{"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":"RDDT","kind":"industrial","as_of":"2026-07-31","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":{"2024-12-31":null,"2025-12-31":20.93847},"roa":{"2024-12-31":-24.625902,"2025-12-31":19.000826},"roc":{"2024-12-31":-65.139551,"2025-12-31":13.801662},"roic":{"2024-12-31":null,"2025-12-31":94.094014},"gross_margin":{"2022-12-31":84.28096,"2023-12-31":86.19316,"2024-12-31":90.494191,"2025-12-31":91.182044},"ebitda_margin":{"2022-12-31":-24.623032,"2023-12-31":-15.728164,"2024-12-31":-41.910699,"2025-12-31":20.791408},"op_margin":{"2022-12-31":-25.82297,"2023-12-31":-17.432331,"2024-12-31":-43.113817,"2025-12-31":20.067323},"incr_op_margin":{"2023-12-31":23.302604,"2024-12-31":-84.729411,"2025-12-31":111.110594},"pretax_margin":{"2022-12-31":-23.68798,"2023-12-31":-10.823366,"2024-12-31":-37.317731,"2025-12-31":24.004021},"net_margin":{"2022-12-31":-23.781275,"2023-12-31":-11.29611,"2024-12-31":-37.246127,"2025-12-31":24.050831},"common_margin":{"2022-12-31":-23.781275,"2023-12-31":-11.29611,"2024-12-31":-37.246127,"2025-12-31":24.050831},"tax_rate_pct":{"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":-0.19501},"total_debt":{"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_ebitda":{"2023-12-31":null,"2024-12-31":null,"2025-12-31":0},"net_debt_ebitda":{"2023-12-31":null,"2024-12-31":null,"2025-12-31":-5.408687},"debt_ebit":{"2023-12-31":null,"2024-12-31":null,"2025-12-31":0},"net_debt_ebit":{"2023-12-31":null,"2024-12-31":null,"2025-12-31":-5.603848},"equity_assets":{"2023-12-31":-25.864738,"2024-12-31":91.190343,"2025-12-31":90.425488},"debt_equity":{"2023-12-31":null,"2024-12-31":0,"2025-12-31":0},"debt_capital":{"2023-12-31":null,"2024-12-31":0,"2025-12-31":0},"debt_assets":{"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"net_debt_equity":{"2023-12-31":null,"2024-12-31":-0.863926,"2025-12-31":-0.845606},"net_debt_capital":{"2023-12-31":null,"2024-12-31":-86.392578,"2025-12-31":-84.560562},"ebitda":{"2022-12-31":-164162000,"2023-12-31":-126459000,"2024-12-31":-544925000,"2025-12-31":457932000},"ebitda_capex":{"2022-12-31":-170395000,"2023-12-31":-136183000,"2024-12-31":-551173000,"2025-12-31":451226000},"ebit":{"2022-12-31":-172162000,"2023-12-31":-140161000,"2024-12-31":-560568000,"2025-12-31":441984000},"cash_ratio":{"2023-12-31":9.082294,"2024-12-31":10.457716,"2025-12-31":9.12999},"current_ratio":{"2023-12-31":11.077989,"2024-12-31":12.631238,"2025-12-31":11.559829},"quick_ratio":{"2023-12-31":10.918627,"2024-12-31":12.443434,"2025-12-31":11.305437},"cfo_avg_cl":{"2024-12-31":1.434576,"2025-12-31":3.089042},"cfo_liab":{"2023-12-31":-0.481818,"2024-12-31":1.078806,"2025-12-31":2.227659},"cfo_capex":{"2022-12-31":-15.08439,"2023-12-31":-7.724599,"2024-12-31":35.542254,"2025-12-31":103.023412},"wc":{"2023-12-31":1346117000,"2024-12-31":2047377000,"2025-12-31":2864702000},"wc_assets":{"2023-12-31":84.318498,"2024-12-31":87.622245,"2025-12-31":88.439302},"cash_assets":{"2023-12-31":75.987916,"2024-12-31":78.781689,"2025-12-31":76.464301},"liab_equity":{"2023-12-31":null,"2024-12-31":0.096607,"2025-12-31":0.105883},"altman_z":{"2024-12-31":69.399041,"2025-12-31":91.782106},"ar_turnover":{"2024-12-31":4.371811,"2025-12-31":4.687699},"dso":{"2024-12-31":83.489429,"2025-12-31":77.863361},"ap_turnover":{"2024-12-31":2.688689,"2025-12-31":3.584908},"dpo":{"2024-12-31":135.753894,"2025-12-31":101.81571},"asset_turnover":{"2024-12-31":0.661167,"2025-12-31":0.790028},"mcap":{"2024-12-31":23776007258.16,"2025-12-31":46458560902.86},"ev_cash":{"2023-12-31":1213122000,"2024-12-31":1840809000,"2025-12-31":2476811000},"ev_pref":{"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_nci":{"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_debt":{"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev":{"2024-12-31":