{"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":"PLTR","kind":"industrial","as_of":"2026-08-04","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":null,"2021-12-31":-27.29084,"2022-12-31":-15.390346,"2023-12-31":6.946828,"2024-12-31":10.902204,"2025-12-31":26.230214},"roa":{"2020-12-31":-54.446638,"2021-12-31":-17.527216,"2022-12-31":-11.140925,"2023-12-31":5.256358,"2024-12-31":8.509194,"2025-12-31":21.324107},"roc":{"2020-12-31":-1708.128453,"2021-12-31":-16.189541,"2022-12-31":-5.244623,"2023-12-31":3.641514,"2024-12-31":7.00369,"2025-12-31":22.511162},"roic":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"gross_margin":{"2018-12-31":72.220608,"2019-12-31":67.35959,"2020-12-31":67.735361,"2021-12-31":77.98778,"2022-12-31":78.563659,"2023-12-31":80.624599,"2024-12-31":80.248172,"2025-12-31":82.366517},"ebitda_margin":{"2018-12-31":-102.371647,"2019-12-31":-75.979422,"2020-12-31":-106.144107,"2021-12-31":-25.692446,"2022-12-31":-7.276411,"2023-12-31":6.890749,"2024-12-31":11.934712,"2025-12-31":32.179139},"op_margin":{"2018-12-31":-104.707856,"2019-12-31":-77.629805,"2020-12-31":-107.413563,"2021-12-31":-26.658599,"2022-12-31":-8.458128,"2023-12-31":5.391701,"2024-12-31":10.832394,"2025-12-31":31.594952},"incr_op_margin":{"2019-12-31":31.938347,"2020-12-31":-170.581061,"2021-12-31":169.769777,"2022-12-31":68.642131,"2023-12-31":88.101184,"2024-12-31":29.732785,"2025-12-31":68.549926},"pretax_margin":{"2018-12-31":-95.887869,"2019-12-31":-76.394476,"2020-12-31":-107.903005,"2021-12-31":-31.681528,"2022-12-31":-18.942888,"2023-12-31":10.655718,"2024-12-31":17.07108,"2025-12-31":37.032466},"net_margin":{"2018-12-31":-97.416566,"2019-12-31":-78.061019,"2020-12-31":-106.746575,"2021-12-31":-33.749446,"2022-12-31":-19.608095,"2023-12-31":9.430286,"2024-12-31":16.129432,"2025-12-31":36.309968},"common_margin":{"2018-12-31":-100.456157,"2019-12-31":-79.203157,"2020-12-31":-106.746575,"2021-12-31":-33.749446,"2022-12-31":-19.608095,"2023-12-31":9.430286,"2024-12-31":16.129432,"2025-12-31":36.309968},"tax_rate_pct":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":8.315794,"2024-12-31":4.345089,"2025-12-31":1.37109},"total_debt":{"2019-12-31":396065000,"2020-12-31":197977000,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"lt_debt":{"2019-12-31":396065000,"2020-12-31":197977000,"2021-12-31":0},"debt_ebitda":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"net_debt_ebitda":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":-23.964121,"2024-12-31":-15.292807,"2025-12-31":-4.983504},"debt_ebit":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"net_debt_ebit":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":-30.626836,"2024-12-31":-16.849022,"2025-12-31":-5.075648},"ebitda_int":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":44.184438},"ebitda_capex_int":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":39.828818},"ebit_int":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":34.572334},"int_exp":{"2018-12-31":3440000,"2019-12-31":3061000,"2020-12-31":14139000,"2021-12-31":3640000,"2022-12-31":4058000,"2023-12-31":3470000},"equity_assets":{"2019-12-31":-124.254137,"2020-12-31":56.589769,"2021-12-31":70.548584,"2022-12-31":74.11583,"2023-12-31":76.851711,"2024-12-31":78.905008,"2025-12-31":82.999356},"ltd_equity":{"2019-12-31":null,"2020-12-31":13.002988,"2021-12-31":0},"ltd_capital":{"2019-12-31":null,"2020-12-31":11.506765,"2021-12-31":0},"ltd_assets":{"2019-12-31":24.84685,"2020-12-31":7.358361,"2021-12-31":0},"debt_equity":{"2019-12-31":null,"2020-12-31":13.002988,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_capital":{"2019-12-31":null,"2020-12-31":11.506765,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_assets":{"2019-12-31":24.84685,"2020-12-31":7.358361,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"net_debt_equity":{"2019-12-31":null,"2020-12-31":-1.190993,"2021-12-31":-1.102049,"2022-12-31":-1.026643,"2023-12-31":-1.057147,"2024-12-31":-1.045313,"2025-12-31":-0.971542},"net_debt_capital":{"2019-12-31":null,"2020-12-31":-105.394801,"2021-12-31":-110.204886,"2022-12-31":-102.66434,"2023-12-31":-105.714703,"2024-12-31":-104.531272,"2025-12-31":-97.154225},"ebitda":{"2018-12-31":-609530000,"2019-12-31":-564189000,"2020-12-31":-1159808000,"2021-12-31":-396149000,"2022-12-31":-138679000,"2023-12-31":153320000,"2024-12-31":341990000,"2025-12-31":1440160000},"ebitda_capex":{"2018-12-31":-622534000,"2019-12-31":-577285000,"2020-12-31":-1172044000,"2021-12-31":-408776000,"2022-12-31":-178706000,"2023-12-31":138206000,"2024-12-31":329356000,"2025-12-31":1406278000},"ebit":{"2018-12-31":-623440000,"2019-12-31":-576444000,"2020-12-31":-1173679000,"2021-12-31":-411046000,"2022-12-31":-161201000,"2023-12-31":119966000,"2024-12-31":310403000,"2025-12-31":1414015000},"cash_ratio":{"2019-12-31":1.481138,"2020-12-31":3.330981,"2021-12-31":3.825142,"2022-12-31":4.479489,"2023-12-31":4.925054,"2024-12-31":5.250896,"2025-12-31":6.105103},"current_ratio":{"2019-12-31":1.666424,"2020-12-31":3.738561,"2021-12-31":4.337857,"2022-12-31":5.173269,"2023-12-31":5.547611,"2024-12-31":5.958014,"2025-12-31":7.109824},"quick_ratio":{"2019-12-31":1.550195,"2020-12-31":3.590878,"2021-12-31":4.114392,"2022-12-31":4.918897,"2023-12-31":5.414029,"2024-12-31":5.828243,"2025-12-31":6.991528},"cfo_avg_cl":{"2020-12-31":-0.445217,"2021-12-31":0.528294,"2022-12-31":0.358552,"2023-12-31":1.067773,"2024-12-31":1.324732,"2025-12-31":1.965808},"cfo_liab":{"2019-12-31":-0.114143,"2020-12-31":-0.253955,"2021-12-31":0.349063,"2022-12-31":0.273249,"2023-12-31":0.740731,"2024-12-31":0.925701,"2025-12-31":1.511259},"cfo_capex":{"2018-12-31":-3,"2019-12-31":-12.615684,"2020-12-31":-24.240602,"2021-12-31":26.439455,"2022-12-31":5.589652,"2023-12-31":47.120749,"2024-12-31":91.330141,"2025-12-31":62.997255},"wc":{"2019-12-31":485555000,"2020-12-31":1653606000,"2021-12-31":2203189000,"2022-12-31":2453636000,"2023-12-31":3392600000,"2024-12-31":4938271000,"2025-12-31":7182593000},"wc_assets":{"2019-12-31":30.46094,"2020-12-31":61.460827,"2021-12-31":67.843662,"2022-12-31":70.88895,"2023-12-31":75.017275,"2024-12-31":77.879851,"2025-12-31":80.699738},"cash_assets":{"2019-12-31":67.699942,"2020-12-31":74.756365,"2021-12-31":77.747987,"2022-12-31":76.090527,"2023-12-31":81.243558,"2024-12-31":82.480408,"2025-12-31":80.637381},"cash_debt":{"2019-12-31":2.724689,"2020-12-31":10.159377},"fcf_debt":{"2019-12-31":-0.450206,"2020-12-31":-1.559999},"liab_equity":{"2019-12-31":null,"2020-12-31":0.767104,"2021-12-31":0.417463,"2022-12-31":0.31918,"2023-12-31":0.276634,"2024-12-31":0.249132,"2025-12-31":0.191191},"altman_z":{"2020-12-31":18.801824,"2021-12-31":21.667848,"2022-12-31":8.752546,"2023-12-31":23.305071,"2024-12-31":85.546525,"2025-12-31":181.995945},"interest_cover_cfo":{"2018-12-31":-15.001641,"2019-12-31":-59.964945,"2020-12-31":-24.945416,"2021-12-31":121.350036,"2022-12-31":44748.4},"ar_turnover":{"2020-12-31":10.544645,"2021-12-31":8.865125,"2022-12-31":8.48432,"2023-12-31":7.141405,"2024-12-31":6.097913,"2025-12-31":5.535106},"dso":{"2020-12-31":34.614727,"2021-12-31":41.172573,"2022-12-31":43.020536,"2023-12-31":51.110387,"2024-12-31":59.856542,"2025-12-31":65.942729},"ap_turnover":{"2020-12-31":10.354868,"2021-12-31":7.437769,"2022-12-31":6.826501,"2023-12-31":15.150413,"2024-12-31":92.595501,"2025-12-31":193.259949},"dpo":{"2020-12-31":35.249123,"2021-12-31":49.073854,"2022-12-31":53.468097,"2023-12-31":24.091753,"2024-12-31":3.941876,"2025-12-31":1.888648},"asset_turnover":{"2020-12-31":0.510055,"2021-12-31":0.519333,"2022-12-31":0.56818,"2023-12-31":0.557391,"2024-12-31":0.527557,"2025-12-31":0.58728},"mcap":{"2020-12-31":42204886261.200005,"2021-12-31":36920301540,"2022-12-31":13476061500,"2023-12-31":37776197760,"2024-12-31":176883065850,"2025-12-31":425034378000},"ev_cash":{"2019-12-31":1079154000,"2020-12-31":2011323000,"2021-12-31":2524827000,"2022-12-31":2633675000,"2023-12-31":3674179000,"2024-12-31":5229987000,"2025-12-31":7177043000},"ev_pref":{"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_nci":{"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":77111000,"2023-12-31":85404000,"2024-12-31":91132000,"2025-12-31":100743000},"ev_debt":{"2019-12-31":396065000,"2020-12-31":197977000,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev":{"2020-12-31":40391540261.200005,"2021-12-31":34395474540,"2022-12-31":10919497500,"2023-12-31":34187422760,"2024-12-31":171744210850,"2025-12-31":417958078000},"capital":{"2019-12-31":-1584577000,"2020-12-31":1720527000,"2021-12-31":2291030000,"2022-12-31":2565326000,"2023-12-31":3475561000,"2024-12-31":5003275000,"2025-12-31":7387268000},"debt_capital_ev":{"2019-12-31":null,"2020-12-31":11.506765,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_ev":{"2020-12-31":0.004901,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_sales":{"2020-12-31":36.965808,"2021-12-31":22.307361,"2022-12-31":5.7294,"2023-12-31":15.365051,"2024-12-31":59.935017,"2025-12-31":93.389146},"ev_ebitda":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":222.980842,"2024-12-31":502.190739,"2025-12-31":290.216419},"ev_ebit":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":284.975933,"2024-12-31":553.294301,"2025-12-31":295.582492},"ev_cfo":{"2020-12-31":null,"2021-12-31":103.026424,"2022-12-31":48.805059,"2023-12-31":48.003705,"2024-12-31":148.842552,"2025-12-31":195.813242},"ev_fcf":{"2020-12-31":null,"2021-12-31":107.076291,"2022-12-31":59.438776,"2023-12-31":49.044532,"2024-12-31":150.490313,"2025-12-31":198.97166},"mcap_dil":{"2020-12-31":23063223077.850002,"2021-12-31":35029065570,"2022-12-31":13249551060,"2023-12-31":39455406590.00001,"2024-12-31":185355365340,"2025-12-31":455963766750},"ev_dil":{"2020-12-31":21249877077.850002,"2021-12-31":32504238570,"2022-12-31":10692987060,"2023-12-31":35866631590.00001,"2024-12-31":180216510340,"2025-12-31":448887466750},"ev_per_share":{"2020-12-31