{"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":"TOST","kind":"industrial","as_of":"2026-08-05","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":{"2021-12-31":null,"2022-12-31":-25.125628,"2023-12-31":-21.465969,"2024-12-31":1.387368,"2025-12-31":18.642682},"roa":{"2021-12-31":-38.790007,"2022-12-31":-15.732265,"2023-12-31":-13.229363,"2024-12-31":0.870362,"2025-12-31":12.317666},"roc":{"2021-12-31":-57.242551,"2022-12-31":-34.831196,"2023-12-31":-19.784468,"2024-12-31":1.008995,"2025-12-31":15.73313},"roic":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":-308.47619,"2024-12-31":3.881512,"2025-12-31":40.852693},"gross_margin":{"2019-12-31":9.323308,"2020-12-31":17.010936,"2021-12-31":18.416422,"2022-12-31":18.711095,"2023-12-31":21.578266,"2024-12-31":23.991935,"2025-12-31":25.88981},"ebitda_margin":{"2019-12-31":-30.977444,"2020-12-31":-23.45079,"2021-12-31":-12.140762,"2022-12-31":-13.181985,"2023-12-31":-6.597671,"2024-12-31":1.25,"2025-12-31":5.785796},"op_margin":{"2019-12-31":-32.030075,"2020-12-31":-26.73147,"2021-12-31":-13.372434,"2022-12-31":-14.060784,"2023-12-31":-7.425614,"2024-12-31":0.322581,"2025-12-31":4.745653},"incr_op_margin":{"2020-12-31":-4.43038,"2021-12-31":-0.907029,"2022-12-31":-15.204678,"2023-12-31":8.553792,"2024-12-31":27.671233,"2025-12-31":23.134954},"pretax_margin":{"2019-12-31":-31.879699,"2020-12-31":-30.133657,"2021-12-31":-28.739003,"2022-12-31":-10.142805,"2023-12-31":-6.313066,"2024-12-31":0.443548,"2025-12-31":5.623273},"net_margin":{"2019-12-31":-31.428571,"2020-12-31":-30.133657,"2021-12-31":-28.56305,"2022-12-31":-10.069572,"2023-12-31":-6.364812,"2024-12-31":0.383065,"2025-12-31":5.558264},"common_margin":{"2019-12-31":-31.428571,"2020-12-31":-30.255164,"2021-12-31":-28.56305,"2022-12-31":-10.069572,"2023-12-31":-6.364812,"2024-12-31":0.383065,"2025-12-31":5.558264},"tax_rate_pct":{"2019-12-31":null,"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":13.636364,"2025-12-31":1.156069},"total_debt":{"2020-12-31":171709000,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"lt_debt":{"2020-12-31":172000000,"2021-12-31":0},"debt_ebitda":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":0,"2025-12-31":0},"net_debt_ebitda":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":-14.564516,"2025-12-31":-3.800562},"debt_ebit":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":0,"2025-12-31":0},"net_debt_ebit":{"2020-12-31":null,"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":-56.4375,"2025-12-31":-4.633562},"ebitda_int":{"2020-12-31":null,"2021-12-31":null},"ebitda_capex_int":{"2020-12-31":null,"2021-12-31":null},"ebit_int":{"2020-12-31":null,"2021-12-31":null},"int_exp":{"2019-12-31":0,"2020-12-31":13000000,"2021-12-31":12000000},"equity_assets":{"2020-12-31":-60.696225,"2021-12-31":62.881844,"2022-12-31":62.350937,"2023-12-31":60.980592,"2024-12-31":64.16113,"2025-12-31":67.535771},"ltd_equity":{"2020-12-31":null,"2021-12-31":0},"ltd_capital":{"2020-12-31":null,"2021-12-31":0},"ltd_assets":{"2020-12-31":22.166205,"2021-12-31":0},"debt_equity":{"2020-12-31":null,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_capital":{"2020-12-31":null,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_assets":{"2020-12-31":22.128703,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"net_debt_equity":{"2020-12-31":null,"2021-12-31":-1.160403,"2022-12-31":-0.929872,"2023-12-31":-0.941374,"2024-12-31":-0.584466,"2025-12-31":-0.637006},"net_debt_capital":{"2020-12-31":null,"2021-12-31":-116.04033,"2022-12-31":-92.98725,"2023-12-31":-94.137353,"2024-12-31":-58.446602,"2025-12-31":-63.700565},"ebitda":{"2019-12-31":-206000000,"2020-12-31":-193000000,"2021-12-31":-207000000,"2022-12-31":-360000000,"2023-12-31":-255000000,"2024-12-31":62000000,"2025-12-31":356000000},"ebitda_capex":{"2019-12-31":-215000000,"2020-12-31":-221000000,"2021-12-31":-219000000,"2022-12-31":-376000000,"2023-12-31":-297000000,"2024-12-31":8000000,"2025-12-31":303000000},"ebit":{"2019-12-31":-213000000,"2020-12-31":-220000000,"2021-12-31":-228000000,"2022-12-31":-384000000,"2023-12-31":-287000000,"2024-12-31":16000000,"2025-12-31":292000000},"cash_ratio":{"2020-12-31":4.278118,"2021-12-31":3.596591,"2022-12-31":2.058468,"2023-12-31":1.695324,"2024-12-31":1.11344,"2025-12-31":1.396285},"current_ratio":{"2020-12-31":4.949,"2021-12-31":4.21875,"2022-12-31":2.836694,"2023-12-31":2.368024,"2024-12-31":2.435265,"2025-12-31":2.754386},"quick_ratio":{"2020-12-31":4.520765,"2021-12-31":3.752841,"2022-12-31":2.21371,"2023-12-31":1.799397,"2024-12-31":1.25524,"2025-12-31":1.527348},"cfo_avg_cl":{"2021-12-31":0.008197,"2022-12-31":-0.367925,"2023-12-31":0.232959,"2024-12-31":0.488467,"2025-12-31":0.742697},"cfo_liab":{"2020-12-31":-0.31404,"2021-12-31":0.003106,"2022-12-31":-0.235294,"2023-12-31":0.176702,"2024-12-31":0.417149,"2025-12-31":0.647405},"cfo_capex":{"2019-12-31":-14,"2020-12-31":-4.464286,"2021-12-31":0.166667,"2022-12-31":-9.75,"2023-12-31":3.214286,"2024-12-31":6.666667,"2025-12-31":12.471698},"wc":{"2020-12-31":537064000,"2021-12-31":1133000000,"2022-12-31":911000000,"2023-12-31":907000000,"2024-12-31":1164000000,"2025-12-31":1700000000},"wc_assets":{"2020-12-31":69.213203,"2021-12-31":65.302594,"2022-12-31":51.73197,"2023-12-31":46.322778,"2024-12-31":48.33887,"2025-12-31":54.054054},"cash_assets":{"2020-12-31":74.981571,"2021-12-31":72.9683,"2022-12-31":57.978421,"2023-12-31":57.405516,"2024-12-31":37.5,"2025-12-31":43.020668},"cash_debt":{"2020-12-31":3.38843},"fcf_debt":{"2020-12-31":-0.891042},"liab_equity":{"2020-12-31":null,"2021-12-31":0.590284,"2022-12-31":0.603825,"2023-12-31":0.639866,"2024-12-31":0.558576,"2025-12-31":0.480697},"altman_z":{"2021-12-31":9.808173,"2022-12-31":8.715436,"2023-12-31":8.529036,"2024-12-31":16.706258,"2025-12-31":15.016438},"interest_cover_cfo":{"2020-12-31":-24,"2021-12-31":1.153846},"ar_turnover":{"2021-12-31":38.75,"2022-12-31":41.378788,"2023-12-31":52.945205,"2024-12-31":53.913043,"2025-12-31":50.85124},"dso":{"2021-12-31":9.419355,"2022-12-31":8.820945,"2023-12-31":6.89392,"2024-12-31":6.770161,"2025-12-31":7.177799},"inv_turnover":{"2021-12-31":45.606557,"2022-12-31":29.210526,"2023-12-31":26.587719,"2024-12-31":31.949153,"2025-12-31":39.310345},"dio":{"2021-12-31":8.003235,"2022-12-31":12.495495,"2023-12-31":13.728143,"2024-12-31":11.424403,"2025-12-31":9.285088},"ap_turnover":{"2021-12-31":39.742857,"2022-12-31":63.428571,"2023-12-31":97.774194,"2024-12-31":109.275362,"2025-12-31":108.571429},"dpo":{"2021-12-31":9.18404,"2022-12-31":5.754505,"2023-12-31":3.733091,"2024-12-31":3.340186,"2025-12-31":3.361842},"ccc":{"2021-12-31":8.23855,"2022-12-31":15.561936,"2023-12-31":16.888971,"2024-12-31":14.854379,"2025-12-31":13.101045},"inv_to_cash":{"2021-12-31":17.42259,"2022-12-31":21.31644,"2023-12-31":20.622062,"2024-12-31":18.194564,"2025-12-31":16.462887},"inventories":{"2020-12-31":19000000,"2021-12-31":42000000,"2022-12-31":110000000,"2023-12-31":118000000,"2024-12-31":118000000,"2025-12-31":114000000},"asset_turnover":{"2021-12-31":1.358048,"2022-12-31":1.562357,"2023-12-31":2.078516,"2024-12-31":2.272103,"2025-12-31":2.216099},"mcap":{"2021-12-31":10051460674.710001,"2022-12-31":9235743201.18,"2023-12-31":9732580000,"2024-12-31":21541950000,"2025-12-31":21554570000},"ev_cash":{"2020-12-31":581824000,"2021-12-31":1266000000,"2022-12-31":1021000000,"2023-12-31":1124000000,"2024-12-31":903000000,"2025-12-31":1353000000},"ev_pref":{"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_nci":{"2019-12-31":0,"2020-12-31":0,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_debt":{"2020-12-31":171709000,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev":{"2021-12-31":8785460674.710001,"2022-12-31":8214743201.18,"2023-12-31":8608580000,"2024-12-31":20638950000,"2025-12-31":20201570000},"capital":{"2020-12-31":-299267000,"2021-12-31":1091000000,"2022-12-31":1098000000,"2023-12-31":1194000000,"2024-12-31":1545000000,"2025-12-31":2124000000},"debt_capital_ev":{"2020-12-31":null,"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"debt_ev":{"2021-12-31":0,"2022-12-31":0,"2023-12-31":0,"2024-12-31":0,"2025-12-31":0},"ev_sales":{"2021-12-31":5.152763,