{"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":"ROKU","kind":"industrial","as_of":"2026-08-06","definitions":[{"group":"Profitability","id":"roe","label":"Return on common equity (%)","formula":"100 * ni_common / avg(equity)"},{"group":"Profitability","id":"roa","label":"Return on assets (%)","formula":"100 * ni / avg(assets)"},{"group":"Profitability","id":"roc","label":"Return on capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(capital)"},{"group":"Profitability","id":"roic","label":"Return on invested capital (%)","formula":"100 * ebit * (1 - tax_rate) / avg(invested_capital)"},{"group":"Profitability","id":"gross_margin","label":"Gross margin (%)","formula":"100 * gp / rev"},{"group":"Profitability","id":"ebitda_margin","label":"EBITDA margin (%)","formula":"100 * ebitda / rev"},{"group":"Profitability","id":"op_margin","label":"Operating margin (%)","formula":"100 * ebit / rev"},{"group":"Profitability","id":"incr_op_margin","label":"Incremental operating margin (%)","formula":"100 * (ebit - ebit_prev) / (rev - rev_prev)"},{"group":"Profitability","id":"pretax_margin","label":"Pretax margin (%)","formula":"100 * pretax / rev"},{"group":"Profitability","id":"net_margin","label":"Profit margin (%)","formula":"100 * ni / rev"},{"group":"Profitability","id":"common_margin","label":"Net income to common margin (%)","formula":"100 * ni_common / rev"},{"group":"Profitability","id":"tax_rate_pct","label":"Effective tax rate (%)","formula":"100 * tax / pretax"},{"group":"Profitability","id":"payout","label":"Dividend payout ratio (%)","formula":"100 * div_paid / ni_common"},{"group":"Profitability","id":"sgr","label":"Sustainable growth rate (%)","formula":"100 * (ni_common / avg(equity)) * (1 - div_paid / ni_common)"},{"group":"Credit","id":"total_debt","label":"Total debt","formula":"total_debt"},{"group":"Credit","id":"st_debt","label":"Short-term debt","formula":"st_debt"},{"group":"Credit","id":"lt_debt","label":"Long-term debt","formula":"ltd"},{"group":"Credit","id":"debt_ebitda","label":"Total debt / EBITDA","formula":"total_debt / ebitda"},{"group":"Credit","id":"net_debt_ebitda","label":"Net debt / EBITDA","formula":"net_debt / ebitda"},{"group":"Credit","id":"debt_ebit","label":"Total debt / EBIT","formula":"total_debt / ebit"},{"group":"Credit","id":"net_debt_ebit","label":"Net debt / EBIT","formula":"net_debt / ebit"},{"group":"Credit","id":"ebitda_int","label":"EBITDA / interest expense","formula":"ebitda / int_exp"},{"group":"Credit","id":"ebitda_capex_int","label":"(EBITDA - capex) / interest expense","formula":"(ebitda - capex) / int_exp"},{"group":"Credit","id":"ebit_int","label":"EBIT / interest expense","formula":"ebit / int_exp"},{"group":"Credit","id":"int_exp","label":"Interest expense","formula":"int_exp"},{"group":"Credit","id":"equity_assets","label":"Common equity / total assets (%)","formula":"100 * equity / assets"},{"group":"Credit","id":"ltd_equity","label":"Long-term debt / equity (%)","formula":"100 * ltd / equity"},{"group":"Credit","id":"ltd_capital","label":"Long-term debt / capital (%)","formula":"100 * ltd / capital"},{"group":"Credit","id":"ltd_assets","label":"Long-term debt / total assets (%)","formula":"100 * ltd / assets"},{"group":"Credit","id":"debt_equity","label":"Total debt / equity (%)","formula":"100 * total_debt / equity"},{"group":"Credit","id":"debt_capital","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Credit","id":"debt_assets","label":"Total debt / total assets (%)","formula":"100 * total_debt / assets"},{"group":"Credit","id":"net_debt_equity","label":"Net debt / equity","formula":"net_debt / equity"},{"group":"Credit","id":"net_debt_capital","label":"Net debt / capital (%)","formula":"100 * net_debt / capital"},{"group":"Credit","id":"ebitda","label":"EBITDA","formula":"ebitda"},{"group":"Credit","id":"ebitda_capex","label":"EBITDA - capex","formula":"ebitda - capex"},{"group":"Credit","id":"ebit","label":"Operating income (EBIT)","formula":"ebit"},{"group":"Liquidity","id":"cash_ratio","label":"Cash ratio","formula":"cash_sti / cl"},{"group":"Liquidity","id":"current_ratio","label":"Current ratio","formula":"ca / cl"},{"group":"Liquidity","id":"quick_ratio","label":"Quick ratio","formula":"(cash_sti + recv) / cl"},{"group":"Liquidity","id":"cfo_avg_cl","label":"CFO / average current liabilities","formula":"cfo / avg(cl)"},{"group":"Liquidity","id":"cfo_liab","label":"CFO / total liabilities","formula":"cfo / liabilities"},{"group":"Liquidity","id":"cfo_capex","label":"CFO / capex","formula":"cfo / capex"},{"group":"Liquidity","id":"wc","label":"Working capital","formula":"ca - cl"},{"group":"Liquidity","id":"wc_assets","label":"Working capital / total assets (%)","formula":"100 * (ca - cl) / assets"},{"group":"Liquidity","id":"cash_assets","label":"Cash / total assets (%)","formula":"100 * cash_sti / assets"},{"group":"Liquidity","id":"cash_debt","label":"Cash / total debt","formula":"cash_sti / total_debt"},{"group":"Liquidity","id":"fcf_debt","label":"Free cash flow / total debt","formula":"fcf / total_debt"},{"group":"Liquidity","id":"liab_equity","label":"Total liabilities / equity","formula":"liabilities / equity"},{"group":"Liquidity","id":"altman_z","label":"Altman Z-score (manufacturers)","formula":"1.2 * (ca - cl) / assets + 1.4 * re / assets + 3.3 * ebit / assets + 0.6 * mcap / liabilities + 1.0 * rev / assets"},{"group":"Liquidity","id":"interest_cover_cfo","label":"(CFO + interest paid) / interest paid","formula":"(cfo + int_paid) / int_paid"},{"group":"Working capital","id":"ar_turnover","label":"Accounts receivable turnover","formula":"rev / avg(recv)"},{"group":"Working capital","id":"dso","label":"Days sales outstanding","formula":"365 * avg(recv) / rev"},{"group":"Working capital","id":"inv_turnover","label":"Inventory turnover","formula":"cogs / avg(inv)"},{"group":"Working capital","id":"dio","label":"Days inventory outstanding","formula":"365 * avg(inv) / cogs"},{"group":"Working capital","id":"ap_turnover","label":"Accounts payable turnover","formula":"cogs / avg(ap)"},{"group":"Working capital","id":"dpo","label":"Days payable outstanding","formula":"365 * avg(ap) / cogs"},{"group":"Working capital","id":"ccc","label":"Cash conversion cycle (days)","formula":"365 * avg(recv) / rev + 365 * avg(inv) / cogs - 365 * avg(ap) / cogs"},{"group":"Working capital","id":"inv_to_cash","label":"Inventory to cash days","formula":"365 * avg(inv) / cogs + 365 * avg(recv) / rev"},{"group":"Working capital","id":"inventories","label":"Inventories","formula":"inv"},{"group":"Working capital","id":"inv_raw","label":"Raw materials","formula":"inv_raw"},{"group":"Working capital","id":"inv_wip","label":"Work in process","formula":"inv_wip"},{"group":"Working capital","id":"inv_fin","label":"Finished goods","formula":"inv_fin"},{"group":"Working capital","id":"asset_turnover","label":"Asset turnover","formula":"rev / avg(assets)"},{"group":"Enterprise value","id":"mcap","label":"Market value","formula":"mcap"},{"group":"Enterprise value","id":"ev_cash","label":"Less: cash and short-term investments","formula":"cash_sti"},{"group":"Enterprise value","id":"ev_pref","label":"Plus: preferred equity","formula":"pref"},{"group":"Enterprise value","id":"ev_nci","label":"Plus: minority interest","formula":"nci"},{"group":"Enterprise value","id":"ev_debt","label":"Plus: total debt","formula":"total_debt"},{"group":"Enterprise value","id":"ev","label":"Enterprise value","formula":"ev"},{"group":"Enterprise value","id":"capital","label":"Total capital (debt + equity)","formula":"capital"},{"group":"Enterprise value","id":"debt_capital_ev","label":"Total debt / capital (%)","formula":"100 * total_debt / capital"},{"group":"Enterprise value","id":"debt_ev","label":"Total debt / EV","formula":"total_debt / ev"},{"group":"Enterprise value","id":"ev_sales","label":"EV / sales","formula":"ev / rev"},{"group":"Enterprise value","id":"ev_ebitda","label":"EV / EBITDA","formula":"ev / ebitda"},{"group":"Enterprise value","id":"ev_ebit","label":"EV / EBIT","formula":"ev / ebit"},{"group":"Enterprise value","id":"ev_cfo","label":"EV / operating cash flow","formula":"ev / cfo"},{"group":"Enterprise value","id":"ev_fcf","label":"EV / free cash flow","formula":"ev / fcf"},{"group":"Enterprise value","id":"mcap_dil","label":"Diluted market value","formula":"price * shares_dil"},{"group":"Enterprise value","id":"ev_dil","label":"Diluted enterprise value","formula":"price * shares_dil + total_debt + pref + nci - cash_sti"},{"group":"Enterprise value","id":"ev_per_share","label":"EV per share","formula":"ev / shares"},{"group":"Enterprise value","id":"sales_base","label":"Sales","formula":"rev"},{"group":"Enterprise value","id":"ebitda_base","label":"EBITDA","formula":"ebitda"},{"group":"Enterprise value","id":"ebit_base","label":"Operating income","formula":"ebit"},{"group":"Enterprise value","id":"cfo_base","label":"Operating cash flow","formula":"cfo"},{"group":"Enterprise value","id":"fcf_base","label":"Free cash flow","formula":"fcf"},{"group":"Multiples","id":"pe","label":"Price / earnings","formula":"price / eps"},{"group":"Multiples","id":"pe_avg","label":"Price / earnings, average price","formula":"price_avg / eps"},{"group":"Multiples","id":"pe_high","label":"Price / earnings, high","formula":"price_high / eps"},{"group":"Multiples","id":"pe_low","label":"Price / earnings, low","formula":"price_low / eps"},{"group":"Multiples","id":"pb","label":"Price / book","formula":"price / bvps"},{"group":"Multiples","id":"pb_avg","label":"Price / book, average price","formula":"price_avg / bvps"},{"group":"Multiples","id":"pb_high","label":"Price / book, high","formula":"price_high / bvps"},{"group":"Multiples","id":"pb_low","label":"Price / book, low","formula":"price_low / bvps"},{"group":"Multiples","id":"ptb","label":"Price / tangible book","formula":"price / tbvps"},{"group":"Multiples","id":"ptb_avg","label":"Price / tangible book, average price","formula":"price_avg / tbvps"},{"group":"Multiples","id":"ptb_high","label":"Price / tangible book, high","formula":"price_high / tbvps"},{"group":"Multiples","id":"ptb_low","label":"Price / tangible book, low","formula":"price_low / tbvps"},{"group":"Multiples","id":"ps","label":"Price / sales","formula":"mcap / rev"},{"group":"Multiples","id":"ps_avg","label":"Price / sales, average price","formula":"price_avg * shares / rev"},{"group":"Multiples","id":"ps_high","label":"Price / sales, high","formula":"price_high * shares / rev"},{"group":"Multiples","id":"ps_low","label":"Price / sales, low","formula":"price_low * shares / rev"},{"group":"Multiples","id":"pcf","label":"Price / operating cash flow","formula":"mcap / cfo"},{"group":"Multiples","id":"pcf_avg","label":"Price / operating cash flow, average price","formula":"price_avg * shares / cfo"},{"group":"Multiples","id":"pcf_high","label":"Price / operating cash flow, high","formula":"price_high * shares / cfo"},{"group":"Multiples","id":"pcf_low","label":"Price / operating cash flow, low","formula":"price_low * shares / cfo"},{"group":"Multiples","id":"pfcf","label":"Price / free cash flow","formula":"mcap / fcf"},{"group":"Multiples","id":"pfcf_avg","label":"Price / free cash flow, average price","formula":"price_avg * shares / fcf"},{"group":"Multiples","id":"pfcf_high","label":"Price / free cash flow, high","formula":"price_high * shares / fcf"},{"group":"Multiples","id":"pfcf_low","label":"Price / free cash flow, low","formula":"price_low * shares / fcf"},{"group":"Multiples","id":"evs_avg","label":"EV / sales, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_high","label":"EV / sales, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"evs_low","label":"EV / sales, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / rev"},{"group":"Multiples","id":"eve_avg","label":"EV / EBITDA, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_high","label":"EV / EBITDA, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"eve_low","label":"EV / EBITDA, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebitda"},{"group":"Multiples","id":"evb_avg","label":"EV / EBIT, average price","formula":"(price_avg * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_high","label":"EV / EBIT, high","formula":"(price_high * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"evb_low","label":"EV / EBIT, low","formula":"(price_low * shares + total_debt + pref + nci - cash_sti) / ebit"},{"group":"Multiples","id":"earnings_yield","label":"Earnings yield (%)","formula":"100 * eps / price"},{"group":"Multiples","id":"fcf_yield","label":"Free cash flow yield (%)","formula":"100 * fcf / mcap"},{"group":"Multiples","id":"div_yield","label":"Dividend yield (%)","formula":"100 * dps / price"},{"group":"Multiples","id":"shareholder_yield","label":"Shareholder yield (%)","formula":"100 * (div_paid + buyback) / mcap"},{"group":"Multiples","id":"peg","label":"P/E to EPS growth","formula":"(price / eps) / (100 * (eps / eps_prev - 1))"},{"group":"Multiples","id":"price","label":"Price at period end","formula":"price"},{"group":"Multiples","id":"price_avg","label":"Average price","formula":"price_avg"},{"group":"Multiples","id":"price_high","label":"High price","formula":"price_high"},{"group":"Multiples","id":"price_low","label":"Low price","formula":"price_low"},{"group":"Multiples","id":"ev_avg","label":"Enterprise value, average price","formula":"price_avg * shares + total_debt + pref + nci - cash_sti"},{"group":"Per share","id":"shares_out","label":"Shares outstanding","formula":"shares"},{"group":"Per share","id":"shares_dil","label":"Weighted average shares, diluted","formula":"shares_dil"},{"group":"Per share","id":"shares_basic","label":"Weighted average shares, basic","formula":"shares_basic"},{"group":"Per share","id":"rev_ps","label":"Revenue per share","formula":"rev / shares_dil"},{"group":"Per share","id":"ebitda_ps","label":"EBITDA per share","formula":"ebitda / shares_dil"},{"group":"Per share","id":"ebit_ps","label":"Operating income per share","formula":"ebit / shares_dil"},{"group":"Per share","id":"eps_basic","label":"EPS, basic","formula":"eps_basic"},{"group":"Per share","id":"eps","label":"EPS, diluted","formula":"eps"},{"group":"Per share","id":"eps_cont","label":"EPS from continuing operations, diluted","formula":"eps_cont"},{"group":"Per share","id":"dps","label":"Dividend per share","formula":"dps"},{"group":"Per share","id":"cfo_ps","label":"Operating cash flow per share","formula":"cfo / shares_dil"},{"group":"Per share","id":"fcf_ps","label":"Free cash flow per share","formula":"fcf / shares_dil"},{"group":"Per share","id":"cash_ps","label":"Cash per share","formula":"cash_sti / shares"},{"group":"Per share","id":"bvps","label":"Book value per share","formula":"bvps"},{"group":"Per share","id":"tbvps","label":"Tangible book value per share","formula":"tbvps"},{"group":"Per share","id":"buyback_ps","label":"Buybacks per share","formula":"buyback / shares_dil"}],"notes":{"tax_rate":"The effective rate (tax / pretax) when it lies between 0% and 60%, else 21%, for the after-tax operating income in ROC and ROIC.","price":"Split-adjusted closing prices; the period-end price is the last close on or before the period end (within ten days); average, high and low over the twelve months to it.","ttm":"Flows are the sum of the last four quarters; balance-sheet lines are the quarter end's."