-31":19.590255,"2025-12-31":82.364449},"ptb_low":{"2019-12-31":2.504237,"2020-12-31":1.982366,"2021-12-31":2.110873,"2022-12-31":3.031351,"2023-12-31":9.823853,"2024-12-31":10.421594,"2025-12-31":26.143061},"ps":{"2019-12-31":17.277055,"2020-12-31":172.846373,"2021-12-31":19.811285,"2022-12-31":25.79097,"2023-12-31":47.210303,"2024-12-31":71.154103,"2025-12-31":18.997415},"ps_avg":{"2019-12-31":30.725151,"2020-12-31":319.845939,"2021-12-31":12.589757,"2022-12-31":22.716982,"2023-12-31":28.890857,"2024-12-31":74.019215,"2025-12-31":11.023634},"ps_high":{"2019-12-31":69.982564,"2020-12-31":638.6527,"2021-12-31":20.299448,"2022-12-31":30.406622,"2023-12-31":47.838204,"2024-12-31":101.225182,"2025-12-31":19.713467},"ps_low":{"2019-12-31":10.841876,"2020-12-31":165.229414,"2021-12-31":9.356459,"2022-12-31":15.749901,"2023-12-31":22.447459,"2024-12-31":53.849619,"2025-12-31":6.257194},"pcf":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pcf_avg":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pcf_high":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pcf_low":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pfcf":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pfcf_avg":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pfcf_high":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"pfcf_low":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"evs_avg":{"2019-12-31":25.77995,"2020-12-31":245.45179,"2021-12-31":8.926591,"2022-12-31":18.110519,"2023-12-31":24.105919,"2024-12-31":61.40997,"2025-12-31":9.819238},"evs_high":{"2019-12-31":65.037363,"2020-12-31":564.258551,"2021-12-31":16.636282,"2022-12-31":25.800158,"2023-12-31":43.053266,"2024-12-31":88.615936,"2025-12-31":18.509071},"evs_low":{"2019-12-31":5.896675,"2020-12-31":90.835265,"2021-12-31":5.693293,"2022-12-31":11.143438,"2023-12-31":17.662521,"2024-12-31":41.240373,"2025-12-31":5.052798},"eve_avg":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"eve_high":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"eve_low":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"evb_avg":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"evb_high":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"evb_low":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"earnings_yield":{"2019-12-31":-52.024291,"2020-12-31":-59.661017,"2021-12-31":-14.373717,"2022-12-31":-10.518053,"2023-12-31":-10.058188,"2024-12-31":-13.860544,"2025-12-31":-2.319513},"fcf_yield":{"2019-12-31":-35.947145,"2020-12-31":-42.940963,"2021-12-31":-13.40814,"2022-12-31":-7.100118,"2023-12-31":-5.190563,"2024-12-31":-9.877868,"2025-12-31":-1.330664},"peg":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"price":{"2019-12-31":4.94,"2020-12-31":2.95,"2021-12-31":4.87,"2022-12-31":6.37,"2023-12-31":12.03,"2024-12-31":11.76,"2025-12-31":34.49},"price_avg":{"2019-12-31":8.785192,"2020-12-31":5.458868,"2021-12-31":3.094808,"2022-12-31":5.610769,"2023-12-31":7.361889,"2024-12-31":12.233532,"2025-12-31":20.01352},"price_high":{"2019-12-31":20.01,"2020-12-31":10.9,"2021-12-31":4.99,"2022-12-31":7.51,"2023-12-31":12.19,"2024-12-31":16.73,"2025-12-31":35.79},"price_low":{"2019-12-31":3.1,"2020-12-31":2.82,"2021-12-31":2.3,"2022-12-31":3.89,"2023-12-31":5.72,"2024-12-31":8.9,"2025-12-31":11.36},"ev_avg":{"2019-12-31":208098852.684808,"2020-12-31":181543016.483774,"2021-12-31":114736557.680962,"2022-12-31":288591115.483077,"2023-12-31":421564305.641667,"2024-12-31":859493939.561706,"2025-12-31":1554581739.93224},"shares_out":{"2019-12-31":28231267,"2020-12-31":43336277,"2021-12-31":52287737,"2022-12-31":64517912,"2023-12-31":68629575,"2024-12-31":84683063,"2025-12-31":87204137},"shares_dil":{"2019-12-31":18482455,"2020-12-31":33888434,"2021-12-31":49678647,"2022-12-31":60958862,"2023-12-31":64993476,"2024-12-31":78707503,"2025-12-31":86059101},"shares_basic":{"2020-12-31":33888434,"2021-12-31":49677737,"2022-12-31":60958862,"2023-12-31":64993476,"2024-12-31":78707503,"2025-12-31":86059101},"rev_ps":{"2019-12-31":0.436745,"2020-12-31":0.021825,"2021-12-31":0.25873,"2022-12-31":0.261406,"2023-12-31":0.269073,"2024-12-31":0.177823,"2025-12-31":1.839666},"ebitda_ps":{"2019-12-31":-2.394477,"2020-12-31":-1.651288,"2021-12-31":-0.56735,"2022-12-31":-0.576175,"2023-12-31":-1.095587,"2024-12-31":-1.513159,"2025-12-31":-0.57923},"ebit_ps":{"2019-12-31":-2.533405,"2020-12-31":-1.743637,"2021-12-31":-0.680313,"2022-12-31":-0.636003,"2023-12-31":-1.129098,"2024-12-31":-1.541073,"2025-12-31":-0.596985},"eps_basic":{"2020-12-31":-1.76,"2021-12-31":-0.7,"2022-12-31":-0.67,"2023-12-31":-1.21,"2024-12-31":-1.63,"2025-12-31":-0.8},"eps":{"2019-12-31":-2.57,"2020-12-31":-1.76,"2021-12-31":-0.7,"2022-12-31":-0.67,"2023-12-31":-1.21,"2024-12-31":-1.63,"2025-12-31":-0.8},"cfo_ps":{"2019-12-31":-2.612352,"2020-12-31":-1.597728,"2021-12-31":-0.685116,"2022-12-31":-0.468972,"2023-12-31":-0.63951,"2024-12-31":-1.186952,"2025-12-31":-0.414669},"fcf_ps":{"2019-12-31":-2.712452,"2020-12-31":-1.619921,"2021-12-31":-0.68727,"2022-12-31":-0.478683,"2023-12-31":-0.659358,"2024-12-31":-1.24983,"2025-12-31":-0.465052},"cash_ps":{"2019-12-31":1.976404,"2020-12-31":1.507201,"2021-12-31":1.099568,"2022-12-31":1.445847,"2023-12-31":1.219285,"2024-12-31":2.083994,"2025-12-31":2.186594},"bvps":{"2019-12-31":1.237902,"2020-12-31":1.640331,"2021-12-31":1.2482,"2022-12-31":1.401502,"2023-12-31":0.689105,"2024-12-31":0.937354,"2025-12-31":0.513141},"tbvps":{"2019-12-31":1.237902,"2020-12-31":1.422543,"2021-12-31":1.089597,"2022-12-31":1.283256,"2023-12-31":0.582256,"2024-12-31":0.853996,"2025-12-31":0.434532},"fcf_margin":{"2019-12-31":-621.060799,"2020-12-31":-7422.189668,"2021-12-31":-265.632479,"2022-12-31":-183.118921,"2023-12-31":-245.048033,"2024-12-31":-702.850815,"2025-12-31":-25.279181}},"ttm":{"roe":{"2022-03-31":-69.888641,"2022-06-30":-48.842856,"2022-09-30":-54.816265,"2022-12-31":-52.688866,"2023-03-31":-53.734894,"2023-06-30":-62.528569,"2023-09-30":-80.51594,"2023-12-31":-114.006463,"2024-03-31":-115.352317,"2024-06-30":-165.329594,"2024-09-30":-147.903157,"2024-12-31":-205.977458,"2025-03-31":-200.88547,"2025-06-30":-383.735288,"2025-09-30":-184.037112,"2025-12-31":-112.968867,"2026-03-31":28.182094,"2026-06-30":131.815523},"roa":{"2022-03-31":-45.432691,"2022-06-30":-36.337254,"2022-09-30":-39.54621,"2022-12-31":-36.796763,"2023-03-31":-33.101818,"2023-06-30":-39.041887,"2023-09-30":-47.160424,"2023-12-31":-63.428271,"2024-03-31":-59.404119,"2024-06-30":-68.230989,"2024-09-30":-64.319515,"2024-12-31":-73.594057,"2025-03-31":-64.339469,"2025-06-30":-68.765396,"2025-09-30":-46.132203,"2025-12-31":-24.693012,"2026-03-31":7.092638,"2026-06-30":35.570645},"roc":{"2022-03-31":-41.935181,"2022-06-30":-31.365281,"2022-09-30":-34.807782,"2022-12-31":-32.93781,"2023-03-31":-33.849643,"2023-06-30":-41.052969,"2023-09-30":-51.87528,"2023-12-31":-73.573055,"2024-03-31":-87.470587,"2024-06-30":-124.635068,"2024-09-30":-111.254031,"2024-12-31":-153.847312,"2025-03-31":-148.640127,"2025-06-30":-280.316104,"2025-09-30":-127.846873,"2025-12-31":-66.52359,"2026-03-31":45.468969,"2026-06-30":126.649881},"roic":{"2022-03-31":-169.891067,"2022-06-30":-168.568332,"2022-09-30":-193.137433,"2022-12-31":-174.02637,"2023-03-31":-1231.459786,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":null,"2026-06-30":null},"gross_margin":{"2021-12-31":76.477407,"2022-03-31":77.20174,"2022-06-30":77.973617