Apple, Inc AAPL
S&P 500 ETF Trust SPDR SPY
Alphabet Inc. - Class A Shares GOOGL
Microsoft Corporation MSFT
Meta Platforms Inc META
Netflix, Inc. NFLX
Amazon.com Inc. AMZN
Spotify Technology SA SPOT

Price related data not available

Analyst Forecast

Overview Returns Financials Ratios News FAQs

Price related data not available

Returns

Time Frame	FRMEP	Sector	S&P500
1-Week Return	0.12%	-1.22%	-0.39%
1-Month Return	-0.28%	0.39%	2.69%
3-Month Return	1.74%	4.01%	8.37%
6-Month Return	1.32%	6.03%	14.31%
1-Year Return	0.88%	19.38%	15.41%
3-Year Return	1.94%	74.97%	80.35%
5-Year Return	1.38%	127.63%	100.01%
10-Year Return	3.02%	188.56%	243.17%

Time Frame	FRMEP	Sector	S&P500
1-Week Return	6.45%	-47.27%	-18.43%
1-Month Return	-3.35%	4.85%	38.12%
3-Month Return	7.25%	17.29%	38.54%
6-Month Return	2.69%	12.61%	31.15%
1-Year Return	0.88%	19.38%	15.41%
3-Year Return	0.64%	20.50%	21.72%
5-Year Return	0.27%	17.88%	14.87%
10-Year Return	0.30%	11.18%	13.12%

Financials

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Total Revenue	558.43M	555.96M	712.95M	999.49M	1.05B	[{"date":"2020-12-31","value":53,"profit":true},{"date":"2021-12-31","value":52.77,"profit":true},{"date":"2022-12-31","value":67.67,"profit":true},{"date":"2023-12-31","value":94.86,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Cost of Revenue	125.05M	35.95M	101.56M	351.99M	462.59M	[{"date":"2020-12-31","value":27.03,"profit":true},{"date":"2021-12-31","value":7.77,"profit":true},{"date":"2022-12-31","value":21.95,"profit":true},{"date":"2023-12-31","value":76.09,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Gross Profit	433.38M	520.00M	611.39M	647.50M	591.01M	[{"date":"2020-12-31","value":66.93,"profit":true},{"date":"2021-12-31","value":80.31,"profit":true},{"date":"2022-12-31","value":94.42,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":91.28,"profit":true}]
Gross Margin	77.61%	93.53%	85.76%	64.78%	56.09%	[{"date":"2020-12-31","value":82.97,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":91.68,"profit":true},{"date":"2023-12-31","value":69.26,"profit":true},{"date":"2024-12-31","value":59.97,"profit":true}]

Operating Expenses	263.40M	279.21M	355.71M	388.27M	359.28M	[{"date":"2020-12-31","value":67.84,"profit":true},{"date":"2021-12-31","value":71.91,"profit":true},{"date":"2022-12-31","value":91.62,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":92.53,"profit":true}]
Operating Income	169.97M	240.79M	255.67M	259.23M	231.73M	[{"date":"2020-12-31","value":65.57,"profit":true},{"date":"2021-12-31","value":92.89,"profit":true},{"date":"2022-12-31","value":98.63,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":89.39,"profit":true}]
Total Non-Operating Income/Expense	552.10M	378.40M	435.40M	509.06M	(187.78M)	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":68.54,"profit":true},{"date":"2022-12-31","value":78.86,"profit":true},{"date":"2023-12-31","value":92.2,"profit":true},{"date":"2024-12-31","value":-34.01,"profit":false}]
Pre-Tax Income	169.97M	240.79M	255.67M	259.23M	231.73M	[{"date":"2020-12-31","value":65.57,"profit":true},{"date":"2021-12-31","value":92.89,"profit":true},{"date":"2022-12-31","value":98.63,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":89.39,"profit":true}]
Income Taxes	21.38M	35.26M	33.59M	35.45M	30.33M	[{"date":"2020-12-31","value":60.3,"profit":true},{"date":"2021-12-31","value":99.47,"profit":true},{"date":"2022-12-31","value":94.75,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":85.56,"profit":true}]
Income After Taxes	148.60M	205.53M	222.09M	223.79M	201.40M	[{"date":"2020-12-31","value":66.4,"profit":true},{"date":"2021-12-31","value":91.84,"profit":true},{"date":"2022-12-31","value":99.24,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":90,"profit":true}]