":22.538167,"2021-12-31":16.964693,"2022-12-31":5.202052,"2023-12-31":15.538834,"2024-12-31":73.432777,"2025-12-31":174.790681},"sales_base":{"2018-12-31":595409000,"2019-12-31":742555000,"2020-12-31":1092673000,"2021-12-31":1541889000,"2022-12-31":1905871000,"2023-12-31":2225012000,"2024-12-31":2865507000,"2025-12-31":4475446000},"ebitda_base":{"2018-12-31":-609530000,"2019-12-31":-564189000,"2020-12-31":-1159808000,"2021-12-31":-396149000,"2022-12-31":-138679000,"2023-12-31":153320000,"2024-12-31":341990000,"2025-12-31":1440160000},"ebit_base":{"2018-12-31":-623440000,"2019-12-31":-576444000,"2020-12-31":-1173679000,"2021-12-31":-411046000,"2022-12-31":-161201000,"2023-12-31":119966000,"2024-12-31":310403000,"2025-12-31":1414015000},"cfo_base":{"2018-12-31":-39012000,"2019-12-31":-165215000,"2020-12-31":-296608000,"2021-12-31":333851000,"2022-12-31":223737000,"2023-12-31":712183000,"2024-12-31":1153865000,"2025-12-31":2134473000},"fcf_base":{"2018-12-31":-52016000,"2019-12-31":-178311000,"2020-12-31":-308844000,"2021-12-31":321224000,"2022-12-31":183710000,"2023-12-31":697069000,"2024-12-31":1141231000,"2025-12-31":2100591000},"pe":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":190.777778,"2024-12-31":398.052632,"2025-12-31":282.142857},"pe_avg":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":169.750617,"2024-12-31":175.658104,"2025-12-31":219.04127},"pe_high":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":237.111111,"2024-12-31":433.578947,"2025-12-31":328.857143},"pe_low":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":71.111111,"2024-12-31":84.105263,"2025-12-31":103.142857},"pb":{"2020-12-31":27.719869,"2021-12-31":16.115154,"2022-12-31":5.253157,"2023-12-31":10.869094,"2024-12-31":35.353457,"2025-12-31":57.536071},"pb_avg":{"2020-12-31":21.207339,"2021-12-31":21.48449,"2022-12-31":8.027965,"2023-12-31":9.671123,"2024-12-31":15.601256,"2025-12-31":44.66806},"pb_high":{"2020-12-31":32.66354,"2021-12-31":31.132956,"2022-12-31":13.550201,"2023-12-31":13.508821,"2024-12-31":38.508763,"2025-12-31":67.062297},"pb_low":{"2020-12-31":10.828993,"2021-12-31":16.115154,"2022-12-31":5.146785,"2023-12-31":4.05138,"2024-12-31":7.469896,"2025-12-31":21.03344},"ptb":{"2020-12-31":27.719869,"2021-12-31":16.115154,"2022-12-31":5.253157,"2023-12-31":10.869094,"2024-12-31":35.353457,"2025-12-31":57.536071},"ptb_avg":{"2020-12-31":21.207339,"2021-12-31":21.48449,"2022-12-31":8.027965,"2023-12-31":9.671123,"2024-12-31":15.601256,"2025-12-31":44.66806},"ptb_high":{"2020-12-31":32.66354,"2021-12-31":31.132956,"2022-12-31":13.550201,"2023-12-31":13.508821,"2024-12-31":38.508763,"2025-12-31":67.062297},"ptb_low":{"2020-12-31":10.828993,"2021-12-31":16.115154,"2022-12-31":5.146785,"2023-12-31":4.05138,"2024-12-31":7.469896,"2025-12-31":21.03344},"ps":{"2020-12-31":38.625358,"2021-12-31":23.94485,"2022-12-31":7.070815,"2023-12-31":16.977975,"2024-12-31":61.728366,"2025-12-31":94.970284},"ps_avg":{"2020-12-31":29.550684,"2021-12-31":31.922927,"2022-12-31":10.805741,"2023-12-31":15.106695,"2024-12-31":27.240337,"2025-12-31":73.730067},"ps_high":{"2020-12-31":45.513957,"2021-12-31":46.259189,"2022-12-31":18.238738,"2023-12-31":21.101339,"2024-12-31":67.237641,"2025-12-31":110.694478},"ps_low":{"2020-12-31":15.089312,"2021-12-31":23.94485,"2022-12-31":6.927637,"2023-12-31":6.328424,"2024-12-31":13.042699,"2025-12-31":34.718251},"pcf":{"2020-12-31":null,"2021-12-31":110.58916,"2022-12-31":60.231707,"2023-12-31":53.042824,"2024-12-31":153.296153,"2025-12-31":199.128487},"pcf_avg":{"2020-12-31":null,"2021-12-31":147.435863,"2022-12-31":92.047126,"2023-12-31":47.196546,"2024-12-31":67.648621,"2025-12-31":154.593162},"pcf_high":{"2020-12-31":null,"2021-12-31":213.647811,"2022-12-31":155.36403,"2023-12-31":65.925094,"2024-12-31":166.977881,"2025-12-31":232.098114},"pcf_low":{"2020-12-31":null,"2021-12-31":110.58916,"2022-12-31":59.012062,"2023-12-31":19.77135,"2024-12-31":32.390223,"2025-12-31":72.795325},"pfcf":{"2020-12-31":null,"2021-12-31":114.936311,"2022-12-31":73.355079,"2023-12-31":54.19291,"2024-12-31":154.993219,"2025-12-31":202.340378},"pfcf_avg":{"2020-12-31":null,"2021-12-31":153.231421,"2022-12-31":112.102486,"2023-12-31":48.219872,"2024-12-31":68.397525,"2025-12-31":157.086711},"pfcf_high":{"2020-12-31":null,"2021-12-31":222.046097,"2022-12-31":189.214969,"2023-12-31":67.354496,"2024-12-31":168.826409,"2025-12-31":235.841798},"pfcf_low":{"2020-12-31":null,"2021-12-31":114.936311,"2022-12-31":71.869695,"2023-12-31":20.200036,"2024-12-31":32.748799,"2025-12-31":73.969495},"evs_avg":{"2020-12-31":27.891133,"2021-12-31":30.285438,"2022-12-31":9.464326,"2023-12-31":13.493771,"2024-12-31":25.446988,"2025-12-31":72.148928},"evs_high":{"2020-12-31":43.854407,"2021-12-31":44.6217,"2022-12-31":16.897323,"2023-12-31":19.488415,"2024-12-31":65.444292,"2025-12-31":109.113339},"evs_low":{"2020-12-31":13.429762,"2021-12-31":22.307361,"2022-12-31":5.586222,"2023-12-31":4.7155,"2024-12-31":11.249349,"2025-12-31":33.137112},"eve_avg":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":195.824437,"2024-12-31":213.218284,"2025-12-31":224.210248},"eve_high":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":282.819962,"2024-12-31":548.352516,"2025-12-31":339.080976},"eve_low":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":68.432326,"2024-12-31":94.257403,"2025-12-31":102.977},"evb_avg":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":250.269266,"2024-12-31":234.915645,"2025-12-31":228.355874},"evb_high":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":361.452049,"2024-12-31":604.153559,"2025-12-31":345.35055},"evb_low":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":87.458482,"2024-12-31":103.849154,"2025-12-31":104.881035},"earnings_yield":{"2020-12-31":-5.095541,"2021-12-31":-1.482702,"2022-12-31":-2.803738,"2023-12-31":0.52417,"2024-12-31":0.251223,"2025-12-31":0.35443},"fcf_yield":{"2020-12-31":-0.731773,"2021-12-31":0.870047,"2022-12-31":1.363232,"2023-12-31":1.84526,"2024-12-31":0.64519,"2025-12-31":0.494217},"peg":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":-1.271852,"2024-12-31":3.582474,"2025-12-31":1.218344},"price":{"2020-12-31":23.55,"2021-12-31":18.21,"2022-12-31":6.42,"2023-12-31":17.17,"2024-12-31":75.63,"2025-12-31":177.75},"price_avg":{"2020-12-31":18.017143,"2021-12-31":24.277308,"2022-12-31":9.811154,"2023-12-31":15.277556,"2024-12-31":33.37504,"2025-12-31":137.996},"price_high":{"2020-12-31":27.75,"2021-12-31":35.18,"2022-12-31":16.56,"2023-12-31":21.34,"2024-12-31":82.38,"2025-12-31":207.18},"price_low":{"2020-12-31":9.2,"2021-12-31":18.21,"2022-12-31":6.29,"2023-12-31":6.4,"2024-12-31":15.98,"2025-12-31":64.98},"ev_avg":{"2020-12-31":30475888184.182858,"2021-12-31":46696783136.15385,"2022-12-31":18037783759.615387,"2023-12-31":30023802749.333332,"2024-12-31":72918520934.32541,"2025-12-31":322898631232},"shares_out":{"2018-12-31":544014393,"2019-12-31":581497116,"2020-12-31":1792139544,"2021-12-31":2027474000,"2022-12-31":2099075000,"2023-12-31":2200128000,"2024-12-31":2338795000,"2025-12-31":2391192000},"shares_dil":{"2018-12-31":544014393,"2019-12-31":576958560,"2020-12-31":979330067,"2021-12-31":1923617000,"2022-12-31":2063793000,"2023-12-31":2297927000,"2024-12-31":2450818000,"2025-12-31":2565197000},"shares_basic":{"2018-12-31":537280394,"2019-12-31":576959000,"2020-12-31":977722000,"2021-12-31":1923617000,"2022-12-31":2063793000,"2023-12-31":2147446000,"2024-12-31":2250163000,"2025-12-31":2369612000},"rev_ps":{"2018-12-31":1.094473,"2019-12-31":1.287016,"2020-12-31":1.115735,"2021-12-31":0.801557,"2022-12-31":0.92348,"2023-12-31":0.968269,"2024-12-31":1.169204,"2025-12-31":1.744679},"ebitda_ps":{"2018-12-31":-1.12043,"2019-12-31":-0.977867,"2020-12-31":-1.184287,"2021-12-31":-0.20594,"2022-12-31":-0.067196,"2023-12-31":0.066721,"2024-12-31":0.139541,"2025-12-31":0.561423},"ebit_ps":{"2018-12-31":-1.145999,"2019-12-31":-0.999108,"2020-12-31":-1.198451,"2021-12-31":-0.213684,"2022-12-31":-0.078109,"2023-12-31":0.052206,"2024-12-31":0.126653,"2025-12-31":0.551231},"eps_basic":{"2018-12-31":-1.11,"2019-12-31":-1.02,"2020-12-31":-1.19,"2021-12-31":-0.27,"2022-12-31":-0.18,"2023-12-31":0.1,"2024-12-31":0.21,"2025-12-31":0.69},"eps":{"2018-12-31":-1.17,"2019-12-31":-1.02,"2020-12-31":-1.2,"2021-12-31":-0.27,"2022-12-31":-0.18,"2023-12-31":0.09,"2024-12-31":0.19,"2025-12-31":0.63},"cfo_ps":{"2018-12-31":-0.071711,"2019-12-31":-0.286355,"2020-12-31":-0.302868,"2021-12-31":0.173554,"2022-12-31":0.108411,"2023-12-31":0.309924,"2024-12-31":0.470808,"2025-12-31":0.832089},"fcf_ps":{"2018-12-31":-0.095615,"2019-12-31":-0.309053,"2020-12-31":-0.315363,"2021-12-31":0.16699,"2022-12-31":0.089016,"2023-12-31":0.303347,"2024-12-31":0.465653,"2025-12-31":0.818881},"cash_ps":{"2019-12-31":1.85582,"2020-12-31":1.122303,"2021-12-31":1.245307,"2022-12-31":1.254684,"2023-12-31":1.669984,"2024-12-31":2.236189,"2025-12-31":3.00145},"bvps":{"2019-12-31":-3.406108,"2020-12-31":0.849571,"2021-12-31":1.129992,"2022-12-31":1.222122,"2023-12-31":1.579709,"2024-12-31":2.139253,"2025-12-31":3.089366},"tbvps":{"2019-12-31":-3.406108,"2020-12-31":0.849571,"2021-12-31":1.129992,"2022-12-31":1.222122,"2023-12-31":1.579709,"2024-12-31":2.139253,"2025-12-31":3.089366},"buyback_ps":{"2018-12-31":0.014165,"2019-12-31":0.019416,"2020-12-31":0.003857,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0.026194,"2025-12-31":0.029232},"fcf_margin":{"2018-12-31":-8.73618,"2019-12-31":-24.013171,"2020-12-31":-28.264998,"2021-12-31":20.833147,"2022-12-31":9.639162,"2023-12-31":31.328775,"2024-12-31":39.826495,"2025-12-31":46.935903}},"ttm":{"roe":{"2021-09-30":-29.289255,"2021-12-31":-27.29084,"2022-03-31":-23.894565,"2022-06-30":-24.402851,"2022-09-30":-24.198956,"2022-12-31":-15.390346,"2023-03-31":-10.043237,"2023-06-30":-1.812417,"2023-09-30":5.283191,"2023-12-31":6.946828,"2024-03-31":9.187716,"2024-06-30":11.548733,"2024-09-30":12.39756,"2024