Smart Share Global Limited (EM)

Executive Summary / Key Takeaways

• Strategic Rebalancing Driving Profitability: Energy Monster has successfully pivoted its core mobile device charging business towards a higher-margin network partner model, achieving GAAP profitability in Q2 2024 and six consecutive quarters of non-GAAP profitability since early 2023, despite a challenging consumption environment in China.
• Robust Operational Expansion: The company has significantly expanded its network, reaching a record 1.27 million Points of Interest (POIs) and over 417.1 million cumulative registered users by Q2 2024, primarily driven by the scalable network partner model which now accounts for 89.2% of POIs.
• Emerging Growth Avenues: Energy Monster is actively diversifying into new initiatives, notably the renewable energy sector and international markets, with "other revenues" growing over 400% year-over-year in Q2 2024 and the renewable energy initiative already reaching a break-even point.
• Strong Financial Foundation: The company maintains a robust liquidity position with RMB3.2 billion in cash and short-term investments as of June 30, 2024, providing financial stability for strategic initiatives and future growth.
• Going-Private Transaction Underway: A definitive merger agreement for a going-private transaction was announced on August 1, 2025, with a preliminary non-binding proposal from Hillhouse Investment Management, Ltd. on August 15, 2025, valuing the company at approximately US$327 million, offering US$1.25 per ADS.

The Evolution of Energy Monster: A Dual-Model Approach to China's Charging Needs

Smart Share Global Limited, known as Energy Monster, established itself in 2017 as a pioneering consumer tech company in China's mobile device charging service sector. Its core business revolves around a vast network of power banks deployed across various Points of Interest (POIs), including restaurants, shopping centers, hotels, and transportation hubs. This foundational strategy has positioned Energy Monster as a leader in providing on-demand charging solutions, essential in a market with high smartphone penetration and constant demand for mobile power.

The company's journey has been marked by significant strategic evolution, particularly in response to the operational challenges posed by the pandemic in 2022. During this period, Energy Monster faced high POI closure rates, prompting a critical rebalancing of its operational models. This led to the launch of a network partner program in 2022, designed to leverage its direct model team for expanding POI coverage through partners, especially in larger cities. This strategic pivot has been instrumental in shaping its current market position and competitive dynamics.

Technological Edge and Operational Excellence

Energy Monster's competitive advantage is significantly bolstered by its continuous investment in hardware and software innovation. The company is dedicated to developing new series of cabinets and power banks that offer improved durability and enhanced user experience. These advancements are crucial for reducing maintenance requirements for both the company and its partners, thereby increasing efficiency across all operational segments.

Specifically, new generations of cabinets are being developed with modular design enhancements, which have already yielded a noteworthy cost reduction of 5% compared to previous generations. These upgraded cabinets also feature enhanced waterproofing capabilities, making them more resilient for outdoor and extreme weather conditions. Furthermore, new power banks are under development to improve battery detection accuracy and overall user experience, incorporating advanced technologies to ensure seamless service. This sustained attention to detail in hardware, coupled with a strong IoT foundation, allows Energy Monster to maintain its leadership in product quality and operational uptime, differentiating it from competitors who may rely on less robust infrastructure.

The Dual-Engine Growth Strategy: Direct and Network Partner Models

Energy Monster operates a distinctive dual-model strategy, combining a direct operational model with an increasingly dominant network partner model. The direct model strategically focuses on high-yield locations in higher-tier cities and key accounts (KAs), such as national chain restaurants and hotels. This model leverages the Energy Monster brand to forge alliances and provides superior post-sales support, which management asserts is the best in the industry, particularly when compared to peers primarily relying on network partners.

The network partner model, however, has become the core driver of the company's expansion and profitability. This model offers distinct advantages by enabling comprehensive coverage across all regions, seamlessly complementing the direct model's strengths. Network partners purchase cabinets and power banks upfront, and Energy Monster then earns a portion of the generated GMV. This structure provides positive economics for the company, even amidst external impacts that might lower offline traffic or consumption power, making its financial matrix less susceptible to volatility.

The transition to the network partner model has been rapid and impactful. By the end of Q2 2024, an impressive 89.2% of Energy Monster's POIs were operated under this model, a substantial increase from 79.7% in Q1 2024 and 62% in Q2 2023. This pace has exceeded initial expectations and is set to continue into the second half of 2024. The company now boasts over 12,000 network partners, an increase of more than 3,700 year-over-year. This growth has facilitated expansion into over 2,100 county-level cities, significantly broadening service reach and user accessibility. The operational leverage of the network partner model is stellar, with partner count growing by 41% year-over-year while the supporting team size has grown only fractionally, highlighting its scalability and efficiency.

Financial Performance: A Return to Profitability Amidst Headwinds

Energy Monster has demonstrated solid financial resilience, returning to GAAP profitability in Q2 2024 with a net income of RMB9 million. This achievement marks the sixth consecutive quarter of non-GAAP profitability since the reopening from the pandemic in early 2023, underscoring the adaptability of its business model. Despite a softer-than-expected consumption environment in China, which led to a year-over-year decrease in mobile device charging service GMV in Q2 2024, the company's strategic rebalancing has yielded positive results.

For Q2 2024, total revenues were RMB462.9 million, representing a 55.3% year-over-year decrease. This decline was primarily due to a one-time adjustment in Q2 2023 related to changes in contractual arrangements with network partners, and a decrease in direct model POIs. Mobile device charging revenues, comprising 88.7% of total revenues, stood at RMB410.6 million. Direct model revenues decreased by 60.7% year-over-year to RMB118.1 million, while network partner model revenues decreased by 59.7% to RMB292.5 million. Gross profit for the quarter was RMB243.3 million, down 33.7% year-over-year. Sales and marketing expenses saw a significant reduction of 38.7% year-over-year to RMB180.9 million, largely due to decreased incentive fees and personnel-related expenses under the direct model.

Looking at the full year 2023, Energy Monster achieved a historical high GMV with 27% year-over-year growth, driven by recovering offline traffic and network expansion. Full-year revenues were RMB3 billion, a 4.2% increase year-over-year. Non-GAAP net income for 2023 reached RMB108.1 million, a substantial turnaround from a non-GAAP net loss of RMB683 million in 2022. This return to profitability across each quarter of 2023 highlights the effectiveness of cost optimization and the increasing contribution from the network partner model. The company's cash and cash equivalents, restricted cash, and short-term investments remained robust at RMB3.2 billion as of June 30, 2024, providing a solid financial foundation for continued growth and strategic initiatives.

Diversification and Future Growth Avenues

Beyond its core mobile device charging business, Energy Monster is proactively exploring new avenues for growth, leveraging its existing capabilities. "Other revenues," which include new business initiatives, surged by over 400% year-over-year to RMB52.3 million in Q2 2024, making a more meaningful contribution to financials. A significant focus is on the renewable energy sector, where management sees a large market opportunity and a clear business model. As of July, this new initiative has already reached a break-even point with a small profit. Management anticipates industry-standard gross margins of 8% to 10% and net margins of 3% to 5% for this model in the long term.

The company is also exploring international market expansion, believing its on-the-ground experience and hardware/software capabilities in China will translate effectively to other countries. These diversification efforts, coupled with continued innovation in its core offerings, are expected to serve as new catalysts for growth and geographically diversify operations in the long run.

Competitive Landscape: Differentiating in a Dynamic Market

Energy Monster operates in a competitive landscape dominated by both specialized charging service providers and broader tech platforms. Its primary direct competitors include major Chinese tech platforms like Meituan, Alibaba Group (through Alipay), and Tencent Holdings (via WeChat), which offer power bank rental services within their extensive app ecosystems.

Energy Monster's competitive strength lies in its specialized focus and extensive physical network. Its widespread POI network provides superior offline accessibility and convenience, a critical differentiator against Meituan's app-centric approach. While Meituan benefits from bundling services and faster innovation through its integrated platform, Energy Monster's dedicated infrastructure ensures greater reliability and availability in public spaces. Against Alibaba, Energy Monster's targeted, offline-focused network offers more consistent physical presence compared to Alibaba's digital-first strategy, which excels in data analytics and user loyalty. Similarly, against Tencent, Energy Monster's comprehensive POI coverage provides more robust physical access, whereas Tencent leverages its vast social network for digital integration.

Energy Monster's direct model, with its strong execution capabilities and high-quality service, is particularly effective in acquiring and retaining key accounts, a segment where many peers, relying solely on network partners, may fall short. This specialized support for KAs helps boost brand visibility and user engagement, especially in high-tier cities. The company's proprietary technology for power bank management, including efficient tracking and maintenance, further enhances its operational uptime and user experience, providing a tangible advantage over rivals. While competitors like Alibaba and Tencent possess superior financial scalability and broader technological ecosystems, Energy Monster's deep penetration through its dual-model approach and commitment to hardware innovation allows it to maintain a strong niche market position and leadership in the specialized charging service sector.

Risks and Outlook

Despite Energy Monster's strategic successes, the investment thesis is not without risks. The company operates within a "softer than expected consumption environment" in China, which has led to oscillating GMV results and limited visibility for the second half of 2024 in its core business. Consumer confidence remains a key concern, impacting offline activity. Furthermore, while the network partner model is highly profitable, the direct model is acknowledged to be "still a bit under the water in terms of profitability," necessitating ongoing optimization.

However, management remains confident in the long-term recovery of consumer spending in China. The strategic rebalancing towards the higher-margin network partner model is expected to continue enhancing financial health by reducing operational expenses and leveraging scalability. The direct model's refined focus on high-yield KAs and higher-tier cities, combined with the robust expansion of the network partner model, positions Energy Monster for sustained development. The nascent but promising new initiatives in renewable energy and international expansion are anticipated to become significant growth drivers, further diversifying the company's revenue streams and mitigating reliance on the domestic mobile charging market.

Conclusion

Energy Monster stands at a pivotal juncture, having successfully executed a strategic pivot that has restored profitability and laid the groundwork for diversified growth. The accelerated transition to a highly scalable and profitable network partner model, coupled with continuous technological innovation in its hardware, underpins its competitive advantage in China's dynamic mobile device charging market. While macroeconomic headwinds in consumer spending present short-term challenges, the company's robust cash reserves and proactive exploration of new ventures in renewable energy and international markets signal a clear path towards long-term value creation. Investors should recognize Energy Monster's resilience and strategic foresight as it transforms its operational model and expands its growth horizons, aiming to deliver sustained shareholder value through a refined core business and promising new initiatives.

Step 1: Ticker Annotation of Other Companies

The Refined Article Text is processed to add ticker symbols for other publicly traded companies at their first mention.

Annotated Article Text:

Energy Monster's Strategic Pivot: Powering Profitability and Diversified Growth (NASDAQ:EM)

Executive Summary / Key Takeaways

• Strategic Rebalancing Driving Profitability: Energy Monster has successfully pivoted its core mobile device charging business towards a higher-margin network partner model, achieving GAAP profitability in Q2 2024 and six consecutive quarters of non-GAAP profitability since early 2023, despite a challenging consumption environment in China.
• Robust Operational Expansion: The company has significantly expanded its network, reaching a record 1.27 million Points of Interest (POIs) and over 417.1 million cumulative registered users by Q2 2024, primarily driven by the scalable network partner model which now accounts for 89.2% of POIs.
• Emerging Growth Avenues: Energy Monster is actively diversifying into new initiatives, notably the renewable energy sector and international markets, with "other revenues" growing over 400% year-over-year in Q2 2024 and the renewable energy initiative already reaching a break-even point.
• Strong Financial Foundation: The company maintains a robust liquidity position with RMB3.2 billion in cash and short-term investments as of June 30, 2024, providing financial stability for strategic initiatives and future growth.
• Going-Private Transaction Underway: A definitive merger agreement for a going-private transaction was announced on August 1, 2025, with a preliminary non-binding proposal from Hillhouse Investment Management, Ltd. on August 15, 2025, valuing the company at approximately US$327 million, offering US$1.25 per ADS.

The Evolution of Energy Monster: A Dual-Model Approach to China's Charging Needs

Smart Share Global Limited, known as Energy Monster, established itself in 2017 as a pioneering consumer tech company in China's mobile device charging service sector. Its core business revolves around a vast network of power banks deployed across various Points of Interest (POIs), including restaurants, shopping centers, hotels, and transportation hubs. This foundational strategy has positioned Energy Monster as a leader in providing on-demand charging solutions, essential in a market with high smartphone penetration and constant demand for mobile power.

The company's journey has been marked by significant strategic evolution, particularly in response to the operational challenges posed by the pandemic in 2022. During this period, Energy Monster faced high POI closure rates, prompting a critical rebalancing of its operational models. This led to the launch of a network partner program in 2022, designed to leverage its direct model team for expanding POI coverage through partners, especially in larger cities. This strategic pivot has been instrumental in shaping its current market position and competitive dynamics.

Technological Edge and Operational Excellence

Energy Monster's competitive advantage is significantly bolstered by its continuous investment in hardware and software innovation. The company is dedicated to developing new series of cabinets and power banks that offer improved durability and enhanced user experience. These advancements are crucial for reducing maintenance requirements for both the company and its partners, thereby increasing efficiency across all operational segments.

Specifically, new generations of cabinets are being developed with modular design enhancements, which have already yielded a noteworthy cost reduction of 5% compared to previous generations. These upgraded cabinets also feature enhanced waterproofing capabilities, making them more resilient for outdoor and extreme weather conditions. Furthermore, new power banks are under development to improve battery detection accuracy and overall user experience, incorporating advanced technologies to ensure seamless service. This sustained attention to detail in hardware, coupled with a strong IoT foundation, allows Energy Monster to maintain its leadership in product quality and operational uptime, differentiating it from competitors who may rely on less robust infrastructure.

The Dual-Engine Growth Strategy: Direct and Network Partner Models

Energy Monster operates a distinctive dual-model strategy, combining a direct operational model with an increasingly dominant network partner model. The direct model strategically focuses on high-yield locations in higher-tier cities and key accounts (KAs), such as national chain restaurants and hotels. This model leverages the Energy Monster brand to forge alliances and provides superior post-sales support, which management asserts is the best in the industry, particularly when compared to peers primarily relying on network partners.

The network partner model, however, has become the core driver of the company's expansion and profitability. This model offers distinct advantages by enabling comprehensive coverage across all regions, seamlessly complementing the direct model's strengths. Network partners purchase cabinets and power banks upfront, and Energy Monster then earns a portion of the generated GMV. This structure provides positive economics for the company, even amidst external impacts that might lower offline traffic or consumption power, making its financial matrix less susceptible to volatility.

The transition to the network partner model has been rapid and impactful. By the end of Q2 2024, an impressive 89.2% of Energy Monster's POIs were operated under this model, a substantial increase from 79.7% in Q1 2024 and 62% in Q2 2023. This pace has exceeded initial expectations and is set to continue into the second half of 2024. The company now boasts over 12,000 network partners, an increase of more than 3,700 year-over-year. This growth has facilitated expansion into over 2,100 county-level cities, significantly broadening service reach and user accessibility. The operational leverage of the network partner model is stellar, with partner count growing by 41% year-over-year while the supporting team size has grown only fractionally, highlighting its scalability and efficiency.

Financial Performance: A Return to Profitability Amidst Headwinds

Energy Monster has demonstrated solid financial resilience, returning to GAAP profitability in Q2 2024 with a net income of RMB9 million. This achievement marks the sixth consecutive quarter of non-GAAP profitability since the reopening from the pandemic in early 2023, underscoring the adaptability of its business model. Despite a softer-than-expected consumption environment in China, which led to a year-over-year decrease in mobile device charging service GMV in Q2 2024, the company's strategic rebalancing has yielded positive results.

For Q2 2024, total revenues were RMB462.9 million, representing a 55.3% year-over-year decrease. This decline was primarily due to a one-time adjustment in Q2 2023 related to changes in contractual arrangements with network partners, and a decrease in direct model POIs. Mobile device charging revenues, comprising 88.7% of total revenues, stood at RMB410.6 million. Direct model revenues decreased by 60.7% year-over-year to RMB118.1 million, while network partner model revenues decreased by 59.7% to RMB292.5 million. Gross profit for the quarter was RMB243.3 million, down 33.7% year-over-year. Sales and marketing expenses saw a significant reduction of 38.7% year-over-year to RMB180.9 million, largely due to decreased incentive fees and personnel-related expenses under the direct model.

Looking at the full year 2023, Energy Monster achieved a historical high GMV with 27% year-over-year growth, driven by recovering offline traffic and network expansion. Full-year revenues were RMB3 billion, a 4.2% increase year-over-year. Non-GAAP net income for 2023 reached RMB108.1 million, a substantial turnaround from a non-GAAP net loss of RMB683 million in 2022. This return to profitability across each quarter of 2023 highlights the effectiveness of cost optimization and the increasing contribution from the network partner model. The company's cash and cash equivalents, restricted cash, and short-term investments remained robust at RMB3.2 billion as of June 30, 2024, providing a solid financial foundation for continued growth and strategic initiatives.

Diversification and Future Growth Avenues

Beyond its core mobile device charging business, Energy Monster is proactively exploring new avenues for growth, leveraging its existing capabilities. "Other revenues," which include new business initiatives, surged by over 400% year-over-year to RMB52.3 million in Q2 2024, making a more meaningful contribution to financials. A significant focus is on the renewable energy sector, where management sees a large market opportunity and a clear business model. As of July, this new initiative has already reached a break-even point with a small profit. Management anticipates industry-standard gross margins of 8% to 10% and net margins of 3% to 5% for this model in the long term.

The company is also exploring international market expansion, believing its on-the-ground experience and hardware/software capabilities in China will translate effectively to other countries. These diversification efforts, coupled with continued innovation in its core offerings, are expected to serve as new catalysts for growth and geographically diversify operations in the long run.

Competitive Landscape: Differentiating in a Dynamic Market

Energy Monster operates in a competitive landscape dominated by both specialized charging service providers and broader tech platforms. Its primary direct competitors include major Chinese tech platforms like Meituan (3690), Alibaba Group (BABA) (through Alipay), and Tencent Holdings (700) (via WeChat), which offer power bank rental services within their extensive app ecosystems.

Energy Monster's competitive strength lies in its specialized focus and extensive physical network. Its widespread POI network provides superior offline accessibility and convenience, a critical differentiator against Meituan's app-centric approach. While Meituan benefits from bundling services and faster innovation through its integrated platform, Energy Monster's dedicated infrastructure ensures greater reliability and availability in public spaces. Against Alibaba, Energy Monster's targeted, offline-focused network offers more consistent physical presence compared to Alibaba's digital-first strategy, which excels in data analytics and user loyalty. Similarly, against Tencent, Energy Monster's comprehensive POI coverage provides more robust physical access, whereas Tencent leverages its vast social network for digital integration.

Energy Monster's direct model, with its strong execution capabilities and high-quality service, is particularly effective in acquiring and retaining key accounts, a segment where many peers, relying solely on network partners, may fall short. This specialized support for KAs helps boost brand visibility and user engagement, especially in high-tier cities. The company's proprietary technology for power bank management, including efficient tracking and maintenance, further enhances its operational uptime and user experience, providing a tangible advantage over rivals. While competitors like Alibaba and Tencent possess superior financial scalability and broader technological ecosystems, Energy Monster's deep penetration through its dual-model approach and commitment to hardware innovation allows it to maintain a strong niche market position and leadership in the specialized charging service sector.

Risks and Outlook

Despite Energy Monster's strategic successes, the investment thesis is not without risks. The company operates within a "softer than expected consumption environment" in China, which has led to oscillating GMV results and limited visibility for the second half of 2024 in its core business. Consumer confidence remains a key concern, impacting offline activity. Furthermore, while the network partner model is highly profitable, the direct model is acknowledged to be "still a bit under the water in terms of profitability," necessitating ongoing optimization.