Income From Continuous Operations	148.60M	205.53M	222.09M	252.07M	201.40M	[{"date":"2020-12-31","value":58.95,"profit":true},{"date":"2021-12-31","value":81.54,"profit":true},{"date":"2022-12-31","value":88.11,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":79.9,"profit":true}]
Income From Discontinued Operations	-	-	-	-	-	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":"-","profit":true},{"date":"2022-12-31","value":"-","profit":true},{"date":"2023-12-31","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true}]
Net Income	148.60M	205.53M	222.09M	223.79M	201.40M	[{"date":"2020-12-31","value":66.4,"profit":true},{"date":"2021-12-31","value":91.84,"profit":true},{"date":"2022-12-31","value":99.24,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":90,"profit":true}]

EPS (Diluted)	-	-	-	-	1.10	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":"-","profit":true},{"date":"2022-12-31","value":"-","profit":true},{"date":"2023-12-31","value":"-","profit":true},{"date":"2024-12-31","value":100,"profit":true}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Total Revenue	-	(0.44%)	28.24%	40.19%	5.41%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-1.1,"profit":false},{"date":"2022-12-31","value":70.26,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":13.47,"profit":true}]
Cost of Revenue	-	(71.25%)	182.48%	246.59%	31.42%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-28.89,"profit":false},{"date":"2022-12-31","value":74,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":12.74,"profit":true}]
Gross Profit	-	19.99%	17.57%	5.91%	(8.72%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":87.92,"profit":true},{"date":"2023-12-31","value":29.55,"profit":true},{"date":"2024-12-31","value":-43.65,"profit":false}]
Gross Margin	-	20.52%	(8.32%)	(24.46%)	(13.41%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-40.52,"profit":false},{"date":"2023-12-31","value":-119.16,"profit":false},{"date":"2024-12-31","value":-65.35,"profit":false}]

Operating Expenses	-	6.00%	27.40%	9.15%	(7.47%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":21.9,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":33.4,"profit":true},{"date":"2024-12-31","value":-27.25,"profit":false}]
Operating Income	-	41.66%	6.18%	1.39%	(10.61%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":14.84,"profit":true},{"date":"2023-12-31","value":3.34,"profit":true},{"date":"2024-12-31","value":-25.47,"profit":false}]
Total Non-Operating Income/Expense	-	(31.46%)	15.06%	16.92%	(136.89%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-185.98,"profit":false},{"date":"2022-12-31","value":89.05,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":-809.17,"profit":false}]
Pre-Tax Income	-	41.66%	6.18%	1.39%	(10.61%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":14.84,"profit":true},{"date":"2023-12-31","value":3.34,"profit":true},{"date":"2024-12-31","value":-25.47,"profit":false}]
Income Taxes	-	64.95%	(4.75%)	5.54%	(14.44%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-7.31,"profit":false},{"date":"2023-12-31","value":8.53,"profit":true},{"date":"2024-12-31","value":-22.24,"profit":false}]
Income After Taxes	-	38.31%	8.06%	0.76%	(10.00%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":21.03,"profit":true},{"date":"2023-12-31","value":1.99,"profit":true},{"date":"2024-12-31","value":-26.11,"profit":false}]

Income From Continuous Operations	-	38.31%	8.06%	13.50%	(20.10%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":21.03,"profit":true},{"date":"2023-12-31","value":35.23,"profit":true},{"date":"2024-12-31","value":-52.46,"profit":false}]
Income From Discontinued Operations	-	-	-	-	-	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":"-","profit":true},{"date":"2022-12-31","value":"-","profit":true},{"date":"2023-12-31","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true}]
Net Income	-	38.31%	8.06%	0.76%	(10.00%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":21.03,"profit":true},{"date":"2023-12-31","value":1.99,"profit":true},{"date":"2024-12-31","value":-26.11,"profit":false}]

EPS (Diluted)	-	-	-	-	-	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":"-","profit":true},{"date":"2022-12-31","value":"-","profit":true},{"date":"2023-12-31","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true}]