-12-31":10.902204,"2025-03-31":12.40716,"2025-06-30":15.297314,"2025-09-30":19.756615,"2025-12-31":26.230214,"2026-03-31":32.889706,"2026-06-30":38.421623},"roa":{"2021-09-30":-17.588558,"2021-12-31":-17.527216,"2022-03-31":-15.735208,"2022-06-30":-16.956039,"2022-09-30":-17.140673,"2022-12-31":-11.140925,"2023-03-31":-7.29827,"2023-06-30":-1.323713,"2023-09-30":3.921913,"2023-12-31":5.256358,"2024-03-31":7.032871,"2024-06-30":8.821318,"2024-09-30":9.568264,"2024-12-31":8.509194,"2025-03-31":9.887235,"2025-06-30":12.156685,"2025-09-30":15.781033,"2025-12-31":21.324107,"2026-03-31":26.942791,"2026-06-30":31.680866},"roc":{"2021-09-30":-27.054107,"2021-12-31":-16.189541,"2022-03-31":-12.168448,"2022-06-30":-8.299799,"2022-09-30":-6.897198,"2022-12-31":-5.244623,"2023-03-31":-3.653002,"2023-06-30":-1.96083,"2023-09-30":1.189598,"2023-12-31":3.641514,"2024-03-31":5.634146,"2024-06-30":7.846043,"2024-09-30":9.001242,"2024-12-31":7.00369,"2025-03-31":8.492061,"2025-06-30":11.117907,"2025-09-30":15.097841,"2025-12-31":22.511162,"2026-03-31":28.352916,"2026-06-30":33.106746},"roic":{"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":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":1943.870694,"2025-12-31":null,"2026-03-31":943.959919,"2026-06-30":1770.859717},"gross_margin":{"2021-06-30":71.025338,"2021-09-30":77.475992,"2021-12-31":77.98778,"2022-03-31":78.160693,"2022-06-30":78.732042,"2022-09-30":78.591443,"2022-12-31":78.563659,"2023-03-31":78.747871,"2023-06-30":79.145988,"2023-09-30":79.919079,"2023-12-31":80.624599,"2024-03-31":81.161735,"2024-06-30":81.388361,"2024-09-30":81.102338,"2024-12-31":80.248172,"2025-03-31":80.009656,"2025-06-30":80.030268,"2025-09-30":80.808195,"2025-12-31":82.366517,"2026-03-31":84.073942,"2026-06-30":84.796134},"ebitda_margin":{"2021-06-30":-94.135582,"2021-09-30":-34.522431,"2021-12-31":-25.692446,"2022-03-31":-19.459421,"2022-06-30":-12.380502,"2022-09-30":-10.017354,"2022-12-31":-7.276411,"2023-03-31":-4.590971,"2023-06-30":-1.750312,"2023-09-30":3.251374,"2023-12-31":6.890749,"2024-03-31":9.862375,"2024-06-30":13.115308,"2024-09-30":15.028579,"2024-12-31":11.934712,"2025-03-31":13.975526,"2025-06-30":17.374739,"2025-09-30":22.478449,"2025-12-31":32.179139,"2026-03-31":38.632959,"2026-06-30":43.253014},"op_margin":{"2021-06-30":-95.195331,"2021-09-30":-35.544014,"2021-12-31":-26.658599,"2022-03-31":-20.429177,"2022-06-30":-13.303753,"2022-09-30":-11.05494,"2022-12-31":-8.458128,"2023-03-31":-5.927697,"2023-06-30":-3.218962,"2023-09-30":1.71017,"2023-12-31":5.391701,"2024-03-31":8.428371,"2024-06-30":11.778912,"2024-09-30":13.798464,"2024-12-31":10.832394,"2025-03-31":13.019803,"2025-06-30":16.553803,"2025-09-30":21.807712,"2025-12-31":31.594952,"2026-03-31":38.12976,"2026-06-30":42.798526},"incr_op_margin":{"2022-06-30":248.155377,"2022-09-30":76.781011,"2022-12-31":68.642131,"2023-03-31":64.800644,"2023-06-30":55.297761,"2023-09-30":80.855908,"2023-12-31":88.101184,"2024-03-31":89.960339,"2024-06-30":82.453096,"2024-09-30":63.104642,"2024-12-31":29.732785,"2025-03-31":26.744615,"2025-06-30":28.863277,"2025-09-30":38.766227,"2025-12-31":68.549926,"2026-03-31":75.214897,"2026-06-30":76.052846},"pretax_margin":{"2021-06-30":-96.542885,"2021-09-30":-36.422561,"2021-12-31":-31.681528,"2022-03-31":-28.3834,"2022-06-30":-28.662218,"2022-09-30":-28.525983,"2022-12-31":-18.942888,"2023-03-31":-12.134781,"2023-06-30":-1.665275,"2023-09-30":7.937426,"2023-12-31":10.655718,"2024-03-31":14.008656,"2024-06-30":17.656489,"2024-09-30":19.456396,"2024-12-31":17.07108,"2025-03-31":19.318086,"2025-06-30":23.053392,"2025-09-30":28.656989,"2025-12-31":37.032466,"2026-03-31":44.459717,"2026-06-30":49.900251},"net_margin":{"2021-06-30":-95.135482,"2021-09-30":-35.813664,"2021-12-31":-33.749446,"2022-03-31":-30.253817,"2022-06-30":-30.901122,"2022-09-30":-30.641315,"2022-12-31":-19.608095,"2023-03-31":-12.874691,"2023-06-30":-2.350505,"2023-09-30":6.931397,"2023-12-31":9.430286,"2024-03-31":12.790575,"2024-06-30":16.319286,"2024-09-30":18.008735,"2024-12-31":16.129432,"2025-03-31":18.320597,"2025-06-30":22.184935,"2025-09-30":28.113968,"2025-12-31":36.309968,"2026-03-31":43.672531,"2026-06-30":49.004563},"common_margin":{"2021-06-30":-95.135482,"2021-09-30":-35.813664,"2021-12-31":-33.749446,"2022-03-31":-30.253817,"2022-06-30":-30.901122,"2022-09-30":-30.641315,"2022-12-31":-19.608095,"2023-03-31":-12.874691,"2023-06-30":-2.350505,"2023-09-30":6.931397,"2023-12-31":9.430286,"2024-03-31":12.790575,"2024-06-30":16.319286,"2024-09-30":18.008735,"2024-12-31":16.129432,"2025-03-31":18.320597,"2025-06-30":22.184935,"2025-09-30":28.113968,"2025-12-31":36.309968,"2026-03-31":43.672531,"2026-06-30":49.004563},"tax_rate_pct":{"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":8.738952,"2023-12-31":8.315794,"2024-03-31":6.939156,"2024-06-30":5.873416,"2024-09-30":5.241395,"2024-12-31":4.345089,"2025-03-31":3.688994,"2025-06-30":2.597923,"2025-09-30":1.48228,"2025-12-31":1.37109,"2026-03-31":1.262522,"2026-06-30":1.338323},"total_debt":{"2020-09-30":197753000,"2020-12-31":197977000,"2021-03-31":198185000,"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},"lt_debt":{"2020-09-30":197753000,"2020-12-31":197977000,"2021-03-31":198185000,"2021-12-31":0},"debt_ebitda":{"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"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_ebitda":{"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":-47.518473,"2023-12-31":-23.964121,"2024-03-31":-16.802054,"2024-06-30":-12.298183,"2024-09-30":-11.477442,"2024-12-31":-15.292807,"2025-03-31":-12.474564,"2025-06-30":-10.037625,"2025-09-30":-7.35081,"2025-12-31":-4.983504,"2026-03-31":-3.976911,"2026-06-30":-3.533761},"debt_ebit":{"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"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_ebit":{"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":-90.342101,"2023-12-31":-30.626836,"2024-03-31":-19.660757,"2024-06-30":-13.693493,"2024-09-30":-12.500641,"2024-12-31":-16.849022,"2025-03-31":-13.390263,"2025-06-30":-10.535411,"2025-09-30":-7.576897,"2025-12-31":-5.075648,"2026-03-31":-4.029395,"2026-06-30":-3.571287},"ebitda_int":{"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":13.694213,"2023-12-31":44.184438},"ebitda_capex_int":{"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":10.687475,"2023-12-31":39.828818},"ebit_int":{"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":7.202933,"2023-12-31":34.572334},"int_exp":{"2021-06-30":6329000,"2021-09-30":4853000,"2021-12-31":3640000,"2022-03-31":2394000,"2022-06-30":2474000,"2022-09-30":2947000,"2022-12-31":4058000,"2023-03-31":4739000,"2023-06-30":5386000,"2023-09-30":5046000,"2023-12-31":3470000},"equity_assets":{"2020-09-30":48.075709,"2020-12-31":56.589769,"2021-03-31":59.914803,"2021-06-30":67.268736,"2021-09-30":69.721712,"2021-12-31":70.548584,"2022-03-31":71.244907,"2022-06-30":71.55948,"2022-09-30":71.911228,"2022-12-31":74.11583,"2023-03-31":73.951424,"2023-06-30":74.253215,"2023-09-30":76.071972,"2023-12-31":76.851711,"2024-03-31":78.53474,"2024-06-30":78.016518,"2024-09-30":77.983137,"2024-12-31":78.905008,"2025-03-31":80.513906,"2025-06-30":80.493513,"2025-09-30":81.223681,"2025-12-31":82.999356,"2026-03-31":82.846469,"2026-06-30":83.693458},"ltd_equity":{"2020-09-30":15.798085,"2020-12-31":13.002988,"2021-03-31":10.974045,"2021-12-31":0},"ltd_capital":{"2020-09-30":13.642786,"2020-12-31":11.506765,"2021-03-31":9.888839,"2021-12-31":0},"ltd_assets":{"2020-09-30":7.595041,"2020-12-31":7.358361,"2021-03-31":6.575078,"2021-12-31":0},"debt_equity":{"2020-09-30":15.798085,"2020-12-31":13.002988,"2021-03-31":10.974045,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"debt_capital":{"2020-09-30":13.642786,"2020-12-31":11.506765,"2021-03-31":9.888839,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"debt_assets":{"2020-09-30":7.595041,"2020-12-31":7.358361,"2021-03-31":6.575078,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"net_debt_equity":{"2020-09-30":-1.280154,"2020-12-31":-1.190993,"2021-03-31":-1.18567,"2021-06-30":-1.13156,"2021-09-30":-1.104574,"2021-12-31":-1.102049,"2022-03-31":-1.066488,"2022-06-30":-1.046312,"2022-09-30":-1.034365,"2022-12-31":-1.026643,"2023-03-31":-1.06638,"2023-06-30":-1.050001,"2023-09-30":-1.029329,"2023-12-31":-1.057147,"2024-03-31":-1.024548,"2024-06-30":-0.987146,"2024-09-30":-1.014787,"2024-12-31":-1.045313,"2025-03-31":-1.001205,"2025-06-30":-1.012063,"2025-09-30":-0.976839,"2025-12-31":-0.971542,"2026-03-31":-0.949909,"2026-06-30":-0.962647},"net_debt_capital":{"2020-09-30":-110.55056,"2020-12-31":-105.394801,"2021-03-31":-106.842078,"2021-06-30":-113.156011,"2021-09-30":-110.457435,"2021-12-31":-110.204886,"2022-03-31":-106.648832,"2022-06-30":-104.631211,"2022-09-30":-103.436541,"2022-12-31":-102.66434,"2023-03-31":-106.638022,"2023-06-30":-105.000145,"2023-09-30":-102.93287,"2023-12-31":-105.714703,"2024-03-31":-102.454766,"2024-06-30":-98.714611,"2024-09-30":-101.478744,"2024-12-31":-104.531272,"2025-03-31":-100.120461,"2025-06-30":-101.206311,"2025-09-30":-97.683924,"2025-12-31":-97.154225,"2026-03-31":-94.990924,"2026-06-30":-96.264705},"ebitda":{"2021-06-30":-1250434000,"2021-09-30":-494055000,"2021-12-31":-396149000,"2022-03-31":-320499000,"2022-06-30":-215963000,"2022-09-30":-183329000,"2022-12-31":-138679000,"2023-03-31":-91117000,"2023-06-30":-35794000,"2023-09-30":69101000,"2023-12-31":153320000,"2024-03-31":230204000,"2024-06-30":325126000,"2024-09-30":397707000,"2024-12-31":341990000,"2025-03-31":435341000,"2025-06-30":597793000,"2025-09-30":875797000,"2025-12-31":1440160000,"2026-03-31":2018253000,"2026-06-30":2662630000},"ebitda_capex":{"2021-09-30":-505599000,"2021-12-31":-408776000,"2022-03-31":-347633000,"2022-06-30":-247858000,"2022-09-30":-224282000,"2022-12-31":-178706000,"2023-03-31":-120684000,"2023-06-30":-63837000,"2023-09-30":53929000,"2023-12-31":138206000,"