However, management remains confident in the long-term recovery of consumer spending in China. The strategic rebalancing towards the higher-margin network partner model is expected to continue enhancing financial health by reducing operational expenses and leveraging scalability. The direct model's refined focus on high-yield KAs and higher-tier cities, combined with the robust expansion of the network partner model, positions Energy Monster for sustained development. The nascent but promising new initiatives in renewable energy and international expansion are anticipated to become significant growth drivers, further diversifying the company's revenue streams and mitigating reliance on the domestic mobile charging market.

Conclusion

Energy Monster stands at a pivotal juncture, having successfully executed a strategic pivot that has restored profitability and laid the groundwork for diversified growth. The accelerated transition to a highly scalable and profitable network partner model, coupled with continuous technological innovation in its hardware, underpins its competitive advantage in China's dynamic mobile device charging market. While macroeconomic headwinds in consumer spending present short-term challenges, the company's robust cash reserves and proactive exploration of new ventures in renewable energy and international markets signal a clear path towards long-term value creation. Investors should recognize Energy Monster's resilience and strategic foresight as it transforms its operational model and expands its growth horizons, aiming to deliver sustained shareholder value through a refined core business and promising new initiatives.

Step 2: Strategic Chart Placeholder Insertion

The company is revenue-generating. Therefore, the two mandatory charts are:

1. <div class="beyondspx-chart-container" style="width: 100%; max-width: 700px; height: auto; display: block; margin-left: auto; margin-right: auto; border: 1px solid #ddd; padding: 3px; margin-top: 10px; margin-bottom: 10px;"><beyondspx-chart data-chart-config="{&quot;visual_style&quot;: &quot;dual_axis&quot;, &quot;caption&quot;: &quot;EM&#x27;s Quarterly Revenue and Net Income for the Last 5 Years&quot;, &quot;data_mapping&quot;: {&quot;date_key&quot;: &quot;date&quot;, &quot;series1_key&quot;: &quot;revenue&quot;, &quot;series1_type&quot;: &quot;bar&quot;, &quot;series1_label&quot;: &quot;Revenue (USD)&quot;, &quot;series2_key&quot;: &quot;netIncome&quot;, &quot;series2_type&quot;: &quot;line&quot;, &quot;series2_label&quot;: &quot;Net Income (USD)&quot;}, &quot;fmp_params&quot;: {&quot;period&quot;: &quot;quarterly&quot;, &quot;limit&quot;: 20}}" data-chart-data="{&quot;annual&quot;: {&quot;symbol&quot;: [&quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;], &quot;date&quot;: [&quot;2019-12-31&quot;, &quot;2020-12-31&quot;, &quot;2021-12-31&quot;, &quot;2022-12-31&quot;, &quot;2023-12-31&quot;, &quot;2024-12-31&quot;], &quot;year&quot;: [2019, 2020, 2021, 2022, 2023, 2024], &quot;quarter&quot;: [0, 0, 0, 0, 0, 0], &quot;period&quot;: [&quot;annual&quot;, &quot;annual&quot;, &quot;annual&quot;, &quot;annual&quot;, &quot;annual&quot;, &quot;annual&quot;], &quot;shareswa&quot;: [34728028.0, 54506733.0, 406567584.0, 518307406.0, 519802240.0, 511369585.0], &quot;eps&quot;: [-2.17428571428571, -17.565749235474, -3.8125, -0.404591104734577, 0.0479548660084626, -0.00821917808219178], &quot;netIncDiscOps&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;ebt&quot;: [91927571.4285714, 504635321.100917, 735803125.0, -88974175.035868, 15554019.7461213, 5234246.57534247], &quot;ebit&quot;: [95779428.5714286, 510847553.51682, 741748593.75, -84486083.2137733, 16150352.6093089, 5234246.57534247], &quot;netinc&quot;: [85380428.5714286, 501796788.990826, 735803125.0, -104842611.190818, 12516784.203103, -1853972.60273973], &quot;ebitda&quot;: [123516142.857143, 563352293.577982, 803765156.25, -20058393.1133429, 54979971.7912553, 26860410.9589041], &quot;prefDVDs&quot;: [123159142.857143, 980527217.125382, 1510548437.5, 0.0, 0.0, 0.0], &quot;costRev&quot;: [41784857.1428571, 65867431.1926605, 87058906.25, 82243185.0789096, 170125669.957687, 149422876.712329], &quot;netIncComStock&quot;: [-37778714.2857143, -478730428.134557, -774745312.5, -104842611.190818, 12516784.203103, -1853972.60273973], &quot;rnd&quot;: [9353000.0, 10846788.9908257, 14669062.5, 13006456.241033, 12900000.0, 11353698.630137], &quot;epsDil&quot;: [-2.17428571428571, -17.565749235474, -3.8125, -0.404591104734577, 0.0479548660084626, -0.00821917808219178], &quot;taxExp&quot;: [6547142.85714286, 2838532.11009174, 0.0, 15868436.1549498, 3037235.54301834, 7088219.17808219], &quot;consolidatedIncome&quot;: [23800857.1428571, 11533180.4281346, -19471093.75, -104842611.190818, 12516784.203103, -1853972.60273973], &quot;sga&quot;: [206376142.857143, 336484097.859327, 479678906.25, 405868436.15495, 230555148.09591, 106036027.39726], &quot;intexp&quot;: [3851857.14285714, 6212232.41590214, 5945468.75, 4488091.82209469, 596332.863187588, 0.0], &quot;opex&quot;: [213965000.0, 343540366.972477, 490189531.25, 417444189.38307, 247109308.885755, 119835753.424658], &quot;nonControllingInterests&quot;: [-61579571.4285714, -490263608.562691, -755274218.75, 0.0, 0.0, 0.0], &quot;revenue&quot;: [288901428.571429, 429565596.330275, 560217343.75, 407200860.832138, 417298589.562764, 259509589.041096], &quot;shareswaDil&quot;: [34728028.0, 54506733.0, 406567584.0, 518307406.0, 519802240.0, 511369585.0], &quot;opinc&quot;: [33151571.4285714, 20157798.1651376, -17031093.75, -92486513.6298422, 63610.7193229901, -9749041.09589041], &quot;grossProfit&quot;: [247116571.428571, 363698165.137615, 473158437.5, 324957675.753228, 247172919.605078, 110086712.328767], &quot;investmentsCurrent&quot;: [45780285.7142857, 26078287.4617737, 222553593.75, 300028407.460545, 358517489.421721, 292018904.109589], &quot;debtCurrent&quot;: [33019571.4285714, 10910397.5535168, 13152343.75, 12343328.5509326, 1043582.51057828, 176849.315068493], &quot;investments&quot;: [45780285.7142857, 26078287.4617737, 225678593.75, 303041319.942611, 361338363.892807, 294758630.136986], &quot;totalAssets&quot;: [289360285.714286, 425938073.394495, 687184531.25, 615156527.977044, 623426798.307475, 565419178.082192], &quot;accoci&quot;: [-4447714.28571429, 30859785.9327217, 8055625.0, 23519081.7790531, 25786177.7150917, 27753561.6438356], &quot;ppeq&quot;: [140171714.285714, 147316972.477064, 147691562.5, 128967288.378766, 47836248.2369535, 20306712.3287671], &quot;acctPay&quot;: [43953285.7142857, 62195718.6544342, 86211093.75, 116240602.582496, 108274894.217207, 77182465.7534247], &quot;taxLiabilities&quot;: [3234571.42857143, 6272935.77981651, 6975000.0, 21143041.6068867, 32547672.7785614, 28430410.9589041], &quot;liabilitiesNonCurrent&quot;: [17035571.4285714, 35502752.293578, 21498750.0, 32059971.3055954, 28804795.4866008, 31076027.3972603], &quot;retainedEarnings&quot;: [-78848428.5714286, -559290366.972477, -1344998281.25, -1337048637.01578, -1305551198.87165, -1269911780.82192], &quot;taxAssets&quot;: [0.0, 0.0, 0.0, 4445624.10329986, 3126234.1325811, 326301.369863014], &quot;debt&quot;: [47593714.2857143, 41078134.5565749, 26536406.25, 17097274.0315638, 2121297.6022567, 900821.917808219], &quot;intangibles&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;assetsNonCurrent&quot;: [160958142.857143, 158993730.88685, 179726406.25, 141586370.157819, 56670380.8180536, 24434931.5068493], &quot;acctRec&quot;: [3460428.57142857, 2865902.14067278, 2325156.25, 2364705.88235294, 37904513.3991537, 38790000.0], &quot;cashAndEq&quot;: [54361857.1428571, 199312079.510703, 205717968.75, 138218220.946915, 107459802.538787, 120507671.232877], &quot;inventory&quot;: [0.0, 0.0, 683281.25, 150789.096126255, 15025387.8702398, 16203835.6164384], &quot;equity&quot;: [-81582142.8571429, -525880733.944954, 505003750.0, 378953371.592539, 384968547.249647, 363906986.30137], &quot;deferredRev&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;deposits&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;investmentsNonCurrent&quot;: [0.0, 0.0, 3125000.0, 3012912.482066, 2820874.47108604, 2739726.02739726], &quot;assetsCurrent&quot;: [128402142.857143, 266944342.507645, 507458125.0, 473570157.819225, 566756417.489422, 540984246.575343], &quot;liabilitiesCurrent&quot;: [150895000.0, 130708409.785933, 160682031.25, 204143185.07891, 209653455.571227, 170436164.383562], &quot;debtNonCurrent&quot;: [14574142.8571429, 30167737.0030581, 13384062.5, 4753945.48063128, 1077715.09167842, 723972.602739726], &quot;totalLiabilities&quot;: [167930571.428571, 166211162.079511, 182180781.25, 236203156.384505, 238458251.057828, 201512191.780822], &quot;sharesBasic&quot;: [null, 498572147.0, 518856846.0, 519010018.0, 520075932.0, 513255262.0], &quot;ncff&quot;: [82809714.2857143, 100087308.868502, 244280781.25, -11255954.0889527, -3943018.33568406, -13589589.0410959], &quot;sbcomp&quot;: [5583714.28571429, 4549694.18960245, 4792656.25, 4052367.28837877, 2868688.29337094, 2709726.02739726], &quot;depamor&quot;: [27736714.2857143, 52504740.0611621, 62016562.5, 64427690.1004304, 38829619.1819464, 21626164.3835616], &quot;ncf&quot;: [21577714.2857143, 141126605.504587, 5170937.5, -50532855.0932568, -28560084.6262341, 16139178.0821918], &quot;ncfo&quot;: [63434285.7142857, 81975229.3577982, 35434062.5, 101598565.27977, 58744569.8166432, -28173835.6164384], &quot;ncfx&quot;: [-624000.0, -953211.009174312, -6686562.5, 6039454.80631277, 1057968.97038082, 425753.424657534], &quot;issrepayEquity&quot;: [-6010000.0, 0.0, 139123125.0, -2831276.9010043, -1931875.88152327, -6073287.67123288], &quot;freeCashFlow&quot;: [-19452714.2857143, 18226299.6941896, -38376875.0, 38590243.902439, 34104513.3991537, -28124657.5342466], &quot;issrepayDebt&quot;: [31356142.8571429, -13394342.5076453, -18143437.5, -8424677.18794835, -2011142.45416079, 0.0], &quot;businessAcqDisposals&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;capex&quot;: [-82887000.0, -63748929.6636086, -73810937.5, -63008321.3773314, -24640056.4174894, 49178.0821917808], &quot;payDiv&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, -7516301.36986301], &quot;investmentsAcqDisposals&quot;: [-41155285.7142857, 23766207.9510703, -194046406.25, -83906599.713056, -59779548.6600846, 57427671.2328767], &quot;ncfi&quot;: [-124042285.714286, -39982721.7125382, -267857343.75, -146914921.090387, -84419605.077574, 57476849.3150685], &quot;roe&quot;: [null, null, null, -19.5050998553941, -6.76384836939934, -1.99441331801323], &quot;piotroskiFScore&quot;: [null, null, 3.0, 4.0, 5.0, 4.0], &quot;longTermDebtEquity&quot;: [-0.17864378584249, -0.0573661194559295, 0.0265028972557134, 0.0125449351740901, 0.0027994886838886, 0.00198944408871603], &quot;currentRatio&quot;: [0.85093702811321, 2.04228896170363, 3.15815104559179, 2.31979410743577, 2.70330110202678, 3.17411652938794], &quot;debtEquity&quot;: [-0.583383968830714, -0.0781130243133697, 0.0525469489087952, 0.0451170917406358, 0.0055103140695831, 0.00247541803735035], &quot;epsQoQ&quot;: [null, 6.54796320630749, -0.787604456824513, -0.884426229508197, -1.12056737588652, -1.17647058823529], &quot;revenueQoQ&quot;: [null, 0.389183161829789, 0.276230983651431, -0.208401538353836, 0.0424414855946924, -0.359700565832964], &quot;bookVal&quot;: [122069708.327948, 260017263.926369, 508507365.750018, 382914143.194802, 385588534.455966, 363951906.940843], &quot;rps&quot;: [null, 1.72510966263859, 2.17441101452059, 1.58554500786776, 1.60734469024665, 1.01135494204447], &quot;bvps&quot;: [null, 1.04304769326141, 1.96010660616789, 1.47555588491474, 1.48281629943208, 1.41821013396972], &quot;grossMargin&quot;: [0.855366387942501, 0.846665022163419, 0.844597981084908, 0.798027968529239, 0.592316690703555, 0.424210576324152], &quot;shareFactor&quot;: [0.5, 0.5, 0.5, 0.5, 0.5, 0.5], &quot;roa&quot;: [null, null, null, -2.69233748289129, -2.19774263399724, -1.30304008326216], &quot;profitMargin&quot;: [0.855366387942501, 0.846665022163419, 0.844597981084908, 0.798027968529239, 0.592316690703555, 0.424210576324152], &quot;costOfRevenue&quot;: [41784857.1428571, 65867431.1926605, 87058906.25, 82243185.0789096, 170125669.957687, 149422876.712329], &quot;operatingExpenses&quot;: [213965000.0, 343540366.972477, 490189531.25, 417444189.38307, 247109308.885755, 119835753.424658], &quot;operatingIncome&quot;: [33151571.4285714, 20157798.1651376, -17031093.75, -92486513.6298422, 63610.7193229901, -9749041.09589041], &quot;netIncome&quot;: [85380428.5714286, 501796788.990826, 735803125.0, -104842611.190818, 12516784.203103, -1853972.60273973], &quot;epsdiluted&quot;: [-2.17428571428571, -17.565749235474, -3.8125, -0.404591104734577, 0.0479548660084626, -0.00821917808219178], &quot;interestExpense&quot;: [3851857.14285714, 6212232.41590214, 5945468.75, 4488091.82209469, 596332.863187588, 0.0], &quot;taxExpense&quot;: [6547142.85714286, 2838532.11009174, 0.0, 15868436.1549498, 3037235.54301834, 7088219.17808219], &quot;researchAndDevelopmentExpenses&quot;: [9353000.0, 10846788.9908257, 14669062.5, 13006456.241033, 12900000.0, 11353698.630137], &quot;sellingGeneralAndAdministrativeExpenses&quot;: [206376142.857143, 336484097.859327, 479678906.25, 405868436.15495, 230555148.09591, 106036027.39726], &quot;totalCurrentAssets&quot;: [128402142.857143, 266944342.507645, 507458125.0, 473570157.819225, 566756417.489422, 540984246.575343], &quot;cashAndCashEquivalents&quot;: [54361857.1428571, 199312079.510703, 205717968.75, 138218220.946915, 107459802.538787, 120507671.232877], &quot;netReceivables&quot;: [3460428.57142857, 2865902.14067278, 2325156.25, 2364705.88235294, 37904513.3991537, 38790000.0], &quot;totalCurrentLiabilities&quot;: [150895000.0, 130708409.785933, 160682031.25, 204143185.07891, 209653455.571227, 170436164.383562], &quot;totalDebt&quot;: [47593714.2857143, 41078134.5565749, 26536406.25, 17097274.0315638, 2121297.6022567, 900821.917808219], &quot;shortTermDebt&quot;: [33019571.4285714, 10910397.5535168, 13152343.75, 12343328.5509326, 1043582.51057828, 176849.315068493], &quot;longTermDebt&quot;: [14574142.8571429, 30167737.0030581, 13384062.5, 4753945.48063128, 1077715.09167842, 723972.602739726], &quot;totalStockholdersEquity&quot;: [-81582142.8571429, -525880733.944954, 505003750.0, 378953371.592539, 384968547.249647, 363906986.30137], &quot;accountPayable&quot;: [43953285.7142857, 62195718.6544342, 86211093.75, 116240602.582496, 108274894.217207, 77182465.7534247], &quot;shortTermInvestments&quot;: [45780285.7142857, 26078287.4617737, 222553593.75, 300028407.460545, 358517489.421721, 292018904.109589], &quot;longTermInvestments&quot;: [0.0, 0.0, 3125000.0, 3012912.482066, 2820874.47108604, 2739726.02739726], &quot;propertyPlantEquipmentNet&quot;: [140171714.285714, 147316972.477064, 147691562.5, 128967288.378766, 47836248.2369535, 20306712.3287671], &quot;intangibleAssets&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;deferredRevenue&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;operatingCashFlow&quot;: [63434285.7142857, 81975229.3577982, 35434062.5, 101598565.27977, 58744569.8166432, -28173835.6164384], &quot;netCashUsedForInvestingActivites&quot;: [-124042285.714286, -39982721.7125382, -267857343.75, -146914921.090387, -84419605.077574, 57476849.3150685], &quot;netCashUsedProvidedByFinancingActivities&quot;: [82809714.2857143, 100087308.868502, 244280781.25, -11255954.0889527, -3943018.33568406, -13589589.0410959], &quot;capitalExpenditure&quot;: [-82887000.0, -63748929.6636086, -73810937.5, -63008321.3773314, -24640056.4174894, 49178.0821917808], &quot;netChangeInCash&quot;: [21577714.2857143, 141126605.504587, 5170937.5, -50532855.0932568, -28560084.6262341, 16139178.0821918], &quot;dividendsPaid&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, -7516301.36986301], &quot;acquisitionsNet&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;investmentsInPropertyPlantAndEquipment&quot;: [-41155285.7142857, 23766207.9510703, -194046406.25, -83906599.713056, -59779548.6600846, 57427671.2328767], &quot;debtRepayment&quot;: [31356142.8571429, -13394342.5076453, -18143437.5, -8424677.18794835, -2011142.45416079, 0.0], &quot;commonStockRepurchased&quot;: [-6010000.0, 0.0, 139123125.0, -2831276.9010043, -1931875.88152327, -6073287.67123288], &quot;depreciationAndAmortization&quot;: [27736714.2857143, 52504740.0611621, 62016562.5, 64427690.1004304, 38829619.1819464, 21626164.3835616], &quot;stockBasedCompensation&quot;: [5583714.28571429, 4549694.18960245, 4792656.25, 4052367.28837877, 2868688.29337094, 2709726.02739726]}, &quot;quarterly&quot;: {&quot;symbol&quot;: [&quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;], &quot;date&quot;: [&quot;2020-03-31&quot;, &quot;2020-06-30&quot;, &quot;2020-09-30&quot;, &quot;2020-12-31&quot;, &quot;2021-03-31&quot;, &quot;2021-06-30&quot;, &quot;2021-09-30&quot;, &quot;2021-12-31&quot;, &quot;2022-03-31&quot;, &quot;2022-06-30&quot;, &quot;2022-09-30&quot;, &quot;2022-12-31&quot;, &quot;2023-03-31&quot;, &quot;2023-06-30&quot;, &quot;2023-09-30&quot;, &quot;2023-12-31&quot;, &quot;2024-03-31&quot;, &quot;2024-06-30&quot;, &quot;2024-09-30&quot;, &quot;2024-12-31&quot;], &quot;year&quot;: [2020, 2020, 2020, 2020, 2021, 2021, 2021, 2021, 2022, 2022, 2022, 2022, 2023, 2023, 2023, 2023, 2024, 2024, 2024, 2024], &quot;quarter&quot;: [1, 2, 3, 4, 1, 2, 3, 4, 1, 2, 3, 4, 1, 2, 3, 4, 1, 2, 3, 4], &quot;period&quot;: [&quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;], &quot;prefDVDs&quot;: [38195428.5714286, 189096901.408451, 317491336.270191, 403757798.165138, 1471462709.28463, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;consolidatedIncome&quot;: [-19640571.4285714, 4216338.02816901, 15954185.0220264, 11364984.7094801, 2297716.89497717, 1263384.61538462, -12316744.1860465, -10700000.0, -15064218.75, -27541343.2835821, -13299166.6666667, -50797847.9196557, 1573508.00582242, 3386049.72375691, 6741403.0261348, 1932016.92524683, -48472.2222222222, 1264187.32782369, 596348.314606742, -3813972.60273973], &quot;grossProfit&quot;: [30550428.5714286, 76110000.0, 118720264.317181, 124750305.810398, 109932420.091324, 128256307.692308, 122509302.325581, 106579218.75, 95238125.0, 78755223.880597, 95752222.2222222, 62891678.6226686, 101229403.202329, 50715331.4917127, 54746217.3314993, 41582369.5345557, 31870694.4444444, 33515564.738292, 27020646.0674157, 18966301.369863], &quot;ebt&quot;: [-542857.142857143, 98764788.7323944, 174741409.69163, 216039143.730887, 738609436.834094, 1581692.30769231, -13228682.1705426, -10700000.0, -15064218.75, -27541343.2835821, -13299166.6666667, -34929411.7647059, 1573508.00582242, 3386049.72375691, 9609215.95598349, 2115796.89703808, 1019305.55555556, 2781129.47658402, 4012500.0, -2780958.90410959], &quot;shareswaDil&quot;: [43118186.0, 45416423.0, 49939068.0, 54506733.0, 69535853.0, 525284968.0, 518856846.0, 406567584.0, 517408222.0, 518158156.0, 519010018.0, 518632369.0, 519353842.0, 520059564.0, 520075932.0, 519821626.0, 518487159.0, 523442724.0, 512101780.0, 491795887.0], &quot;nonControllingInterests&quot;: [-19097714.2857143, -94548450.7042254, -158745668.135095, -201878899.082569, -735731354.642313, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;opex&quot;: [49009000.0, 70592112.6760563, 101082525.697504, 109191896.024465, 106303957.38204, 125356923.076923, 135265116.27907, 117424375.0, 110756250.0, 107266865.671642, 109220833.333333, 99808895.2654233, 103525618.631732, 48842679.558011, 50149793.6726272, 44521861.7771509, 35031388.8888889, 34344903.5812672, 27732584.2696629, 24409178.0821918], &quot;intexp&quot;: [1263714.28571429, 1400140.84507042, 1575036.71071953, 1699541.28440367, 1588888.88888889, 1565076.92307692, 1514108.52713178, 1198906.25, 1314687.5, 1282985.07462687, 1340000.0, 663414.634146341, 615429.403202329, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;sga&quot;: [48040571.4285714, 68684507.0422535, 99320998.5315712, 107077370.030581, 104793607.305936, 123034769.230769, 131152248.062016, 114967656.25, 107352343.75, 103488955.223881, 108604861.111111, 95626542.3242468, 100734352.256186, 45064502.7624309, 45910178.8170564, 39381946.4033851, 32094166.6666667, 30357988.9807163, 25867556.1797753, 19453013.6986301], &quot;opinc&quot;: [-18458571.4285714, 5517887.32394366, 17637738.6196769, 15558409.7859327, 3628462.70928463, 2899384.61538462, -12755813.9534884, -10845156.25, -15518125.0, -28511641.7910448, -13468611.1111111, -36917216.6427547, -2296215.4294032, 1872651.93370166, 4596423.65887208, -2939492.2425952, -3160694.44444444, -829338.842975207, -711938.202247191, -5442876.71232877], &quot;taxExp&quot;: [0.0, 0.0, 41556.5345080764, 2795259.93883792, 580365.296803653, 318307.692307692, -911937.984496124, 0.0, 0.0, 0.0, 