	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	TREND
Total Revenue	267.71M	265.95M	257.40M	252.57M	261.03M	[{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":99.34,"profit":true},{"date":"2024-12-31","value":96.15,"profit":true},{"date":"2025-03-31","value":94.34,"profit":true},{"date":"2025-06-30","value":97.5,"profit":true}]
Cost of Revenue	132.31M	114.97M	104.47M	96.45M	102.32M	[{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":86.9,"profit":true},{"date":"2024-12-31","value":78.96,"profit":true},{"date":"2025-03-31","value":72.9,"profit":true},{"date":"2025-06-30","value":77.33,"profit":true}]
Gross Profit	135.41M	150.98M	152.93M	156.12M	158.72M	[{"date":"2024-06-30","value":85.31,"profit":true},{"date":"2024-09-30","value":95.12,"profit":true},{"date":"2024-12-31","value":96.35,"profit":true},{"date":"2025-03-31","value":98.36,"profit":true},{"date":"2025-06-30","value":100,"profit":true}]
Gross Margin	50.58%	56.77%	59.41%	61.81%	60.80%	[{"date":"2024-06-30","value":81.82,"profit":true},{"date":"2024-09-30","value":91.84,"profit":true},{"date":"2024-12-31","value":96.12,"profit":true},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":98.37,"profit":true}]

Operating Expenses	91.41M	94.63M	76.31M	92.90M	93.60M	[{"date":"2024-06-30","value":96.6,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":80.64,"profit":true},{"date":"2025-03-31","value":98.17,"profit":true},{"date":"2025-06-30","value":98.91,"profit":true}]
Operating Income	43.99M	56.35M	76.62M	63.22M	65.12M	[{"date":"2024-06-30","value":57.41,"profit":true},{"date":"2024-09-30","value":73.54,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":82.5,"profit":true},{"date":"2025-06-30","value":84.99,"profit":true}]
Total Non-Operating Income/Expense	172.56M	127.19M	210.99M	-	-	[{"date":"2024-06-30","value":81.79,"profit":true},{"date":"2024-09-30","value":60.28,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]
Pre-Tax Income	43.99M	56.35M	76.62M	63.22M	65.12M	[{"date":"2024-06-30","value":57.41,"profit":true},{"date":"2024-09-30","value":73.54,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":82.5,"profit":true},{"date":"2025-06-30","value":84.99,"profit":true}]
Income Taxes	4.07M	7.16M	12.27M	7.88M	8.29M	[{"date":"2024-06-30","value":33.14,"profit":true},{"date":"2024-09-30","value":58.33,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":64.18,"profit":true},{"date":"2025-06-30","value":67.52,"profit":true}]
Income After Taxes	39.92M	49.19M	64.35M	55.34M	56.83M	[{"date":"2024-06-30","value":62.04,"profit":true},{"date":"2024-09-30","value":76.44,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":86,"profit":true},{"date":"2025-06-30","value":88.32,"profit":true}]

Income From Continuous Operations	39.92M	49.19M	64.35M	55.34M	56.83M	[{"date":"2024-06-30","value":62.04,"profit":true},{"date":"2024-09-30","value":76.44,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":86,"profit":true},{"date":"2025-06-30","value":88.32,"profit":true}]
Income From Discontinued Operations	-	-	-	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]
Net Income	39.92M	49.19M	64.35M	55.34M	56.83M	[{"date":"2024-06-30","value":62.04,"profit":true},{"date":"2024-09-30","value":76.44,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":86,"profit":true},{"date":"2025-06-30","value":88.32,"profit":true}]

EPS (Diluted)	-	-	1.10	0.94	0.98	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":85.45,"profit":true},{"date":"2025-06-30","value":89.09,"profit":true}]

	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	TREND
Total Revenue	-	(0.66%)	(3.21%)	(1.88%)	3.35%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-19.69,"profit":false},{"date":"2024-12-31","value":-95.93,"profit":false},{"date":"2025-03-31","value":-56.06,"profit":false},{"date":"2025-06-30","value":100,"profit":true}]
Cost of Revenue	-	(13.10%)	(9.13%)	(7.68%)	6.09%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-215.19,"profit":false},{"date":"2024-12-31","value":-149.99,"profit":false},{"date":"2025-03-31","value":-126.13,"profit":false},{"date":"2025-06-30","value":100,"profit":true}]
Gross Profit	-	11.50%	1.29%	2.09%	1.66%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":11.25,"profit":true},{"date":"2025-03-31","value":18.13,"profit":true},{"date":"2025-06-30","value":14.48,"profit":true}]
Gross Margin	-	12.24%	4.66%	4.04%	(1.63%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":38.05,"profit":true},{"date":"2025-03-31","value":33,"profit":true},{"date":"2025-06-30","value":-13.33,"profit":false}]