,"2022-09-30":79.036059,"2022-12-31":82.058362,"2023-03-31":83.354983,"2023-06-30":84.503482,"2023-09-30":85.865589,"2023-12-31":83.485819,"2024-03-31":76.820943,"2024-06-30":69.521563,"2024-09-30":64.650865,"2024-12-31":57.995141,"2025-03-31":58.081165,"2025-06-30":69.294069,"2025-09-30":89.10512,"2025-12-31":91.635927,"2026-03-31":91.815389,"2026-06-30":92.541699},"ebitda_margin":{"2021-12-31":-237.416789,"2022-03-31":-276.354361,"2022-06-30":-284.457586,"2022-09-30":-297.438645,"2022-12-31":-228.785692,"2023-03-31":-186.555267,"2023-06-30":-255.841384,"2023-09-30":-282.306054,"2023-12-31":-410.046889,"2024-03-31":-572.167596,"2024-06-30":-645.754717,"2024-09-30":-705.496477,"2024-12-31":-855.865962,"2025-03-31":-894.011595,"2025-06-30":-707.778698,"2025-09-30":-152.856276,"2025-12-31":-31.647928,"2026-03-31":16.270633,"2026-06-30":37.700014},"op_margin":{"2021-12-31":-262.943561,"2022-03-31":-296.100187,"2022-06-30":-303.428215,"2022-09-30":-316.428012,"2022-12-31":-243.30091,"2023-03-31":-197.980633,"2023-06-30":-266.148057,"2023-09-30":-291.77813,"2023-12-31":-419.624886,"2024-03-31":-582.156949,"2024-06-30":-655.828841,"2024-09-30":-715.073671,"2024-12-31":-866.633324,"2025-03-31":-904.397624,"2025-06-30":-715.38143,"2025-09-30":-154.978618,"2025-12-31":-32.450733,"2026-03-31":15.813445,"2026-06-30":37.385758},"incr_op_margin":{"2022-12-31":-161.372931,"2023-03-31":156.165307,"2023-06-30":-137.509662,"2023-09-30":-216.690306,"2023-12-31":-2228.847392,"2024-03-31":6132.404541,"2024-06-30":1684.88529,"2024-09-30":2149.168822,"2024-12-31":1371.993127,"2025-03-31":1917.99232,"2025-06-30":-912.561357,"2025-09-30":8.12036,"2025-12-31":48.445165,"2026-03-31":63.328843,"2026-06-30":71.08704},"net_margin":{"2021-12-31":-269.024507,"2022-03-31":-311.713064,"2022-06-30":-320.452051,"2022-09-30":-333.902057,"2022-12-31":-257.389394,"2023-03-31":-217.388994,"2023-06-30":-285.817794,"2023-09-30":-314.380084,"2023-12-31":-448.890668,"2024-03-31":-606.500908,"2024-06-30":-687.270889,"2024-09-30":-750.999359,"2024-12-31":-916.626179,"2025-03-31":-965.60379,"2025-06-30":-773.656971,"2025-09-30":-176.243932,"2025-12-31":-43.534613,"2026-03-31":7.743044,"2026-06-30":30.739376},"common_margin":{"2021-12-31":-269.024507,"2022-03-31":-311.713064,"2022-06-30":-320.452051,"2022-09-30":-333.902057,"2022-12-31":-257.389394,"2023-03-31":-217.388994,"2023-06-30":-285.817794,"2023-09-30":-314.380084,"2023-12-31":-448.890668,"2024-03-31":-606.500908,"2024-06-30":-687.270889,"2024-09-30":-750.999359,"2024-12-31":-916.626179,"2025-03-31":-965.60379,"2025-06-30":-773.656971,"2025-09-30":-176.243932,"2025-12-31":-43.534613,"2026-03-31":7.743044,"2026-06-30":30.739376},"total_debt":{"2021-03-31":10176481,"2021-06-30":10253830,"2021-09-30":10331648,"2021-12-31":10410000,"2022-03-31":19476000,"2022-06-30":19606000,"2022-09-30":19741000,"2022-12-31":19879000,"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},"st_debt":{"2021-03-31":333365,"2021-06-30":330503,"2021-09-30":325436,"2021-12-31":311000,"2022-03-31":334000,"2022-06-30":281000,"2022-09-30":231000,"2022-12-31":181000,"2023-03-31":102000,"2023-06-30":104000,"2023-09-30":106000,"2023-12-31":107000},"lt_debt":{"2021-03-31":10176481,"2021-06-30":10253830,"2021-09-30":10331648,"2021-12-31":10410000,"2022-03-31":19476000,"2022-06-30":19606000,"2022-09-30":19741000,"2022-12-31":19879000},"debt_ebitda":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":0,"2026-06-30":0},"net_debt_ebitda":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":-4.753275,"2026-06-30":-1.671732},"debt_ebit":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":0,"2026-06-30":0},"net_debt_ebit":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":-4.890699,"2026-06-30":-1.685784},"ebitda_int":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":1.80297,"2026-06-30":6.382519},"ebitda_capex_int":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":1.540006,"2026-06-30":5.743711},"ebit_int":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":1.752308,"2026-06-30":6.329316},"int_exp":{"2021-12-31":762000,"2022-03-31":1090000,"2022-06-30":1429000,"2022-09-30":1844000,"2022-12-31":2338000,"2023-03-31":2984000,"2023-06-30":3868000,"2023-09-30":5009000,"2023-12-31":6273000,"2024-03-31":7673000,"2024-06-30":8847000,"2024-09-30":10082000,"2024-12-31":12627000,"2025-03-31":14773000,"2025-06-30":17831000,"2025-09-30":21780000,"2025-12-31":24172000,"2026-03-31":25996000,"2026-06-30":26634000},"equity_assets":{"2021-03-31":71.122494,"2021-06-30":75.703754,"2021-09-30":72.7462,"2021-12-31":69.632012,"2022-03-31":59.223737,"2022-06-30":73.414964,"2022-09-30":71.686983,"2022-12-31":69.987152,"2023-03-31":63.327438,"2023-06-30":49.883632,"2023-09-30":43.000331,"2023-12-31":39.966366,"2024-03-31":43.761034,"2024-06-30":35.364032,"2024-09-30":43.702696,"2024-12-31":33.552166,"2025-03-31":21.85869,"2025-06-30":5.900703,"2025-09-30":7.990405,"2025-12-31":13.645429,"2026-03-31":27.041115,"2026-06-30":37.384034},"ltd_equity":{"2021-03-31":16.176464,"2021-06-30":12.976106,"2021-09-30":14.159924,"2021-12-31":15.950224,"2022-03-31":35.162216,"2022-06-30":19.201426,"2022-09-30":20.772566,"2022-12-31":21.984694},"ltd_capital":{"2021-03-31":13.924046,"2021-06-30":11.485708,"2021-09-30":12.403585,"2021-12-31":13.756096,"2022-03-31":26.014827,"2022-06-30":16.108386,"2022-09-30":17.199739,"2022-12-31":18.022502},"ltd_assets":{"2021-03-31":11.505105,"2021-06-30":9.823399,"2021-09-30":10.300806,"2021-12-31":11.106462,"2022-03-31":20.824379,"2022-06-30":14.09672,"2022-09-30":14.891226,"2022-12-31":15.386461},"debt_equity":{"2021-03-31":16.176464,"2021-06-30":12.976106,"2021-09-30":14.159924,"2021-12-31":15.950224,"2022-03-31":35.162216,"2022-06-30":19.201426,"2022-09-30":20.772566,"2022-12-31":21.984694,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"debt_capital":{"2021-03-31":13.924046,"2021-06-30":11.485708,"2021-09-30":12.403585,"2021-12-31":13.756096,"2022-03-31":26.014827,"2022-06-30":16.108386,"2022-09-30":17.199739,"2022-12-31":18.022502,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"debt_assets":{"2021-03-31":11.505105,"2021-06-30":9.823399,"2021-09-30":10.300806,"2021-12-31":11.106462,"2022-03-31":20.824379,"2022-06-30":14.09672,"2022-09-30":14.891226,"2022-12-31":15.386461,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"net_debt_equity":{"2021-03-31":-0.690848,"2021-06-30":-0.729373,"2021-09-30":-0.736283,"2021-12-31":-0.721421,"2022-03-31":-0.691798,"2022-06-30":-0.824958,"2022-09-30":-0.826851,"2022-12-31":-0.811794,"2023-03-31":-1.1564,"2023-06-30":-1.454012,"2023-09-30":-1.587822,"2023-12-31":-1.769374,"2024-03-31":-1.830026,"2024-06-30":-2.121951,"2024-09-30":-1.849183,"2024-12-31":-2.283779,"2025-03-31":-3.414761,"2025-06-30":-11.417605,"2025-09-30":-7.142028,"2025-12-31":-4.261196,"2026-03-31":-2.051833,"2026-06-30":-1.456487},"net_debt_capital":{"2021-03-31":-59.465392,"2021-06-30":-64.559917,"2021-09-30":-64.495736,"2021-12-31":-62.218165,"2022-03-31":-51.182796,"2022-06-30":-69.207069,"2022-09-30":-68.463516,"2022-12-31":-66.548807,"2023-03-31":-115.640043,"2023-06-30":-145.40119,"2023-09-30":-158.782236,"2023-12-31":-176.93739,"2024-03-31":-183.00255,"2024-06-30":-212.195083,"2024-09-30":-184.918294,"2024-12-31":-228.377871,"2025-03-31":-341.476073,"2025-06-30":-1141.760485,"2025-09-30":-714.202793,"2025-12-31":-426.119603,"2026-03-31":-205.183323,"2026-06-30":-145.648