2024-03-31":217181000,"2024-06-30":313158000,"2024-09-30":383319000,"2024-12-31":329356000,"2025-03-31":419187000,"2025-06-30":576884000,"2025-09-30":852081000,"2025-12-31":1406278000,"2026-03-31":1983154000,"2026-06-30":2620611000},"ebit":{"2021-06-30":-1264511000,"2021-09-30":-508675000,"2021-12-31":-411046000,"2022-03-31":-336471000,"2022-06-30":-232068000,"2022-09-30":-202318000,"2022-12-31":-161201000,"2023-03-31":-117647000,"2023-06-30":-65828000,"2023-09-30":36346000,"2023-12-31":119966000,"2024-03-31":196732000,"2024-06-30":291997000,"2024-09-30":365154000,"2024-12-31":310403000,"2025-03-31":405570000,"2025-06-30":569548000,"2025-09-30":849664000,"2025-12-31":1414015000,"2026-03-31":1991965000,"2026-06-30":2634652000},"cash_ratio":{"2020-09-30":1.91065,"2020-12-31":3.330981,"2021-03-31":3.504113,"2021-06-30":3.429833,"2021-09-30":3.643598,"2021-12-31":3.825142,"2022-03-31":3.769181,"2022-06-30":3.691525,"2022-09-30":3.586303,"2022-12-31":4.479489,"2023-03-31":4.829518,"2023-06-30":4.527757,"2023-09-30":4.766229,"2023-12-31":4.925054,"2024-03-31":5.1534,"2024-06-30":4.955217,"2024-09-30":4.838232,"2024-12-31":5.250896,"2025-03-31":5.613446,"2025-06-30":5.506793,"2025-09-30":5.453914,"2025-12-31":6.105103,"2026-03-31":5.803839,"2026-06-30":6.127383},"current_ratio":{"2020-09-30":2.541347,"2020-12-31":3.738561,"2021-03-31":3.878965,"2021-06-30":3.900684,"2021-09-30":4.125389,"2021-12-31":4.337857,"2022-03-31":4.375066,"2022-06-30":4.359705,"2022-09-30":4.280686,"2022-12-31":5.173269,"2023-03-31":5.414161,"2023-06-30":5.218847,"2023-09-30":5.52948,"2023-12-31":5.547611,"2024-03-31":5.910394,"2024-06-30":5.915724,"2024-09-30":5.67272,"2024-12-31":5.958014,"2025-03-31":6.494025,"2025-06-30":6.32355,"2025-09-30":6.426751,"2025-12-31":7.109824,"2026-03-31":6.906765,"2026-06-30":7.228212},"quick_ratio":{"2020-09-30":2.082876,"2020-12-31":3.590878,"2021-03-31":3.730887,"2021-06-30":3.785829,"2021-09-30":3.899508,"2021-12-31":4.114392,"2022-03-31":4.15261,"2022-06-30":4.090817,"2022-09-30":4.08498,"2022-12-31":4.918897,"2023-03-31":5.251925,"2023-06-30":5.075998,"2023-09-30":5.39078,"2023-12-31":5.414029,"2024-03-31":5.802236,"2024-06-30":5.772324,"2024-09-30":5.546384,"2024-12-31":5.828243,"2025-03-31":6.363056,"2025-06-30":6.192785,"2025-09-30":6.30609,"2025-12-31":6.991528,"2026-03-31":6.820209,"2026-06-30":7.094605},"cfo_avg_cl":{"2021-09-30":0.273618,"2021-12-31":0.528294,"2022-03-31":0.377708,"2022-06-30":0.433319,"2022-09-30":0.348066,"2022-12-31":0.358552,"2023-03-31":0.591312,"2023-06-30":0.597127,"2023-09-30":0.711222,"2023-12-31":1.067773,"2024-03-31":0.968051,"2024-06-30":0.94938,"2024-09-30":1.218723,"2024-12-31":1.324732,"2025-03-31":1.553611,"2025-06-30":1.823949,"2025-09-30":1.711512,"2025-12-31":1.965808,"2026-03-31":2.317379,"2026-06-30":2.590479},"cfo_liab":{"2021-09-30":0.227535,"2021-12-31":0.349063,"2022-03-31":0.264499,"2022-06-30":0.312934,"2022-09-30":0.255735,"2022-12-31":0.273249,"2023-03-31":0.426886,"2023-06-30":0.426818,"2023-09-30":0.531485,"2023-12-31":0.740731,"2024-03-31":0.691808,"2024-06-30":0.672041,"2024-09-30":0.845314,"2024-12-31":0.925701,"2025-03-31":1.095739,"2025-06-30":1.290637,"2025-09-30":1.274824,"2025-12-31":1.511259,"2026-03-31":1.657661,"2026-06-30":1.895707},"cfo_capex":{"2021-09-30":19.24255,"2021-12-31":26.439455,"2022-03-31":9.303715,"2022-06-30":9.159053,"2022-09-30":5.821332,"2022-12-31":5.589652,"2023-03-31":12.704569,"2023-06-30":14.384945,"2023-09-30":32.281439,"2023-12-31":47.120749,"2024-03-31":50.248483,"2024-06-30":59.189589,"2024-09-30":69.134696,"2024-12-31":91.330141,"2025-03-31":82.614151,"2025-06-30":82.720981,"2025-09-30":76.636237,"2025-12-31":62.997255,"2026-03-31":77.591242,"2026-06-30":80.922702},"wc":{"2020-09-30":1452237000,"2020-12-31":1653606000,"2021-03-31":1922072000,"2021-06-30":1979966000,"2021-09-30":2129981000,"2021-12-31":2203189000,"2022-03-31":2258270000,"2022-06-30":2236697000,"2022-09-30":2258260000,"2022-12-31":2453636000,"2023-03-31":2654734000,"2023-06-30":2891530000,"2023-09-30":3120472000,"2023-12-31":3392600000,"2024-03-31":3685511000,"2024-06-30":3966591000,"2024-09-30":4408506000,"2024-12-31":4938271000,"2025-03-31":5315156000,"2025-06-30":5800753000,"2025-09-30":6405753000,"2025-12-31":7182593000,"2026-03-31":8168755000,"2026-06-30":9563931000},"wc_assets":{"2020-09-30":55.775639,"2020-12-31":61.460827,"2021-03-31":63.767552,"2021-06-30":64.375154,"2021-09-30":66.059708,"2021-12-31":67.843662,"2022-03-31":68.037006,"2022-06-30":68.143409,"2022-09-30":68.043756,"2022-12-31":70.88895,"2023-03-31":72.078049,"2023-06-30":72.646689,"2023-09-30":74.413587,"2023-12-31":75.017275,"2024-03-31":76.668409,"2024-06-30":76.399898,"2024-09-30":76.429124,"2024-12-31":77.879851,"2025-03-31":78.89597,"2025-06-30":78.753716,"2025-09-30":78.947308,"2025-12-31":80.699738,"2026-03-31":80.092249,"2026-06-30":81.893039},"cash_assets":{"2020-09-30":69.139367,"2020-12-31":74.756365,"2021-03-31":77.614247,"2021-06-30":76.118619,"2021-09-30":77.012815,"2021-12-31":77.747987,"2022-03-31":75.981862,"2022-06-30":74.87355,"2022-09-30":74.382487,"2022-12-31":76.090527,"2023-03-31":78.860336,"2023-06-30":77.965984,"2023-09-30":78.303064,"2023-12-31":81.243558,"2024-03-31":80.462584,"2024-06-30":77.013702,"2024-09-30":79.136308,"2024-12-31":82.480408,"2025-03-31":80.610894,"2025-06-30":81.464515,"2025-09-30":79.342479,"2025-12-31":80.637381,"2026-03-31":78.696627,"2026-06-30":80.56726},"cash_debt":{"2020-09-30":9.103225,"2020-12-31":10.159377,"2021-03-31":11.804309},"liab_equity":{"2020-09-30":1.080053,"2020-12-31":0.767104,"2021-03-31":0.669037,"2021-06-30":0.486575,"2021-09-30":0.434273,"2021-12-31":0.417463,"2022-03-31":0.403609,"2022-06-30":0.397439,"2022-09-30":0.390603,"2022-12-31":0.31918,"2023-03-31":0.323066,"2023-06-30":0.319788,"2023-09-30":0.288876,"2023-12-31":0.276634,"2024-03-31":0.250556,"2024-06-30":0.260232,"2024-09-30":0.261605,"2024-12-31":0.249132,"2025-03-31":0.224541,"2025-06-30":0.226032,"2025-09-30":0.216327,"2025-12-31":0.191191,"2026-03-31":0.194434,"2026-06-30":0.183512},"altman_z":{"2021-06-30":28.377889,"2021-09-30":33.350973,"2021-12-31":21.667848,"2022-03-31":15.30265,"2022-06-30":12.166128,"2022-09-30":9.564244,"2022-12-31":8.752546,"2023-03-31":11.279316,"2023-06-30":20.209483,"2023-09-30":22.171768,"2023-12-31":23.305071,"2024-03-31":32.429672,"2024-06-30":32.388433,"2024-09-30":43.359749,"2024-12-31":85.546525,"2025-03-31":98.684972,"2025-06-30":145.545445,"2025-09-30":184.023288,"2025-12-31":181.995945,"2026-03-31":129.809269,"2026-06-30":95.836834},"interest_cover_cfo":{"2021-09-30":50.705974,"2021-12-31":121.350036,"2022-03-31":227.613106,"2022-06-30":734.98995,"2022-09-30":47681.2,"2022-12-31":44748.4,"2023-03-31":125213},"ar_turnover":{"2021-09-30":8.501476,"2021-12-31":8.865125,"2022-03-31":8.074499,"2022-06-30":6.856516,"2022-09-30":7.070595,"2022-12-31":8.48432,"2023-03-31":7.774068,"2023-06-30":6.374889,"2023-09-30":5.495011,"2023-12-31":7.141405,"2024-03-31":6.299808,"2024-06-30":4.789862,"2024-09-30":4.818625,"2024-12-31":6.097913,"2025-03-31":5.139494,"2025-06-30":4.891286,"2025-09-30":4.654858,"2025-12-31":5.535106,"2026-03-31":4.903502,"2026-06-30":5.514265},"dso":{"2021-09-30":42.93372,"2021-12-31":41.172573,"2022-03-31":45.204045,"2022-06-30":53.234032,"2022-09-30":51.622245,"2022-12-31":43.020536,"2023-03-31":46.950969,"2023-06-30":57.255899,"2023-09-30":66.423894,"2023-12-31":51.110387,"2024-03-31":57.938271,"2024-06-30":76.202616,"2024-09-30":75.747757,"2024-12-31":59.856542,"2025-03-31":71.018669,"2025-06-30":74.622498,"2025-09-30":78.412697,"2025-12-31":65.942729,"2026-03-31":74.436595,"2026-06-30":66.191955},"ap_turnover":{"2021-09-30":16.167724,"2021-12-31":7.437769,"2022-03-31":16.098102,"2022-06-30":8.459367,"2022-09-30":10.155415,"2022-12-31":6.826501,"2023-03-31":26.375125,"2023-06-30":13.888912,"2023-09-30":12.373576,"2023-12-31":15.150413,"2024-03-31":21.896026,"2024-06-30":12.823564,"2024-09-30":27.405524,"2024-12-31":92.595501,"2025-03-31":32.804973,"2025-06-30":17.590497,"2025-09-30":15.821252,"2025-12-31":193.259949},"dpo":{"2021-09-30":22.575843,"2021-12-31":49.073854,"2022-03-31":22.67348,"2022-06-30":43.147436,"2022-09-30":35.941415,"2022-12-31":53.468097,"2023-03-31":13.838797,"2023-06-30":26.279955,"2023-09-30":29.498345,"2023-12-31":24.091753,"2024-03-31":16.669691,"2024-06-30":28.463227,"2024-09-30":13.318483,"2024-12-31":3.941876,"2025-03-31":11.126362,"2025-06-30":20.749841,"2025-09-30":23.070235,"2025-12-31":1.888648},"asset_turnover":{"2021-09-30":0.491113,"2021-12-31":0.519333,"2022-03-31":0.520107,"2022-06-30":0.548719,"2022-09-30":0.559397,"2022-12-31":0.56818,"2023-03-31":0.56687,"2023-06-30":0.563161,"2023-09-30":0.565819,"2023-12-31":0.557391,"2024-03-31":0.549848,"2024-06-30":0.540546,"2024-09-30":0.531312,"2024-12-31":0.527557,"2025-03-31":0.539679,"2025-06-30":0.54797,"2025-09-30":0.561324,"2025-12-31":0.58728,"2026-03-31":0.616928,"2026-06-30":0.646488},"mcap":{"2020-12-31":42204886261.200005,"2021-03-31":42012506060,"2021-06-30":51861558840,"2021-09-30":56866330080,"2021-12-31":36920301540,"2022-03-31":26535011720,"2022-06-30":21019330790,"2022-09-30":16907668320.000002,"2022-12-31":13476061500,"2023-03-31":17894818500,"2023-06-30":32959193400,"2023-09-30":34803856000,"2023-12-31":37776197760,"2024-03-31":51242418630,"2024-06-30":56686994869.99999,"2024-09-30":84436894800,"2024-12-31":176883065850,"2025-03-31":199155557200,"2025-06-30":323330183040,"2025-09-30":434764139880,"2025-12-31":425034378000,"2026-03-31":350652615240,"2026-06-30":280345992990},"ev_cash":{"2020-09-30":1800190000,"2020-12-31":2011323000,"2021-03-31":2339437000,"2021-06-30":2341156000,"2021-09-30":2483145000,"2021-12-31":2524827000,"2022-03-31":2521974000,"2022-06-30":2457603000,"2022-09-30":2468632000,"2022-12-31":2633675000,"2023-03-31":2904535000,"2023-06-30":3103252000,"2023-09-30":3283574000,"2023-12-31":3674179000,"2024-03-31":3867900000