{ "ticker": { "uuid": "00195b94-56e2-484e-b914-5183cf626108", "symbol": "ELAN", "name": "Elanco Animal Health", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/00195b94-56e2-484e-b914-5183cf626108/", "api_url": "https://sharemaestro.com/factors/api/tickers/00195b94-56e2-484e-b914-5183cf626108/" }, "ticker_metadata": { "id": 1243, "uuid": "00195b94-56e2-484e-b914-5183cf626108", "symbol": "ELAN", "name": "Elanco Animal Health", "asset_type": "equity", "market_cap": 11911873000, "stock_exchange_id": 3, "industry": "Drug Manufacturers - Specialty & Generic", "sector": "Healthcare", "description": "Elanco Animal Health Incorporated, an animal health company, innovates, develops, manufactures and markets products for pets and farm animals. The company is headquartered in Greenfield, Indiana.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "00195b94-56e2-484e-b914-5183cf626108", "symbol": "ELAN", "name": "Elanco Animal Health", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Drug Manufacturers - Specialty & Generic", "page_url": "https://sharemaestro.com/factors/ticker/00195b94-56e2-484e-b914-5183cf626108/", "api_url": "https://sharemaestro.com/factors/api/tickers/00195b94-56e2-484e-b914-5183cf626108/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.26, "value": 0.17, "quality": 0.27, "momentum": 0.89, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 23.63, "market_cap": 11956780000, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0486, "shareholder_yield": 0, "roe": -0.0372, "piotroski_f_score": 6, "momentum_12_1": 0.7014, "volatility_252d": 0.4036 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:52.307913+00:00", "batch_id": "" }, "size": { "price_close": 23.63, "market_cap": 11956780000, "market_cap_usd": 11956780000, "enterprise_value": 15519780000, "shares_outstanding": 506000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.8395, "ptbv_ratio": null, "ps_ratio": 2.4437, "pcf_ratio": 20.7223, "pfcf_ratio": 14.2512, "ev_ebitda": 20.556, "ev_ebit": 65.7618, "ev_sales": 3.1718, "ev_fcf": 18.4979, "earnings_yield": null, "fcf_yield": 0.0541, "price_to_sales": 2.4437, "price_to_book": 1.8395, "price_to_cashflow": 20.7223, "ebitda_to_ev": 0.0486, "sales_yield": 0.3153 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4944, "operating_margin": 0.0482, "net_margin": -0.0495, "ebitda_margin": 0.1543, "fcf_margin": 0.1715, "roe": -0.0372, "roa": -0.0183, "roic": 0.0176, "roc_greenblatt": null, "asset_turnover": 0.3701, "cash_conversion": -3.4669, "accruals_ratio": -0.0619, "sbc_to_revenue": 0.0151, "piotroski_f_score": 6, "altman_z_score": 1.4457, "earnings_stability_5y": 10.7796, "revenue_stability_5y": 0.1659, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.183, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.0342, "net_debt_to_ebitda": 4.7192, "debt_to_assets": 0.3018, "interest_coverage": 0.8741, "current_ratio": 2.1564, "quick_ratio": 1.1233, "net_debt": 3563000000, "local_beta": 0.0006, "volatility_252d": 0.4036, "volatility_60d": 0.8266, "max_drawdown_12m": -0.2477, "risk_adjusted_momentum": 1.7378 }, "growth": { "revenue_growth_1y": 0.1053, "revenue_growth_3y_cagr": 0.0225, "revenue_growth_5y_cagr": 0.0757, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1509, "book_value_growth_1y": 0.0759, "revenue_growth": 0.1053, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0008, "price_return_3m": 0.0116, "price_return_6m": 0.079, "price_return_9m": 0.2821, "price_return_12m": 0.7, "price_return_12m_ex1m": 0.7014, "momentum_6m": 0.079, "momentum_12m": 0.7, "momentum_12_1": 0.7014, "distance_from_52w_high": -0.1049, "distance_from_52w_low": 0.7556, "relative_strength": 0.6 }, "raw_ttm": { "revenue_ttm": 4893000000, "gross_profit_ttm": 2419000000, "ebit_ttm": 236000000, "ebitda_ttm": 755000000, "net_income_ttm": -242000000, "eps_diluted_ttm": -0.4783, "operating_cash_flow_ttm": 577000000, "capital_expenditure_ttm": 262000000, "fcf_ttm": 839000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 270000000, "cash_and_equivalents": 428000000, "total_current_assets": 3584000000, "total_current_liabilities": 1662000000, "net_ppe": null, "total_assets": 13222000000, "total_debt": 3991000000, "total_equity": 6500000000, "net_working_capital": 1567000000, "book_value_per_share": 12.8458, "retained_earnings": -2125000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1448000000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 46, "rank_ptbv": 50, "rank_ps": 55, "rank_pcf": 77, "rank_ev_ebitda": 77, "rank_ev_ebit": 94, "rank_earnings_yield": 50, "rank_fcf_yield": 66, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 76, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 45, "rank_fcf_margin": 54, "rank_piotroski": 36, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 39, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 16 }, "composites": { "value_composite": 83, "quality_composite": 73, "momentum_composite": 11, "growth_composite": 29, "yield_composite": 90, "svqf_composite": 28, "vc1_composite": 79, "vc2_composite": 84, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 74, "quality_value_composite": 0.2142, "os_score": 0.26, "value_percentile": 0.17, "quality_percentile": 0.27, "momentum_percentile": 0.89, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 84, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4006, "ticker_id": 1243, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:52.307913+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.63, "market_cap": 11956780000, "market_cap_usd": 11956780000, "enterprise_value": 15519780000, "shares_outstanding": 506000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.83950462, "ptbv_ratio": null, "ps_ratio": 2.44365011, "pcf_ratio": 20.72232236, "pfcf_ratio": 14.25122765, "ev_ebitda": 20.556, "ev_ebit": 65.76177966, "ev_sales": 3.17183323, "ev_fcf": 18.49794994, "earnings_yield": null, "fcf_yield": 0.05406004, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.49437973, "operating_margin": 0.04823217, "net_margin": -0.04945841, "ebitda_margin": 0.15430206, "fcf_margin": 0.17146945, "roe": -0.03723077, "roa": -0.01830283, "roic": 0.01758919, "roc_greenblatt": null, "asset_turnover": 0.37006504, "cash_conversion": -3.46694215, "accruals_ratio": -0.06194222, "sbc_to_revenue": 0.01512365, "debt_to_equity": 1.03415385, "net_debt_to_ebitda": 4.7192053, "debt_to_assets": 0.30184541, "interest_coverage": 0.87407407, "current_ratio": 2.15643803, "quick_ratio": 1.12334537, "net_debt": 3563000000, "revenue_growth_1y": 0.10526316, "revenue_growth_3y_cagr": 0.02246444, "revenue_growth_5y_cagr": 0.07571984, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.15089163, "book_value_growth_1y": 0.07593013, "piotroski_f_score": 6, "altman_z_score": 1.44565165, "earnings_stability_5y": 10.779618, "revenue_stability_5y": 0.165894, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00084567, "price_return_3m": 0.01155822, "price_return_6m": 0.07899543, "price_return_9m": 0.28214867, "price_return_12m": 0.7, "price_return_12m_ex1m": 0.70143885, "distance_from_52w_high": -0.10492424, "distance_from_52w_low": 0.75557207, "relative_strength": 0.60003642, "local_beta": 0.0006, "volatility_252d": 0.403645, "volatility_60d": 0.826626, "max_drawdown_12m": -0.24772727, "revenue_ttm": 4893000000, "gross_profit_ttm": 2419000000, "ebit_ttm": 236000000, "ebitda_ttm": 755000000, "net_income_ttm": -242000000, "eps_diluted_ttm": -0.47826087, "operating_cash_flow_ttm": 577000000, "capital_expenditure_ttm": 262000000, "fcf_ttm": 839000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 270000000, "cash_and_equivalents": 428000000, "total_current_assets": 3584000000, "total_current_liabilities": 1662000000, "net_ppe": null, "total_assets": 13222000000, "total_debt": 3991000000, "total_equity": 6500000000, "net_working_capital": 1567000000, "book_value_per_share": 12.8458498, "retained_earnings": -2125000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1448000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 46, "rank_ptbv": 50, "rank_ps": 55, "rank_pcf": 77, "rank_ev_ebitda": 77, "rank_ev_ebit": 94, "rank_earnings_yield": 50, "rank_fcf_yield": 66, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 76, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 45, "rank_fcf_margin": 54, "rank_piotroski": 36, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 39, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 16, "value_composite": 83, "quality_composite": 73, "momentum_composite": 11, "growth_composite": 29, "yield_composite": 90, "svqf_composite": 28, "vc1_composite": 79, "vc2_composite": 84, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 74, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 84, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 23.63, "os": 0.26, "value": 0.17, "quality": 0.27, "momentum": 0.89, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.0372, "momentum_12_1": 0.7014, "complete_fields": { "id": 4006, "ticker_id": 1243, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:52.307913+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.63, "market_cap": 11956780000, "market_cap_usd": 11956780000, "enterprise_value": 15519780000, "shares_outstanding": 506000000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.83950462, "ptbv_ratio": null, "ps_ratio": 2.44365011, "pcf_ratio": 20.72232236, "pfcf_ratio": 14.25122765, "ev_ebitda": 20.556, "ev_ebit": 65.76177966, "ev_sales": 3.17183323, "ev_fcf": 18.49794994, "earnings_yield": null, "fcf_yield": 0.05406004, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.49437973, "operating_margin": 0.04823217, "net_margin": -0.04945841, "ebitda_margin": 0.15430206, "fcf_margin": 0.17146945, "roe": -0.03723077, "roa": -0.01830283, "roic": 0.01758919, "roc_greenblatt": null, "asset_turnover": 0.37006504, "cash_conversion": -3.46694215, "accruals_ratio": -0.06194222, "sbc_to_revenue": 0.01512365, "debt_to_equity": 1.03415385, "net_debt_to_ebitda": 4.7192053, "debt_to_assets": 0.30184541, "interest_coverage": 0.87407407, "current_ratio": 2.15643803, "quick_ratio": 1.12334537, "net_debt": 3563000000, "revenue_growth_1y": 0.10526316, "revenue_growth_3y_cagr": 0.02246444, "revenue_growth_5y_cagr": 0.07571984, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.15089163, "book_value_growth_1y": 0.07593013, "piotroski_f_score": 6, "altman_z_score": 1.44565165, "earnings_stability_5y": 10.779618, "revenue_stability_5y": 0.165894, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00084567, "price_return_3m": 0.01155822, "price_return_6m": 0.07899543, "price_return_9m": 0.28214867, "price_return_12m": 0.7, "price_return_12m_ex1m": 0.70143885, "distance_from_52w_high": -0.10492424, "distance_from_52w_low": 0.75557207, "relative_strength": 0.60003642, "local_beta": 0.0006, "volatility_252d": 0.403645, "volatility_60d": 0.826626, "max_drawdown_12m": -0.24772727, "revenue_ttm": 4893000000, "gross_profit_ttm": 2419000000, "ebit_ttm": 236000000, "ebitda_ttm": 755000000, "net_income_ttm": -242000000, "eps_diluted_ttm": -0.47826087, "operating_cash_flow_ttm": 577000000, "capital_expenditure_ttm": 262000000, "fcf_ttm": 839000000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 270000000, "cash_and_equivalents": 428000000, "total_current_assets": 3584000000, "total_current_liabilities": 1662000000, "net_ppe": null, "total_assets": 13222000000, "total_debt": 3991000000, "total_equity": 6500000000, "net_working_capital": 1567000000, "book_value_per_share": 12.8458498, "retained_earnings": -2125000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1448000000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 50, "rank_pb": 46, "rank_ptbv": 50, "rank_ps": 55, "rank_pcf": 77, "rank_ev_ebitda": 77, "rank_ev_ebit": 94, "rank_earnings_yield": 50, "rank_fcf_yield": 66, "rank_dividend_yield": 