698},"ebitda":{"2021-12-31":-30515999,"2022-03-31":-36649325,"2022-06-30":-39265467,"2022-09-30":-41016810,"2022-12-31":-36457000,"2023-03-31":-31595000,"2023-06-30":-45550000,"2023-09-30":-51710000,"2023-12-31":-71709000,"2024-03-31":-91358000,"2024-06-30":-95830000,"2024-09-30":-110128000,"2024-12-31":-119787000,"2025-03-31":-126449000,"2025-06-30":-136757000,"2025-09-30":-105801000,"2025-12-31":-50105000,"2026-03-31":46870000,"2026-06-30":169992000},"ebitda_capex":{"2021-12-31":-30622979,"2022-03-31":-36704305,"2022-06-30":-39292447,"2022-09-30":-41137790,"2022-12-31":-37049000,"2023-03-31":-32553000,"2023-06-30":-46744000,"2023-09-30":-53285000,"2023-12-31":-72999000,"2024-03-31":-92906000,"2024-06-30":-98425000,"2024-09-30":-113995000,"2024-12-31":-124736000,"2025-03-31":-131104000,"2025-06-30":-141179000,"2025-09-30":-109387000,"2025-12-31":-54441000,"2026-03-31":40034000,"2026-06-30":152978000},"ebit":{"2021-12-31":-33797043,"2022-03-31":-39267960,"2022-06-30":-41884102,"2022-09-30":-43635445,"2022-12-31":-38770000,"2023-03-31":-33530000,"2023-06-30":-47385000,"2023-09-30":-53445000,"2023-12-31":-73384000,"2024-03-31":-92953000,"2024-06-30":-97325000,"2024-09-30":-111623000,"2024-12-31":-121294000,"2025-03-31":-127918000,"2025-06-30":-138226000,"2025-09-30":-107270000,"2025-12-31":-51376000,"2026-03-31":45553000,"2026-06-30":168575000},"cash_ratio":{"2021-03-31":6.804279,"2021-06-30":9.736139,"2021-09-30":9.067135,"2021-12-31":7.847078,"2022-03-31":7.245988,"2022-06-30":15.187948,"2022-09-30":13.179625,"2022-12-31":10.600341,"2023-03-31":13.843402,"2023-06-30":4.524032,"2023-09-30":6.270566,"2023-12-31":4.510997,"2024-03-31":7.199909,"2024-06-30":5.495169,"2024-09-30":6.0396,"2024-12-31":4.223906,"2025-03-31":2.805083,"2025-06-30":2.211733,"2025-09-30":1.529949,"2025-12-31":1.404455,"2026-03-31":1.487819,"2026-06-30":1.501236},"current_ratio":{"2021-03-31":6.987162,"2021-06-30":10.228194,"2021-09-30":9.552113,"2021-12-31":8.363279,"2022-03-31":7.767678,"2022-06-30":15.869533,"2022-09-30":13.814745,"2022-12-31":11.342159,"2023-03-31":14.617302,"2023-06-30":4.764914,"2023-09-30":6.826259,"2023-12-31":4.846307,"2024-03-31":7.659567,"2024-06-30":6.08014,"2024-09-30":6.330516,"2024-12-31":4.430363,"2025-03-31":2.928137,"2025-06-30":2.494363,"2025-09-30":2.202396,"2025-12-31":2.013737,"2026-03-31":2.224222,"2026-06-30":2.31227},"quick_ratio":{"2021-03-31":6.883894,"2021-06-30":10.165169,"2021-09-30":9.498932,"2021-12-31":8.255131,"2022-03-31":7.658099,"2022-06-30":15.736873,"2022-09-30":13.6,"2022-12-31":11.170455,"2023-03-31":14.44912,"2023-06-30":4.734086,"2023-09-30":6.545163,"2023-12-31":4.729919,"2024-03-31":7.317127,"2024-06-30":5.629315,"2024-09-30":6.16378,"2024-12-31":4.288983,"2025-03-31":2.825688,"2025-06-30":2.33886,"2025-09-30":1.879262,"2025-12-31":1.802877,"2026-03-31":1.983057,"2026-06-30":2.07485},"cfo_avg_cl":{"2022-03-31":-3.963809,"2022-06-30":-4.576522,"2022-09-30":-4.343635,"2022-12-31":-3.545404,"2023-03-31":-3.685185,"2023-06-30":-1.853106,"2023-09-30":-3.07759,"2023-12-31":-3.039415,"2024-03-31":-4.033606,"2024-06-30":-3.434519,"2024-09-30":-3.852285,"2024-12-31":-3.096982,"2025-03-31":-2.40736,"2025-06-30":-2.261619,"2025-09-30":-1.473066,"2025-12-31":-0.401985,"2026-03-31":0.45642,"2026-06-30":1.252917},"cfo_liab":{"2021-12-31":-1.195725,"2022-03-31":-0.824175,"2022-06-30":-0.854652,"2022-09-30":-0.84042,"2022-12-31":-0.73726,"2023-03-31":-0.576641,"2023-06-30":-0.400361,"2023-09-30":-0.474346,"2023-12-31":-0.585087,"2024-03-31":-0.522958,"2024-06-30":-0.654838,"2024-09-30":-0.622268,"2024-12-31":-0.61045,"2025-03-31":-0.558391,"2025-06-30":-0.479129,"2025-09-30":-0.396737,"2025-12-31":-0.126016,"2026-03-31":0.16379,"2026-06-30":0.513176},"cfo_capex":{"2021-12-31":-318.141185,"2022-03-31":-571.675955,"2022-06-30":-1171.26553,"2022-09-30":-260.740023,"2022-12-31":-48.290541,"2023-03-31":-28.458246,"2023-06-30":-20.433836,"2023-09-30":-19.165079,"2023-12-31":-32.220155,"2024-03-31":-37.450258,"2024-06-30":-28.928709,"2024-09-30":-22.909491,"2024-12-31":-18.876945,"2025-03-31":-21.317938,"2025-06-30":-26.244912,"2025-09-30":-28.093419,"2025-12-31":-8.230166,"2026-03-31":7.019163,"2026-06-30":9.857059},"wc":{"2021-03-31":47195944,"2021-06-30":64347624,"2021-09-30":60415482,"2021-12-31":53949236,"2022-03-31":53979000,"2022-06-30":101663000,"2022-09-30":95598000,"2022-12-31":91011000,"2023-03-31":92870000,"2023-06-30":73397000,"2023-09-30":70824000,"2023-12-31":71349000,"2024-03-31":146011000,"2024-06-30":123041000,"2024-09-30":180374000,"2024-12-31":143324000,"2025-03-31":116687000,"2025-06-30":117173000,"2025-09-30":123777000,"2025-12-31":137633000,"2026-03-31":183315000,"2026-06-30":248410000},"wc_assets":{"2021-03-31":53.357766,"2021-06-30":61.646468,"2021-09-30":60.235133,"2021-12-31":57.55861,"2022-03-31":57.716119,"2022-06-30":73.095728,"2022-09-30":72.112425,"2022-12-31":70.443041,"2023-03-31":72.035805,"2023-06-30":60.360864,"2023-09-30":63.439059,"2023-12-31":60.295609,"2024-03-31":74.073642,"2024-06-30":69.373199,"2024-09-30":71.32621,"2024-12-31":62.230096,"2025-03-31":51.307001,"2025-06-30":45.519988,"2025-09-30":44.849827,"2025-12-31":41.969726,"2026-03-31":45.653782,"2026-06-30":47.595599},"cash_assets":{"2021-03-31":60.639931,"2021-06-30":65.039658,"2021-09-30":63.862585,"2021-12-31":61.340459,"2022-03-31":61.795242,"2022-06-30":74.660991,"2022-09-30":74.165711,"2022-12-31":72.201582,"2023-03-31":73.231877,"2023-06-30":72.531395,"2023-09-30":68.276888,"2023-12-31":70.715445,"2024-03-31":80.083809,"2024-06-30":75.040736,"2024-09-30":80.81428,"2024-12-31":76.625722,"2025-03-31":74.642196,"2025-06-30":67.371897,"2025-09-30":57.067697,"2025-12-31":58.145846,"2026-03-31":55.483858,"2026-06-30":54.449358},"cash_debt":{"2021-03-31":5.270698,"2021-06-30":6.620891,"2021-09-30":6.199766,"2021-12-31":5.522952,"2022-03-31":2.967447,"2022-06-30":5.296338,"2022-09-30":4.980497,"2022-12-31":4.69254},"fcf_debt":{"2021-12-31":-3.279705,"2022-03-31":-1.616642,"2022-06-30":-1.613166,"2022-09-30":-1.604038,"2022-12-31":-1.467881},"liab_equity":{"2021-03-31":0.406025,"2021-06-30":0.320938,"2021-09-30":0.374642,"2021-12-31":0.436121,"2022-03-31":0.688512,"2022-06-30":0.36212,"2022-09-30":0.394953,"2022-12-31":0.428834,"2023-03-31":0.579094,"2023-06-30":1.004666,"2023-09-30":1.325563,"2023-12-31":1.502104,"2024-03-31":1.285138,"2024-06-30":1.827732,"2024-09-30":1.288188,"2024-12-31":1.980434,"2025-03-31":3.57484,"2025-06-30":15.947133,"2025-09-30":11.51501,"2025-12-31":6.328462,"2026-03-31":2.698072,"2026-06-30":1.674939},"altman_z":{"2021-12-31":0.381525,"2022-03-31":0.443991,"2022-06-30":1.142459,"2022-09-30":1.855192,"2022-12-31":2.538577,"2023-03-31":1.877373,"2023-06-30":0.14595,"2023-09-30":-1.81161,"2023-12-31":0.721306,"2024-03-31":2.165678,"2024-06-30":-0.026123,"2024-09-30":0.139156,"2024-12-31":-0.414187,"2025-03-31":-0.59779,"2025-06-30":-1.967046,"2025-09-30":0.920261,"2025-12-31":4.168094,"2026-03-31":6.466055,"2026-06-30":14.20566},"interest_cover_cfo":{"2021-12-31":-79.460388,"2022-03-31":-51.647812,"2022-06-30":-34.991736,"2022-09-30":-24.877217,"2022-12-31":-16.581796,"2023-03-31":-14.804638,"2023-06-30":-17.261976,"2023-09-30":-33.262202,"2023-12-31":-114.455556},"ar_turnover":{"2022-03-31":6.775514,"2022-06-30":4.093239,"2022-09-30":4.45818,"2022-12-31":3.980408,"2023-03-31":4.56619,"2023-06-30":4.537207,"2023-09-30":5.658635,"2023-12-31":3.852831,"2