"2022-12-31":3.007962,"2023-12-31":2.227317,"2024-12-31":4.161079,"2025-12-31":3.283207},"ev_ebitda":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":332.88629,"2025-12-31":56.745983},"ev_ebit":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":1289.934375,"2025-12-31":69.183459},"ev_cfo":{"2021-12-31":4392.730337,"2022-12-31":null,"2023-12-31":63.767259,"2024-12-31":57.330417,"2025-12-31":30.562133},"ev_fcf":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":92.565376,"2024-12-31":67.447549,"2025-12-31":33.226266},"mcap_dil":{"2021-12-31":10051460674.710001,"2022-12-31":9235743201.18,"2023-12-31":9732580000,"2024-12-31":21541950000,"2025-12-31":21554570000},"ev_dil":{"2021-12-31":8785460674.710001,"2022-12-31":8214743201.18,"2023-12-31":8608580000,"2024-12-31":20638950000,"2025-12-31":20201570000},"ev_per_share":{"2021-12-31":30.338212,"2022-12-31":16.036806,"2023-12-31":16.151182,"2024-12-31":34.922081,"2025-12-31":33.281005},"sales_base":{"2019-12-31":665000000,"2020-12-31":823000000,"2021-12-31":1705000000,"2022-12-31":2731000000,"2023-12-31":3865000000,"2024-12-31":4960000000,"2025-12-31":6153000000},"ebitda_base":{"2019-12-31":-206000000,"2020-12-31":-193000000,"2021-12-31":-207000000,"2022-12-31":-360000000,"2023-12-31":-255000000,"2024-12-31":62000000,"2025-12-31":356000000},"ebit_base":{"2019-12-31":-213000000,"2020-12-31":-220000000,"2021-12-31":-228000000,"2022-12-31":-384000000,"2023-12-31":-287000000,"2024-12-31":16000000,"2025-12-31":292000000},"cfo_base":{"2019-12-31":-126000000,"2020-12-31":-125000000,"2021-12-31":2000000,"2022-12-31":-156000000,"2023-12-31":135000000,"2024-12-31":360000000,"2025-12-31":661000000},"fcf_base":{"2019-12-31":-135000000,"2020-12-31":-153000000,"2021-12-31":-10000000,"2022-12-31":-172000000,"2023-12-31":93000000,"2024-12-31":306000000,"2025-12-31":608000000},"pe":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":1215,"2025-12-31":63.410714},"pe_avg":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":880.502646,"2025-12-31":69.776286},"pe_high":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":1451.333333,"2025-12-31":88.035714},"pe_low":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":543,"2025-12-31":53.625},"pb":{"2021-12-31":9.213071,"2022-12-31":8.411424,"2023-12-31":8.15124,"2024-12-31":13.94301,"2025-12-31":10.148103},"pb_avg":{"2021-12-31":12.323732,"2022-12-31":8.683892,"2023-12-31":7.986667,"2024-12-31":10.104409,"2025-12-31":11.166834},"pb_high":{"2021-12-31":15.660363,"2022-12-31":13.249275,"2023-12-31":11.195678,"2024-12-31":16.655107,"2025-12-31":14.08903},"pb_low":{"2021-12-31":9.141405,"2022-12-31":6.120792,"2023-12-31":6.164765,"2024-12-31":6.23132,"2025-12-31":8.58202},"ptb":{"2021-12-31":10.041419,"2022-12-31":9.600565,"2023-12-31":9.225194,"2024-12-31":15.256339,"2025-12-31":10.793475},"ptb_avg":{"2021-12-31":13.43176,"2022-12-31":9.911552,"2023-12-31":9.038939,"2024-12-31":11.05617,"2025-12-31":11.876993},"ptb_high":{"2021-12-31":17.068388,"2022-12-31":15.122354,"2023-12-31":12.670749,"2024-12-31":18.223895,"2025-12-31":14.985028},"ptb_low":{"2021-12-31":9.96331,"2022-12-31":6.986101,"2023-12-31":6.976995,"2024-12-31":6.818265,"2025-12-31":9.127797},"ps":{"2021-12-31":5.895285,"2022-12-31":3.381817,"2023-12-31":2.518132,"2024-12-31":4.343135,"2025-12-31":3.503099},"ps_avg":{"2021-12-31":7.885743,"2022-12-31":3.491363,"2023-12-31":2.467291,"2024-12-31":3.147442,"2025-12-31":3.854763},"ps_high":{"2021-12-31":10.020795,"2022-12-31":5.326878,"2023-12-31":3.458639,"2024-12-31":5.187931,"2025-12-31":4.863497},"ps_low":{"2021-12-31":5.849427,"2022-12-31":2.460868,"2023-12-31":1.904458,"2024-12-31":1.941006,"2025-12-31":2.962491},"pcf":{"2021-12-31":5025.730337,"2022-12-31":null,"2023-12-31":72.093185,"2024-12-31":59.83875,"2025-12-31":32.609032},"pcf_avg":{"2021-12-31":6722.596055,"2022-12-31":null,"2023-12-31":70.637635,"2024-12-31":43.364755,"2025-12-31":35.882534},"pcf_high":{"2021-12-31":8542.72803,"2022-12-31":null,"2023-12-31":99.019556,"2024-12-31":71.478167,"2025-12-31":45.272466},"pcf_low":{"2021-12-31":4986.636497,"2022-12-31":null,"2023-12-31":54.523926,"2024-12-31":26.74275,"2025-12-31":27.576717},"pfcf":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":104.651398,"2024-12-31":70.398529,"2025-12-31":35.451595},"pfcf_avg":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":102.538502,"2024-12-31":51.017359,"2025-12-31":39.010452},"pfcf_high":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":143.738065,"2024-12-31":84.091961,"2025-12-31":49.218914},"pfcf_low":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":79.147634,"2024-12-31":31.462059,"2025-12-31":29.980609},"evs_avg":{"2021-12-31":7.143221,"2022-12-31":3.117507,"2023-12-31":2.176476,"2024-12-31":2.965385,"2025-12-31":3.63487},"evs_high":{"2021-12-31":9.278273,"2022-12-31":4.953022,"2023-12-31":3.167824,"2024-12-31":5.005875,"2025-12-31":4.643605},"evs_low":{"2021-12-31":5.106905,"2022-12-31":2.087012,"2023-12-31":1.613643,"2024-12-31":1.75895,"2025-12-31":2.742599},"eve_avg":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":237.230837,"2025-12-31":62.824031},"eve_high":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":400.47,"2025-12-31":80.258708},"eve_low":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":140.715968,"2025-12-31":47.402275},"evb_avg":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":919.269494,"2025-12-31":76.593682},"evb_high":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":1551.82125,"2025-12-31":97.849658},"evb_low":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":545.274375,"2025-12-31":57.791815},"earnings_yield":{"2021-12-31":-4.840104,"2022-12-31":-3.993344,"2023-12-31":-2.573932,"2024-12-31":0.082305,"2025-12-31":1.577021},"fcf_yield":{"2021-12-31":-0.099488,"2022-12-31":-1.86233,"2023-12-31":0.955553,"2024-12-31":1.420484,"2025-12-31":2.820748},"peg":{"2021-12-31":null,"2022-12-31":null,"2023-12-31":null,"2024-12-31":-11.421,"2025-12-31":0.035893},"price":{"2021-12-31":34.71,"2022-12-31":18.03,"2023-12-31":18.26,"2024-12-31":36.45,"2025-12-31":35.51},"price_avg":{"2021-12-31":46.429333,"2022-12-31":18.614038,"2023-12-31":17.891333,"2024-12-31":26.415079,"2025-12-31":39.07472},"price_high":{"2021-12-31":59,"2022-12-31":28.4,"2023-12-31":25.08,"2024-12-31":43.54,"2025-12-31":49.3},"price_low":{"2021-12-31":34.44,"2022-12-31":13.12,"2023-12-31":13.81,"2024-12-31":16.29,"2025-12-31":30.03},"ev_avg":{"2021-12-31":12179192110.429335,"2022-12-31":8513912876.741922,"2023-12-31":8412080666.666666,"2024-12-31":14708311904.761906,"2025-12-31":22365355040},"shares_out":{"2019-12-31":194820145,"2020-12-31":219755430,"2021-12-31":289584001,"2022-12-31":512243106,"2023-12-31":533000000,"2024-12-31":591000000,"2025-12-31":607000000},"shares_dil":{"2019-12-31":194820145,"2020-12-31":199982965,"2021-12-31":289584001,"2022-12-31":512243106,"2023-12-31":533000000,"2024-12-31":591000000,"2025-12-31":607000000},"shares_basic":{"2019-12-31":194820145,"2020-12-31":199982965,"2021-12-31":290000000,"2022-12-31":512000000,"2023-12-31":532000000,"2024-12-31":559000000,"2025-12-31":582000000},"rev_ps":{"2019-12-31":3.413405,"2020-12-31":4.115351,"2021-12-31":5.887756,"2022-12-31":5.331453,"2023-12-31":7.251407,"2024-12-31":8.392555,"2025-12-31":10.136738},"ebitda_ps":{"2019-12-31":-1.057386,"2020-12-31":-0.965082,"2021-12-31":-0.714818,"2022-12-31":-0.702791,"2023-12-31":-0.478424,"2024-12-31":0.104907,"2025-12-31":0.586491},"ebit_ps":{"2019-12-31":-1.093316,"2020-12-31":-1.100094,"2021-12-31":-0.787336,"2022-12-31":-0.749644,"2023-12-31":-0.538462,"2024-12-31":0.027073,"2025-12-31":0.481054},"eps_basic":{"2019-12-31":-1.08,"2020-12-31":-1.25,"2021-12-31":-1.68,"2022-12-31":-0.54,"2023-12-31":-0.46,"2024-12-31":0.03,"2025-12-31":0.59},"eps":{"2019-12-31":-1.08,"2020-12-31":-1.25,"2021-12-31":-1.68,"2022-12-31":-0.72,"2023-12-31":-0.47,"2024-12-31":0.03,"2025-12-31":0.56},"cfo_ps":{"2019-12-31":-0.64675,"2020-12-31":-0.625053,"2021-12-31":0.006906,"2022-12-31":-0.304543,"2023-12-31":0.253283,"2024-12-31":0.609137,"2025-12-31":1.088962},"fcf_ps":{"2019-12-31":-0.692947,"2020-12-31":-0.765065,"2021-12-31":-0.034532,"2022-12-31":-0.335778,"2