},"annual":{"roe":{"2017-12-31":null,"2018-12-31":-4.462752,"2019-12-31":-12.710945,"2020-12-31":-1.727857,"2021-12-31":11.839191,"2022-12-31":-18.399782,"2023-12-31":-28.537174,"2024-12-31":-5.36975,"2025-12-31":3.431041},"roa":{"2017-12-31":-23.053315,"2018-12-31":-2.116636,"2019-12-31":-6.194299,"2020-12-31":-0.936009,"2021-12-31":7.630944,"2022-12-31":-11.725012,"2023-12-31":-16.3599,"2024-12-31":-3.021017,"2025-12-31":2.022589},"roc":{"2017-12-31":116.757506,"2018-12-31":-6.357736,"2019-12-31":-12.277968,"2020-12-31":-1.730533,"2021-12-31":8.680485,"2022-12-31":-15.024195,"2023-12-31":-24.7771,"2024-12-31":-7.152912,"2025-12-31":-0.205501},"roic":{"2017-12-31":null,"2018-12-31":-114.864632,"2019-12-31":-38.853439,"2020-12-31":-6.274566,"2021-12-31":35.70431,"2022-12-31":-56.867386,"2023-12-31":-117.551542,"2024-12-31":-54.46049,"2025-12-31":-1.572382},"gross_margin":{"2015-12-31":28.068168,"2016-12-31":30.363804,"2017-12-31":38.971806,"2018-12-31":44.733376,"2019-12-31":43.86702,"2020-12-31":45.446719,"2021-12-31":50.951608,"2022-12-31":46.093278,"2023-12-31":43.695308,"2024-12-31":43.902013,"2025-12-31":43.789616},"ebitda_margin":{"2015-12-31":-10.941452,"2016-12-31":-9.546995,"2017-12-31":-2.811435,"2018-12-31":-0.740196,"2019-12-31":-4.62911,"2020-12-31":0.081366,"2021-12-31":9.422756,"2022-12-31":-15.988568,"2023-12-31":-21.209693,"2024-12-31":-4.125242,"2025-12-31":0.843865},"op_margin":{"2015-12-31":-11.740246,"2016-12-31":-10.876987,"2017-12-31":-3.825549,"2018-12-31":-1.790693,"2019-12-31":-5.762936,"2020-12-31":-1.13884,"2021-12-31":8.503992,"2022-12-31":-16.980081,"2023-12-31":-22.739272,"2024-12-31":-5.304459,"2025-12-31":-0.118719},"incr_op_margin":{"2016-12-31":-7.372576,"2017-12-31":20.808139,"2018-12-31":2.7509,"2019-12-31":-13.395702,"2020-12-31":6.898888,"2021-12-31":25.892723,"2022-12-31":-211.628125,"2023-12-31":-73.024282,"2024-12-31":91.39411,"2025-12-31":34.04212},"pretax_margin":{"2015-12-31":-12.650653,"2016-12-31":-10.672797,"2017-12-31":-12.324212,"2018-12-31":-1.25696,"2019-12-31":-5.396215,"2020-12-31":-1.037569,"2021-12-31":8.557779,"2022-12-31":-15.745327,"2023-12-31":-20.071922,"2024-12-31":-2.91663,"2025-12-31":1.98212},"net_margin":{"2015-12-31":-12.696611,"2016-12-31":-10.725726,"2017-12-31":-12.385644,"2018-12-31":-1.192852,"2019-12-31":-5.309229,"2020-12-31":-0.984431,"2021-12-31":8.767504,"2022-12-31":-15.928341,"2023-12-31":-20.362657,"2024-12-31":-3.14586,"2025-12-31":1.865238},"common_margin":{"2015-12-31":-12.696611,"2016-12-31":-10.725726,"2017-12-31":-12.385644,"2018-12-31":-1.192852,"2019-12-31":-5.309229,"2020-12-31":-0.984431,"2021-12-31":8.767504,"2022-12-31":-15.928341,"2023-12-31":-20.362657,"2024-12-31":-3.14586,"2025-12-31":1.865238},"tax_rate_pct":{"2015-12-31":null,"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":-2.450684,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":5.896824},"total_debt":{"2016-12-31":15000000,"2017-12-31":0,"2018-12-31":0,"2019-12-31":99608000,"2020-12-31":94742000,"2021-12-31":89868000,"2022-12-31":79985000,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"st_debt":{"2016-12-31":15000000,"2019-12-31":4866000,"2020-12-31":4874000,"2021-12-31":9883000,"2022-12-31":79985000,"2023-12-31":0},"lt_debt":{"2019-12-31":94742000,"2020-12-31":89868000,"2021-12-31":79985000,"2022-12-31":0},"debt_ebitda":{"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":65.474775,"2021-12-31":0.344983,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":0},"net_debt_ebitda":{"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":-689.753283,"2021-12-31":-7.893186,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":-57.966805},"debt_ebit":{"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":0.382254,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"net_debt_ebit":{"2016-12-31":null,"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":-8.745959,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ebitda_int":{"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":20.973767},"ebitda_capex_int":{"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":18.203568},"ebit_int":{"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"int_exp":{"2022-12-31":5161000,"2023-12-31":730000,"2024-12-31":411000,"2025-12-31":1906000},"equity_assets":{"2016-12-31":-108.234401,"2017-12-31":40.946552,"2018-12-31":52.613458,"2019-12-31":47.504411,"2020-12-31":58.488898,"2021-12-31":67.77334,"2022-12-31":59.977233,"2023-12-31":54.585794,"2024-12-31":57.917653,"2025-12-31":59.951623},"ltd_equity":{"2019-12-31":13.565073,"2020-12-31":6.767092,"2021-12-31":2.891087,"2022-12-31":0},"ltd_capital":{"2019-12-31":11.871925,"2020-12-31":6.316469,"2021-12-31":2.800131,"2022-12-31":0},"ltd_assets":{"2019-12-31":6.444008,"2020-12-31":3.957998,"2021-12-31":1.959387,"2022-12-31":0},"debt_equity":{"2016-12-31":null,"2017-12-31":0,"2018-12-31":0,"2019-12-31":14.261783,"2020-12-31":7.134106,"2021-12-31":3.248312,"2022-12-31":3.02223,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_capital":{"2016-12-31":null,"2017-12-31":0,"2018-12-31":0,"2019-12-31":12.481674,"2020-12-31":6.659043,"2021-12-31":3.146117,"2022-12-31":2.93357,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_assets":{"2016-12-31":8.376238,"2017-12-31":0,"2018-12-31":0,"2019-12-31":6.774976,"2020-12-31":4.17266,"2021-12-31":2.20149,"2022-12-31":1.81265,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"net_debt_equity":{"2016-12-31":null,"2017-12-31":-1.163982,"2018-12-31":-0.808131,"2019-12-31":-0.59544,"2020-12-31":-0.751553,"2021-12-31":-0.743212,"2022-12-31":-0.711102,"2023-12-31":-0.870852,"2024-12-31":-0.866612,"2025-12-31":-0.871832},"net_debt_capital":{"2016-12-31":null,"2017-12-31":-116.39819,"2018-12-31":-80.813077,"2019-12-31":-52.11194,"2020-12-31":-70.15063,"2021-12-31":-71.982976,"2022-12-31":-69.024123,"2023-12-31":-87.085168,"2024-12-31":-86.661208,"2025-12-31":-87.183181},"ebitda":{"2015-12-31":-34997000,"2016-12-31":-38059000,"2017-12-31":-14416000,"2018-12-31":-5496000,"2019-12-31":-52259000,"2020-12-31":1447000,"2021-12-31":260500000,"2022-12-31":-499888000,"2023-12-31":-739077000,"2024-12-31":-169667000,"2025-12-31":39976000},"ebitda_capex":{"2015-12-31":-40016000,"2016-12-31":-46655000,"2017-12-31":-23645000,"2018-12-31":-23823000,"2019-12-31":-129439000,"2020-12-31":-80935000,"2021-12-31":220459000,"2022-12-31":-661584000,"2023-12-31":-821696000,"2024-12-31":-174728000,"2025-12-31":34696000},"ebit":{"2015-12-31":-37552000,"2016-12-31":-43361000,"2017-12-31":-19616000,"2018-12-31":-13296000,"2019-12-31":-65059000,"2020-12-31":-20253000,"2021-12-31":235100000,"2022-12-31":-530888000,"2023-12-31":-792377000,"2024-12-31":-218167000,"2025-12-31":-5624000},"cash_ratio":{"2016-12-31":0.296657,"2017-12-31":1.085705,"2018-12-31":1.019103,"2019-12-31":1.438676,"2020-12-31":2.100271,"2021-12-31":2.94132,"2022-12-31":1.811137,"2023-12-31":1.588278,"2024-12-31":1.752724,"2025-12-31":1.872497},"current_ratio":{"2016-12-31":1.418137,"2017-12-31":2.112711,"2018-12-31":2.231578,"2019-12-31":2.583479,"2020-12-31":3.262678,"2021-12-31":4.186441,"2022-12-31":2.736964,"2023-12-31":2.409155,"2024-12-31":2.624063,"2025-12-31":2.748617},"quick_ratio":{"2016-12-31":0.977529,"2017-12-31":1.824125,"2018-12-31":1.962784,"2019-12-31":2.367149,"2020-12-31":3.107057,"2021-12-31":3.972534,"2022-12-31":2.513447,"2023-12-31":2.228277,"2024-12-31":2.41196,"2025-12-31":2.583484},"cfo_avg_cl":{"2017-12-31":0.266597,"2018-12-31":0.077937,"2019-12-31":0.049636,"2020-12-31":0.337328,"2021-12-31":0.364947,"2022-12-31":0.013012,"2023-12-31":0.216937,"2024-12-31":0.173878,"2025-12-31":0.391669},"cfo_liab":{"2016-12-31":-0.203247,"2017-12-31":0.169804,"2018-12-31":0.063182,"2019-12-31":0.01776,"2020-12-31":0.157228,"2021-12-31":0.173375,"2022-12-31":0.006679,"2023-12-31":0.132194,"2024-12-31":0.120387,"2025-12-31":0.272435},"cfo_capex":{"2015-12-31":-6.496115,"2016-12-31":-3.776524,"2017-12-31":4.040741,"2018-12-31":0.759644,"2019-12-31":0.177598,"2020-12-31":1.79884,"2021-12-31":5.696186,"2022-12-31":0.072946,"2023-12-31":3.096818,"2024-12-31":43.083383,"2025-12-31":91.613258},"wc":{"2016-12-31":48715000,"2017-12-31":181659000,"2018-12-31":238931000,"2019-12-31":567362000,"2020-12-31":1177319000,"2021-12-31":2324888000,"2022-12-31":1881606000,"2023-12-31":1797415000,"2024-12-31":2001661000,"2025-12-31":2163975000},"wc_assets":{"2016-12-31":27.20323,"2017-12-31":48.846589,"2018-12-31":51.383342,"2019-12-31":38.589912,"2020-12-31":51.851893,"2021-12-31":56.952607,"2022-12-31":42.641653,"2023-12-31":42.175099,"2024-12-31":46.507717,"2025-12-31":48.809818},"cash_assets":{"2016-12-31":19.29997,"2017-12-31":47.661046,"2018-12-31":42.518554,"2019-12-31":35.061017,"2020-12-31":48.130138,"2021-12-31":52.571454,"2022-12-31":44.462574,"2023-12-31":47.53613,"2024-12-31":50.192138,"2025-12-31":52.267732},"cash_debt":{"2016-12-31":2.304133,"2019-12-31":5.175076,"2020-12-31":11.534641,"2021-12-31":23.879946,"2022-12-31":24.529049},"fcf_debt":{"2016-12-31":-2.737267,"2019-12-31":-0.637228,"2020-12-31":0.694623,"2021-12-31":2.092402,"2022-12-31":-1.874114},"liab_equity":{"2016-12-31":null,"2017-12-31":1.442208,"2018-12-31":0.900654,"2019-12-31":1.105068,"2020-12-31":0.709726,"2021-12-31":0.475506,"2022-12-31":0.667299,"2023-12-31":0.831978,"2024-12-31":0.726589,"2025-12-31":0.668012},"altman_z":{"2017-12-31":14.751381,"2018-12-31":10.369519,"2019-12-31":13.790355,"2020-12-31":28.225928,"2021-12-31":15.584776,"2022-12-31":2.572877,"2023-12-31":4.361534,"2024-12-31":4.475557,"2025-12-31":6.600394},"interest_cover_cfo":{"2015-12-31":-118.428571,"2016-12-31":-136.555085,"2017-12-31":33.456049,"2018-12-31":29.239351,"2019-12-31":5.428756,"2020-12-31":43.706628,"2021-12-31":89.472071,"2022-12-31":4.029019,"2023-12-31":280.624044,"2024-12-31":475.01087,"2025-12-31":459.500474},"ar_turnover":{"2017-12-31":5.13076,"2018-12-31":4.890844,"2019-12-31":4.377775,"2020-12-31":4.152565,"2021-12-31":4.332372,"2022-12-31":4.132386,"2023-12-31":4.418937,"2024-12-31":5.050073,"2025-12-31":5.598327},"dso":{"2017-12-31":71.139562,"2018-12-31":74.629239,"2019-12-31":83.375681,"2020-12-31":87.897474,"2021-12-31":84.249461,"2022-12-31":88.326705,"2023-12-31":82.599052,"2024-12-31":72.276185,"2025-12-31":65.198051},"inv_turnover":{"2017-12-31":8.201761,"2018-12-31":12.011943,"2019-12-31":14.858252,"2020-12-31":18.727504,"2021-12-31":26.03381,"2022-12-31":21.467072,"2023-12-31":19.730928,"2024-12-31":18.428538,"2025-12-31":19.514109},"dio":{"2017-12-31":44.502636,"2018-12-31":30.386425,"2019-12-31":24.565475,"2020-12-31":19.49005,"2021-12-31":14.02023,"2022-12-31":17.002785,"2023-12-31":18.498877,"2024-12-31":19.806237,"2025-12-31":18.704415},"ap_turnover":{"2017-12-31":7.127434,"2018-12-31":7.263681,"2019-12-31":7.377019,"2020-12-31":8.527421,"2021-12-31":11.431568,"2022-12-31":11.634724,"2023-12-31":7.132874,"2024-12-31":6.99894,"2025-12-31":12.310093},"dpo":{"2017-12-31":51.210574,"2018-12-31":50.250007,"2019-12-31":49.47798,"2020-12-31":42.803092,"2021-12-31":31.929129,"2022-12-31":31.371607,"2023-12-31":51.171519,"2024-12-31":52.150756,"2025-12-31":29.650466},"ccc":{"2017-12-31":64.431624,"2018-12-31":54.765656,"2019-12-31":58.463176,"2020-12-31":64.584432,"2021-12-31":66.340563,"2022-12-31":73.957883,"2023-12-31":49.926409,"2024-12-31":39.931667,"2025-12-31":54.252},"inv_to_cash":{"2017-12-31":115.642198,"2018-12-31":105.015663,"2019-12-31":107.941156,"2020-12-31":107.387524,"2021-12-31":98.269691,"2022-12-31":105.329489,"2023-12-31":101.097928,"2024-12-31":92.082422,"2025-12-31":83.902467},"inventories":{"2016-12-31":43568000,"2017-12-31":32740000,"2018-12-31":35585000,"2019-12-31":49714000,"2020-12-31":53895000,"2021-12-31":50276000,"2022-12-31":106747000,"2023-12-31":92129000,"2024-12-31":158271000,"2025-12-31":114642000},"asset_turnover":{"2017-12-31":1.861293,"2018-12-31":1.774433,"2019-12-31":1.166704,"2020-12-31":0.950812,"2021-12-31":0.870367,"2022-12-31":0.73611,"2023-12-31":0.803427,"2024-12-31":0.960315,"2025-12-31":1.08436},"mcap":{"2017-12-31":5134349460,"2018-12-31":3310663200,"2019-12-31":16728029440.000002,"2020-12-31":42499888080,"2021-12-31":30838263400,"2022-12-31":5699098900,"2023-12-31":13153393320,"2024-12-31":10846949400,"2025-12-31":16040246500},"ev_cash":{"2016-12-31":34562000,"2017-12-31":177250000,"2018-12-31":197710000,"2019-12-31":515479000,"2020-12-31":1092815000,"2021-12-31":2146043000,"2022-12-31":1961956000,"2023-12-31":2025891000,"2024-12-31":2160236000,"2025-12-31":2317281000},"ev_pref":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_nci":{"2015-12-31":0,"2016-12-31":0,"2017-12-31":0,"2018-12-31":0,"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_debt":{"2016-12-31":15000000,"2017-12-31":0,"2018-12-31":0,"2019-12-31":99608000,"2020-12-31":94742000,"2021-12-31":89868000,"2022-12-31":79985000,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev":{"2017-12-31":4957099460,"2018-12-31":3112953200,"2019-12-31":16312158440.000002,"2020-12-31":41501815080,"2021-12-31":28782088400,"2022-12-31":3817127900,"2023-12-31":11127502320,"2024-12-31":8686713400,"2025-12-31":13722965500},"capital":{"2016-12-31":-178824000,"2017-12-31":152279000,"2018-12-31":244651000,"2019-12-31":798034000,"2020-12-31":1422757000,"2021-12-31":2856474000,"2022-12-31":2726541000,"2023-12-31":2326333000,"2024-12-31":2492737000,"2025-12-31":2657945000},"debt_capital_ev":{"2016-12-31":null,"2017-12-31":0,"2018-12-31":0,"2019-12-31":12.481674,"2020-12-31":6.659043,"2021-12-31":3.146117,"2022-12-31":2.93357,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_ev":{"2017-12-31":0,"2018-12-31":0,"2019-12-31":0.006106,"2020-12-31":0.002283,"2021-12-31":0.003122,"2022-12-31":0.020954,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_sales":{"2017-12-31":9.667428,"2018-12-31":4.192496,"2019-12-31":14.449336,"2020-12-31":23.336761,"2021-12-31":10.411002,"2022-12-31":1.220882,"2023-12-31":3.19332,"2024-12-31":2.112066,"2025-12-31":2.89682},"ev_ebitda":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":28681.282018,"2021-12-31":110.487863,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":343.280106},"ev_ebit":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":122.424876,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"ev_cfo":{"2017-12-31":132.926619,"2018-12-31":223.599569,"2019-12-31":1190.060439,"2020-12-31":280.054356,"2021-12-31":126.192398,"2022-12-31":323.622543,"2023-12-31":43.49127,"2024-12-31":39.839086,"2025-12-31":28.369764},"ev_fcf":{"2017-12-31":176.641822,"2018-12-31":null,"2019-12-31":null,"2020-12-31":630.630832,"2021-12-31":153.063648,"2022-12-31":null,"2023-12-31":64.232827,"2024-12-31":40.785756,"2025-12-31":28.68285},"mcap_dil":{"2019-12-31":16075215360.000002,"2020-12-31":41163175560,"2021-12-31":32328637600,"2022-12-31":5603087600,"2023-12-31":12976489520,"2024-12-31":10751794200,"2025-12-31":16372442880},"ev_dil":{"2019-12-31":15659344360.000002,"2020-12-31":40165102560,"2021-12-31":30272462600,"2022-12-31":3721116600,"2023-12-31":10950598520,"2024-12-31":8591558200,"2025-12-31":14055161880},"ev_per_share":{"2017-12-31":49.992431,"2018-12-31":28.35887,"2019-12-31":136.051431,"2020-12-31":324.222798,"2021-12-31":212.984515,"2022-12-31":27.259942,"2023-12-31":77.542489,"2024-12-31":59.534736,"2025-12-31":92.816811},"sales_base":{"2015-12-31":319857000,"2016-12-31":398649000,"2017-12-31":512763000,"2018-12-31":742506000,"2019-12-31":1128921000,"2020-12-31":1778388000,"2021-12-31":2764584000,"2022-12-31":3126534000,"2023-12-31":3484619000,"2024-12-31":4112898