{
  "shares": "2547506225",
  "mcap_m": "1807022.59057925",
  "normal_eps": "29.61",
  "PS": 7.916960970261384,
  "PE_gaap": 26.726827430293895,
  "PE_normal": 23.955758189800743,
  "net_cash_bonds_m": 6596,
  "net_cash_all_m": -22058,
  "EV_sales_all": 8.01360188996679,
  "fcf_yield_company": 2.0958232729044046,
  "quarters": {
    "2025Q3": {
      "foa_growth": 25.925742205907888,
      "rl_growth": 74.07407407407408,
      "foa_margin": 49.17474198377058,
      "rl_margin": -942.9787234042553
    },
    "2025Q4": {
      "foa_growth": 24.599382689949678,
      "rl_growth": -11.819021237303783,
      "foa_margin": 52.200617598154,
      "rl_margin": -630.4712041884817
    },
    "2026Q1": {
      "foa_growth": 33.42799866354829,
      "rl_growth": -2.4271844660194164,
      "foa_margin": 48.113899372194105,
      "rl_margin": -1001.9900497512438
    },
    "2026Q2": {
      "foa_growth": 28.049039154965417,
      "rl_growth": 16.486486486486495,
      "foa_margin": 38.75103528242504,
      "rl_margin": -1071.69373549884
    }
  },
  "annual": [
    {
      "year": 2021,
      "gross_margin": 80.79437627725157,
      "operating_margin": 39.64504066005817
    },
    {
      "year": 2022,
      "gross_margin": 78.34729737841847,
      "operating_margin": 24.821411726367604
    },
    {
      "year": 2023,
      "gross_margin": 80.75714222176099,
      "operating_margin": 34.655527716416366
    },
    {
      "year": 2024,
      "gross_margin": 81.66515705071701,
      "operating_margin": 42.1760354040401
    },
    {
      "year": 2025,
      "gross_margin": 81.99944269179862,
      "operating_margin": 41.437855159579236
    }
  ],
  "three_year": [
    {
      "eps": 27.024247529999997,
      "profit_m": 68844.43880861586,
      "price": 486.43645553999994,
      "pv10": 365.4669087453041,
      "cagr": -0.11815431181897129
    },
    {
      "eps": 41.59991808000001,
      "profit_m": 105976.05026829007,
      "price": 998.3980339200002,
      "pv10": 750.1112200751314,
      "cagr": 0.12068905291415599
    },
    {
      "eps": 51.166079999999994,
      "profit_m": 130345.90730884798,
      "price": 1432.65024,
      "pv10": 1076.3713298271973,
      "cagr": 0.2640491170290655
    }
  ],
  "ten_year": [
    {
      "profit_m": 64000.0,
      "pe": 10.882352941176471,
      "irr_pct": -8.793712954879307
    },
    {
      "profit_m": 208000.0,
      "pe": 12.14285714285714,
      "irr_pct": 3.7051249831416944
    },
    {
      "profit_m": 360000.0,
      "pe": 13.333333333333332,
      "irr_pct": 10.562482343776358
    }
  ],
  "reverse_dcf": [
    {
      "initial_fcf_m": 37872,
      "required_growth_pct": 18.886323057912392,
      "pv_m": 1807022.590579248
    },
    {
      "initial_fcf_m": 60000,
      "required_growth_pct": 12.660004900728083,
      "pv_m": 1807022.59057925
    },
    {
      "initial_fcf_m": 80000,
      "required_growth_pct": 8.78983434323567,
      "pv_m": 1807022.590579251
    }
  ]
}