023-12-31":0.174484,"2024-12-31":0.517766,"2025-12-31":1.001647},"cash_ps":{"2020-12-31":2.647598,"2021-12-31":4.371788,"2022-12-31":1.993194,"2023-12-31":2.108818,"2024-12-31":1.527919,"2025-12-31":2.228995},"bvps":{"2020-12-31":-2.143183,"2021-12-31":3.767473,"2022-12-31":2.143513,"2023-12-31":2.24015,"2024-12-31":2.614213,"2025-12-31":3.499176},"tbvps":{"2020-12-31":-2.338855,"2021-12-31":3.456683,"2022-12-31":1.878015,"2023-12-31":1.979362,"2024-12-31":2.389171,"2025-12-31":3.289951},"buyback_ps":{"2022-12-31":0,"2023-12-31":0,"2024-12-31":0.094755,"2025-12-31":0.176277},"fcf_margin":{"2019-12-31":-20.300752,"2020-12-31":-18.590522,"2021-12-31":-0.58651,"2022-12-31":-6.298059,"2023-12-31":2.40621,"2024-12-31":6.169355,"2025-12-31":9.881359}},"ttm":{"roe":{"2022-09-30":-16.49097,"2022-12-31":-25.125628,"2023-03-31":-29.718876,"2023-06-30":-33.826828,"2023-09-30":-27.336861,"2023-12-31":-21.465969,"2024-03-31":-21.555845,"2024-06-30":-11.515665,"2024-09-30":-3.814714,"2024-12-31":1.387368,"2025-03-31":10.987483,"2025-06-30":14.446953,"2025-09-30":15.899825,"2025-12-31":18.642682,"2026-03-31":22.495222,"2026-06-30":25.161791},"roa":{"2022-09-30":-10.329013,"2022-12-31":-15.732265,"2023-03-31":-18.872202,"2023-06-30":-21.269394,"2023-09-30":-17.342657,"2023-12-31":-13.229363,"2024-03-31":-12.893164,"2024-06-30":-6.886076,"2024-09-30":-2.413199,"2024-12-31":0.870362,"2025-03-31":6.845754,"2025-06-30":9.101991,"2025-09-30":10.50404,"2025-12-31":12.317666,"2026-03-31":14.56345,"2026-06-30":16.341627},"roc":{"2022-09-30":-37.231804,"2022-12-31":-34.831196,"2023-03-31":-33.267398,"2023-06-30":-31.858071,"2023-09-30":-22.989418,"2023-12-31":-19.784468,"2024-03-31":-17.235115,"2024-06-30":-11.104149,"2024-09-30":-4.489685,"2024-12-31":1.008995,"2025-03-31":7.799756,"2025-06-30":11.882775,"2025-09-30":13.726468,"2025-12-31":15.73313,"2026-03-31":19.27395,"2026-06-30":21.77657},"roic":{"2022-09-30":null,"2022-12-31":null,"2023-03-31":-920.39801,"2023-06-30":-1183.527337,"2023-09-30":-281.837838,"2023-12-31":-308.47619,"2024-03-31":-168.042373,"2024-06-30":-171.424837,"2024-09-30":-43.198502,"2024-12-31":3.881512,"2025-03-31":29.672088,"2025-06-30":53.558844,"2025-09-30":58.554895,"2025-12-31":40.852693,"2026-03-31":45.256716,"2026-06-30":50.860273},"gross_margin":{"2022-06-30":16.209606,"2022-09-30":17.218409,"2022-12-31":18.711095,"2023-03-31":19.767828,"2023-06-30":20.825799,"2023-09-30":21.289605,"2023-12-31":21.578266,"2024-03-31":22.057753,"2024-06-30":22.508552,"2024-09-30":23.250322,"2024-12-31":23.991935,"2025-03-31":24.64573,"2025-06-30":25.189873,"2025-09-30":25.657221,"2025-12-31":25.88981,"2026-03-31":26.279863,"2026-06-30":26.719577},"ebitda_margin":{"2022-06-30":-15.826869,"2022-09-30":-15.36491,"2022-12-31":-13.181985,"2023-03-31":-11.641791,"2023-06-30":-9.94575,"2023-09-30":-8.393552,"2023-12-31":-6.597671,"2024-03-31":-5.192914,"2024-06-30":-2.850627,"2024-09-30":-0.601116,"2024-12-31":1.25,"2025-03-31":3.236308,"2025-06-30":4.484629,"2025-09-30":5.104131,"2025-12-31":5.785796,"2026-03-31":6.422588,"2026-06-30":7.084068},"op_margin":{"2022-06-30":-16.914318,"2022-09-30":-16.310587,"2022-12-31":-14.060784,"2023-03-31":-12.437811,"2023-06-30":-10.729355,"2023-09-30":-9.171762,"2023-12-31":-7.425614,"2024-03-31":-6.090755,"2024-06-30":-3.785633,"2024-09-30":-1.567196,"2024-12-31":0.322581,"2025-03-31":2.202221,"2025-06-30":3.435805,"2025-09-30":4.096961,"2025-12-31":4.745653,"2026-03-31":5.569345,"2026-06-30":6.334509},"incr_op_margin":{"2023-06-30":1.557066,"2023-09-30":6.513272,"2023-12-31":8.553792,"2024-03-31":11.211573,"2024-06-30":17.806935,"2024-09-30":24.245283,"2024-12-31":27.671233,"2025-03-31":33.242507,"2025-06-30":31.091703,"2025-09-30":26.083333,"2025-12-31":23.134954,"2026-03-31":19.934641,"2026-06-30":18.916797},"pretax_margin":{"2022-06-30":-14.98106,"2022-09-30":-7.224399,"2022-12-31":-10.142805,"2023-03-31":-11.111111,"2023-06-30":-11.392405,"2023-09-30":-8.532518,"2023-12-31":-6.313066,"2024-03-31":-5.945159,"2024-06-30":-3.055872,"2024-09-30":-0.987548,"2024-12-31":0.443548,"2025-03-31":3.10226,"2025-06-30":4.177215,"2025-09-30":4.745647,"2025-12-31":5.623273,"2026-03-31":6.500155,"2026-06-30":7.319224},"net_margin":{"2022-06-30":-15.020526,"2022-09-30":-7.097853,"2022-12-31":-10.069572,"2023-03-31":-11.044776,"2023-06-30":-11.362266,"2023-09-30":-8.615898,"2023-12-31":-6.364812,"2024-03-31":-6.017957,"2024-06-30":-3.101482,"2024-09-30":-1.051954,"2024-12-31":0.383065,"2025-03-31":3.025661,"2025-06-30":4.050633,"2025-09-30":4.660294,"2025-12-31":5.558264,"2026-03-31":6.391561,"2026-06-30":7.142857},"common_margin":{"2022-06-30":-15.020526,"2022-09-30":-7.097853,"2022-12-31":-10.069572,"2023-03-31":-11.044776,"2023-06-30":-11.362266,"2023-09-30":-8.615898,"2023-12-31":-6.364812,"2024-03-31":-6.017957,"2024-06-30":-3.101482,"2024-09-30":-1.051954,"2024-12-31":0.383065,"2025-03-31":3.025661,"2025-06-30":4.050633,"2025-09-30":4.660294,"2025-12-31":5.558264,"2026-03-31":6.391561,"2026-06-30":7.142857},"tax_rate_pct":{"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":13.636364,"2025-03-31":2.469136,"2025-06-30":3.030303,"2025-09-30":1.798561,"2025-12-31":1.156069,"2026-03-31":1.670644,"2026-06-30":2.409639},"total_debt":{"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"lt_debt":{"2021-09-30":0,"2021-12-31":0},"debt_ebitda":{"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":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"net_debt_ebitda":{"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":-14.564516,"2025-03-31":-5.946746,"2025-06-30":-4.814516,"2025-09-30":-4.538462,"2025-12-31":-3.800562,"2026-03-31":-2.652174,"2026-06-30":-2.105809},"debt_ebit":{"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":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"net_debt_ebit":{"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":-56.4375,"2025-03-31":-8.73913,"2025-06-30":-6.284211,"2025-09-30":-5.654167,"2025-12-31":-4.633562,"2026-03-31":-3.058496,"2026-06-30":-2.354988},"equity_assets":{"2021-09-30":60.912486,"2021-12-31":62.881844,"2022-03-31":65.916955,"2022-06-30":65.714286,"2022-09-30":64.273406,"2022-12-31":62.350937,"2023-03-31":61.169916,"2023-06-30":60.111421,"2023-09-30":62.649945,"2023-12-31":60.980592,"2024-03-31":58.625731,"2024-06-30":59.535963,"2024-09-30":63.76291,"2024-12-31":64.16113,"2025-03-31":65.24961,"2025-06-30":65.702927,"2025-09-30":67.788623,"2025-12-31":67.535771,"2026-03-31":64.318035,"2026-06-30":64.28796},"ltd_equity":{"2021-09-30":0,"2021-12-31":0},"ltd_capital":{"2021-09-30":0,"2021-12-31":0},"ltd_assets":{"2021-09-30":0,"2021-12-31":0},"debt_equity":{"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"debt_capital":{"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"debt_assets":{"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"net_debt_equity":{"2021-09-30":-1.289403,"2021-12-31":-1.160403,"2022-03-31":-1.058618,"2022-06-30":-1.025217,"2022-09-30":-0.941019,"2022-12-31":-0.929872,"2023-03-31":-0.865209,"2023-06-30":-0.917516,"2023-09-30":-0.896432,"2023-12-31":-0.941374,"2024-03-31":-0.92685,"2024-06-30":-0.950117,"2024-09-30":-0.895775,"2024-12-31":-0.584466,"2025-03-31":-0.600717,"2025-06-30":-0.656766,"2025-09-30":-0.673784,"2025-12-31":-0.637006,"2026-03-31":-0.551759,"2026-06-30":-0.496333},"net_debt_capital":{"2021-09-30":-128.940319,"2021-12-31":-116.04033,"2022-03-31":-105.861767,"2022-06-30":-102.521739,"2022-09-30":-94.101877,"2022-12-31":-92.98725,"2023-03-31":-86.520947,"2023-06-30":-91.751622,"2023-09-30":-89.643168,"2023-12-31":-94.137353,"2024-03-31":-92.684954,"2024-06-30":-95.011691,"2024-09-30":-89.577465,"2024-12-31":-58.446602,"2025-03-31":-60.071727,"2025-06-30":-65.676568,"2025-09-30":-67.378352,"2025-12-31":-63.700565,"2026-03-31":-55.175879,"2026-06-30":-49.633252},"ebitda":{"2022-06-30":-349299000,"2022-09-30":-379916000,"2022-12-31":-360000000,"2023-03-31":-351000000,"2023-06-30":-330000000,"2023-09-30":-302000000,"2023-12-31":-255000000,"2024-03-31":-214000000,"2024-06-30":-125000000,"2024-09-30":-28000000,"2024-12-31":62000000,"2025-03-31":169000000,"2025-06-30":248000000,"2025-09-30":299000000,"2025-12-31":356000000,"