85, "rank_shareholder_yield": 85, "rank_total_yield": 85, "rank_roe": 76, "rank_roc": 50, "rank_roic": 74, "rank_gross_margin": 45, "rank_fcf_margin": 54, "rank_piotroski": 36, "rank_accruals": 36, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 39, "rank_momentum_12m": 17, "rank_momentum_12m_ex1m": 17, "rank_relative_strength": 16, "value_composite": 83, "quality_composite": 73, "momentum_composite": 11, "growth_composite": 29, "yield_composite": 90, "svqf_composite": 28, "vc1_composite": 79, "vc2_composite": 84, "vc3_composite": 84, "trending_value_composite": null, "overall_composite": 74, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": 84, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "income_statement": { "revenue": 4715000000, "cost_of_revenue": 2665000000, "gross_profit": 2050000000, "ebit": -4000000, "ebitda": 676000000, "pretax_income": -224000000, "tax_provision": 8000000, "net_income": -232000000, "net_income_to_common": -232000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 545000000, "total_current_assets": 3458000000, "total_assets": 13358000000, "short_term_debt": 74000000, "long_term_debt": 3943000000, "total_debt": 4017000000, "total_liabilities": 6811000000, "total_equity": 6547000000, "shares_outstanding": 496400000, "goodwill_and_intangibles": 8187000000 }, "cash_flow": { "operating_cash_flow": 560000000, "capital_expenditure": 276000000, "free_cash_flow": 836000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255478, "ticker_id": 1243, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-4000000", "ebitda": "676000000", "netIncome": "-232000000", "grossProfit": "2050000000", "depreciation": "None", "totalRevenue": "4715000000", "costOfRevenue": "2665000000", "interestIncome": "None", "incomeBeforeTax": "-224000000", "interestExpense": "220000000", "operatingIncome": "252000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8000000", "reportedCurrency": "USD", "netInterestIncome": "-220000000", "nonInterestIncome": "None", "operatingExpenses": "1798000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "368000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2665000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "680000000", "sellingGeneralAndAdministrative": "1430000000", "netIncomeFromContinuingOperations": "-232000000" }, "balance": { "goodwill": "4779000000", "inventory": "1737000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13358000000", "longTermDebt": "3943000000", "shortTermDebt": "74000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3408000000", "reportedCurrency": "USD", "retainedEarnings": "-2182000000", "totalLiabilities": "6811000000", "otherCurrentAssets": "236000000", "totalCurrentAssets": "3458000000", "currentLongTermDebt": "74000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "940000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9900000000", "currentAccountsPayable": "368000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4017000000", "totalShareholderEquity": "6547000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1155000000", "totalCurrentLiabilities": "1597000000", "otherNonCurrentLiabilities": "427000000", "totalNonCurrentLiabilities": "5214000000", "cashAndShortTermInvestments": "545000000", "commonStockSharesOutstanding": "496400000", "intangibleAssetsExcludingGoodwill": "3408000000", "cashAndCashEquivalentsAtCarryingValue": "545000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-232000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-57000000", "operatingCashflow": "560000000", "capitalExpenditures": "276000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-275000000", "cashflowFromInvestment": "-279000000", "stockBasedCompensation": "68000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "680000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4715000000, "cost_of_revenue": 2665000000, "gross_profit": 2050000000, "research_and_development": 368000000, "selling_general_admin": 1430000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -4000000, "depreciation_amortisation": 680000000, "ebitda": 676000000, "interest_expense": 220000000, "interest_income": null, "other_non_operating": null, "pretax_income": -224000000, "tax_provision": 8000000, "effective_tax_rate": null, "net_income": -232000000, "net_income_continuing_ops": -232000000, "net_income_to_common": -232000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 545000000, "short_term_investments": null, "net_receivables": 940000000, "inventory": 1737000000, "other_current_assets": null, "total_current_assets": 3458000000, "net_ppe": null, "goodwill": 4779000000, "intangible_assets": 3408000000, "goodwill_and_intangibles": 8187000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9900000000, "total_assets": 13358000000, "short_term_debt": 74000000, "accounts_payable": 368000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1597000000, "long_term_debt": 3943000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5214000000, "total_liabilities": 6811000000, "total_debt": 4017000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2182000000, "total_equity": 6547000000, "shares_outstanding": 496400000, "operating_cash_flow": 560000000, "stock_based_compensation": 68000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 276000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -279000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -275000000, "free_cash_flow": 836000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-4000000", "ebitda": "676000000", "netIncome": "-232000000", "grossProfit": "2050000000", "depreciation": "None", "totalRevenue": "4715000000", "costOfRevenue": "2665000000", "interestIncome": "None", "incomeBeforeTax": "-224000000", "interestExpense": "220000000", "operatingIncome": "252000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8000000", "reportedCurrency": "USD", "netInterestIncome": "-220000000", "nonInterestIncome": "None", "operatingExpenses": "1798000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "368000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2665000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "680000000", "sellingGeneralAndAdministrative": "1430000000", "netIncomeFromContinuingOperations": "-232000000" }, "balance": { "goodwill": "4779000000", "inventory": "1737000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13358000000", "longTermDebt": "3943000000", "shortTermDebt": "74000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3408000000", "reportedCurrency": "USD", "retainedEarnings": "-2182000000", "totalLiabilities": "6811000000", "otherCurrentAssets": "236000000", "totalCurrentAssets": "3458000000", "currentLongTermDebt": "74000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "940000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9900000000", "currentAccountsPayable": "368000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4017000000", "totalShareholderEquity": "6547000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1155000000", "totalCurrentLiabilities": "1597000000", "otherNonCurrentLiabilities": "427000000", "totalNonCurrentLiabilities": "5214000000", "cashAndShortTermInvestments": "545000000", "commonStockSharesOutstanding": "496400000", "intangibleAssetsExcludingGoodwill": "3408000000", "cashAndCashEquivalentsAtCarryingValue": "545000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-232000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-57000000", "operatingCashflow": "560000000", "capitalExpenditures": "276000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-275000000", "cashflowFromInvestment": "-279000000", "stockBasedCompensation": "68000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "680000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "income_statement": { "revenue": 4439000000, "cost_of_revenue": 2530000000, "gross_profit": 1909000000, "ebit": 827000000, "ebitda": 1489000000, "pretax_income": 488000000, "tax_provision": 150000000, "net_income": 338000000, "net_income_to_common": 338000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 468000000, "total_current_assets": 3215000000, "total_assets": 12614000000, "short_term_debt": 44000000, "long_term_debt": 4277000000, "total_debt": 4321000000, "total_liabilities": 6518000000, "total_equity": 6096000000, "shares_outstanding": 497300000, "goodwill_and_intangibles": 8095000000 }, "cash_flow": { "operating_cash_flow": 541000000, "capital_expenditure": 147000000, "free_cash_flow": 688000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255483, "ticker_id": 1243, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "827000000", "ebitda": "1489000000", "netIncome": "338000000", "grossProfit": "1909000000", "depreciation": "None", "totalRevenue": "4439000000", "costOfRevenue": "2530000000", "interestIncome": "None", "incomeBeforeTax": "488000000", "interestExpense": "339000000", "operatingIncome": "251000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "150000000", "reportedCurrency": "USD", "netInterestIncome": "-235000000", "nonInterestIncome": "None", "operatingExpenses": "1658000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "344000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2530000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "662000000", "sellingGeneralAndAdministrative": "1072000000", "netIncomeFromContinuingOperations": "338000000" }, "balance": { "goodwill": "4414000000", "inventory": "1574000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12614000000", "longTermDebt": "4277000000", "shortTermDebt": "44000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3681000000", "reportedCurrency": "USD", "retainedEarnings": "-1950000000", "totalLiabilities": "6518000000", "otherCurrentAssets": "287000000", "totalCurrentAssets": "3215000000", "currentLongTermDebt": "44000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "886000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9399000000", "currentAccountsPayable": "296000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4321000000", "totalShareholderEquity": "6096000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "975000000", "totalCurrentLiabilities": "1315000000", "otherNonCurrentLiabilities": "302000000", "totalNonCurrentLiabilities": "5203000000", "cashAndShortTermInvestments": "468000000", "commonStockSharesOutstanding": "497300000", "intangibleAssetsExcludingGoodwill": "3681000000", "cashAndCashEquivalentsAtCarryingValue": "468000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "338000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "44000000", "operatingCashflow": "541000000", "capitalExpenditures": "147000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1492000000", "cashflowFromInvestment": "1158000000", "stockBasedCompensation": "55000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "662000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4439000000, "cost_of_revenue": 2530000000, "gross_profit": 1909000000, "research_and_development": 344000000, "selling_general_admin": 1072000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 827000000, "depreciation_amortisation": 662000000, "ebitda": 1489000000, "interest_expense": 339000000, "interest_income": null, "other_non_operating": null, "pretax_income": 488000000, "tax_provision": 150000000, "effective_tax_rate": null, "net_income": 338000000, "net_income_continuing_ops": 338000000, "net_income_to_common": 338000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 468000000, "short_term_investments": null, "net_receivables": 886000000, "inventory": 1574000000, "other_current_assets": null, "total_current_assets": 3215000000, "net_ppe": null, "goodwill": 4414000000, "intangible_assets": 3681000000, "goodwill_and_intangibles": 8095000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9399000000, "total_assets": 