21935198258.16,"2025-12-31":43981749902.86},"capital":{"2023-12-31":-412922000,"2024-12-31":2130749000,"2025-12-31":2929038000},"debt_capital_ev":{"2023-12-31":null,"2024-12-31":0,"2025-12-31":0},"debt_ev":{"2024-12-31":0,"2025-12-31":0},"ev_sales":{"2024-12-31":16.870569,"2025-12-31":19.968958},"ev_ebitda":{"2024-12-31":null,"2025-12-31":96.044281},"ev_ebit":{"2024-12-31":null,"2025-12-31":99.509824},"ev_cfo":{"2024-12-31":98.776943,"2025-12-31":63.660937},"ev_fcf":{"2024-12-31":101.636541,"2025-12-31":64.284921},"mcap_dil":{"2024-12-31":23776007258.16,"2025-12-31":46458560902.86},"ev_dil":{"2024-12-31":21935198258.16,"2025-12-31":43981749902.86},"ev_per_share":{"2024-12-31":150.78599,"2025-12-31":217.61511},"sales_base":{"2022-12-31":666701000,"2023-12-31":804029000,"2024-12-31":1300205000,"2025-12-31":2202506000},"ebitda_base":{"2022-12-31":-164162000,"2023-12-31":-126459000,"2024-12-31":-544925000,"2025-12-31":457932000},"ebit_base":{"2022-12-31":-172162000,"2023-12-31":-140161000,"2024-12-31":-560568000,"2025-12-31":441984000},"cfo_base":{"2022-12-31":-94021000,"2023-12-31":-75114000,"2024-12-31":222068000,"2025-12-31":690875000},"fcf_base":{"2022-12-31":-100254000,"2023-12-31":-84838000,"2024-12-31":215820000,"2025-12-31":684169000},"pe":{"2024-12-31":null,"2025-12-31":87.736641},"pe_avg":{"2024-12-31":null,"2025-12-31":66.362092},"pe_high":{"2024-12-31":null,"2025-12-31":103.324427},"pe_low":{"2024-12-31":null,"2025-12-31":33.171756},"pb":{"2024-12-31":11.158521,"2025-12-31":15.861372},"pb_avg":{"2024-12-31":5.37395,"2025-12-31":11.997197},"pb_high":{"2024-12-31":12.159401,"2025-12-31":18.679393},"pb_low":{"2024-12-31":2.674249,"2025-12-31":5.996919},"ptb":{"2024-12-31":11.524124,"2025-12-31":16.180081},"ptb_avg":{"2024-12-31":5.550024,"2025-12-31":12.238262},"ptb_high":{"2024-12-31":12.557798,"2025-12-31":19.054725},"ptb_low":{"2024-12-31":2.761869,"2025-12-31":6.117418},"ps":{"2024-12-31":18.286353,"2025-12-31":21.0935},"ps_avg":{"2024-12-31":8.806717,"2025-12-31":15.954666},"ps_high":{"2024-12-31":19.926575,"2025-12-31":24.84109},"ps_low":{"2024-12-31":4.382504,"2025-12-31":7.975099},"pcf":{"2024-12-31":107.066337,"2025-12-31":67.245972},"pcf_avg":{"2024-12-31":51.563205,"2025-12-31":50.863394},"pcf_high":{"2024-12-31":116.669815,"2025-12-31":79.19327},"pcf_low":{"2024-12-31":25.659498,"2025-12-31":25.424577},"pfcf":{"2024-12-31":110.165913,"2025-12-31":67.905095},"pfcf_avg":{"2024-12-31":53.055963,"2025-12-31":51.36194},"pfcf_high":{"2024-12-31":120.047412,"2025-12-31":79.969497},"pfcf_low":{"2024-12-31":26.402342,"2025-12-31":25.67378},"evs_avg":{"2024-12-31":7.390934,"2025-12-31":14.830124},"evs_high":{"2024-12-31":18.510791,"2025-12-31":23.716548},"evs_low":{"2024-12-31":2.96672,"2025-12-31":6.850557},"eve_avg":{"2024-12-31":null,"2025-12-31":71.328137},"eve_high":{"2024-12-31":null,"2025-12-31":114.068988},"eve_low":{"2024-12-31":null,"2025-12-31":32.948982},"evb_avg":{"2024-12-31":null,"2025-12-31":73.901852},"evb_high":{"2024-12-31":null,"2025-12-31":118.184911},"evb_low":{"2024-12-31":null,"2025-12-31":34.137872},"earnings_yield":{"2024-12-31":-2.037445,"2025-12-31":1.139775},"fcf_yield":{"2024-12-31":0.907722,"2025-12-31":1.472644},"peg":{"2024-12-31":null,"2025-12-31":-0.49103},"price":{"2024-12-31":163.44,"2025-12-31":229.87},"price_avg":{"2024-12-31":78.712792,"2025-12-31":173.86868},"price_high":{"2024-12-31":178.1,"2025-12-31":270.71},"price_low":{"2024-12-31":39.17,"2025-12-31":86.91},"ev_avg":{"2024-12-31":9609728879.377563,"2025-12-31":32663436352.329033},"shares_out":{"2022-12-31":57251112,"2023-12-31":59138086,"2024-12-31":145472389,"2025-12-31":202107978},"shares_dil":{"2022-12-31":57251112,"2023-12-31":59138086,"2024-12-31":145472389,"2025-12-31":202107978},"shares_basic":{"2022-12-31":57251112,"2023-12-31":59138086,"2024-12-31":145472389,"2025-12-31":186