2026-03-31":414000000,"2026-06-30":482000000},"ebitda_capex":{"2022-06-30":-360299000,"2022-09-30":-394346000,"2022-12-31":-376000000,"2023-03-31":-367000000,"2023-06-30":-343000000,"2023-09-30":-309000000,"2023-12-31":-270000000,"2024-03-31":-240000000,"2024-06-30":-165000000,"2024-09-30":-80000000,"2024-12-31":8000000,"2025-03-31":118000000,"2025-06-30":198000000,"2025-09-30":249000000,"2025-12-31":303000000,"2026-03-31":354000000,"2026-06-30":423000000},"ebit":{"2022-06-30":-373299000,"2022-09-30":-403299000,"2022-12-31":-384000000,"2023-03-31":-375000000,"2023-06-30":-356000000,"2023-09-30":-330000000,"2023-12-31":-287000000,"2024-03-31":-251000000,"2024-06-30":-166000000,"2024-09-30":-73000000,"2024-12-31":16000000,"2025-03-31":115000000,"2025-06-30":190000000,"2025-09-30":240000000,"2025-12-31":292000000,"2026-03-31":359000000,"2026-06-30":431000000},"cash_ratio":{"2021-09-30":4.538753,"2021-12-31":3.596591,"2022-03-31":2.99505,"2022-06-30":2.579869,"2022-09-30":2.304158,"2022-12-31":2.058468,"2023-03-31":1.765799,"2023-06-30":1.695205,"2023-09-30":1.794425,"2023-12-31":1.695324,"2024-03-31":1.563815,"2024-06-30":1.65625,"2024-09-30":1.700535,"2024-12-31":1.11344,"2025-03-31":1.190758,"2025-06-30":1.33557,"2025-09-30":1.489572,"2025-12-31":1.396285,"2026-03-31":1.031955,"2026-06-30":0.919384},"current_ratio":{"2021-09-30":5.219751,"2021-12-31":4.21875,"2022-03-31":3.655941,"2022-06-30":3.251641,"2022-09-30":3.067834,"2022-12-31":2.836694,"2023-03-31":2.6171,"2023-06-30":2.491438,"2023-09-30":2.578397,"2023-12-31":2.368024,"2024-03-31":2.315568,"2024-06-30":2.362772,"2024-09-30":2.409091,"2024-12-31":2.435265,"2025-03-31":2.514218,"2025-06-30":2.591723,"2025-09-30":2.738749,"2025-12-31":2.754386,"2026-03-31":2.43609,"2026-06-30":2.400362},"quick_ratio":{"2021-09-30":4.724049,"2021-12-31":3.752841,"2022-03-31":3.133663,"2022-06-30":2.728665,"2022-09-30":2.474836,"2022-12-31":2.21371,"2023-03-31":1.946097,"2023-06-30":1.892123,"2023-09-30":1.95993,"2023-12-31":1.799397,"2024-03-31":1.684432,"2024-06-30":1.793478,"2024-09-30":1.840909,"2024-12-31":1.25524,"2025-03-31":1.330569,"2025-06-30":1.470917,"2025-09-30":1.622393,"2025-12-31":1.527348,"2026-03-31":1.161654,"2026-06-30":1.048007},"cfo_avg_cl":{"2022-09-30":-0.454355,"2022-12-31":-0.367925,"2023-03-31":-0.348195,"2023-06-30":-0.178674,"2023-09-30":0.046557,"2023-12-31":0.232959,"2024-03-31":0.271783,"2024-06-30":0.369697,"2024-09-30":0.461422,"2024-12-31":0.488467,"2025-03-31":0.589595,"2025-06-30":0.684663,"2025-09-30":0.740205,"2025-12-31":0.742697,"2026-03-31":0.748428,"2026-06-30":0.635636},"cfo_liab":{"2022-06-30":-0.195,"2022-09-30":-0.271656,"2022-12-31":-0.235294,"2023-03-31":-0.235294,"2023-06-30":-0.129888,"2023-09-30":0.035036,"2023-12-31":0.176702,"2024-03-31":0.200236,"2024-06-30":0.279817,"2024-09-30":0.377943,"2024-12-31":0.417149,"2025-03-31":0.515152,"2025-06-30":0.587987,"2025-09-30":0.641588,"2025-12-31":0.647405,"2026-03-31":0.646739,"2026-06-30":0.558979},"cfo_capex":{"2022-06-30":-10.636364,"2022-09-30":-11.709633,"2022-12-31":-9.75,"2023-03-31":-10.25,"2023-06-30":-7.153846,"2023-09-30":3.428571,"2023-12-31":9,"2024-03-31":6.538462,"2024-06-30":6.1,"2024-09-30":5.865385,"2024-12-31":6.666667,"2025-03-31":9,"2025-06-30":11.16,"2025-09-30":12.28,"2025-12-31":12.471698,"2026-03-31":11.9,"2026-06-30":10.762712},"wc":{"2021-09-30":1210136000,"2021-12-31":1133000000,"2022-03-31":1073000000,"2022-06-30":1029000000,"2022-09-30":945000000,"2022-12-31":911000000,"2023-03-31":870000000,"2023-06-30":871000000,"2023-09-30":906000000,"2023-12-31":907000000,"2024-03-31":938000000,"2024-06-30":1003000000,"2024-09-30":1054000000,"2024-12-31":1164000000,"2025-03-31":1278000000,"2025-06-30":1423000000,"2025-09-30":1584000000,"2025-12-31":1700000000,"2026-03-31":1528000000,"2026-06-30":1546000000},"wc_assets":{"2021-09-30":73.020595,"2021-12-31":65.302594,"2022-03-31":61.880046,"2022-06-30":58.8,"2022-09-30":54.27915,"2022-12-31":51.73197,"2023-03-31":48.467967,"2023-06-30":48.523677,"2023-09-30":49.400218,"2023-12-31":46.322778,"2024-03-31":45.711501,"2024-06-30":46.542923,"2024-09-30":47.328244,"2024-12-31":48.33887,"2025-03-31":49.843994,"2025-06-30":51.427539,"2025-09-30":53.315382,"2025-12-31":54.054054,"2026-03-31":49.385908,"2026-06-30":48.601069},"cash_assets":{"2021-09-30":78.540754,"2021-12-31":72.9683,"2022-03-31":69.780854,"2022-06-30":67.371429,"2022-09-30":60.482481,"2022-12-31":57.978421,"2023-03-31":52.924791,"2023-06-30":55.153203,"2023-09-30":56.161396,"2023-12-31":57.405516,"2024-03-31":54.337232,"2024-06-30":56.566125,"2024-09-30":57.117198,"2024-12-31":37.5,"2025-03-31":39.196568,"2025-06-30":43.151428,"2025-09-30":45.674857,"2025-12-31":43.020668,"2026-03-31":35.488041,"2026-06-30":31.908205},"liab_equity":{"2021-09-30":0.6417,"2021-12-31":0.590284,"2022-03-31":0.51706,"2022-06-30":0.521739,"2022-09-30":0.555853,"2022-12-31":0.603825,"2023-03-31":0.634791,"2023-06-30":0.663577,"2023-09-30":0.596171,"2023-12-31":0.639866,"2024-03-31":0.705736,"2024-06-30":0.679657,"2024-09-30":0.56831,"2024-12-31":0.558576,"2025-03-31":0.532576,"2025-06-30":0.522002,"2025-09-30":0.475174,"2025-12-31":0.480697,"2026-03-31":0.554774,"2026-06-30":0.555501},"altman_z":{"2022-06-30":6.173236,"2022-09-30":7.618272,"2022-12-31":8.714839,"2023-03-31":8.329249,"2023-06-30":10.427713,"2023-09-30":9.400092,"2023-12-31":8.527735,"2024-03-31":10.471868,"2024-06-30":11.043449,"2024-09-30":13.441516,"2024-12-31":16.45284,"2025-03-31":15.227895,"2025-06-30":18.886794,"2025-09-30":16.067266,"2025-12-31":14.995571,"2026-03-31":11.272302,"2026-06-30":11.58268},"ar_turnover":{"2022-09-30":37.709926,"2022-12-31":41.378788,"2023-03-31":39.411765,"2023-06-30":36.262295,"2023-09-30":41.595376,"2023-12-31":52.945205,"2024-03-31":45.038251,"2024-06-30":40.601852,"2024-09-30":46.58,"2024-12-31":53.913043,"2025-03-31":51.196078,"2025-06-30":49.81982,"2025-09-30":51.840708,"2025-12-31":50.85124,"2026-03-31":50.359375,"2026-06-30":51.741445},"dso":{"2022-09-30":9.679149,"2022-12-31":8.820945,"2023-03-31":9.261194,"2023-06-30":10.065552,"2023-09-30":8.775014,"2023-12-31":6.89392,"2024-03-31":8.104222,"2024-06-30":8.989738,"2024-09-30":7.835981,"2024-12-31":6.770161,"2025-03-31":7.129452,"2025-06-30":7.326401,"2025-09-30":7.040799,"2025-12-31":7.177799,"2026-03-31":7.247906,"2026-06-30":7.054306},"inv_turnover":{"2022-09-30":30.62694,"2022-12-31":29.210526,"2023-03-31":31.012821,"2023-06-30":31.088757,"2023-09-30":29.34715,"2023-12-31":26.587719,"2024-03-31":27.689655,"2024-06-30":31.317972,"2024-09-30":35.04902,"2024-12-31":31.949153,"2025-03-31":34.069264,"2025-06-30":38.84507,"2025-09-30":41.47619,"2025-12-31":39.310345,"2026-03-31":38.477733,"2026-06-30":31.1625},"dio":{"2022-09-30":11.917612,"2022-12-31":12.495495,"2023-03-31":11.769326,"2023-06-30":11.740579,"2023-09-30":12.437323,"2023-12-31":13.728143,"2024-03-31":13.181818,"2024-06-30":11.65465,"2024-09-30":10.413986,"2024-12-31":11.424403,"2025-03-31":10.713469,"2025-06-30":9.396302,"2025-09-30":8.80023,"2025-12-31":9.285088,"2026-03-31":9.486006,"2026-06-30":11.712796},"ap_turnover":{"2022-09-30":66.353572,"2022-12-31":63.428571,"2023-03-31":74.430769,"2023-06-30":66.506329,"2023-09-30":102.981818,"2023-12-31":97.774194,"2024-03-31":75.576471,"2024-06-30":90.613333,"2024-09-30":125.438596,"2024-12-31":109.275362,"2025-03-31":81.134021,"2025-06-30":100.902439,"2025-09-30":108.875,"2025-12-31":108.571429,"2026-03-31":80.542373,"2026-06-30":112.044944},"dpo":{"2022-09-30":5.500834,"2022-12-31":5.754505,"2023-03-31":4.903886,"2023-06-30":5.488199,"2023-09-30":3.544315,"2023-12-31":3.733091,"2024-03-31":4.829545,"2024-06-30":4.028105,"2024-09-30":2.90979,"2024-12-31":3.340186,"2025-03-31":4.498729,"2025-06-30":3.617356,"2025-09-30":3.352468,"2025-12-31":3.361842,"2026-03-31":4.531776,"2026-06-30":3.257621},"ccc":{"2022-09-30":16.095927,"2022-12-31":15.561936,"2023-03-31":16.126634,"2023-06-30":16.317931,"2023-09-30":17.668022,"2023-12-31":16.888971,"2024-03-31":16.456495,"2024-06-30":16.616283,"2024-09-30":15.340177,"2024-12-31":14.854379,"2025-03-31":13.344192,"2025-06-30":13.105348,"2025-09-30":12.48856,"2025-12-31":13.101045,"2026-03-31":12.202135,"2026