Operating Expenses	-	3.52%	(19.36%)	21.75%	0.75%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":16.18,"profit":true},{"date":"2024-12-31","value":-89.03,"profit":false},{"date":"2025-03-31","value":100,"profit":true},{"date":"2025-06-30","value":3.44,"profit":true}]
Operating Income	-	28.08%	35.98%	(17.50%)	3.01%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":78.05,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-48.63,"profit":false},{"date":"2025-06-30","value":8.37,"profit":true}]
Total Non-Operating Income/Expense	-	(26.29%)	65.89%	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-39.91,"profit":false},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]
Pre-Tax Income	-	28.08%	35.98%	(17.50%)	3.01%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":78.05,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-48.63,"profit":false},{"date":"2025-06-30","value":8.37,"profit":true}]
Income Taxes	-	76.05%	71.42%	(35.82%)	5.21%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":93.92,"profit":true},{"date":"2025-03-31","value":-47.1,"profit":false},{"date":"2025-06-30","value":6.84,"profit":true}]
Income After Taxes	-	23.20%	30.83%	(14.00%)	2.70%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":75.26,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-45.42,"profit":false},{"date":"2025-06-30","value":8.75,"profit":true}]

Income From Continuous Operations	-	23.20%	30.83%	(14.00%)	2.70%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":75.26,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-45.42,"profit":false},{"date":"2025-06-30","value":8.75,"profit":true}]
Income From Discontinued Operations	-	-	-	-	-	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":"-","profit":true},{"date":"2025-06-30","value":"-","profit":true}]
Net Income	-	23.20%	30.83%	(14.00%)	2.70%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":75.26,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":-45.42,"profit":false},{"date":"2025-06-30","value":8.75,"profit":true}]

EPS (Diluted)	-	-	-	(14.55%)	4.26%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":"-","profit":true},{"date":"2024-12-31","value":"-","profit":true},{"date":"2025-03-31","value":-341.82,"profit":false},{"date":"2025-06-30","value":100,"profit":true}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Total Assets
Current Assets	2.56B	3.04B	2.31B	2.27B	1.86B	[{"date":"2020-12-31","value":84.07,"profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":75.92,"profit":true},{"date":"2023-12-31","value":74.71,"profit":true},{"date":"2024-12-31","value":61.28,"profit":true}]
Non-current Assets	11.51B	12.41B	15.69B	16.13B	16.45B	[{"date":"2020-12-31","value":69.98,"profit":true},{"date":"2021-12-31","value":75.45,"profit":true},{"date":"2022-12-31","value":95.41,"profit":true},{"date":"2023-12-31","value":98.09,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Total Assets	14.07B	15.45B	17.94B	18.41B	18.31B	[{"date":"2020-12-31","value":76.43,"profit":true},{"date":"2021-12-31","value":83.96,"profit":true},{"date":"2022-12-31","value":97.46,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":99.49,"profit":true}]

Total Liabilities
Current Liabilities	11.54B	12.92B	14.73B	15.00B	14.78B	[{"date":"2020-12-31","value":76.96,"profit":true},{"date":"2021-12-31","value":86.13,"profit":true},{"date":"2022-12-31","value":98.21,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":98.55,"profit":true}]
Non-current Liabilities	649.57M	623.66M	1.24B	1.16B	1.23B	[{"date":"2020-12-31","value":52.46,"profit":true},{"date":"2021-12-31","value":50.37,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":93.73,"profit":true},{"date":"2024-12-31","value":99.11,"profit":true}]
Total Liabilities	12.19B	13.54B	15.90B	16.16B	16.01B	[{"date":"2020-12-31","value":75.45,"profit":true},{"date":"2021-12-31","value":83.8,"profit":true},{"date":"2022-12-31","value":98.42,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":99.06,"profit":true}]

Total Shareholders' equity
Common Stock	6.74M	6.68M	7.40M	7.43M	7.25M	[{"date":"2020-12-31","value":90.74,"profit":true},{"date":"2021-12-31","value":89.88,"profit":true},{"date":"2022-12-31","value":99.57,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":97.56,"profit":true}]
Retained Earnings	788.58M	864.84M	1.01B	1.15B	1.27B	[{"date":"2020-12-31","value":61.97,"profit":true},{"date":"2021-12-31","value":67.96,"profit":true},{"date":"2022-12-31","value":79.59,"profit":true},{"date":"2023-12-31","value":90.73,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]
Other Stockholders' Equity	1.01B	985.82M	1.23B	1.24B	1.19B	[{"date":"2020-12-31","value":81.31,"profit":true},{"date":"2021-12-31","value":79.73,"profit":true},{"date":"2022-12-31","value":99.36,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":96.14,"profit":true}]
Total Shareholders' equity	1.88B	1.91B	2.03B	2.25B	2.30B	[{"date":"2020-12-31","value":81.37,"profit":true},{"date":"2021-12-31","value":82.98,"profit":true},{"date":"2022-12-31","value":88.28,"profit":true},{"date":"2023-12-31","value":97.52,"profit":true},{"date":"2024-12-31","value":100,"profit":true}]