383271},"rev_ps":{"2022-12-31":11.645206,"2023-12-31":13.59579,"2024-12-31":8.937813,"2025-12-31":10.89767},"ebitda_ps":{"2022-12-31":-2.867403,"2023-12-31":-2.138368,"2024-12-31":-3.7459,"2025-12-31":2.265779},"ebit_ps":{"2022-12-31":-3.007138,"2023-12-31":-2.370063,"2024-12-31":-3.853432,"2025-12-31":2.186871},"eps_basic":{"2022-12-31":-2.77,"2023-12-31":-1.54,"2024-12-31":-3.33,"2025-12-31":2.84},"eps":{"2022-12-31":-2.77,"2023-12-31":-1.54,"2024-12-31":-3.33,"2025-12-31":2.62},"cfo_ps":{"2022-12-31":-1.642256,"2023-12-31":-1.270146,"2024-12-31":1.52653,"2025-12-31":3.418346},"fcf_ps":{"2022-12-31":-1.751128,"2023-12-31":-1.434575,"2024-12-31":1.483581,"2025-12-31":3.385166},"cash_ps":{"2023-12-31":20.513379,"2024-12-31":12.65401,"2025-12-31":12.25489},"bvps":{"2023-12-31":-6.982336,"2024-12-31":14.647103,"2025-12-31":14.492441},"tbvps":{"2023-12-31":-7.970633,"2024-12-31":14.182423,"2025-12-31":14.206975},"fcf_margin":{"2022-12-31":-15.037326,"2023-12-31":-10.551609,"2024-12-31":16.598921,"2025-12-31":31.063207}},"ttm":{"roe":{"2025-03-31":5.76749,"2025-06-30":10.107608,"2025-09-30":15.219415,"2025-12-31":20.93847,"2026-03-31":26.220692,"2026-06-30":30.711939},"roa":{"2025-03-31":5.252643,"2025-06-30":9.189383,"2025-09-30":13.83313,"2025-12-31":19.000826,"2026-03-31":23.898237,"2026-06-30":27.791412},"roc":{"2025-03-31":1.269713,"2025-06-30":4.84761,"2025-09-30":9.057535,"2025-12-31":13.801662,"2026-03-31":22.934228,"2026-06-30":27.460095},"roic":{"2025-03-31":11.866504,"2025-06-30":39.767737,"2025-09-30":67.303162,"2025-12-31":94.094014,"2026-03-31":183.349243,"2026-06-30":188.499185},"gross_margin":{"2024-12-31":90.494191,"2025-03-31":90.820383,"2025-06-30":91.039396,"2025-09-30":91.213773,"2025-12-31":91.182044,"2026-03-31":91.372987,"2026-06-30":91.442382},"ebitda_margin":{"2024-12-31":-41.910699,"2025-03-31":3.342501,"2025-06-30":8.834708,"2025-09-30":14.647964,"2025-12-31":20.791408,"2026-03-31":25.759999,"2026-06-30":28.843644},"op_margin":{"2024-12-31":-43.113817,"2025-03-31":2.248202,"2025-06-30":7.873884,"2025-09-30":13.8101,"2025-12-31":20.067323,"2026-03-31":25.105274,"2026-06-30":28.249187},"incr_op_margin":{"2025-12-31":111.110594,"2026-03-31":57.463868,"2026-06-30":58.846333},"pretax_margin":{"2024-12-31":-37.317731,"2025-03-31":7.859462,"2025-06-30":12.775667,"2025-09-30":18.054075,"2025-12-31":24.004021,"2026-03-31":28.702847,"2026-06-30":31.594475},"net_margin":{"2024-12-31":-37.246127,"2025-03-31":8.067588,"2025-06-30":12.969906,"2025-09-30":18.332085,"2025-12-31":24.050831,"2026-03-31":28.604325,"2026-06-30":31.3475},"common_margin":{"2024-12-31":-37.246127,"2025-03-31":8.067588,"2025-06-30":12.969906,"2025-09-30":18.332085,"2025-12-31":24.050831,"2026-03-31":28.604325,"2026-06-30":31.3475},"tax_rate_pct":{"2024-12-31":null,"2025-03-31":-2.648094,"2025-06-30":-1.520384,"2025-09-30":-1.539875,"2025-12-31":-0.19501,"2026-03-31":0.343249,"2026-06-30":0.7817},"total_debt":{"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"debt_ebitda":{"2024-12-31":null,"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":{"2024-12-31":null,"2025-03-31":-40.268755,"2025-06-30":-13.978306,"2025-09-30":-7.978261,"2025-12-31":-5.408687,"2026-03-31":-4.348217,"2026-06-30":-3.476354},"debt_ebit":{"2024-12-31":null,"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":{"2024-12-31":null,"2025-03-31":-59.869346,"2025-06-30":-15.684034,"2025-09-30":-8.462304,"2025-12-31":-5.603848,"2026-03-31":-4.461616,"2026-06-30":-3.549508},"equity_assets":{"2024-03-31":91.19022,"2024-06-30":91.209288,"2024-09-30":91.062334,"2024-12-31":91.190343,"2025-03-31":90.976576,"2025-06-30":90.68377,"2025-09-30":90.76223,"2025-12-31":90.425488,"2026-03-31":91.258833,"2026-06-30":90.350753},"debt_equity":{"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":{"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