024-03-31":4.765557,"2024-06-30":4.041394,"2024-09-30":4.140584,"2024-12-31":4.128614,"2025-03-31":7.411056,"2025-06-30":2.92381,"2025-09-30":3.446926,"2025-12-31":5.57347,"2026-03-31":7.640576,"2026-06-30":7.606907},"dso":{"2022-03-31":53.87045,"2022-06-30":89.171435,"2022-09-30":81.871973,"2022-12-31":91.699144,"2023-03-31":79.935345,"2023-06-30":80.445967,"2023-09-30":64.503194,"2023-12-31":94.735533,"2024-03-31":76.591251,"2024-06-30":90.315364,"2024-09-30":88.151826,"2024-12-31":88.407402,"2025-03-31":49.250742,"2025-06-30":124.837103,"2025-09-30":105.891449,"2025-12-31":65.48882,"2026-03-31":47.771267,"2026-06-30":47.98271},"inv_turnover":{"2024-12-31":48.788382,"2025-03-31":2.436909,"2025-06-30":0.868922,"2025-09-30":0.613788,"2025-12-31":1.101526,"2026-03-31":1.579434,"2026-06-30":1.578095},"dio":{"2024-12-31":7.481289,"2025-03-31":149.779895,"2025-06-30":420.060678,"2025-09-30":594.667816,"2025-12-31":331.358367,"2026-03-31":231.095453,"2026-06-30":231.291481},"ap_turnover":{"2022-03-31":1.294835,"2022-06-30":1.536129,"2022-09-30":2.103135,"2022-12-31":1.75023,"2023-03-31":2.248903,"2023-06-30":1.657057,"2023-09-30":1.754065,"2023-12-31":1.60757,"2024-03-31":2.222156,"2024-06-30":1.181094,"2024-09-30":2.685158,"2024-12-31":1.932293,"2025-03-31":1.062069,"2025-06-30":0.694446,"2025-09-30":1.813394,"2025-12-31":3.165292,"2026-03-31":2.398962,"2026-06-30":2.791566},"dpo":{"2022-03-31":281.889293,"2022-06-30":237.610265,"2022-09-30":173.550462,"2022-12-31":208.544071,"2023-03-31":162.301348,"2023-06-30":220.270025,"2023-09-30":208.088065,"2023-12-31":227.050727,"2024-03-31":164.254931,"2024-06-30":309.035485,"2024-09-30":135.932403,"2024-12-31":188.894795,"2025-03-31":343.668831,"2025-06-30":525.59877,"2025-09-30":201.280003,"2025-12-31":115.313208,"2026-03-31":152.149128,"2026-06-30":130.750966},"ccc":{"2024-12-31":-93.006104,"2025-03-31":-144.638193,"2025-06-30":19.299011,"2025-09-30":499.279262,"2025-12-31":281.533979,"2026-03-31":126.717592,"2026-06-30":148.523225},"inv_to_cash":{"2024-12-31":95.888691,"2025-03-31":199.030638,"2025-06-30":544.89778,"2025-09-30":700.559264,"2025-12-31":396.847187,"2026-03-31":278.86672,"2026-06-30":279.274191},"inventories":{"2023-12-31":0,"2024-03-31":3517000,"2024-06-30":7212000,"2024-09-30":38000,"2024-12-31":241000,"2025-03-31":1349000,"2025-06-30":6444000,"2025-09-30":24534000,"2025-12-31":23802000,"2026-03-31":28506000,"2026-06-30":36177000},"asset_turnover":{"2022-03-31":0.145752,"2022-06-30":0.113394,"2022-09-30":0.118437,"2022-12-31":0.142961,"2023-03-31":0.15227,"2023-06-30":0.136597,"2023-09-30":0.150011,"2023-12-31":0.1413,"2024-03-31":0.097946,"2024-06-30":0.099278,"2024-09-30":0.085645,"2024-12-31":0.080288,"2025-03-31":0.066631,"2025-06-30":0.088884,"2025-09-30":0.261752,"2025-12-31":0.567204,"2026-03-31":0.916001,"2026-06-30":1.157169},"mcap":{"2021-03-31":109667717.72,"2021-06-30":151247392.59,"2021-09-30":149173427.48,"2021-12-31":254641279.19,"2022-03-31":372970730.74,"2022-06-30":279263931.52,"2022-09-30":350664543.36,"2022-12-31":410979099.44,"2023-03-31":447149168.04,"2023-06-30":508211998.7,"2023-09-30":411461530.3,"2023-12-31":825613787.25,"2024-03-31":1125239371.25,"2024-06-30":916974576,"2024-09-30":845454090,"2024-12-31":995872820.88,"2025-03-31":1258159379.75,"2025-06-30":1069827424.54,"2025-09-30":1974268880.88,"2025-12-31":3007670685.13,"2026-03-31":3332759431.14,"2026-06-30":7103899866.070001},"ev_cash":{"2021-03-31":53637155,"2021-06-30":67889494,"2021-09-30":64053795,"2021-12-31":57493933,"2022-03-31":57794000,"2022-06-30":103840000,"2022-09-30":98320000,"2022-12-31":93283000,"2023-03-31":94412000,"2023-06-30":88196000,"2023-09-30":76225000,"2023-12-31":83679000,"2024-03-31":157858000,"2024-06-30":133093000,"2024-09-30":204368000,"2024-12-31":176479000,"2025-03-31":169758000,"2025-06-30":173422000,"2025-09-30":157496000,"2025-12-31":190680000,"2026-03-31":222786000,"2026-06-30":284181000},"ev_pref":{"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_nci":{"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_debt":{"2021-03-31":10176481,"2021-06-30":10253830,"2021-09-30":10331648,"2021-12-31":10410000,"2022-03-31":19476000,"2022-06-30":19606000,"2022-09-30":19741000,"2022-12-31":19879000,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev":{"2021-03-31":66207043.72,"2021-06-30":93611728.59,"2021-09-30":95451280.48,"2021-12-31":207557346.19,"2022-03-31":334652730.74,"2022-06-30":195029931.52,"2022-09-30":272085543.36,"2022-12-31":337575099.44,"2023-03-31":352737168.04,"2023-06-30":420015998.7,"2023-09-30":335236530.3,"2023-12-31":741934787.25,"2024-03-31":967381371.25,"2024-06-30":783881576,"2024-09-30":641086090,"2024-12-31":819393820.88,"2025-03-31":1088401379.75,"2025-06-30":896405424.54,"2025-09-30":1816772880.88,"2025-12-31":2816990685.13,"2026-03-31":3109973431.14,"2026-06-30":6819718866.070001},"capital":{"2021-03-31":73085660,"2021-06-30":89274687,"2021-09-30":83295657,"2021-12-31":75675541,"2022-03-31":74865000,"2022-06-30":121713000,"2022-09-30":114775000,"2022-12-31":110301000,"2023-03-31":81643000,"2023-06-30":60657000,"2023-09-30":48006000,"2023-12-31":47293000,"2024-03-31":86260000,"2024-06-30":62722000,"2024-09-30":110518000,"2024-12-31":77275000,"2025-03-31":49713000,"2025-06-30":15189000,"2025-09-30":22052000,"2025-12-31":44748000,"2026-03-31":108579000,"2026-06-30":195114000},"debt_capital_ev":{"2021-03-31":13.924046,"2021-06-30":11.485708,"2021-09-30":12.403585,"2021-12-31":13.756096,"2022-03-31":26.014827,"2022-06-30":16.108386,"2022-09-30":17.199739,"2022-12-31":18.022502,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"debt_ev":{"2021-03-31":0.153707,"2021-06-30":0.109536,"2021-09-30":0.10824,"2021-12-31":0.050155,"2022-03-31":0.058198,"2022-06-30":0.100528,"2022-09-30":0.072554,"2022-12-31":0.058888,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_sales":{"2021-12-31":16.148119,"2022-03-31":25.234501,"2022-06-30":14.128889,"2022-09-30":19.730631,"2022-12-31":21.184506,"2023-03-31":20.827655,"2023-06-30":23.591103,"2023-09-30":18.301934,"2023-12-31":42.425365,"2024-03-31":60.586295,"2024-06-30":52.822209,"2024-09-30":41.068936,"2024-12-31":58.544857,"2025-03-31":76.951455,"2025-06-30":46.392994,"2025-09-30":26.247874,"2025-12-31":17.793018,"2026-03-31":10.796082,"2026-06-30":15.124447},"ev_ebitda":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":66.353178,"2026-06-30":40.117881},"ev_ebit":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":68.271539,"2026-06-30":40.455102},"ev_cfo":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":64.814068,"2026-06-30":40.664243},"ev_fcf":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":75.582021,"2026-06-30":45.255411},"mcap_dil":{"2021-12-31":238691643.2425,"2022-03-31":360415011.8975,"2022-06-30":234799134.22,"2022-09-30":311143487.36,"2022-12-31":382299039.1675,"2023-03-31":435767631.03,"2023-06-30":500167673.9125,"2023-09-30":404589122.46},"ev_dil":{"2021-12-31":191607710.2425,"2022-03-31":322097011.8975,"2022-06-30":150565134.22,"2022-09-30":232564487.36,"2022-12-31":308895039.1675,"2023-03-31":341355631.03,"2023-06-30":411971673.9125,"2023-09-30":328364122.46},"ev_per_share":{"2021-03-31":1.527376,"2021-06-30":1.80109,"2021-09-30":1.836421,"2021-12-31":3.969522,"2022-03-31":6.307757,"2022-06-30":3.030932,"2022-09-30":4.220972,"2022-12-31":5.232269,"2023-03-31":5.451008,"2023-06-30":6.487697,"2023-09-30":5.165488,"