0.0, 15868436.1549498, 0.0, 0.0, 2867812.92984869, 183779.971791255, 1067777.77777778, 1516942.14876033, 3416151.68539326, 1033013.69863014], &quot;epsDil&quot;: [-1.79714285714286, -3.97746478873239, -5.71806167400881, -6.02446483180428, -21.0958904109589, 0.00615384615384615, -0.0465116279069767, 0.33125, -0.0625, -0.107462686567164, -0.05, -0.195121951219512, 0.00582241630276565, 0.0138121546961326, 0.0247592847317744, 0.00846262341325811, 0.0, 0.00550964187327824, 0.00280898876404494, -0.0164383561643836], &quot;rnd&quot;: [2372000.0, 2304084.50704225, 2574008.81057269, 3126299.6941896, 3139726.02739726, 3154461.53846154, 4517519.37984496, 3689375.0, 4228437.5, 3544328.35820896, 3372361.11111111, 2233142.03730273, 3121397.37991266, 2576104.97237569, 3273590.09628611, 3888152.32722144, 2732500.0, 2866666.66666667, 2814887.64044944, 3062191.78082192], &quot;revenue&quot;: [46095000.0, 89598028.1690141, 135744787.077827, 141609480.122324, 128900761.035008, 149592769.230769, 144183410.852713, 130652656.25, 115168281.25, 103064029.850746, 113189444.444444, 85454806.312769, 119772197.962154, 143056077.348066, 84383218.7070151, 68634696.7559944, 55167500.0, 63763498.6225895, 68930196.6292135, 74453150.6849315], &quot;netIncComStock&quot;: [-38738285.7142857, -90332112.6760563, -142791483.113069, -190513914.373089, -733433637.747336, 1263384.61538462, -12316744.1860465, -10700000.0, -15064218.75, -27541343.2835821, -13299166.6666667, -50797847.9196557, 1573508.00582242, 3386049.72375691, 6741403.0261348, 1932016.92524683, -48472.2222222222, 1264187.32782369, 596348.314606742, -3813972.60273973], &quot;costRev&quot;: [15544571.4285714, 13488028.1690141, 17024522.7606461, 16859174.3119266, 18968340.9436834, 21336461.5384615, 21674108.5271318, 24073437.5, 19930156.25, 24308805.9701493, 17437222.2222222, 22563127.6901004, 18542794.7598253, 92340745.8563536, 29637001.3755158, 27052327.2214386, 23296805.5555556, 30247933.8842975, 41909550.5617978, 55486849.3150685], &quot;netinc&quot;: [-542857.142857143, 98764788.7323944, 174699853.157122, 213243883.792049, 738029071.537291, 1263384.61538462, -12316744.1860465, -10700000.0, -15064218.75, -27541343.2835821, -13299166.6666667, -50797847.9196557, 1573508.00582242, 3386049.72375691, 6741403.0261348, 1932016.92524683, -48472.2222222222, 1264187.32782369, 596348.314606742, -3813972.60273973], &quot;ebit&quot;: [720857.142857143, 100164929.577465, 176316446.40235, 217738685.015291, 740198325.722983, 3146769.23076923, -11714573.6434109, -9501093.75, -13749531.25, -26258358.2089552, -11959166.6666667, -34265997.1305595, 2188937.40902475, 3386049.72375691, 9609215.95598349, 2115796.89703808, 1019305.55555556, 2781129.47658402, 4012500.0, -2780958.90410959], &quot;shareswa&quot;: [43118186.0, 45416423.0, 49939068.0, 54506733.0, 69535853.0, 512597960.0, 518856846.0, 406567584.0, 517408222.0, 518158156.0, 519010018.0, 518632369.0, 519242751.0, 520059564.0, 520075932.0, 519821626.0, 518487159.0, 513255262.0, 507084501.0, 507000628.0], &quot;netIncDiscOps&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;eps&quot;: [-1.79714285714286, -3.97746478873239, -5.71806167400881, -6.02446483180428, -21.0958904109589, 0.00615384615384615, -0.0465116279069767, 0.33125, -0.0625, -0.107462686567164, -0.05, -0.195121951219512, 0.00582241630276565, 0.0138121546961326, 0.0247592847317744, 0.00846262341325811, 0.0, 0.00550964187327824, 0.00280898876404494, -0.0164383561643836], &quot;sharesBasic&quot;: [null, null, null, 498572147.0, 498572147.0, 498572147.0, 512597960.0, 518856846.0, 518534809.0, 526872147.0, 518158156.0, 519010018.0, 519010018.0, 519242751.0, 520059564.0, 520075932.0, 519819227.0, 518487159.0, 513255262.0, 513255262.0], &quot;liabilitiesCurrent&quot;: [null, null, null, 130708409.785933, 122277473.363775, 149416923.076923, 162604651.162791, 160682031.25, 155117656.25, 175562686.567164, 185584444.444444, 204143185.07891, 224717467.248908, 191003176.79558, 198711141.678129, 209653455.571227, 207563194.444444, 189329889.807163, 178939887.640449, 170436164.383562], &quot;debtNonCurrent&quot;: [null, null, null, 30167737.0030581, 28256773.2115677, 22125384.6153846, 19002790.6976744, 13384062.5, 12047343.75, 9528208.95522388, 7688333.33333333, 4753945.48063128, 4861135.37117904, 1041298.34254144, 1185006.87757909, 1077715.09167842, 902361.111111111, 742424.242424242, 714887.640449438, 723972.602739726], &quot;totalLiabilities&quot;: [null, null, null, 166211162.079511, 155649771.689498, 176995384.615385, 187102790.697674, 182180781.25, 175073437.5, 192574776.119403, 200156388.888889, 236203156.384505, 257060553.129549, 218095580.110497, 225960522.696011, 238458251.057828, 236523750.0, 218791460.055096, 210101404.494382, 201512191.780822], &quot;investmentsCurrent&quot;: [null, null, null, 26078287.4617737, 44282648.4018265, 24952923.0769231, 91553953.4883721, 222553593.75, 278992656.25, 294905373.134328, 345786250.0, 300028407.460545, 347644104.803493, 365558701.657459, 327948005.502063, 358517489.421721, 343149722.222222, 317189393.939394, 370825983.146067, 292018904.109589], &quot;assetsCurrent&quot;: [null, null, null, 266944342.507645, 386246423.135464, 533225076.923077, 521777674.418605, 507458125.0, 493522500.0, 491951044.776119, 482412222.222222, 473570157.819225, 497950363.901019, 540895027.624309, 549076203.576341, 566756417.489422, 562103194.444444, 546580578.512397, 549763342.696629, 540984246.575343], &quot;equity&quot;: [null, null, null, -525880733.944954, -1270752968.03653, 524814153.846154, 518571162.790698, 505003750.0, 488008125.0, 450356417.910448, 416997500.0, 378953371.592539, 383339592.430859, 376853591.160221, 380813892.709766, 384968547.249647, 374853055.555556, 369707024.793388, 371648033.707865, 363906986.30137], &quot;deposits&quot;: [null, null, null, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;investmentsNonCurrent&quot;: [null, null, null, 0.0, 0.0, 0.0, 3100775.19379845, 3125000.0, 3281250.0, 3134328.35820896, 2916666.66666667, 3012912.482066, 3056768.55895197, 2900552.48618785, 2888583.21870702, 2820874.47108604, 2777777.77777778, 2754820.93663912, 2808988.76404494, 2739726.02739726], &quot;deferredRev&quot;: [null, null, null, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;inventory&quot;: [null, null, null, 0.0, 100304.414003044, 558923.076923077, 613798.449612403, 683281.25, 503593.75, 71492.5373134328, 20833.3333333333, 150789.096126255, 119505.094614265, 17891160.2209945, 13737414.0302613, 15025387.8702398, 18008472.2222222, 21452203.8567493, 22824157.3033708, 16203835.6164384], &quot;cashAndEq&quot;: [null, null, null, 199312079.510703, 296861643.835616, 448169230.769231, 352291472.868217, 205717968.75, 150268906.25, 133446567.164179, 83861666.6666667, 138218220.946915, 103608005.822416, 68386602.2099448, 125745116.918845, 107459802.538787, 109416666.666667, 121383608.815427, 52142415.7303371, 120507671.232877], &quot;assetsNonCurrent&quot;: [null, null, null, 158993730.88685, 154770319.634703, 168584461.538462, 183896279.069767, 179726406.25, 169559062.5, 150980149.253731, 134741666.666667, 141586370.157819, 142449781.659389, 54054143.6464088, 57698211.829436, 56670380.8180536, 49273611.1111111, 41917906.3360882, 31986095.505618, 24434931.5068493], &quot;intangibles&quot;: [null, null, null, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;retainedEarnings&quot;: [null, null, null, -559290366.972477, -1288931050.22831, -1301548615.38462, -1323954883.72093, -1344998281.25, -1360062343.75, -1326705522.38806, -1247872222.22222, -1337048637.01578, -1355030422.12518, -1282395580.1105, -1270224896.83631, -1305551198.87165, -1282288472.22222, -1270426859.50413, -1298040730.33708, -1269911780.82192], &quot;debt&quot;: [null, null, null, 41078134.5565749, 36267123.2876712, 31575230.7692308, 28794108.5271318, 26536406.25, 27347968.75, 23940000.0, 18062777.7777778, 17097274.0315638, 15368704.5123726, 2325966.85082873, 2264236.58872077, 2121297.6022567, 1714722.22222222, 1464325.06887052, 1218398.87640449, 900821.917808219], &quot;taxAssets&quot;: [null, null, null, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 4445624.10329986, 4510334.78893741, 4279834.25414365, 3173314.99312242, 3126234.1325811, 2611666.66666667, 2590082.6446281, 175842.696629213, 326301.369863014], &quot;acctRec&quot;: [null, null, null, 2865902.14067278, 3232420.0913242, 3586307.69230769, 2218604.65116279, 2325156.25, 1815000.0, 2496865.67164179, 1925277.77777778, 2364705.88235294, 2504075.69141194, 33572928.1767956, 33531086.6574966, 37904513.3991537, 38706944.4444444, 41439807.1625344, 47562640.4494382, 38790000.0], &quot;acctPay&quot;: [null, null, null, 62195718.6544342, 67532267.8843227, 91175692.3076923, 94392868.2170543, 86211093.75, 84764062.5, 103689253.731343, 110848333.333333, 116240602.582496, 132506550.218341, 95195165.7458563, 109465061.898212, 108274894.217207, 100973750.0, 96488154.2699725, 81251123.5955056, 77182465.7534247], &quot;ppeq&quot;: [null, null, null, 147316972.477064, 141158599.695586, 148316461.538462, 150573953.488372, 147691562.5, 141809531.25, 129019253.731343, 121271805.555556, 128967288.378766, 130707569.141194, 44193922.6519337, 48936176.0660248, 47836248.2369535, 41095138.8888889, 34287603.3057851, 28051966.2921348, 20306712.3287671], &quot;accoci&quot;: [null, null, null, 30859785.9327217, 15644901.065449, 10526615.3846154, 11667131.7829457, 8055625.0, 7143906.25, 18114477.6119403, 27175277.7777778, 23519081.7790531, 21231586.6084425, 29606353.5911602, 27787895.4607978, 25786177.7150917, 25720277.7777778, 26320523.415978, 23729073.0337079, 27753561.6438356], &quot;investments&quot;: [null, null, null, 26078287.4617737, 44282648.4018265, 24952923.0769231, 94654728.6821705, 225678593.75, 282273906.25, 298039701.492537, 348702916.666667, 303041319.942611, 350700873.362445, 368459254.143646, 330836588.72077, 361338363.892807, 345927500.0, 319944214.876033, 373634971.910112, 294758630.136986], &quot;taxLiabilities&quot;: [null, null, null, 6272935.77981651, 5719786.91019787, 6527692.30769231, 6713178.29457364, 6975000.0, 6690312.5, 10073582.0895522, 17711388.8888889, 21143041.6068867, 24665502.1834061, 36208839.7790055, 29608390.6464924, 32547672.7785614, 29722083.3333333, 29338842.9752066, 29131179.7752809, 28430410.9589041], &quot;liabilitiesNonCurrent&quot;: [null, null, null, 35502752.293578, 33372298.325723, 27578461.5384615, 24498139.5348837, 21498750.0, 19955781.25, 17012089.5522388, 14571944.4444444, 32059971.3055954, 32343085.8806405, 27092403.3149171, 27249381.0178817, 28804795.4866008, 28960555.5555556, 29461570.2479339, 31161516.8539326, 31076027.3972603], &quot;totalAssets&quot;: [null, null, null, 425938073.394495, 541016742.770167, 701809538.461538, 705673953.488372, 687184531.25, 663081562.5, 642931194.029851, 617153888.888889, 615156527.977044, 640400145.560408, 594949171.270718, 606774415.405777, 623426798.307475, 611376805.555556, 588498484.848485, 581749438.202247, 565419178.082192], &quot;debtCurrent&quot;: [null, null, null, 10910397.5535168, 8010350.0761035, 9449846.15384615, 9791317.82945736, 13152343.75, 15300625.0, 14411791.0447761, 10374444.4444444, 12343328.5509326, 10507569.1411936, 1284668.50828729, 1079229.71114168, 1043582.51057828, 812361.111111111, 721900.826446281, 503511.235955056, 176849.315068493], &quot;shareFactor&quot;: [0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5], &quot;costOfRevenue&quot;: [15544571.4285714, 13488028.1690141, 17024522.7606461, 16859174.3119266, 18968340.9436834, 21336461.5384615, 21674108.5271318, 24073437.5, 19930156.25, 24308805.9701493, 17437222.2222222, 22563127.6901004, 18542794.7598253, 92340745.8563536, 29637001.3755158, 27052327.2214386, 23296805.5555556, 30247933.8842975, 41909550.5617978, 55486849.3150685], &quot;operatingExpenses&quot;: [49009000.0, 70592112.6760563, 101082525.697504, 109191896.024465, 106303957.38204, 125356923.076923, 135265116.27907, 117424375.0, 110756250.0, 107266865.671642, 109220833.333333, 99808895.2654233, 103525618.631732, 48842679.558011, 50149793.6726272, 44521861.7771509, 35031388.8888889, 34344903.5812672, 27732584.2696629, 24409178.0821918], &quot;operatingIncome&quot;: [-18458571.4285714, 5517887.32394366, 17637738.6196769, 15558409.7859327, 3628462.70928463, 2899384.61538462, -12755813.9534884, -10845156.25, -15518125.0, -28511641.7910448, -13468611.1111111, -36917216.6427547, -2296215.4294032, 1872651.93370166, 4596423.65887208, -2939492.2425952, -3160694.44444444, -829338.842975207, -711938.202247191, -5442876.71232877], &quot;netIncome&quot;: [-542857.142857143, 98764788.7323944, 174699853.157122, 213243883.792049, 738029071.537291, 1263384.61538462, -12316744.1860465, -10700000.0, -15064218.75, -27541343.2835821, -13299166.6666667, -50797847.9196557, 1573508.00582242, 3386049.72375691, 6741403.0261348, 1932016.92524683, -48472.2222222222, 1264187.32782369, 596348.314606742, -3813972.60273973], &quot;epsdiluted&quot;: [-1.79714285714286, -3.97746478873239, -5.71806167400881, -6.02446483180428, -21.0958904109589, 0.00615384615384615, -0.0465116279069767, 0.33125, -0.0625, -0.107462686567164, -0.05, -0.195121951219512, 0.00582241630276565, 0.0138121546961326, 0.0247592847317744, 0.00846262341325811, 0.0, 0.00550964187327824, 0.00280898876404494, -0.0164383561643836], &quot;interestExpense&quot;: [1263714.28571429, 1400140.84507042, 1575036.71071953, 1699541.28440367, 1588888.88888889, 1565076.92307692, 1514108.52713178, 1198906.25, 1314687.5, 1282985.07462687, 1340000.0, 663414.634146341, 615429.403202329, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;taxExpense&quot;: [0.0, 0.0, 41556.5345080764, 2795259.93883792, 580365.296803653, 318307.692307692, -911937.984496124, 0.0, 0.0, 0.0, 0.0, 15868436.1549498, 0.0, 0.0, 2867812.92984869, 183779.971791255, 1067777.77777778, 1516942.14876033, 3416151.68539326, 1033013.69863014], &quot;researchAndDevelopmentExpenses&quot;: [2372000.0, 2304084.50704225, 2574008.81057269, 3126299.6941896, 3139726.02739726, 3154461.53846154, 4517519.37984496, 3689375.0, 4228437.5, 3544328.35820896, 3372361.11111111, 2233142.03730273, 3121397.37991266, 2576104.97237569, 3273590.09628611, 3888152.32722144, 2732500.0, 2866666.66666667, 2814887.64044944, 3062191.78082192], &quot;sellingGeneralAndAdministrativeExpenses&quot;: [48040571.4285714, 68684507.0422535, 99320998.5315712, 107077370.030581, 104793607.305936, 123034769.230769, 131152248.062016, 114967656.25, 107352343.75, 103488955.223881, 108604861.111111, 95626542.3242468, 100734352.256186, 45064502.7624309, 45910178.8170564, 39381946.4033851, 32094166.6666667, 30357988.9807163, 25867556.1797753, 19453013.6986301], &quot;totalCurrentAssets&quot;: [null, null, null, 266944342.507645, 386246423.135464, 533225076.923077, 521777674.418605, 507458125.0, 493522500.0, 491951044.776119, 482412222.222222, 473570157.819225, 497950363.901019, 540895027.624309, 549076203.576341, 566756417.489422, 562103194.444444, 546580578.512397, 549763342.696629, 540984246.575343], &quot;cashAndCashEquivalents&quot;: [null, null, null, 199312079.510703, 296861643.835616, 448169230.769231, 352291472.868217, 205717968.75, 150268906.25, 133446567.164179, 83861666.6666667, 138218220.946915, 103608005.822416, 68386602.2099448, 125745116.918845, 107459802.538787, 109416666.666667, 121383608.815427, 52142415.7303371, 120507671.232877], &quot;netReceivables&quot;: [null, null, null, 2865902.14067278, 3232420.0913242, 3586307.69230769, 2218604.65116279, 2325156.25, 1815000.0, 2496865.67164179, 1925277.77777778, 2364705.88235294, 2504075.69141194, 33572928.1767956, 33531086.6574966, 37904513.3991537, 38706944.4444444, 41439807.1625344, 47562640.4494382, 38790000.0], &quot;totalCurrentLiabilities&quot;: [null, null, null, 130708409.785933, 122277473.363775, 149416923.076923, 162604651.162791, 160682031.25, 155117656.25, 175562686.567164, 185584444.444444, 204143185.07891, 224717467.248908, 191003176.79558, 198711141.678129, 209653455.571227, 207563194.444444, 189329889.807163, 178939887.640449, 170436164.383562], &quot;totalDebt&quot;: [null, null, null, 41078134.5565749, 36267123.2876712, 31575230.7692308, 28794108.5271318, 26536406.25, 27347968.75, 23940000.0, 18062777.7777778, 17097274.0315638, 15368704.5123726, 2325966.85082873, 2264236.58872077, 2121297.6022567, 1714722.22222222, 1464325.06887052, 1218398.87640449, 900821.917808219], &quot;shortTermDebt&quot;: [null, null, null, 10910397.5535168, 8010350.0761035, 9449846.15384615, 9791317.82945736, 13152343.75, 15300625.0, 14411791.0447761, 10374444.4444444, 12343328.5509326, 10507569.1411936, 1284668.50828729, 1079229.71114168, 1043582.51057828, 812361.111111111, 721900.826446281, 503511.235955056, 176849.315068493], &quot;longTermDebt&quot;: [null, null, null, 30167737.0030581, 28256773.2115677, 22125384.6153846, 19002790.6976744, 13384062.5, 12047343.75, 9528208.95522388, 7688333.33333333, 4753945.48063128, 4861135.37117904, 1041298.34254144, 1185006.87757909, 1077715.09167842, 902361.111111111, 742424.242424242, 714887.640449438, 723972.602739726], &quot;totalStockholdersEquity&quot;: [null, null, null, -525880733.944954, -1270752968.03653, 524814153.846154, 518571162.790698, 505003750.0, 488008125.0, 450356417.910448, 416997500.0, 378953371.592539, 383339592.430859, 376853591.160221, 380813892.709766, 384968547.249647, 374853055.555556, 369707024.793388, 371648033.707865, 363906986.30137], &quot;accountPayable&quot;: [null, null, null, 62195718.6544342, 67532267.8843227, 91175692.3076923, 94392868.2170543, 86211093.75, 84764062.5, 103689253.731343, 110848333.333333, 116240602.582496, 132506550.218341, 95195165.7458563, 109465061.898212, 108274894.217207, 100973750.0, 96488154.2699725, 81251123.5955056, 77182465.7534247], &quot;shortTermInvestments&quot;: [null, null, null, 26078287.4617737, 44282648.4018265, 24952923.0769231, 91553953.4883721, 222553593.75, 278992656.25, 294905373.134328, 345786250.0, 300028407.460545, 347644104.803493, 365558701.657459, 327948005.502063, 358517489.421721, 343149722.222222, 317189393.939394, 370825983.146067, 292018904.109589], &quot;longTermInvestments&quot;: [null, null, null, 0.0, 0.0, 0.0, 3100775.19379845, 3125000.0, 3281250.0, 3134328.35820896, 2916666.66666667, 3012912.482066, 3056768.55895197, 2900552.48618785, 2888583.21870702, 2820874.47108604, 2777777.77777778, 2754820.93663912, 2808988.76404494, 2739726.02739726], &quot;propertyPlantEquipmentNet&quot;: [null, null, null, 147316972.477064, 141158599.695586, 148316461.538462, 150573953.488372, 147691562.5, 141809531.25, 129019253.731343, 121271805.555556, 128967288.378766, 130707569.141194, 44193922.6519337, 48936176.0660248, 47836248.2369535, 41095138.8888889, 34287603.3057851, 28051966.2921348, 20306712.3287671], &quot;intangibleAssets&quot;: [null, null, null, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;deferredRevenue&quot;: [null, null, null, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0]}}">Loading interactive chart...</beyondspx-chart></div> (Rule 8)
2. `` (Rule 9)