-06-30":15.509481},"inv_to_cash":{"2022-09-30":21.596761,"2022-12-31":21.31644,"2023-03-31":21.03052,"2023-06-30":21.80613,"2023-09-30":21.212337,"2023-12-31":20.622062,"2024-03-31":21.28604,"2024-06-30":20.644388,"2024-09-30":18.249967,"2024-12-31":18.194564,"2025-03-31":17.842921,"2025-06-30":16.722703,"2025-09-30":15.841029,"2025-12-31":16.462887,"2026-03-31":16.733912,"2026-06-30":18.767102},"inventories":{"2021-09-30":38665000,"2021-12-31":42000000,"2022-03-31":44000000,"2022-06-30":62000000,"2022-09-30":95000000,"2022-12-31":110000000,"2023-03-31":112000000,"2023-06-30":107000000,"2023-09-30":98000000,"2023-12-31":118000000,"2024-03-31":120000000,"2024-06-30":110000000,"2024-09-30":106000000,"2024-12-31":118000000,"2025-03-31":111000000,"2025-06-30":103000000,"2025-09-30":104000000,"2025-12-31":114000000,"2026-03-31":136000000,"2026-06-30":217000000},"asset_turnover":{"2022-09-30":1.455231,"2022-12-31":1.562357,"2023-03-31":1.708699,"2023-06-30":1.871932,"2023-09-30":2.012867,"2023-12-31":2.078516,"2024-03-31":2.142449,"2024-06-30":2.220253,"2024-09-30":2.294016,"2024-12-31":2.272103,"2025-03-31":2.262565,"2025-06-30":2.247054,"2025-09-30":2.253944,"2025-12-31":2.216099,"2026-03-31":2.278544,"2026-06-30":2.287828},"mcap":{"2022-06-30":5853628480.125,"2022-09-30":7607071363.759999,"2022-12-31":9235083943.245,"2023-03-31":9170825684.5625,"2023-06-30":11772279478.2175,"2023-09-30":9876206580.72,"2023-12-31":9730923913.865002,"2024-03-31":13417932263.54,"2024-06-30":14247813799.41,"2024-09-30":16030537500,"2024-12-31":21177450000,"2025-03-31":19736150000,"2025-06-30":26551855000,"2025-09-30":22061167500,"2025-12-31":21519060000,"2026-03-31":16058432500,"2026-06-30":16747640000},"ev_cash":{"2021-09-30":1301619000,"2021-12-31":1266000000,"2022-03-31":1210000000,"2022-06-30":1179000000,"2022-09-30":1053000000,"2022-12-31":1021000000,"2023-03-31":950000000,"2023-06-30":990000000,"2023-09-30":1030000000,"2023-12-31":1124000000,"2024-03-31":1115000000,"2024-06-30":1219000000,"2024-09-30":1272000000,"2024-12-31":903000000,"2025-03-31":1005000000,"2025-06-30":1194000000,"2025-09-30":1357000000,"2025-12-31":1353000000,"2026-03-31":1098000000,"2026-06-30":1015000000},"ev_pref":{"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_nci":{"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_debt":{"2021-09-30":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":{"2022-06-30":4674628480.125,"2022-09-30":6554071363.759999,"2022-12-31":8214083943.245001,"2023-03-31":8220825684.5625,"2023-06-30":10782279478.2175,"2023-09-30":8846206580.72,"2023-12-31":8606923913.865002,"2024-03-31":12302932263.54,"2024-06-30":13028813799.41,"2024-09-30":14758537500,"2024-12-31":20274450000,"2025-03-31":18731150000,"2025-06-30":25357855000,"2025-09-30":20704167500,"2025-12-31":20166060000,"2026-03-31":14960432500,"2026-06-30":15732640000},"capital":{"2021-09-30":1009474000,"2021-12-31":1091000000,"2022-03-31":1143000000,"2022-06-30":1150000000,"2022-09-30":1119000000,"2022-12-31":1098000000,"2023-03-31":1098000000,"2023-06-30":1079000000,"2023-09-30":1149000000,"2023-12-31":1194000000,"2024-03-31":1203000000,"2024-06-30":1283000000,"2024-09-30":1420000000,"2024-12-31":1545000000,"2025-03-31":1673000000,"2025-06-30":1818000000,"2025-09-30":2014000000,"2025-12-31":2124000000,"2026-03-31":1990000000,"2026-06-30":2045000000},"debt_capital_ev":{"2021-09-30":0,"2021-12-31":0,"2022-03-31":0,"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"debt_ev":{"2022-06-30":0,"2022-09-30":0,"2022-12-31":0,"2023-03-31":0,"2023-06-30":0,"2023-09-30":0,"2023-12-31":0,"2024-03-31":0,"2024-06-30":0,"2024-09-30":0,"2024-12-31":0,"2025-03-31":0,"2025-06-30":0,"2025-09-30":0,"2025-12-31":0,"2026-03-31":0,"2026-06-30":0},"ev_sales":{"2022-06-30":2.118092,"2022-09-30":2.650657,"2022-12-31":3.00772,"2023-03-31":2.726642,"2023-06-30":3.249632,"2023-09-30":2.458646,"2023-12-31":2.226888,"2024-03-31":2.985424,"2024-06-30":2.971223,"2024-09-30":3.168428,"2024-12-31":4.087591,"2025-03-31":3.586969,"2025-06-30":4.585507,"2025-09-30":3.534341,"2025-12-31":3.277435,"2026-03-31":2.320886,"2026-06-30":2.312263},"ev_ebitda":{"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":327.007258,"2025-03-31":110.835207,"2025-06-30":102.249415,"2025-09-30":69.244707,"2025-12-31":56.646236,"2026-03-31":36.13631,"2026-06-30":32.640332},"ev_ebit":{"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":1267.153125,"2025-03-31":162.879565,"2025-06-30":133.462395,"2025-09-30":86.267365,"2025-12-31":69.061849,"2026-03-31":41.672514,"2026-06-30":36.502645},"ev_cfo":{"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":368.591941,"2023-12-31":63.754992,"2024-03-31":72.37019,"2024-06-30":53.396778,"2024-09-30":48.388648,"2024-12-31":56.317917,"2025-03-31":40.808606,"2025-06-30":45.444185,"2025-09-30":33.720143,"2025-12-31":30.508411,"2026-03-31":20.952987,"2026-06-30":24.775811},"ev_fcf":{"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":520.365093,"2023-12-31":71.724366,"2024-03-31":85.43703,"2024-06-30":63.866734,"2024-09-30":58.33414,"2024-12-31":66.256373,"2025-03-31":45.909681,"2025-06-30":49.917037,"2025-09-30":36.709517,"2025-12-31":33.167862,"2026-03-31":22.875279,"2026-06-30":27.313611},"mcap_dil":{"2022-06-30":5853628480.125,"2022-09-30":7607071363.759999,"2022-12-31":9235083943.245,"2023-03-31":9170825684.5625,"2023-06-30":11772279478.2175,"2023-09-30":9876206580.72,"2023-12-31":9730923913.865002,"2024-03-31":13417932263.54,"2024-06-30":14247813799.41,"2024-09-30":16030537500,"2024-12-31":21177450000,"2025-03-31":19736150000,"2025-06-30":26551855000,"2025-09-30":22061167500,"2025-12-31":21519060000,"2026-03-31":16058432500,"2026-06-30":16747640000},"ev_dil":{"2022-06-30":4674628480.125,"2022-09-30":6554071363.759999,"2022-12-31":8214083943.245001,"2023-03-31":8220825684.5625,"2023-06-30":10782279478.2175,"2023-09-30":8846206580.72,"2023-12-31":8606923913.865002,"2024-03-31":12302932263.54,"2024-06-30":13028813799.41,"2024-09-30":14758537500,"2024-12-31":20274450000,"2025-03-31":18731150000,"2025-06-30":25357855000,"2025-09-30":20704167500,"2025-12-31":20166060000,"2026-03-31":14960432500,"2026-06-30":15732640000},"ev_per_share":{"2022-06-30":12.098585,"2022-09-30":14.405553,"2022-12-31":16.036663,"2023-03-31":15.911289,"2023-06-30":20.671956,"2023-09-30":16.776629,"2023-12-31":16.150823,"2024-03-31":22.849204,"2024-06-30":23.565196,"2024-09-30":26.063642,"2024-12-31":34.895783,"2025-03-31":31.480924,"2025-06-30":42.29834,"2025-09-30":34.264241,"2025-12-31":33.277327,"2026-03-31":24.697371,"2026-06-30":26.133953},"sales_base":{"2022-06-30":2207000000,"2022-09-30":2472621000,"2022-12-31":2731000000,"2023-03-31":3015000000,"2023-06-30":3318000000,"2023-09-30":3598000000,"2023-12-31":3865000000,"2024-03-31":4121000000,"2024-06-30":4385000000,"2024-09-30":4658000000,"2024-12-31":4960000000,"2025-03-31":5222000000,"2025-06-30":5530000000,"2025-09-30":5858000000,"2025-12-31":6153000000,"2026-03-31":6446000000,"2026-06-30":6804000000},"ebitda_base":{"2022-06-30":-349299000,"2022-09-30":-379916000,"2022-12-31":-360000000,"2023-03-31":-351000000,"2023-06-30":-330000000,"2023-09-30":-302000000,"2023-12-31":-255000000,"2024-03-31":-214000000,"2024-06-30":-125000000,"2024-09-30":-28000000,"2024-12-31":62000000,"2025-03-31":169000000,"2025-06-30":248000000,"2025-09-30":299000000,"2025-12-31":356000000,"2026-03-31":414000000,"2026-06-30":482000000},"ebit_base":{"2022-06-30":-373299000,"2022-09-30":-403299000,"2022-12-31":-384000000,"2023-03-31":-375000000,"2023-06-30":-356000000,"2023-09-30":-330000000,"2023-12-31":-287000000,"2024-03-31":-251000000,"2024-06-30":-166000000,"2024-09-30":-73000000,"2024-12-31":16000000,"2025-03-31":115000000,"2025-06-30":190000000,"2025-09-30":240000000,"2025-12-31":292000000,"2026-03-31":359000000,"2026-06-30":431000000},"cfo_base":{"2022-06-30":-117000000,"2022-09-30":-168970000,"2022-12-31":-156000000,"2023-03-31":-164000000,"2023-06-30":-93000000,"2023-09-30":24000000,"2023-12-31":135000000,"2024-03-31":170000000,"2024-06-30":244000000,"2024-09-30":305000000,"2024-12-31":360000000,"2025-03-31":459000000,"2025-06-30":558000000,"2025-09-30":614000000,"2025-12-31":661000000,"2026