2023-12-31":10.810715,"2024-03-31":12.680747,"2024-06-30":10.258277,"2024-09-30":7.582743,"2024-12-31":9.676006,"2025-03-31":12.759846,"2025-06-30":10.440199,"2025-09-30":20.925931,"2025-12-31":32.303406,"2026-03-31":35.217183,"2026-06-30":76.540519},"sales_base":{"2021-12-31":12853345,"2022-03-31":13261714,"2022-06-30":13803628,"2022-09-30":13790007,"2022-12-31":15935000,"2023-03-31":16936000,"2023-06-30":17804000,"2023-09-30":18317000,"2023-12-31":17488000,"2024-03-31":15967000,"2024-06-30":14840000,"2024-09-30":15610000,"2024-12-31":13996000,"2025-03-31":14144000,"2025-06-30":19322000,"2025-09-30":69216000,"2025-12-31":158320000,"2026-03-31":288065000,"2026-06-30":450907000},"ebitda_base":{"2021-12-31":-30515999,"2022-03-31":-36649325,"2022-06-30":-39265467,"2022-09-30":-41016810,"2022-12-31":-36457000,"2023-03-31":-31595000,"2023-06-30":-45550000,"2023-09-30":-51710000,"2023-12-31":-71709000,"2024-03-31":-91358000,"2024-06-30":-95830000,"2024-09-30":-110128000,"2024-12-31":-119787000,"2025-03-31":-126449000,"2025-06-30":-136757000,"2025-09-30":-105801000,"2025-12-31":-50105000,"2026-03-31":46870000,"2026-06-30":169992000},"ebit_base":{"2021-12-31":-33797043,"2022-03-31":-39267960,"2022-06-30":-41884102,"2022-09-30":-43635445,"2022-12-31":-38770000,"2023-03-31":-33530000,"2023-06-30":-47385000,"2023-09-30":-53445000,"2023-12-31":-73384000,"2024-03-31":-92953000,"2024-06-30":-97325000,"2024-09-30":-111623000,"2024-12-31":-121294000,"2025-03-31":-127918000,"2025-06-30":-138226000,"2025-09-30":-107270000,"2025-12-31":-51376000,"2026-03-31":45553000,"2026-06-30":168575000},"cfo_base":{"2021-12-31":-34034744,"2022-03-31":-31430744,"2022-06-30":-31600744,"2022-09-30":-31544328,"2022-12-31":-28588000,"2023-03-31":-27263000,"2023-06-30":-24398000,"2023-09-30":-30185000,"2023-12-31":-41564000,"2024-03-31":-57973000,"2024-06-30":-75070000,"2024-09-30":-88591000,"2024-12-31":-93422000,"2025-03-31":-99235000,"2025-06-30":-116055000,"2025-09-30":-100743000,"2025-12-31":-35686000,"2026-03-31":47983000,"2026-06-30":167708000},"fcf_base":{"2021-12-31":-34141724,"2022-03-31":-31485724,"2022-06-30":-31627724,"2022-09-30":-31665308,"2022-12-31":-29180000,"2023-03-31":-28221000,"2023-06-30":-25592000,"2023-09-30":-31760000,"2023-12-31":-42854000,"2024-03-31":-59521000,"2024-06-30":-77665000,"2024-09-30":-92458000,"2024-12-31":-98371000,"2025-03-31":-103890000,"2025-06-30":-120477000,"2025-09-30":-104329000,"2025-12-31":-40022000,"2026-03-31":41147000,"2026-06-30":150694000},"pe":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":269.571429,"2026-06-30":58.19708},"pe_avg":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":181.88617,"2026-06-30":25.581034},"pe_high":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":333.071429,"2026-06-30":58.19708},"pe_low":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":85.642857,"2026-06-30":8.759124},"pb":{"2021-03-31":1.743271,"2021-06-30":1.914019,"2021-09-30":2.04448,"2021-12-31":3.901619,"2022-03-31":6.733661,"2022-06-30":2.735013,"2022-09-30":3.689885,"2022-12-31":4.545123,"2023-03-31":5.476883,"2023-06-30":8.378456,"2023-09-30":8.571044,"2023-12-31":17.45742,"2024-03-31":13.044741,"2024-06-30":14.619664,"2024-09-30":7.649922,"2024-12-31":12.887387,"2025-03-31":25.308458,"2025-06-30":70.434355,"2025-09-30":89.527883,"2025-12-31":67.213522,"2026-03-31":30.694328,"2026-06-30":36.40897},"pb_avg":{"2021-03-31":3.440826,"2021-06-30":2.519011,"2021-09-30":2.152841,"2021-12-31":2.479417,"2022-03-31":3.687709,"2022-06-30":2.817785,"2022-09-30":3.549236,"2022-12-31":4.003396,"2023-03-31":4.581541,"2023-06-30":6.830037,"2023-09-30":9.214236,"2023-12-31":10.683258,"2024-03-31":9.110427,"2024-06-30":13.974999,"2024-09-30":8.838989,"2024-12-31":13.406314,"2025-03-31":21.25931,"2025-06-30":72.166837,"2025-09-30":61.116442,"2025-12-31":39.002005,"2026-03-31":20.710183,"2026-06-30":16.00388},"pb_high":{"2021-03-31":7.510533,"2021-06-30":5.123782,"2021-09-30":3.832509,"2021-12-31":3.997758,"2022-03-31":6.839024,"2022-06-30":4.499537,"2022-09-30":5.093941,"2022-12-31":5.358536,"2023-03-31":6.206077,"2023-06-30":9.605873,"2023-09-30":12.167097,"2023-12-31":17.689606,"2024-03-31":14.795832,"2024-06-30":20.382248,"2024-09-30":12.79832,"2024-12-31":18.333842,"2025-03-31":28.345473,"2025-06-30":109.099764,"2025-09-30":115.039787,"2025-12-31":69.74694,"2026-03-31":37.924656,"2026-06-30":36.40897},"pb_low":{"2021-03-31":1.743271,"2021-06-30":1.664078,"2021-09-30":1.638433,"2021-12-31":1.842654,"2022-03-31":2.203047,"2022-06-30":1.449431,"2022-09-30":1.851725,"2022-12-31":2.775593,"2023-03-31":3.083224,"2023-06-30":4.151872,"2023-09-30":6.32689,"2023-12-31":8.300619,"2024-03-31":5.412462,"2024-06-30":7.456029,"2024-09-30":4.681752,"2024-12-31":9.753209,"2025-03-31":15.270866,"2025-06-30":50.310254,"2025-09-30":38.661557,"2025-12-31":22.138174,"2026-03-31":9.75159,"2026-06-30":5.47984},"ptb":{"2021-03-31":2.038461,"2021-06-30":2.152602,"2021-09-30":2.31131,"2021-12-31":4.469544,"2022-03-31":7.891723,"2022-06-30":2.96575,"2022-09-30":4.015902,"2022-12-31":4.963935,"2023-03-31":6.034646,"2023-06-30":9.552857,"2023-09-30":10.131526,"2023-12-31":20.661006,"2024-03-31":14.246963,"2024-06-30":16.51641,"2024-09-30":8.176855,"2024-12-31":14.18299,"2025-03-31":29.463711,"2025-06-30":129.928033,"2025-09-30":130.220228,"2025-12-31":79.372725,"2026-03-31":32.741843,"2026-06-30":37.713281},"ptb_avg":{"2021-03-31":4.023466,"2021-06-30":2.833007,"2021-09-30":2.433814,"2021-12-31":2.840324,"2022-03-31":4.321925,"2022-06-30":3.055506,"2022-09-30":3.862826,"2022-12-31":4.372291,"2023-03-31":5.048123,"2023-06-30":7.787398,"2023-09-30":10.891821,"2023-12-31":12.643726,"2024-03-31":9.950056,"2024-06-30":15.788107,"2024-09-30":9.447826,"2024-12-31":14.754087,"2025-03-31":24.749756,"2025-06-30":133.123887,"2025-09-30":88.895177,"2025-12-31":46.057629,"2026-03-31":22.09169,"2026-06-30":16.577201},"ptb_high":{"2021-03-31":8.782302,"2021-06-30":5.762464,"2021-09-30":4.3327,"2021-12-31":4.579677,"2022-03-31":8.015207,"2022-06-30":4.879137,"2022-09-30":5.544012,"2022-12-31":5.852301,"2023-03-31":6.838101,"2023-06-30":10.95232,"2023-09-30":14.382292,"2023-12-31":20.935799,"2024-03-31":16.159436,"2024-06-30":23.026629,"2024-09-30":13.679878,"2024-12-31":20.176992,"2025-03-31":32.999356,"2025-06-30":201.252892,"2025-09-30":167.327839,"2025-12-31":82.364449,"2026-03-31":40.454481,"2026-06-30":37.713281},"ptb_low":{"2021-03-31":2.038461,"2021-06-30":1.871506,"2021-09-30":1.852269,"2021-12-31":2.110873,"2022-03-31":2.581929,"2022-06-30":1.571711,"2022-09-30":2.015333,"2022-12-31":3.031351,"2023-03-31":3.397218,"2023-06-30":4.733836,"2023-09-30":7.478792,"2023-12-31":9.823853,"2024-03-31":5.911282,"2024-06-30":8.423369,"2024-09-30":5.004235,"2024-12-31":10.733725,"2025-03-31":17.778103,"2025-06-30":92.805738,"2025-09-30":56.234065,"2025-12-31":26.143061,"2026-03-31":10.402085,"2026-06-30":5.676149},"ps":{"2021-12-31":19.811285,"2022-03-31":28.123871,"2022-06-30":20.231198,"2022-09-30":25.428888,"2022-12-31":25.79097,"2023-03-31":26.402289,"2023-06-30":28.544821,"2023-09-30":22.463369,"2023-12-31":47.210303,"2024-03-31":70.472811,"2024-06-30":61.79074,"2024-09-30":54.161056,"2024-12-31":71.154103,"2025-03-31":88.953576,"2025-06-30":55.368359,"2025-09-30":28.523302,"2025-12-31":18.997415,"2026-03-31":11.56947,"2026-06-30":15.75469},"ps_avg":{"2021-12-31":12.589757,"2022-03-31":15.40212,"2022-06-30":20.843477