000,"2025-12-31":4737251000},"ebitda_base":{"2015-12-31":-34997000,"2016-12-31":-38059000,"2017-12-31":-14416000,"2018-12-31":-5496000,"2019-12-31":-52259000,"2020-12-31":1447000,"2021-12-31":260500000,"2022-12-31":-499888000,"2023-12-31":-739077000,"2024-12-31":-169667000,"2025-12-31":39976000},"ebit_base":{"2015-12-31":-37552000,"2016-12-31":-43361000,"2017-12-31":-19616000,"2018-12-31":-13296000,"2019-12-31":-65059000,"2020-12-31":-20253000,"2021-12-31":235100000,"2022-12-31":-530888000,"2023-12-31":-792377000,"2024-12-31":-218167000,"2025-12-31":-5624000},"cfo_base":{"2015-12-31":-32604000,"2016-12-31":-32463000,"2017-12-31":37292000,"2018-12-31":13922000,"2019-12-31":13707000,"2020-12-31":148192000,"2021-12-31":228081000,"2022-12-31":11795000,"2023-12-31":255856000,"2024-12-31":218045000,"2025-12-31":483718000},"fcf_base":{"2015-12-31":-37623000,"2016-12-31":-41059000,"2017-12-31":28063000,"2018-12-31":-4405000,"2019-12-31":-63473000,"2020-12-31":65810000,"2021-12-31":188040000,"2022-12-31":-149901000,"2023-12-31":173237000,"2024-12-31":212984000,"2025-12-31":478438000},"pe":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":133.450292,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":183.881356},"pe_avg":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":202.509447,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":145.971254},"pe_high":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":276.988304,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":189.966102},"pe_low":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":120.204678,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":93.389831},"pb":{"2017-12-31":33.716727,"2018-12-31":13.532187,"2019-12-31":23.951041,"2020-12-31":32.002566,"2021-12-31":11.146605,"2022-12-31":2.153402,"2023-12-31":5.654132,"2024-12-31":4.351422,"2025-12-31":6.03483},"pb_avg":{"2017-12-31":22.712698,"2018-12-31":20.228563,"2019-12-31":16.948,"2020-12-31":15.838916,"2021-12-31":16.914858,"2022-12-31":4.784533,"2023-12-31":4.800796,"2024-12-31":4.039632,"2025-12-31":4.790653},"pb_high":{"2017-12-31":34.061838,"2018-12-31":32.767097,"2019-12-31":29.159431,"2020-12-31":34.409361,"2021-12-31":23.135799,"2022-12-31":9.545338,"2023-12-31":6.592375,"2024-12-31":5.769702,"2025-12-31":6.234526},"pb_low":{"2017-12-31":12.235174,"2018-12-31":12.239989,"2019-12-31":5.790343,"2020-12-31":7.337978,"2021-12-31":10.040248,"2022-12-31":2.153402,"2023-12-31":2.689506,"2024-12-31":3.024455,"2025-12-31":3.064975},"ptb":{"2017-12-31":34.489507,"2018-12-31":13.692195,"2019-12-31":30.545556,"2020-12-31":35.631072,"2021-12-31":12.232741,"2022-12-31":2.349024,"2023-12-31":6.195485,"2024-12-31":4.708456,"2025-12-31":6.979082},"ptb_avg":{"2017-12-31":23.233269,"2018-12-31":20.46775,"2019-12-31":21.614346,"2020-12-31":17.634759,"2021-12-31":18.563059,"2022-12-31":5.219175,"2023-12-31":5.260447,"2024-12-31":4.371084,"2025-12-31":5.540232},"ptb_high":{"2017-12-31":34.842528,"2018-12-31":33.154542,"2019-12-31":37.187989,"2020-12-31":38.310754,"2021-12-31":25.390175,"2022-12-31":10.412468,"2023-12-31":7.22356,"2024-12-31":6.243106,"2025-12-31":7.210024},"ptb_low":{"2017-12-31":12.515601,"2018-12-31":12.384717,"2019-12-31":7.384616,"2020-12-31":8.16997,"2021-12-31":11.01858,"2022-12-31":2.349024,"2023-12-31":2.947012,"2024-12-31":3.272611,"2025-12-31":3.544542},"ps":{"2017-12-31":10.013104,"2018-12-31":4.45877,"2019-12-31":14.817715,"2020-12-31":23.897984,"2021-12-31":11.154757,"2022-12-31":1.822817,"2023-12-31":3.774701,"2024-12-31":2.637301,"2025-12-31":3.385982},"ps_avg":{"2017-12-31":6.745157,"2018-12-31":6.665183,"2019-12-31":10.485166,"2020-12-31":11.827744,"2021-12-31":16.927229,"2022-12-31":4.050023,"2023-12-31":3.205013,"2024-12-31":2.448332,"2025-12-31":2.687907},"ps_high":{"2017-12-31":10.115595,"2018-12-31":10.79655,"2019-12-31":18.039973,"2020-12-31":25.695263,"2021-12-31":23.15272,"2022-12-31":8.07996,"2023-12-31":4.401072,"2024-12-31":3.496889,"2025-12-31":3.498026},"ps_low":{"2017-12-31":3.63357,"2018-12-31":4.032999,"2019-12-31":3.582293,"2020-12-31":5.47965,"2021-12-31":10.047591,"2022-12-31":1.822817,"2023-12-31":1.795515,"2024-12-31":1.833055,"2025-12-31":1.719676},"pcf":{"2017-12-31":137.679649,"2018-12-31":237.800833,"2019-12-31":1220.400484,"2020-12-31":286.789355,"2021-12-31":135.207507,"2022-12-31":483.17922,"2023-12-31":51.40936,"2024-12-31":49.74638,"2025-12-31":33.160326},"pcf_avg":{"2017-12-31":92.745548,"2018-12-31":355.476098,"2019-12-31":863.567779,"2020-12-31":141.93963,"2021-12-31":205.176002,"2022-12-31":1073.550987,"2023-12-31":43.650532,"2024-12-31":46.181941,"2025-12-31":26.323791},"pcf_high":{"2017-12-31":139.088884,"2018-12-31":575.815479,"2019-12-31":1485.788606,"2020-12-31":308.357725,"2021-12-31":280.635564,"2022-12-31":2141.777963,"2023-12-31":59.940196,"2024-12-31":65.960461,"2025-12-31":34.257621},"pcf_low":{"2017-12-31":49.961387,"2018-12-31":215.093061,"2019-12-31":295.040914,"2020-12-31":65.758911,"2021-12-31":121.787481,"2022-12-31":483.17922,"2023-12-31":24.45394,"2024-12-31":34.57621,"2025-12-31":16.841496},"pfcf":{"2017-12-31":182.957968,"2018-12-31":null,"2019-12-31":null,"2020-12-31":645.79681,"2021-12-31":163.998423,"2022-12-31":null,"2023-12-31":75.927159,"2024-12-31":50.928471,"2025-12-31":33.52628},"pfcf_avg":{"2017-12-31":123.246516,"2018-12-31":null,"2019-12-31":null,"2020-12-31":319.621907,"2021-12-31":248.86592,"2022-12-31":null,"2023-12-31":64.468043,"2024-12-31":47.279332,"2025-12-31":26.614298},"pfcf_high":{"2017-12-31":184.830655,"2018-12-31":null,"2019-12-31":null,"2020-12-31":694.364807,"2021-12-31":340.393746,"2022-12-31":null,"2023-12-31":88.526462,"2024-12-31":67.527836,"2025-12-31":34.635685},"pfcf_low":{"2017-12-31":66.392048,"2018-12-31":null,"2019-12-31":null,"2020-12-31":148.076957,"2021-12-31":147.720753,"2022-12-31":null,"2023-12-31":36.116345,"2024-12-31":35.397822,"2025-12-31":17.027358},"evs_avg":{"2017-12-31":6.399481,"2018-12-31":6.398909,"2019-12-31":10.116786,"2020-12-31":11.26652,"2021-12-31":16.183474,"2022-12-31":3.448088,"2023-12-31":2.623632,"2024-12-31":1.923098,"2025-12-31":2.198746},"evs_high":{"2017-12-31":9.769918,"2018-12-31":10.530276,"2019-12-31":17.671594,"2020-12-31":25.13404,"2021-12-31":22.408965,"2022-12-31":7.478025,"2023-12-31":3.819691,"2024-12-31":2.971655,"2025-12-31":3.008865},"evs_low":{"2017-12-31":3.287893,"2018-12-31":3.766725,"2019-12-31":3.213914,"2020-12-31":4.918427,"2021-12-31":9.303836,"2022-12-31":1.220882,"2023-12-31":1.214135,"2024-12-31":1.307821,"2025-12-31":1.230514},"eve_avg":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":13846.748223,"2021-12-31":171.748839,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":260.556596},"eve_high":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":30890.169288,"2021-12-31":237.817524,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":356.55761},"eve_low":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":6044.831735,"2021-12-31":98.737948,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":145.818841},"evb_avg":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":190.304435,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"evb_high":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":263.511123,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"evb_low":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":109.40551,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":null},"earnings_yield":{"2017-12-31":-4.325995,"2018-12-31":-0.265252,"2019-12-31":-0.372706,"2020-12-31":-0.042166,"2021-12-31":0.749343,"2022-12-31":-8.894349,"2023-12-31":-5.465852,"2024-12-31":-1.197202,"2025-12-31":0.543829},"fcf_yield":{"2017-12-31":0.546574,"2018-12-31":-0.133055,"2019-12-31":-0.379441,"2020-12-31":0.154847,"2021-12-31":0.609762,"2022-12-31":-2.630258,"2023-12-31":1.317052,"2024-12-31":1.963538,"2025-12-31":2.982735},"peg":{"2017-12-31":null,"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":-0.100989,"2022-12-31":null,"2023-12-31":null,"2024-12-31":null,"2025-12-31":-1.105773},"price":{"2017-12-31":51.78,"2018-12-31":30.16,"2019-12-31":139.52,"2020-12-31":332.02,"2021-12-31":228.2,"2022-12-31":40.7,"2023-12-31":91.66,"2024-12-31":74.34,"2025-12-31":108.49},"price_avg":{"2017-12-31":34.880714,"2018-12-31":45.084615,"2019-12-31":98.725769,"2020-12-31":164.325472,"2021-12-31":346.291154,"2022-12-31":90.429231,"2023-12-31":77.826444,"2024-12-31":69.013373,"2025-12-31":86.12304},"price_high":{"2017-12-31":52.31,"2018-12-31":73.03,"2019-12-31":169.86,"2020-12-31":356.99,"2021-12-31":473.65,"2022-12-31":180.41,"2023-12-31":106.87,"2024-12-31":98.57,"2025-12-31":112.08},"price_low":{"2017-12-31":18.79,"2018-12-31":27.28,"2019-12-31":33.73,"2020-12-31":76.13,"2021-12-31":205.55,"2022-12-31":40.7,"2023-12-31":43.6,"2024-12-31":51.67,"2025-12-31":55.1},"ev_avg":{"2017-12-31":3281416986.428571,"2018-12-31":4751228230.769232,"2019-12-31":11421052553.461538,"2020-12-31":20036244679.24528,"2021-12-31":44740572657.30769,"2022-12-31":10780562896.923077,"2023-12-31":9142359430.666668,"2024-12-31":7909505256.746031,"2025-12-31":10416010463.999998},"shares_out":{"2016-12-31":4818812,"2017-12-31":99157000,"2018-12-31":109770000,"2019-12-31":119897000,"2020-12-31":128004000,"2021-12-31":135137000,"2022-12-31":140027000,"2023-12-31":143502000,"2024-12-31":145910000,"2025-12-31":147850000},"shares_dil":{"2019-12-31":115218000,"2020-12-31":123978000,"2021-12-31":141668000,"2022-12-31":137668000,"2023-12-31":141572000,"2024-12-31":144630000,"2025-12-31":150912000},"shares_basic":{"2019-12-31":115218000,"2020-12-31":123978000,"2021-12-31":132710000,"2022-12-31":137668000,"2023-12-31":141572000,"2024-12-31":144630000,"2025-12-31":147154000},"rev_ps":{"2019-12-31":9.798131,"2020-12-31":14.344384,"2021-12-31":19.514527,"2022-12-31":22.710681,"2023-12-31":24.613758,"2024-12-31":28.437378,"2025-12-31":31.390817},"ebitda_ps":{"2019-12-31":-0.453566,"2020-12-31":0.011671,"2021-12-31":1.838806,"2022-12-31":-3.631113,"2023-12-31":-5.220503,"2024-12-31":-1.173111,"2025-12-31":0.264896},"ebit_ps":{"2019-12-31":-0.56466,"2020-12-31":-0.16336,"2021-12-31":1.659514,"2022-12-31":-3.856292,"2023-12-31":-5.59699,"2024-12-31":-1.508449,"2025-12-31":-0.037267},"eps_basic":{"2019-12-31":-0.52,"2020-12-31":-0.14,"2021-12-31":1.83,"2022-12-31":-3.62,"2023-12-31":-5.01,"2024-12-31":-0.89,"2025-12-31":0.6},"eps":{"2015-12-31":-10.08,"2016-12-31":-9.01,"2017-12-31":-2.24,"2018-12-31":-0.08,"2019-12-31":-0.52,"2020-12-31":-0.14,"2021-12-31":1.71,"2022-12-31":-3.62,"2023-12-31":-5.01,"2024-12-31":-0.89,"2025-12-31":0.59},"cfo_ps":{"2019-12-31":0.118966,"2020-12-31":1.195309,"2021-12-31":1.609968,"2022-12-31":0.085677,"2023-12-31":1.80725,"2024-12-31":1.507606,"2025-12-31":3.205298},"fcf_ps":{"2019-12-31":-0.550895,"2020-12-31":0.53082,"2021-12-31":1.327329,"2022-12-31":-1.088859,"2023-12-31":1.223667,"2024-12-31":1.472613,"2025-12-31":3.170311},"cash_ps":{"2016-12-31":7.172307,"2017-12-31":1.787569,"2018-12-31":1.80113,"2019-12-31":4.299349,"2020-12-31":8.53735,"2021-12-31":15.880499,"2022-12-31":14.011269,"2023-12-31":14.117511,"2024-12-31":14.805264,"2025-12-31":15.673189},"bvps":{"2016-12-31":-40.222362,"2017-12-31":1.535736,"2018-12-31":2.22876,"2019-12-31":5.825217,"2020-12-31":10.374793,"2021-12-31":20.472602,"2022-12-31":18.900326,"2023-12-31":16.211154,"2024-12-31":17.084072,"2025-12-31":17.977308},"tbvps":{"2016-12-31":-40.222362,"2017-12-31":1.501326,"2018-12-31":2.202715,"2019-12-31":4.567604,"2020-12-31":9.318271,"2021-12-31":18.654854,"2022-12-31":17.326344,"2023-12-31":14.794644,"2024-12-31":15.788616,"2025-12-31":15.545025},"buyback_ps":{"2023-12-31":0,"2024-12-31":0,"2025-12-31":0.993837},"fcf_margin":{"2015-12-31":-11.762444,"2016-12-31":-10.299537,"2017-12-31":5.472899,"2018-12-31":-0.593261,"2019-12-31":-5.622448,"2020-12-31":3.700542,"2021-12-31":6.801747,"2022-12-31":-4.794478,"2023-12-31":4.971476,"2024-12-31":5.178441,"2025-12-31":10.099486}},"ttm":{"roe":{"2018-09-30":50.995689,"2018-12-31":-4.462752,"2019-03-31":-4.312693,"2019-06-30":-6.487946,"2019-09-30":-10.921559,"2019-12-31":-12.710945,"2020-03-31":-20.218412,"2020-06-30":-18.781834,"2020-09-30":-11.966774,"2020-12-31":-1.727857,"2021-03-31":7.275766,"2021-06-30":12.86234,"2021-09-30":14.666849,"2021-12-31":11.839191,"2022-03-31":5.32053,"2022-06-30":-1.717591,"2022-09-30":-8.683346,"2022-12-31":-18.399782,"2023-03-31":-24.807119,"2023-06-30":-24.791004,"2023-09-30":-34.155269,"2023-12-31":-28.537174,"2024-03-31":-23.104671,"2024-06-30":-20.031015,"2024-09-30":-7.220211,"2024-12-31":-5.36975,"2025-03-31":-4.341337,"2025-06-30":-2.469456,"2025-09-30":-1.087935,"2025-12-31":3.431041,"2026-03-31":7.754505,"2026-06-30":13.121712},"roa":{"2018-09-30":-2.659285,"2018-12-31":-2.116636,"2019-03-31":-2.418542,"2019-06-30":-3.628129,"2019-09-30":-5.648796,"2019-12-31":-6.194299,"2020-03-31":-9.661261,"2020-06-30":-10.395138,"2020-09-30":-6.699064,"2020-12-31":-0.936009,"2021-03-31":4.510014,"2021-06-30":8.387123,"2021-09-30":9.507617,"2021-12-31":7.630944,"2022-03-31":3.624423,"2022-06-30":-1.157054,"2022-09-30":-5.710706,"2022-12-31":-11.725012,"2023-03-31":-16.066915,"2023-06-30":-15.597513,"2023-09-30":-20.236904,"2023-12-31":-16.3599,"2024-03-31":-13.812624,"2024-06-30":-11.939535,"2024-09-30":-4.052862,"2024-12-31":-3.021017,"2025-03-31":-2.543608,"2025-06-30":-1.466816,"2025-09-30":-0.635903,"2025-12-31":2.022589,"2026-03-31":4.722926,"2026-06-30":8.023151},"roc":{"2018-09-30":163.807688,"2018-12-31":-6.357736,"2019-03-31":-5.818858,"2019-06-30":-7.866649,"2019-09-30":-12.080722,"2019-12-31":-12.277968,"2020-03-31":-18.011846,"2020-06-30":-17.942207,"2020-09-30":-11.505376,"2020-12-31":-1.730533,"2021-03-31":5.178449,"2021-06-30":9.314171,"2021-09-30":10.781401,"2021-12-31":8.680485,"2022-03-31":3.946739,"2022-06-30":-1.25029,"2022-09-30":-7.279589,"2022-12-31":-15.024195,"2023-03-31":-20.859881,"2023-06-30":-21.458469,"2023-09-30":-28.681282,"2023-12-31":-24.7771,"2024-03-31":-20.994432,"2024-06-30":-19.163701,"2024-09-30":-9.38494,"2024-12-31":-7.152912,"2025-03-31":-7.737487,"2025-06-30":-5.782928,"2025-09-30":-3.439926,"2025-12-31":-0.205501,"2026-03-31":3.611285,"2026-06-30":9.250963},"roic":{"2018-09-30":null,"2018-12-31":-114.864632,"2019-03-31":-24.861729,"2019-06-30":-47.322557,"2019-09-30":-69.941008,"2019-12-31":-38.853439,"2020-03-31":-61.61521,"2020-06-30":-93.761138,"2020-09-30":-59.901929,"2020-12-31":-6.274566,"2021-03-31":24.558544,"2021-06-30":44.014262,"2021-09-30":51.247569,"2021-12-31":35.70431,"2022-03-31":19.089173,"2022-06-30":-4.940701,"2022-09-30":-28.551579,"2022-12-31":-56.867386,"2023-03-31":-71.65424,"2023-06-30":-72.231162,"2023-09-30":-129.356866,"2023-12-31":-117.551542,"2024-03-31":-84.385462,"2024-06-30":-84.986093,"2024-09-30":-70.181197,"2024-12-31":-54.46049,"2025-03-31":-66.304525,"2025-06-30":-43.020809,"2025-09-30":-26.657396,"2025-12-31":-1.572382,"2026-03-31":33.488572,"2026-06-30":82.986901},"gross_margin":{"2018-06-30":43.569816,"2018-09-30":44.77946,"2018-12-31":44.733376,"2019-03-31":45.524322,"2019-06-30":44.860539,"2019-09-30":44.881673,"2019-12-31":43.86702,"2020-03-31":43.075079,"2020-06-30":42.109879,"2020-09-30":43.150886,"2020-12-31":45.446719,"2021-03-31":48.916554,"2021-06-30":51.072602,"2021-09-30":52.347595,"2021-12-31":50.951608,"2022-03-31":49.472863,"2022-06-30":48.088495,"2022-09-30":46.607262,"2022-12-31":46.093278,"2023-03-31":45.117771,"2023-06-30":44.675489,"2023-09-30":43.034227,"2023-