,"2024-06-30":3998459000,"2024-09-30":4564659000,"2024-12-31":5229987000,"2025-03-31":5430689000,"2025-06-30":6000422000,"2025-09-30":6437817000,"2025-12-31":7177043000,"2026-03-31":8026413000,"2026-06-30":9409099000},"ev_pref":{"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_nci":{"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":77111000,"2023-03-31":79460000,"2023-06-30":79664000,"2023-09-30":81882000,"2023-12-31":85404000,"2024-03-31":85945000,"2024-06-30":87282000,"2024-09-30":93219000,"2024-12-31":91132000,"2025-03-31":94818000,"2025-06-30":96663000,"2025-09-30":97812000,"2025-12-31":100743000,"2026-03-31":106618000,"2026-06-30":110690000},"ev_debt":{"2020-09-30":197753000,"2020-12-31":197977000,"2021-03-31":198185000,"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":{"2020-12-31":40391540261.200005,"2021-03-31":39871254060,"2021-06-30":49520402840,"2021-09-30":54383185080,"2021-12-31":34395474540,"2022-03-31":24013037720,"2022-06-30":18561727790,"2022-09-30":14439036320.000002,"2022-12-31":10919497500,"2023-03-31":15069743500,"2023-06-30":29935605400,"2023-09-30":31602164000,"2023-12-31":34187422760,"2024-03-31":47460463630,"2024-06-30":52775817869.99999,"2024-09-30":79965454800,"2024-12-31":171744210850,"2025-03-31":193819686200,"2025-06-30":317426424040,"2025-09-30":428424134880,"2025-12-31":417958078000,"2026-03-31":342732820240,"2026-06-30":271047583990},"capital":{"2020-09-30":1449506000,"2020-12-31":1720527000,"2021-03-31":2004128000,"2021-06-30":2068963000,"2021-09-30":2248056000,"2021-12-31":2291030000,"2022-03-31":2364746000,"2022-06-30":2348824000,"2022-09-30":2386615000,"2022-12-31":2565326000,"2023-03-31":2723733000,"2023-06-30":2955474000,"2023-09-30":3190015000,"2023-12-31":3475561000,"2024-03-31":3775227000,"2024-06-30":4050524000,"2024-09-30":4498143000,"2024-12-31":5003275000,"2025-03-31":5424155000,"2025-06-30":5928901000,"2025-09-30":6590457000,"2025-12-31":7387268000,"2026-03-31":8449663000,"2026-06-30":9774194000},"debt_capital_ev":{"2020-09-30":13.642786,"2020-12-31":11.506765,"2021-03-31":9.888839,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"debt_ev":{"2020-12-31":0.004901,"2021-03-31":0.004971,"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_sales":{"2021-06-30":37.280112,"2021-09-30":38.000623,"2021-12-31":22.307361,"2022-03-31":14.579759,"2022-06-30":10.640874,"2022-09-30":7.889692,"2022-12-31":5.7294,"2023-03-31":7.592958,"2023-06-30":14.638388,"2023-09-30":14.869605,"2023-12-31":15.365051,"2024-03-31":20.33296,"2024-06-30":21.289319,"2024-09-30":30.2174,"2024-12-31":59.935017,"2025-03-31":62.220929,"2025-06-30":92.25938,"2025-09-30":109.960527,"2025-12-31":93.389146,"2026-03-31":65.605169,"2026-06-30":44.030244},"ev_ebitda":{"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":457.332947,"2023-12-31":222.980842,"2024-03-31":206.166981,"2024-06-30":162.3242,"2024-09-30":201.066249,"2024-12-31":502.190739,"2025-03-31":445.213491,"2025-06-30":530.997225,"2025-09-30":489.182008,"2025-12-31":290.216419,"2026-03-31":169.816579,"2026-06-30":101.796939},"ev_ebit":{"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":869.481208,"2023-12-31":284.975933,"2024-03-31":241.244249,"2024-06-30":180.740959,"2024-09-30":218.991042,"2024-12-31":553.294301,"2025-03-31":477.894534,"2025-06-30":557.330416,"2025-09-30":504.227712,"2025-12-31":295.582492,"2026-03-31":172.057652,"2026-06-30":102.877945},"ev_cfo":{"2021-09-30":244.819323,"2021-12-31":103.026424,"2022-03-31":95.121105,"2022-06-30":63.539708,"2022-09-30":60.566173,"2022-12-31":48.805059,"2023-03-31":40.117943,"2023-06-30":74.208795,"2023-09-30":64.523972,"2023-12-31":48.003705,"2024-03-31":72.52671,"2024-06-30":74.502023,"2024-09-30":80.390722,"2024-12-31":148.842552,"2025-03-31":145.232349,"2025-06-30":183.524536,"2025-09-30":235.721021,"2025-12-31":195.813242,"2026-03-31":125.848559,"2026-06-30":79.713055},"ev_fcf":{"2021-09-30":258.239558,"2021-12-31":107.076291,"2022-03-31":106.576353,"2022-06-30":71.32734,"2022-09-30":73.128299,"2022-12-31":59.438776,"2023-03-31":43.545488,"2023-06-30":79.752994,"2023-09-30":66.586664,"2023-12-31":49.044532,"2024-03-31":73.999379,"2024-06-30":75.782356,"2024-09-30":81.570601,"2024-12-31":150.490313,"2025-03-31":147.011849,"2025-06-30":185.770282,"2025-09-30":238.83753,"2025-12-31":198.97166,"2026-03-31":127.491679,"2026-06-30":80.710432},"mcap_dil":{"2021-06-30":37495722935.515,"2021-09-30":47548751938.38,"2021-12-31":34616190240,"2022-03-31":25352864312.5,"2022-06-30":20326803105,"2022-09-30":16438835610.000002,"2022-12-31":13430806920,"2023-03-31":18060261050,"2023-06-30":33620958840,"2023-09-30":36099708000,"2023-12-31":39400582780.00001,"2024-03-31":53852627010,"2024-06-30":60147003212.49999,"2024-09-30":89578846200,"2024-12-31":185344001932.5,"2025-03-31":210058560200,"2025-06-30":344330619840,"2025-09-30":465858084929.99994,"2025-12-31":455941370250,"2026-03-31":375880722300,"2026-06-30":299963586810},"ev_dil":{"2021-06-30":35154566935.515,"2021-09-30":45065606938.38,"2021-12-31":32091363240,"2022-03-31":22830890312.5,"2022-06-30":17869200105,"2022-09-30":13970203610.000002,"2022-12-31":10874242920,"2023-03-31":15235186050,"2023-06-30":30597370840,"2023-09-30":32898016000,"2023-12-31":35811807780.00001,"2024-03-31":50070672010,"2024-06-30":56235826212.49999,"2024-09-30":85107406200,"2024-12-31":180205146932.5,"2025-03-31":204722689200,"2025-06-30":338426860840,"2025-09-30":459518079929.99994,"2025-12-31":448865070250,"2026-03-31":367960927300,"2026-06-30":290665177810},"ev_per_share":{"2020-12-31":22.538167,"2021-03-31":21.429165,"2021-06-30":25.571086,"2021-09-30":27.312889,"2021-12-31":16.964693,"2022-03-31":11.737289,"2022-06-30":8.998574,"2022-09-30":6.942966,"2022-12-31":5.202052,"2023-03-31":7.115989,"2023-06-30":13.923667,"2023-09-30":14.528121,"2023-12-31":15.538834,"2024-03-31":21.311743,"2024-06-30":23.582331,"2024-09-30":35.230037,"2024-12-31":73.432777,"2025-03-31":82.138715,"2025-06-30":133.830902,"2025-09-30":179.759836,"2025-12-31":174.790681,"2026-03-31":142.976139,"2026-06-30":112.800334},"sales_base":{"2021-06-30":1328333000,"2021-09-30":1431113000,"2021-12-31":1541889000,"2022-03-31":1647012000,"2022-06-30":1744380000,"2022-09-30":1830114000,"2022-12-31":1905871000,"2023-03-31":1984700000,"2023-06-30":2045007000,"2023-09-30":2125286000,"2023-12-31":2225012000,"2024-03-31":2334164000,"2024-06-30":2478981000,"2024-09-30":2646338000,"2024-12-31":2865507000,"2025-03-31":3115024000,"2025-06-30":3440587000,"2025-09-30":3896163000,"2025-12-31":4475446000,"2026-03-31":5224174000,"2026-06-30":6155941000},"ebitda_base":{"2021-06-30":-1250434000,"2021-09-30":-494055000,"2021-12-31":-396149000,"2022-03-31":-320499000,"2022-06-30":-215963000,"2022-09-30":-183329000,"2022-12-31":-138679000,"2023-03-31":-91117000,"2023-06-30":-35794000,"2023-09-30":69101000,"2023-12-31":153320000,"2024-03-31":230204000,"2024-06-30":325126000,"2024-09-30":397707000,"2024-12-31":341990000,"2025-03-31":435341000,"2025-06-30":597793000,"2025-09-30":875797000,"2025-12-31":1440160000,"2026-03-31":2018253000,"2026-06-30":2662630000},"ebit_base":{"2021-06-30":-1264511000,"2021-09-30":-508675000,"2021-12-31":-411046000,"2022-03-31":-336471000,"2022-06-30":-232068000,"2022-09-30":-202318000,"2022-12-31":-161201000,"2023-03-31":-117647000,"2023-06-30":-65828000,"2023-09-30":36346000,"2023-12-31":119966000,"2024-03-31":196732000,"2024-06-30":291997000,"2024-09-30":365154000,"2024-12-31":310403000,"2025-03-31":405570000,"2025-06-30":569548000,"2025-09-30":849664000,"2025-12-31":1414015000,"2026-03-31":1991965000,"2026-06-30":2634652000},"cfo_base":{"2021-09-30":222136000,"2021-12-31":333851000,"2022-03-31":252447000,"2022-06-30":292128000,"2022-09-30":238401000,"2022-12-31":223737000,"2023-03-31":375636000,"2023-06-30":403397000,"2023-09-30":489774000,"2023-12-31":712183000,"2024-03-31":654386000,"2024-06-30":708381000,"2024-09-30":994710000,"2024-12-31":1153865000,"2025-03-31":1334549000,"2025-06-30":1729613000,"2025-09-30":1817505000,"2025-12-31":2134473000,"2026-03-31":2723375000,"2026-06-30":3400291000},"fcf_base":{"2021-09-30":210592000,"2021-12-31":321224000,"2022-03-31":225313000,"2022-06-30":260233000,"2022-09-30":197448000,"2022-12-31":183710000,"2023-03-31":346069000,"2023-06-30":375354000,"2023-09-30":474602000,"2023-12-31":697069000,"2024-03-31":641363000,"2024-06-30":696413000,"2024-09-30":980322000,"2024-12-31":1141231000,"2025-03-31":1318395000,"2025-06-30":1708704000,"2025-09-30":1793789000,"2025-12-31":2100591000,"2026-03-31":2688276000,"2026-06-30":3358272000},"pe":{"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":266.666667,"2023-12-31":190.777778,"2024-03-31":191.75,"2024-06-30":149,"2024-09-30":186,"2024-12-31":398.052632,"2025-03-31":366.956522,"2025-06-30":454.4,"2025-09-30":434.333333,"2025-12-31":282.142857,"2026-03-31":164.359551,"2026-06-30":99.717949},"pe_avg":{"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":177.544872,"2023-12-31":169.750617,"2024-03-31":155.405797,"2024-06-30":120.206821,"2024-09-30":117.189958,"2024-12-31":175.658104,"2025-03-31":214.439806,"2025-06-30":243.1016,"2025-09-30":253.721619,"2025-12-31":219.04127,"2026-03-31":172.59855,"2026-06-30":135.331699},"pe_high":{"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":303.333333,"2023-12-31":237.111111,"2024-03-31":220.5,"2024-06-30":155.647059,"2024-09-30":189.75,"2024-12-31":433.578947,"2025-03-31":541.826087,"2025-06-30":480.833333,"2025-09-30":445.166667,"2025-12-31":328.857143,"2026-03-31":232.786517,"2026-06-30":177.076923},"pe_low":{"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":104.833333,"2023-12-31":71.111111,"2024-03-31":61.75,"2024-06-30":83.117647,"2024-09-30":73.45,"2024-12-31":84.105263,"2025-03-31":89,"2025-06-30":80.3,"2025-09-30":86.809524,"2025-12-31":103.142857,"2026-03-31":83.157303,"2026-06-30":91.683761},"pb":{"2020-12-31":27.719869,"2021-03-31":23.263473,"2021-06-30":25.066451,"2021