":{"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":{"2024-03-31":-0.908638,"2024-06-30":-0.897148,"2024-09-30":-0.882362,"2024-12-31":-0.863926,"2025-03-31":-0.880034,"2025-06-30":-0.86299,"2025-09-30":-0.852589,"2025-12-31":-0.845606,"2026-03-31":-0.871346,"2026-06-30":-0.848025},"net_debt_capital":{"2024-03-31":-90.863842,"2024-06-30":-89.714838,"2024-09-30":-88.236243,"2024-12-31":-86.392578,"2025-03-31":-88.003406,"2025-06-30":-86.299047,"2025-09-30":-85.258917,"2025-12-31":-84.560562,"2026-03-31":-87.134574,"2026-06-30":-84.802538},"ebitda":{"2024-12-31":-544925000,"2025-03-31":48453000,"2025-06-30":147367000,"2025-09-30":278986000,"2025-12-31":457932000,"2026-03-31":637188000,"2026-06-30":801517000},"ebitda_capex":{"2024-12-31":-551173000,"2025-03-31":44077000,"2025-06-30":143688000,"2025-09-30":274602000,"2025-12-31":451226000,"2026-03-31":630371000,"2026-06-30":794071000},"ebit":{"2024-12-31":-560568000,"2025-03-31":32590000,"2025-06-30":131340000,"2025-09-30":263028000,"2025-12-31":441984000,"2026-03-31":620993000,"2026-06-30":784998000},"cash_ratio":{"2024-03-31":10.674186,"2024-06-30":10.651356,"2024-09-30":10.128433,"2024-12-31":10.457716,"2025-03-31":10.443912,"2025-06-30":9.770579,"2025-09-30":9.748486,"2025-12-31":9.12999,"2026-03-31":10.420493,"2026-06-30":8.249786},"current_ratio":{"2024-03-31":12.269706,"2024-06-30":12.417284,"2024-09-30":11.961825,"2024-12-31":12.631238,"2025-03-31":12.464712,"2025-06-30":11.999801,"2025-09-30":12.129986,"2025-12-31":11.559829,"2026-03-31":12.734677,"2026-06-30":10.486086},"quick_ratio":{"2024-03-31":12.050081,"2024-06-30":12.156499,"2024-09-30":11.776236,"2024-12-31":12.443434,"2025-03-31":12.189599,"2025-06-30":11.702117,"2025-09-30":11.884187,"2025-12-31":11.305437,"2026-03-31":12.387167,"2026-06-30":10.174582},"cfo_avg_cl":{"2025-03-31":1.85014,"2025-06-30":2.162994,"2025-09-30":2.566418,"2025-12-31":3.089042,"2026-03-31":3.86809,"2026-06-30":3.740913},"cfo_liab":{"2024-12-31":1.078806,"2025-03-31":1.444191,"2025-06-30":1.633328,"2025-09-30":1.934663,"2025-12-31":2.227659,"2026-03-31":2.874737,"2026-06-30":2.924139},"cfo_capex":{"2024-12-31":35.542254,"2025-03-31":72.573583,"2025-06-30":108.868714,"2025-09-30":117.259352,"2025-12-31":103.023412,"2026-03-31":128.436262,"2026-06-30":137.804862},"wc":{"2024-03-31":1763540000,"2024-06-30":1821228000,"2024-09-30":1888547000,"2024-12-31":2047377000,"2025-03-31":2141849000,"2025-06-30":2319099000,"2025-09-30":2541254000,"2025-12-31":2864702000,"2026-03-31":3120051000,"2026-06-30":3203916000},"wc_assets":{"2024-03-31":87.481695,"2024-06-30":87.712451,"2024-09-30":86.961369,"2024-12-31":87.622245,"2025-03-31":87.887891,"2025-06-30":88.104902,"2025-09-30":88.349159,"2025-12-31":88.439302,"2026-03-31":89.546429,"2026-06-30":88.101842},"cash_assets":{"2024-03-31":82.858937,"2024-06-30":81.828265,"2024-09-30":80.349983,"2024-12-31":78.781689,"2025-03-31":80.062486,"2025-06-30":78.259229,"2025-09-30":77.382894,"2025-12-31":76.464301,"2026-03-31":79.517996,"2026-06-30":76.619732},"liab_equity":{"2024-03-31":0.096609,"2024-06-30":0.09638,"2024-09-30":0.098149,"2024-12-31":0.096607,"2025-03-31":0.099184,"2025-06-30":0.102733,"2025-09-30":0.10178,"2025-12-31":0.105883,"2026-03-31":0.095784,"2026-06-30":0.106798},"altman_z":{"2024-12-31":74.653005,"2025-03-31":55.188142,"2025-06-30":74.239754,"2025-09-30":105.777345,"2025-12-31":91.562626,"2026-03-31":55.74837,"2026-06-30":62.568727},"ar_turnover":{"2025-03-31":5.354641,"2025-06-30":5.15369,"2025-09-30":4.937257,"2025-12-31":4.687699,"2026-03-31":5.82674,"2026-06-30":5.256343},"dso":{"2025-03-31":68.16517,"2025-06-30":70.823036,"2025-09-30":73.927694,"2025-12-31":77.863361,"2026-03-31":62.642232,"2026-06-30":69.439914},"ap_turnover":{"2025-03-31":2.981983,"2025-06-30":2.330488,"2025-09-30":2.477412,"2025-12-31":3.584908,"2026-03-