12-31":43.695308,"2024-03-31":43.400454,"2024-06-30":43.238085,"2024-09-30":44.426781,"2024-12-31":43.902013,"2025-03-31":43.799501,"2025-06-30":44.035827,"2025-09-30":43.58373,"2025-12-31":43.789616,"2026-03-31":44.191593,"2026-06-30":45.503992},"ebitda_margin":{"2018-06-30":0.128622,"2018-09-30":-0.348077,"2018-12-31":-0.719186,"2019-03-31":-1.000994,"2019-06-30":-1.930492,"2019-09-30":-3.119294,"2019-12-31":-4.62911,"2020-03-31":-7.617224,"2020-06-30":-9.192533,"2020-09-30":-5.396264,"2020-12-31":0.081366,"2021-03-31":6.581242,"2021-06-30":10.595725,"2021-09-30":11.893693,"2021-12-31":9.422756,"2022-03-31":5.547143,"2022-06-30":-0.541929,"2022-09-30":-7.34535,"2022-12-31":-15.988568,"2023-03-31":-21.847359,"2023-06-30":-21.54461,"2023-09-30":-26.440122,"2023-12-31":-21.209693,"2024-03-31":-16.469982,"2024-06-30":-14.525435,"2024-09-30":-5.975193,"2024-12-31":-4.125242,"2025-03-31":-3.679616,"2025-06-30":-2.490375,"2025-09-30":-1.420127,"2025-12-31":0.843865,"2026-03-31":3.054663,"2026-06-30":6.146655},"op_margin":{"2018-06-30":-0.895736,"2018-09-30":-1.418107,"2018-12-31":-1.790693,"2019-03-31":-2.108561,"2019-06-30":-3.023348,"2019-09-30":-4.246701,"2019-12-31":-5.762936,"2020-03-31":-8.807868,"2020-06-30":-10.474968,"2020-09-30":-6.675707,"2020-12-31":-1.13884,"2021-03-31":5.449243,"2021-06-30":9.565931,"2021-09-30":10.940431,"2021-12-31":8.503992,"2022-03-31":4.644301,"2022-06-30":-1.438956,"2022-09-30":-8.308609,"2022-12-31":-16.980081,"2023-03-31":-22.970587,"2023-06-30":-22.859661,"2023-09-30":-27.859678,"2023-12-31":-22.739272,"2024-03-31":-17.984424,"2024-06-30":-15.942912,"2024-09-30":-7.268736,"2024-12-31":-5.304459,"2025-03-31":-4.794359,"2025-06-30":-3.548405,"2025-09-30":-2.436988,"2025-12-31":-0.118719,"2026-03-31":2.092012,"2026-06-30":5.248229},"incr_op_margin":{"2019-06-30":-7.332011,"2019-09-30":-9.721869,"2019-12-31":-13.395702,"2020-03-31":-21.455139,"2020-06-30":-25.708734,"2020-09-30":-11.092766,"2020-12-31":6.898888,"2021-03-31":27.916783,"2021-06-30":37.38401,"2021-09-30":37.811729,"2021-12-31":25.892723,"2022-03-31":2.811402,"2022-06-30":-36.787648,"2022-09-30":-93.546431,"2022-12-31":-211.628125,"2023-03-31":-407.992371,"2023-06-30":-399.214862,"2023-09-30":-279.850109,"2023-12-31":-73.024282,"2024-03-31":13.822254,"2024-06-30":26.076044,"2024-09-30":123.792592,"2024-12-31":91.39411,"2025-03-31":71.465687,"2025-06-30":68.008335,"2025-09-30":26.654757,"2025-12-31":34.04212,"2026-03-31":43.13955,"2026-06-30":52.734386},"pretax_margin":{"2018-06-30":-7.48612,"2018-09-30":-1.361774,"2018-12-31":-1.25696,"2019-03-31":-1.562777,"2019-06-30":-2.493479,"2019-09-30":-3.839224,"2019-12-31":-5.396215,"2020-03-31":-8.512701,"2020-06-30":-10.28794,"2020-09-30":-6.568286,"2020-12-31":-1.037569,"2021-03-31":5.503481,"2021-06-30":9.667316,"2021-09-30":11.006374,"2021-12-31":8.557779,"2022-03-31":4.683287,"2022-06-30":-1.401629,"2022-09-30":-7.408202,"2022-12-31":-15.745327,"2023-03-31":-21.002609,"2023-06-30":-20.344649,"2023-09-30":-25.571668,"2023-12-31":-20.071922,"2024-03-31":-15.323172,"2024-06-30":-13.150481,"2024-09-30":-4.379182,"2024-12-31":-2.91663,"2025-03-31":-2.690011,"2025-06-30":-1.515258,"2025-09-30":-0.52124,"2025-12-31":1.98212,"2026-03-31":4.492174,"2026-06-30":7.44417},"net_margin":{"2018-06-30":-7.486779,"2018-09-30":-1.327272,"2018-12-31":-1.192852,"2019-03-31":-1.471218,"2019-06-30":-2.408037,"2019-09-30":-3.768962,"2019-12-31":-5.309229,"2020-03-31":-8.432413,"2020-06-30":-10.276672,"2020-09-30":-6.529058,"2020-12-31":-0.984431,"2021-03-31":5.581293,"2021-06-30":9.910847,"2021-09-30":11.219623,"2021-12-31":8.767504,"2022-03-31":4.780377,"2022-06-30":-1.511638,"2022-09-30":-7.588405,"2022-12-31":-15.928341,"2023-03-31":-21.229743,"2023-06-30":-20.536466,"2023-09-30":-25.791521,"2023-12-31":-20.362657,"2024-03-31":-15.63577,"2024-06-30":-13.164923,"2024-09-30":-4.417783,"2024-12-31":-3.14586,"2025-03-31":-2.491992,"2025-06-30":-1.399467,"2025-09-30":-0.608884,"2025-12-31":1.865238,"2026-03-31":4.057873,"2026-06-30":6.818919},"common_margin":{"2018-06-30":-7.486779,"2018-09-30":-1.327272,"2018-12-31":-1.192852,"2019-03-31":-1.471218,"2019-06-30":-2.408037,"2019-09-30":-3.768962,"2019-12-31":-5.309229,"2020-03-31":-8.432413,"2020-06-30":-10.276672,"2020-09-30":-6.529058,"2020-12-31":-0.984431,"2021-03-31":5.581293,"2021-06-30":9.910847,"2021-09-30":11.219623,"2021-12-31":8.767504,"2022-03-31":4.780377,"2022-06-30":-1.511638,"2022-09-30":-7.588405,"2022-12-31":-15.928341,"2023-03-31":-21.229743,"2023-06-30":-20.536466,"2023-09-30":-25.791521,"2023-12-31":-20.362657,"2024-03-31":-15.63577,"2024-06-30":-13.164923,"2024-09-30":-4.417783,"2024-12-31":-3.14586,"2025-03-31":-2.491992,"2025-06-30":-1.399467,"2025-09-30":-0.608884,"2025-12-31":1.865238,"2026-03-31":4.057873,"2026-06-30":6.818919},"tax_rate_pct":{"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":-1.413879,"2021-06-30":-2.519121,"2021-09-30":-1.937498,"2021-12-31":-2.450684,"2022-03-31":-2.07311,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":5.896824,"2026-03-31":9.667932,"2026-06-30":8.399201},"total_debt":{"2017-09-30":23043000,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":99608000,"2020-03-31":167376000,"2020-06-30":97175000,"2020-09-30":95959000,"2020-12-31":94742000,"2021-03-31":93523000,"2021-06-30":92305000,"2021-09-30":91087000,"2021-12-31":89868000,"2022-03-31":88648000,"2022-06-30":84928000,"2022-09-30":82457000,"2022-12-31":79985000,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"st_debt":{"2019-12-31":4866000,"2020-03-31":4750000,"2020-06-30":4870000,"2020-09-30":4872000,"2020-12-31":4874000,"2021-03-31":6125000,"2021-06-30":7377000,"2021-09-30":8630000,"2021-12-31":9883000,"2022-03-31":88648000,"2022-06-30":84928000,"2022-09-30":82457000,"2022-12-31":79985000,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0},"lt_debt":{"2017-09-30":23043000,"2019-12-31":94742000,"2020-03-31":162626000,"2020-06-30":92305000,"2020-09-30":91087000,"2020-12-31":89868000,"2021-03-31":87398000,"2021-06-30":84928000,"2021-09-30":82457000,"2021-12-31":79985000,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0},"debt_ebitda":{"2018-06-30":0,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":65.474775,"2021-03-31":0.699405,"2021-06-30":0.375359,"2021-09-30":0.300432,"2021-12-31":0.344983,"2022-03-31":0.546522,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"net_debt_ebitda":{"2018-06-30":-223.291026,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":-689.753283,"2021-03-31":-14.837127,"2021-06-30":-8.096295,"2021-09-30":-6.889009,"2021-12-31":-7.893186,"2022-03-31":-13.232991,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":-57.966805,"2026-03-31":-15.692579,"2026-06-30":-7.986614},"debt_ebit":{"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":0.844696,"2021-06-30":0.415768,"2021-09-30":0.326609,"2021-12-31":0.382254,"2022-03-31":0.652764,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":0,"2026-06-30":0},"net_debt_ebit":{"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":-17.919318,"2021-06-30":-8.96788,"2021-09-30":-7.489263,"2021-12-31":-8.745959,"2022-03-31":-15.805455,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":-22.913601,"2026-06-30":-9.353815},"ebitda_int":{"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":20.973767,"2026-03-31":72.330949,"2026-06-30":151.60322},"ebitda_capex_int":{"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":18.203568,"2026-03-31":69.23939,"2026-06-30":147.27983},"ebit_int":{"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":49.536481,"2026-06-30":129.444129},"int_exp":{"2024-12-31":421000,"2025-03-31":844000,"2025-06-30":1304000,"2025-09-30":1759000,"2025-12-31":1906000,"2026-03-31":2097000,"2026-06-30":2112000},"equity_assets":{"2017-09-30":-113.512519,"2017-12-31":40.946552,"2018-03-31":53.671771,"2018-06-30":55.484086,"2018-09-30":51.796862,"2018-12-31":52.613458,"2019-03-31":57.461489,"2019-06-30":56.124265,"2019-09-30":51.685547,"2019-12-31":47.504411,"2020-03-31":43.841802,"2020-06-30":55.001132,"2020-09-30":57.812225,"2020-12-31":58.488898,"2021-03-31":70.008904,"2021-06-30":70.385796,"2021-09-30":68.594662,"2021-12-31":67.77334,"2022-03-31":66.564125,"2022-06-30":64.816737,"2022-09-30":63.246766,"2022-12-31":59.977233,"2023-03-31":62.894893,"2023-06-30":60.943617,"2023-09-30":55.060575,"2023-12-31":54.585794,"2024-03-31":56.742968,"2024-06-30":58.249784,"2024-09-30":57.175741,"2024-12-31":57.917653,"2025-03-31":60.425482,"2025-06-30":60.499281,"2025-09-30":59.697882,"2025-12-31":59.951623,"2026-03-31":61.366612,"2026-06-30":61.747919},"ltd_equity":{"2017-09-30":-9.002121,"2019-12-31":13.565073,"2020-03-31":24.060197,"2020-06-30":9.089137,"2020-09-30":7.488398,"2020-12-31":6.767092,"2021-03-31":3.57996,"2021-06-30":3.316168,"2021-09-30":3.072591,"2021-12-31":2.891087,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0},"ltd_capital":{"2017-09-30":null,"2019-12-31":11.871925,"2020-03-31":19.284729,"2020-06-30":8.295379,"2020-09-30":6.94084,"2020-12-31":6.316469,"2021-03-31":3.447877,"2021-06-30":3.200804,"2021-09-30":2.971725,"2021-12-31":2.800131,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0},"ltd_assets":{"2017-09-30":10.218535,"2019-12-31":6.444008,"2020-03-31":10.548424,"2020-06-30":4.999128,"2020-09-30":4.329209,"2020-12-31":3.957998,"2021-03-31":2.506291,"2021-06-30":2.334111,"2021-09-30":2.107633,"2021-12-31":1.959387,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0},"debt_equity":{"2017-09-30":-9.002121,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":14.261783,"2020-03-31":24.76295,"2020-06-30":9.568678,"2020-09-30":7.888932,"2020-12-31":7.134106,"2021-03-31":3.83085,"2021-06-30":3.604217,"2021-09-30":3.39417,"2021-12-31":3.248312,"2022-03-31":3.151184,"2022-06-30":3.037599,"2022-09-30":2.968293,"2022-12-31":3.02223,"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":{"2017-09-30":null,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":12.481674,"2020-03-31":19.848,"2020-06-30":8.733042,"2020-09-30":7.312087,"2020-12-31":6.659043,"2021-03-31":3.68951,"2021-06-30":3.478832,"2021-09-30":3.282748,"2021-12-31":3.146117,"2022-03-31":3.054918,"2022-06-30":2.94805,"2022-09-30":2.882725,"2022-12-31":2.93357,"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":{"2017-09-30":10.218535,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":6.774976,"2020-03-31":10.856524,"2020-06-30":5.262881,"2020-09-30":4.560767,"2020-12-31":4.17266,"2021-03-31":2.681936,"2021-06-30":2.536857,"2021-09-30":2.328219,"2021-12-31":2.20149,"2022-03-31":2.097558,"2022-06-30":1.968873,"2022-09-30":1.877349,"2022-12-31":1.81265,"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":{"2017-09-30":0.171405,"2017-12-31":-1.163982,"2018-03-31":-0.830852,"2018-06-30":-0.822454,"2018-09-30":-0.810034,"2018-12-31":-0.808131,"2019-03-31":-0.731161,"2019-06-30":-0.838965,"2019-09-30":-0.83552,"2019-12-31":-0.59544,"2020-03-31":-0.62274,"2020-06-30":-0.776572,"2020-09-30":-0.782258,"2020-12-31":-0.751553,"2021-03-31":-0.812674,"2021-06-30":-0.77741,"2021-09-30":-0.778296,"2021-12-31":-0.743212,"2022-03-31":-0.763,"2022-06-30":-0.70299,"2022-09-30":-0.69698,"2022-12-31":-0.711102,"2023-03-31":-0.639075,"2023-06-30":-0.692882,"2023-09-30":-0.868228,"2023-12-31":-0.870852,"2024-03-31":-0.872613,"2024-06-30":-0.860998,"2024-09-30":-0.864444,"2024-12-31":-0.866612,"2025-03-31":-0.893275,"2025-06-30":-0.869805,"2025-09-30":-0.877063,"2025-12-31":-0.871832,"2026-03-31":-0.891113,"2026-06-30":-0.905701},"net_debt_capital":{"2017-09-30":null,"2017-12-31":-116.39819,"2018-03-31":-83.085241,"2018-06-30":-82.245414,"2018-09-30":-81.003353,"2018-12-31":-80.813077,"2019-03-31":-73.116138,"2019-06-30":-83.896484,"2019-09-30":-83.552009,"2019-12-31":-52.11194,"2020-03-31":-49.913849,"2020-06-30":-70.875362,"2020-09-30":-72.505856,"2020-12-31":-70.15063,"2021-03-31":-78.269039,"2021-06-30":-75.036492,"2021-09-30":-75.274604,"2021-12-31":-71.982976,"2022-03-31":-73.969067,"2022-06-30":-68.226547,"2022-09-30":-67.688779,"2022-12-31":-69.024123,"2023-03-31":-63.907518,"2023-06-30":-69.288214,"2023-09-30":-86.822823,"2023-12-31":-87.085168,"2024-03-31":-87.261342,"2024-06-30":-86.099819,"2024-09-30":-86.444436,"2024-12-31":-86.661208,"2025-03-31":-89.327512,"2025-06-30":-86.980535,"2025-09-30":-87.706308,"2025-12-31":-87.183181,"2026-03-31":-89.111268,"2026-06-30":-90.570054},"ebitda":{"2018-06-30":780000,"2018-09-30":-2280000,"2018-12-31":-5340000,"2019-03-31":-8134000,"2019-06-30":-17488000,"2019-09-30":-30988000,"2019-12-31":-52259000,"2020-03-31":-94684000,"2020-06-30":-124007000,"2020-09-30":-83088000,"2020-12-31":1447000,"2021-03-31":133718000,"2021-06-30":245911000,"2021-09-30":303187000,"2021-12-31":260500000,"2022-03-31":162204000,"2022-06-30":-16493000,"2022-09-30":-229528000,"2022-12-31":-499888000,"2023-03-31":-684658000,"2023-06-30":-693005000,"2023-09-30":-890305000,"2023-12-31":-739077000,"2024-03-31":-597053000,"2024-06-30":-544136000,"2024-09-30":-232810000,"2024-12-31":-169667000,"2025-03-31":-156461000,"2025-06-30":-109451000,"2025-09-30":-64522000,"2025-12-31":39976000,"2026-03-31":151678000,"2026-06-30":320186000},"ebitda_capex":{"2018-09-30":-18201000,"2018-12-31":-23667000,"2019-03-31":-28125000,"2019-06-30":-49973000,"2019-09-30":-74006000,"2019-12-31":-129439000,"2020-03-31":-212110000,"2020-06-30":-242125000,"2020-09-30":-198226000,"2020-12-31":-80935000,"2021-03-31":92936000,"2021-06-30":213740000,"2021-09-30":268797000,"2021-12-31":220459000,"2022-03-31":111116000,"2022-06-30":-94845000,"2022-09-30":-337867000,"2022-12-31":-661584000,"2023-03-31":-885833000,"2023-06-30":-874808000,"2023-09-30":-1034782000,"2023-12-31":-821696000,"2024-03-31":-626101000,"2024-06-30":-555986000,"2024-09-30":-238933000,"2024-12-31":-174728000,"2025-03-31":-162781000,"2025-06-30":-116018000,"2025-09-30":-71169000,"2025-12-31":34696000,"2026-03-31":145195000,"2026-06-30":311055000},"ebit":{"2018-06-30":-5432000,"2018-09-30":-9289000,"2018-12-31":-13296000,"2019-03-31":-17134000,"2019-06-30":-27388000,"2019-09-30":-42188000,"2019-12-31":-65059000,"2020-03-31":-109484000,"2020-06-30":-141307000,"2020-09-30":-102788000,"2020-12-31":-20253000,"2021-03-31":110718000,"2021-06-30":222011000,"2021-09-30":278887000,"2021-12-31":235100000,"2022-03-31":135804000,"2022-06-30":-43793000,"2022-09-30":-259628000,"2022-12-31":-530888000,"2023-03-31":-719858000,"2023-06-30":-735305000,"2023-09-30":-938105000,"2023-12-31":-792377000,"2024-03-31":-651953000,"2024-06-30":-597236000,"2024-09-30":-283210000,"2024-12-31":-218167000,"2025-03-31":-203861000,"2025-06-30":-155951000,"2025-09-30":-110722000,"2025-12-31":-5624000,"2026-03-31":103878000,"2026-06-30":273386000},"cash_ratio":{"2017-09-30":0.459946,"2017-12-31":1.085705,"2018-03-31":1.103113,"2018-06-30":1.159745,"2018-09-30":0.967325,"2018-12-31":1.019103,"2019-03-31":1.397322,"2019-06-30":1.622106,"2019-09-30":1.396726,"2019-12-31":1.438676,"2020-03-31":1.581095,"2020-06-30":2.146799,"2020-09-30":2.24938,"2020-12-31":2.100271,"2021-03-31":3.307532,"2021-06-30":3.407671,"2021-09-30":3.262779,"2021-12-31":2.94132,"2022-03-31":2.612755,"2022-06-30":2.486511,"2022-09-30":2.139679,"2022-12-31":1.811137,"2023-03-31":1.960854,"2023-06-30":1.837,"2023-09-30":1.658802,"2023-12-31":1.588278,"2024-03-31":1.772567,"2024-06-30":1.877204,"2024-09-30":1.714461,"2024-12-31":1.752724,"2025-03-31":2.052591,"2025-06-30":2.033298,"2025-09-30":1.894202,"2025-12-31":1.872497,"2026-03-31":