Additional charts selected (2 to reach a total of 4):

• <div class="beyondspx-chart-container" style="width: 100%; max-width: 700px; height: auto; display: block; margin-left: auto; margin-right: auto; border: 1px solid #ddd; padding: 3px; margin-top: 10px; margin-bottom: 10px;"><beyondspx-chart data-chart-config="{&quot;visual_style&quot;: &quot;line_single_metric&quot;, &quot;caption&quot;: &quot;EM&#x27;s Quarterly Cash and Cash Equivalents for the Last 20 Quarters&quot;, &quot;data_mapping&quot;: {&quot;date_key&quot;: &quot;date&quot;, &quot;value_key&quot;: &quot;cashAndCashEquivalents&quot;, &quot;value_label&quot;: &quot;Cash and Cash Equivalents (USD)&quot;}, &quot;fmp_params&quot;: {&quot;period&quot;: &quot;quarterly&quot;, &quot;limit&quot;: 20}}" data-chart-data="{&quot;annual&quot;: {&quot;symbol&quot;: [&quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;], &quot;date&quot;: [&quot;2019-12-31&quot;, &quot;2020-12-31&quot;, &quot;2021-12-31&quot;, &quot;2022-12-31&quot;, &quot;2023-12-31&quot;, &quot;2024-12-31&quot;], &quot;year&quot;: [2019, 2020, 2021, 2022, 2023, 2024], &quot;quarter&quot;: [0, 0, 0, 0, 0, 0], &quot;period&quot;: [&quot;annual&quot;, &quot;annual&quot;, &quot;annual&quot;, &quot;annual&quot;, &quot;annual&quot;, &quot;annual&quot;], &quot;shareswa&quot;: [34728028.0, 54506733.0, 406567584.0, 518307406.0, 519802240.0, 511369585.0], &quot;eps&quot;: [-2.17428571428571, -17.565749235474, -3.8125, -0.404591104734577, 0.0479548660084626, -0.00821917808219178], &quot;netIncDiscOps&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;ebt&quot;: [91927571.4285714, 504635321.100917, 735803125.0, -88974175.035868, 15554019.7461213, 5234246.57534247], &quot;ebit&quot;: [95779428.5714286, 510847553.51682, 741748593.75, -84486083.2137733, 16150352.6093089, 5234246.57534247], &quot;netinc&quot;: [85380428.5714286, 501796788.990826, 735803125.0, -104842611.190818, 12516784.203103, -1853972.60273973], &quot;ebitda&quot;: [123516142.857143, 563352293.577982, 803765156.25, -20058393.1133429, 54979971.7912553, 26860410.9589041], &quot;prefDVDs&quot;: [123159142.857143, 980527217.125382, 1510548437.5, 0.0, 0.0, 0.0], &quot;costRev&quot;: [41784857.1428571, 65867431.1926605, 87058906.25, 82243185.0789096, 170125669.957687, 149422876.712329], &quot;netIncComStock&quot;: [-37778714.2857143, -478730428.134557, -774745312.5, -104842611.190818, 12516784.203103, -1853972.60273973], &quot;rnd&quot;: [9353000.0, 10846788.9908257, 14669062.5, 13006456.241033, 12900000.0, 11353698.630137], &quot;epsDil&quot;: [-2.17428571428571, -17.565749235474, -3.8125, -0.404591104734577, 0.0479548660084626, -0.00821917808219178], &quot;taxExp&quot;: [6547142.85714286, 2838532.11009174, 0.0, 15868436.1549498, 3037235.54301834, 7088219.17808219], &quot;consolidatedIncome&quot;: [23800857.1428571, 11533180.4281346, -19471093.75, -104842611.190818, 12516784.203103, -1853972.60273973], &quot;sga&quot;: [206376142.857143, 336484097.859327, 479678906.25, 405868436.15495, 230555148.09591, 106036027.39726], &quot;intexp&quot;: [3851857.14285714, 6212232.41590214, 5945468.75, 4488091.82209469, 596332.863187588, 0.0], &quot;opex&quot;: [213965000.0, 343540366.972477, 490189531.25, 417444189.38307, 247109308.885755, 119835753.424658], &quot;nonControllingInterests&quot;: [-61579571.4285714, -490263608.562691, -755274218.75, 0.0, 0.0, 0.0], &quot;revenue&quot;: [288901428.571429, 429565596.330275, 560217343.75, 407200860.832138, 417298589.562764, 259509589.041096], &quot;shareswaDil&quot;: [34728028.0, 54506733.0, 406567584.0, 518307406.0, 519802240.0, 511369585.0], &quot;opinc&quot;: [33151571.4285714, 20157798.1651376, -17031093.75, -92486513.6298422, 63610.7193229901, -9749041.09589041], &quot;grossProfit&quot;: [247116571.428571, 363698165.137615, 473158437.5, 324957675.753228, 247172919.605078, 110086712.328767], &quot;investmentsCurrent&quot;: [45780285.7142857, 26078287.4617737, 222553593.75, 300028407.460545, 358517489.421721, 292018904.109589], &quot;debtCurrent&quot;: [33019571.4285714, 10910397.5535168, 13152343.75, 12343328.5509326, 1043582.51057828, 176849.315068493], &quot;investments&quot;: [45780285.7142857, 26078287.4617737, 225678593.75, 303041319.942611, 361338363.892807, 294758630.136986], &quot;totalAssets&quot;: [289360285.714286, 425938073.394495, 687184531.25, 615156527.977044, 623426798.307475, 565419178.082192], &quot;accoci&quot;: [-4447714.28571429, 30859785.9327217, 8055625.0, 23519081.7790531, 25786177.7150917, 27753561.6438356], &quot;ppeq&quot;: [140171714.285714, 147316972.477064, 147691562.5, 128967288.378766, 47836248.2369535, 20306712.3287671], &quot;acctPay&quot;: [43953285.7142857, 62195718.6544342, 86211093.75, 116240602.582496, 108274894.217207, 77182465.7534247], &quot;taxLiabilities&quot;: [3234571.42857143, 6272935.77981651, 6975000.0, 21143041.6068867, 32547672.7785614, 28430410.9589041], &quot;liabilitiesNonCurrent&quot;: [17035571.4285714, 35502752.293578, 21498750.0, 32059971.3055954, 28804795.4866008, 31076027.3972603], &quot;retainedEarnings&quot;: [-78848428.5714286, -559290366.972477, -1344998281.25, -1337048637.01578, -1305551198.87165, -1269911780.82192], &quot;taxAssets&quot;: [0.0, 0.0, 0.0, 4445624.10329986, 3126234.1325811, 326301.369863014], &quot;debt&quot;: [47593714.2857143, 41078134.5565749, 26536406.25, 17097274.0315638, 2121297.6022567, 900821.917808219], &quot;intangibles&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;assetsNonCurrent&quot;: [160958142.857143, 158993730.88685, 179726406.25, 141586370.157819, 56670380.8180536, 24434931.5068493], &quot;acctRec&quot;: [3460428.57142857, 2865902.14067278, 2325156.25, 2364705.88235294, 37904513.3991537, 38790000.0], &quot;cashAndEq&quot;: [54361857.1428571, 199312079.510703, 205717968.75, 138218220.946915, 107459802.538787, 120507671.232877], &quot;inventory&quot;: [0.0, 0.0, 683281.25, 150789.096126255, 15025387.8702398, 16203835.6164384], &quot;equity&quot;: [-81582142.8571429, -525880733.944954, 505003750.0, 378953371.592539, 384968547.249647, 363906986.30137], &quot;deferredRev&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;deposits&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;investmentsNonCurrent&quot;: [0.0, 0.0, 3125000.0, 3012912.482066, 2820874.47108604, 2739726.02739726], &quot;assetsCurrent&quot;: [128402142.857143, 266944342.507645, 507458125.0, 473570157.819225, 566756417.489422, 540984246.575343], &quot;liabilitiesCurrent&quot;: [150895000.0, 130708409.785933, 160682031.25, 204143185.07891, 209653455.571227, 170436164.383562], &quot;debtNonCurrent&quot;: [14574142.8571429, 30167737.0030581, 13384062.5, 4753945.48063128, 1077715.09167842, 723972.602739726], &quot;totalLiabilities&quot;: [167930571.428571, 166211162.079511, 182180781.25, 236203156.384505, 238458251.057828, 201512191.780822], &quot;sharesBasic&quot;: [null, 498572147.0, 518856846.0, 519010018.0, 520075932.0, 513255262.0], &quot;ncff&quot;: [82809714.2857143, 100087308.868502, 244280781.25, -11255954.0889527, -3943018.33568406, -13589589.0410959], &quot;sbcomp&quot;: [5583714.28571429, 4549694.18960245, 4792656.25, 4052367.28837877, 2868688.29337094, 2709726.02739726], &quot;depamor&quot;: [27736714.2857143, 52504740.0611621, 62016562.5, 64427690.1004304, 38829619.1819464, 21626164.3835616], &quot;ncf&quot;: [21577714.2857143, 141126605.504587, 5170937.5, -50532855.0932568, -28560084.6262341, 16139178.0821918], &quot;ncfo&quot;: [63434285.7142857, 81975229.3577982, 35434062.5, 101598565.27977, 58744569.8166432, -28173835.6164384], &quot;ncfx&quot;: [-624000.0, -953211.009174312, -6686562.5, 6039454.80631277, 1057968.97038082, 425753.424657534], &quot;issrepayEquity&quot;: [-6010000.0, 0.0, 139123125.0, -2831276.9010043, -1931875.88152327, -6073287.67123288], &quot;freeCashFlow&quot;: [-19452714.2857143, 18226299.6941896, -38376875.0, 38590243.902439, 34104513.3991537, -28124657.5342466], &quot;issrepayDebt&quot;: [31356142.8571429, -13394342.5076453, -18143437.5, -8424677.18794835, -2011142.45416079, 0.0], &quot;businessAcqDisposals&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;capex&quot;: [-82887000.0, -63748929.6636086, -73810937.5, -63008321.3773314, -24640056.4174894, 49178.0821917808], &quot;payDiv&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, -7516301.36986301], &quot;investmentsAcqDisposals&quot;: [-41155285.7142857, 23766207.9510703, -194046406.25, -83906599.713056, -59779548.6600846, 57427671.2328767], &quot;ncfi&quot;: [-124042285.714286, -39982721.7125382, -267857343.75, -146914921.090387, -84419605.077574, 57476849.3150685], &quot;roe&quot;: [null, null, null, -19.5050998553941, -6.76384836939934, -1.99441331801323], &quot;piotroskiFScore&quot;: [null, null, 3.0, 4.0, 5.0, 4.0], &quot;longTermDebtEquity&quot;: [-0.17864378584249, -0.0573661194559295, 0.0265028972557134, 0.0125449351740901, 0.0027994886838886, 0.00198944408871603], &quot;currentRatio&quot;: [0.85093702811321, 2.04228896170363, 3.15815104559179, 2.31979410743577, 2.70330110202678, 3.17411652938794], &quot;debtEquity&quot;: [-0.583383968830714, -0.0781130243133697, 0.0525469489087952, 0.0451170917406358, 0.0055103140695831, 0.00247541803735035], &quot;epsQoQ&quot;: [null, 6.54796320630749, -0.787604456824513, -0.884426229508197, -1.12056737588652, -1.17647058823529], &quot;revenueQoQ&quot;: [null, 0.389183161829789, 0.276230983651431, -0.208401538353836, 0.0424414855946924, -0.359700565832964], &quot;bookVal&quot;: [122069708.327948, 260017263.926369, 508507365.750018, 382914143.194802, 385588534.455966, 363951906.940843], &quot;rps&quot;: [null, 1.72510966263859, 2.17441101452059, 1.58554500786776, 1.60734469024665, 1.01135494204447], &quot;bvps&quot;: [null, 1.04304769326141, 1.96010660616789, 1.47555588491474, 1.48281629943208, 1.41821013396972], &quot;grossMargin&quot;: [0.855366387942501, 0.846665022163419, 0.844597981084908, 0.798027968529239, 0.592316690703555, 0.424210576324152], &quot;shareFactor&quot;: [0.5, 0.5, 0.5, 0.5, 0.5, 0.5], &quot;roa&quot;: [null, null, null, -2.69233748289129, -2.19774263399724, -1.30304008326216], &quot;profitMargin&quot;: [0.855366387942501, 0.846665022163419, 0.844597981084908, 0.798027968529239, 0.592316690703555, 0.424210576324152], &quot;costOfRevenue&quot;: [41784857.1428571, 65867431.1926605, 87058906.25, 82243185.0789096, 170125669.957687, 149422876.712329], &quot;operatingExpenses&quot;: [213965000.0, 343540366.972477, 490189531.25, 417444189.38307, 247109308.885755, 119835753.424658], &quot;operatingIncome&quot;: [33151571.4285714, 20157798.1651376, -17031093.75, -92486513.6298422, 63610.7193229901, -9749041.09589041], &quot;netIncome&quot;: [85380428.5714286, 501796788.990826, 735803125.0, -104842611.190818, 12516784.203103, -1853972.60273973], &quot;epsdiluted&quot;: [-2.17428571428571, -17.565749235474, -3.8125, -0.404591104734577, 0.0479548660084626, -0.00821917808219178], &quot;interestExpense&quot;: [3851857.14285714, 6212232.41590214, 5945468.75, 4488091.82209469, 596332.863187588, 0.0], &quot;taxExpense&quot;: [6547142.85714286, 2838532.11009174, 0.0, 15868436.1549498, 3037235.54301834, 7088219.17808219], &quot;researchAndDevelopmentExpenses&quot;: [9353000.0, 10846788.9908257, 14669062.5, 13006456.241033, 12900000.0, 11353698.630137], &quot;sellingGeneralAndAdministrativeExpenses&quot;: [206376142.857143, 336484097.859327, 479678906.25, 405868436.15495, 230555148.09591, 106036027.39726], &quot;totalCurrentAssets&quot;: [128402142.857143, 266944342.507645, 507458125.0, 473570157.819225, 566756417.489422, 540984246.575343], &quot;cashAndCashEquivalents&quot;: [54361857.1428571, 199312079.510703, 205717968.75, 138218220.946915, 107459802.538787, 120507671.232877], &quot;netReceivables&quot;: [3460428.57142857, 2865902.14067278, 2325156.25, 2364705.88235294, 37904513.3991537, 38790000.0], &quot;totalCurrentLiabilities&quot;: [150895000.0, 130708409.785933, 160682031.25, 204143185.07891, 209653455.571227, 170436164.383562], &quot;totalDebt&quot;: [47593714.2857143, 41078134.5565749, 26536406.25, 17097274.0315638, 2121297.6022567, 900821.917808219], &quot;shortTermDebt&quot;: [33019571.4285714, 10910397.5535168, 13152343.75, 12343328.5509326, 1043582.51057828, 176849.315068493], &quot;longTermDebt&quot;: [14574142.8571429, 30167737.0030581, 13384062.5, 4753945.48063128, 1077715.09167842, 723972.602739726], &quot;totalStockholdersEquity&quot;: [-81582142.8571429, -525880733.944954, 505003750.0, 378953371.592539, 384968547.249647, 363906986.30137], &quot;accountPayable&quot;: [43953285.7142857, 62195718.6544342, 86211093.75, 116240602.582496, 108274894.217207, 77182465.7534247], &quot;shortTermInvestments&quot;: [45780285.7142857, 26078287.4617737, 222553593.75, 300028407.460545, 358517489.421721, 292018904.109589], &quot;longTermInvestments&quot;: [0.0, 0.0, 3125000.0, 3012912.482066, 2820874.47108604, 2739726.02739726], &quot;propertyPlantEquipmentNet&quot;: [140171714.285714, 147316972.477064, 147691562.5, 128967288.378766, 47836248.2369535, 20306712.3287671], &quot;intangibleAssets&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;deferredRevenue&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;operatingCashFlow&quot;: [63434285.7142857, 81975229.3577982, 35434062.5, 101598565.27977, 58744569.8166432, -28173835.6164384], &quot;netCashUsedForInvestingActivites&quot;: [-124042285.714286, -39982721.7125382, -267857343.75, -146914921.090387, -84419605.077574, 57476849.3150685], &quot;netCashUsedProvidedByFinancingActivities&quot;: [82809714.2857143, 100087308.868502, 244280781.25, -11255954.0889527, -3943018.33568406, -13589589.0410959], &quot;capitalExpenditure&quot;: [-82887000.0, -63748929.6636086, -73810937.5, -63008321.3773314, -24640056.4174894, 49178.0821917808], &quot;netChangeInCash&quot;: [21577714.2857143, 141126605.504587, 5170937.5, -50532855.0932568, -28560084.6262341, 16139178.0821918], &quot;dividendsPaid&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, -7516301.36986301], &quot;acquisitionsNet&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;investmentsInPropertyPlantAndEquipment&quot;: [-41155285.7142857, 23766207.9510703, -194046406.25, -83906599.713056, -59779548.6600846, 57427671.2328767], &quot;debtRepayment&quot;: [31356142.8571429, -13394342.5076453, -18143437.5, -8424677.18794835, -2011142.45416079, 0.0], &quot;commonStockRepurchased&quot;: [-6010000.0, 0.0, 139123125.0, -2831276.9010043, -1931875.88152327, -6073287.67123288], &quot;depreciationAndAmortization&quot;: [27736714.2857143, 52504740.0611621, 62016562.5, 64427690.1004304, 38829619.1819464, 21626164.3835616], &quot;stockBasedCompensation&quot;: [5583714.28571429, 4549694.18960245, 4792656.25, 4052367.28837877, 2868688.29337094, 2709726.02739726]}, &quot;quarterly&quot;: {&quot;symbol&quot;: [&quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;], &quot;date&quot;: [&quot;2020-03-31&quot;, &quot;2020-06-30&quot;, &quot;2020-09-30&quot;, &quot;2020-12-31&quot;, &quot;2021-03-31&quot;, &quot;2021-06-30&quot;, &quot;2021-09-30&quot;, &quot;2021-12-31&quot;, &quot;2022-03-31&quot;, &quot;2022-06-30&quot;, &quot;2022-09-30&quot;, &quot;2022-12-31&quot;, &quot;2023-03-31&quot;, &quot;2023-06-30&quot;, &quot;2023-09-30&quot;, &quot;2023-12-31&quot;, &quot;2024-03-31&quot;, &quot;2024-06-30&quot;, &quot;2024-09-30&quot;, &quot;2024-12-31&quot;], &quot;year&quot;: [2020, 2020, 2020, 2020, 2021, 2021, 2021, 2021, 2022, 2022, 2022, 2022, 2023, 2023, 2023, 2023, 2024, 2024, 2024, 2024], &quot;quarter&quot;: [1, 2, 3, 4, 1, 2, 3, 4, 1, 2, 3, 4, 1, 2, 3, 4, 1, 2, 3, 4], &quot;period&quot;: [&quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;, &quot;quarter&quot;], &quot;prefDVDs&quot;: [38195428.5714286, 189096901.408451, 317491336.270191, 403757798.165138, 1471462709.28463, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;consolidatedIncome&quot;: [-19640571.4285714, 4216338.02816901, 15954185.0220264, 11364984.7094801, 2297716.89497717, 1263384.61538462, -12316744.1860465, -10700000.0, -15064218.75, -27541343.2835821, -13299166.6666667, -50797847.9196557, 1573508.00582242, 3386049.72375691, 6741403.0261348, 1932016.92524683, -48472.2222222222, 1264187.32782369, 596348.314606742, -3813972.60273973], &quot;grossProfit&quot;: [30550428.5714286, 76110000.0, 118720264.317181, 124750305.810398, 109932420.091324, 128256307.692308, 122509302.325581, 106579218.75, 95238125.0, 78755223.880597, 95752222.2222222, 62891678.6226686, 101229403.202329, 50715331.4917127, 54746217.3314993, 41582369.5345557, 31870694.4444444, 33515564.738292, 27020646.0674157, 18966301.369863], &quot;ebt&quot;: [-542857.142857143, 98764788.7323944, 174741409.69163, 216039143.730887, 738609436.834094, 1581692.30769231, -13228682.1705426, -10700000.0, -15064218.75, -27541343.2835821, -13299166.6666667, -34929411.7647059, 1573508.00582242, 3386049.72375691, 9609215.95598349, 2115796.89703808, 1019305.55555556, 2781129.47658402, 4012500.0, -2780958.90410959], &quot;shareswaDil&quot;: [43118186.0, 45416423.0, 49939068.0, 54506733.0, 69535853.0, 525284968.0, 518856846.0, 406567584.0, 517408222.0, 518158156.0, 519010018.0, 518632369.0, 519353842.0, 520059564.0, 520075932.0, 519821626.0, 518487159.0, 523442724.0, 512101780.0, 491795887.0], &quot;nonControllingInterests&quot;: [-19097714.2857143, -94548450.7042254, -158745668.135095, -201878899.082569, -735731354.642313, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;opex&quot;: [49009000.0, 70592112.6760563, 101082525.697504, 109191896.024465, 106303957.38204, 125356923.076923, 135265116.27907, 117424375.0, 110756250.0, 107266865.671642, 109220833.333333, 99808895.2654233, 103525618.631732, 48842679.558011, 50149793.6726272, 44521861.7771509, 35031388.8888889, 34344903.5812672, 27732584.2696629, 24409178.0821918], &quot;intexp&quot;: [1263714.28571429, 1400140.84507042, 1575036.71071953, 1699541.28440367, 1588888.88888889, 1565076.92307692, 1514108.52713178, 1198906.25, 1314687.5, 1282985.07462687, 1340000.0, 663414.634146341, 615429.403202329, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;sga&quot;: [48040571.4285714, 68684507.0422535, 99320998.5315712, 107077370.030581, 104793607.305936, 123034769.230769, 131152248.062016, 114967656.25, 107352343.75, 103488955.223881, 108604861.111111, 95626542.3242468, 100734352.256186, 45064502.7624309, 45910178.8170564, 39381946.4033851, 32094166.6666667, 30357988.9807163, 25867556.1797753, 19453013.6986301], &quot;opinc&quot;: [-18458571.4285714, 5517887.32394366, 17637738.6196769, 15558409.7859327, 3628462.70928463, 2899384.61538462, -12755813.9534884, -10845156.25, -15518125.0, -28511641.7910448, -13468611.1111111, -36917216.6427547, -2296215.4294032, 1872651.93370166, 4596423.65887208, -2939492.2425952, -3160694.44444444, -829338.842975207, -711938.202247191, -5442876.71232877], &quot;taxExp&quot;: [0.0, 0.0, 41556.5345080764, 2795259.93883792, 580365.296803653, 318307.692307692, -911937.984496124, 0.0, 0.0, 0.0, 0.0, 15868436.1549498, 0.0, 0.0, 2867812.92984869, 183779.971791255, 1067777.77777778, 1516942.14876033, 3416151.68539326, 1033013.69863014], &quot;epsDil&quot;: [-1.79714285714286, -3.97746478873239, -5.71806167400881, -6.02446483180428, -21.0958904109589, 0.00615384615384615, -0.0465116279069767, 0.33125, -0.0625, -0.107462686567164, -0.05, -0.195121951219512, 0.00582241630276565, 0.0138121546961326, 0.0247592847317744, 0.00846262341325811, 0.0, 0.00550964187327824, 0.00280898876404494, -0.0164383561643836], &quot;rnd&quot;: [2372000.0, 2304084.50704225, 2574008.81057269, 3126299.6941896, 3139726.02739726, 3154461.53846154, 4517519.37984496, 3689375.0, 4228437.5, 3544328.35820896, 3372361.11111111, 2233142.03730273, 3121397.37991266, 2576104.97237569, 3273590.09628611, 3888152.32722144, 2732500.0, 2866666.66666667, 2814887.64044944, 3062191.78082192], &quot;revenue&quot;: [46095000.0, 89598028.1690141, 135744787.077827, 141609480.122324, 128900761.035008, 149592769.230769, 144183410.852713, 130652656.25, 115168281.25, 103064029.850746, 113189444.444444, 85454806.312769, 119772197.962154, 143056077.348066, 84383218.7070151, 68634696.7559944, 55167500.0, 63763498.6225895, 68930196.6292135, 74453150.6849315], &quot;netIncComStock&quot;: [-38738285.7142857, -90332112.6760563, -142791483.113069, -190513914.373089, -733433637.747336, 1263384.61538462, -12316744.1860465, -10700000.0, -15064218.75, -27541343.2835821, -13299166.6666667, -50797847.9196557, 1573508.00582242, 3386049.72375691, 6741403.0261348, 1932016.92524683, -48472.2222222222, 1264187.32782369, 596348.314606742, -3813972.60273973], &quot;costRev&quot;: [15544571.4285714, 13488028.1690141, 17024522.7606461, 16859174.3119266, 18968340.9436834, 21336461.5384615, 21674108.5271318, 24073437.5, 19930156.25, 24308805.9701493, 17437222.2222222, 22563127.6901004, 18542794.7598253, 92340745.8563536, 29637001.3755158, 27052327.2214386, 23296805.5555556, 30247933.8842975, 41909550.5617978, 55486849.3150685], &quot;netinc&quot;: [-542857.142857143, 98764788.7323944, 174699853.157122, 213243883.792049, 738029071.537291, 1263384.61538462, -12316744.1860465, -10700000.0, -15064218.75, -27541343.2835821, -13299166.6666667, -50797847.9196557, 1573508.00582242, 3386049.72375691, 6741403.0261348, 1932016.92524683, -48472.2222222222, 1264187.32782369, 596348.314606742, -3813972.60273973], &quot;ebit&quot;: [720857.142857143, 100164929.577465, 176316446.40235, 217738685.015291, 740198325.722983, 3146769.23076923, -11714573.6434109, -9501093.75, -13749531.25, -26258358.2089552, -11959166.6666667, -34265997.1305595, 2188937.40902475, 3386049.72375691, 9609215.95598349, 2115796.89703808, 1019305.55555556, 2781129.47658402, 4012500.0, -2780958.90410959], &quot;shareswa&quot;: [43118186.0, 45416423.0, 49939068.0, 54506733.0, 69535853.0, 512597960.0, 518856846.0, 406567584.0, 517408222.0, 518158156.0, 519010018.0, 518632369.0, 519242751.0, 520059564.0, 520075932.0, 519821626.0, 518487159.0, 513255262.0, 507084501.0, 507000628.0], &quot;netIncDiscOps&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;eps&quot;: [-1.79714285714286, -3.97746478873239, -5.71806167400881, -6.02446483180428, -21.0958904109589, 0.00615384615384615, -0.0465116279069767, 0.33125, -0.0625, -0.107462686567164, -0.05, -0.195121951219512, 0.00582241630276565, 0.0138121546961326, 0.0247592847317744, 0.00846262341325811, 0.0, 0.00550964187327824, 