31":4.463703,"2026-06-30":3.106777},"dpo":{"2025-03-31":122.40178,"2025-06-30":156.619572,"2025-09-30":147.331155,"2025-12-31":101.81571,"2026-03-31":81.77068,"2026-06-30":117.485114},"asset_turnover":{"2025-03-31":0.65108,"2025-06-30":0.708516,"2025-09-30":0.754586,"2025-12-31":0.790028,"2026-03-31":0.835476,"2026-06-30":0.886559},"mcap":{"2024-12-31":25578519599.16,"2025-03-31":19853338255.325,"2025-06-30":29819572937.594997,"2025-09-30":46146529094.4325,"2025-12-31":46345113564.0325,"2026-03-31":27189428438.2125,"2026-06-30":35159238135.615005},"ev_cash":{"2024-03-31":1670350000,"2024-06-30":1699051000,"2024-09-30":1744967000,"2024-12-31":1840809000,"2025-03-31":1951142000,"2025-06-30":2059941000,"2025-09-30":2225823000,"2025-12-31":2476811000,"2026-03-31":2770632000,"2026-06-30":2786357000},"ev_pref":{"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":{"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_debt":{"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":{"2024-12-31":23737710599.16,"2025-03-31":17902196255.325,"2025-06-30":27759631937.594997,"2025-09-30":43920706094.4325,"2025-12-31":43868302564.0325,"2026-03-31":24418796438.2125,"2026-06-30":32372881135.615005},"capital":{"2024-03-31":1838300000,"2024-06-30":1893835000,"2024-09-30":1977608000,"2024-12-31":2130749000,"2025-03-31":2217121000,"2025-06-30":2386980000,"2025-09-30":2610663000,"2025-12-31":2929038000,"2026-03-31":3179716000,"2026-06-30":3285700000},"debt_capital_ev":{"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":{"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":{"2024-12-31":18.256898,"2025-03-31":12.349724,"2025-06-30":16.642006,"2025-09-30":23.060258,"2025-12-31":19.91745,"2026-03-31":9.87194,"2026-06-30":11.649807},"ev_ebitda":{"2024-12-31":null,"2025-03-31":369.475497,"2025-06-30":188.370747,"2025-09-30":157.429785,"2025-12-31":95.796543,"2026-03-31":38.32275,"2026-06-30":40.389513},"ev_ebit":{"2024-12-31":null,"2025-03-31":549.315626,"2025-06-30":211.357027,"2025-09-30":166.981105,"2025-12-31":99.253146,"2026-03-31":39.322177,"2026-06-30":41.239444},"ev_cfo":{"2024-12-31":106.893882,"2025-03-31":56.370311,"2025-06-30":69.307594,"2025-09-30":85.43804,"2025-12-31":63.496729,"2026-03-31":27.889665,"2026-06-30":31.549594},"ev_fcf":{"2024-12-31":109.988465,"2025-03-31":57.157897,"2025-06-30":69.950112,"2025-09-30":86.172932,"2025-12-31":64.119103,"2026-03-31":28.108517,"2026-06-30":31.780212},"mcap_dil":{"2024-12-31":25578519599.16,"2025-03-31":19853338255.325,"2025-06-30":29819572937.594997,"2025-09-30":46146529094.4325,"2025-12-31":46345113564.0325,"2026-03-31":27189428438.2125,"2026-06-30":35159238135.615005},"ev_dil":{"2024-12-31":23737710599.16,"2025-03-31":17902196255.325,"2025-06-30":27759631937.594997,"2025-09-30":43920706094.4325,"2025-12-31":43868302564.0325,"2026-03-31":24418796438.2125,"2026-06-30":32372881135.615005},"ev_per_share":{"2024-12-31":151.677716,"2025-03-31":94.590661,"2025-06-30":140.1686,"2025-09-30":218.896706,"2025-12-31":217.585112,"2026-03-31":120.92902,"2026-06-30":159.823847},"sales_base":{"2024-12-31":1300205000,"2025-03-31":1449603000,"2025-06-30":1668046000,"2025-09-30":1904606000,"2025-12-31":2202506000,"2026-03-31":2473556000,"2026-06-30":2778834000},"ebitda_base":{"2024-12-31":-544925000,"2025-03-31":48453000,"2025-06-30":147367000,"2025-09-30":278986000,"2025-12-31":457932000,"2026-03-31":637188000,"2026-06-30":801517000},"ebit_base":{"2024-12-31":-560568000,"2025-03-31":32590000,"2025-06-30":131340000,"2025-09-30":263028000,"2025-12-31":441984000,"2026-03-31":620993000,"2026-06-30":784998000},"cfo_base":{"2024-12-31":222068000,"2025-03-31":317582000,"2025-06-30":400528000,"2025-09-30":514065000,"2025-12-31":690875000,"2026-03-31":875550000,"2026-06-30":1026095000},"fcf_base":{"2024-12-31":215820000,"2025-03-31":313206000,"2025-06-30":396849000,