12614000000, "short_term_debt": 44000000, "accounts_payable": 296000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1315000000, "long_term_debt": 4277000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5203000000, "total_liabilities": 6518000000, "total_debt": 4321000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1950000000, "total_equity": 6096000000, "shares_outstanding": 497300000, "operating_cash_flow": 541000000, "stock_based_compensation": 55000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 147000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1158000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1492000000, "free_cash_flow": 688000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "827000000", "ebitda": "1489000000", "netIncome": "338000000", "grossProfit": "1909000000", "depreciation": "None", "totalRevenue": "4439000000", "costOfRevenue": "2530000000", "interestIncome": "None", "incomeBeforeTax": "488000000", "interestExpense": "339000000", "operatingIncome": "251000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "150000000", "reportedCurrency": "USD", "netInterestIncome": "-235000000", "nonInterestIncome": "None", "operatingExpenses": "1658000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "344000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2530000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "662000000", "sellingGeneralAndAdministrative": "1072000000", "netIncomeFromContinuingOperations": "338000000" }, "balance": { "goodwill": "4414000000", "inventory": "1574000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12614000000", "longTermDebt": "4277000000", "shortTermDebt": "44000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3681000000", "reportedCurrency": "USD", "retainedEarnings": "-1950000000", "totalLiabilities": "6518000000", "otherCurrentAssets": "287000000", "totalCurrentAssets": "3215000000", "currentLongTermDebt": "44000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "886000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9399000000", "currentAccountsPayable": "296000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4321000000", "totalShareholderEquity": "6096000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "975000000", "totalCurrentLiabilities": "1315000000", "otherNonCurrentLiabilities": "302000000", "totalNonCurrentLiabilities": "5203000000", "cashAndShortTermInvestments": "468000000", "commonStockSharesOutstanding": "497300000", "intangibleAssetsExcludingGoodwill": "3681000000", "cashAndCashEquivalentsAtCarryingValue": "468000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "338000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "44000000", "operatingCashflow": "541000000", "capitalExpenditures": "147000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1492000000", "cashflowFromInvestment": "1158000000", "stockBasedCompensation": "55000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "662000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "income_statement": { "revenue": 4417000000, "cost_of_revenue": 2479000000, "gross_profit": 1938000000, "ebit": -918000000, "ebitda": -224000000, "pretax_income": -1195000000, "tax_provision": 36000000, "net_income": -1231000000, "net_income_to_common": -1231000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 352000000, "total_current_assets": 3407000000, "total_assets": 14362000000, "short_term_debt": 38000000, "long_term_debt": 5736000000, "total_debt": 5774000000, "total_liabilities": 8139000000, "total_equity": 6223000000, "shares_outstanding": 492300000, "goodwill_and_intangibles": 9588000000 }, "cash_flow": { "operating_cash_flow": 271000000, "capital_expenditure": 154000000, "free_cash_flow": 425000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255488, "ticker_id": 1243, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-918000000", "ebitda": "-224000000", "netIncome": "-1231000000", "grossProfit": "1938000000", "depreciation": "None", "totalRevenue": "4417000000", "costOfRevenue": "2479000000", "interestIncome": "None", "incomeBeforeTax": "-1195000000", "interestExpense": "277000000", "operatingIncome": "326000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "-272000000", "nonInterestIncome": "None", "operatingExpenses": "1612000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "327000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2479000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "694000000", "sellingGeneralAndAdministrative": "1073000000", "netIncomeFromContinuingOperations": "-1144000000" }, "balance": { "goodwill": "5094000000", "inventory": "1735000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14362000000", "longTermDebt": "5736000000", "shortTermDebt": "38000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4494000000", "reportedCurrency": "USD", "retainedEarnings": "-2288000000", "totalLiabilities": "8139000000", "otherCurrentAssets": "310000000", "totalCurrentAssets": "3407000000", "currentLongTermDebt": "38000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1010000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10955000000", "currentAccountsPayable": "270000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5774000000", "totalShareholderEquity": "6223000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "933000000", "totalCurrentLiabilities": "1241000000", "otherNonCurrentLiabilities": "411000000", "totalNonCurrentLiabilities": "6898000000", "cashAndShortTermInvestments": "352000000", "commonStockSharesOutstanding": "492300000", "intangibleAssetsExcludingGoodwill": "4494000000", "cashAndCashEquivalentsAtCarryingValue": "352000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1231000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-160000000", "operatingCashflow": "271000000", "capitalExpenditures": "154000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83000000", "cashflowFromInvestment": "-169000000", "stockBasedCompensation": "46000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "694000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4417000000, "cost_of_revenue": 2479000000, "gross_profit": 1938000000, "research_and_development": 327000000, "selling_general_admin": 1073000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -918000000, "depreciation_amortisation": 694000000, "ebitda": -224000000, "interest_expense": 277000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1195000000, "tax_provision": 36000000, "effective_tax_rate": null, "net_income": -1231000000, "net_income_continuing_ops": -1144000000, "net_income_to_common": -1231000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 352000000, "short_term_investments": null, "net_receivables": 1010000000, "inventory": 1735000000, "other_current_assets": null, "total_current_assets": 3407000000, "net_ppe": null, "goodwill": 5094000000, "intangible_assets": 4494000000, "goodwill_and_intangibles": 9588000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10955000000, "total_assets": 14362000000, "short_term_debt": 38000000, "accounts_payable": 270000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1241000000, "long_term_debt": 5736000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6898000000, "total_liabilities": 8139000000, "total_debt": 5774000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2288000000, "total_equity": 6223000000, "shares_outstanding": 492300000, "operating_cash_flow": 271000000, "stock_based_compensation": 46000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 154000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -169000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83000000, "free_cash_flow": 425000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-918000000", "ebitda": "-224000000", "netIncome": "-1231000000", "grossProfit": "1938000000", "depreciation": "None", "totalRevenue": "4417000000", "costOfRevenue": "2479000000", "interestIncome": "None", "incomeBeforeTax": "-1195000000", "interestExpense": "277000000", "operatingIncome": "326000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "36000000", "reportedCurrency": "USD", "netInterestIncome": "-272000000", "nonInterestIncome": "None", "operatingExpenses": "1612000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "327000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2479000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "694000000", "sellingGeneralAndAdministrative": "1073000000", "netIncomeFromContinuingOperations": "-1144000000" }, "balance": { "goodwill": "5094000000", "inventory": "1735000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14362000000", "longTermDebt": "5736000000", "shortTermDebt": "38000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4494000000", "reportedCurrency": "USD", "retainedEarnings": "-2288000000", "totalLiabilities": "8139000000", "otherCurrentAssets": "310000000", "totalCurrentAssets": "3407000000", "currentLongTermDebt": "38000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1010000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10955000000", "currentAccountsPayable": "270000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5774000000", "totalShareholderEquity": "6223000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "933000000", "totalCurrentLiabilities": "1241000000", "otherNonCurrentLiabilities": "411000000", "totalNonCurrentLiabilities": "6898000000", "cashAndShortTermInvestments": "352000000", "commonStockSharesOutstanding": "492300000", "intangibleAssetsExcludingGoodwill": "4494000000", "cashAndCashEquivalentsAtCarryingValue": "352000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1231000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-160000000", "operatingCashflow": "271000000", "capitalExpenditures": "154000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83000000", "cashflowFromInvestment": "-169000000", "stockBasedCompensation": "46000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "694000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "income_statement": { "revenue": 4411000000, "cost_of_revenue": 2441000000, "gross_profit": 1970000000, "ebit": 184000000, "ebitda": 866000000, "pretax_income": -72000000, "tax_provision": 6000000, "net_income": -78000000, "net_income_to_common": -78000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345000000, "total_current_assets": 3279000000, "total_assets": 15491000000, "short_term_debt": 388000000, "long_term_debt": 5448000000, "total_debt": 5836000000, "total_liabilities": 8202000000, "total_equity": 7289000000, "shares_outstanding": 488300000, "goodwill_and_intangibles": 10835000000 }, "cash_flow": { "operating_cash_flow": 452000000, "capital_expenditure": 184000000, "free_cash_flow": 636000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255493, "ticker_id": 