-03-31":714000000,"2026-06-30":635000000},"fcf_base":{"2022-06-30":-128000000,"2022-09-30":-183400000,"2022-12-31":-172000000,"2023-03-31":-180000000,"2023-06-30":-106000000,"2023-09-30":17000000,"2023-12-31":120000000,"2024-03-31":144000000,"2024-06-30":204000000,"2024-09-30":253000000,"2024-12-31":306000000,"2025-03-31":408000000,"2025-06-30":508000000,"2025-09-30":564000000,"2025-12-31":608000000,"2026-03-31":654000000,"2026-06-30":576000000},"pe":{"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":144.217391,"2025-06-30":130.264706,"2025-09-30":84.906977,"2025-12-31":65.759259,"2026-03-31":40.784615,"2026-06-30":35.666667},"pe_avg":{"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":132.344881,"2025-06-30":100.634471,"2025-09-30":90.328837,"2025-12-31":72.360593,"2026-03-31":57.262642,"2026-06-30":43.531157},"pe_high":{"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":189.304348,"2025-06-30":133.029412,"2025-09-30":114.651163,"2025-12-31":91.296296,"2026-03-31":75.846154,"2026-06-30":63.205128},"pe_low":{"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":94,"2025-06-30":66.794118,"2025-09-30":63.790698,"2025-12-31":55.611111,"2026-03-31":38.569231,"2026-06-30":28.628205},"pb":{"2022-06-30":5.090112,"2022-09-30":6.798098,"2022-12-31":8.410823,"2023-03-31":8.3523,"2023-06-30":10.910361,"2023-09-30":8.59548,"2023-12-31":8.149853,"2024-03-31":11.153726,"2024-06-30":11.105077,"2024-09-30":11.289111,"2024-12-31":13.707087,"2025-03-31":11.796862,"2025-06-30":14.604981,"2025-09-30":10.953906,"2025-12-31":10.131384,"2026-03-31":8.069564,"2026-06-30":8.189555},"pb_avg":{"2022-06-30":9.910263,"2022-09-30":10.46112,"2022-12-31":8.683272,"2023-03-31":8.511755,"2023-06-30":9.096513,"2023-09-30":9.146002,"2023-12-31":7.985308,"2024-03-31":8.495677,"2024-06-30":8.901143,"2024-09-30":8.720414,"2024-12-31":9.933438,"2025-03-31":10.825701,"2025-06-30":11.282907,"2025-09-30":11.653384,"2025-12-31":11.148437,"2026-03-31":11.329874,"2026-06-30":9.99535},"pb_high":{"2022-06-30":19.822877,"2022-09-30":23.988503,"2022-12-31":13.248329,"2023-03-31":11.222668,"2023-06-30":11.529114,"2023-09-30":11.509591,"2023-12-31":11.193773,"2024-03-31":11.229815,"2024-06-30":11.941082,"2024-09-30":11.289111,"2024-12-31":16.373294,"2025-03-31":15.484937,"2025-06-30":14.914953,"2025-09-30":14.791224,"2025-12-31":14.065819,"2026-03-31":15.006771,"2026-06-30":14.512763},"pb_low":{"2022-06-30":4.40807,"2022-09-30":5.334392,"2022-12-31":6.120355,"2023-03-31":6.173644,"2023-06-30":6.622594,"2023-09-30":7.448192,"2023-12-31":6.163717,"2024-03-31":6.181098,"2024-06-30":5.951149,"2024-09-30":5.506981,"2024-12-31":6.125883,"2025-03-31":7.689121,"2025-06-30":7.488804,"2025-09-30":8.229681,"2025-12-31":8.567881,"2026-03-31":7.631232,"2026-06-30":6.573428},"ptb":{"2022-06-30":5.506706,"2022-09-30":7.754405,"2022-12-31":9.599879,"2023-03-31":9.613025,"2023-06-30":12.577222,"2023-09-30":9.797824,"2023-12-31":9.223625,"2024-03-31":12.598997,"2024-06-30":12.421808,"2024-09-30":12.475126,"2024-12-31":14.998194,"2025-03-31":12.807365,"2025-06-30":15.729772,"2025-09-30":11.703537,"2025-12-31":10.775694,"2026-03-31":8.615039,"2026-06-30":8.718188},"ptb_avg":{"2022-06-30":10.721357,"2022-09-30":11.932715,"2022-12-31":9.910844,"2023-03-31":9.796549,"2023-06-30":10.486258,"2023-09-30":10.425353,"2023-12-31":9.037401,"2024-03-31":9.596525,"2024-06-30":9.956553,"2024-09-30":9.636566,"2024-12-31":10.869094,"2025-03-31":11.753016,"2025-06-30":12.151851,"2025-09-30":12.450884,"2025-12-31":11.857426,"2026-03-31":12.095735,"2026-06-30":10.640547},"ptb_high":{"2022-06-30":21.445258,"2022-09-30":27.363032,"2022-12-31":15.121274,"2023-03-31":12.916656,"2023-06-30":13.290507,"2023-09-30":13.119564,"2023-12-31":12.668593,"2024-03-31":12.684946,"2024-06-30":13.356938,"2024-09-30":12.475126,"2024-12-31":17.915538,"2025-03-31":16.811356,"2025-06-30":16.063617,"2025-09-30":15.803462,"2025-12-31":14.960341,"2026-03-31":16.021178,"2026-06-30":15.449558},"ptb_low":{"2022-06-30":4.768844,"2022-09-30":6.084796,"2022-12-31":6.985603,"2023-03-31":7.105515,"2023-06-30":7.634379,"2023-09-30":8.490053,"2023-12-31":6.975808,"2024-03-31":6.982029,"2024-06-30":6.656778,"2024-09-30":6.085535,"2024-12-31":6.702897,"2025-03-31":8.347761,"2025-06-30":8.065548,"2025-09-30":8.792879,"2025-12-31":9.112759,"2026-03-31":8.147078,"2026-06-30":6.997741},"ps":{"2022-06-30":2.652301,"2022-09-30":3.076521,"2022-12-31":3.381576,"2023-03-31":3.041733,"2023-06-30":3.548005,"2023-09-30":2.744916,"2023-12-31":2.517703,"2024-03-31":3.255989,"2024-06-30":3.249216,"2024-09-30":3.441507,"2024-12-31":4.269647,"2025-03-31":3.779424,"2025-06-30":4.80142,"2025-09-30":3.76599,"2025-12-31":3.497328,"2026-03-31":2.491224,"2026-06-30":2.46144},"ps_avg":{"2022-06-30":5.163934,"2022-09-30":4.734245,"2022-12-31":3.491114,"2023-03-31":3.099803,"2023-06-30":2.958149,"2023-09-30":2.920721,"2023-12-31":2.466871,"2024-03-31":2.480053,"2024-06-30":2.604371,"2024-09-30":2.658434,"2024-12-31":3.094186,"2025-03-31":3.468287,"2025-06-30":3.709281,"2025-09-30":4.006473,"2025-12-31":3.848412,"2026-03-31":3.497743,"2026-06-30":3.004187},"ps_high":{"2022-06-30":10.329093,"2022-09-30":10.856146,"2022-12-31":5.326498,"2023-03-31":4.087061,"2023-06-30":3.749221,"2023-09-30":3.67552,"2023-12-31":3.458051,"2024-03-31":3.278201,"2024-06-30":3.493822,"2024-09-30":3.441507,"2024-12-31":5.100149,"2025-03-31":4.960992,"2025-06-30":4.903325,"2025-09-30":5.085272,"2025-12-31":4.855485,"2026-03-31":4.632869,"2026-06-30":4.361934},"ps_low":{"2022-06-30":2.29691,"2022-09-30":2.414112,"2022-12-31":2.460692,"2023-03-31":2.248312,"2023-06-30":2.15364,"2023-09-30":2.378536,"2023-12-31":1.904134,"2024-03-31":1.804383,"2024-06-30":1.741237,"2024-09-30":1.678813,"2024-12-31":1.908163,"2025-03-31":2.463405,"2025-06-30":2.461961,"2025-09-30":2.829392,"2025-12-31":2.957611,"2026-03-31":2.355903,"2026-06-30":1.9757},"pcf":{"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":411.508608,"2023-12-31":72.080918,"2024-03-31":78.929013,"2024-06-30":58.39268,"2024-09-30":52.559139,"2024-12-31":58.82625,"2025-03-31":42.998148,"2025-06-30":47.58397,"2025-09-30":35.93024,"2025-12-31":32.55531,"2026-03-31":22.490802,"2026-06-30":26.374236},"pcf_avg":{"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":437.864831,"2023-12-31":70.625615,"2024-03-31":60.119407,"2024-06-30":46.803961,"2024-09-30":40.599958,"2024-12-31":42.631003,"2025-03-31":39.458381,"2025-06-30":36.760438,"2025-09-30":38.224619,"2025-12-31":35.82342,"2026-03-31":31.57766,"2026-06-30":32.189748},"pcf_high":{"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":551.02167,"2023-12-31":99.002706,"2024-03-31":79.467454,"2024-06-30":62.788558,"2024-09-30":52.559139,"2024-12-31":70.268722,"2025-03-31":56.440741,"2025-06-30":48.59388,"2025-09-30":48.517142,"2025-12-31":45.197882,"2026-03-31":41.825595,"2026-06-30":46.737953},"pcf_low":{"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":356.582205,"2023-12-31":54.514648,"2024-03-31":43.740356,"2024-06-30":31.292313,"2024-09-30":25.639057,"2024-12-31":26.29025,"2025-03-31":28.025926,"2025-06-30":24.399005,"2025-09-30":26.994426,"2025-12-31":27.531286,"2026-03-31":21.269121,"2026-06-30":21.169543},"pfcf":{"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":580.953328,"2023-12-31":81.091033,"2024-03-31":93.180085,"2024-06-30":69.842225,"2024-09-30":63.361808,"2024-12-31":69.207353,"2025-03-31":48.372917,"2025-06-30":52.267431,"2025-09-30":39.115545,"2025-12-31":35.393191,"2026-03-31":24.554178,"2026-06-30":29.075764},"pfcf_avg":{"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":618.162114,"2023-12-31":79.453817,"2024-03-31":70.9743,"2024-06-30":55.981208,"2024-09-30":48.944613,"2024-12-31":50.154121,"2025-03-31":44.390679,"2025-06-30":40.378591,"2025-09-30":41.613326,"2025-12-31":38.946185,"2026-03-31":34.474693,"2026-06-30":35.486962},"pfcf_high":{"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":777.912946,"2023-12-31":111.378045,"2024-03-31":93.815744,"2024-06-30":75.10004,"2024-09-30":63.361808,"2024-12-31":82.669085,"2025-03-31":63.495833,"2025-06-30":53.376742,"2025-09-30":52.818307,"2025-12-31":49.137829,"2026-03-31":45.662806,"2026-06-30":51.525347},