-09-30":25.29578,"2021-12-31":16.115154,"2022-03-31":11.221083,"2022-06-30":8.948874,"2022-09-30":7.084372,"2022-12-31":5.253157,"2023-03-31":6.569961,"2023-06-30":11.151915,"2023-09-30":10.910248,"2023-12-31":10.869094,"2024-03-31":13.573334,"2024-06-30":13.994978,"2024-09-30":18.771501,"2024-12-31":35.353457,"2025-03-31":36.716421,"2025-06-30":54.53459,"2025-09-30":65.968739,"2025-12-31":57.536071,"2026-03-31":41.499006,"2026-06-30":28.682262},"pb_avg":{"2020-12-31":21.207339,"2021-03-31":23.278927,"2021-06-30":21.309435,"2021-09-30":20.560827,"2021-12-31":21.48449,"2022-03-31":18.013562,"2022-06-30":15.435744,"2022-09-30":11.832935,"2022-12-31":8.027965,"2023-03-31":6.689815,"2023-06-30":6.514583,"2023-09-30":7.26397,"2023-12-31":9.671123,"2024-03-31":11.000651,"2024-06-30":11.290549,"2024-09-30":11.82705,"2024-12-31":15.601256,"2025-03-31":21.456117,"2025-06-30":29.175717,"2025-09-30":38.53652,"2025-12-31":44.66806,"2026-03-31":43.579264,"2026-06-30":38.925984},"pb_high":{"2020-12-31":32.66354,"2021-03-31":36.244862,"2021-06-30":32.928967,"2021-09-30":31.159158,"2021-12-31":31.132956,"2022-03-31":24.838651,"2022-06-30":25.213168,"2022-09-30":22.656048,"2022-12-31":13.550201,"2023-03-31":10.752965,"2023-06-30":11.857548,"2023-09-30":12.410408,"2023-12-31":13.508821,"2024-03-31":15.60845,"2024-06-30":14.61931,"2024-09-30":19.149958,"2024-12-31":38.508763,"2025-03-31":54.213274,"2025-06-30":57.706973,"2025-09-30":67.614161,"2025-12-31":67.062297,"2026-03-31":58.776074,"2026-06-30":50.933325},"pb_low":{"2020-12-31":10.828993,"2021-03-31":9.478474,"2021-06-30":8.611327,"2021-09-30":8.148501,"2021-12-31":16.115154,"2022-03-31":9.482118,"2022-06-30":7.095869,"2022-09-30":6.44826,"2022-12-31":5.146785,"2023-03-31":4.890539,"2023-06-30":4.575704,"2023-09-30":4.289091,"2023-12-31":4.05138,"2024-03-31":4.371074,"2024-06-30":7.80691,"2024-09-30":7.412724,"2024-12-31":7.469896,"2025-03-31":8.905037,"2025-06-30":9.637164,"2025-09-30":13.185069,"2025-12-31":21.03344,"2026-03-31":20.996318,"2026-06-30":26.371357},"ptb":{"2020-12-31":27.719869,"2021-03-31":23.263473,"2021-06-30":25.066451,"2021-09-30":25.29578,"2021-12-31":16.115154,"2022-03-31":11.221083,"2022-06-30":8.948874,"2022-09-30":7.084372,"2022-12-31":5.253157,"2023-03-31":6.569961,"2023-06-30":11.151915,"2023-09-30":10.910248,"2023-12-31":10.869094,"2024-03-31":13.573334,"2024-06-30":13.994978,"2024-09-30":18.771501,"2024-12-31":35.353457,"2025-03-31":36.716421,"2025-06-30":54.53459,"2025-09-30":65.968739,"2025-12-31":57.536071,"2026-03-31":41.499006,"2026-06-30":28.682262},"ptb_avg":{"2020-12-31":21.207339,"2021-03-31":23.278927,"2021-06-30":21.309435,"2021-09-30":20.560827,"2021-12-31":21.48449,"2022-03-31":18.013562,"2022-06-30":15.435744,"2022-09-30":11.832935,"2022-12-31":8.027965,"2023-03-31":6.689815,"2023-06-30":6.514583,"2023-09-30":7.26397,"2023-12-31":9.671123,"2024-03-31":11.000651,"2024-06-30":11.290549,"2024-09-30":11.82705,"2024-12-31":15.601256,"2025-03-31":21.456117,"2025-06-30":29.175717,"2025-09-30":38.53652,"2025-12-31":44.66806,"2026-03-31":43.579264,"2026-06-30":38.925984},"ptb_high":{"2020-12-31":32.66354,"2021-03-31":36.244862,"2021-06-30":32.928967,"2021-09-30":31.159158,"2021-12-31":31.132956,"2022-03-31":24.838651,"2022-06-30":25.213168,"2022-09-30":22.656048,"2022-12-31":13.550201,"2023-03-31":10.752965,"2023-06-30":11.857548,"2023-09-30":12.410408,"2023-12-31":13.508821,"2024-03-31":15.60845,"2024-06-30":14.61931,"2024-09-30":19.149958,"2024-12-31":38.508763,"2025-03-31":54.213274,"2025-06-30":57.706973,"2025-09-30":67.614161,"2025-12-31":67.062297,"2026-03-31":58.776074,"2026-06-30":50.933325},"ptb_low":{"2020-12-31":10.828993,"2021-03-31":9.478474,"2021-06-30":8.611327,"2021-09-30":8.148501,"2021-12-31":16.115154,"2022-03-31":9.482118,"2022-06-30":7.095869,"2022-09-30":6.44826,"2022-12-31":5.146785,"2023-03-31":4.890539,"2023-06-30":4.575704,"2023-09-30":4.289091,"2023-12-31":4.05138,"2024-03-31":4.371074,"2024-06-30":7.80691,"2024-09-30":7.412724,"2024-12-31":7.469896,"2025-03-31":8.905037,"2025-06-30":9.637164,"2025-09-30":13.185069,"2025-12-31":21.03344,"2026-03-31":20.996318,"2026-06-30":26.371357},"ps":{"2021-06-30":39.042589,"2021-09-30":39.735737,"2021-12-31":23.94485,"2022-03-31":16.111001,"2022-06-30":12.049743,"2022-09-30":9.238587,"2022-12-31":7.070815,"2023-03-31":9.016385,"2023-06-30":16.11691,"2023-09-30":16.376081,"2023-12-31":16.977975,"2024-03-31":21.953221,"2024-06-30":22.867055,"2024-09-30":31.907071,"2024-12-31":61.728366,"2025-03-31":63.933876,"2025-06-30":93.975296,"2025-09-30":111.58777,"2025-12-31":94.970284,"2026-03-31":67.121159,"2026-06-30":45.540721},"ps_avg":{"2021-06-30":33.190798,"2021-09-30":32.297862,"2021-12-31":31.922927,"2022-03-31":25.863502,"2022-06-30":20.784374,"2022-09-30":15.431093,"2022-12-31":10.805741,"2023-03-31":9.180868,"2023-06-30":9.41497,"2023-09-30":10.903085,"2023-12-31":15.106695,"2024-03-31":17.792218,"2024-06-30":18.448161,"2024-09-30":20.103163,"2024-12-31":27.240337,"2025-03-31":37.361287,"2025-06-30":50.276287,"2025-09-30":65.185486,"2025-12-31":73.730067,"2026-03-31":70.485802,"2026-06-30":61.805355},"ps_high":{"2021-06-30":51.288957,"2021-09-30":48.946192,"2021-12-31":46.259189,"2022-03-31":35.662825,"2022-06-30":33.949767,"2022-09-30":29.545298,"2022-12-31":18.238738,"2023-03-31":14.756994,"2023-06-30":17.136701,"2023-09-30":18.627792,"2023-12-31":21.101339,"2024-03-31":25.244773,"2024-06-30":23.88718,"2024-09-30":32.550359,"2024-12-31":67.237641,"2025-03-31":94.400943,"2025-06-30":99.442022,"2025-09-30":114.371041,"2025-12-31":110.694478,"2026-03-31":95.065366,"2026-06-30":80.870203},"ps_low":{"2021-06-30":13.412689,"2021-09-30":12.800027,"2021-12-31":23.94485,"2022-03-31":13.61423,"2022-06-30":9.554654,"2022-09-30":8.409046,"2022-12-31":6.927637,"2023-03-31":6.711605,"2023-06-30":6.612874,"2023-09-30":6.437847,"2023-12-31":6.328424,"2024-03-31":7.069681,"2024-06-30":12.756079,"2024-09-30":12.599862,"2024-12-31":13.042699,"2025-03-31":15.506237,"2025-06-30":16.60699,"2025-09-30":22.302873,"2025-12-31":34.718251,"2026-03-31":33.959783,"2026-06-30":41.871545},"pcf":{"2021-09-30":255.997813,"2021-12-31":110.58916,"2022-03-31":105.111218,"2022-06-30":71.952469,"2022-09-30":70.92113,"2022-12-31":60.231707,"2023-03-31":47.638721,"2023-06-30":81.704111,"2023-09-30":71.061053,"2023-12-31":53.042824,"2024-03-31":78.306105,"2024-06-30":80.023314,"2024-09-30":84.885941,"2024-12-31":153.296153,"2025-03-31":149.230607,"2025-06-30":186.937877,"2025-09-30":239.209323,"2025-12-31":199.128487,"2026-03-31":128.75664,"2026-06-30":82.447647},"pcf_avg":{"2021-09-30":208.079239,"2021-12-31":147.435863,"2022-03-31":168.738384,"2022-06-30":124.109454,"2022-09-30":118.458647,"2022-12-31":92.047126,"2023-03-31":48.50778,"2023-06-30":47.728861,"2023-09-30":47.311971,"2023-12-31":47.196546,"2024-03-31":63.464003,"2024-06-30":64.559383,"2024-09-30":53.482688,"2024-12-31":67.648621,"2025-03-31":87.206469,"2025-06-30":100.010777,"2025-09-30":139.737321,"2025-12-31":154.593162,"2026-03-31":135.21094,"2026-06-30":111.893398},"pcf_high":{"2021-09-30":315.336241,"2021-12-31":213.647811,"2022-03-31":232.671016,"2022-06-30":202.723786,"2022-09-30":226.808042,"2022-12-31":155.36403,"2023-03-31":77.969646,"2023-06-30":86.873908,"2023-09-30":80.831947,"2023-12-31":65.925094,"2024-03-31":90.046916,"2024-06-30":83.593244,"2024-09-30":86.597352,"2024-12-31":166.977881,"2025-03-31":220.345003,"2025-06-30":197.812418,"2025-09-30":245.175787,"2025-12-31":232.098114,"2026-03-31":182.36123,"2026-06-30":146.408705},"pcf_low":{"2021-09-30":82.464281,"2021-12-31":110.58916,"2022-03-31":88.821816,"2022-06-30":57.053577,"2022-09-30":64.553058,"2022-12-31":59.012062,"2023-03-31":35.461249,"2023-06-30":33.523735,"2023-09-30":27.935876,"2023-12-31":19.77135,"2024-03-31":25.21722,"2024-06-30":44.63993,"2024-09-30":33.520819,"2024-12-31":32.390223,"2025-03-31":36.193727,"2025-06-30":33.035017,"2025-09-30":47.810393,"2025-12-31":72.795325,"2026-03-31":65.1441,"2026-06-30":75.804912},"pfcf":{"2021-09-30":270.030818,"2021-12-31":114.936311,"2022-03-31":117.769555,"2022-06-30":80.771197,"2022-09-30":85.630993,"2022-12-31":73.355079,"2023-03-31":51.708817,"2023-06-30":87.808291,"2023-09-30":73.332721,"2023-12-31":54.19291,"2024-03-31":79.896125,"2024-06-30":81.398531,"2024-09-30":86.131796,"2024-12-31":154.993219,"2025-03-31":151.059096,"2025-06-30":189.225391,"2025-09-30":242.371951,"2025-12-31":202.340378,"2026-03-31":130.437729,"2026-06-30":83.47924},"pfcf_avg":{"2021-09-30":219.485497,"2021-12-31":153.231421,"2022-03-31":189.059215,"2022-06-30":139.320711,"2022-09-30":143.028341,"2022-12-31":112.102486,"2023-03-31":52.652126,"2023-06-30":51.294723,"2023-09-30":48.824432,"2023-12-31":48.219872,"2024-03-31":64.752652,"2024-06-30":65.66885,"2024-09-30":54.267643,"2024-12-31":68.397525,"2025-03-31":88.27499,"2025-06-30":101.234585,"2025-09-30":141.584813,"2025-12-31":157.086711,"2026-03-31":136.976298,"2026-06-30":113.293419},"pfcf_high":{"2021-09-30":332.621995,"2021-12-31":222.046097,"2022-03-31":260.691127,"2022-06-30":227.57027,"2022-09-30":273.850654,"2022-12-31":189.214969,"2023-03-31":84.631117,"2023-06-30":93.364328,"2023-09-30":83.41597,"2023-12-31":67.354496,"2024-03-31":91.875336,"2024-06-30":85.029811,"2024-09-30":87.868324,"2024-12-31":168.826409,"2025-03-31":223.044841,"2025-06-30":200.233001,"2025-09-30":248.417299,"2025-12-31":235.841798,"2026-03-31":184.742197,"2026-06-30":148.240583},"pfcf_low":{"2021-09-30":86.984717,"2021-12-31":114.936311,"2022-03-31":99.518452,"2022-06-30":64.046248,"2022-09-30":77.942109,"2022-12-31":71.869695,"2023-03-31":38.490942,"2023-06-30":36.02832,"2023-09-30":28.828926,"2023-12-31":20.200036,"2024-03-31":25.729261,"2024-06-30":45.407076,"2024-09-30":34.012798,"2024-12-31":32.748799,"2025-03-31":36.6372,"2025-06-30":33.439258,"2025-09-30":48.442503,"2025-12-31":73.969495,"2026-03-31":65.994642,"2026-06-30":76.75339},"evs_avg":{"2021-06