,"2022-09-30":24.459606,"2022-12-31":22.716982,"2023-03-31":22.086135,"2023-06-30":23.269467,"2023-09-30":24.149076,"2023-12-31":28.890857,"2024-03-31":49.2181,"2024-06-30":59.066031,"2024-09-30":62.579588,"2024-12-31":74.019215,"2025-03-31":74.721725,"2025-06-30":56.73026,"2025-09-30":19.471506,"2025-12-31":11.023634,"2026-03-31":7.806193,"2026-06-30":6.925111},"ps_high":{"2021-12-31":20.299448,"2022-03-31":28.563931,"2022-06-30":33.283584,"2022-09-30":35.104954,"2022-12-31":30.406622,"2023-03-31":29.9175,"2023-06-30":32.726547,"2023-09-30":31.888063,"2023-12-31":47.838204,"2024-03-31":79.93289,"2024-06-30":86.146589,"2024-09-30":90.611447,"2024-12-31":101.225182,"2025-03-31":99.628005,"2025-06-30":85.763188,"2025-09-30":36.651314,"2025-12-31":19.713467,"2026-03-31":14.294764,"2026-06-30":15.75469},"ps_low":{"2021-12-31":9.356459,"2022-03-31":9.201266,"2022-06-30":10.721603,"2022-09-30":12.761188,"2022-12-31":15.749901,"2023-03-31":14.863228,"2023-06-30":14.145141,"2023-09-30":16.581793,"2023-12-31":22.447459,"2024-03-31":29.240244,"2024-06-30":31.513277,"2024-09-30":33.146567,"2024-12-31":53.849619,"2025-03-31":53.673683,"2025-06-30":39.548828,"2025-09-30":12.317451,"2025-12-31":6.257194,"2026-03-31":3.675621,"2026-06-30":2.371206},"pcf":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":69.457088,"2026-06-30":42.358742},"pcf_avg":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":46.864327,"2026-06-30":18.619154},"pcf_high":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":85.818336,"2026-06-30":42.358742},"pcf_low":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":22.06652,"2026-06-30":6.375328},"pfcf":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":80.996414,"2026-06-30":47.141226},"pfcf_avg":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":54.650181,"2026-06-30":20.721336},"pfcf_high":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":100.075855,"2026-06-30":47.141226},"pfcf_low":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":25.732565,"2026-06-30":7.09513},"evs_avg":{"2021-12-31":8.926591,"2022-03-31":12.51275,"2022-06-30":14.741168,"2022-09-30":18.761349,"2022-12-31":18.110519,"2023-03-31":16.511501,"2023-06-30":18.315748,"2023-09-30":19.987641,"2023-12-31":24.105919,"2024-03-31":39.331584,"2024-06-30":50.0975,"2024-09-30":49.487468,"2024-12-31":61.40997,"2025-03-31":62.719604,"2025-06-30":47.754895,"2025-09-30":17.196079,"2025-12-31":9.819238,"2026-03-31":7.032805,"2026-06-30":6.294868},"evs_high":{"2021-12-31":16.636282,"2022-03-31":25.674561,"2022-06-30":27.181275,"2022-09-30":29.406697,"2022-12-31":25.800158,"2023-03-31":24.342866,"2023-06-30":27.772828,"2023-09-30":27.726629,"2023-12-31":43.053266,"2024-03-31":70.046374,"2024-06-30":77.178058,"2024-09-30":77.519327,"2024-12-31":88.615936,"2025-03-31":87.625884,"2025-06-30":76.787823,"2025-09-30":34.375887,"2025-12-31":18.509071,"2026-03-31":13.521376,"2026-06-30":15.124447},"evs_low":{"2021-12-31":5.693293,"2022-03-31":6.311896,"2022-06-30":4.619294,"2022-09-30":7.062932,"2022-12-31":11.143438,"2023-03-31":9.288594,"2023-06-30":9.191422,"2023-09-30":12.420358,"2023-12-31":17.662521,"2024-03-31":19.353728,"2024-06-30":22.544746,"2024-09-30":20.054446,"2024-12-31":41.240373,"2025-03-31":41.671562,"2025-06-30":30.573463,"2025-09-30":10.042023,"2025-12-31":5.052798,"2026-03-31":2.902233,"2026-06-30":1.740963},"eve_avg":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":43.223917,"2026-06-30":16.697257},"eve_high":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":83.102949,"2026-06-30":40.117881},"eve_low":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":17.837249,"2026-06-30":4.617938},"evb_avg":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":44.47358,"2026-06-30":16.83761},"evb_high":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":85.505569,"2026-06-30":40.455102},"evb_low":{"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":18.352948,"2026-06-30":4.656755},"earnings_yield":{"2021-12-31":-14.373717,"2022-03-31":-11.237553,"2022-06-30":-18.663594,"2022-09-30":-14.889706,"2022-12-31":-10.518053,"2023-03-31":-7.959479,"2023-06-30":-9.681529,"2023-09-30":-13.564669,"2023-12-31":-10.058188,"2024-03-31":-10.644068,"2024-06-30":-13.166667,"2024-09-30":-16.4,"2024-12-31":-14.115646,"2025-03-31":-10.644068,"2025-06-30":-13.563403,"2025-09-30":-6.288478,"2025-12-31":-2.406495,"2026-03-31":0.370959,"2026-06-30":1.718299},"fcf_yield":{"2021-12-31":-13.407773,"2022-03-31":-8.441875,"2022-06-30":-11.325388,"2022-09-30":-9.030085,"2022-12-31":-7.100118,"2023-03-31":-6.311317,"2023-06-30":-5.035694,"2023-09-30":-7.718826,"2023-12-31":-5.190563,"2024-03-31":-5.28963,"2024-06-30":-8.4697,"2024-09-30":-10.935898,"2024-12-31":-9.877868,"2025-03-31":-8.2573,"2025-06-30":-11.261349,"2025-09-30":-5.284437,"2025-12-31":-1.330664,"2026-03-31":1.234623,"2026-06-30":2.121286},"peg":{"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":-2.475013,"2026-06-30":-0.321415},"price":{"2021-03-31":2.53,"2021-06-30":2.91,"2021-09-30":2.87,"2021-12-31":4.87,"2022-03-31":7.03,"2022-06-30":4.34,"2022-09-30":5.44,"2022-12-31":6.37,"2023-03-31":6.91,"2023-06-30":7.85,"2023-09-30":6.34,"2023-12-31":12.03,"2024-03-31":14.75,"2024-06-30":12,"2024-09-30":10,"2024-12-31":11.76,"2025-03-31":14.75,"2025-06-30":12.46,"2025-09-30":22.74,"2025-12-31":34.49,"2026-03-31":37.74,"2026-06-30":79.73},"price_avg":{"2021-03-31":4.993654,"2021-06-30":3.829808,"2021-09-30":3.022115,"2021-12-31":3.094808,"2022-03-31":3.85,"2022-06-30":4.471346,"2022-09-30":5.232642,"2022-12-31":5.610769,"2023-03-31":5.780377,"2023-06-30":6.399245,"2023-09-30":6.815769,"2023-12-31":7.361889,"2024-03-31":10.301377,"2024-06-30":11.470851,"2024-09-30":11.554351,"2024-12-31":12.233532,"2025-03-31":12.39012,"2025-06-30":12.76648,"2025-09-30":15.52352,"2025-12-31":20.01352,"2026-03-31":25.464064,"2026-06-30":35.046016},"price_high":{"2021-03-31":10.9,"2021-06-30":7.79,"2021-09-30":5.38,"2021-12-31":4.99,"2022-03-31":7.14,"2022-06-30":7.14,"2022-09-30":7.51,"2022-12-31":7.51,"2023-03-31":7.83,"2023-06-30":9,"2023-09-30":9,"2023-12-31":12.19,"2024-03-31":16.73,"2024-06-30":16.73,"2024-09-30":16.73,"2024-12-31":16.73,"2025-03-31":16.52,"2025-06-30":19.3,"2025-09-30":29.22,"2025-12-31":35.79,"2026-03-31":46.63,"2026-06-30":79.73},"price_low":{"2021-03-31":2.53,"2021-06-30":2.53,"2021-09-30":2.3,"2021-12-31":2.3,"2022-03-31":2.3,"2022-06-30":2.3,"2022-09-30":2.73,"2022-12-31":3.89,"2023-03-31":3.89,"2023-06-30":3.89,"2023-09-30":4.68,"2023-12-31":5.72,"2024-03-31":6.12,"2024-06-30":6.12,"2024-09-30":6.12,"2024-12-31":8.9,"2025-03-31":8.9,"2025-06-30":8.9,"2025-09-30":9.82,"2025-12-31":11.36,"2026-03-31":11.99,"2026-06-30":12},"ev_avg":{"2021-03-31":172998859.751538,"2021-06-30":141418778.468269,"2021-09-30":103357752.011538,"2021-12-31":114736557.680962,"2022-03-31":165940508.3,"2022-06-30":203481600.486154,"2022-09-30":258719133.358868,"2022-12-31":288591115.483077,"2023-03-31":279638785.355472,"2023-06-30":326093584.13434,"2023-09-30":366113617.959615,"2023-12-31":421564305.641667,"2024-03-31":628007407.897464,"2024-06-30":743446899.217872,"2024-09-30":772499370.290418,"2024-12-31":859493939.561706,"2025-03-31":887106074.08255,"2025-06-30":922720088.18952,"2025-09-30":1190243773.86624,"2025-12-31":1554581739.93224,"2026-03-31":2025905006.925418,"2026-06-30":2838400060.025697},"shares_out":{"2021-03-31":43346924,"2021-06-30":51975049,"