1243, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "184000000", "ebitda": "866000000", "netIncome": "-78000000", "grossProfit": "1970000000", "depreciation": "None", "totalRevenue": "4411000000", "costOfRevenue": "2441000000", "interestIncome": "None", "incomeBeforeTax": "-72000000", "interestExpense": "256000000", "operatingIncome": "384000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-241000000", "nonInterestIncome": "None", "operatingExpenses": "1586000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "321000000", "otherNonOperatingIncome": "-32000000", "costofGoodsAndServicesSold": "2441000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "682000000", "sellingGeneralAndAdministrative": "1065000000", "netIncomeFromContinuingOperations": "-74000000" }, "balance": { "goodwill": "5993000000", "inventory": "1538000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "15491000000", "longTermDebt": "5448000000", "shortTermDebt": "388000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4842000000", "reportedCurrency": "USD", "retainedEarnings": "-1057000000", "totalLiabilities": "8202000000", "otherCurrentAssets": "394000000", "totalCurrentAssets": "3279000000", "currentLongTermDebt": "388000000", "longTermInvestments": "None", "shortTermInvestments": "14000000", "currentNetReceivables": "1002000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12212000000", "currentAccountsPayable": "390000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "999000000", "shortLongTermDebtTotal": "5836000000", "totalShareholderEquity": "7289000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "924000000", "totalCurrentLiabilities": "1702000000", "otherNonCurrentLiabilities": "229000000", "totalNonCurrentLiabilities": "6500000000", "cashAndShortTermInvestments": "345000000", "commonStockSharesOutstanding": "488300000", "intangibleAssetsExcludingGoodwill": "4842000000", "cashAndCashEquivalentsAtCarryingValue": "345000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-269000000", "operatingCashflow": "452000000", "capitalExpenditures": "184000000", "changeInReceivables": "14000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-549000000", "cashflowFromInvestment": "-179000000", "stockBasedCompensation": "59000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-276000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "682000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4411000000, "cost_of_revenue": 2441000000, "gross_profit": 1970000000, "research_and_development": 321000000, "selling_general_admin": 1065000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 184000000, "depreciation_amortisation": 682000000, "ebitda": 866000000, "interest_expense": 256000000, "interest_income": null, "other_non_operating": null, "pretax_income": -72000000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": -78000000, "net_income_continuing_ops": -74000000, "net_income_to_common": -78000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 345000000, "short_term_investments": 14000000, "net_receivables": 1002000000, "inventory": 1538000000, "other_current_assets": null, "total_current_assets": 3279000000, "net_ppe": null, "goodwill": 5993000000, "intangible_assets": 4842000000, "goodwill_and_intangibles": 10835000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12212000000, "total_assets": 15491000000, "short_term_debt": 388000000, "accounts_payable": 390000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1702000000, "long_term_debt": 5448000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6500000000, "total_liabilities": 8202000000, "total_debt": 5836000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1057000000, "total_equity": 7289000000, "shares_outstanding": 488300000, "operating_cash_flow": 452000000, "stock_based_compensation": 59000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 184000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -179000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -549000000, "free_cash_flow": 636000000, "net_change_in_cash": -276000000 }, "raw_data": { "income": { "ebit": "184000000", "ebitda": "866000000", "netIncome": "-78000000", "grossProfit": "1970000000", "depreciation": "None", "totalRevenue": "4411000000", "costOfRevenue": "2441000000", "interestIncome": "None", "incomeBeforeTax": "-72000000", "interestExpense": "256000000", "operatingIncome": "384000000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-241000000", "nonInterestIncome": "None", "operatingExpenses": "1586000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "321000000", "otherNonOperatingIncome": "-32000000", "costofGoodsAndServicesSold": "2441000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "682000000", "sellingGeneralAndAdministrative": "1065000000", "netIncomeFromContinuingOperations": "-74000000" }, "balance": { "goodwill": "5993000000", "inventory": "1538000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "15491000000", "longTermDebt": "5448000000", "shortTermDebt": "388000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4842000000", "reportedCurrency": "USD", "retainedEarnings": "-1057000000", "totalLiabilities": "8202000000", "otherCurrentAssets": "394000000", "totalCurrentAssets": "3279000000", "currentLongTermDebt": "388000000", "longTermInvestments": "None", "shortTermInvestments": "14000000", "currentNetReceivables": "1002000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12212000000", "currentAccountsPayable": "390000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "999000000", "shortLongTermDebtTotal": "5836000000", "totalShareholderEquity": "7289000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "924000000", "totalCurrentLiabilities": "1702000000", "otherNonCurrentLiabilities": "229000000", "totalNonCurrentLiabilities": "6500000000", "cashAndShortTermInvestments": "345000000", "commonStockSharesOutstanding": "488300000", "intangibleAssetsExcludingGoodwill": "4842000000", "cashAndCashEquivalentsAtCarryingValue": "345000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-78000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-269000000", "operatingCashflow": "452000000", "capitalExpenditures": "184000000", "changeInReceivables": "14000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-549000000", "cashflowFromInvestment": "-179000000", "stockBasedCompensation": "59000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-276000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "682000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "income_statement": { "revenue": 4764000000, "cost_of_revenue": 2688000000, "gross_profit": 2076000000, "ebit": -307000000, "ebitda": 409000000, "pretax_income": -571000000, "tax_provision": -88000000, "net_income": -483000000, "net_income_to_common": -483000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 638000000, "total_current_assets": 3274000000, "total_assets": 16478000000, "short_term_debt": 294000000, "long_term_debt": 6025000000, "total_debt": 6319000000, "total_liabilities": 8970000000, "total_equity": 7508000000, "shares_outstanding": 487200000, "goodwill_and_intangibles": 11759000000 }, "cash_flow": { "operating_cash_flow": 483000000, "capital_expenditure": 197000000, "free_cash_flow": 680000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255498, "ticker_id": 1243, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-307000000", "ebitda": "409000000", "netIncome": "-483000000", "grossProfit": "2076000000", "depreciation": "None", "totalRevenue": "4764000000", "costOfRevenue": "2688000000", "interestIncome": "None", "incomeBeforeTax": "-571000000", "interestExpense": "264000000", "operatingIncome": "304000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-88000000", "reportedCurrency": "USD", "netInterestIncome": "-236000000", "nonInterestIncome": "None", "operatingExpenses": "1772000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "369000000", "otherNonOperatingIncome": "-5000000", "costofGoodsAndServicesSold": "2688000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "716000000", "sellingGeneralAndAdministrative": "1156000000", "netIncomeFromContinuingOperations": "-472000000" }, "balance": { "goodwill": "6172000000", "inventory": "1371000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "16478000000", "longTermDebt": "6025000000", "shortTermDebt": "294000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "5587000000", "reportedCurrency": "USD", "retainedEarnings": "-979000000", "totalLiabilities": "8970000000", "otherCurrentAssets": "237000000", "totalCurrentAssets": "3274000000", "currentLongTermDebt": "294000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1028000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13204000000", "currentAccountsPayable": "416000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1222000000", "shortLongTermDebtTotal": "6319000000", "totalShareholderEquity": "7508000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "937000000", "totalCurrentLiabilities": "1647000000", "otherNonCurrentLiabilities": "261000000", "totalNonCurrentLiabilities": "7323000000", "cashAndShortTermInvestments": "638000000", "commonStockSharesOutstanding": "487200000", "intangibleAssetsExcludingGoodwill": "5587000000", "cashAndCashEquivalentsAtCarryingValue": "638000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-472000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "27000000", "operatingCashflow": "483000000", "capitalExpenditures": "197000000", "changeInReceivables": "-25000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "210000000", "cashflowFromInvestment": "-530000000", "stockBasedCompensation": "66000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "163000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "716000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4764000000, "cost_of_revenue": 2688000000, "gross_profit": 2076000000, "research_and_development": 369000000, "selling_general_admin": 1156000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -307000000, "depreciation_amortisation": 716000000, "ebitda": 409000000, "interest_expense": 264000000, "interest_income": null, "other_non_operating": null, "pretax_income": -571000000, "tax_provision": -88000000, "effective_tax_rate": null, "net_income": -483000000, "net_income_continuing_ops": -472000000, "net_income_to_common": -483000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 638000000, "short_term_investments": null, "net_receivables": 1028000000, "inventory": 1371000000, "other_current_assets": null, "total_current_assets": 3274000000, "net_ppe": null, "goodwill": 6172000000, "intangible_assets": 5587000000, "goodwill_and_intangibles": 11759000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13204000000, "total_assets": 16478000000, "short_term_debt": 294000000, "accounts_payable": 416000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1647000000, "long_term_debt": 6025000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7323000000, "total_liabilities": 8970000000, "total_debt": 6319000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -979000000, "total_equity": 7508000000, "shares_outstanding": 487200000, "operating_cash_flow": 483000000, "stock_based_compensation": 66000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 197000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -530000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 210000000, "free_cash_flow": 680000000, "net_change_in_cash": 163000000 }, "raw_data": { "income": { "ebit": "-307000000", "ebitda": "409000000", "netIncome": "-483000000", "grossProfit": "2076000000", "depreciation": "None", "totalRevenue": "4764000000", "costOfRevenue": "2688000000", "interestIncome": "None", "incomeBeforeTax": "-571000000", "interestExpense": "264000000", "operatingIncome": "304000000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-88000000", "reportedCurrency": "USD", "netInterestIncome": "-236000000", "nonInterestIncome": "None", "operatingExpenses": "1772000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "369000000", "otherNonOperatingIncome": "-5000000", "costofGoodsAndServicesSold": "2688000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "716000000", "sellingGeneralAndAdministrative": "1156000000", "netIncomeFromContinuingOperations": "-472000000" }, "balance": { "goodwill": "6172000000", "inventory": "1371000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "16478000000", "longTermDebt": "6025000000", "shortTermDebt": "294000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "5587000000", "reportedCurrency": "USD", "retainedEarnings": "-979000000", "totalLiabilities": "8970000000", "otherCurrentAssets": "237000000", "totalCurrentAssets": "3274000000", "currentLongTermDebt": "294000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1028000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13204000000", "currentAccountsPayable": "416000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1222000000", "shortLongTermDebtTotal": "6319000000", "totalShareholderEquity": "7508000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "937000000", "totalCurrentLiabilities": "1647000000", "otherNonCurrentLiabilities": "261000000", "totalNonCurrentLiabilities": "7323000000", "cashAndShortTermInvestments": "638000000", "commonStockSharesOutstanding": "487200000", "intangibleAssetsExcludingGoodwill": "5587000000", "cashAndCashEquivalentsAtCarryingValue": "638000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-472000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "27000000", "operatingCashflow": "483000000", "capitalExpenditures": "197000000", "changeInReceivables": "-25000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "210000000", "cashflowFromInvestment": "-530000000", "stockBasedCompensation": "66000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "163000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "716000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "income_statement": { "revenue": 