Total Liabilities & Shareholders Equity	14.07B	15.45B	17.94B	18.41B	18.31B	[{"date":"2020-12-31","value":76.43,"profit":true},{"date":"2021-12-31","value":83.96,"profit":true},{"date":"2022-12-31","value":97.46,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":99.49,"profit":true}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Total Assets
Current Assets	-	18.95%	(24.08%)	(1.60%)	(17.98%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":100,"profit":true},{"date":"2022-12-31","value":-127.06,"profit":false},{"date":"2023-12-31","value":-8.42,"profit":false},{"date":"2024-12-31","value":-94.87,"profit":false}]
Non-current Assets	-	7.83%	26.44%	2.81%	1.95%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":29.61,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":10.62,"profit":true},{"date":"2024-12-31","value":7.38,"profit":true}]
Total Assets	-	9.85%	16.08%	2.61%	(0.51%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":61.26,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":16.21,"profit":true},{"date":"2024-12-31","value":-3.17,"profit":false}]

Total Liabilities
Current Liabilities	-	11.91%	14.03%	1.82%	(1.45%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":84.9,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":12.99,"profit":true},{"date":"2024-12-31","value":-10.35,"profit":false}]
Non-current Liabilities	-	(3.99%)	98.53%	(6.27%)	5.74%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-4.05,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":-6.36,"profit":false},{"date":"2024-12-31","value":5.83,"profit":true}]
Total Liabilities	-	11.07%	17.45%	1.60%	(0.94%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":63.41,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":9.18,"profit":true},{"date":"2024-12-31","value":-5.36,"profit":false}]

Total Shareholders' equity
Common Stock	-	(0.95%)	10.78%	0.43%	(2.44%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-8.8,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":4.01,"profit":true},{"date":"2024-12-31","value":-22.59,"profit":false}]
Retained Earnings	-	9.67%	17.11%	14.01%	10.21%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":56.54,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":81.88,"profit":true},{"date":"2024-12-31","value":59.7,"profit":true}]
Other Stockholders' Equity	-	(1.94%)	24.63%	0.64%	(3.86%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-7.89,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":2.6,"profit":true},{"date":"2024-12-31","value":-15.67,"profit":false}]
Total Shareholders' equity	-	1.97%	6.39%	10.47%	2.55%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":18.81,"profit":true},{"date":"2022-12-31","value":61.05,"profit":true},{"date":"2023-12-31","value":100,"profit":true},{"date":"2024-12-31","value":24.35,"profit":true}]

Total Liabilities & Shareholders Equity	-	9.85%	16.08%	2.61%	(0.51%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":61.26,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":16.21,"profit":true},{"date":"2024-12-31","value":-3.17,"profit":false}]

	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	TREND
Total Assets
Current Assets	1.99B	2.09B	1.86B	1.58B	832.51M	[{"date":"2024-06-30","value":95.26,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":89.25,"profit":true},{"date":"2025-03-31","value":75.62,"profit":true},{"date":"2025-06-30","value":39.84,"profit":true}]
Non-current Assets	16.31B	16.26B	16.45B	16.86B	17.76B	[{"date":"2024-06-30","value":91.85,"profit":true},{"date":"2024-09-30","value":91.54,"profit":true},{"date":"2024-12-31","value":92.61,"profit":true},{"date":"2025-03-31","value":94.93,"profit":true},{"date":"2025-06-30","value":100,"profit":true}]
Total Assets	18.30B	18.35B	18.31B	18.44B	18.59B	[{"date":"2024-06-30","value":98.44,"profit":true},{"date":"2024-09-30","value":98.68,"profit":true},{"date":"2024-12-31","value":98.49,"profit":true},{"date":"2025-03-31","value":99.18,"profit":true},{"date":"2025-06-30","value":100,"profit":true}]