0.00280898876404494, -0.0164383561643836], &quot;sharesBasic&quot;: [null, null, null, 498572147.0, 498572147.0, 498572147.0, 512597960.0, 518856846.0, 518534809.0, 526872147.0, 518158156.0, 519010018.0, 519010018.0, 519242751.0, 520059564.0, 520075932.0, 519819227.0, 518487159.0, 513255262.0, 513255262.0], &quot;liabilitiesCurrent&quot;: [null, null, null, 130708409.785933, 122277473.363775, 149416923.076923, 162604651.162791, 160682031.25, 155117656.25, 175562686.567164, 185584444.444444, 204143185.07891, 224717467.248908, 191003176.79558, 198711141.678129, 209653455.571227, 207563194.444444, 189329889.807163, 178939887.640449, 170436164.383562], &quot;debtNonCurrent&quot;: [null, null, null, 30167737.0030581, 28256773.2115677, 22125384.6153846, 19002790.6976744, 13384062.5, 12047343.75, 9528208.95522388, 7688333.33333333, 4753945.48063128, 4861135.37117904, 1041298.34254144, 1185006.87757909, 1077715.09167842, 902361.111111111, 742424.242424242, 714887.640449438, 723972.602739726], &quot;totalLiabilities&quot;: [null, null, null, 166211162.079511, 155649771.689498, 176995384.615385, 187102790.697674, 182180781.25, 175073437.5, 192574776.119403, 200156388.888889, 236203156.384505, 257060553.129549, 218095580.110497, 225960522.696011, 238458251.057828, 236523750.0, 218791460.055096, 210101404.494382, 201512191.780822], &quot;investmentsCurrent&quot;: [null, null, null, 26078287.4617737, 44282648.4018265, 24952923.0769231, 91553953.4883721, 222553593.75, 278992656.25, 294905373.134328, 345786250.0, 300028407.460545, 347644104.803493, 365558701.657459, 327948005.502063, 358517489.421721, 343149722.222222, 317189393.939394, 370825983.146067, 292018904.109589], &quot;assetsCurrent&quot;: [null, null, null, 266944342.507645, 386246423.135464, 533225076.923077, 521777674.418605, 507458125.0, 493522500.0, 491951044.776119, 482412222.222222, 473570157.819225, 497950363.901019, 540895027.624309, 549076203.576341, 566756417.489422, 562103194.444444, 546580578.512397, 549763342.696629, 540984246.575343], &quot;equity&quot;: [null, null, null, -525880733.944954, -1270752968.03653, 524814153.846154, 518571162.790698, 505003750.0, 488008125.0, 450356417.910448, 416997500.0, 378953371.592539, 383339592.430859, 376853591.160221, 380813892.709766, 384968547.249647, 374853055.555556, 369707024.793388, 371648033.707865, 363906986.30137], &quot;deposits&quot;: [null, null, null, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;investmentsNonCurrent&quot;: [null, null, null, 0.0, 0.0, 0.0, 3100775.19379845, 3125000.0, 3281250.0, 3134328.35820896, 2916666.66666667, 3012912.482066, 3056768.55895197, 2900552.48618785, 2888583.21870702, 2820874.47108604, 2777777.77777778, 2754820.93663912, 2808988.76404494, 2739726.02739726], &quot;deferredRev&quot;: [null, null, null, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;inventory&quot;: [null, null, null, 0.0, 100304.414003044, 558923.076923077, 613798.449612403, 683281.25, 503593.75, 71492.5373134328, 20833.3333333333, 150789.096126255, 119505.094614265, 17891160.2209945, 13737414.0302613, 15025387.8702398, 18008472.2222222, 21452203.8567493, 22824157.3033708, 16203835.6164384], &quot;cashAndEq&quot;: [null, null, null, 199312079.510703, 296861643.835616, 448169230.769231, 352291472.868217, 205717968.75, 150268906.25, 133446567.164179, 83861666.6666667, 138218220.946915, 103608005.822416, 68386602.2099448, 125745116.918845, 107459802.538787, 109416666.666667, 121383608.815427, 52142415.7303371, 120507671.232877], &quot;assetsNonCurrent&quot;: [null, null, null, 158993730.88685, 154770319.634703, 168584461.538462, 183896279.069767, 179726406.25, 169559062.5, 150980149.253731, 134741666.666667, 141586370.157819, 142449781.659389, 54054143.6464088, 57698211.829436, 56670380.8180536, 49273611.1111111, 41917906.3360882, 31986095.505618, 24434931.5068493], &quot;intangibles&quot;: [null, null, null, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;retainedEarnings&quot;: [null, null, null, -559290366.972477, -1288931050.22831, -1301548615.38462, -1323954883.72093, -1344998281.25, -1360062343.75, -1326705522.38806, -1247872222.22222, -1337048637.01578, -1355030422.12518, -1282395580.1105, -1270224896.83631, -1305551198.87165, -1282288472.22222, -1270426859.50413, -1298040730.33708, -1269911780.82192], &quot;debt&quot;: [null, null, null, 41078134.5565749, 36267123.2876712, 31575230.7692308, 28794108.5271318, 26536406.25, 27347968.75, 23940000.0, 18062777.7777778, 17097274.0315638, 15368704.5123726, 2325966.85082873, 2264236.58872077, 2121297.6022567, 1714722.22222222, 1464325.06887052, 1218398.87640449, 900821.917808219], &quot;taxAssets&quot;: [null, null, null, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 4445624.10329986, 4510334.78893741, 4279834.25414365, 3173314.99312242, 3126234.1325811, 2611666.66666667, 2590082.6446281, 175842.696629213, 326301.369863014], &quot;acctRec&quot;: [null, null, null, 2865902.14067278, 3232420.0913242, 3586307.69230769, 2218604.65116279, 2325156.25, 1815000.0, 2496865.67164179, 1925277.77777778, 2364705.88235294, 2504075.69141194, 33572928.1767956, 33531086.6574966, 37904513.3991537, 38706944.4444444, 41439807.1625344, 47562640.4494382, 38790000.0], &quot;acctPay&quot;: [null, null, null, 62195718.6544342, 67532267.8843227, 91175692.3076923, 94392868.2170543, 86211093.75, 84764062.5, 103689253.731343, 110848333.333333, 116240602.582496, 132506550.218341, 95195165.7458563, 109465061.898212, 108274894.217207, 100973750.0, 96488154.2699725, 81251123.5955056, 77182465.7534247], &quot;ppeq&quot;: [null, null, null, 147316972.477064, 141158599.695586, 148316461.538462, 150573953.488372, 147691562.5, 141809531.25, 129019253.731343, 121271805.555556, 128967288.378766, 130707569.141194, 44193922.6519337, 48936176.0660248, 47836248.2369535, 41095138.8888889, 34287603.3057851, 28051966.2921348, 20306712.3287671], &quot;accoci&quot;: [null, null, null, 30859785.9327217, 15644901.065449, 10526615.3846154, 11667131.7829457, 8055625.0, 7143906.25, 18114477.6119403, 27175277.7777778, 23519081.7790531, 21231586.6084425, 29606353.5911602, 27787895.4607978, 25786177.7150917, 25720277.7777778, 26320523.415978, 23729073.0337079, 27753561.6438356], &quot;investments&quot;: [null, null, null, 26078287.4617737, 44282648.4018265, 24952923.0769231, 94654728.6821705, 225678593.75, 282273906.25, 298039701.492537, 348702916.666667, 303041319.942611, 350700873.362445, 368459254.143646, 330836588.72077, 361338363.892807, 345927500.0, 319944214.876033, 373634971.910112, 294758630.136986], &quot;taxLiabilities&quot;: [null, null, null, 6272935.77981651, 5719786.91019787, 6527692.30769231, 6713178.29457364, 6975000.0, 6690312.5, 10073582.0895522, 17711388.8888889, 21143041.6068867, 24665502.1834061, 36208839.7790055, 29608390.6464924, 32547672.7785614, 29722083.3333333, 29338842.9752066, 29131179.7752809, 28430410.9589041], &quot;liabilitiesNonCurrent&quot;: [null, null, null, 35502752.293578, 33372298.325723, 27578461.5384615, 24498139.5348837, 21498750.0, 19955781.25, 17012089.5522388, 14571944.4444444, 32059971.3055954, 32343085.8806405, 27092403.3149171, 27249381.0178817, 28804795.4866008, 28960555.5555556, 29461570.2479339, 31161516.8539326, 31076027.3972603], &quot;totalAssets&quot;: [null, null, null, 425938073.394495, 541016742.770167, 701809538.461538, 705673953.488372, 687184531.25, 663081562.5, 642931194.029851, 617153888.888889, 615156527.977044, 640400145.560408, 594949171.270718, 606774415.405777, 623426798.307475, 611376805.555556, 588498484.848485, 581749438.202247, 565419178.082192], &quot;debtCurrent&quot;: [null, null, null, 10910397.5535168, 8010350.0761035, 9449846.15384615, 9791317.82945736, 13152343.75, 15300625.0, 14411791.0447761, 10374444.4444444, 12343328.5509326, 10507569.1411936, 1284668.50828729, 1079229.71114168, 1043582.51057828, 812361.111111111, 721900.826446281, 503511.235955056, 176849.315068493], &quot;shareFactor&quot;: [0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5, 0.5], &quot;costOfRevenue&quot;: [15544571.4285714, 13488028.1690141, 17024522.7606461, 16859174.3119266, 18968340.9436834, 21336461.5384615, 21674108.5271318, 24073437.5, 19930156.25, 24308805.9701493, 17437222.2222222, 22563127.6901004, 18542794.7598253, 92340745.8563536, 29637001.3755158, 27052327.2214386, 23296805.5555556, 30247933.8842975, 41909550.5617978, 55486849.3150685], &quot;operatingExpenses&quot;: [49009000.0, 70592112.6760563, 101082525.697504, 109191896.024465, 106303957.38204, 125356923.076923, 135265116.27907, 117424375.0, 110756250.0, 107266865.671642, 109220833.333333, 99808895.2654233, 103525618.631732, 48842679.558011, 50149793.6726272, 44521861.7771509, 35031388.8888889, 34344903.5812672, 27732584.2696629, 24409178.0821918], &quot;operatingIncome&quot;: [-18458571.4285714, 5517887.32394366, 17637738.6196769, 15558409.7859327, 3628462.70928463, 2899384.61538462, -12755813.9534884, -10845156.25, -15518125.0, -28511641.7910448, -13468611.1111111, -36917216.6427547, -2296215.4294032, 1872651.93370166, 4596423.65887208, -2939492.2425952, -3160694.44444444, -829338.842975207, -711938.202247191, -5442876.71232877], &quot;netIncome&quot;: [-542857.142857143, 98764788.7323944, 174699853.157122, 213243883.792049, 738029071.537291, 1263384.61538462, -12316744.1860465, -10700000.0, -15064218.75, -27541343.2835821, -13299166.6666667, -50797847.9196557, 1573508.00582242, 3386049.72375691, 6741403.0261348, 1932016.92524683, -48472.2222222222, 1264187.32782369, 596348.314606742, -3813972.60273973], &quot;epsdiluted&quot;: [-1.79714285714286, -3.97746478873239, -5.71806167400881, -6.02446483180428, -21.0958904109589, 0.00615384615384615, -0.0465116279069767, 0.33125, -0.0625, -0.107462686567164, -0.05, -0.195121951219512, 0.00582241630276565, 0.0138121546961326, 0.0247592847317744, 0.00846262341325811, 0.0, 0.00550964187327824, 0.00280898876404494, -0.0164383561643836], &quot;interestExpense&quot;: [1263714.28571429, 1400140.84507042, 1575036.71071953, 1699541.28440367, 1588888.88888889, 1565076.92307692, 1514108.52713178, 1198906.25, 1314687.5, 1282985.07462687, 1340000.0, 663414.634146341, 615429.403202329, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;taxExpense&quot;: [0.0, 0.0, 41556.5345080764, 2795259.93883792, 580365.296803653, 318307.692307692, -911937.984496124, 0.0, 0.0, 0.0, 0.0, 15868436.1549498, 0.0, 0.0, 2867812.92984869, 183779.971791255, 1067777.77777778, 1516942.14876033, 3416151.68539326, 1033013.69863014], &quot;researchAndDevelopmentExpenses&quot;: [2372000.0, 2304084.50704225, 2574008.81057269, 3126299.6941896, 3139726.02739726, 3154461.53846154, 4517519.37984496, 3689375.0, 4228437.5, 3544328.35820896, 3372361.11111111, 2233142.03730273, 3121397.37991266, 2576104.97237569, 3273590.09628611, 3888152.32722144, 2732500.0, 2866666.66666667, 2814887.64044944, 3062191.78082192], &quot;sellingGeneralAndAdministrativeExpenses&quot;: [48040571.4285714, 68684507.0422535, 99320998.5315712, 107077370.030581, 104793607.305936, 123034769.230769, 131152248.062016, 114967656.25, 107352343.75, 103488955.223881, 108604861.111111, 95626542.3242468, 100734352.256186, 45064502.7624309, 45910178.8170564, 39381946.4033851, 32094166.6666667, 30357988.9807163, 25867556.1797753, 19453013.6986301], &quot;totalCurrentAssets&quot;: [null, null, null, 266944342.507645, 386246423.135464, 533225076.923077, 521777674.418605, 507458125.0, 493522500.0, 491951044.776119, 482412222.222222, 473570157.819225, 497950363.901019, 540895027.624309, 549076203.576341, 566756417.489422, 562103194.444444, 546580578.512397, 549763342.696629, 540984246.575343], &quot;cashAndCashEquivalents&quot;: [null, null, null, 199312079.510703, 296861643.835616, 448169230.769231, 352291472.868217, 205717968.75, 150268906.25, 133446567.164179, 83861666.6666667, 138218220.946915, 103608005.822416, 68386602.2099448, 125745116.918845, 107459802.538787, 109416666.666667, 121383608.815427, 52142415.7303371, 120507671.232877], &quot;netReceivables&quot;: [null, null, null, 2865902.14067278, 3232420.0913242, 3586307.69230769, 2218604.65116279, 2325156.25, 1815000.0, 2496865.67164179, 1925277.77777778, 2364705.88235294, 2504075.69141194, 33572928.1767956, 33531086.6574966, 37904513.3991537, 38706944.4444444, 41439807.1625344, 47562640.4494382, 38790000.0], &quot;totalCurrentLiabilities&quot;: [null, null, null, 130708409.785933, 122277473.363775, 149416923.076923, 162604651.162791, 160682031.25, 155117656.25, 175562686.567164, 185584444.444444, 204143185.07891, 224717467.248908, 191003176.79558, 198711141.678129, 209653455.571227, 207563194.444444, 189329889.807163, 178939887.640449, 170436164.383562], &quot;totalDebt&quot;: [null, null, null, 41078134.5565749, 36267123.2876712, 31575230.7692308, 28794108.5271318, 26536406.25, 27347968.75, 23940000.0, 18062777.7777778, 17097274.0315638, 15368704.5123726, 2325966.85082873, 2264236.58872077, 2121297.6022567, 1714722.22222222, 1464325.06887052, 1218398.87640449, 900821.917808219], &quot;shortTermDebt&quot;: [null, null, null, 10910397.5535168, 8010350.0761035, 9449846.15384615, 9791317.82945736, 13152343.75, 15300625.0, 14411791.0447761, 10374444.4444444, 12343328.5509326, 10507569.1411936, 1284668.50828729, 1079229.71114168, 1043582.51057828, 812361.111111111, 721900.826446281, 503511.235955056, 176849.315068493], &quot;longTermDebt&quot;: [null, null, null, 30167737.0030581, 28256773.2115677, 22125384.6153846, 19002790.6976744, 13384062.5, 12047343.75, 9528208.95522388, 7688333.33333333, 4753945.48063128, 4861135.37117904, 1041298.34254144, 1185006.87757909, 1077715.09167842, 902361.111111111, 742424.242424242, 714887.640449438, 723972.602739726], &quot;totalStockholdersEquity&quot;: [null, null, null, -525880733.944954, -1270752968.03653, 524814153.846154, 518571162.790698, 505003750.0, 488008125.0, 450356417.910448, 416997500.0, 378953371.592539, 383339592.430859, 376853591.160221, 380813892.709766, 384968547.249647, 374853055.555556, 369707024.793388, 371648033.707865, 363906986.30137], &quot;accountPayable&quot;: [null, null, null, 62195718.6544342, 67532267.8843227, 91175692.3076923, 94392868.2170543, 86211093.75, 84764062.5, 103689253.731343, 110848333.333333, 116240602.582496, 132506550.218341, 95195165.7458563, 109465061.898212, 108274894.217207, 100973750.0, 96488154.2699725, 81251123.5955056, 77182465.7534247], &quot;shortTermInvestments&quot;: [null, null, null, 26078287.4617737, 44282648.4018265, 24952923.0769231, 91553953.4883721, 222553593.75, 278992656.25, 294905373.134328, 345786250.0, 300028407.460545, 347644104.803493, 365558701.657459, 327948005.502063, 358517489.421721, 343149722.222222, 317189393.939394, 370825983.146067, 292018904.109589], &quot;longTermInvestments&quot;: [null, null, null, 0.0, 0.0, 0.0, 3100775.19379845, 3125000.0, 3281250.0, 3134328.35820896, 2916666.66666667, 3012912.482066, 3056768.55895197, 2900552.48618785, 2888583.21870702, 2820874.47108604, 2777777.77777778, 2754820.93663912, 2808988.76404494, 2739726.02739726], &quot;propertyPlantEquipmentNet&quot;: [null, null, null, 147316972.477064, 141158599.695586, 148316461.538462, 150573953.488372, 147691562.5, 141809531.25, 129019253.731343, 121271805.555556, 128967288.378766, 130707569.141194, 44193922.6519337, 48936176.0660248, 47836248.2369535, 41095138.8888889, 34287603.3057851, 28051966.2921348, 20306712.3287671], &quot;intangibleAssets&quot;: [null, null, null, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;deferredRevenue&quot;: [null, null, null, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0]}}">Loading interactive chart...</beyondspx-chart></div> (Rule 3, due to discussion of robust liquidity)
• <div class="beyondspx-chart-container" style="width: 100%; max-width: 700px; height: auto; display: block; margin-left: auto; margin-right: auto; border: 1px solid #ddd; padding: 3px; margin-top: 10px; margin-bottom: 10px;"><beyondspx-chart data-chart-config="{&quot;visual_style&quot;: &quot;line_multiple_metrics&quot;, &quot;caption&quot;: &quot;EM&#x27;s Quarterly Gross Profit Margin, Operating Profit Margin, and Net Profit Margin over the last 5 years&quot;, &quot;data_mapping&quot;: {&quot;date_key&quot;: &quot;date&quot;, &quot;value_keys&quot;: [&quot;grossProfitMargin&quot;, &quot;operatingProfitMargin&quot;, &quot;netProfitMargin&quot;], &quot;series_names&quot;: [&quot;Gross Profit Margin&quot;, &quot;Operating Profit Margin&quot;, &quot;Net Profit Margin&quot;], &quot;common_label&quot;: &quot;Profit Margins (%)&quot;}, &quot;fmp_params&quot;: {&quot;period&quot;: &quot;quarterly&quot;, &quot;limit&quot;: 20}}" data-chart-data="{&quot;annual&quot;: {&quot;symbol&quot;: [&quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;], &quot;date&quot;: [&quot;2019-12-31&quot;, &quot;2020-12-31&quot;, &quot;2021-12-31&quot;, &quot;2022-12-31&quot;, &quot;2023-12-31&quot;, &quot;2024-12-31&quot;], &quot;calendarYear&quot;: [&quot;2019&quot;, &quot;2020&quot;, &quot;2021&quot;, &quot;2022&quot;, &quot;2023&quot;, &quot;2024&quot;], &quot;period&quot;: [&quot;FY&quot;, &quot;FY&quot;, &quot;FY&quot;, &quot;FY&quot;, &quot;FY&quot;, &quot;FY&quot;], &quot;currentRatio&quot;: [0.8509370281132103, 2.042288961703631, 3.1581510455917887, 2.3197941074357744, 2.7433161384404663, 3.1741165293879363], &quot;quickRatio&quot;: [0.6111591314679555, 1.7621301470579633, 3.153898664384727, 2.31905546364481, 2.670722798792496, 3.0790437748757418], &quot;cashRatio&quot;: [0.25903348118133235, 1.4651902769312837, 1.2611514394208283, 0.6667985589769467, 0.4011230059489332, 0.6328444988844094], &quot;daysOfSalesOutstanding&quot;: [8.93409022355623, 10.504914110300605, 2.0872465513524188, 2.11963610610988, 34.351227098062054, 108.55726026963397], &quot;daysOfInventoryOutstanding&quot;: [316.0515600320007, 202.92238603626504, 2.864700086328043, 0.6888115592281159, 32.14932399806857, 39.58162317666052], &quot;operatingCycle&quot;: [324.9856502555569, 213.42730014656564, 4.951946637680462, 2.8084476653379955, 66.50055109613062, 148.1388834462945], &quot;daysOfPayablesOutstanding&quot;: [231.48462874452125, 259.15861718352824, 257.26683800659396, 510.4375470217606, 214.47821100917432, 102.98858072199246], &quot;cashConversionCycle&quot;: [93.50102151103562, -45.731317036962594, -252.3148913689135, -507.6290993564226, -147.97765991304368, 45.15030272430204], &quot;grossProfitMargin&quot;: [0.8553663879425014, 0.8466650221634188, 0.8445979810849081, 0.8037752934088275, 0.5912104417999173, 0.424210576324152], &quot;operatingProfitMargin&quot;: [0.11475045863393842, 0.04692600696457804, -0.030400868412956913, -0.21888774183546555, -0.000359961833905836, -0.03756717095469853], &quot;pretaxProfitMargin&quot;: [0.10504620953266314, 0.03345638631445821, -0.03475632085872921, -0.21026217413210532, 0.03676072204625966, 0.02016976172126561], &quot;netProfitMargin&quot;: [0.08238400640851304, 0.026848473263829935, 0.06538477951219267, -0.25059633076009713, 0.0296557852288563, -0.0071441391032611564], &quot;effectiveTaxRate&quot;: [0.21573556271065167, 0.1975082720686023, 2.8812342013401278, -0.1918279252769939, 0.1932752248027804, 1.3542004710808688], &quot;returnOnAssets&quot;: [0.08225336481163868, 0.0270771296311254, 0.053304004723985846, -0.16588142524059268, 0.01982680329997042, -0.003278934770178992], &quot;returnOnEquity&quot;: [0.19053206392772393, 0.0444050266864632, 0.07253349603839575, -0.269275982894819, 0.03186344559253385, -0.0050946331687195395], &quot;returnOnCapitalEmployed&quot;: [0.23942153629016866, 0.06827836308435561, -0.032347602812902124, -0.2168573805232754, -0.00036005480947015145, -0.024682178113433696], &quot;netIncomePerEBT&quot;: [0.7842644372893484, 0.8024917279313977, -1.8812342013401275, 1.1918279252769939, 0.8067247751972196, -0.3542004710808689], &quot;ebtPerEbit&quot;: [0.9154317183843903, 0.7129604344923842, 1.1432673694254076, 0.9605936466289468, -102.12394366197184, -0.5368986061151079], &quot;ebitPerRevenue&quot;: [0.11475045863393842, 0.04692600696457804, -0.030400868412956913, -0.21888774183546555, -0.000359961833905836, -0.03756717095469853], &quot;debtRatio&quot;: [0.09429668006568183, 0.008795122117578219, 0.12545552152226214, 0.002475720331996079, 0.003398583577022773, 0.0015931930729050578], &quot;debtEquityRatio&quot;: [0.21842925350944906, 0.014423524120253335, 0.17071376945220704, 0.0040188467443176765, 0.005461827671347594, 0.002475418037350354], &quot;longTermDebtToCapitalization&quot;: [0.10448013403738464, 0.1040644840395989, 0.025818628789618776, 0.012074045869480167, 0.0, 0.0], &quot;totalDebtToCapitalization&quot;: [0.17927118286129948, 0.014218444049552147, 0.1458202456541417, 0.004002760264261366, 0.005432158159596374, 0.002469305474040187], &quot;interestCoverage&quot;: [8.606646144716834, 3.244855764497391, -2.8645502089301202, -19.859503868039127, -0.2518921475875118, 0.0], &quot;cashFlowToDebtRatio&quot;: [2.3248167539267017, 21.882367346938775, 0.41101511370165167, 66.71144606688648, 27.692752659574467, -31.275699513381994], &quot;companyEquityMultiplier&quot;: [2.3164044943820223, 1.639945861743751, 1.360751343430618, 1.6233040107068286, 1.6070894087389969, 1.553746422482638], &quot;receivablesTurnover&quot;: [40.85474747474748, 34.7456434357801, 174.87153099546407, 172.19936900861546, 10.625530172707911, 3.3622808745671624], &quot;payablesTurnover&quot;: [1.576778561840637, 1.4084038723725638, 1.4187603922377463, 0.7150727882963507, 1.7018045715813395, 3.5440822413630646], &quot;inventoryTurnover&quot;: [1.1548748563780014, 1.7987172688515964, 127.41298879487766, 529.8981921979067, 11.353271378954286, 9.221451034762612], &quot;fixedAssetTurnover&quot;: [2.0315882635998608, 2.900276879622403, 3.7931574036262226, 3.1573964681355697, 8.622600378285592, 12.574056988869051], &quot;assetTurnover&quot;: [0.9984142359352305, 1.0085165500864255, 0.8152356729144578, 0.6619467441420586, 0.6685644351334904, 0.45896849470389284], &quot;operatingCashFlowPerShare&quot;: [3.5603521544604626, 4.298641735755865, 2.231144605576435, 5.465039059862205, 3.203370276651874, -1.6223631146651942], &quot;freeCashFlowPerShare&quot;: [-1.0918151349444347, 0.9557561859555156, -2.41644202199878, 2.047157379699676, 1.8034979502995716, -1.6966149659327332], &quot;cashPerShare&quot;: [4.76330601837746, 11.41010118828076, 26.717744633124102, 23.46077517764568, 24.077504057099347, 