"2025-09-30":509681000,"2025-12-31":684169000,"2026-03-31":868733000,"2026-06-30":1018649000},"pe":{"2024-12-31":null,"2025-03-31":177.79661,"2025-06-30":136.881818,"2025-09-30":132.178161,"2025-12-31":87.736641,"2026-03-31":38.471429,"2026-06-30":40.367442},"pe_avg":{"2024-12-31":null,"2025-03-31":169.457695,"2025-06-30":104.739964,"2025-09-30":87.146713,"2025-12-31":66.362092,"2026-03-31":50.007592,"2026-06-30":43.391013},"pe_high":{"2024-12-31":null,"2025-03-31":381.745763,"2025-06-30":204.754545,"2025-09-30":155.58046,"2025-12-31":103.324427,"2026-03-31":77.345714,"2026-06-30":62.955814},"pe_low":{"2024-12-31":null,"2025-03-31":66.389831,"2025-06-30":46.081818,"2025-09-30":37.913793,"2025-12-31":33.171756,"2026-03-31":24.831429,"2026-06-30":28.334884},"pb":{"2024-12-31":12.004473,"2025-03-31":8.954558,"2025-06-30":12.492594,"2025-09-30":17.676172,"2025-12-31":15.82264,"2026-03-31":8.550898,"2026-06-30":10.700684},"pb_avg":{"2024-12-31":5.781361,"2025-03-31":8.534576,"2025-06-30":9.55915,"2025-09-30":11.654121,"2025-12-31":11.967901,"2026-03-31":11.114998,"2026-06-30":11.502179},"pb_high":{"2024-12-31":13.081233,"2025-03-31":19.226264,"2025-06-30":18.687036,"2025-09-30":20.805759,"2025-12-31":18.633779,"2026-03-31":17.191338,"2026-06-30":16.688456},"pb_low":{"2024-12-31":2.87699,"2025-03-31":3.343661,"2025-06-30":4.205682,"2025-09-30":5.070208,"2025-12-31":5.982275,"2026-03-31":5.519187,"2026-06-30":7.511069},"ptb":{"2024-12-31":12.397793,"2025-03-31":9.225512,"2025-06-30":12.829281,"2025-09-30":18.093208,"2025-12-31":16.14057,"2026-03-31":8.702012,"2026-06-30":10.875244},"ptb_avg":{"2024-12-31":5.970784,"2025-03-31":8.792822,"2025-06-30":9.816778,"2025-09-30":11.929078,"2025-12-31":12.208377,"2026-03-31":11.311425,"2026-06-30":11.689813},"ptb_high":{"2024-12-31":13.509832,"2025-03-31":19.808027,"2025-06-30":19.190669,"2025-09-30":21.296632,"2025-12-31":19.008195,"2026-03-31":17.495148,"2026-06-30":16.960693},"ptb_low":{"2024-12-31":2.971253,"2025-03-31":3.444836,"2025-06-30":4.319029,"2025-09-30":5.18983,"2025-12-31":6.10248,"2026-03-31":5.616724,"2026-06-30":7.633596},"ps":{"2024-12-31":19.672682,"2025-03-31":13.695707,"2025-06-30":17.876949,"2025-09-30":24.228911,"2025-12-31":21.041992,"2026-03-31":10.992041,"2026-06-30":12.652515},"ps_avg":{"2024-12-31":9.474374,"2025-03-31":13.053359,"2025-06-30":13.67918,"2025-09-30":15.974424,"2025-12-31":15.915706,"2026-03-31":14.288149,"2026-06-30":13.600204},"ps_high":{"2024-12-31":21.437253,"2025-03-31":29.40595,"2025-06-30":26.741218,"2025-09-30":28.518668,"2025-12-31":24.780431,"2026-03-31":22.099186,"2026-06-30":19.732471},"ps_low":{"2024-12-31":4.714751,"2025-03-31":5.114021,"2025-06-30":6.018347,"2025-09-30":6.949786,"2025-12-31":7.955625,"2026-03-31":7.094826,"2026-06-30":8.881106},"pcf":{"2024-12-31":115.183275,"2025-03-31":62.514054,"2025-06-30":74.450657,"2025-09-30":89.767888,"2025-12-31":67.081764,"2026-03-31":31.054113,"2026-06-30":34.265091},"pcf_avg":{"2024-12-31":55.472327,"2025-03-31":59.582055,"2025-06-30":56.968553,"2025-09-30":59.18509,"2025-12-31":50.739191,"2026-03-31":40.366097,"2026-06-30":36.831588},"pcf_high":{"2024-12-31":125.514815,"2025-03-31":134.223454,"2025-06-30":111.366949,"2025-09-30":105.661398,"2025-12-31":78.999888,"2026-03-31":62.433412,"2026-06-30":53.438776},"pcf_low":{"2024-12-31":27.604802,"2025-03-31":23.34295,"2025-06-30":25.064115,"2025-09-30":25.748891,"2025-12-31":25.362492,"2026-03-31":20.043913,"2026-06-30":24.051496},"pfcf":{"2024-12-31":118.517837,"2025-03-31":63.387477,"2025-06-30":75.140854,"2025-09-30":90.540022,"2025-12-31":67.739277,"2026-03-31":31.297796,"2026-06-30":34.515558},"pfcf_avg":{"2024-12-31":57.078254,"2025-03-31":60.414514,"2025-06-30":57.496682,"2025-09-30":59.694168,"2025-12-31":51.236519,"2026-03-31":40.682852,"2026-06-30":37.100815},"pfcf_high":{"2024-12-31":129.148475