3273300000, "cost_of_revenue": 2026500000, "gross_profit": 1246800000, "ebit": -516000000, "ebitda": 900000, "pretax_income": -672000000, "tax_provision": -111900000, "net_income": -560100000, "net_income_to_common": -560100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 495000000, "total_current_assets": 3417000000, "total_assets": 17693000000, "short_term_debt": 555000000, "long_term_debt": 5572400000, "total_debt": 6127400000, "total_liabilities": 9217000000, "total_equity": 8476000000, "shares_outstanding": 441400000, "goodwill_and_intangibles": 12612000000 }, "cash_flow": { "operating_cash_flow": -41000000, "capital_expenditure": 310900000, "free_cash_flow": 269900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255503, "ticker_id": 1243, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-516000000", "ebitda": "900000", "netIncome": "-560100000", "grossProfit": "1246800000", "depreciation": "None", "totalRevenue": "3273300000", "costOfRevenue": "2026500000", "interestIncome": "None", "incomeBeforeTax": "-672000000", "interestExpense": "156000000", "operatingIncome": "-76800000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-111900000", "reportedCurrency": "USD", "netInterestIncome": "-149800000", "nonInterestIncome": "None", "operatingExpenses": "1323600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "327000000", "otherNonOperatingIncome": "178300000", "costofGoodsAndServicesSold": "2026500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "516900000", "sellingGeneralAndAdministrative": "996600000", "netIncomeFromContinuingOperations": "-560100000" }, "balance": { "goodwill": "6225000000", "inventory": "1578000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "17693000000", "longTermDebt": "5572400000", "shortTermDebt": "555000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "6387000000", "reportedCurrency": "USD", "retainedEarnings": "-477000000", "totalLiabilities": "9217000000", "otherCurrentAssets": "267000000", "totalCurrentAssets": "3417000000", "currentLongTermDebt": "554500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1077000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14276000000", "currentAccountsPayable": "501000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1316300000", "shortLongTermDebtTotal": "6127000000", "totalShareholderEquity": "8476000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1021000000", "totalCurrentLiabilities": "2077000000", "otherNonCurrentLiabilities": "322100000", "totalNonCurrentLiabilities": "7140000000", "cashAndShortTermInvestments": "495000000", "commonStockSharesOutstanding": "441400000", "intangibleAssetsExcludingGoodwill": "6387000000", "cashAndCashEquivalentsAtCarryingValue": "495000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-574000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-95000000", "operatingCashflow": "-41000000", "capitalExpenditures": "310900000", "changeInReceivables": "14000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "4953900000", "cashflowFromInvestment": "-4779200000", "stockBasedCompensation": "47000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "133700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1219900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "517000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3273300000, "cost_of_revenue": 2026500000, "gross_profit": 1246800000, "research_and_development": 327000000, "selling_general_admin": 996600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -516000000, "depreciation_amortisation": 516900000, "ebitda": 900000, "interest_expense": 156000000, "interest_income": null, "other_non_operating": null, "pretax_income": -672000000, "tax_provision": -111900000, "effective_tax_rate": null, "net_income": -560100000, "net_income_continuing_ops": -560100000, "net_income_to_common": -560100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 495000000, "short_term_investments": null, "net_receivables": 1077000000, "inventory": 1578000000, "other_current_assets": null, "total_current_assets": 3417000000, "net_ppe": null, "goodwill": 6225000000, "intangible_assets": 6387000000, "goodwill_and_intangibles": 12612000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 14276000000, "total_assets": 17693000000, "short_term_debt": 555000000, "accounts_payable": 501000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2077000000, "long_term_debt": 5572400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7140000000, "total_liabilities": 9217000000, "total_debt": 6127400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -477000000, "total_equity": 8476000000, "shares_outstanding": 441400000, "operating_cash_flow": -41000000, "stock_based_compensation": 47000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 310900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4779200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 4953900000, "free_cash_flow": 269900000, "net_change_in_cash": 133700000 }, "raw_data": { "income": { "ebit": "-516000000", "ebitda": "900000", "netIncome": "-560100000", "grossProfit": "1246800000", "depreciation": "None", "totalRevenue": "3273300000", "costOfRevenue": "2026500000", "interestIncome": "None", "incomeBeforeTax": "-672000000", "interestExpense": "156000000", "operatingIncome": "-76800000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-111900000", "reportedCurrency": "USD", "netInterestIncome": "-149800000", "nonInterestIncome": "None", "operatingExpenses": "1323600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "327000000", "otherNonOperatingIncome": "178300000", "costofGoodsAndServicesSold": "2026500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "516900000", "sellingGeneralAndAdministrative": "996600000", "netIncomeFromContinuingOperations": "-560100000" }, "balance": { "goodwill": "6225000000", "inventory": "1578000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "17693000000", "longTermDebt": "5572400000", "shortTermDebt": "555000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "6387000000", "reportedCurrency": "USD", "retainedEarnings": "-477000000", "totalLiabilities": "9217000000", "otherCurrentAssets": "267000000", "totalCurrentAssets": "3417000000", "currentLongTermDebt": "554500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1077000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "14276000000", "currentAccountsPayable": "501000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1316300000", "shortLongTermDebtTotal": "6127000000", "totalShareholderEquity": "8476000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1021000000", "totalCurrentLiabilities": "2077000000", "otherNonCurrentLiabilities": "322100000", "totalNonCurrentLiabilities": "7140000000", "cashAndShortTermInvestments": "495000000", "commonStockSharesOutstanding": "441400000", "intangibleAssetsExcludingGoodwill": "6387000000", "cashAndCashEquivalentsAtCarryingValue": "495000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-574000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-95000000", "operatingCashflow": "-41000000", "capitalExpenditures": "310900000", "changeInReceivables": "14000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "4953900000", "cashflowFromInvestment": "-4779200000", "stockBasedCompensation": "47000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "133700000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1219900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "517000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "income_statement": { "revenue": 3071000000, "cost_of_revenue": 1670700000, "gross_profit": 1400300000, "ebit": 157100000, "ebitda": 471600000, "pretax_income": 78200000, "tax_provision": 10300000, "net_income": 67900000, "net_income_to_common": 67900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 334000000, "total_current_assets": 2373100000, "total_assets": 8985800000, "short_term_debt": 24500000, "long_term_debt": 2330500000, "total_debt": 2355000000, "total_liabilities": 3438900000, "total_equity": 5546900000, "shares_outstanding": 370300000, "goodwill_and_intangibles": 5472400000 }, "cash_flow": { "operating_cash_flow": 224100000, "capital_expenditure": 197400000, "free_cash_flow": 421500000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255508, "ticker_id": 1243, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "157100000", "ebitda": "471600000", "netIncome": "67900000", "grossProfit": "1400300000", "depreciation": "None", "totalRevenue": "3071000000", "costOfRevenue": "1670700000", "interestIncome": "78900000", "incomeBeforeTax": "78200000", "interestExpense": "78900000", "operatingIncome": "370000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "10300000", "reportedCurrency": "USD", "netInterestIncome": "-78900000", "nonInterestIncome": "None", "operatingExpenses": "1030300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "270100000", "otherNonOperatingIncome": "-27400000", "costofGoodsAndServicesSold": "1670700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "314500000", "sellingGeneralAndAdministrative": "760200000", "netIncomeFromContinuingOperations": "67900000" }, "balance": { "goodwill": "2989600000", "inventory": "1050700000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8985800000", "longTermDebt": "2330500000", "shortTermDebt": "24500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2482800000", "reportedCurrency": "USD", "retainedEarnings": "84300000", "totalLiabilities": "3438900000", "otherCurrentAssets": "98500000", "totalCurrentAssets": "2373100000", "currentLongTermDebt": "24500000", "longTermInvestments": "21100000", "shortTermInvestments": "None", "currentNetReceivables": "889900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6612700000", "currentAccountsPayable": "222600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1040300000", "shortLongTermDebtTotal": "2355000000", "totalShareholderEquity": "5546900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "571400000", "totalCurrentLiabilities": "818500000", "otherNonCurrentLiabilities": "106600000", "totalNonCurrentLiabilities": "2620400000", "cashAndShortTermInvestments": "334000000", "commonStockSharesOutstanding": "370300000", "intangibleAssetsExcludingGoodwill": "2482800000", "cashAndCashEquivalentsAtCarryingValue": "334000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-33100000", "operatingCashflow": "224100000", "capitalExpenditures": "197400000", "changeInReceivables": "-172400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-304800000", "cashflowFromInvestment": "-234800000", "stockBasedCompensation": "49400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-315500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3071000000, "cost_of_revenue": 