2.055049,"2026-06-30":2.032372},"current_ratio":{"2017-09-30":1.357548,"2017-12-31":2.112711,"2018-03-31":2.311294,"2018-06-30":2.355754,"2018-09-30":2.141013,"2018-12-31":2.231578,"2019-03-31":2.755282,"2019-06-30":2.727815,"2019-09-30":2.475899,"2019-12-31":2.583479,"2020-03-31":2.603214,"2020-06-30":3.093082,"2020-09-30":3.292207,"2020-12-31":3.262678,"2021-03-31":4.377203,"2021-06-30":4.578787,"2021-09-30":4.433379,"2021-12-31":4.186441,"2022-03-31":3.627065,"2022-06-30":3.592972,"2022-09-30":3.149121,"2022-12-31":2.736964,"2023-03-31":3.122053,"2023-06-30":2.827297,"2023-09-30":2.459959,"2023-12-31":2.409155,"2024-03-31":2.583436,"2024-06-30":2.715208,"2024-09-30":2.568442,"2024-12-31":2.624063,"2025-03-31":2.863099,"2025-06-30":2.849942,"2025-09-30":2.73858,"2025-12-31":2.748617,"2026-03-31":2.910153,"2026-06-30":2.866197},"quick_ratio":{"2017-09-30":1.043075,"2017-12-31":1.824125,"2018-03-31":1.83116,"2018-06-30":1.982854,"2018-09-30":1.687973,"2018-12-31":1.962784,"2019-03-31":2.319662,"2019-06-30":2.47844,"2019-09-30":2.103366,"2019-12-31":2.367149,"2020-03-31":2.374906,"2020-06-30":2.890133,"2020-09-30":3.089618,"2020-12-31":3.107057,"2021-03-31":4.097471,"2021-06-30":4.368631,"2021-09-30":4.154776,"2021-12-31":3.972534,"2022-03-31":3.402634,"2022-06-30":3.353106,"2022-09-30":2.901998,"2022-12-31":2.513447,"2023-03-31":2.807028,"2023-06-30":2.57764,"2023-09-30":2.255284,"2023-12-31":2.228277,"2024-03-31":2.390571,"2024-06-30":2.487418,"2024-09-30":2.30281,"2024-12-31":2.41196,"2025-03-31":2.644115,"2025-06-30":2.600417,"2025-09-30":2.507461,"2025-12-31":2.583484,"2026-03-31":2.704821,"2026-06-30":2.649589},"cfo_avg_cl":{"2018-09-30":-0.0193,"2018-12-31":0.077937,"2019-03-31":0.106729,"2019-06-30":0.202984,"2019-09-30":0.205108,"2019-12-31":0.049636,"2020-03-31":0.250835,"2020-06-30":0.245106,"2020-09-30":0.243753,"2020-12-31":0.337328,"2021-03-31":0.396022,"2021-06-30":0.415745,"2021-09-30":0.530198,"2021-12-31":0.364947,"2022-03-31":0.315563,"2022-06-30":0.102195,"2022-09-30":-0.026044,"2022-12-31":0.013012,"2023-03-31":-0.28862,"2023-06-30":0.017283,"2023-09-30":0.229533,"2023-12-31":0.216937,"2024-03-31":0.458002,"2024-06-30":0.323873,"2024-09-30":0.126681,"2024-12-31":0.173878,"2025-03-31":0.274551,"2025-06-30":0.359607,"2025-09-30":0.370801,"2025-12-31":0.391669,"2026-03-31":0.482081,"2026-06-30":0.607699},"cfo_liab":{"2018-09-30":-0.015483,"2018-12-31":0.063182,"2019-03-31":0.066823,"2019-06-30":0.109468,"2019-09-30":0.10958,"2019-12-31":0.01776,"2020-03-31":0.081257,"2020-06-30":0.096007,"2020-09-30":0.102032,"2020-12-31":0.157228,"2021-03-31":0.189371,"2021-06-30":0.197541,"2021-09-30":0.244616,"2021-12-31":0.173375,"2022-03-31":0.165652,"2022-06-30":0.048347,"2022-09-30":-0.013,"2022-12-31":0.006679,"2023-03-31":-0.161763,"2023-06-30":0.009475,"2023-09-30":0.131089,"2023-12-31":0.132194,"2024-03-31":0.253881,"2024-06-30":0.193923,"2024-09-30":0.08415,"2024-12-31":0.120387,"2025-03-31":0.187463,"2025-06-30":0.234374,"2025-09-30":0.256946,"2025-12-31":0.272435,"2026-03-31":0.323582,"2026-06-30":0.411091},"cfo_capex":{"2018-09-30":-0.200804,"2018-12-31":0.759644,"2019-03-31":0.893152,"2019-06-30":1.213606,"2019-09-30":1.104328,"2019-12-31":0.177598,"2020-03-31":0.599118,"2020-06-30":0.675333,"2020-09-30":0.786595,"2020-12-31":1.79884,"2021-03-31":4.856309,"2021-06-30":6.616394,"2021-09-30":8.739546,"2021-12-31":5.696186,"2022-03-31":4.581898,"2022-06-30":0.936466,"2022-09-30":-0.193698,"2022-12-31":0.072946,"2023-03-31":-1.209966,"2023-06-30":0.084614,"2023-09-30":1.708798,"2023-12-31":3.096818,"2024-03-31":15.696468,"2024-06-30":28.042532,"2024-09-30":25.327454,"2024-12-31":43.083383,"2025-03-31":49.065506,"2025-06-30":60.365616,"2025-09-30":68.506093,"2025-12-31":91.613258,"2026-03-31":83.931205,"2026-06-30":78.746797},"wc":{"2017-09-30":52020000,"2017-12-31":181659000,"2018-03-31":191087000,"2018-06-30":203603000,"2018-09-30":211998000,"2018-12-31":238931000,"2019-03-31":331506000,"2019-06-30":411683000,"2019-09-30":409460000,"2019-12-31":567362000,"2020-03-31":596524000,"2020-06-30":863660000,"2020-09-30":1067421000,"2020-12-31":1177319000,"2021-03-31":2121275000,"2021-06-30":2187884000,"2021-09-30":2293717000,"2021-12-31":2324888000,"2022-03-31":2247333000,"2022-06-30":2138201000,"2022-09-30":2027524000,"2022-12-31":1881606000,"2023-03-31":1764056000,"2023-06-30":1745990000,"2023-09-30":1763257000,"2023-12-31":1797415000,"2024-03-31":1836384000,"2024-06-30":1880827000,"2024-09-30":1945822000,"2024-12-31":2001661000,"2025-03-31":2047868000,"2025-06-30":2050084000,"2025-09-30":2113211000,"2025-12-31":2163975000,"2026-03-31":2212396000,"2026-06-30":2348114000},"wc_assets":{"2017-09-30":23.068532,"2017-12-31":48.846589,"2018-03-31":53.009043,"2018-06-30":53.345578,"2018-09-30":49.490846,"2018-12-31":51.383342,"2019-03-31":52.776486,"2019-06-30":50.154783,"2019-09-30":45.632199,"2019-12-31":38.589912,"2020-03-31":38.692386,"2020-06-30":46.774789,"2020-09-30":50.732696,"2020-12-31":51.851893,"2021-03-31":60.831282,"2021-06-30":60.130524,"2021-09-30":58.628307,"2021-12-31":56.952607,"2022-03-31":53.175606,"2022-06-30":49.569587,"2022-09-30":46.161881,"2022-12-31":42.641653,"2023-03-31":43.498897,"2023-06-30":42.003709,"2023-09-30":42.074683,"2023-12-31":42.175099,"2024-03-31":44.231512,"2024-06-30":45.824942,"2024-09-30":45.215754,"2024-12-31":46.507717,"2025-03-31":48.993534,"2025-06-30":47.87729,"2025-09-30":48.057176,"2025-12-31":48.809818,"2026-03-31":50.8289,"2026-06-30":51.352441},"cash_assets":{"2017-09-30":29.675125,"2017-12-31":47.661046,"2018-03-31":44.59332,"2018-06-30":45.633116,"2018-09-30":41.957195,"2018-12-31":42.518554,"2019-03-31":42.013621,"2019-06-30":47.086285,"2019-09-30":43.184313,"2019-12-31":35.061017,"2020-03-31":38.158563,"2020-06-30":47.975219,"2020-09-30":49.784839,"2020-12-31":48.130138,"2021-03-31":59.576358,"2021-06-30":57.255457,"2021-09-30":55.715138,"2021-12-31":52.571454,"2022-03-31":52.885964,"2022-06-30":47.534388,"2022-09-30":45.959067,"2022-12-31":44.462574,"2023-03-31":40.194565,"2023-06-30":42.226743,"2023-09-30":47.805146,"2023-12-31":47.53613,"2024-03-31":49.514675,"2024-06-30":50.152959,"2024-09-30":49.425247,"2024-12-31":50.192138,"2025-03-31":53.976579,"2025-06-30":52.622599,"2025-09-30":52.358808,"2025-12-31":52.267732,"2026-03-31":54.684566,"2026-06-30":55.925124},"cash_debt":{"2017-09-30":2.904049,"2019-12-31":5.175076,"2020-03-31":3.514805,"2020-06-30":9.115771,"2020-09-30":10.915891,"2020-12-31":11.534641,"2021-03-31":22.213937,"2021-06-30":22.569449,"2021-09-30":23.930363,"2021-12-31":23.879946,"2022-03-31":25.213113,"2022-06-30":24.142945,"2022-09-30":24.480832,"2022-12-31":24.529049},"fcf_debt":{"2019-12-31":-0.637228,"2020-03-31":-0.281247,"2020-06-30":-0.394639,"2020-09-30":-0.256057,"2020-12-31":0.694623,"2021-03-31":1.681597,"2021-06-30":1.957478,"2021-09-30":2.922075,"2021-12-31":2.092402,"2022-03-31":2.064254,"2022-06-30":-0.058614,"2022-09-30":-1.568381,"2022-12-31":-1.874114},"liab_equity":{"2017-09-30":-1.048138,"2017-12-31":1.442208,"2018-03-31":0.863177,"2018-06-30":0.802319,"2018-09-30":0.930619,"2018-12-31":0.900654,"2019-03-31":0.740296,"2019-06-30":0.781761,"2019-09-30":0.934777,"2019-12-31":1.105068,"2020-03-31":1.280928,"2020-06-30":0.818144,"2020-09-30":0.729738,"2020-12-31":0.709726,"2021-03-31":0.42839,"2021-06-30":0.420741,"2021-09-30":0.457839,"2021-12-31":0.475506,"2022-03-31":0.502311,"2022-06-30":0.542811,"2022-09-30":0.581109,"2022-12-31":0.667299,"2023-03-31":0.589954,"2023-06-30":0.640861,"2023-09-30":0.816182,"2023-12-31":0.831978,"2024-03-31":0.762333,"2024-06-30":0.716745,"2024-09-30":0.748994,"2024-12-31":0.726589,"2025-03-31":0.654931,"2025-06-30":0.652912,"2025-09-30":0.675101,"2025-12-31":0.668012,"2026-03-31":0.629551,"2026-06-30":0.619488},"altman_z":{"2018-12-31":10.369519,"2019-12-31":13.790355,"2020-12-31":28.225928,"2021-12-31":15.584776,"2022-03-31":8.774974,"2022-06-30":6.623779,"2022-09-30":3.854666,"2022-12-31":2.572877,"2023-03-31":4.083283,"2023-06-30":3.701576,"2023-09-30":3.327141,"2023-12-31":4.361534,"2024-03-31":3.531833,"2024-06-30":3.516736,"2024-09-30":4.278164,"2024-12-31":4.475557,"2025-03-31":4.667957,"2025-06-30":5.578415,"2025-09-30":6.084858,"2025-12-31":6.600394,"2026-03-31":6.448859,"2026-06-30":8.712128},"interest_cover_cfo":{"2019-06-30":28.151515,"2019-09-30":22.085664,"2019-12-31":5.428756,"2020-03-31":20.434254,"2020-06-30":19.755937,"2020-09-30":25.62398,"2020-12-31":43.706628,"2021-03-31":65.934426,"2021-06-30":81.566238,"2021-09-30":116.419739,"2021-12-31":89.472071,"2022-03-31":91.483185,"2022-06-30":27.857247,"2022-09-30":-5.592837,"2022-12-31":4.029019,"2023-03-31":-58.297199,"2023-06-30":5.632039,"2023-09-30":111.067766,"2023-12-31":280.624044,"2024-03-31":5922.441558,"2024-06-30":3165.8,"2024-09-30":1149.740741,"2024-12-31":475.01087,"2025-03-31":676.586057,"2025-06-30":532.395442,"2025-09-30":435.918816,"2025-12-31":459.500474,"2026-03-31":353.185113,"2026-06-30":456.952441},"ar_turnover":{"2018-09-30":5.989238,"2018-12-31":4.890844,"2019-03-31":5.798244,"2019-06-30":5.529594,"2019-09-30":6.021901,"2019-12-31":4.377775,"2020-03-31":5.29447,"2020-06-30":5.282354,"2020-09-30":5.243238,"2020-12-31":4.152565,"2021-03-31":5.133841,"2021-06-30":5.190899,"2021-09-30":5.164449,"2021-12-31":4.332372,"2022-03-31":4.990451,"2022-06-30":4.674629,"2022-09-30":4.752204,"2022-12-31":4.132386,"2023-03-31":4.54465,"2023-06-30":4.523135,"2023-09-30":4.678084,"2023-12-31":4.418937,"2024-03-31":5.105236,"2024-06-30":5.441657,"2024-09-30":5.373029,"2024-12-31":5.050073,"2025-03-31":6.221461,"2025-06-30":6.773925,"2025-09-30":6.159216,"2025-12-31":5.598327,"2026-03-31":7.079489,"2026-06-30":7.414692},"dso":{"2018-09-30":60.942643,"2018-12-31":74.629239,"2019-03-31":62.950094,"2019-06-30":66.008461,"2019-09-30":60.612089,"2019-12-31":83.375681,"2020-03-31":68.93986,"2020-06-30":69.097982,"2020-09-30":69.613467,"2020-12-31":87.897474,"2021-03-31":71.09686,"2021-06-30":70.315371,"2021-09-30":70.675498,"2021-12-31":84.249461,"2022-03-31":73.139679,"2022-06-30":78.081058,"2022-09-30":76.806467,"2022-12-31":88.326705,"2023-03-31":80.314209,"2023-06-30":80.696239,"2023-09-30":78.023391,"2023-12-31":82.599052,"2024-03-31":71.495224,"2024-06-30":67.075159,"2024-09-30":67.93189,"2024-12-31":72.276185,"2025-03-31":58.667893,"2025-06-30":53.883086,"2025-09-30":59.260788,"2025-12-31":65.198051,"2026-03-31":51.557394,"2026-06-30":49.226592},"inv_turnover":{"2018-09-30":6.939081,"2018-12-31":12.011943,"2019-03-31":12.389169,"2019-06-30":12.665745,"2019-09-30":7.694044,"2019-12-31":14.858252,"2020-03-31":18.289676,"2020-06-30":18.49595,"2020-09-30":12.859174,"2020-12-31":18.727504,"2021-03-31":24.357364,"2021-06-30":24.420831,"2021-09-30":17.534348,"2021-12-31":26.03381,"2022-03-31":25.895661,"2022-06-30":25.466749,"2022-09-30":17.09473,"2022-12-31":21.467072,"2023-03-31":18.88966,"2023-06-30":21.023811,"2023-09-30":17.078878,"2023-12-31":19.730928,"2024-03-31":20.138382,"2024-06-30":22.434025,"2024-09-30":14.601355,"2024-12-31":18.428538,"2025-03-31":20.795569,"2025-06-30":23.531692,"2025-09-30":15.445933,"2025-12-31":19.514109,"2026-03-31":23.426095,"2026-06-30":24.779761},"dio":{"2018-09-30":52.600626,"2018-12-31":30.386425,"2019-03-31":29.461218,"2019-06-30":28.817886,"2019-09-30":47.439295,"2019-12-31":24.565475,"2020-03-31":19.956613,"2020-06-30":19.73405,"2020-09-30":28.384404,"2020-12-31":19.49005,"2021-03-31":14.985201,"2021-06-30":14.946256,"2021-09-30":20.816286,"2021-12-31":14.02023,"2022-03-31":14.095025,"2022-06-30":14.332414,"2022-09-30":21.35161,"2022-12-31":17.002785,"2023-03-31":19.32274,"2023-06-30":17.361267,"2023-09-30":21.371428,"2023-12-31":18.498877,"2024-03-31":18.124594,"2024-06-30":16.269929,"2024-09-30":24.99768,"2024-12-31":19.806237,"2025-03-31":17.551816,"2025-06-30":15.510997,"2025-09-30":23.630816,"2025-12-31":18.704415,"2026-03-31":15.580916,"2026-06-30":14.729763},"ap_turnover":{"2018-12-31":7.263681,"2019-12-31":7.377019,"2020-12-31":8.527421,"2021-12-31":11.431568,"2022-03-31":12.626926,"2022-06-30":12.831363,"2022-09-30":10.874712,"2022-12-31":11.634724,"2023-03-31":15.327012,"2023-06-30":10.894788,"2023-09-30":7.872605,"2023-12-31":7.132874,"2024-03-31":8.684178,"2024-06-30":8.696153,"2024-09-30":6.773748,"2024-12-31":6.99894,"2025-03-31":8.237057,"2025-06-30":11.127386,"2025-09-30":10.537516,"2025-12-31":12.310093,"2026-03-31":17.446732,"2026-06-30":17.041404},"dpo":{"2018-12-31":50.250007,"2019-12-31":49.47798,"2020-12-31":42.803092,"2021-12-31":31.929129,"2022-03-31":28.906481,"2022-06-30":28.445926,"2022-09-30":33.564109,"2022-12-31":31.371607,"2023-03-31":23.814165,"2023-06-30":33.502258,"2023-09-30":46.363304,"2023-12-31":51.171519,"2024-03-31":42.030461,"2024-06-30":41.972581,"2024-09-30":53.8845,"2024-12-31":52.150756,"2025-03-31":44.311943,"2025-06-30":32.801953,"2025-09-30":34.638143,"2025-12-31":29.650466,"2026-03-31":20.920823,"2026-06-30":21.418424},"ccc":{"2018-12-31":54.765656,"2019-12-31":58.463176,"2020-12-31":64.584432,"2021-12-31":66.340563,"2022-03-31":58.328223,"2022-06-30":63.967547,"2022-09-30":64.593968,"2022-12-31":73.957883,"2023-03-31":75.822785,"2023-06-30":64.555247,"2023-09-30":53.031514,"2023-12-31":49.926409,"2024-03-31":47.589357,"2024-06-30":41.372508,"2024-09-30":39.045071,"2024-12-31":39.931667,"2025-03-31":31.907765,"2025-06-30":36.59213,"2025-09-30":48.253461,"2025-12-31":54.252,"2026-03-31":46.217486,"2026-06-30":42.537932},"inv_to_cash":{"2018-09-30":113.543269,"2018-12-31":105.015663,"2019-03-31":92.411312,"2019-06-30":94.826346,"2019-09-30":108.051383,"2019-12-31":107.941156,"2020-03-31":88.896474,"2020-06-30":88.832032,"2020-09-30":97.997871,"2020-12-31":107.387524,"2021-03-31":86.082061,"2021-06-30":85.261628,"2021-09-30":91.491784,"2021-12-31":98.269691,"2022-03-31":87.234704,"2022-06-30":92.413472,"2022-09-30":98.158076,"2022-12-31":105.329489,"2023-03-31":99.63695,"2023-06-30":98.057506,"2023-09-30":99.394818,"2023-12-31":101.097928,"2024-03-31":89.619818,"2024-06-30":83.345088,"2024-09-30":92.92957,"2024-12-31":92.082422,"2025-03-31":76.219709,"2025-06-30":69.394083,"2025-09-30":82.891604,"2025-12-31":83.902467,"2026-03-31":67.138309,"2026-06-30":63.956355},"inventories":{"2017-09-30":35450000,"2017-12-31":32740000,"2018-03-31":38062000,"2018-06-30":39431000,"2018-09-30":68803000,"2018-12-31":35585000,"2019-03-31":33398000,"2019-06-30":39443000,"2019-09-30":73531000,"2019-12-31":49714000,"2020-03-31":43978000,"2020-06-30":45001000,"2020-09-30":62609000,"2020-12-31":53895000,"2021-03-31":41246000,"2021-06-30":47996000,"2021-09-30":75945000,"2021-12-31":50276000,"2022-03-31":72863000,"2022-06-30":76077000,"2022-09-30":119252000,"2022-12-31":106747000,"2023-03-31":109238000,"2023-06-30":93214000,"2023-09-30":105374000,"2023-12-31":92129000,"2024-03-31":94531000,"2024-06-30":96351000,"2024-09-30":191213000,"2024-12-31":158271000,"2025-03-31":135297000,"2025-06-30":112695000,"2025-09-30":140682000,"2025-12-31":114642000,"2026-03-31":101289000,"2026-06-30":116424000},"asset_turnover":{"2018-09-30":2.003573,"2018-12-31":1.774433,"2019-03-31":1.643905,"2019-06-30":1.506675,"2019-09-30":1.498767,"2019-12-31":1.166704,"2020-03-31":1.145729,"2020-06-30":1.011528,"2020-09-30":1.026038,"2020-12-31":0.950812,"2021-03-31":0.808059,"2021-06-30":0.846257,"2021-09-30":0.84741,"2021-12-31":0.870367,"2022-03-31":0.758188,"2022-06-30":0.765431,"2022-09-30":0.752557,"2022-12-31":0.73611,"2023-03-31":0.756812,"2023-06-30":0.759503,"2