-30":31.428322,"2021-09-30":30.562747,"2021-12-31":30.285438,"2022-03-31":24.33226,"2022-06-30":19.375505,"2022-09-30":14.082198,"2022-12-31":9.464326,"2023-03-31":7.757441,"2023-06-30":7.936448,"2023-09-30":9.396609,"2023-12-31":13.493771,"2024-03-31":16.171957,"2024-06-30":16.870425,"2024-09-30":18.413492,"2024-12-31":25.446988,"2025-03-31":35.64834,"2025-06-30":48.560371,"2025-09-30":63.558243,"2025-12-31":72.148928,"2026-03-31":68.969812,"2026-06-30":60.294877},"evs_high":{"2021-06-30":49.52648,"2021-09-30":47.211077,"2021-12-31":44.6217,"2022-03-31":34.131583,"2022-06-30":32.540898,"2022-09-30":28.196403,"2022-12-31":16.897323,"2023-03-31":13.333567,"2023-06-30":15.658179,"2023-09-30":17.121316,"2023-12-31":19.488415,"2024-03-31":23.624512,"2024-06-30":22.309444,"2024-09-30":30.860688,"2024-12-31":65.444292,"2025-03-31":92.687996,"2025-06-30":97.726106,"2025-09-30":112.743798,"2025-12-31":109.113339,"2026-03-31":93.549376,"2026-06-30":79.359726},"evs_low":{"2021-06-30":11.650212,"2021-09-30":11.064913,"2021-12-31":22.307361,"2022-03-31":12.082988,"2022-06-30":8.145785,"2022-09-30":7.060151,"2022-12-31":5.586222,"2023-03-31":5.288178,"2023-06-30":5.134352,"2023-09-30":4.931371,"2023-12-31":4.7155,"2024-03-31":5.44942,"2024-06-30":11.178343,"2024-09-30":10.910191,"2024-12-31":11.249349,"2025-03-31":13.79329,"2025-06-30":14.891074,"2025-09-30":20.67563,"2025-12-31":33.137112,"2026-03-31":32.443793,"2026-06-30":40.361068},"eve_avg":{"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":289.004227,"2023-12-31":195.824437,"2024-03-31":163.9763,"2024-06-30":128.631557,"2024-09-30":122.523175,"2024-12-31":213.218284,"2025-03-31":255.076904,"2025-06-30":279.488353,"2025-09-30":282.751911,"2025-12-31":224.210248,"2026-03-31":178.525834,"2026-06-30":139.400407},"eve_high":{"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":526.587086,"2023-12-31":282.819962,"2024-03-31":239.541824,"2024-06-30":170.102326,"2024-09-30":205.346679,"2024-12-31":548.352516,"2025-03-31":663.216495,"2025-06-30":562.46087,"2025-09-30":501.563962,"2025-12-31":339.080976,"2026-03-31":242.149136,"2026-06-30":183.477911},"eve_low":{"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":151.670365,"2023-12-31":68.432326,"2024-03-31":55.254647,"2024-06-30":85.231267,"2024-09-30":72.596294,"2024-12-31":94.257403,"2025-03-31":98.696035,"2025-06-30":85.705311,"2025-09-30":91.979789,"2025-12-31":102.977,"2026-03-31":83.97957,"2026-06-30":93.313886},"evb_avg":{"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":549.454715,"2023-12-31":250.269266,"2024-03-31":191.875243,"2024-06-30":143.225662,"2024-09-30":133.445955,"2024-12-31":234.915645,"2025-03-31":273.800909,"2025-06-30":293.348728,"2025-09-30":291.448473,"2025-12-31":228.355874,"2026-03-31":180.881842,"2026-06-30":140.880734},"evb_high":{"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":1001.147147,"2023-12-31":361.452049,"2024-03-31":280.297491,"2024-06-30":189.401566,"2024-09-30":223.653066,"2024-12-31":604.153559,"2025-03-31":711.900121,"2025-06-30":590.354405,"2025-09-30":516.990497,"2025-12-31":345.35055,"2026-03-31":245.344783,"2026-06-30":185.426307},"evb_low":{"2021-06-30":null,"2021-09-30":null,"2021-12-31":null,"2022-03-31":null,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":288.355634,"2023-12-31":87.458482,"2024-03-31":64.655678,"2024-06-30":94.901321,"2024-09-30":79.068158,"2024-12-31":103.849154,"2025-03-31":105.94085,"2025-06-30":89.955606,"2025-09-30":94.808799,"2025-12-31":104.881035,"2026-03-31":85.08785,"2026-06-30":94.304808},"earnings_yield":{"2021-06-30":-3.995519,"2021-09-30":-0.630252,"2021-12-31":-1.482702,"2022-03-31":-1.927525,"2022-06-30":-2.649657,"2022-09-30":-3.444034,"2022-12-31":-2.959502,"2023-03-31":-1.538462,"2023-06-30":-0.195695,"2023-09-30":0.375,"2023-12-31":0.52417,"2024-03-31":0.521512,"2024-06-30":0.671141,"2024-09-30":0.537634,"2024-12-31":0.251223,"2025-03-31":0.272512,"2025-06-30":0.22007,"2025-09-30":0.230238,"2025-12-31":0.35443,"2026-03-31":0.608422,"2026-06-30":1.002828},"fcf_yield":{"2021-09-30":0.370328,"2021-12-31":0.870047,"2022-03-31":0.849116,"2022-06-30":1.238065,"2022-09-30":1.167801,"2022-12-31":1.363232,"2023-03-31":1.933906,"2023-06-30":1.138845,"2023-09-30":1.363648,"2023-12-31":1.84526,"2024-03-31":1.251625,"2024-06-30":1.228523,"2024-09-30":1.161011,"2024-12-31":0.64519,"2025-03-31":0.661993,"2025-06-30":0.52847,"2025-09-30":0.412589,"2025-12-31":0.494217,"2026-03-31":0.766649,"2026-06-30":1.197903},"peg":{"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":-2.196078,"2023-12-31":-1.294563,"2024-03-31":-0.9971,"2024-06-30":-0.2235,"2024-09-30":0.797143,"2024-12-31":3.582474,"2025-03-31":4.003162,"2025-06-30":5.942154,"2025-09-30":3.948485,"2025-12-31":1.218344,"2026-03-31":0.572768,"2026-06-30":0.343855},"price":{"2020-12-31":23.55,"2021-03-31":22.58,"2021-06-30":26.78,"2021-09-30":28.56,"2021-12-31":18.21,"2022-03-31":12.97,"2022-06-30":10.19,"2022-09-30":8.13,"2022-12-31":6.42,"2023-03-31":8.45,"2023-06-30":15.33,"2023-09-30":16,"2023-12-31":17.17,"2024-03-31":23.01,"2024-06-30":25.33,"2024-09-30":37.2,"2024-12-31":75.63,"2025-03-31":84.4,"2025-06-30":136.32,"2025-09-30":182.42,"2025-12-31":177.75,"2026-03-31":146.28,"2026-06-30":116.67},"price_avg":{"2020-12-31":18.017143,"2021-03-31":22.595,"2021-06-30":22.766154,"2021-09-30":23.214038,"2021-12-31":24.277308,"2022-03-31":20.821154,"2022-06-30":17.576538,"2022-09-30":13.579434,"2022-12-31":9.811154,"2023-03-31":8.604151,"2023-06-30":8.955283,"2023-09-30":10.652692,"2023-12-31":15.277556,"2024-03-31":18.648696,"2024-06-30":20.43516,"2024-09-30":23.437992,"2024-12-31":33.37504,"2025-03-31":49.321155,"2025-06-30":72.93048,"2025-09-30":106.56308,"2025-12-31":137.996,"2026-03-31":153.612709,"2026-06-30":158.338088},"price_high":{"2020-12-31":27.75,"2021-03-31":35.18,"2021-06-30":35.18,"2021-09-30":35.18,"2021-12-31":35.18,"2022-03-31":28.71,"2022-06-30":28.71,"2022-09-30":26,"2022-12-31":16.56,"2023-03-31":13.83,"2023-06-30":16.3,"2023-09-30":18.2,"2023-12-31":21.34,"2024-03-31":26.46,"2024-06-30":26.46,"2024-09-30":37.95,"2024-12-31":82.38,"2025-03-31":124.62,"2025-06-30":144.25,"2025-09-30":186.97,"2025-12-31":207.18,"2026-03-31":207.18,"2026-06-30":207.18},"price_low":{"2020-12-31":9.2,"2021-03-31":9.2,"2021-06-30":9.2,"2021-09-30":9.2,"2021-12-31":18.21,"2022-03-31":10.96,"2022-06-30":8.08,"2022-09-30":7.4,"2022-12-31":6.29,"2023-03-31":6.29,"2023-06-30":6.29,"2023-09-30":6.29,"2023-12-31":6.4,"2024-03-31":7.41,"2024-06-30":14.13,"2024-09-30":14.69,"2024-12-31":15.98,"2025-03-31":20.47,"2025-06-30":24.09,"2025-09-30":36.46,"2025-12-31":64.98,"2026-03-31":74.01,"2026-06-30":107.27},"ev_avg":{"2020-12-31":30475888184.182858,"2021-03-31":39899163165.00001,"2021-06-30":41747276683.07692,"2021-09-30":43738744833.46155,"2021-12-31":46696783136.15385,"2022-03-31":40075524946.15385,"2022-06-30":33798243522.692307,"2022-09-30":25772027951.698112,"2022-12-31":18037783759.615387,"2023-03-31":15396193577.35849,"2023-06-30":16230091384.905659,"2023-09-30":19970481068.076923,"2023-12-31":30023802749.333332,"2024-03-31":37748000215.652176,"2024-06-30":41821463582.92553,"2024-09-30":48728324347.78243,"2024-12-31":72918520934.32541,"2025-03-31":111045434463.86455,"2025-06-30":167076181196.56,"2025-09-30":247633275447.12,"2025-12-31":322898631232,"2026-03-31":360310299354.86053,"2026-06-30":371171706798.486},"shares_out":{"2020-09-30":1726685755,"2020-12-31":1792139544,"2021-03-31":1860607000,"2021-06-30":1936578000,"2021-09-30":1991118000,"2021-12-31":2027474000,"2022-03-31":2045876000,"2022-06-30":2062741000,"2022-09-30":2079664000,"2022-12-31":2099075000,"2023-03-31":2117730000,"2023-06-30":2149980000,"2023-09-30":2175241000,"2023-12-31":2200128000,"2024-03-31":2226963000,"2024-06-30":2237939000,"2024-09-30":2269809000,"2024-12-31":2338795000,"2025-03-31":2359663000,"2025-06-30":2371847000,"2025-09-30":2383314000,"2025-12-31":2391192000,"2026-03-31":2397133000,"2026-06-30":2402897000},"shares_dil":{"2021-06-30":1400139019.25,"2021-09-30":1664872266.75,"2021-12-31":1900944000,"2022-03-31":1954731250,"2022-06-30":1994779500,"2022-09-30":2021997000,"2022-12-31":2092026000,"2023-03-31":2137309000,"2023-06-30":2193148000,"2023-09-30":2256231750,"2023-12-31":2294734000,"2024-03-31":2340401000,"2024-06-30":2374536250,"2024-09-30":2408033500,"2024-12-31":2450667750,"2025-03-31":2488845500,"2025-06-30":2525899500,"2025-09-30":2553766500,"2025-12-31":2565071000,"2026-03-31":2569597500,"2026-06-30":2571043000},"rev_ps":{"2021-06-30":0.948715,"2021-09-30":0.859593,"2021-12-31":0.811118,"2022-03-31":0.842577,"2022-06-30":0.874473,"2022-09-30":0.905102,"2022-12-31":0.911017,"2023-03-31":0.928598,"2023-06-30":0.932453,"2023-09-30":0.941963,"2023-12-31":0.969617,"2024-03-31":0.997335,"2024-06-30":1.043985,"2024-09-30":1.098962,"2024-12-31":1.169276,"2025-03-31":1.251594,"2025-06-30":1.362123,"2025-09-30":1.525654,"2025-12-31":1.744765,"2026-03-31":2.033071,"2026-06-30":2.394336},"ebitda_ps":{"2021-06-30":-0.893078,"2021-09-30":-0.296752,"2021-12-31":-0.208396,"2022-03-31":-0.163961,"2022-06-30":-0.108264,"2022-09-30":-0.090667,"2022-12-31":-0.066289,"2023-03-31":-0.042632,"2023-06-30":-0.016321,"2023-09-30":0.030627,"2023-12-31":0.066814,"2024-03-31":0.098361,"2024-06-30":0.136922,"2024-09-30":0.165158,"2024-12-31":0.13955,"2025-03-31":0.174917,"2025-06-30":0.236665,"2025-09-30":0.342943,"2025-12-31":0.56145,"2026-03-31":0.785435,"2026-06-30":1.035623},"ebit_ps":{"2021-06-30":-0.903132,"2021-09-30":-0.305534,"2021-12-31":-0.216233,"2022-03-31":-0.172132,"2022-06-30":-0.116338,"2022-09-30":-0.100059,"2022-12-31":-0.077055,"2023-03-31":-0.055044,"2023-06-30":-0.030015,"2023-09-30":0.016109,"2023-12-31":0.052279,"2024-03-31":0.084059,"2024-06-30":0.12297,"2024-09-30":0.15164,"2024-12-31":0.126661,"2025-03-31":0.162955,"2025-06-30":0.225483,"2025-09-30":0.33271,"2025-12-31":0.551258,"2026-03-31":0.775205,"2026-06-30":1.024741},"eps":{"2021