1670700000, "gross_profit": 1400300000, "research_and_development": 270100000, "selling_general_admin": 760200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157100000, "depreciation_amortisation": 314500000, "ebitda": 471600000, "interest_expense": 78900000, "interest_income": null, "other_non_operating": null, "pretax_income": 78200000, "tax_provision": 10300000, "effective_tax_rate": null, "net_income": 67900000, "net_income_continuing_ops": 67900000, "net_income_to_common": 67900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 334000000, "short_term_investments": null, "net_receivables": 889900000, "inventory": 1050700000, "other_current_assets": null, "total_current_assets": 2373100000, "net_ppe": null, "goodwill": 2989600000, "intangible_assets": 2482800000, "goodwill_and_intangibles": 5472400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6612700000, "total_assets": 8985800000, "short_term_debt": 24500000, "accounts_payable": 222600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 818500000, "long_term_debt": 2330500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2620400000, "total_liabilities": 3438900000, "total_debt": 2355000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 84300000, "total_equity": 5546900000, "shares_outstanding": 370300000, "operating_cash_flow": 224100000, "stock_based_compensation": 49400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 197400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -234800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -304800000, "free_cash_flow": 421500000, "net_change_in_cash": -315500000 }, "raw_data": { "income": { "ebit": "157100000", "ebitda": "471600000", "netIncome": "67900000", "grossProfit": "1400300000", "depreciation": "None", "totalRevenue": "3071000000", "costOfRevenue": "1670700000", "interestIncome": "78900000", "incomeBeforeTax": "78200000", "interestExpense": "78900000", "operatingIncome": "370000000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "10300000", "reportedCurrency": "USD", "netInterestIncome": "-78900000", "nonInterestIncome": "None", "operatingExpenses": "1030300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "270100000", "otherNonOperatingIncome": "-27400000", "costofGoodsAndServicesSold": "1670700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "314500000", "sellingGeneralAndAdministrative": "760200000", "netIncomeFromContinuingOperations": "67900000" }, "balance": { "goodwill": "2989600000", "inventory": "1050700000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8985800000", "longTermDebt": "2330500000", "shortTermDebt": "24500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "2482800000", "reportedCurrency": "USD", "retainedEarnings": "84300000", "totalLiabilities": "3438900000", "otherCurrentAssets": "98500000", "totalCurrentAssets": "2373100000", "currentLongTermDebt": "24500000", "longTermInvestments": "21100000", "shortTermInvestments": "None", "currentNetReceivables": "889900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6612700000", "currentAccountsPayable": "222600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1040300000", "shortLongTermDebtTotal": "2355000000", "totalShareholderEquity": "5546900000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "571400000", "totalCurrentLiabilities": "818500000", "otherNonCurrentLiabilities": "106600000", "totalNonCurrentLiabilities": "2620400000", "cashAndShortTermInvestments": "334000000", "commonStockSharesOutstanding": "370300000", "intangibleAssetsExcludingGoodwill": "2482800000", "cashAndCashEquivalentsAtCarryingValue": "334000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67900000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-33100000", "operatingCashflow": "224100000", "capitalExpenditures": "197400000", "changeInReceivables": "-172400000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-304800000", "cashflowFromInvestment": "-234800000", "stockBasedCompensation": "49400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-315500000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "314500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "income_statement": { "revenue": 3066800000, "cost_of_revenue": 1771200000, "gross_profit": 1295600000, "ebit": 143700000, "ebitda": 439700000, "pretax_income": 114100000, "tax_provision": 27600000, "net_income": 86500000, "net_income_to_common": 86500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 474800000, "total_current_assets": 2504900000, "total_assets": 8956700000, "short_term_debt": 29000000, "long_term_debt": 2443300000, "total_debt": 2472300000, "total_liabilities": 3759200000, "total_equity": 5197500000, "shares_outstanding": 313700000, "goodwill_and_intangibles": 5411000000 }, "cash_flow": { "operating_cash_flow": 487300000, "capital_expenditure": 134500000, "free_cash_flow": 621800000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255513, "ticker_id": 1243, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "143700000", "ebitda": "439700000", "netIncome": "86500000", "grossProfit": "1295600000", "depreciation": "None", "totalRevenue": "3066800000", "costOfRevenue": "1771200000", "interestIncome": "29600000", "incomeBeforeTax": "114100000", "interestExpense": "29600000", "operatingIncome": "313800000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "27600000", "reportedCurrency": "USD", "netInterestIncome": "-29600000", "nonInterestIncome": "None", "operatingExpenses": "981800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "246600000", "otherNonOperatingIncome": "-41300000", "costofGoodsAndServicesSold": "1771200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "296000000", "sellingGeneralAndAdministrative": "735200000", "netIncomeFromContinuingOperations": "86500000" }, "balance": { "goodwill": "2958000000", "inventory": "1004100000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8956700000", "longTermDebt": "2443300000", "shortTermDebt": "29000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2453000000", "reportedCurrency": "USD", "retainedEarnings": "16400000", "totalLiabilities": "3759200000", "otherCurrentAssets": "316600000", "totalCurrentAssets": "2504900000", "currentLongTermDebt": "29000000", "longTermInvestments": "15300000", "shortTermInvestments": "None", "currentNetReceivables": "709400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6451800000", "currentAccountsPayable": "205200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "922400000", "shortLongTermDebtTotal": "2472300000", "totalShareholderEquity": "5197500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "736500000", "totalCurrentLiabilities": "970700000", "otherNonCurrentLiabilities": "121500000", "totalNonCurrentLiabilities": "2788500000", "cashAndShortTermInvestments": "474800000", "commonStockSharesOutstanding": "313700000", "intangibleAssetsExcludingGoodwill": "2453000000", "cashAndCashEquivalentsAtCarryingValue": "474800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-20100000", "operatingCashflow": "487300000", "capitalExpenditures": "134500000", "changeInReceivables": "-122000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35200000", "cashflowFromInvestment": "-127000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "325100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1659700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "296000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3066800000, "cost_of_revenue": 1771200000, "gross_profit": 1295600000, "research_and_development": 246600000, "selling_general_admin": 735200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 143700000, "depreciation_amortisation": 296000000, "ebitda": 439700000, "interest_expense": 29600000, "interest_income": null, "other_non_operating": null, "pretax_income": 114100000, "tax_provision": 27600000, "effective_tax_rate": null, "net_income": 86500000, "net_income_continuing_ops": 86500000, "net_income_to_common": 86500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 474800000, "short_term_investments": null, "net_receivables": 709400000, "inventory": 1004100000, "other_current_assets": null, "total_current_assets": 2504900000, "net_ppe": null, "goodwill": 2958000000, "intangible_assets": 2453000000, "goodwill_and_intangibles": 5411000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6451800000, "total_assets": 8956700000, "short_term_debt": 29000000, "accounts_payable": 205200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 970700000, "long_term_debt": 2443300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2788500000, "total_liabilities": 3759200000, "total_debt": 2472300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 16400000, "total_equity": 5197500000, "shares_outstanding": 313700000, "operating_cash_flow": 487300000, "stock_based_compensation": 26000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 134500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -127000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35200000, "free_cash_flow": 621800000, "net_change_in_cash": 325100000 }, "raw_data": { "income": { "ebit": "143700000", "ebitda": "439700000", "netIncome": "86500000", "grossProfit": "1295600000", "depreciation": "None", "totalRevenue": "3066800000", "costOfRevenue": "1771200000", "interestIncome": "29600000", "incomeBeforeTax": "114100000", "interestExpense": "29600000", "operatingIncome": "313800000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "27600000", "reportedCurrency": "USD", "netInterestIncome": "-29600000", "nonInterestIncome": "None", "operatingExpenses": "981800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "246600000", "otherNonOperatingIncome": "-41300000", "costofGoodsAndServicesSold": "1771200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "296000000", "sellingGeneralAndAdministrative": "735200000", "netIncomeFromContinuingOperations": "86500000" }, "balance": { "goodwill": "2958000000", "inventory": "1004100000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "8956700000", "longTermDebt": "2443300000", "shortTermDebt": "29000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "2453000000", "reportedCurrency": "USD", "retainedEarnings": "16400000", "totalLiabilities": "3759200000", "otherCurrentAssets": "316600000", "totalCurrentAssets": "2504900000", "currentLongTermDebt": "29000000", "longTermInvestments": "15300000", "shortTermInvestments": "None", "currentNetReceivables": "709400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6451800000", "currentAccountsPayable": "205200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "922400000", "shortLongTermDebtTotal": "2472300000", "totalShareholderEquity": "5197500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "736500000", "totalCurrentLiabilities": "970700000", "otherNonCurrentLiabilities": "121500000", "totalNonCurrentLiabilities": "2788500000", "cashAndShortTermInvestments": "474800000", "commonStockSharesOutstanding": "313700000", "intangibleAssetsExcludingGoodwill": "2453000000", "cashAndCashEquivalentsAtCarryingValue": "474800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-20100000", "operatingCashflow": "487300000", "capitalExpenditures": "134500000", "changeInReceivables": "-122000000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35200000", "cashflowFromInvestment": "-127000000", "stockBasedCompensation": "26000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "325100000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1659700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "296000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "income_statement": { "revenue": 1371000000, "cost_of_revenue": 