2021-09-30":51976804,"2021-12-31":52287737,"2022-03-31":53054158,"2022-06-30":64346528,"2022-09-30":64460394,"2022-12-31":64517912,"2023-03-31":64710444,"2023-06-30":64740382,"2023-09-30":64899295,"2023-12-31":68629575,"2024-03-31":76287415,"2024-06-30":76414548,"2024-09-30":84545409,"2024-12-31":84683063,"2025-03-31":85298941,"2025-06-30":85860949,"2025-09-30":86819212,"2025-12-31":87204137,"2026-03-31":88308411,"2026-06-30":89099459},"shares_dil":{"2021-12-31":49012657.75,"2022-03-31":51268138.25,"2022-06-30":54101183,"2022-09-30":57195494,"2022-12-31":60015547.75,"2023-03-31":63063333,"2023-06-30":63715627.25,"2023-09-30":63815319},"rev_ps":{"2021-12-31":0.262245,"2022-03-31":0.258674,"2022-06-30":0.255145,"2022-09-30":0.241103,"2022-12-31":0.265515,"2023-03-31":0.268555,"2023-06-30":0.279429,"2023-09-30":0.287031},"ebitda_ps":{"2021-12-31":-0.622615,"2022-03-31":-0.714856,"2022-06-30":-0.725778,"2022-09-30":-0.717134,"2022-12-31":-0.607459,"2023-03-31":-0.501004,"2023-06-30":-0.714895,"2023-09-30":-0.810307},"ebit_ps":{"2021-12-31":-0.689557,"2022-03-31":-0.765933,"2022-06-30":-0.774181,"2022-09-30":-0.762918,"2022-12-31":-0.645999,"2023-03-31":-0.531688,"2023-06-30":-0.743695,"2023-09-30":-0.837495},"eps":{"2021-12-31":-0.7,"2022-03-31":-0.79,"2022-06-30":-0.81,"2022-09-30":-0.81,"2022-12-31":-0.67,"2023-03-31":-0.55,"2023-06-30":-0.76,"2023-09-30":-0.86,"2023-12-31":-1.21,"2024-03-31":-1.57,"2024-06-30":-1.58,"2024-09-30":-1.64,"2024-12-31":-1.66,"2025-03-31":-1.57,"2025-06-30":-1.69,"2025-09-30":-1.43,"2025-12-31":-0.83,"2026-03-31":0.14,"2026-06-30":1.37},"cfo_ps":{"2021-12-31":-0.694407,"2022-03-31":-0.613066,"2022-06-30":-0.584104,"2022-09-30":-0.551518,"2022-12-31":-0.476343,"2023-03-31":-0.432311,"2023-06-30":-0.38292,"2023-09-30":-0.473006},"fcf_ps":{"2021-12-31":-0.69659,"2022-03-31":-0.614138,"2022-06-30":-0.584603,"2022-09-30":-0.553633,"2022-12-31":-0.486207,"2023-03-31":-0.447503,"2023-06-30":-0.40166,"2023-09-30":-0.497686},"cash_ps":{"2021-03-31":1.237392,"2021-06-30":1.306194,"2021-09-30":1.232353,"2021-12-31":1.099568,"2022-03-31":1.08934,"2022-06-30":1.613762,"2022-09-30":1.525278,"2022-12-31":1.445847,"2023-03-31":1.458992,"2023-06-30":1.362303,"2023-09-30":1.174512,"2023-12-31":1.219285,"2024-03-31":2.069253,"2024-06-30":1.741723,"2024-09-30":2.417257,"2024-12-31":2.083994,"2025-03-31":1.990154,"2025-06-30":2.019801,"2025-09-30":1.814069,"2025-12-31":2.186594,"2026-03-31":2.522817,"2026-06-30":3.189481},"bvps":{"2021-03-31":1.451295,"2021-06-30":1.520361,"2021-09-30":1.40378,"2021-12-31":1.2482,"2022-03-31":1.044009,"2022-06-30":1.58683,"2022-09-30":1.474301,"2022-12-31":1.401502,"2023-03-31":1.261667,"2023-06-30":0.936927,"2023-09-30":0.7397,"2023-12-31":0.689105,"2024-03-31":1.130724,"2024-06-30":0.820812,"2024-09-30":1.307203,"2024-12-31":0.91252,"2025-03-31":0.582809,"2025-06-30":0.176902,"2025-09-30":0.253999,"2025-12-31":0.513141,"2026-03-31":1.229543,"2026-06-30":2.189845},"tbvps":{"2021-03-31":1.241132,"2021-06-30":1.351852,"2021-09-30":1.24172,"2021-12-31":1.089597,"2022-03-31":0.890807,"2022-06-30":1.463373,"2022-09-30":1.354615,"2022-12-31":1.283256,"2023-03-31":1.145055,"2023-06-30":0.821744,"2023-09-30":0.62577,"2023-12-31":0.582256,"2024-03-31":1.035308,"2024-06-30":0.72655,"2024-09-30":1.222964,"2024-12-31":0.829162,"2025-03-31":0.500616,"2025-06-30":0.095899,"2025-09-30":0.174627,"2025-12-31":0.434532,"2026-03-31":1.152654,"2026-06-30":2.114109},"fcf_margin":{"2021-12-31":-265.625205,"2022-03-31":-237.41821,"2022-06-30":-229.126169,"2022-09-30":-229.625032,"2022-12-31":-183.118921,"2023-03-31":-166.633207,"2023-06-30":-143.742979,"2023-09-30":-173.390839,"2023-12-31":-245.048033,"2024-03-31":-372.775099,"2024-06-30":-523.349057,"2024-09-30":-592.299808,"2024-12-31":-702.850815,"2025-03-31":-734.516403,"2025-06-30":-623.52241,"2025-09-30":-150.7296,"2025-12-31":-25.279181,"2026-03-31":14.283929,"2026-06-30":33.420195}},"masked":{"pe":{"annual":{"2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share","2025-12-31":"a loss per share"},"ttm":{"2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-03-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share","2025-12-31":"a loss per share"}},"pe_avg":{"annual":{"2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share","2025-12-31":"a loss per share"},"ttm":{"2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-03-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share","2025-12-31":"a loss per share"}},"pe_high":{"annual":{"2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share","2025-12-31":"a loss per share"},"ttm":{"2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-03-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share","2025-12-31":"a loss per share"}},"pe_low":{"annual":{"2019-12-31":"a loss per share","2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share","2025-12-31":"a loss per share"},"ttm":{"2021-12-31":"a loss per share","2022-03-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-03-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share","2025-12-31":"a loss per share"}},"ev_ebit":{"annual":{"2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss"}},"debt_ebit":{"annual":{"2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss"}},"net_debt_ebit":{"annual":{"2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss"}},"evb_avg":{"annual":{"2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss"}},"evb_high":{"annual":{"2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss"}},"evb_low":{"annual":{"2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss"}},"ebit_int":{"annual":{"2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2021-12-31":"an operating loss","2022-03-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss"}},"ev_ebitda":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA","2025-12-31":"negative EBITDA"},"ttm":{"2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA","2025-12-31":"negative EBITDA"}},"debt_ebitda":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA","2025-12-31":"negative EBITDA"},"ttm":{"2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA","2025-12-31":"negative EBITDA"}},"net_debt_ebitda":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA","2025-12-31":"negative EBITDA"},"ttm":{"2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA","2025-12-31":"negative EBITDA"}},"eve_avg":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA","2025-12-31":"negative EBITDA"},"ttm":{"2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA","2025-12-31":"negative EBITDA"}},"eve_high":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA","2025-12-31":"negative EBITDA"},"ttm":{"2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA","2025-12-31":"negative EBITDA"}},"eve_low":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA","2025-12-31":"negative EBITDA"},"ttm":{"2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA","2025-12-31":"negative EBITDA"}},"ebitda_int":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA","2025-12-31":"negative EBITDA"},"ttm":{"2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA","2025-12-31":"negative EBITDA"}},"ebitda_capex_int":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA","2025-12-31":"negative EBITDA"},"ttm":{"2021-12-31":"negative EBITDA","2022-03-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA","2025-12-31":"negative