"pfcf_low":{"2022-06-30":null,"2022-09-30":null,"2022-12-31":null,"2023-03-31":null,"2023-06-30":null,"2023-09-30":503.410172,"2023-12-31":61.328979,"2024-03-31":51.63792,"2024-06-30":37.428061,"2024-09-30":30.908745,"2024-12-31":30.929706,"2025-03-31":31.529167,"2025-06-30":26.800482,"2025-09-30":29.387549,"2025-12-31":29.931217,"2026-03-31":23.220417,"2026-06-30":23.337951},"evs_avg":{"2022-06-30":4.629725,"2022-09-30":4.308381,"2022-12-31":3.117258,"2023-03-31":2.784712,"2023-06-30":2.659776,"2023-09-30":2.634451,"2023-12-31":2.176056,"2024-03-31":2.209488,"2024-06-30":2.326378,"2024-09-30":2.385356,"2024-12-31":2.912129,"2025-03-31":3.275832,"2025-06-30":3.493368,"2025-09-30":3.774823,"2025-12-31":3.628519,"2026-03-31":3.327404,"2026-06-30":2.85501},"evs_high":{"2022-06-30":9.794884,"2022-09-30":10.430282,"2022-12-31":4.952642,"2023-03-31":3.77197,"2023-06-30":3.450848,"2023-09-30":3.38925,"2023-12-31":3.167236,"2024-03-31":3.007636,"2024-06-30":3.215829,"2024-09-30":3.168428,"2024-12-31":4.918093,"2025-03-31":4.768537,"2025-06-30":4.687411,"2025-09-30":4.853623,"2025-12-31":4.635592,"2026-03-31":4.462531,"2026-06-30":4.212757},"evs_low":{"2022-06-30":1.762701,"2022-09-30":1.988249,"2022-12-31":2.086836,"2023-03-31":1.933221,"2023-06-30":1.855268,"2023-09-30":2.092266,"2023-12-31":1.613319,"2024-03-31":1.533817,"2024-06-30":1.463244,"2024-09-30":1.405735,"2024-12-31":1.726107,"2025-03-31":2.27095,"2025-06-30":2.246048,"2025-09-30":2.597743,"2025-12-31":2.737718,"2026-03-31":2.185565,"2026-06-30":1.826523},"eve_avg":{"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":232.970341,"2025-03-31":101.221284,"2025-06-30":77.896468,"2025-09-30":73.956241,"2025-12-31":62.714271,"2026-03-31":51.807849,"2026-06-30":40.301847},"eve_high":{"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":393.447419,"2025-03-31":147.34497,"2025-06-30":104.521714,"2025-09-30":95.092057,"2025-12-31":80.120225,"2026-03-31":69.481824,"2026-06-30":59.46805},"eve_low":{"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":138.088548,"2025-03-31":70.171006,"2025-06-30":50.083246,"2025-09-30":50.894908,"2025-12-31":47.317921,"2026-03-31":34.029354,"2026-06-30":25.783527},"evb_avg":{"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":902.760069,"2025-03-31":148.751278,"2025-06-30":101.67539,"2025-09-30":92.13715,"2025-12-31":76.459864,"2026-03-31":59.744984,"2026-06-30":45.070743},"evb_high":{"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":1524.60875,"2025-03-31":216.533043,"2025-06-30":136.428342,"2025-09-30":118.468854,"2025-12-31":97.680822,"2026-03-31":80.126671,"2026-06-30":66.504872},"evb_low":{"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":535.093125,"2025-03-31":103.12087,"2025-06-30":65.371816,"2025-09-30":63.406573,"2025-12-31":57.688973,"2026-03-31":39.242765,"2026-06-30":28.834478},"earnings_yield":{"2022-06-30":-5.742574,"2022-09-30":-0.059809,"2022-12-31":-3.826955,"2023-03-31":-3.661972,"2023-06-30":-3.234382,"2023-09-30":-3.363588,"2023-12-31":-2.79299,"2024-03-31":-2.006421,"2024-06-30":-1.12534,"2024-09-30":-0.459202,"2024-12-31":-0.027435,"2025-03-31":0.693398,"2025-06-30":0.767668,"2025-09-30":1.17776,"2025-12-31":1.520698,"2026-03-31":2.451905,"2026-06-30":2.803738},"fcf_yield":{"2022-06-30":-2.186678,"2022-09-30":-2.410915,"2022-12-31":-1.862463,"2023-03-31":-1.962746,"2023-06-30":-0.90042,"2023-09-30":0.172131,"2023-12-31":1.233182,"2024-03-31":1.073191,"2024-06-30":1.431799,"2024-09-30":1.578238,"2024-12-31":1.444933,"2025-03-31":2.067272,"2025-06-30":1.913237,"2025-09-30":2.556528,"2025-12-31":2.825402,"2026-03-31":4.072627,"2026-06-30":3.439291},"peg":{"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":-0.98779,"2025-06-30":-0.599631,"2025-09-30":-0.197105,"2025-12-31":-0.011956,"2026-03-31":0.223344,"2026-06-30":0.275606},"price":{"2021-09-30":55.78,"2021-12-31":34.71,"2022-03-31":19.44,"2022-06-30":15.15,"2022-09-30":16.72,"2022-12-31":18.03,"2023-03-31":17.75,"2023-06-30":22.57,"2023-09-30":18.73,"2023-12-31":18.26,"2024-03-31":24.92,"2024-06-30":25.77,"2024-09-30":28.31,"2024-12-31":36.45,"2025-03-31":33.17,"2025-06-30":44.29,"2025-09-30":36.51,"2025-12-31":35.51,"2026-03-31":26.51,"2026-06-30":27.82},"price_avg":{"2021-09-30":55.78,"2021-12-31":46.429333,"2022-03-31":35.531481,"2022-06-30":29.4965,"2022-09-30":25.729245,"2022-12-31":18.614038,"2023-03-31":18.088868,"2023-06-30":18.817736,"2023-09-30":19.929615,"2023-12-31":17.891333,"2024-03-31":18.981304,"2024-06-30":20.655638,"2024-09-30":21.86841,"2024-12-31":26.415079,"2025-03-31":30.439323,"2025-06-30":34.21572,"2025-09-30":38.8414,"2025-12-31":39.07472,"2026-03-31":37.220717,"2026-06-30":33.954303},"price_high":{"2021-09-30":55.78,"2021-12-31":59,"2022-03-31":59,"2022-06-30":59,"2022-09-30":59,"2022-12-31":28.4,"2023-03-31":23.85,"2023-06-30":23.85,"2023-09-30":25.08,"2023-12-31":25.08,"2024-03-31":25.09,"2024-06-30":27.71,"2024-09-30":28.31,"2024-12-31":43.54,"2025-03-31":43.54,"2025-06-30":45.23,"2025-09-30":49.3,"2025-12-31":49.3,"2026-03-31":49.3,"2026-06-30":49.3},"price_low":{"2021-09-30":55.78,"2021-12-31":34.44,"2022-03-31":17.63,"2022-06-30":13.12,"2022-09-30":13.12,"2022-12-31":13.12,"2023-03-31":13.12,"2023-06-30":13.7,"2023-09-30":16.23,"2023-12-31":13.81,"2024-03-31":13.81,"2024-06-30":13.81,"2024-09-30":13.81,"2024-12-31":16.29,"2025-03-31":21.62,"2025-06-30":22.71,"2025-09-30":27.43,"2025-12-31":30.03,"2026-03-31":25.07,"2026-06-30":22.33},"ev_avg":{"2022-06-30":10217802142.838749,"2022-09-30":10652993122.225471,"2022-12-31":8513232263.732595,"2023-03-31":8395907299.544952,"2023-06-30":8825137153.848774,"2023-09-30":9478755932.341537,"2023-12-31":8410458016.662832,"2024-03-31":9105299197.94413,"2024-06-30":10201166409.625425,"2024-09-30":11110987186.19247,"2024-12-31":14444161111.111113,"2025-03-31":17106397011.952194,"2025-06-30":19318324140.000004,"2025-09-30":22112915950,"2025-12-31":22326280320,"2026-03-31":21448449402.390438,"2026-06-30":19425490278.88446},"shares_out":{"2022-06-30":386378117.5,"2022-09-30":454968383,"2022-12-31":512206541.5,"2023-03-31":516666235.75,"2023-06-30":521589697.75,"2023-09-30":527293464,"2023-12-31":532909305.25,"2024-03-31":538440299.5,"2024-06-30":552883733,"2024-09-30":566250000,"2024-12-31":581000000,"2025-03-31":595000000,"2025-06-30":599500000,"2025-09-30":604250000,"2025-12-31":606000000,"2026-03-31":605750000,"2026-06-30":602000000},"shares_dil":{"2022-06-30":386378117.5,"2022-09-30":454968383,"2022-12-31":512206541.5,"2023-03-31":516666235.75,"2023-06-30":521589697.75,"2023-09-30":527293464,"2023-12-31":532909305.25,"2024-03-31":538440299.5,"2024-06-30":552883733,"2024-09-30":566250000,"2024-12-31":581000000,"2025-03-31":595000000,"2025-06-30":599500000,"2025-09-30":604250000,"2025-12-31":606000000,"2026-03-31":605750000,"2026-06-30":602000000},"rev_ps":{"2022-06-30":5.712021,"2022-09-30":5.43471,"2022-12-31":5.331834,"2023-03-31":5.835489,"2023-06-30":6.361322,"2023-09-30":6.823525,"2023-12-31":7.252641,"2024-03-31":7.653588,"2024-06-30":7.931143,"2024-09-30":8.226049,"2024-12-31":8.537005,"2025-03-31":8.776471,"2025-06-30":9.224354,"2025-09-30":9.694663,"2025-12-31":10.153465,"2026-03-31":10.641354,"2026-06-30":11.302326},"ebitda_ps":{"2022-06-30":-0.904034,"2022-09-30":-0.835038,"2022-12-31":-0.702841,"2023-03-31":-0.679355,"2023-06-30":-0.632681,"2023-09-30":-0.572736,"2023-12-31":-0.478505,"2024-03-31":-0.397444,"2024-06-30":-0.226087,"2024-09-30":-0.049448,"2024-12-31":0.106713,"2025-03-31":0.284034,"2025-06-30":0.413678,"2025-09-30":0.494828,"2025-12-31":0.587459,"2026-03-31":0.68345,"2026-06-30":0.800664},"ebit_ps":{"2022-06-30":-0.966149,"2022-09-30":-0.886433,"2022-12-31":-0.749698,"2023-03-31":-0.725807,"2023-06-30":-0.682529,"2023-09-30":-0.625837,"2023-12-31":-0.538553,"2024-03-31":-0.466161,"2024-06-30":-0.300244,"2024-09-30":-0.128918,"2024-12-31":0.027539,"2025-03-31":0.193277,"2025-06-30":0.316931,"2025-09-30":0.397187,"2025-12-31":0.481848,"2026-03-31":0.592654,"2026-06-30":0.715947},"eps":{"2022-06-30":-0.87,"2022-09-30":-0.01,"2022-12-31":-0.69,"2023-03-31":-0.65,"2023-06-30":-0.73,"2023-09-30":-0.63,"2023-12-31":-0.51,"2024-03-31":-0.5,"2024-06-30":-0.29,"2024-09-30":-0.13,"2