586000000, "gross_profit": 785000000, "ebit": 307000000, "ebitda": 307000000, "pretax_income": 87000000, "tax_provision": 30000000, "net_income": 57000000, "net_income_to_common": 57000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428000000, "total_current_assets": 3584000000, "total_assets": 13222000000, "short_term_debt": 73000000, "long_term_debt": 3918000000, "total_debt": 3991000000, "total_liabilities": 6722000000, "total_equity": 6500000000, "shares_outstanding": 506000000, "goodwill_and_intangibles": 7948000000 }, "cash_flow": { "operating_cash_flow": 13000000, "capital_expenditure": 51000000, "free_cash_flow": 64000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255476, "ticker_id": 1243, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "307000000", "netIncome": "57000000", "grossProfit": "785000000", "depreciation": "None", "totalRevenue": "1371000000", "costOfRevenue": "586000000", "interestIncome": "None", "incomeBeforeTax": "87000000", "interestExpense": "57000000", "operatingIncome": "307000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "30000000", "reportedCurrency": "USD", "netInterestIncome": "-57000000", "nonInterestIncome": "None", "operatingExpenses": "478000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "97000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "586000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "381000000", "netIncomeFromContinuingOperations": "57000000" }, "balance": { "goodwill": "4723000000", "inventory": "1717000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13222000000", "longTermDebt": "3918000000", "shortTermDebt": "73000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3225000000", "reportedCurrency": "USD", "retainedEarnings": "-2125000000", "totalLiabilities": "6722000000", "otherCurrentAssets": "285000000", "totalCurrentAssets": "3584000000", "currentLongTermDebt": "73000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1154000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9638000000", "currentAccountsPayable": "372000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3991000000", "totalShareholderEquity": "6500000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1217000000", "totalCurrentLiabilities": "1662000000", "otherNonCurrentLiabilities": "467000000", "totalNonCurrentLiabilities": "5060000000", "cashAndShortTermInvestments": "428000000", "commonStockSharesOutstanding": "506000000", "intangibleAssetsExcludingGoodwill": "3225000000", "cashAndCashEquivalentsAtCarryingValue": "428000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13000000", "capitalExpenditures": "51000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65000000", "cashflowFromInvestment": "-60000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1371000000, "cost_of_revenue": 586000000, "gross_profit": 785000000, "research_and_development": 97000000, "selling_general_admin": 381000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 307000000, "depreciation_amortisation": null, "ebitda": 307000000, "interest_expense": 57000000, "interest_income": null, "other_non_operating": null, "pretax_income": 87000000, "tax_provision": 30000000, "effective_tax_rate": null, "net_income": 57000000, "net_income_continuing_ops": 57000000, "net_income_to_common": 57000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 428000000, "short_term_investments": null, "net_receivables": 1154000000, "inventory": 1717000000, "other_current_assets": null, "total_current_assets": 3584000000, "net_ppe": null, "goodwill": 4723000000, "intangible_assets": 3225000000, "goodwill_and_intangibles": 7948000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9638000000, "total_assets": 13222000000, "short_term_debt": 73000000, "accounts_payable": 372000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1662000000, "long_term_debt": 3918000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5060000000, "total_liabilities": 6722000000, "total_debt": 3991000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2125000000, "total_equity": 6500000000, "shares_outstanding": 506000000, "operating_cash_flow": 13000000, "stock_based_compensation": 21000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65000000, "free_cash_flow": 64000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "307000000", "netIncome": "57000000", "grossProfit": "785000000", "depreciation": "None", "totalRevenue": "1371000000", "costOfRevenue": "586000000", "interestIncome": "None", "incomeBeforeTax": "87000000", "interestExpense": "57000000", "operatingIncome": "307000000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "30000000", "reportedCurrency": "USD", "netInterestIncome": "-57000000", "nonInterestIncome": "None", "operatingExpenses": "478000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "97000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "586000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "381000000", "netIncomeFromContinuingOperations": "57000000" }, "balance": { "goodwill": "4723000000", "inventory": "1717000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13222000000", "longTermDebt": "3918000000", "shortTermDebt": "73000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3225000000", "reportedCurrency": "USD", "retainedEarnings": "-2125000000", "totalLiabilities": "6722000000", "otherCurrentAssets": "285000000", "totalCurrentAssets": "3584000000", "currentLongTermDebt": "73000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1154000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9638000000", "currentAccountsPayable": "372000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3991000000", "totalShareholderEquity": "6500000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1217000000", "totalCurrentLiabilities": "1662000000", "otherNonCurrentLiabilities": "467000000", "totalNonCurrentLiabilities": "5060000000", "cashAndShortTermInvestments": "428000000", "commonStockSharesOutstanding": "506000000", "intangibleAssetsExcludingGoodwill": "3225000000", "cashAndCashEquivalentsAtCarryingValue": "428000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "13000000", "capitalExpenditures": "51000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65000000", "cashflowFromInvestment": "-60000000", "stockBasedCompensation": "21000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "income_statement": { "revenue": 1144000000, "cost_of_revenue": 694000000, "gross_profit": 450000000, "ebit": -168000000, "ebitda": 6000000, "pretax_income": -259000000, "tax_provision": 17000000, "net_income": -276000000, "net_income_to_common": -276000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 545000000, "total_current_assets": 3458000000, "total_assets": 13358000000, "short_term_debt": 74000000, "long_term_debt": 3943000000, "total_debt": 4017000000, "total_liabilities": 6811000000, "total_equity": 6547000000, "shares_outstanding": 496900000, "goodwill_and_intangibles": 8187000000 }, "cash_flow": { "operating_cash_flow": 108000000, "capital_expenditure": 62000000, "free_cash_flow": 170000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255477, "ticker_id": 1243, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-168000000", "ebitda": "6000000", "netIncome": "-276000000", "grossProfit": "450000000", "depreciation": "None", "totalRevenue": "1144000000", "costOfRevenue": "694000000", "interestIncome": "None", "incomeBeforeTax": "-259000000", "interestExpense": "91000000", "operatingIncome": "19000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "17000000", "reportedCurrency": "USD", "netInterestIncome": "-80000000", "nonInterestIncome": "None", "operatingExpenses": "431000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "694000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174000000", "sellingGeneralAndAdministrative": "338000000", "netIncomeFromContinuingOperations": "-276000000" }, "balance": { "goodwill": "4779000000", "inventory": "1737000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13358000000", "longTermDebt": "3943000000", "shortTermDebt": "74000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3408000000", "reportedCurrency": "USD", "retainedEarnings": "-2182000000", "totalLiabilities": "6811000000", "otherCurrentAssets": "236000000", "totalCurrentAssets": "3458000000", "currentLongTermDebt": "74000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "940000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9900000000", "currentAccountsPayable": "368000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4017000000", "totalShareholderEquity": "6547000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1155000000", "totalCurrentLiabilities": "1597000000", "otherNonCurrentLiabilities": "427000000", "totalNonCurrentLiabilities": "5214000000", "cashAndShortTermInvestments": "545000000", "commonStockSharesOutstanding": "496900000", "intangibleAssetsExcludingGoodwill": "3408000000", "cashAndCashEquivalentsAtCarryingValue": "545000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-232000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "108000000", "capitalExpenditures": "62000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18000000", "cashflowFromInvestment": "-64000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1144000000, "cost_of_revenue": 694000000, "gross_profit": 450000000, "research_and_development": 93000000, "selling_general_admin": 338000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -168000000, "depreciation_amortisation": 174000000, "ebitda": 6000000, "interest_expense": 91000000, "interest_income": null, "other_non_operating": null, "pretax_income": -259000000, "tax_provision": 17000000, "effective_tax_rate": null, "net_income": -276000000, "net_income_continuing_ops": -276000000, "net_income_to_common": -276000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 545000000, "short_term_investments": null, "net_receivables": 940000000, "inventory": 1737000000, "other_current_assets": null, "total_current_assets": 3458000000, "net_ppe": null, "goodwill": 4779000000, "intangible_assets": 3408000000, "goodwill_and_intangibles": 8187000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9900000000, "total_assets": 13358000000, "short_term_debt": 74000000, "accounts_payable": 368000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1597000000, "long_term_debt": 3943000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5214000000, "total_liabilities": 6811000000, "total_debt": 4017000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2182000000, "total_equity": 6547000000, "shares_outstanding": 496900000, "operating_cash_flow": 108000000, "stock_based_compensation": 16000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18000000, "free_cash_flow": 