023-09-30":0.784634,"2023-12-31":0.803427,"2024-03-31":0.883399,"2024-06-30":0.90692,"2024-09-30":0.917397,"2024-12-31":0.960315,"2025-03-31":1.020713,"2025-06-30":1.048125,"2025-09-30":1.044374,"2025-12-31":1.08436,"2026-03-31":1.163892,"2026-06-30":1.176602},"mcap":{"2017-12-31":5134349460,"2018-12-31":3310663200,"2019-12-31":16728029440.000002,"2020-12-31":42499888080,"2021-12-31":30838263400,"2022-03-31":17374964062.5,"2022-06-30":13737474835,"2022-09-30":7792040700,"2022-12-31":5699098900,"2023-03-31":9139288005,"2023-06-30":8947924050,"2023-09-30":9933795397.5,"2023-12-31":13153393320,"2024-03-31":9281381060,"2024-06-30":8584642885,"2024-09-30":10750349395,"2024-12-31":10846949400,"2025-03-31":10230564720,"2025-06-30":12882213080,"2025-09-30":14844422695,"2025-12-31":16040246500,"2026-03-31":14301079695,"2026-06-30":20955458114.999996},"ev_cash":{"2017-09-30":66918000,"2017-12-31":177250000,"2018-03-31":160750000,"2018-06-30":174167000,"2018-09-30":179727000,"2018-12-31":197710000,"2019-03-31":263901000,"2019-06-30":386496000,"2019-09-30":387495000,"2019-12-31":515479000,"2020-03-31":588294000,"2020-06-30":885825000,"2020-09-30":1047478000,"2020-12-31":1092815000,"2021-03-31":2077514000,"2021-06-30":2083273000,"2021-09-30":2179745000,"2021-12-31":2146043000,"2022-03-31":2235092000,"2022-06-30":2050412000,"2022-09-30":2018616000,"2022-12-31":1961956000,"2023-03-31":1630052000,"2023-06-30":1755261000,"2023-09-30":2003408000,"2023-12-31":2025891000,"2024-03-31":2055728000,"2024-06-30":2058465000,"2024-09-30":2126974000,"2024-12-31":2160236000,"2025-03-31":2256153000,"2025-06-30":2253276000,"2025-09-30":2302366000,"2025-12-31":2317281000,"2026-03-31":2380219000,"2026-06-30":2557202000},"ev_pref":{"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_nci":{"2017-09-30":0,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":0,"2020-03-31":0,"2020-06-30":0,"2020-09-30":0,"2020-12-31":0,"2021-03-31":0,"2021-06-30":0,"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_debt":{"2017-09-30":23043000,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":99608000,"2020-03-31":167376000,"2020-06-30":97175000,"2020-09-30":95959000,"2020-12-31":94742000,"2021-03-31":93523000,"2021-06-30":92305000,"2021-09-30":91087000,"2021-12-31":89868000,"2022-03-31":88648000,"2022-06-30":84928000,"2022-09-30":82457000,"2022-12-31":79985000,"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":{"2017-12-31":4957099460,"2018-12-31":3112953200,"2019-12-31":16312158440.000002,"2020-12-31":41501815080,"2021-12-31":28782088400,"2022-03-31":15228520062.5,"2022-06-30":11771990835,"2022-09-30":5855881700,"2022-12-31":3817127900,"2023-03-31":7509236005,"2023-06-30":7192663050,"2023-09-30":7930387397.5,"2023-12-31":11127502320,"2024-03-31":7225653060,"2024-06-30":6526177885,"2024-09-30":8623375395,"2024-12-31":8686713400,"2025-03-31":7974411720,"2025-06-30":10628937080,"2025-09-30":12542056695,"2025-12-31":13722965500,"2026-03-31":11920860695,"2026-06-30":18398256114.999996},"capital":{"2017-09-30":-232930000,"2017-12-31":152279000,"2018-03-31":193476000,"2018-06-30":211765000,"2018-09-30":221876000,"2018-12-31":244651000,"2019-03-31":360934000,"2019-06-30":460682000,"2019-09-30":463777000,"2019-12-31":798034000,"2020-03-31":843289000,"2020-06-30":1112728000,"2020-09-30":1312334000,"2020-12-31":1422757000,"2021-03-31":2534835000,"2021-06-30":2653333000,"2021-09-30":2774718000,"2021-12-31":2856474000,"2022-03-31":2901813000,"2022-06-30":2880820000,"2022-09-30":2860384000,"2022-12-31":2726541000,"2023-03-31":2550642000,"2023-06-30":2533275000,"2023-09-30":2307467000,"2023-12-31":2326333000,"2024-03-31":2355829000,"2024-06-30":2390789000,"2024-09-30":2460510000,"2024-12-31":2492737000,"2025-03-31":2525709000,"2025-06-30":2590552000,"2025-09-30":2625086000,"2025-12-31":2657945000,"2026-03-31":2671064000,"2026-06-30":2823452000},"debt_capital_ev":{"2017-09-30":null,"2017-12-31":0,"2018-03-31":0,"2018-06-30":0,"2018-09-30":0,"2018-12-31":0,"2019-03-31":0,"2019-06-30":0,"2019-09-30":0,"2019-12-31":12.481674,"2020-03-31":19.848,"2020-06-30":8.733042,"2020-09-30":7.312087,"2020-12-31":6.659043,"2021-03-31":3.68951,"2021-06-30":3.478832,"2021-09-30":3.282748,"2021-12-31":3.146117,"2022-03-31":3.054918,"2022-06-30":2.94805,"2022-09-30":2.882725,"2022-12-31":2.93357,"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":{"2017-12-31":0,"2018-12-31":0,"2019-12-31":0.006106,"2020-12-31":0.002283,"2021-12-31":0.003122,"2022-03-31":0.005821,"2022-06-30":0.007214,"2022-09-30":0.014081,"2022-12-31":0.020954,"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":{"2018-12-31":4.192496,"2019-12-31":14.449336,"2020-12-31":23.336761,"2021-12-31":10.411002,"2022-03-31":5.207934,"2022-06-30":3.868056,"2022-09-30":1.873998,"2022-12-31":1.220882,"2023-03-31":2.396189,"2023-06-30":2.236104,"2023-09-30":2.355153,"2023-12-31":3.19332,"2024-03-31":1.99323,"2024-06-30":1.74213,"2024-09-30":2.213235,"2024-12-31":2.112066,"2025-03-31":1.875405,"2025-06-30":2.418438,"2025-09-30":2.760503,"2025-12-31":2.89682,"2026-03-31":2.400758,"2026-06-30":3.531938},"ev_ebitda":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":28681.282018,"2021-12-31":110.487863,"2022-03-31":93.884985,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":343.280106,"2026-03-31":78.593209,"2026-06-30":57.461151},"ev_ebit":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":122.424876,"2022-03-31":112.13602,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":114.758281,"2026-06-30":67.297726},"ev_cfo":{"2018-12-31":223.599569,"2019-12-31":1190.060439,"2020-12-31":280.054356,"2021-12-31":126.192398,"2022-03-31":65.056904,"2022-06-30":160.438177,"2022-09-30":null,"2022-12-31":323.622543,"2023-03-31":null,"2023-06-30":467.572193,"2023-09-30":32.122177,"2023-12-31":43.49127,"2024-03-31":15.847433,"2024-06-30":19.639179,"2024-09-30":55.60598,"2024-12-31":39.839086,"2025-03-31":25.716111,"2025-06-30":26.812245,"2025-09-30":27.543167,"2025-12-31":28.369764,"2026-03-31":21.908273,"2026-06-30":25.587357},"ev_fcf":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":630.630832,"2021-12-31":153.063648,"2022-03-31":83.219595,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":77.441408,"2023-12-31":64.232827,"2024-03-31":16.925749,"2024-06-30":20.365412,"2024-09-30":57.89171,"2024-12-31":40.785756,"2025-03-31":26.251133,"2025-06-30":27.263891,"2025-09-30":27.951177,"2025-12-31":28.68285,"2026-03-31":22.172447,"2026-06-30":25.916468},"mcap_dil":{"2021-12-31":32313348200,"2022-03-31":17374964062.5,"2022-06-30":13737474835,"2022-09-30":7792040700,"2022-12-31":5602527975,"2023-03-31":9139288005,"2023-06-30":8947924050,"2023-09-30":9933795397.5,"2023-12-31":12975710410,"2024-03-31":9281381060,"2024-06-30":8584642885,"2024-09-30":10750349395,"2024-12-31":10751534010,"2025-03-31":10230564720,"2025-06-30":12882213080,"2025-09-30":14844422695,"2025-12-31":16266502395,"2026-03-31":14301079695,"2026-06-30":20955458114.999996},"ev_dil":{"2021-12-31":30257173200,"2022-03-31":15228520062.5,"2022-06-30":11771990835,"2022-09-30":5855881700,"2022-12-31":3720556975,"2023-03-31":7509236005,"2023-06-30":7192663050,"2023-09-30":7930387397.5,"2023-12-31":10949819410,"2024-03-31":7225653060,"2024-06-30":6526177885,"2024-09-30":8623375395,"2024-12-31":8591298010,"2025-03-31":7974411720,"2025-06-30":10628937080,"2025-09-30":12542056695,"2025-12-31":13949221395,"2026-03-31":11920860695,"2026-06-30":18398256114.999996},"ev_per_share":{"2017-12-31":49.992431,"2018-12-31":28.35887,"2019-12-31":136.051431,"2020-12-31":324.222798,"2021-12-31":212.984515,"2022-03-31":108.462346,"2022-06-30":84.63852,"2022-09-30":42.385781,"2022-12-31":27.259942,"2023-03-31":54.080571,"2023-06-30":51.413348,"2023-09-30":56.353692,"2023-12-31":77.542489,"2024-03-31":50.735532,"2024-06-30":45.55971,"2024-09-30":59.888398,"2024-12-31":59.534736,"2025-03-31":54.905822,"2025-06-30":72.516832,"2025-09-30":84.599864,"2025-12-31":92.816811,"2026-03-31":78.871796,"2026-06-30":121.282727},"sales_base":{"2018-06-30":606429000,"2018-09-30":655028000,"2018-12-31":742506000,"2019-03-31":812592000,"2019-06-30":905883000,"2019-09-30":993430000,"2019-12-31":1128921000,"2020-03-31":1243025000,"2020-06-30":1348997000,"2020-09-30":1539732000,"2020-12-31":1778388000,"2021-03-31":2031805000,"2021-06-30":2320851000,"2021-09-30":2549141000,"2021-12-31":2764584000,"2022-03-31":2924100000,"2022-06-30":3043387000,"2022-09-30":3124807000,"2022-12-31":3126534000,"2023-03-31":3133825000,"2023-06-30":3216605000,"2023-09-30":3367250000,"2023-12-31":3484619000,"2024-03-31":3625098000,"2024-06-30":3746091000,"2024-09-30":3896276000,"2024-12-31":4112898000,"2025-03-31":4252101000,"2025-06-30":4394960000,"2025-09-30":4543395000,"2025-12-31":4737251000,"2026-03-31":4965458000,"2026-06-30":5209110000},"ebitda_base":{"2018-06-30":780000,"2018-09-30":-2280000,"2018-12-31":-5340000,"2019-03-31":-8134000,"2019-06-30":-17488000,"2019-09-30":-30988000,"2019-12-31":-52259000,"2020-03-31":-94684000,"2020-06-30":-124007000,"2020-09-30":-83088000,"2020-12-31":1447000,"2021-03-31":133718000,"2021-06-30":245911000,"2021-09-30":303187000,"2021-12-31":260500000,"2022-03-31":162204000,"2022-06-30":-16493000,"2022-09-30":-229528000,"2022-12-31":-499888000,"2023-03-31":-684658000,"2023-06-30":-693005000,"2023-09-30":-890305000,"2023-12-31":-739077000,"2024-03-31":-597053000,"2024-06-30":-544136000,"2024-09-30":-232810000,"2024-12-31":-169667000,"2025-03-31":-156461000,"2025-06-30":-109451000,"2025-09-30":-64522000,"2025-12-31":39976000,"2026-03-31":151678000,"2026-06-30":320186000},"ebit_base":{"2018-06-30":-5432000,"2018-09-30":-9289000,"2018-12-31":-13296000,"2019-03-31":-17134000,"2019-06-30":-27388000,"2019-09-30":-42188000,"2019-12-31":-65059000,"2020-03-31":-109484000,"2020-06-30":-141307000,"2020-09-30":-102788000,"2020-12-31":-20253000,"2021-03-31":110718000,"2021-06-30":222011000,"2021-09-30":278887000,"2021-12-31":235100000,"2022-03-31":135804000,"2022-06-30":-43793000,"2022-09-30":-259628000,"2022-12-31":-530888000,"2023-03-31":-719858000,"2023-06-30":-735305000,"2023-09-30":-938105000,"2023-12-31":-792377000,"2024-03-31":-651953000,"2024-06-30":-597236000,"2024-09-30":-283210000,"2024-12-31":-218167000,"2025-03-31":-203861000,"2025-06-30":-155951000,"2025-09-30":-110722000,"2025-12-31":-5624000,"2026-03-31":103878000,"2026-06-30":273386000},"cfo_base":{"2018-09-30":-3197000,"2018-12-31":13922000,"2019-03-31":17855000,"2019-06-30":39424000,"2019-09-30":47506000,"2019-12-31":13707000,"2020-03-31":70352000,"2020-06-30":79769000,"2020-09-30":90567000,"2020-12-31":148192000,"2021-03-31":198050000,"2021-06-30":212856000,"2021-09-30":300553000,"2021-12-31":228081000,"2022-03-31":234080000,"2022-06-30":73374000,"2022-09-30":-20985000,"2022-12-31":11795000,"2023-03-31":-243415000,"2023-06-30":15383000,"2023-09-30":246882000,"2023-12-31":255856000,"2024-03-31":455951000,"2024-06-30":332304000,"2024-09-30":155080000,"2024-12-31":218045000,"2025-03-31":310094000,"2025-06-30":396421000,"2025-09-30":455360000,"2025-12-31":483718000,"2026-03-31":544126000,"2026-06-30":719037000},"fcf_base":{"2018-09-30":-19118000,"2018-12-31":-4405000,"2019-03-31":-2136000,"2019-06-30":6939000,"2019-09-30":4488000,"2019-12-31":-63473000,"2020-03-31":-47074000,"2020-06-30":-38349000,"2020-09-30":-24571000,"2020-12-31":65810000,"2021-03-31":157268000,"2021-06-30":180685000,"2021-09-30":266163000,"2021-12-31":188040000,"2022-03-31":182992000,"2022-06-30":-4978000,"2022-09-30":-129324000,"2022-12-31":-149901000,"2023-03-31":-444590000,"2023-06-30":-166420000,"2023-09-30":102405000,"2023-12-31":173237000,"2024-03-31":426903000,"2024-06-30":320454000,"2024-09-30":148957000,"2024-12-31":212984000,"2025-03-31":303774000,"2025-06-30":389854000,"2025-09-30":448713000,"2025-12-31":478438000,"2026-03-31":537643000,"2026-06-30":709906000},"pe":{"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":398.467532,"2021-06-30":262.768293,"2021-09-30":158.566502,"2021-12-31":133.450292,"2022-03-31":126.27551,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":190.333333,"2026-03-31":71.142857,"2026-06-30":59.034188},"pe_avg":{"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":299.358392,"2021-06-30":176.962242,"2021-09-30":170.6277,"2021-12-31":202.509447,"2022-03-31":293.339678,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":151.093053,"2026-03-31":67.910703,"2026-06-30":44.10093},"pe_high":{"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":608.662338,"2021-06-30":285.77439,"2021-09-30":233.325123,"2021-12-31":276.988304,"2022-03-31":483.316327,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":196.631579,"2026-03-31":86.225564,"2026-06-30":61.393162},"pe_low":{"2018-06-30":null,"2018-09-30":null,"2018-12-31":null,"2019-03-31":null,"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":105.792208,"2021-06-30":78.445122,"2021-09-30":98.522167,"2021-12-31":120.204678,"2022-03-31":105.969388,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":96.666667,"2026-03-31":41.428571,"2026-06-30":34.179487},"pb":{"2017-12-31":33.716727,"2018-12-31":13.532187,"2019-12-31":23.951041,"2020-12-31":32.002566,"2021-12-31":11.146605,"2022-03-31":6.176305,"2022-06-30":4.91345,"2022-09-30":2.804984,"2022-12-31":2.153402,"2023-03-31":3.583132,"2023-06-30":3.532157,"2023-09-30":4.305065,"2023-12-31":5.654132,"2024-03-31":3.939752,"2024-06-30":3.590715,"2024-09-30":4.369155,"2024-12-31":4.351422,"2025-03-31":4.050571,"2025-06-30":4.972768,"2025-09-30":5.654833,"2025-12-31":6.03483,"2026-03-31":5.354076,"2026-06-30":7.421928},"pb_avg":{"2017-12-31":22.712698,"2018-12-31":20.228563,"2019-12-31":16.948,"2020-12-31":15.838916,"2021-12-31":16.914858,"2022-03-31":14.347637,"2022-06-30":11.155683,"2022-09-30":7.296308,"2022-12-31":4.784533,"2023-03-31":3.87524,"2023-06-30":3.41656,"2023-09-30":3.788119,"2023-12-31":4.800796,"2024-03-31":4.809922,"2024-06-30":4.426535,"2024-09-30":4.159528,"2024-12-31":4.039632,"2025-03-31":3.997017,"2025-06-30":4.092801,"2025-09-30":4.492127,"2025-12-31":4.790653,"2026-03-31":5.11083,"2026-06-30":5.544481},"pb_high":{"2017-12-31":34.061838,"2018-12-31":32.767097,"2019-12-31":29.159431,"2020-12-31":34.409361,"2021-12-31":23.135799,"2022-03-31":23.63965,"2022-06-30":23.562372,"2022-09-30":16.132637,"2022-12-31":9.545338,"2023-03-31":6.83528,"2023-06-30":5.213741,"2023-09-30":5.465036,"2023-12-31":6.592375,"2024-03-31":6.460661,"2024-06-30":6.403133,"2024-09-30":6.254106,"2024-12-31":5.769702,"2025-03-31":5.696907,"2025-06-30":5.605326,"2025-09-30":5.748017,"2025-12-31":6.234526,"2026-03-31":6.489172,"2026-06-30":7.718504},"pb_low":{"2017-12-31":12.235174,"2018-12-31":12.239989,"2019-12-31":5.790343,"2020-12-31":7.337978,"2021-12-31":10.040248,"2022-03-31":5.183105,"2022-06-30":4.100096,"2022-09-30":2.804984,"2022-12-31":2.153402,"2023-03-31":2.215641,"2023-06-30":2.247636,"2023-09-30":2.482167,"2023-12-31":2.689506,"2024-03-31":3.180456,"2024-06-30":3.147343,"2024-09-30":3.023764,"2024-12-31":3.024455,"2025-03-31":2.971224,"2025-06-30":2.92346,"2025-09-30":3.111768,"2025-12-31":3.064975,"2026-03-31":3.117835,"2026-06-30":4.297132},"ptb":{"2017-12-31":34.489507,"2018-12-31":13.692195,"2019-12-31":30.545556,"2020-12-31":35.631072,"2021-12-31":12.232741,"2022-03-31":6.755463,"2022-06-30":5.367921,"2022-09-30":3.060959,"2022-12-31":2.349024,"2023-03-31":3.914632,"2023-06-30":3.85406,"2023-09-30":4.729735,"2023-12-31":6.195485,"2024-03-31":4.304441,"2024-06-30":3.9115,"2024-09-30":4.740086,"2024-12-31