Total Liabilities
Current Liabilities	14.78B	14.54B	14.78B	14.78B	15.01B	[{"date":"2024-06-30","value":98.45,"profit":true},{"date":"2024-09-30","value":96.83,"profit":true},{"date":"2024-12-31","value":98.44,"profit":true},{"date":"2025-03-31","value":98.47,"profit":true},{"date":"2025-06-30","value":100,"profit":true}]
Non-current Liabilities	1.26B	1.51B	1.23B	1.32B	1.23B	[{"date":"2024-06-30","value":83.31,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":81.43,"profit":true},{"date":"2025-03-31","value":87.87,"profit":true},{"date":"2025-06-30","value":81.7,"profit":true}]
Total Liabilities	16.09B	16.05B	16.01B	16.11B	16.24B	[{"date":"2024-06-30","value":99.05,"profit":true},{"date":"2024-09-30","value":98.77,"profit":true},{"date":"2024-12-31","value":98.54,"profit":true},{"date":"2025-03-31","value":99.16,"profit":true},{"date":"2025-06-30","value":100,"profit":true}]

Total Shareholders' equity
Common Stock	7.26M	7.26M	7.25M	7.23M	7.16M	[{"date":"2024-06-30","value":99.88,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":99.75,"profit":true},{"date":"2025-03-31","value":99.46,"profit":true},{"date":"2025-06-30","value":98.54,"profit":true}]
Retained Earnings	1.20B	1.23B	1.27B	1.31B	1.34B	[{"date":"2024-06-30","value":89.46,"profit":true},{"date":"2024-09-30","value":91.56,"profit":true},{"date":"2024-12-31","value":94.79,"profit":true},{"date":"2025-03-31","value":97.35,"profit":true},{"date":"2025-06-30","value":100,"profit":true}]
Other Stockholders' Equity	1.19B	1.19B	1.19B	1.18B	1.16B	[{"date":"2024-06-30","value":99.88,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":99.67,"profit":true},{"date":"2025-03-31","value":99.21,"profit":true},{"date":"2025-06-30","value":97.53,"profit":true}]
Total Shareholders' equity	2.21B	2.30B	2.30B	2.33B	2.35B	[{"date":"2024-06-30","value":94.23,"profit":true},{"date":"2024-09-30","value":98.06,"profit":true},{"date":"2024-12-31","value":98.17,"profit":true},{"date":"2025-03-31","value":99.33,"profit":true},{"date":"2025-06-30","value":100,"profit":true}]

Total Liabilities & Shareholders Equity	18.30B	18.35B	18.31B	18.44B	18.59B	[{"date":"2024-06-30","value":98.44,"profit":true},{"date":"2024-09-30","value":98.68,"profit":true},{"date":"2024-12-31","value":98.49,"profit":true},{"date":"2025-03-31","value":99.18,"profit":true},{"date":"2025-06-30","value":100,"profit":true}]

	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	TREND
Total Assets
Current Assets	-	4.98%	(10.75%)	(15.27%)	(47.31%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-215.97,"profit":false},{"date":"2025-03-31","value":-306.91,"profit":false},{"date":"2025-06-30","value":-950.57,"profit":false}]
Non-current Assets	-	(0.34%)	1.16%	2.51%	5.34%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-6.3,"profit":false},{"date":"2024-12-31","value":21.77,"profit":true},{"date":"2025-03-31","value":46.98,"profit":true},{"date":"2025-06-30","value":100,"profit":true}]
Total Assets	-	0.24%	(0.19%)	0.70%	0.83%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":29.06,"profit":true},{"date":"2024-12-31","value":-23.38,"profit":false},{"date":"2025-03-31","value":84.13,"profit":true},{"date":"2025-06-30","value":100,"profit":true}]

Total Liabilities
Current Liabilities	-	(1.64%)	1.66%	0.02%	1.56%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-98.69,"profit":false},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":1.38,"profit":true},{"date":"2025-06-30","value":93.68,"profit":true}]
Non-current Liabilities	-	20.03%	(18.57%)	7.92%	(7.02%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-92.73,"profit":false},{"date":"2025-03-31","value":39.54,"profit":true},{"date":"2025-06-30","value":-35.07,"profit":false}]
Total Liabilities	-	(0.28%)	(0.24%)	0.63%	0.85%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-33.34,"profit":false},{"date":"2024-12-31","value":-27.94,"profit":false},{"date":"2025-03-31","value":73.75,"profit":true},{"date":"2025-06-30","value":100,"profit":true}]