23.026616839385902], &quot;payoutRatio&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, -4.054159893601301], &quot;operatingCashFlowSalesRatio&quot;: [0.21957068896459989, 0.19083285546631812, 0.06325056318822689, 0.24950479002462836, 0.14077346841309557, -0.10856568237244117], &quot;freeCashFlowOperatingCashFlowRatio&quot;: [-0.3066593099720746, 0.22233911191192984, -1.0830503840760568, 0.37459153672568496, 0.5630001512608673, 1.0457677141426271], &quot;cashFlowCoverageRatios&quot;: [2.3248167539267017, 21.882367346938775, 0.41101511370165167, 66.71144606688648, 27.692752659574467, -31.275699513381994], &quot;shortTermCoverageRatios&quot;: [2.3248167539267017, 21.882367346938775, 0.0, 9.284429410530732, 0.0, 0.0], &quot;capitalExpenditureCoverageRatio&quot;: [0.7653104312411562, 1.2859075405715272, 0.48006520036410594, 1.598955016957266, 2.288330311521345, -21.849463507914585], &quot;dividendPaidAndCapexCoverageRatio&quot;: [0.7653104312411562, 1.2859075405715272, 0.48006520036410594, 1.598955016957266, 2.288330311521345, -3.1994804144239444], &quot;dividendPayoutRatio&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, -4.054159893601301], &quot;priceBookValueRatio&quot;: [8.479685538638533, 4.091408332322705, 0.29165458436323494, 0.3857324718326736, 0.1678911746084207, 0.2507791806050093], &quot;priceToBookRatio&quot;: [8.479685538638533, 4.091408332322705, 0.29165458436323494, 0.3857324718326736, 0.1678911746084207, 0.2507791806050093], &quot;priceToSalesRatio&quot;: [3.666524433506238, 2.473775502881618, 0.2629098517768355, 0.3589742429203119, 0.15625882648342299, 0.35166444592012325], &quot;priceEarningsRatio&quot;: [44.505294089792685, 92.1384049876039, 4.0209641102759885, -1.4324800440273324, 5.269084102058331, -49.224187944436224], &quot;priceToFreeCashFlowsRatio&quot;: [-54.45328251748929, 58.30304927013422, -3.8379013092682768, 3.8408419782330054, 1.971583776632166, -3.0974240505481623], &quot;priceToOperatingCashFlowsRatio&quot;: [16.6986060425277, 12.963048196479132, 4.156640487049009, 1.4387468989468213, 1.1100019644673815, -3.2391860690721495], &quot;priceCashFlowRatio&quot;: [16.6986060425277, 12.963048196479132, 4.156640487049009, 1.4387468989468213, 1.1100019644673815, -3.2391860690721495], &quot;priceEarningsToGrowthRatio&quot;: [0.0, -1.689204091439405, 0.01436058610812853, 0.004208833119049378, -0.04687431960922022, 0.4254251118736227], &quot;priceSalesRatio&quot;: [3.666524433506238, 2.473775502881618, 0.2629098517768355, 0.3589742429203119, 0.15625882648342299, 0.35166444592012325], &quot;dividendYield&quot;: [0.0, 0.0, 0.0, 0.0, 0.0, 0.08236113307095275], &quot;enterpriseValueMultiple&quot;: [16.911866119080347, 11.970147433054391, 0.6362710054456051, -0.6929944469983932, -0.28661237368088976, -0.584446429587773], &quot;priceFairValue&quot;: [8.479685538638533, 4.091408332322705, 0.29165458436323494, 0.3857324718326736, 0.1678911746084207, 0.2507791806050093]}, &quot;quarterly&quot;: {&quot;symbol&quot;: [&quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;, &quot;EM&quot;], &quot;date&quot;: [&quot;2020-03-31&quot;, &quot;2020-06-30&quot;, &quot;2020-09-30&quot;, &quot;2020-12-31&quot;, &quot;2021-03-31&quot;, &quot;2021-06-30&quot;, &quot;2021-09-30&quot;, &quot;2021-12-31&quot;, &quot;2022-03-31&quot;, &quot;2022-06-30&quot;, &quot;2022-09-30&quot;, &quot;2022-12-31&quot;, &quot;2023-03-31&quot;, &quot;2023-06-30&quot;, &quot;2023-09-30&quot;, &quot;2023-12-31&quot;, &quot;2024-03-31&quot;, &quot;2024-06-30&quot;, &quot;2024-09-30&quot;, &quot;2024-12-31&quot;], &quot;calendarYear&quot;: [&quot;2020&quot;, &quot;2020&quot;, &quot;2020&quot;, &quot;2020&quot;, &quot;2021&quot;, &quot;2021&quot;, &quot;2021&quot;, &quot;2021&quot;, &quot;2022&quot;, &quot;2022&quot;, &quot;2022&quot;, &quot;2022&quot;, &quot;2023&quot;, &quot;2023&quot;, &quot;2023&quot;, &quot;2023&quot;, &quot;2024&quot;, &quot;2024&quot;, &quot;2024&quot;, &quot;2024&quot;], &quot;period&quot;: [&quot;Q1&quot;, &quot;Q2&quot;, &quot;Q3&quot;, &quot;Q4&quot;, &quot;Q1&quot;, &quot;Q2&quot;, &quot;Q3&quot;, &quot;Q4&quot;, &quot;Q1&quot;, &quot;Q2&quot;, &quot;Q3&quot;, &quot;Q4&quot;, &quot;Q1&quot;, &quot;Q2&quot;, &quot;Q3&quot;, &quot;Q4&quot;, &quot;Q1&quot;, &quot;Q2&quot;, &quot;Q3&quot;, &quot;Q4&quot;], &quot;currentRatio&quot;: [0.0, 0.0, 1.0966068832786604, 2.042288961703631, 3.1587700703169053, 3.568706047095891, 3.2088729977116706, 3.1581510455917887, 3.181601062902857, 2.8021389646934804, 2.5994216469292204, 2.3197941074357744, 2.215895230562848, 2.8318640385923985, 2.7631878058741686, 2.7433161384404663, 2.708106299620932, 2.88692175899486, 3.07233535208924, 3.1741165293879363], &quot;quickRatio&quot;: [0.0, 0.0, 1.0966068832786604, 1.7621301470579633, 3.1579497686599955, 3.56496535249843, 3.20509820747521, 3.153898664384727, 3.1783545353174456, 2.8017317452625674, 2.599309388957408, 2.31905546364481, 2.215363429025223, 2.738194600622043, 2.6940552252133765, 2.670722798792496, 2.6213449049988125, 2.7736158046175614, 2.944783258454129, 3.0790437748757418], &quot;cashRatio&quot;: [0.0, 0.0, 0.7233874897297209, 1.4651902769312837, 2.380249028147923, 2.9743907084976473, 2.1189807398932112, 1.2611514394208283, 0.9641068825780431, 0.7531179066030759, 0.44812858477123324, 0.6667985589769467, 0.4453925323663743, 0.34730193808063414, 0.5735025577483508, 0.4011230059489332, 0.431171898785845, 0.5348776131564492, 0.20168956997045648, 0.6328444988844094], &quot;daysOfSalesOutstanding&quot;: [0.0, null, 2.518362825635911, 7.857408171242358, 2.2569130382416356, 2.27297082438168, 1.632707264541395, 2.2067935377318437, 2.0476829422163494, 2.4712792656065132, 1.530840626089005, 4.069507404049562, 1.881628759107233, 21.121532142670937, 35.76300887090727, 51.498561505897825, 63.14632709475688, 58.490872132082444, 62.10105076989219, 93.29939945686172], &quot;daysOfInventoryOutstanding&quot;: [0.0, null, 0.0, 195.48526650885643, 0.4759191795991077, 2.3576110233835905, 2.5487489091403313, 2.5544882196404233, 2.2741135057583906, 0.2646912549349477, 0.10752859464109345, 0.6710747554149256, 0.5800343828745025, 17.437637144434124, 41.84207953746677, 48.24946782010055, 69.57016042972033, 63.829098360655735, 49.01446400085792, 26.28271785984091], &quot;operatingCycle&quot;: [0.0, null, 2.518362825635911, 203.34267468009878, 2.7328322178407434, 4.630581847765271, 4.181456173681726, 4.7612817573722666, 4.32179644797474, 2.735970520541461, 1.6383692207300986, 4.740582159464487, 2.4616631419817354, 38.559169287105064, 77.60508840837404, 99.74802932599837, 132.7164875244772, 122.31997049273818, 111.11551477075011, 119.58211731670264], &quot;daysOfPayablesOutstanding&quot;: [0.0, null, 0.0, 249.66043588278507, 284.87048835679093, 359.12846914274587, 350.0618749910585, 229.4079963652885, 376.73092753600463, 381.90416838072315, 570.8908146684934, 497.2938497229573, 642.4322351223418, 92.64744288733627, 332.9950143610608, 321.8873137370352, 389.5442865915093, 286.6819672131148, 174.1837021943994, 68.3857707861174], &quot;cashConversionCycle&quot;: [0.0, null, 2.518362825635911, -46.317761202686285, -282.1376561389502, -354.4978872949806, -345.88041881737684, -224.6467146079162, -372.4091310880299, -379.1681978601817, -569.2524454477633, -492.5532675634928, -639.9705719803601, -54.088273600231204, -255.38992595268678, -222.1392844110368, -256.8277990670321, -164.3619967203766, -63.06818742364928, 51.19634653058523], &quot;grossProfitMargin&quot;: [0.6627709853873213, 0.8494606584023164, 0.874584334860053, 0.8809460051871991, 0.8528453921344042, 0.8573697000986268, 0.8496768220494353, 0.8157447526062066, 0.8269475238000914, 0.7641387979360751, 0.8459465694190172, 0.7633507941304859, 0.8451828130791714, 0.3545136455008371, 0.6498306344605895, 0.5916505692326661, 0.577707788905505, 0.5256230517818298, 0.39200013040386483, 0.2547414205494675], &quot;operatingProfitMargin&quot;: [-0.40044628329691784, 0.06158491918521849, 0.12993308250993593, 0.10986841963188594, 0.028149272976745174, 0.01938185000714761, -0.0884693591173172, -0.08300754505326026, -0.13474304584188626, -0.27664008318260347, -0.11899175914518924, -0.3927453745676774, -0.019171522844798776, 0.013090334702421297, 0.05543583507480447, -0.067518803172907, -0.05729268943570842, -0.013006482719588356, -0.01032839360776555, -0.07310471970973749], &quot;pretaxProfitMargin&quot;: [-0.426088977732323, 0.04705837968013632, 0.1178368753664452, 0.09999503307325353, 0.022327891384591406, 0.010573320594475463, -0.09174898896001325, -0.08189653625966752, -0.1308018022540386, -0.2672255618518556, -0.11749476050475849, -0.369483899130318, 0.013137506304423122, 0.023669387463479723, 0.11484092027920048, 0.00613620484156015, 0.01847655876295927, 0.04361632496117065, 0.058211062730371674, -0.037351796109716874], &quot;netProfitMargin&quot;: [-0.426088977732323, 0.04705837968013632, 0.11753073812609392, 0.08025581832277681, 0.017825471909767406, 0.00844549253203312, -0.08542414216173844, -0.08189653625966752, -0.11544519772018391, -0.2453626133008172, -0.10415920212426562, -0.561680265941372, 0.050584868169195524, 0.023669387463479723, 0.08151878017689652, 0.004946364719904648, -0.0008786372814106534, 0.019826191396841376, 0.008651481408280239, -0.051226476887184735], &quot;effectiveTaxRate&quot;: [0.0, 0.0, 0.002597974864822686, 0.19740195231513477, 0.20165000793273044, 0.20124501507635445, 0.06893641957222385, 0.0, 0.11740361576998476, 0.08181458539942664, 0.11349917496919189, -0.5201752153840561, -2.8504162812210914, 0.0, 0.2901591176846319, 0.19390488948425988, 1.047554162692465, 0.5454410380862761, 0.8513773670762015, -0.3714595340131028], &quot;returnOnAssets&quot;: [0.0, 0.0, 0.052507426808422415, 0.026682246597274948, 0.0042470347280052214, 0.001800181596497143, -0.017453873882068205, -0.015570781228932094, -0.020051266317633435, -0.03933245102479572, -0.019103375081129595, -0.07802612205639418, 0.009460742453374199, 0.005691326061560577, 0.011336695947860584, 0.0005439089541152802, -7.928371142273824e-05, 0.002148157319638928, 0.0010250947838464763, -0.006745389527953561], &quot;returnOnEquity&quot;: [-0.16174436005308185, 0.0, 0.12126177064417805, 0.04375743988922733, -0.0018081538684323716, 0.0024072990526756433, -0.023751309501600103, -0.021187961475533597, -0.02724467958397209, -0.05615121422899541, -0.02827288466291098, -0.12666011687404521, 0.01580494413799205, 0.00898505362077686, 0.01806346141273469, 0.0008741103194769719, -0.00012930992959463375, 0.003419430097467543, 0.0016046050577937475, -0.010480624847309696], &quot;returnOnCapitalEmployed&quot;: [0.0, 0.0, 0.11037697790953375, 0.05269934462466892, 0.008665207622940064, 0.005248775118700411, -0.023488372292199633, -0.020598489560828295, -0.030549660731923313, -0.06100462768840082, -0.03120844463038651, -0.08165666758471818, -0.005523962265472347, 0.004635896776584858, 0.011463551112039965, -0.011107944431879152, -0.007827112205920085, -0.0020776655610628704, -0.0017674312867067131, -0.013780027301330107], &quot;netIncomePerEBT&quot;: [1.0, 1.0, 0.9974020251351773, 0.8025980476848652, 0.7983499920672695, 0.7987549849236456, 0.9310635804277761, 1.0, 0.8825963842300153, 0.9181854146005733, 0.8865008250308081, 1.5201752153840562, 3.8504162812210914, 1.0, 0.7098408823153681, 0.8060951105157401, -0.047554162692464916, 0.4545589619137239, 0.14862263292379851, 1.3714595340131028], &quot;ebtPerEbit&quot;: [1.0640352913861155, 0.7641218061617786, 0.9069043317542648, 0.9101344445318028, 0.793196023323126, 0.5455269022604267, 1.0370707991491948, 0.9866155685862064, 0.9707499295179024, 0.9659683397198316, 0.9874193082681956, 0.9407721212173028, -0.6852614896988907, 1.8081575453606726, 2.071600799811809, -0.09088142196250304, -0.32249417761567867, -3.353429662846703, -5.636022884198066, 0.5109354944252888], &quot;ebitPerRevenue&quot;: [-0.40044628329691784, 0.06158491918521849, 0.12993308250993593, 0.10986841963188594, 0.028149272976745174, 0.01938185000714761, -0.0884693591173172, -0.08300754505326026, -0.13474304584188626, -0.27664008318260347, -0.11899175914518924, -0.3927453745676774, -0.019171522844798776, 0.013090334702421297, 0.05543583507480447, -0.067518803172907, -0.05729268943570842, -0.013006482719588356, -0.01032839360776555, -0.07310471970973749], &quot;debtRatio&quot;: [0.0, 0.0, 0.0, 0.008795122117578219, 0.0, 0.0, 0.0, 0.12545552152226214, 0.004706246073611796, 0.003198271721469696, 0.0033284513046898984, 0.002475720331996079, 0.0019076955387927262, 0.003909521961112793, 0.003731595352791159, 0.003398583577022773, 0.0028046896883241446, 0.002488239318487845, 0.002094370525169143, 0.0015931930729050578], &quot;debtEquityRatio&quot;: [0.0, 0.0, 0.0, 0.014423524120253335, 0.0, 0.0, 0.0, 0.17071376945220704, 0.006394616892905216, 0.004565869553401817, 0.004926088685583647, 0.0040188467443176765, 0.0031869614431964846, 0.006172070282434523, 0.0059457825254459334, 0.005461827671347594, 0.004574385073854866, 0.003960771558746725, 0.0032783676110128964, 0.002475418037350354], &quot;longTermDebtToCapitalization&quot;: [0.0, 0.0, 0.17062710761458064, 0.1040644840395989, -0.022741939435515484, 0.04045307215788442, 0.03534916558803375, 0.025818628789618776, 0.022854230562140424, 0.019981746787012287, 0.01756958923796398, 0.012074045869480167, 0.01238446286929974, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;totalDebtToCapitalization&quot;: [0.0, 0.0, 0.0, 0.014218444049552147, 0.0, 0.0, 0.0, 0.1458202456541417, 0.006353985589318483, 0.004545117141429121, 0.004901941288067104, 0.004002760264261366, 0.0031768369862101124, 0.006134209510210326, 0.005910639150470847, 0.005432158159596374, 0.004553555358191384, 0.003945145737713678, 0.003267655036577019, 0.002469305474040187], &quot;interestCoverage&quot;: [-14.606601853945286, 3.9409516145257015, 11.198303188513892, 9.154475933423301, 2.283647858990325, 1.8525508699498674, -8.424636493958632, -9.04587514661801, -11.803660565723794, -22.222894369474172, -10.051202321724709, -50.5897491349481, -3.731078524124882, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;cashFlowToDebtRatio&quot;: [0.0, 0.0, 0.0, null, 0.0, 0.0, 0.0, null, null, null, 0.0, 0.0, 0.0, 0.0, 0.0, null, null, null, null, null], &quot;companyEquityMultiplier&quot;: [0.0, 0.0, 2.30942131456206, 1.639945861743751, -0.4257450160483238, 1.3372534511850642, 1.3608044645035375, 1.360751343430618, 1.358751070999074, 1.4276052665417904, 1.4799942179243015, 1.6233040107068286, 1.670581797980895, 1.5787276152498515, 1.5933620779644841, 1.6070894087389969, 1.6309772496037336, 1.5917968699062954, 1.5653236003921192, 1.553746422482638], &quot;receivablesTurnover&quot;: [0.0, 0.0, 35.73750338268837, 11.454158679116938, 39.87747798653294, 39.595756810685344, 55.12316993657756, 40.78315368482661, 43.95211687537269, 36.41838510627077, 58.791227817053816, 22.115698796970147, 47.83090158693251, 4.261054519722876, 2.516566777836576, 1.7476216299690785, 1.425261042735656, 1.538701625046119, 1.4492508401103217, 0.9646364341456748], &quot;payablesTurnover&quot;: [0.0, 0.0, 0.0, 0.3604896373819309, 0.315933042131335, 0.25060669853000966, 0.25709740600086434, 0.3923141364989394, 0.2388972962444093, 0.2356612141250009, 0.15764835882367714, 0.180979515532193, 0.14009259666564025, 0.9714245444360975, 0.2702743167872614, 0.2796009539957366, 0.23103919913059168, 0.3139367323131819, 0.5166958726112885, 1.3160632535894494], &quot;inventoryTurnover&quot;: [0.0, 0.0, 0.0, 0.4603927529030561, 189.10773899848255, 38.17423616845582, 35.3114422834049, 35.2321061056483, 39.57586099906919, 340.0187891440501, 836.9866666666667, 134.11322549952428, 155.163215590743, 5.1612497297964985, 2.1509447186871062, 1.865305547733033, 1.2936580776023632, 1.410015217377346, 1.8361926797449972, 3.4243033951034763], &quot;fixedAssetTurnover&quot;: [0.0, 0.0, 1.0170643582657066, 0.9560977523403658, 0.9131626504724977, 1.0086053003090065, 0.9575587776796176, 0.8846318235004116, 0.8121335726508158, 0.798826739963606, 0.9333533373723167, 0.6626083822263161, 0.916337123772636, 3.2370079133902565, 1.7243525238499464, 1.4181920979695564, 1.3424337158017472, 1.8596662488751767, 2.4572322635558, 3.607489662221809], &quot;assetTurnover&quot;: [0.0, 0.0, 0.4467548459713521, 0.3324649496434386, 0.23825651009430351, 0.21315294397208798, 0.20432015400308948, 0.19012746985491752, 0.17368644788701992, 0.16030335875406457, 0.18340554354802557, 0.13891554820004753, 0.18702712482574918, 0.24045092296291617, 0.13906851799376593, 0.109961352410294, 0.0902348592532383, 0.10834946947910344, 0.11848777515320894, 0.13167779511382027], &quot;operatingCashFlowPerShare&quot;: [null, null, null, null, null, null, null, null, null, null, 0.0, 0.0, 0.0, 0.0, 0.0, null, null, null, null, null], &quot;freeCashFlowPerShare&quot;: [null, null, null, null, null, null, null, null, null, null, 0.0, 0.0, 0.0, 0.0, 0.0, null, null, null, null, null], &quot;cashPerShare&quot;: [4.811230135184977, null, 6.278492278580478, 11.41010118828076, 17.664980195320645, 23.79803276641735, 22.533627864462225, 20.94859556249819, 21.1633295194508, 22.074378857414146, 23.8026550548159, 23.438481110254433, 23.695387323468974, 24.050424950967194, 24.70931940716357, 24.077504057099347, 24.031807933467956, 23.676363600939105, 22.85410927162113, 23.026616839385902], &quot;payoutRatio&quot;: [null, null, null, null, null, null, null, null, null, null, 0.0, 0.0, 0.0, 0.0, 0.0, null, null, 2.6826370330028326, null, null], &quot;operatingCashFlowSalesRatio&quot;: [null, null, null, null, null, null, null, null, null, null, 0.0, 0.0, 0.0, 0.0, 0.0, null, null, null, null, null], &quot;freeCashFlowOperatingCashFlowRatio&quot;: [0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0], &quot;cashFlowCoverageRatios&quot;: [0.0, 0.0, 0.0, null, 0.0, 0.0, 0.0, null, null, null, 0.0, 0.0, 0.0, 0.0, 0.0, null, null, null, null, null], &quot;shortTermCoverageRatios&quot;: [0.0, 0.0, 0.0, null, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0, 0.0], &quot;capitalExpenditureCoverageRatio&quot;: [0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0], &quot;dividendPaidAndCapexCoverageRatio&quot;: [0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0], &quot;dividendPayoutRatio&quot;: [null, null, null, null, null, null, null, null, null, null, 0.0, 0.0, 0.0, 0.0, 0.0, null, null, 2.6826370330028326, null, null], &quot;priceBookValueRatio&quot;: [8.874511296044272, 0.0, 8.072419490863066, 4.091408332322705, -0.8359381845747081, 1.472280612307302, 0.8028570982138159, 0.3719749461413343, 0.3388301665571654, 0.3192397631408358, 0.21519449761056386, 0.3860993704248468, 0.3757219743405557, 0.3368920372734036, 0.25906227879337573, 0.1678911746084207, 0.21841037851961992, 0.28290642895091717, 0.2385168169779242, 0.2507791806050093], &quot;priceToBookRatio&quot;: [8.874511296044272, 0.0, 8.072419490863066, 4.091408332322705, -0.8359381845747081, 1.472280612307302, 0.8028570982138159, 0.3719749461413343, 0.3388301665571654, 0.3192397631408358, 0.21519449761056386, 0.3860993704248468, 0.3757219743405557, 0.3368920372734036, 0.25906227879337573, 0.1678911746084207, 0.21841037851961992, 0.28290642895091717, 0.2385168169779242, 0.2507791806050093], &quot;priceToSalesRatio&quot;: [23.378443889879595, 11.828845896696668, 7.824043935566224, 7.504079869261849, 8.240998118349985, 5.165180828895474, 2.887562005318377, 1.437772090511339, 1.4357414426986597, 1.394974331887582, 0.7927909528825813, 1.712175879923441, 1.2025253853697888, 0.8874769701035795, 1.169124813597168, 0.9500528301317248, 1.4840585082362805, 1.6403192485004527, 1.2860010615222257, 1.2257412211779768], &quot;priceEarningsRatio&quot;: [-13.71687905088592, 62.84133653293693, 16.64254828207606, 23.37550107296137, 115.57896138831477, 152.8975607196481, -8.450661406266127, -4.388989315593969, -3.109140681145113, -1.4213395361270142, -1.9028346433010155, -0.7620776372897162, 5.943108230249802, 9.373679097873751, 3.58544623416885, 48.0177303903926, -422.2614210762894, 20.683741214686616, 37.16129645413698, -5.981971119531642], &quot;priceToFreeCashFlowsRatio&quot;: [0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0], &quot;priceToOperatingCashFlowsRatio&quot;: [0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0], &quot;priceCashFlowRatio&quot;: [0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0, 0], &quot;priceEarningsToGrowthRatio&quot;: [-0.8230127430531547, -0.5175168890947748, 0.06240955605778522, -0.7346586051502144, -1.44835791213427, -4.497860281364406, 0.00938962378474014, 0.2340794301650117, -0.1347294295162882, -0.013377313281195428, 0.03693737836996089, -0.0025402587909657205, -0.052827628713331576, -0.24996477594330002, 0.0358544623416885, -0.5033305072368197, 3.664910447077229, -0.007784203682946577, -0.6929033401344291, 0.007856069666473517], &quot;priceSalesRatio&quot;: [23.378443889879595, 11.828845896696668, 7.824043935566224, 7.504079869261849, 8.240998118349985, 5.165180828895474, 2.887562005318377, 1.437772090511339, 1.4357414426986597, 1.394974331887582, 0.7927909528825813, 1.712175879923441, 1.2025253853697888, 0.8874769701035795, 1.169124813597168, 0.9500528301317248, 1.4840585082362805, 1.6403192485004527, 1.2860010615222257, 1.2257412211779768], &quot;dividendYield&quot;: [null, null, null, null, null, null, null, null, null, null, 0.0, 0.0, 0.0, 0.0, 0.0, null, null, 0.032424465733235076, null, null], &quot;enterpriseValueMultiple&quot;: [-100.9467817979627, null, 31.53306787702562, 30.94884962975383, 46.195474778484595, 20.380127990820636, 129.68183639577066, 7.099393496854611, -1353.1172665921777, -0.9931997889359122, 27.56629794672586, -0.3789693921503096, 3.464355125355554, 3.8332549499870683, -1.345895403923292, 56.520717014372806, -5.796982719375938, 1.7217823522151015, 13.40122016791146, 5.644984993842675], &quot;priceFairValue&quot;: [8.874511296044272, 0.0, 8.072419490863066, 4.091408332322705, -0.8359381845747081, 1.472280612307302, 0.8028570982138159, 0.3719749461413343, 0.3388301665571654, 0.3192397631408358, 0.21519449761056386, 0.3860993704248468, 0.3757219743405557, 0.3368920372734036, 0.25906227879337573, 0.1678911746084207, 0.21841037851961992, 0.28290642895091717, 0.2385168169779242, 0.2507791806050093]}}">Loading interactive chart...</beyondspx-chart></div> (Consolidated from Rules 4, 5, 6, due to discussion of gross profit, operational leverage, and net margins)