,"2025-03-31":136.098775,"2025-06-30":112.39938,"2025-09-30":106.57024,"2025-12-31":79.774219,"2026-03-31":62.92333,"2026-06-30":53.829396},"pfcf_low":{"2024-12-31":28.403963,"2025-03-31":23.66909,"2025-06-30":25.296473,"2025-09-30":25.970369,"2025-12-31":25.611087,"2026-03-31":20.201199,"2026-06-30":24.227305},"evs_avg":{"2024-12-31":8.058591,"2025-03-31":11.707375,"2025-06-30":12.444237,"2025-09-30":14.805771,"2025-12-31":14.791164,"2026-03-31":13.168048,"2026-06-30":12.597496},"evs_high":{"2024-12-31":20.02147,"2025-03-31":28.059966,"2025-06-30":25.506275,"2025-09-30":27.350015,"2025-12-31":23.655889,"2026-03-31":20.979085,"2026-06-30":18.729763},"evs_low":{"2024-12-31":3.298968,"2025-03-31":3.768038,"2025-06-30":4.783405,"2025-09-30":5.781133,"2025-12-31":6.831083,"2026-03-31":5.974725,"2026-06-30":7.878399},"eve_avg":{"2024-12-31":null,"2025-03-31":350.257905,"2025-06-30":140.856228,"2025-09-30":101.07733,"2025-12-31":71.140753,"2026-03-31":51.118201,"2026-06-30":43.67512},"eve_high":{"2024-12-31":null,"2025-03-31":839.490043,"2025-06-30":288.705345,"2025-09-30":186.715474,"2025-12-31":113.777235,"2026-03-31":81.440551,"2026-06-30":64.935495},"eve_low":{"2024-12-31":null,"2025-03-31":112.731077,"2025-06-30":54.143322,"2025-09-30":39.467145,"2025-12-31":32.855317,"2026-03-31":23.193808,"2026-06-30":27.314159},"evb_avg":{"2024-12-31":null,"2025-03-31":520.743979,"2025-06-30":158.044463,"2025-09-30":107.209727,"2025-12-31":73.707707,"2026-03-31":52.451323,"2026-06-30":44.594191},"evb_high":{"2024-12-31":null,"2025-03-31":1248.10712,"2025-06-30":323.935134,"2025-09-30":198.043567,"2025-12-31":117.882631,"2026-03-31":83.564455,"2026-06-30":66.301957},"evb_low":{"2024-12-31":null,"2025-03-31":167.602297,"2025-06-30":60.750258,"2025-09-30":41.86163,"2025-12-31":34.040827,"2026-03-31":23.798684,"2026-06-30":27.888941},"earnings_yield":{"2024-12-31":-4.729564,"2025-03-31":0.56244,"2025-06-30":0.730557,"2025-09-30":0.756555,"2025-12-31":1.139775,"2026-03-31":2.599332,"2026-06-30":2.477244},"fcf_yield":{"2024-12-31":0.843755,"2025-03-31":1.577599,"2025-06-30":1.330834,"2025-09-30":1.104484,"2025-12-31":1.476248,"2026-03-31":3.195113,"2026-06-30":2.897244},"peg":{"2025-12-31":-0.65527,"2026-03-31":0.078,"2026-06-30":0.138763},"price":{"2024-03-31":49.32,"2024-06-30":63.89,"2024-09-30":65.92,"2024-12-31":163.44,"2025-03-31":104.9,"2025-06-30":150.57,"2025-09-30":229.99,"2025-12-31":229.87,"2026-03-31":134.65,"2026-06-30":173.58},"price_avg":{"2024-03-31":54.736667,"2024-06-30":52.882174,"2024-09-30":57.183233,"2024-12-31":78.712792,"2025-03-31":99.98004,"2025-06-30":115.21396,"2025-09-30":151.63528,"2025-12-31":173.86868,"2026-03-31":175.026574,"2026-06-30":186.581355},"price_high":{"2024-03-31":65.11,"2024-06-30":65.93,"2024-09-30":73.85,"2024-12-31":178.1,"2025-03-31":225.23,"2025-06-30":225.23,"2025-09-30":270.71,"2025-12-31":270.71,"2026-03-31":270.71,"2026-06-30":270.71},"price_low":{"2024-03-31":46,"2024-06-30":39.17,"2024-09-30":39.17,"2024-12-31":39.17,"2025-03-31":39.17,"2025-06-30":50.69,"2025-09-30":65.97,"2025-12-31":86.91,"2026-03-31":86.91,"2026-06-30":121.84},"ev_avg":{"2024-12-31":10477819791.97528,"2025-03-31":16971046272.04047,"2025-06-30":20757559721.58566,"2025-09-30":28199160087.36214,"2025-12-31":32577627246.958824,"2026-03-31":32571904209.004814,"2026-06-30":35006351131.1365},"shares_out":{"2024-12-31":156500976.5,"2025-03-31":189259659.25,"2025-06-30":198044583.5,"2025-09-30":200645806.75,"2025-12-31":201614449.75,"2026-03-31":201926687.25,"2026-06-30":202553509.25},"shares_dil":{"2024-12-31":156500976.5,"2025-03-31":189259659.25,"2025-06-30":198044583.5,"2025-09-30":200645806.75,"2025-12-31":201614449.75,"2026-03-31":201926687.25,"2026-06-30":202553509.25},"rev_ps":{"2024-12-31":8.307967,"2025-03-31":7.659334,"2025-06-30":8.422578,"2025-09-30":9.492379,"2025-12-31":10