Total Shareholders' equity
Common Stock	-	0.12%	(0.25%)	(0.29%)	(0.93%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-199.75,"profit":false},{"date":"2025-03-31","value":-233.62,"profit":false},{"date":"2025-06-30","value":-747.54,"profit":false}]
Retained Earnings	-	2.35%	3.53%	2.70%	2.72%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":66.49,"profit":true},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":76.52,"profit":true},{"date":"2025-06-30","value":77.06,"profit":true}]
Other Stockholders' Equity	-	0.13%	(0.33%)	(0.46%)	(1.70%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-262.42,"profit":false},{"date":"2025-03-31","value":-370.22,"profit":false},{"date":"2025-06-30","value":-1357.56,"profit":false}]
Total Shareholders' equity	-	4.06%	0.11%	1.18%	0.67%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":2.79,"profit":true},{"date":"2025-03-31","value":29.09,"profit":true},{"date":"2025-06-30","value":16.62,"profit":true}]

Total Liabilities & Shareholders Equity	-	0.24%	(0.19%)	0.70%	0.83%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":29.06,"profit":true},{"date":"2024-12-31","value":-23.38,"profit":false},{"date":"2025-03-31","value":84.13,"profit":true},{"date":"2025-06-30","value":100,"profit":true}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Operating Activities
Net Operating Cash Flow	204.81M	207.38M	268.05M	258.83M	266.21M	[{"date":"2020-12-31","value":76.41,"profit":true},{"date":"2021-12-31","value":77.37,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":96.56,"profit":true},{"date":"2024-12-31","value":99.32,"profit":true}]

Investing Activities
Net Investing Cash Flow	(1.55B)	(1.47B)	(446.44M)	(344.43M)	(252.42M)	[{"date":"2020-12-31","value":-155202500000,"profit":false},{"date":"2021-12-31","value":-146944600000,"profit":false},{"date":"2022-12-31","value":-44644100000,"profit":false},{"date":"2023-12-31","value":-34442500000,"profit":false},{"date":"2024-12-31","value":-25242400000,"profit":false}]

Financing Activities
Net Financing Cash Flow	1.36B	1.24B	133.84M	75.65M	(38.82M)	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":90.71,"profit":true},{"date":"2022-12-31","value":9.82,"profit":true},{"date":"2023-12-31","value":5.55,"profit":true},{"date":"2024-12-31","value":-2.85,"profit":false}]

Net Change in Cash	15.70M	(25.75M)	(44.55M)	(9.95M)	(25.03M)	[{"date":"2020-12-31","value":100,"profit":true},{"date":"2021-12-31","value":-164.06,"profit":false},{"date":"2022-12-31","value":-283.86,"profit":false},{"date":"2023-12-31","value":-63.36,"profit":false},{"date":"2024-12-31","value":-159.5,"profit":false}]

Free Cash Flow
Free Cash Flow	204.81M	143.11M	268.05M	258.83M	266.21M	[{"date":"2020-12-31","value":76.41,"profit":true},{"date":"2021-12-31","value":53.39,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":96.56,"profit":true},{"date":"2024-12-31","value":99.32,"profit":true}]

	Dec '20	Dec '21	Dec '22	Dec '23	Dec '24	5YR TREND
Operating Activities
Net Operating Cash Flow	-	1.26%	29.25%	(3.44%)	2.85%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":4.29,"profit":true},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":-11.75,"profit":false},{"date":"2024-12-31","value":9.74,"profit":true}]

Investing Activities
Net Investing Cash Flow	-	(5.32%)	(69.62%)	(22.85%)	(26.71%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":null,"profit":false},{"date":"2022-12-31","value":null,"profit":false},{"date":"2023-12-31","value":null,"profit":false},{"date":"2024-12-31","value":null,"profit":false}]

Financing Activities
Net Financing Cash Flow	-	(9.29%)	(89.17%)	(43.48%)	(151.32%)	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":null,"profit":false},{"date":"2022-12-31","value":null,"profit":false},{"date":"2023-12-31","value":null,"profit":false},{"date":"2024-12-31","value":null,"profit":false}]

Net Change in Cash	-	(264.06%)	73.02%	(77.68%)	151.71%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-174.05,"profit":false},{"date":"2022-12-31","value":48.13,"profit":true},{"date":"2023-12-31","value":-51.2,"profit":false},{"date":"2024-12-31","value":100,"profit":true}]