The final Annotated Article Text with strategically inserted chart placeholders:

Energy Monster's Strategic Pivot: Powering Profitability and Diversified Growth (NASDAQ:EM)

Executive Summary / Key Takeaways

• Strategic Rebalancing Driving Profitability: Energy Monster has successfully pivoted its core mobile device charging business towards a higher-margin network partner model, achieving GAAP profitability in Q2 2024 and six consecutive quarters of non-GAAP profitability since early 2023, despite a challenging consumption environment in China.
• Robust Operational Expansion: The company has significantly expanded its network, reaching a record 1.27 million Points of Interest (POIs) and over 417.1 million cumulative registered users by Q2 2024, primarily driven by the scalable network partner model which now accounts for 89.2% of POIs.
• Emerging Growth Avenues: Energy Monster is actively diversifying into new initiatives, notably the renewable energy sector and international markets, with "other revenues" growing over 400% year-over-year in Q2 2024 and the renewable energy initiative already reaching a break-even point.
• Strong Financial Foundation: The company maintains a robust liquidity position with RMB3.2 billion in cash and short-term investments as of June 30, 2024, providing financial stability for strategic initiatives and future growth.

• Going-Private Transaction Underway: A definitive merger agreement for a going-private transaction was announced on August 1, 2025, with a preliminary non-binding proposal from Hillhouse Investment Management, Ltd. on August 15, 2025, valuing the company at approximately US$327 million, offering US$1.25 per ADS.

The Evolution of Energy Monster: A Dual-Model Approach to China's Charging Needs

Smart Share Global Limited, known as Energy Monster, established itself in 2017 as a pioneering consumer tech company in China's mobile device charging service sector. Its core business revolves around a vast network of power banks deployed across various Points of Interest (POIs), including restaurants, shopping centers, hotels, and transportation hubs. This foundational strategy has positioned Energy Monster as a leader in providing on-demand charging solutions, essential in a market with high smartphone penetration and constant demand for mobile power.

The company's journey has been marked by significant strategic evolution, particularly in response to the operational challenges posed by the pandemic in 2022. During this period, Energy Monster faced high POI closure rates, prompting a critical rebalancing of its operational models. This led to the launch of a network partner program in 2022, designed to leverage its direct model team for expanding POI coverage through partners, especially in larger cities. This strategic pivot has been instrumental in shaping its current market position and competitive dynamics.

Technological Edge and Operational Excellence

Energy Monster's competitive advantage is significantly bolstered by its continuous investment in hardware and software innovation. The company is dedicated to developing new series of cabinets and power banks that offer improved durability and enhanced user experience. These advancements are crucial for reducing maintenance requirements for both the company and its partners, thereby increasing efficiency across all operational segments.

Specifically, new generations of cabinets are being developed with modular design enhancements, which have already yielded a noteworthy cost reduction of 5% compared to previous generations. These upgraded cabinets also feature enhanced waterproofing capabilities, making them more resilient for outdoor and extreme weather conditions. Furthermore, new power banks are under development to improve battery detection accuracy and overall user experience, incorporating advanced technologies to ensure seamless service. This sustained attention to detail in hardware, coupled with a strong IoT foundation, allows Energy Monster to maintain its leadership in product quality and operational uptime, differentiating it from competitors who may rely on less robust infrastructure.

The Dual-Engine Growth Strategy: Direct and Network Partner Models

Energy Monster operates a distinctive dual-model strategy, combining a direct operational model with an increasingly dominant network partner model. The direct model strategically focuses on high-yield locations in higher-tier cities and key accounts (KAs), such as national chain restaurants and hotels. This model leverages the Energy Monster brand to forge alliances and provides superior post-sales support, which management asserts is the best in the industry, particularly when compared to peers primarily relying on network partners.

The network partner model, however, has become the core driver of the company's expansion and profitability. This model offers distinct advantages by enabling comprehensive coverage across all regions, seamlessly complementing the direct model's strengths. Network partners purchase cabinets and power banks upfront, and Energy Monster then earns a portion of the generated GMV. This structure provides positive economics for the company, even amidst external impacts that might lower offline traffic or consumption power, making its financial matrix less susceptible to volatility.

The transition to the network partner model has been rapid and impactful. By the end of Q2 2024, an impressive 89.2% of Energy Monster's POIs were operated under this model, a substantial increase from 79.7% in Q1 2024 and 62% in Q2 2023. This pace has exceeded initial expectations and is set to continue into the second half of 2024. The company now boasts over 12,000 network partners, an increase of more than 3,700 year-over-year. This growth has facilitated expansion into over 2,100 county-level cities, significantly broadening service reach and user accessibility. The operational leverage of the network partner model is stellar, with partner count growing by 41% year-over-year while the supporting team size has grown only fractionally, highlighting its scalability and efficiency.

Financial Performance: A Return to Profitability Amidst Headwinds

Energy Monster has demonstrated solid financial resilience, returning to GAAP profitability in Q2 2024 with a net income of RMB9 million. This achievement marks the sixth consecutive quarter of non-GAAP profitability since the reopening from the pandemic in early 2023, underscoring the adaptability of its business model. Despite a softer-than-expected consumption environment in China, which led to a year-over-year decrease in mobile device charging service GMV in Q2 2024, the company's strategic rebalancing has yielded positive results.

For Q2 2024, total revenues were RMB462.9 million, representing a 55.3% year-over-year decrease. This decline was primarily due to a one-time adjustment in Q2 2023 related to changes in contractual arrangements with network partners, and a decrease in direct model POIs. Mobile device charging revenues, comprising 88.7% of total revenues, stood at RMB410.6 million. Direct model revenues decreased by 60.7% year-over-year to RMB118.1 million, while network partner model revenues decreased by 59.7% to RMB292.5 million. Gross profit for the quarter was RMB243.3 million, down 33.7% year-over-year. Sales and marketing expenses saw a significant reduction of 38.7% year-over-year to RMB180.9 million, largely due to decreased incentive fees and personnel-related expenses under the direct model.

Looking at the full year 2023, Energy Monster achieved a historical high GMV with 27% year-over-year growth, driven by recovering offline traffic and network expansion. Full-year revenues were RMB3 billion, a 4.2% increase year-over-year. Non-GAAP net income for 2023 reached RMB108.1 million, a substantial turnaround from a non-GAAP net loss of RMB683 million in 2022. This return to profitability across each quarter of 2023 highlights the effectiveness of cost optimization and the increasing contribution from the network partner model. The company's cash and cash equivalents, restricted cash, and short-term investments remained robust at RMB3.2 billion as of June 30, 2024, providing a solid financial foundation for continued growth and strategic initiatives.

Diversification and Future Growth Avenues

Beyond its core mobile device charging business, Energy Monster is proactively exploring new avenues for growth, leveraging its existing capabilities. "Other revenues," which include new business initiatives, surged by over 400% year-over-year to RMB52.3 million in Q2 2024, making a more meaningful contribution to financials. A significant focus is on the renewable energy sector, where management sees a large market opportunity and a clear business model. As of July, this new initiative has already reached a break-even point with a small profit. Management anticipates industry-standard gross margins of 8% to 10% and net margins of 3% to 5% for this model in the long term.

The company is also exploring international market expansion, believing its on-the-ground experience and hardware/software capabilities in China will translate effectively to other countries. These diversification efforts, coupled with continued innovation in its core offerings, are expected to serve as new catalysts for growth and geographically diversify operations in the long run.

Competitive Landscape: Differentiating in a Dynamic Market

Energy Monster operates in a competitive landscape dominated by both specialized charging service providers and broader tech platforms. Its primary direct competitors include major Chinese tech platforms like Meituan, Alibaba Group (through Alipay), and Tencent Holdings (via WeChat), which offer power bank rental services within their extensive app ecosystems.

Energy Monster's competitive strength lies in its specialized focus and extensive physical network. Its widespread POI network provides superior offline accessibility and convenience, a critical differentiator against Meituan's app-centric approach. While Meituan benefits from bundling services and faster innovation through its integrated platform, Energy Monster's dedicated infrastructure ensures greater reliability and availability in public spaces. Against Alibaba, Energy Monster's targeted, offline-focused network offers more consistent physical presence compared to Alibaba's digital-first strategy, which excels in data analytics and user loyalty. Similarly, against Tencent, Energy Monster's comprehensive POI coverage provides more robust physical access, whereas Tencent leverages its vast social network for digital integration.

Energy Monster's direct model, with its strong execution capabilities and high-quality service, is particularly effective in acquiring and retaining key accounts, a segment where many peers, relying solely on network partners, may fall short. This specialized support for KAs helps boost brand visibility and user engagement, especially in high-tier cities. The company's proprietary technology for power bank management, including efficient tracking and maintenance, further enhances its operational uptime and user experience, providing a tangible advantage over rivals. While competitors like Alibaba and Tencent possess superior financial scalability and broader technological ecosystems, Energy Monster's deep penetration through its dual-model approach and commitment to hardware innovation allows it to maintain a strong niche market position and leadership in the specialized charging service sector.

Risks and Outlook

Despite Energy Monster's strategic successes, the investment thesis is not without risks. The company operates within a "softer than expected consumption environment" in China, which has led to oscillating GMV results and limited visibility for the second half of 2024 in its core business. Consumer confidence remains a key concern, impacting offline activity. Furthermore, while the network partner model is highly profitable, the direct model is acknowledged to be "still a bit under the water in terms of profitability," necessitating ongoing optimization.

However, management remains confident in the long-term recovery of consumer spending in China. The strategic rebalancing towards the higher-margin network partner model is expected to continue enhancing financial health by reducing operational expenses and leveraging scalability. The direct model's refined focus on high-yield KAs and higher-tier cities, combined with the robust expansion of the network partner model, positions Energy Monster for sustained development. The nascent but promising new initiatives in renewable energy and international expansion are anticipated to become significant growth drivers, further diversifying the company's revenue streams and mitigating reliance on the domestic mobile charging market.

Conclusion

Energy Monster stands at a pivotal juncture, having successfully executed a strategic pivot that has restored profitability and laid the groundwork for diversified growth. The accelerated transition to a highly scalable and profitable network partner model, coupled with continuous technological innovation in its hardware, underpins its competitive advantage in China's dynamic mobile device charging market. While macroeconomic headwinds in consumer spending present short-term challenges, the company's robust cash reserves and proactive exploration of new ventures in renewable energy and international markets signal a clear path towards long-term value creation. Investors should recognize Energy Monster's resilience and strategic foresight as it transforms its operational model and expands its growth horizons, aiming to deliver sustained shareholder value through a refined core business and promising new initiatives.