024-12-31":-0.01,"2025-03-31":0.23,"2025-06-30":0.34,"2025-09-30":0.43,"2025-12-31":0.54,"2026-03-31":0.65,"2026-06-30":0.78},"cfo_ps":{"2022-06-30":-0.302812,"2022-09-30":-0.371388,"2022-12-31":-0.304565,"2023-03-31":-0.31742,"2023-06-30":-0.178301,"2023-09-30":0.045515,"2023-12-31":0.253326,"2024-03-31":0.315727,"2024-06-30":0.441322,"2024-09-30":0.538631,"2024-12-31":0.619621,"2025-03-31":0.771429,"2025-06-30":0.930776,"2025-09-30":1.016136,"2025-12-31":1.090759,"2026-03-31":1.178704,"2026-06-30":1.054817},"fcf_ps":{"2022-06-30":-0.331282,"2022-09-30":-0.403105,"2022-12-31":-0.335802,"2023-03-31":-0.348387,"2023-06-30":-0.203225,"2023-09-30":0.03224,"2023-12-31":0.225179,"2024-03-31":0.267439,"2024-06-30":0.368975,"2024-09-30":0.446799,"2024-12-31":0.526678,"2025-03-31":0.685714,"2025-06-30":0.847373,"2025-09-30":0.933388,"2025-12-31":1.0033,"2026-03-31":1.079653,"2026-06-30":0.956811},"cash_ps":{"2022-06-30":3.051415,"2022-09-30":2.314447,"2022-12-31":1.993337,"2023-03-31":1.838711,"2023-06-30":1.898044,"2023-09-30":1.953371,"2023-12-31":2.109177,"2024-03-31":2.070796,"2024-06-30":2.204804,"2024-09-30":2.246358,"2024-12-31":1.554217,"2025-03-31":1.689076,"2025-06-30":1.99166,"2025-09-30":2.245759,"2025-12-31":2.232673,"2026-03-31":1.812629,"2026-06-30":1.686047},"bvps":{"2022-06-30":2.976359,"2022-09-30":2.459512,"2022-12-31":2.143666,"2023-03-31":2.125163,"2023-06-30":2.068676,"2023-09-30":2.179052,"2023-12-31":2.240531,"2024-03-31":2.234231,"2024-06-30":2.32056,"2024-09-30":2.507726,"2024-12-31":2.659208,"2025-03-31":2.811765,"2025-06-30":3.032527,"2025-09-30":3.333058,"2025-12-31":3.50495,"2026-03-31":3.285184,"2026-06-30":3.39701},"tbvps":{"2022-06-30":2.751191,"2022-09-30":2.156194,"2022-12-31":1.878149,"2023-03-31":1.846453,"2023-06-30":1.794514,"2023-09-30":1.911649,"2023-12-31":1.979699,"2024-03-31":1.977935,"2024-06-30":2.074577,"2024-09-30":2.269316,"2024-12-31":2.430293,"2025-03-31":2.589916,"2025-06-30":2.81568,"2025-09-30":3.11957,"2025-12-31":3.29538,"2026-03-31":3.077177,"2026-06-30":3.19103},"buyback_ps":{"2023-12-31":0,"2024-03-31":0.007429,"2024-06-30":0.065113,"2024-09-30":0.098896,"2024-12-31":0.096386,"2025-03-31":0.115966,"2025-06-30":0.085071,"2025-09-30":0.089367,"2025-12-31":0.176568,"2026-03-31":0.681799,"2026-06-30":0.933555},"fcf_margin":{"2022-06-30":-5.799728,"2022-09-30":-7.417231,"2022-12-31":-6.298059,"2023-03-31":-5.970149,"2023-06-30":-3.194696,"2023-09-30":0.472485,"2023-12-31":3.104787,"2024-03-31":3.494298,"2024-06-30":4.652223,"2024-09-30":5.431516,"2024-12-31":6.169355,"2025-03-31":7.813098,"2025-06-30":9.186257,"2025-09-30":9.627859,"2025-12-31":9.881359,"2026-03-31":10.145827,"2026-06-30":8.465608}},"masked":{"tax_rate_pct":{"annual":{"2019-12-31":"a loss","2020-12-31":"a loss","2021-12-31":"a loss","2022-12-31":"a loss","2023-12-31":"a loss"},"ttm":{"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"}},"debt_equity":{"annual":{"2020-12-31":"negative equity"}},"ltd_equity":{"annual":{"2020-12-31":"negative equity"}},"net_debt_equity":{"annual":{"2020-12-31":"negative equity"}},"liab_equity":{"annual":{"2020-12-31":"negative equity"}},"debt_ebit":{"annual":{"2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"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"}},"net_debt_ebit":{"annual":{"2020-12-31":"an operating loss","2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"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"}},"ebit_int":{"annual":{"2020-12-31":"an operating loss","2021-12-31":"an operating loss"}},"debt_ebitda":{"annual":{"2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"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"}},"net_debt_ebitda":{"annual":{"2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"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"}},"ebitda_int":{"annual":{"2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA"}},"ebitda_capex_int":{"annual":{"2020-12-31":"negative EBITDA","2021-12-31":"negative EBITDA"}},"ltd_capital":{"annual":{"2020-12-31":"negative capital"}},"debt_capital":{"annual":{"2020-12-31":"negative capital"}},"net_debt_capital":{"annual":{"2020-12-31":"negative capital"}},"debt_capital_ev":{"annual":{"2020-12-31":"negative capital"}},"roe":{"annual":{"2021-12-31":"negative equity"}},"pe":{"annual":{"2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share"},"ttm":{"2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","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"}},"pe_avg":{"annual":{"2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share"},"ttm":{"2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","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"}},"pe_high":{"annual":{"2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share"},"ttm":{"2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","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"}},"pe_low":{"annual":{"2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share"},"ttm":{"2022-06-30":"a loss per share","2022-09-30":"a loss per share","2022-12-31":"a loss per share","2023-03-31":"a loss per share","2023-06-30":"a loss per share","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"}},"peg":{"annual":{"2021-12-31":"a loss per share","2022-12-31":"a loss per share","2023-12-31":"a loss per share"},"ttm":{"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"}},"ev_ebit":{"annual":{"2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"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"}},"evb_avg":{"annual":{"2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"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"}},"evb_high":{"annual":{"2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"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"}},"evb_low":{"annual":{"2021-12-31":"an operating loss","2022-12-31":"an operating loss","2023-12-31":"an operating loss"},"ttm":{"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"}},"ev_ebitda":{"annual":{"2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"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"}},"eve_avg":{"annual":{"2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"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"}},"eve_high":{"annual":{"2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"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"}},"eve_low":{"annual":{"2021-12-31":"negative EBITDA","2022-12-31":"negative EBITDA","2023-12-31":"negative EBITDA"},"ttm":{"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"}},"ev_fcf":{"annual":{"2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"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":{"2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"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":{"2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"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":{"2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"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":{"2021-12-31":"negative free cash flow","2022-12-31":"negative free cash flow"},"ttm":{"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"}},"roic":{"annual":{"2021-12-31":"negative invested capital","2022-12-31":"negative invested capital"},"ttm":{"2022-09-30":"negative invested capital","2022-12-31":"negative invested capital"}},"ev_cfo":{"annual":{"2022-12-31":"negative operating cash flow"},"ttm":{"2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow"}},"pcf":{"annual":{"2022-12-31":"negative operating cash flow"},"ttm":{"2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow"}},"pcf_avg":{"annual":{"2022-12-31":"negative operating cash flow"},"ttm":{"2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow"}},"pcf_high":{"annual":{"2022-12-31":"negative operating cash flow"},"ttm":{"2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow"}},"pcf_low":{"annual":{"2022-12-31":"negative operating cash flow"},"ttm":{"2022-06-30":"negative operating cash flow","2022-09-30":"negative operating cash flow","2022-12-31":"negative operating cash flow","2023-03-31":"negative operating cash flow","2023-06-30":"negative operating cash flow"}}}}