Free Cash Flow
Free Cash Flow	-	(30.13%)	87.30%	(3.44%)	2.85%	[{"date":"2020-12-31","value":"-","profit":true},{"date":"2021-12-31","value":-34.51,"profit":false},{"date":"2022-12-31","value":100,"profit":true},{"date":"2023-12-31","value":-3.94,"profit":false},{"date":"2024-12-31","value":3.26,"profit":true}]

	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	TREND
Operating Activities
Net Operating Cash Flow	63.03M	76.83M	67.50M	61.70M	53.67M	[{"date":"2024-06-30","value":82.03,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":87.86,"profit":true},{"date":"2025-03-31","value":80.31,"profit":true},{"date":"2025-06-30","value":69.86,"profit":true}]

Investing Activities
Net Investing Cash Flow	(15.59M)	(68.18M)	(251.54M)	(160.42M)	(169.32M)	[{"date":"2024-06-30","value":-1558600000,"profit":false},{"date":"2024-09-30","value":-6817900000,"profit":false},{"date":"2024-12-31","value":-25153900000,"profit":false},{"date":"2025-03-31","value":-16041800000,"profit":false},{"date":"2025-06-30","value":-16931800000,"profit":false}]

Financing Activities
Net Financing Cash Flow	(42.58M)	(29.30M)	186.93M	97.22M	111.10M	[{"date":"2024-06-30","value":-22.78,"profit":false},{"date":"2024-09-30","value":-15.68,"profit":false},{"date":"2024-12-31","value":100,"profit":true},{"date":"2025-03-31","value":52.01,"profit":true},{"date":"2025-06-30","value":59.43,"profit":true}]

Net Change in Cash	4.86M	(20.65M)	2.90M	(1.50M)	(4.55M)	[{"date":"2024-06-30","value":100,"profit":true},{"date":"2024-09-30","value":-425.13,"profit":false},{"date":"2024-12-31","value":59.63,"profit":true},{"date":"2025-03-31","value":-30.94,"profit":false},{"date":"2025-06-30","value":-93.58,"profit":false}]

Free Cash Flow
Free Cash Flow	63.03M	76.83M	67.50M	61.70M	53.67M	[{"date":"2024-06-30","value":82.03,"profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":87.86,"profit":true},{"date":"2025-03-31","value":80.31,"profit":true},{"date":"2025-06-30","value":69.86,"profit":true}]

	Jun '24	Sep '24	Dec '24	Mar '25	Jun '25	TREND
Operating Activities
Net Operating Cash Flow	-	21.90%	(12.14%)	(8.60%)	(13.01%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-55.43,"profit":false},{"date":"2025-03-31","value":-39.26,"profit":false},{"date":"2025-06-30","value":-59.39,"profit":false}]

Investing Activities
Net Investing Cash Flow	-	337.44%	268.94%	(36.23%)	5.55%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":79.7,"profit":true},{"date":"2025-03-31","value":-10.74,"profit":false},{"date":"2025-06-30","value":1.64,"profit":true}]

Financing Activities
Net Financing Cash Flow	-	(31.18%)	(737.88%)	(47.99%)	14.28%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-218.36,"profit":false},{"date":"2024-12-31","value":-5167.37,"profit":false},{"date":"2025-03-31","value":-336.1,"profit":false},{"date":"2025-06-30","value":100,"profit":true}]

Net Change in Cash	-	(525.13%)	(114.03%)	(151.88%)	202.46%	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":-259.37,"profit":false},{"date":"2024-12-31","value":-56.32,"profit":false},{"date":"2025-03-31","value":-75.02,"profit":false},{"date":"2025-06-30","value":100,"profit":true}]

Free Cash Flow
Free Cash Flow	-	21.90%	(12.14%)	(8.60%)	(13.01%)	[{"date":"2024-06-30","value":"-","profit":true},{"date":"2024-09-30","value":100,"profit":true},{"date":"2024-12-31","value":-55.43,"profit":false},{"date":"2025-03-31","value":-39.26,"profit":false},{"date":"2025-06-30","value":-59.39,"profit":false}]

Ratios

Liquidity

These ratios help you determine the liquidity of the company. Higher is better.

	FRMEP
Cash Ratio	0.05
Current Ratio	0.06

Asset Efficiency

These ratios help you understand the company's efficiency in using its assets to generate returns. Higher is better. For ROE, average long term is around 14%, less than 10% is poor.