.924346,"2026-03-31":12.249773,"2026-06-30":13.719012},"ebitda_ps":{"2024-12-31":-3.481927,"2025-03-31":0.256013,"2025-06-30":0.74411,"2025-09-30":1.39044,"2025-12-31":2.271325,"2026-03-31":3.155541,"2026-06-30":3.957063},"ebit_ps":{"2024-12-31":-3.581882,"2025-03-31":0.172197,"2025-06-30":0.663184,"2025-09-30":1.310907,"2025-12-31":2.192224,"2026-03-31":3.075339,"2026-06-30":3.875509},"eps":{"2024-12-31":-7.73,"2025-03-31":0.59,"2025-06-30":1.1,"2025-09-30":1.74,"2025-12-31":2.62,"2026-03-31":3.5,"2026-06-30":4.3},"cfo_ps":{"2024-12-31":1.418956,"2025-03-31":1.678023,"2025-06-30":2.022413,"2025-09-30":2.562052,"2025-12-31":3.426714,"2026-03-31":4.33598,"2026-06-30":5.065797},"fcf_ps":{"2024-12-31":1.379033,"2025-03-31":1.654901,"2025-06-30":2.003837,"2025-09-30":2.540203,"2025-12-31":3.393452,"2026-03-31":4.30222,"2026-06-30":5.029037},"cash_ps":{"2024-12-31":11.762284,"2025-03-31":10.309339,"2025-06-30":10.4014,"2025-09-30":11.093294,"2025-12-31":12.284888,"2026-03-31":13.72098,"2026-06-30":13.756153},"bvps":{"2024-12-31":13.614925,"2025-03-31":11.714705,"2025-06-30":12.052741,"2025-09-30":13.011301,"2025-12-31":14.527917,"2026-03-31":15.746883,"2026-06-30":16.221393},"tbvps":{"2024-12-31":13.182991,"2025-03-31":11.370643,"2025-06-30":11.736433,"2025-09-30":12.711399,"2025-12-31":14.241752,"2026-03-31":15.473433,"2026-06-30":15.961022},"fcf_margin":{"2024-12-31":16.598921,"2025-03-31":21.606329,"2025-06-30":23.79125,"2025-09-30":26.760443,"2025-12-31":31.063207,"2026-03-31":35.120814,"2026-06-30":36.657425}},"masked":{"tax_rate_pct":{"annual":{"2022-12-31":"a loss","2023-12-31":"a loss","2024-12-31":"a loss"},"ttm":{"2024-12-31":"a loss"}},"debt_equity":{"annual":{"2023-12-31":"negative equity"}},"net_debt_equity":{"annual":{"2023-12-31":"negative equity"}},"liab_equity":{"annual":{"2023-12-31":"negative equity"}},"debt_ebit":{"annual":{"2023-12-31":"an operating loss","2024-12-31":"an operating loss"},"ttm":{"2024-12-31":"an operating loss"}},"net_debt_ebit":{"annual":{"2023-12-31":"an operating loss","2024-12-31":"an operating loss"},"ttm":{"2024-12-31":"an operating loss"}},"debt_ebitda":{"annual":{"2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA"},"ttm":{"2024-12-31":"negative EBITDA"}},"net_debt_ebitda":{"annual":{"2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA"},"ttm":{"2024-12-31":"negative EBITDA"}},"debt_capital":{"annual":{"2023-12-31":"negative capital"}},"net_debt_capital":{"annual":{"2023-12-31":"negative capital"}},"debt_capital_ev":{"annual":{"2023-12-31":"negative capital"}},"roe":{"annual":{"2024-12-31":"negative equity"}},"pe":{"annual":{"2024-12-31":"a loss per share"},"ttm":{"2024-12-31":"a loss per share"}},"pe_avg":{"annual":{"2024-12-31":"a loss per share"},"ttm":{"2024-12-31":"a loss per share"}},"pe_high":{"annual":{"2024-12-31":"a loss per share"},"ttm":{"2024-12-31":"a loss per share"}},"pe_low":{"annual":{"2024-12-31":"a loss per share"},"ttm":{"2024-12-31":"a loss per share"}},"peg":{"annual":{"2024-12-31":"a loss per share"}},"ev_ebit":{"annual":{"2024-12-31":"an operating loss"},"ttm":{"2024-12-31":"an operating loss"}},"evb_avg":{"annual":{"2024-12-31":"an operating loss"},"ttm":{"2024-12-31":"an operating loss"}},"evb_high":{"annual":{"2024-12-31":"an operating loss"},"ttm":{"2024-12-31":"an operating loss"}},"evb_low":{"annual":{"2024-12-31":"an operating loss"},"ttm":{"2024-12-31":"an operating loss"}},"ev_ebitda":{"annual":{"2024-12-31":"negative EBITDA"},"ttm":{"2024-12-31":"negative EBITDA"}},"eve_avg":{"annual":{"2024-12-31":"negative EBITDA"},"ttm":{"2024-12-31":"negative EBITDA"}},"eve_high":{"annual":{"2024-12-31":"negative EBITDA"},"ttm":{"2024-12-31":"negative EBITDA"}},"eve_low":{"annual":{"2024-12-31":"negative EBITDA"},"ttm":{"2024-12-31":"negative EBITDA"}},"roic":{"annual":{"2024-12-31":"negative invested capital"}}}}