":4.708456,"2025-03-31":4.371636,"2025-06-30":5.811568,"2025-09-30":6.570829,"2025-12-31":6.979082,"2026-03-31":6.176356,"2026-06-30":8.478588},"ptb_avg":{"2017-12-31":23.233269,"2018-12-31":20.46775,"2019-12-31":21.614346,"2020-12-31":17.634759,"2021-12-31":18.563059,"2022-03-31":15.693031,"2022-06-30":12.18753,"2022-09-30":7.962148,"2022-12-31":5.219175,"2023-03-31":4.233765,"2023-06-30":3.727929,"2023-09-30":4.161795,"2023-12-31":5.260447,"2024-03-31":5.25516,"2024-06-30":4.821989,"2024-09-30":4.512663,"2024-12-31":4.371084,"2025-03-31":4.313837,"2025-06-30":4.78317,"2025-09-30":5.219783,"2025-12-31":5.540232,"2026-03-31":5.895752,"2026-06-30":6.333849},"ptb_high":{"2017-12-31":34.842528,"2018-12-31":33.154542,"2019-12-31":37.187989,"2020-12-31":38.310754,"2021-12-31":25.390175,"2022-03-31":25.856366,"2022-06-30":25.741779,"2022-09-30":17.604854,"2022-12-31":10.412468,"2023-03-31":7.467657,"2023-06-30":5.688896,"2023-09-30":6.00413,"2023-12-31":7.22356,"2024-03-31":7.058701,"2024-06-30":6.975171,"2024-09-30":6.785066,"2024-12-31":6.243106,"2025-03-31":6.148467,"2025-06-30":6.550826,"2025-09-30":6.679107,"2025-12-31":7.210024,"2026-03-31":7.48578,"2026-06-30":8.817388},"ptb_low":{"2017-12-31":12.515601,"2018-12-31":12.384717,"2019-12-31":7.384616,"2020-12-31":8.16997,"2021-12-31":11.01858,"2022-03-31":5.66913,"2022-06-30":4.479336,"2022-09-30":3.060959,"2022-12-31":2.349024,"2023-03-31":2.420625,"2023-06-30":2.452474,"2023-09-30":2.727018,"2023-12-31":2.947012,"2024-03-31":3.47486,"2024-06-30":3.428518,"2024-09-30":3.280475,"2024-12-31":3.272611,"2025-03-31":3.206736,"2025-06-30":3.416586,"2025-09-30":3.615826,"2025-12-31":3.544542,"2026-03-31":3.596673,"2026-06-30":4.908915},"ps":{"2018-12-31":4.45877,"2019-12-31":14.817715,"2020-12-31":23.897984,"2021-12-31":11.154757,"2022-03-31":5.941987,"2022-06-30":4.513877,"2022-09-30":2.493607,"2022-12-31":1.822817,"2023-03-31":2.916336,"2023-06-30":2.781791,"2023-09-30":2.950121,"2023-12-31":3.774701,"2024-03-31":2.560312,"2024-06-30":2.291627,"2024-09-30":2.759134,"2024-12-31":2.637301,"2025-03-31":2.406002,"2025-06-30":2.931133,"2025-09-30":3.267253,"2025-12-31":3.385982,"2026-03-31":2.880113,"2026-06-30":4.022848},"ps_avg":{"2018-12-31":6.665183,"2019-12-31":10.485166,"2020-12-31":11.827744,"2021-12-31":16.927229,"2022-03-31":13.803314,"2022-06-30":10.248478,"2022-09-30":6.486356,"2022-12-31":4.050023,"2023-03-31":3.154085,"2023-06-30":2.690752,"2023-09-30":2.595875,"2023-12-31":3.205013,"2024-03-31":3.125806,"2024-06-30":2.825055,"2024-09-30":2.626755,"2024-12-31":2.448332,"2025-03-31":2.374192,"2025-06-30":2.412448,"2025-09-30":2.595465,"2025-12-31":2.687907,"2026-03-31":2.749264,"2026-06-30":3.00523},"ps_high":{"2018-12-31":10.79655,"2019-12-31":18.039973,"2020-12-31":25.695263,"2021-12-31":23.15272,"2022-03-31":22.742805,"2022-06-30":21.646227,"2022-09-30":14.341777,"2022-12-31":8.07996,"2023-03-31":5.563282,"2023-06-30":4.106143,"2023-09-30":3.745011,"2023-12-31":4.401072,"2024-03-31":4.198566,"2024-06-30":4.086537,"2024-09-30":3.949487,"2024-12-31":3.496889,"2025-03-31":3.38391,"2025-06-30":3.303986,"2025-09-30":3.321093,"2025-12-31":3.498026,"2026-03-31":3.490714,"2026-06-30":4.183599},"ps_low":{"2018-12-31":4.032999,"2019-12-31":3.582293,"2020-12-31":5.47965,"2021-12-31":10.047591,"2022-03-31":4.986467,"2022-06-30":3.766668,"2022-09-30":2.493607,"2022-12-31":1.822817,"2023-03-31":1.803326,"2023-06-30":1.770152,"2023-09-30":1.700948,"2023-12-31":1.795515,"2024-03-31":2.066871,"2024-06-30":2.008663,"2024-09-30":1.909516,"2024-12-31":1.833055,"2025-03-31":1.76488,"2025-06-30":1.723195,"2025-09-30":1.797919,"2025-12-31":1.719676,"2026-03-31":1.677174,"2026-06-30":2.32914},"pcf":{"2018-12-31":237.800833,"2019-12-31":1220.400484,"2020-12-31":286.789355,"2021-12-31":135.207507,"2022-03-31":74.226607,"2022-06-30":187.225377,"2022-09-30":null,"2022-12-31":483.17922,"2023-03-31":null,"2023-06-30":581.676139,"2023-09-30":40.237018,"2023-12-31":51.40936,"2024-03-31":20.356093,"2024-06-30":25.833703,"2024-09-30":69.321314,"2024-12-31":49.74638,"2025-03-31":32.991818,"2025-06-30":32.496293,"2025-09-30":32.599312,"2025-12-31":33.160326,"2026-03-31":26.282662,"2026-06-30":29.143783},"pcf_avg":{"2018-12-31":355.476098,"2019-12-31":863.567779,"2020-12-31":141.93963,"2021-12-31":205.176002,"2022-03-31":172.429387,"2022-06-30":425.083597,"2022-09-30":null,"2022-12-31":1073.550987,"2023-03-31":null,"2023-06-30":562.639728,"2023-09-30":35.405414,"2023-12-31":43.650532,"2024-03-31":24.852131,"2024-06-30":31.847078,"2024-09-30":65.995365,"2024-12-31":46.181941,"2025-03-31":32.55562,"2025-06-30":26.745843,"2025-09-30":25.896479,"2025-12-31":26.323791,"2026-03-31":25.088591,"2026-06-30":21.771586},"pcf_high":{"2018-12-31":575.815479,"2019-12-31":1485.788606,"2020-12-31":308.357725,"2021-12-31":280.635564,"2022-03-31":284.100462,"2022-06-30":897.836387,"2022-09-30":null,"2022-12-31":2141.777963,"2023-03-31":null,"2023-06-30":858.599817,"2023-09-30":51.078611,"2023-12-31":59.940196,"2024-03-31":33.381244,"2024-06-30":46.067877,"2024-09-30":99.228085,"2024-12-31":65.960461,"2025-03-31":46.401184,"2025-06-30":36.629967,"2025-09-30":33.136502,"2025-12-31":34.257621,"2026-03-31":31.854742,"2026-06-30":30.308353},"pcf_low":{"2018-12-31":215.093061,"2019-12-31":295.040914,"2020-12-31":65.758911,"2021-12-31":121.787481,"2022-03-31":62.290368,"2022-06-30":156.23282,"2022-09-30":null,"2022-12-31":483.17922,"2023-03-31":null,"2023-06-30":370.141008,"2023-09-30":23.199414,"2023-12-31":24.45394,"2024-03-31":16.43293,"2024-06-30":22.643825,"2024-09-30":47.975252,"2024-12-31":34.57621,"2025-03-31":24.200557,"2025-06-30":19.104374,"2025-09-30":17.9389,"2025-12-31":16.841496,"2026-03-31":15.305165,"2026-06-30":16.873605},"pfcf":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":645.79681,"2021-12-31":163.998423,"2022-03-31":94.94931,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":97.004984,"2023-12-31":75.927159,"2024-03-31":21.741194,"2024-06-30":26.789002,"2024-09-30":72.170824,"2024-12-31":50.928471,"2025-03-31":33.678211,"2025-06-30":33.043686,"2025-09-30":33.082221,"2025-12-31":33.52628,"2026-03-31":26.599583,"2026-06-30":29.518638},"pfcf_avg":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":319.621907,"2021-12-31":248.86592,"2022-03-31":220.5685,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":85.356764,"2023-12-31":64.468043,"2024-03-31":26.543159,"2024-06-30":33.024744,"2024-09-30":68.708159,"2024-12-31":47.279332,"2025-03-31":33.232938,"2025-06-30":27.196371,"2025-09-30":26.280096,"2025-12-31":26.614298,"2026-03-31":25.391114,"2026-06-30":22.051618},"pfcf_high":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":694.364807,"2021-12-31":340.393746,"2022-03-31":363.416085,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":123.142324,"2023-12-31":88.526462,"2024-03-31":35.652623,"2024-06-30":47.771411,"2024-09-30":103.306937,"2024-12-31":67.527836,"2025-03-31":47.366558,"2025-06-30":37.24699,"2025-09-30":33.627369,"2025-12-31":34.635685,"2026-03-31":32.238852,"2026-06-30":30.698187},"pfcf_low":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":148.076957,"2021-12-31":147.720753,"2022-03-31":79.680693,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":55.930059,"2023-12-31":36.116345,"2024-03-31":17.551085,"2024-06-30":23.481166,"2024-09-30":49.947314,"2024-12-31":35.397822,"2025-03-31":24.704048,"2025-06-30":19.426183,"2025-09-30":18.204638,"2025-12-31":17.027358,"2026-03-31":15.489717,"2026-06-30":17.090637},"evs_avg":{"2018-12-31":6.398909,"2019-12-31":10.116786,"2020-12-31":11.26652,"2021-12-31":16.183474,"2022-03-31":13.069261,"2022-06-30":9.602656,"2022-09-30":5.866747,"2022-12-31":3.448088,"2023-03-31":2.633937,"2023-06-30":2.145065,"2023-09-30":2.000906,"2023-12-31":2.623632,"2024-03-31":2.558724,"2024-06-30":2.275558,"2024-09-30":2.080855,"2024-12-31":1.923098,"2025-03-31":1.843594,"2025-06-30":1.899753,"2025-09-30":2.088714,"2025-12-31":2.198746,"2026-03-31":2.269909,"2026-06-30":2.514321},"evs_high":{"2018-12-31":10.530276,"2019-12-31":17.671594,"2020-12-31":25.13404,"2021-12-31":22.408965,"2022-03-31":22.008752,"2022-06-30":21.000406,"2022-09-30":13.722168,"2022-12-31":7.478025,"2023-03-31":5.043134,"2023-06-30":3.560456,"2023-09-30":3.150043,"2023-12-31":3.819691,"2024-03-31":3.631484,"2024-06-30":3.53704,"2024-09-30":3.403588,"2024-12-31":2.971655,"2025-03-31":2.853313,"2025-06-30":2.791291,"2025-09-30":2.814343,"2025-12-31":3.008865,"2026-03-31":3.011359,"2026-06-30":3.692689},"evs_low":{"2018-12-31":3.766725,"2019-12-31":3.213914,"2020-12-31":4.918427,"2021-12-31":9.303836,"2022-03-31":4.252415,"2022-06-30":3.120846,"2022-09-30":1.873998,"2022-12-31":1.220882,"2023-03-31":1.283178,"2023-06-30":1.224464,"2023-09-30":1.10598,"2023-12-31":1.214135,"2024-03-31":1.499789,"2024-06-30":1.459166,"2024-09-30":1.363617,"2024-12-31":1.307821,"2025-03-31":1.234283,"2025-06-30":1.2105,"2025-09-30":1.291169,"2025-12-31":1.230514,"2026-03-31":1.197819,"2026-06-30":1.83823},"eve_avg":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":13846.748223,"2021-12-31":171.748839,"2022-03-31":235.603481,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":260.556596,"2026-03-31":74.309628,"2026-06-30":40.905517},"eve_high":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":30890.169288,"2021-12-31":237.817524,"2022-03-31":396.758355,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":356.55761,"2026-03-31":98.582354,"2026-06-30":60.076409},"eve_low":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":6044.831735,"2021-12-31":98.737948,"2022-03-31":76.659549,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":145.818841,"2026-03-31":39.212799,"2026-06-30":29.906192},"evb_avg":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":190.304435,"2022-03-31":281.404281,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":108.503588,"2026-06-30":47.907991},"evb_high":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":263.511123,"2022-03-31":473.88731,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":143.945534,"2026-06-30":70.36068},"evb_low":{"2018-12-31":null,"2019-12-31":null,"2020-12-31":null,"2021-12-31":109.40551,"2022-03-31":91.561997,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":null,"2026-03-31":57.256772,"2026-06-30":35.025729},"earnings_yield":{"2018-06-30":-20.647583,"2018-09-30":-0.13693,"2018-12-31":-0.364721,"2019-03-31":-0.201519,"2019-06-30":-0.231839,"2019-09-30":-0.340886,"2019-12-31":-0.372706,"2020-03-31":-1.006289,"2020-06-30":-0.938392,"2020-09-30":-0.460451,"2020-12-31":-0.066261,"2021-03-31":0.250961,"2021-06-30":0.380563,"2021-09-30":0.63065,"2021-12-31":0.749343,"2022-03-31":0.791919,"2022-06-30":-0.364483,"2022-09-30":-3.049645,"2022-12-31":-8.820639,"2023-03-31":-7.26223,"2023-06-30":-7.379612,"2023-09-30":-8.740615,"2023-12-31":-5.476762,"2024-03-31":-6.122449,"2024-06-30":-5.790088,"2024-09-30":-1.607286,"2024-12-31":-1.197202,"2025-03-31":-1.036343,"2025-06-30":-0.47787,"2025-09-30":-0.19974,"2025-12-31":0.525394,"2026-03-31":1.405622,"2026-06-30":1.693934},"fcf_yield":{"2018-12-31":-0.133055,"2019-12-31":-0.379441,"2020-12-31":0.154847,"2021-12-31":0.609762,"2022-03-31":1.053194,"2022-06-30":-0.036237,"2022-09-30":-1.659694,"2022-12-31":-2.630258,"2023-03-31":-4.864602,"2023-06-30":-1.859873,"2023-09-30":1.030875,"2023-12-31":1.317052,"2024-03-31":4.599563,"2024-06-30":3.732875,"2024-09-30":1.385601,"2024-12-31":1.963538,"2025-03-31":2.969279,"2025-06-30":3.026297,"2025-09-30":3.022772,"2025-12-31":2.982735,"2026-03-31":3.759457,"2026-06-30":3.38769},"peg":{"2019-06-30":null,"2019-09-30":null,"2019-12-31":null,"2020-03-31":null,"2020-06-30":null,"2020-09-30":null,"2020-12-31":null,"2021-03-31":-2.12516,"2021-06-30":-1.083095,"2021-09-30":-0.464097,"2021-12-31":-0.15212,"2022-03-31":4.630102,"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":null,"2023-12-31":null,"2024-03-31":null,"2024-06-30":null,"2024-09-30":null,"2024-12-31":null,"2025-03-31":null,"2025-06-30":null,"2025-09-30":null,"2025-12-31":-1.160251,"2026-03-31":-0.252108,"2026-06-30":-0.089835},"price":{"2017-09-30":26.54,"2017-12-31":51.78,"2018-03-31":31.1,"2018-06-30":42.62,"2018-09-30":73.03,"2018-12-31":30.16,"2019-03-31":64.51,"2019-06-30":90.58,"2019-09-30":99.74,"2019-12-31":139.52,"2020-03-31":87.45,"2020-06-30":122.55,"2020-09-30":182.43,"2020-12-31":332.02,"2021-03-31":306.82,"2021-06-30":430.94,"2021-09-30":321.89,"2021-12-31":228.2,"2022-03-31":123.75,"2022-06-30":98.77,"2022-09-30":56.4,"2022-12-31":40.7,"2023-03-31":65.82,"2023-06-30":63.96,"2023-09-30":70.59,"2023-12-31":91.66,"2024-03-31":65.17,"2024-06-30":59.93,"2024-09-30":74.66,"2024-12-31":74.34,"2025-03-31":70.44,"2025-06-30":87.89,"2025-09-30":100.13,"2025-12-31":108.49,"2026-03-31":94.62,"2026-06-30":138.14},"price_avg":{"2017-09-30":26.54,"2017-12-31":34.880714,"2018-03-31":37.362222,"2018-06-30":37.14175,"2018-09-30":42.635962,"2018-12-31":45.084615,"2019-03-31":48.529038,"2019-06-30":59.647308,"2019-09-30":75.630577,"2019-12-31":98.725769,"2020-03-31":113.761731,"2020-06-30":121.562308,"2020-09-30":129.803462,"2020-12-31":164.325472,"2021-03-31":230.505962,"2021-06-30":290.218077,"2021-09-30":346.374231,"2021-12-31":346.291154,"2022-03-31":287.472885,"2022-06-30":224.251154,"2022-09-30":146.707358,"2022-12-31":90.429231,"2023-03-31":71.185849,"2023-06-30":61.866792,"2023-09-30":62.113654,"2023-12-31":77.826444,"2024-03-31":79.564058,"2024-06-30":73.880053,"2024-09-30":71.077908,"2024-12-31":69.013373,"2025-03-31":69.508685,"2025-06-30":72.33724,"2025-09-30":79.542,"2025-12-31":86.12304,"2026-03-31":90.321235,"2026-06-30":103.196175},"price_high":{"2017-09-30":26.54,"2017-12-31":52.31,"2018-03-31":52.31,"2018-06-30":52.31,"2018-09-30":73.03,"2018-12-31":73.03,"2019-03-31":73.03,"2019-06-30":102.57,"2019-09-30":169.86,"2019-12-31":169.86,"2020-03-31":169.86,"2020-06-30":169.86,"2020-09-30":182.43,"2020-12-31":356.99,"2021-03-31":468.67,"2021-06-30":468.67,"2021-09-30":473.65,"2021-12-31":473.65,"2022-03-31":473.65,"2022-06-30":473.65,"2022-09-30":324.38,"2022-12-31":180.41,"2023-03-31":125.56,"2023-06-30":94.41,"2023-09-30":89.61,"2023-12-31":106.87,"2024-03-31":106.87,"2024-06-30":106.87,"2024-09-30":106.87,"2024-12-31":98.57,"2025-03-31":99.07,"2025-06-30":99.07,"2025-09-30":101.78,"2025-12-31":112.08,"2026-03-31":114.68,"2026-06-30":143.66},"price_low":{"2017-09-30":26.54,"2017-12-31":18.79,"2018-03-31":18.79,"2018-06-30":18.79,"2018-09-30":18.79,"2018-12-31":27.28,"2019-03-31":27.28,"2019-06-30":27.28,"2019-09-30":27.28,"2019-12-31":33.73,"2020-03-31":56.5,"2020-06-30":76.13,"2020-09-30":76.13,"2020-12-31":76.13,"2021-03-31":81.46,"2021-06-30":128.65,"2021-09-30":200,"2021-12-31":205.55,"2022-03-31":103.85,"2022-06-30":82.42,"2022-09-30":56.4,"2022-12-31":40.7,"2023-03-31":40.7,"2023-06-30":40.7,"2023-09-30":40.7,"2023-12-31":43.6,"2024-03-31":52.61,"2024-06-30":52.53,"2024-09-30":51.67,"2024-12-31":51.67,"2025-03-31":51.67,"2025-06-30":51.67,"2025-09-30":55.1,"2025-12-31":55.1,"2026-03-31":55.1,"2026-06-30":79.98},"ev_avg":{"2017-12-31":3281416986.428571,"2018-12-31":4751228230.769232,"2019-12-31":11421052553.461538,"2020-12-31":20036244679.24528,"2021-12-31":44740572657.30769,"2022-03-31":38215827023.31731,"2022-06-30":29224599858.26923,"2022-09-30":18332452850.14151,"2022-12-31":10780562896.923077,"2023-03-31":8254298902.594339,"2023-06-30":6899825930.660378,"2023-09-30":6737551465.913462,"2023-12-31":9142359430.666668,"2024-03-31":9275626008.115