EBITDA"}},"ev_fcf":{"annual":{"2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow","2023-12-31":"negative free cash flow","2024-12-31":"negative free cash flow","2025-12-31":"negative free cash flow"},"ttm":{"2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow","2023-09-30":"negative free cash flow","2023-12-31":"negative free cash flow","2024-03-31":"negative free cash flow","2024-06-30":"negative free cash flow","2024-09-30":"negative free cash flow","2024-12-31":"negative free cash flow","2025-03-31":"negative free cash flow","2025-06-30":"negative free cash flow","2025-09-30":"negative free cash flow","2025-12-31":"negative free cash flow"}},"pfcf":{"annual":{"2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow","2023-12-31":"negative free cash flow","2024-12-31":"negative free cash flow","2025-12-31":"negative free cash flow"},"ttm":{"2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow","2023-09-30":"negative free cash flow","2023-12-31":"negative free cash flow","2024-03-31":"negative free cash flow","2024-06-30":"negative free cash flow","2024-09-30":"negative free cash flow","2024-12-31":"negative free cash flow","2025-03-31":"negative free cash flow","2025-06-30":"negative free cash flow","2025-09-30":"negative free cash flow","2025-12-31":"negative free cash flow"}},"pfcf_avg":{"annual":{"2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow","2023-12-31":"negative free cash flow","2024-12-31":"negative free cash flow","2025-12-31":"negative free cash flow"},"ttm":{"2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow","2023-09-30":"negative free cash flow","2023-12-31":"negative free cash flow","2024-03-31":"negative free cash flow","2024-06-30":"negative free cash flow","2024-09-30":"negative free cash flow","2024-12-31":"negative free cash flow","2025-03-31":"negative free cash flow","2025-06-30":"negative free cash flow","2025-09-30":"negative free cash flow","2025-12-31":"negative free cash flow"}},"pfcf_high":{"annual":{"2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow","2023-12-31":"negative free cash flow","2024-12-31":"negative free cash flow","2025-12-31":"negative free cash flow"},"ttm":{"2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow","2023-09-30":"negative free cash flow","2023-12-31":"negative free cash flow","2024-03-31":"negative free cash flow","2024-06-30":"negative free cash flow","2024-09-30":"negative free cash flow","2024-12-31":"negative free cash flow","2025-03-31":"negative free cash flow","2025-06-30":"negative free cash flow","2025-09-30":"negative free cash flow","2025-12-31":"negative free cash flow"}},"pfcf_low":{"annual":{"2019-12-31":"negative free cash flow","2020-12-31":"negative free cash flow","2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow","2023-12-31":"negative free cash flow","2024-12-31":"negative free cash flow","2025-12-31":"negative free cash flow"},"ttm":{"2021-12-31":"negative free cash flow","2022-03-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow","2023-09-30":"negative free cash flow","2023-12-31":"negative free cash flow","2024-03-31":"negative free cash flow","2024-06-30":"negative free cash flow","2024-09-30":"negative free cash flow","2024-12-31":"negative free cash flow","2025-03-31":"negative free cash flow","2025-06-30":"negative free cash flow","2025-09-30":"negative free cash flow","2025-12-31":"negative free cash flow"}},"ev_cfo":{"annual":{"2019-12-31":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-12-31":"negative operating cash flow"},"ttm":{"2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow","2023-09-30":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-03-31":"negative operating cash flow","2024-06-30":"negative operating cash flow","2024-09-30":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-03-31":"negative operating cash flow","2025-06-30":"negative operating cash flow","2025-09-30":"negative operating cash flow","2025-12-31":"negative operating cash flow"}},"pcf":{"annual":{"2019-12-31":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-12-31":"negative operating cash flow"},"ttm":{"2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow","2023-09-30":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-03-31":"negative operating cash flow","2024-06-30":"negative operating cash flow","2024-09-30":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-03-31":"negative operating cash flow","2025-06-30":"negative operating cash flow","2025-09-30":"negative operating cash flow","2025-12-31":"negative operating cash flow"}},"pcf_avg":{"annual":{"2019-12-31":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-12-31":"negative operating cash flow"},"ttm":{"2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow","2023-09-30":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-03-31":"negative operating cash flow","2024-06-30":"negative operating cash flow","2024-09-30":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-03-31":"negative operating cash flow","2025-06-30":"negative operating cash flow","2025-09-30":"negative operating cash flow","2025-12-31":"negative operating cash flow"}},"pcf_high":{"annual":{"2019-12-31":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-12-31":"negative operating cash flow"},"ttm":{"2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow","2023-09-30":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-03-31":"negative operating cash flow","2024-06-30":"negative operating cash flow","2024-09-30":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-03-31":"negative operating cash flow","2025-06-30":"negative operating cash flow","2025-09-30":"negative operating cash flow","2025-12-31":"negative operating cash flow"}},"pcf_low":{"annual":{"2019-12-31":"negative operating cash flow","2020-12-31":"negative operating cash flow","2021-12-31":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-12-31":"negative operating cash flow"},"ttm":{"2021-12-31":"negative operating cash flow","2022-03-31":"negative operating cash flow","2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow","2023-09-30":"negative operating cash flow","2023-12-31":"negative operating cash flow","2024-03-31":"negative operating cash flow","2024-06-30":"negative operating cash flow","2024-09-30":"negative operating cash flow","2024-12-31":"negative operating cash flow","2025-03-31":"negative operating cash flow","2025-06-30":"negative operating cash flow","2025-09-30":"negative operating cash flow","2025-12-31":"negative operating cash flow"}},"peg":{"annual":{"2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share","2025-12-31":"a loss per share"},"ttm":{"2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share","2025-12-31":"a loss per share"}},"roic":{"annual":{"2023-12-31":"negative invested capital","2024-12-31":"negative invested capital","2025-12-31":"negative invested capital"},"ttm":{"2023-06-30":"negative invested capital","2023-09-30":"negative invested capital","2023-12-31":"negative invested capital","2024-03-31":"negative invested capital","2024-06-30":"negative invested capital","2024-09-30":"negative invested capital","2024-12-31":"negative invested capital","2025-03-31":"negative invested capital","2025-06-30":"negative invested capital","2025-09-30":"negative invested capital","2025-12-31":"negative invested capital","2026-03-31":"negative invested capital","2026-06-30":"negative invested capital"}}}}