-06-30":-1.07,"2021-09-30":-0.18,"2021-12-31":-0.27,"2022-03-31":-0.25,"2022-06-30":-0.27,"2022-09-30":-0.28,"2022-12-31":-0.19,"2023-03-31":-0.13,"2023-06-30":-0.03,"2023-09-30":0.06,"2023-12-31":0.09,"2024-03-31":0.12,"2024-06-30":0.17,"2024-09-30":0.2,"2024-12-31":0.19,"2025-03-31":0.23,"2025-06-30":0.3,"2025-09-30":0.42,"2025-12-31":0.63,"2026-03-31":0.89,"2026-06-30":1.17},"cfo_ps":{"2021-09-30":0.133425,"2021-12-31":0.175624,"2022-03-31":0.129147,"2022-06-30":0.146446,"2022-09-30":0.117904,"2022-12-31":0.106948,"2023-03-31":0.175752,"2023-06-30":0.183935,"2023-09-30":0.217076,"2023-12-31":0.310355,"2024-03-31":0.279604,"2024-06-30":0.298324,"2024-09-30":0.41308,"2024-12-31":0.470837,"2025-03-31":0.536212,"2025-06-30":0.684751,"2025-09-30":0.711696,"2025-12-31":0.83213,"2026-03-31":1.059845,"2026-06-30":1.322534},"fcf_ps":{"2021-09-30":0.126491,"2021-12-31":0.168981,"2022-03-31":0.115265,"2022-06-30":0.130457,"2022-09-30":0.09765,"2022-12-31":0.087814,"2023-03-31":0.161918,"2023-06-30":0.171149,"2023-09-30":0.210352,"2023-12-31":0.303769,"2024-03-31":0.27404,"2024-06-30":0.293284,"2024-09-30":0.407105,"2024-12-31":0.465682,"2025-03-31":0.529722,"2025-06-30":0.676473,"2025-09-30":0.702409,"2025-12-31":0.818921,"2026-03-31":1.046186,"2026-06-30":1.306191},"cash_ps":{"2020-09-30":1.04257,"2020-12-31":1.122303,"2021-03-31":1.257351,"2021-06-30":1.208914,"2021-09-30":1.247111,"2021-12-31":1.245307,"2022-03-31":1.232711,"2022-06-30":1.191426,"2022-09-30":1.187034,"2022-12-31":1.254684,"2023-03-31":1.371532,"2023-06-30":1.443386,"2023-09-30":1.509522,"2023-12-31":1.669984,"2024-03-31":1.73685,"2024-06-30":1.78667,"2024-09-30":2.011032,"2024-12-31":2.236189,"2025-03-31":2.301468,"2025-06-30":2.529852,"2025-09-30":2.701204,"2025-12-31":3.00145,"2026-03-31":3.348339,"2026-06-30":3.915731},"bvps":{"2020-09-30":0.724945,"2020-12-31":0.849571,"2021-03-31":0.97062,"2021-06-30":1.06836,"2021-09-30":1.129042,"2021-12-31":1.129992,"2022-03-31":1.15586,"2022-06-30":1.138691,"2022-09-30":1.147596,"2022-12-31":1.222122,"2023-03-31":1.286157,"2023-06-30":1.374652,"2023-09-30":1.466511,"2023-12-31":1.579709,"2024-03-31":1.695236,"2024-06-30":1.809935,"2024-09-30":1.981728,"2024-12-31":2.139253,"2025-03-31":2.298699,"2025-06-30":2.499698,"2025-09-30":2.765249,"2025-12-31":3.089366,"2026-03-31":3.524904,"2026-06-30":4.067671},"tbvps":{"2020-09-30":0.724945,"2020-12-31":0.849571,"2021-03-31":0.97062,"2021-06-30":1.06836,"2021-09-30":1.129042,"2021-12-31":1.129992,"2022-03-31":1.15586,"2022-06-30":1.138691,"2022-09-30":1.147596,"2022-12-31":1.222122,"2023-03-31":1.286157,"2023-06-30":1.374652,"2023-09-30":1.466511,"2023-12-31":1.579709,"2024-03-31":1.695236,"2024-06-30":1.809935,"2024-09-30":1.981728,"2024-12-31":2.139253,"2025-03-31":2.298699,"2025-06-30":2.499698,"2025-09-30":2.765249,"2025-12-31":3.089366,"2026-03-31":3.524904,"2026-06-30":4.067671},"buyback_ps":{"2023-12-31":0,"2024-03-31":0.003845,"2024-06-30":0.011244,"2024-09-30":0.018936,"2024-12-31":0.026195,"2025-03-31":0.029409,"2025-06-30":0.029333,"2025-09-30":0.029128,"2025-12-31":0.029233},"fcf_margin":{"2021-09-30":14.71526,"2021-12-31":20.833147,"2022-03-31":13.680107,"2022-06-30":14.918366,"2022-09-30":10.788836,"2022-12-31":9.639162,"2023-03-31":17.436842,"2023-06-30":18.354656,"2023-09-30":22.331206,"2023-12-31":31.328775,"2024-03-31":27.477204,"2024-06-30":28.092712,"2024-09-30":37.044474,"2024-12-31":39.826495,"2025-03-31":42.323751,"2025-06-30":49.663153,"2025-09-30":46.039886,"2025-12-31":46.935903,"2026-03-31":51.458393,"2026-06-30":54.553349}},"masked":{"tax_rate_pct":{"annual":{"2018-12-31":"a loss","2019-12-31":"a loss","2020-12-31":"a loss","2021-12-31":"a loss","2022-12-31":"a loss"},"ttm":{"2021-06-30":"a loss","2021-09-30":"a loss","2021-12-31":"a loss","2022-03-31":"a loss","2022-06-30":"a loss","2022-09-30":"a loss","2022-12-31":"a loss","2023-03-31":"a loss","2023-06-30":"a loss"}},"ebit_int":{"annual":{"2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss"},"ttm":{"2021-06-30":"an operating loss","2021-09-30":"an operating loss","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"}},"ebitda_int":{"annual":{"2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"},"ttm":{"2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","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"}},"ebitda_capex_int":{"annual":{"2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"},"ttm":{"2021-09-30":"negative EBITDA","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"}},"debt_equity":{"annual":{"2019-12-31":"negative equity"}},"ltd_equity":{"annual":{"2019-12-31":"negative equity"}},"net_debt_equity":{"annual":{"2019-12-31":"negative equity"}},"liab_equity":{"annual":{"2019-12-31":"negative equity"}},"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"},"ttm":{"2021-06-30":"an operating loss","2021-09-30":"an operating loss","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"}},"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"},"ttm":{"2021-06-30":"an operating loss","2021-09-30":"an operating loss","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"}},"debt_ebitda":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"},"ttm":{"2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","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"}},"net_debt_ebitda":{"annual":{"2019-12-31":"negative EBITDA","2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"},"ttm":{"2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","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"}},"ltd_capital":{"annual":{"2019-12-31":"negative capital"}},"debt_capital":{"annual":{"2019-12-31":"negative capital"}},"net_debt_capital":{"annual":{"2019-12-31":"negative capital"}},"debt_capital_ev":{"annual":{"2019-12-31":"negative capital"}},"roe":{"annual":{"2020-12-31":"negative equity"}},"pe":{"annual":{"2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"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"}},"pe_avg":{"annual":{"2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"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"}},"pe_high":{"annual":{"2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"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"}},"pe_low":{"annual":{"2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"2021-06-30":"a loss per share","2021-09-30":"a loss per share","2021-12-31":"a loss per share","2022-03-31":"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"}},"peg":{"annual":{"2020-12-31":"a loss per share","2021-12-31":"a loss per share","2022-12-31":"a loss per share"},"ttm":{"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"}},"ev_ebit":{"annual":{"2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss"},"ttm":{"2021-06-30":"an operating loss","2021-09-30":"an operating loss","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"}},"evb_avg":{"annual":{"2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss"},"ttm":{"2021-06-30":"an operating loss","2021-09-30":"an operating loss","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"}},"evb_high":{"annual":{"2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss"},"ttm":{"2021-06-30":"an operating loss","2021-09-30":"an operating loss","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"}},"evb_low":{"annual":{"2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss"},"ttm":{"2021-06-30":"an operating loss","2021-09-30":"an operating loss","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"}},"ev_ebitda":{"annual":{"2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"},"ttm":{"2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","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"}},"eve_avg":{"annual":{"2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"},"ttm":{"2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","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"}},"eve_high":{"annual":{"2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"},"ttm":{"2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","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"}},"eve_low":{"annual":{"2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA"},"ttm":{"2021-06-30":"negative EBITDA","2021-09-30":"negative EBITDA","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"}},"ev_fcf":{"annual":{"2020-12-31":"negative free cash flow"}},"pfcf":{"annual":{"2020-12-31":"negative free cash flow"}},"pfcf_avg":{"annual":{"2020-12-31":"negative free cash flow"}},"pfcf_high":{"annual":{"2020-12-31":"negative free cash flow"}},"pfcf_low":{"annual":{"2020-12-31":"negative free cash flow"}},"ev_cfo":{"annual":{"2020-12-31":"negative operating cash flow"}},"pcf":{"annual":{"2020-12-31":"negative operating cash flow"}},"pcf_avg":{"annual":{"2020-12-31":"negative operating cash flow"}},"pcf_high":{"annual":{"2020-12-31":"negative operating cash flow"}},"pcf_low":{"annual":{"2020-12-31":"negative operating cash flow"}},"roic":{"annual":{"2020-12-31":"negative invested capital","2021-12-31":"negative invested capital","2022-12-31":"negative invested capital","2023-12-31":"negative invested capital","2024-12-31":"negative invested capital","2025-12-31":"negative invested capital"},"ttm":{"2021-09-30":"negative invested capital","2021-12-31":"negative invested capital","2022-03-31":"negative invested capital","2022-06-30":"negative invested capital","2022-09-30":"negative invested capital","2022-12-31":"negative invested capital","2023-03-31":"negative invested capital","2023-06-30":"negative invested capital","2023-09-30":"negative invested capital","2023-12-31":"negative invested capital","2024-03-31":"negative invested capital","2024-06-30":"negative invested capital","2024-09-30":"negative invested capital","2024-12-31":"negative invested capital","2025-03-31":"negative invested capital","2025-06-30":"negative invested capital","2025-12-31":"negative invested capital"}}}}