942,"2024-06-30":8524446279.388298,"2024-09-30":8107587274.121338,"2024-12-31":7909505256.746031,"2025-03-31":7839149429.641436,"2025-06-30":8349337941.280001,"2025-09-30":9489854813,"2025-12-31":10416010463.999998,"2026-03-31":11271135689.711157,"2026-06-30":13097374003.346615},"shares_out":{"2017-12-31":99157000,"2018-12-31":109770000,"2019-12-31":119897000,"2020-12-31":128004000,"2021-12-31":135137000,"2022-03-31":140403750,"2022-06-30":139085500,"2022-09-30":138156750,"2022-12-31":140027000,"2023-03-31":138852750,"2023-06-30":139898750,"2023-09-30":140725250,"2023-12-31":143502000,"2024-03-31":142418000,"2024-06-30":143244500,"2024-09-30":143990750,"2024-12-31":145910000,"2025-03-31":145238000,"2025-06-30":146572000,"2025-09-30":148251500,"2025-12-31":147850000,"2026-03-31":151142250,"2026-06-30":151697250},"shares_dil":{"2021-12-31":141601000,"2022-03-31":140403750,"2022-06-30":139085500,"2022-09-30":138156750,"2022-12-31":137654250,"2023-03-31":138852750,"2023-06-30":139898750,"2023-09-30":140725250,"2023-12-31":141563500,"2024-03-31":142418000,"2024-06-30":143244500,"2024-09-30":143990750,"2024-12-31":144626500,"2025-03-31":145238000,"2025-06-30":146572000,"2025-09-30":148251500,"2025-12-31":149935500,"2026-03-31":151142250,"2026-06-30":151697250},"rev_ps":{"2021-12-31":19.52376,"2022-03-31":20.826367,"2022-06-30":21.881411,"2022-09-30":22.617838,"2022-12-31":22.712949,"2023-03-31":22.569413,"2023-06-30":22.992378,"2023-09-30":23.927831,"2023-12-31":24.615236,"2024-03-31":25.453931,"2024-06-30":26.151727,"2024-09-30":27.05921,"2024-12-31":28.438066,"2025-03-31":29.27678,"2025-06-30":29.98499,"2025-09-30":30.646536,"2025-12-31":31.595259,"2026-03-31":32.852879,"2026-06-30":34.338856},"ebitda_ps":{"2021-12-31":1.839676,"2022-03-31":1.155268,"2022-06-30":-0.118582,"2022-09-30":-1.661359,"2022-12-31":-3.631475,"2023-03-31":-4.930821,"2023-06-30":-4.953618,"2023-09-30":-6.326548,"2023-12-31":-5.220816,"2024-03-31":-4.192258,"2024-06-30":-3.798652,"2024-09-30":-1.61684,"2024-12-31":-1.173139,"2025-03-31":-1.077273,"2025-06-30":-0.746739,"2025-09-30":-0.43522,"2025-12-31":0.266621,"2026-03-31":1.003545,"2026-06-30":2.110691},"ebit_ps":{"2021-12-31":1.660299,"2022-03-31":0.967239,"2022-06-30":-0.314864,"2022-09-30":-1.879228,"2022-12-31":-3.856677,"2023-03-31":-5.184327,"2023-06-30":-5.25598,"2023-09-30":-6.666217,"2023-12-31":-5.597326,"2024-03-31":-4.577743,"2024-06-30":-4.169347,"2024-09-30":-1.966862,"2024-12-31":-1.508486,"2025-03-31":-1.403634,"2025-06-30":-1.063989,"2025-09-30":-0.746852,"2025-12-31":-0.037509,"2026-03-31":0.687286,"2026-06-30":1.802182},"eps":{"2018-06-30":-8.8,"2018-09-30":-0.1,"2018-12-31":-0.11,"2019-03-31":-0.13,"2019-06-30":-0.21,"2019-09-30":-0.34,"2019-12-31":-0.52,"2020-03-31":-0.88,"2020-06-30":-1.15,"2020-09-30":-0.84,"2020-12-31":-0.22,"2021-03-31":0.77,"2021-06-30":1.64,"2021-09-30":2.03,"2021-12-31":1.71,"2022-03-31":0.98,"2022-06-30":-0.36,"2022-09-30":-1.72,"2022-12-31":-3.59,"2023-03-31":-4.78,"2023-06-30":-4.72,"2023-09-30":-6.17,"2023-12-31":-5.02,"2024-03-31":-3.99,"2024-06-30":-3.47,"2024-09-30":-1.2,"2024-12-31":-0.89,"2025-03-31":-0.73,"2025-06-30":-0.42,"2025-09-30":-0.2,"2025-12-31":0.57,"2026-03-31":1.33,"2026-06-30":2.34},"cfo_ps":{"2021-12-31":1.61073,"2022-03-31":1.667192,"2022-06-30":0.527546,"2022-09-30":-0.151893,"2022-12-31":0.085686,"2023-03-31":-1.753044,"2023-06-30":0.109958,"2023-09-30":1.754355,"2023-12-31":1.807359,"2024-03-31":3.201498,"2024-06-30":2.319838,"2024-09-30":1.077014,"2024-12-31":1.507642,"2025-03-31":2.135075,"2025-06-30":2.704616,"2025-09-30":3.071537,"2025-12-31":3.226174,"2026-03-31":3.600092,"2026-06-30":4.739947},"fcf_ps":{"2021-12-31":1.327957,"2022-03-31":1.303327,"2022-06-30":-0.035791,"2022-09-30":-0.936067,"2022-12-31":-1.088967,"2023-03-31":-3.201881,"2023-06-30":-1.189575,"2023-09-30":0.727695,"2023-12-31":1.223741,"2024-03-31":2.997535,"2024-06-30":2.237112,"2024-09-30":1.03449,"2024-12-31":1.472649,"2025-03-31":2.09156,"2025-06-30":2.659812,"2025-09-30":3.026701,"2025-12-31":3.190959,"2026-03-31":3.557199,"2026-06-30":4.679755},"cash_ps":{"2017-12-31":1.787569,"2018-12-31":1.80113,"2019-12-31":4.299349,"2020-12-31":8.53735,"2021-12-31":15.880499,"2022-03-31":15.919034,"2022-06-30":14.742097,"2022-09-30":14.611056,"2022-12-31":14.011269,"2023-03-31":11.739429,"2023-06-30":12.546652,"2023-09-30":14.236308,"2023-12-31":14.117511,"2024-03-31":14.434468,"2024-06-30":14.37029,"2024-09-30":14.771602,"2024-12-31":14.805264,"2025-03-31":15.534178,"2025-06-30":15.373168,"2025-09-30":15.530136,"2025-12-31":15.673189,"2026-03-31":15.748204,"2026-06-30":16.857273},"bvps":{"2017-12-31":1.535736,"2018-12-31":2.22876,"2019-12-31":5.825217,"2020-12-31":10.374793,"2021-12-31":20.472602,"2022-03-31":20.036253,"2022-06-30":20.101966,"2022-09-30":20.107067,"2022-12-31":18.900326,"2023-03-31":18.369402,"2023-06-30":18.107917,"2023-09-30":16.396965,"2023-12-31":16.211154,"2024-03-31":16.541652,"2024-06-30":16.690267,"2024-09-30":17.087973,"2024-12-31":17.084072,"2025-03-31":17.390139,"2025-06-30":17.674262,"2025-09-30":17.706978,"2025-12-31":17.977308,"2026-03-31":17.672517,"2026-06-30":18.612414},"tbvps":{"2017-12-31":1.501326,"2018-12-31":2.202715,"2019-12-31":4.567604,"2020-12-31":9.318271,"2021-12-31":18.654854,"2022-03-31":18.318506,"2022-06-30":18.400049,"2022-09-30":18.4256,"2022-12-31":17.326344,"2023-03-31":16.813841,"2023-06-30":16.595488,"2023-09-30":14.924727,"2023-12-31":14.794644,"2024-03-31":15.140179,"2024-06-30":15.321489,"2024-09-30":15.750769,"2024-12-31":15.788616,"2025-03-31":16.112959,"2025-06-30":15.123284,"2025-09-30":15.238564,"2025-12-31":15.545025,"2026-03-31":15.319714,"2026-06-30":16.292807},"buyback_ps":{"2025-09-30":0.337265,"2025-12-31":1.00031,"2026-03-31":1.653952,"2026-06-30":2.061237},"fcf_margin":{"2018-09-30":-2.918654,"2018-12-31":-0.593261,"2019-03-31":-0.262863,"2019-06-30":0.765993,"2019-09-30":0.451768,"2019-12-31":-5.622448,"2020-03-31":-3.787052,"2020-06-30":-2.842779,"2020-09-30":-1.595797,"2020-12-31":3.700542,"2021-03-31":7.74031,"2021-06-30":7.785291,"2021-09-30":10.441282,"2021-12-31":6.801747,"2022-03-31":6.258062,"2022-06-30":-0.163568,"2022-09-30":-4.138624,"2022-12-31":-4.794478,"2023-03-31":-14.186816,"2023-06-30":-5.173778,"2023-09-30":3.041206,"2023-12-31":4.971476,"2024-03-31":11.776316,"2024-06-30":8.554357,"2024-09-30":3.823061,"2024-12-31":5.178441,"2025-03-31":7.144092,"2025-06-30":8.870479,"2025-09-30":9.876161,"2025-12-31":10.099486,"2026-03-31":10.827662,"2026-06-30":13.628163}},"masked":{"tax_rate_pct":{"annual":{"2015-12-31":"a loss","2016-12-31":"a loss","2017-12-31":"a loss","2018-12-31":"a loss","2019-12-31":"a loss","2020-12-31":"a loss","2022-12-31":"a loss","2023-12-31":"a loss","2024-12-31":"a loss"},"ttm":{"2018-06-30":"a loss","2018-09-30":"a loss","2018-12-31":"a loss","2019-03-31":"a loss","2019-06-30":"a loss","2019-09-30":"a loss","2019-12-31":"a loss","2020-03-31":"a loss","2020-06-30":"a loss","2020-09-30":"a loss","2020-12-31":"a loss","2022-06-30":"a loss","2022-09-30":"a loss","2022-12-31":"a loss","2023-03-31":"a loss","2023-06-30":"a loss","2023-09-30":"a loss","2023-12-31":"a loss","2024-03-31":"a loss","2024-06-30":"a loss","2024-09-30":"a loss","2024-12-31":"a loss","2025-03-31":"a loss","2025-06-30":"a loss","2025-09-30":"a loss"}},"debt_equity":{"annual":{"2016-12-31":"negative equity"}},"net_debt_equity":{"annual":{"2016-12-31":"negative equity"}},"liab_equity":{"annual":{"2016-12-31":"negative equity"}},"debt_ebit":{"annual":{"2016-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss"}},"net_debt_ebit":{"annual":{"2016-12-31":"an operating loss","2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2018-06-30":"an operating loss","2018-09-30":"an operating loss","2018-12-31":"an operating loss","2019-03-31":"an operating loss","2019-06-30":"an operating loss","2019-09-30":"an operating loss","2019-12-31":"an operating loss","2020-03-31":"an operating loss","2020-06-30":"an operating loss","2020-09-30":"an operating loss","2020-12-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss"}},"debt_ebitda":{"annual":{"2016-12-31":"negative EBITDA","2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA"},"ttm":{"2018-09-30":"negative EBITDA","2018-12-31":"negative EBITDA","2019-03-31":"negative EBITDA","2019-06-30":"negative EBITDA","2019-09-30":"negative EBITDA","2019-12-31":"negative EBITDA","2020-03-31":"negative EBITDA","2020-06-30":"negative EBITDA","2020-09-30":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA"}},"net_debt_ebitda":{"annual":{"2016-12-31":"negative EBITDA","2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA"},"ttm":{"2018-09-30":"negative EBITDA","2018-12-31":"negative EBITDA","2019-03-31":"negative EBITDA","2019-06-30":"negative EBITDA","2019-09-30":"negative EBITDA","2019-12-31":"negative EBITDA","2020-03-31":"negative EBITDA","2020-06-30":"negative EBITDA","2020-09-30":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA"}},"debt_capital":{"annual":{"2016-12-31":"negative capital"},"ttm":{"2017-09-30":"negative capital"}},"net_debt_capital":{"annual":{"2016-12-31":"negative capital"},"ttm":{"2017-09-30":"negative capital"}},"debt_capital_ev":{"annual":{"2016-12-31":"negative capital"},"ttm":{"2017-09-30":"negative capital"}},"roe":{"annual":{"2017-12-31":"negative equity"}},"pe":{"annual":{"2017-12-31":"a loss per share","2018-12-31":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share"},"ttm":{"2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-03-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share"}},"pe_avg":{"annual":{"2017-12-31":"a loss per share","2018-12-31":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share"},"ttm":{"2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-03-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share"}},"pe_high":{"annual":{"2017-12-31":"a loss per share","2018-12-31":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share"},"ttm":{"2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-03-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share"}},"pe_low":{"annual":{"2017-12-31":"a loss per share","2018-12-31":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share"},"ttm":{"2018-06-30":"a loss per share","2018-09-30":"a loss per share","2018-12-31":"a loss per share","2019-03-31":"a loss per share","2019-06-30":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-03-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share"}},"peg":{"annual":{"2017-12-31":"a loss per share","2018-12-31":"a loss per share","2019-12-31":"a loss per share","2020-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share","2024-12-31":"a loss per share"},"ttm":{"2019-06-30":"a loss per share","2019-09-30":"a loss per share","2019-12-31":"a loss per share","2020-03-31":"a loss per share","2020-06-30":"a loss per share","2020-09-30":"a loss per share","2020-12-31":"a loss per share","2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","2023-09-30":"a loss per share","2023-12-31":"a loss per share","2024-03-31":"a loss per share","2024-06-30":"a loss per share","2024-09-30":"a loss per share","2024-12-31":"a loss per share","2025-03-31":"a loss per share","2025-06-30":"a loss per share","2025-09-30":"a loss per share"}},"ev_ebit":{"annual":{"2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss"}},"evb_avg":{"annual":{"2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss"}},"evb_high":{"annual":{"2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss"}},"evb_low":{"annual":{"2017-12-31":"an operating loss","2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2018-12-31":"an operating loss","2019-12-31":"an operating loss","2020-12-31":"an operating loss","2022-06-30":"an operating loss","2022-09-30":"an operating loss","2022-12-31":"an operating loss","2023-03-31":"an operating loss","2023-06-30":"an operating loss","2023-09-30":"an operating loss","2023-12-31":"an operating loss","2024-03-31":"an operating loss","2024-06-30":"an operating loss","2024-09-30":"an operating loss","2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss"}},"ev_ebitda":{"annual":{"2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA"},"ttm":{"2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA"}},"eve_avg":{"annual":{"2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA"},"ttm":{"2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA"}},"eve_high":{"annual":{"2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA"},"ttm":{"2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA"}},"eve_low":{"annual":{"2017-12-31":"negative EBITDA","2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA"},"ttm":{"2018-12-31":"negative EBITDA","2019-12-31":"negative EBITDA","2022-06-30":"negative EBITDA","2022-09-30":"negative EBITDA","2022-12-31":"negative EBITDA","2023-03-31":"negative EBITDA","2023-06-30":"negative EBITDA","2023-09-30":"negative EBITDA","2023-12-31":"negative EBITDA","2024-03-31":"negative EBITDA","2024-06-30":"negative EBITDA","2024-09-30":"negative EBITDA","2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA"}},"roic":{"annual":{"2017-12-31":"negative invested capital"},"ttm":{"2018-09-30":"negative invested capital"}},"ev_fcf":{"annual":{"2018-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"2018-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow"}},"pfcf":{"annual":{"2018-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"2018-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow"}},"pfcf_avg":{"annual":{"2018-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"2018-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow"}},"pfcf_high":{"annual":{"2018-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"2018-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow"}},"pfcf_low":{"annual":{"2018-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"2018-12-31":"negative free cash flow","2019-12-31":"negative free cash flow","2022-06-30":"negative free cash flow","2022-09-30":"negative free cash flow","2022-12-31":"negative free cash flow","2023-03-31":"negative free cash flow","2023-06-30":"negative free cash flow"}},"ebit_int":{"annual":{"2022-12-31":"an operating loss","2023-12-31":"an operating loss","2024-12-31":"an operating loss","2025-12-31":"an operating loss"},"ttm":{"2024-12-31":"an operating loss","2025-03-31":"an operating loss","2025-06-30":"an operating loss","2025-09-30":"an operating loss","2025-12-31":"an operating loss"}},"ebitda_int":{"annual":{"2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA"},"ttm":{"2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA"}},"ebitda_capex_int":{"annual":{"2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA","2024-12-31":"negative EBITDA"},"ttm":{"2024-12-31":"negative EBITDA","2025-03-31":"negative EBITDA","2025-06-30":"negative EBITDA","2025-09-30":"negative EBITDA"}},"ltd_capital":{"ttm":{"2017-09-30":"negative capital"}},"ev_cfo":{"ttm":{"2022-09-30":"negative operating cash flow","2023-03-31":"negative operating cash flow"}},"pcf":{"ttm":{"2022-09-30":"negative operating cash flow","2023-03-31":"negative operating cash flow"}},"pcf_avg":{"ttm":{"2022-09-30":"negative operating cash flow","2023-03-31":"negative operating cash flow"}},"pcf_high":{"ttm":{"2022-09-30":"negative operating cash flow","2023-03-31":"negative operating cash flow"}},"pcf_low":{"ttm":{"2022-09-30":"negative operating cash flow","2023-03-31":"negative operating cash flow"}}}}