170000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-168000000", "ebitda": "6000000", "netIncome": "-276000000", "grossProfit": "450000000", "depreciation": "None", "totalRevenue": "1144000000", "costOfRevenue": "694000000", "interestIncome": "None", "incomeBeforeTax": "-259000000", "interestExpense": "91000000", "operatingIncome": "19000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "17000000", "reportedCurrency": "USD", "netInterestIncome": "-80000000", "nonInterestIncome": "None", "operatingExpenses": "431000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "93000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "694000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "174000000", "sellingGeneralAndAdministrative": "338000000", "netIncomeFromContinuingOperations": "-276000000" }, "balance": { "goodwill": "4779000000", "inventory": "1737000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13358000000", "longTermDebt": "3943000000", "shortTermDebt": "74000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3408000000", "reportedCurrency": "USD", "retainedEarnings": "-2182000000", "totalLiabilities": "6811000000", "otherCurrentAssets": "236000000", "totalCurrentAssets": "3458000000", "currentLongTermDebt": "74000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "940000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9900000000", "currentAccountsPayable": "368000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4017000000", "totalShareholderEquity": "6547000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1155000000", "totalCurrentLiabilities": "1597000000", "otherNonCurrentLiabilities": "427000000", "totalNonCurrentLiabilities": "5214000000", "cashAndShortTermInvestments": "545000000", "commonStockSharesOutstanding": "496900000", "intangibleAssetsExcludingGoodwill": "3408000000", "cashAndCashEquivalentsAtCarryingValue": "545000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-232000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "108000000", "capitalExpenditures": "62000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18000000", "cashflowFromInvestment": "-64000000", "stockBasedCompensation": "16000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "174000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "income_statement": { "revenue": 1137000000, "cost_of_revenue": 530000000, "gross_profit": 607000000, "ebit": 2000000, "ebitda": 178000000, "pretax_income": -50000000, "tax_provision": -16000000, "net_income": -34000000, "net_income_to_common": -34000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 505000000, "total_current_assets": 3493000000, "total_assets": 13551000000, "short_term_debt": 62000000, "long_term_debt": 3962000000, "total_debt": 4024000000, "total_liabilities": 6802000000, "total_equity": 6749000000, "shares_outstanding": 496800000, "goodwill_and_intangibles": 8360000000 }, "cash_flow": { "operating_cash_flow": 219000000, "capital_expenditure": 92000000, "free_cash_flow": 311000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255479, "ticker_id": 1243, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2000000", "ebitda": "178000000", "netIncome": "-34000000", "grossProfit": "607000000", "depreciation": "None", "totalRevenue": "1137000000", "costOfRevenue": "530000000", "interestIncome": "None", "incomeBeforeTax": "-50000000", "interestExpense": "52000000", "operatingIncome": "27000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-16000000", "reportedCurrency": "USD", "netInterestIncome": "-52000000", "nonInterestIncome": "None", "operatingExpenses": "580000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "89000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "530000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176000000", "sellingGeneralAndAdministrative": "351000000", "netIncomeFromContinuingOperations": "-34000000" }, "balance": { "goodwill": "4764000000", "inventory": "1708000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13551000000", "longTermDebt": "3962000000", "shortTermDebt": "62000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3596000000", "reportedCurrency": "USD", "retainedEarnings": "-1906000000", "totalLiabilities": "6802000000", "otherCurrentAssets": "305000000", "totalCurrentAssets": "3493000000", "currentLongTermDebt": "62000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "975000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10058000000", "currentAccountsPayable": "352000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4024000000", "totalShareholderEquity": "6749000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1041000000", "totalCurrentLiabilities": "1455000000", "otherNonCurrentLiabilities": "607000000", "totalNonCurrentLiabilities": "5347000000", "cashAndShortTermInvestments": "505000000", "commonStockSharesOutstanding": "496800000", "intangibleAssetsExcludingGoodwill": "3596000000", "cashAndCashEquivalentsAtCarryingValue": "505000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "219000000", "capitalExpenditures": "92000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153000000", "cashflowFromInvestment": "-101000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1137000000, "cost_of_revenue": 530000000, "gross_profit": 607000000, "research_and_development": 89000000, "selling_general_admin": 351000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2000000, "depreciation_amortisation": 176000000, "ebitda": 178000000, "interest_expense": 52000000, "interest_income": null, "other_non_operating": null, "pretax_income": -50000000, "tax_provision": -16000000, "effective_tax_rate": null, "net_income": -34000000, "net_income_continuing_ops": -34000000, "net_income_to_common": -34000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 505000000, "short_term_investments": null, "net_receivables": 975000000, "inventory": 1708000000, "other_current_assets": null, "total_current_assets": 3493000000, "net_ppe": null, "goodwill": 4764000000, "intangible_assets": 3596000000, "goodwill_and_intangibles": 8360000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10058000000, "total_assets": 13551000000, "short_term_debt": 62000000, "accounts_payable": 352000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1455000000, "long_term_debt": 3962000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5347000000, "total_liabilities": 6802000000, "total_debt": 4024000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1906000000, "total_equity": 6749000000, "shares_outstanding": 496800000, "operating_cash_flow": 219000000, "stock_based_compensation": 17000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -153000000, "free_cash_flow": 311000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2000000", "ebitda": "178000000", "netIncome": "-34000000", "grossProfit": "607000000", "depreciation": "None", "totalRevenue": "1137000000", "costOfRevenue": "530000000", "interestIncome": "None", "incomeBeforeTax": "-50000000", "interestExpense": "52000000", "operatingIncome": "27000000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-16000000", "reportedCurrency": "USD", "netInterestIncome": "-52000000", "nonInterestIncome": "None", "operatingExpenses": "580000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "89000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "530000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176000000", "sellingGeneralAndAdministrative": "351000000", "netIncomeFromContinuingOperations": "-34000000" }, "balance": { "goodwill": "4764000000", "inventory": "1708000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13551000000", "longTermDebt": "3962000000", "shortTermDebt": "62000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "3596000000", "reportedCurrency": "USD", "retainedEarnings": "-1906000000", "totalLiabilities": "6802000000", "otherCurrentAssets": "305000000", "totalCurrentAssets": "3493000000", "currentLongTermDebt": "62000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "975000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10058000000", "currentAccountsPayable": "352000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4024000000", "totalShareholderEquity": "6749000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1041000000", "totalCurrentLiabilities": "1455000000", "otherNonCurrentLiabilities": "607000000", "totalNonCurrentLiabilities": "5347000000", "cashAndShortTermInvestments": "505000000", "commonStockSharesOutstanding": "496800000", "intangibleAssetsExcludingGoodwill": "3596000000", "cashAndCashEquivalentsAtCarryingValue": "505000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-34000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "219000000", "capitalExpenditures": "92000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153000000", "cashflowFromInvestment": "-101000000", "stockBasedCompensation": "17000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "income_statement": { "revenue": 1241000000, "cost_of_revenue": 664000000, "gross_profit": 577000000, "ebit": 95000000, "ebitda": 264000000, "pretax_income": 25000000, "tax_provision": 14000000, "net_income": 11000000, "net_income_to_common": 11000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 539000000, "total_current_assets": 3614000000, "total_assets": 13742000000, "short_term_debt": 61000000, "long_term_debt": 4148000000, "total_debt": 4209000000, "total_liabilities": 6967000000, "total_equity": 6775000000, "shares_outstanding": 500100000, "goodwill_and_intangibles": 8463000000 }, "cash_flow": { "operating_cash_flow": 237000000, "capital_expenditure": 57000000, "free_cash_flow": 294000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255480, "ticker_id": 1243, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95000000", "ebitda": "264000000", "netIncome": "11000000", "grossProfit": "577000000", "depreciation": "None", "totalRevenue": "1241000000", "costOfRevenue": "664000000", "interestIncome": "None", "incomeBeforeTax": "25000000", "interestExpense": "70000000", "operatingIncome": "85000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-48000000", "nonInterestIncome": "None", "operatingExpenses": "492000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "664000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169000000", "sellingGeneralAndAdministrative": "400000000", "netIncomeFromContinuingOperations": "11000000" }, "balance": { "goodwill": "4758000000", "inventory": "1670000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13742000000", "longTermDebt": "4148000000", "shortTermDebt": "61000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3705000000", "reportedCurrency": "USD", "retainedEarnings": "-1872000000", "totalLiabilities": "6967000000", "otherCurrentAssets": "302000000", "totalCurrentAssets": "3614000000", "currentLongTermDebt": "61000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1103000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10128000000", "currentAccountsPayable": "368000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4209000000", "totalShareholderEquity": "6775000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "963000000", "totalCurrentLiabilities": "1392000000", "otherNonCurrentLiabilities": "638000000", "totalNonCurrentLiabilities": "5575000000", "cashAndShortTermInvestments": "539000000", "commonStockSharesOutstanding": "500100000", "intangibleAssetsExcludingGoodwill": "3705000000", "cashAndCashEquivalentsAtCarryingValue": "539000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "237000000", "capitalExpenditures": "57000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156000000", "cashflowFromInvestment": "-56000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1241000000, "cost_of_revenue": 664000000, "gross_profit": 577000000, "research_and_development": 92000000, "selling_general_admin": 400000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95000000, "depreciation_amortisation": 169000000, "ebitda": 264000000, "interest_expense": 70000000, "interest_income": null, "other_non_operating": null, "pretax_income": 25000000, "tax_provision": 14000000, "effective_tax_rate": null, "net_income": 11000000, "net_income_continuing_ops": 11000000, "net_income_to_common": 11000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 539000000, "short_term_investments": null, "net_receivables": 1103000000, "inventory": 1670000000, "other_current_assets": null, "total_current_assets": 3614000000, "net_ppe": null, "goodwill": 4758000000, "intangible_assets": 3705000000, "goodwill_and_intangibles": 8463000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10128000000, "total_assets": 13742000000, "short_term_debt": 61000000, "accounts_payable": 368000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1392000000, "long_term_debt": 4148000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5575000000, "total_liabilities": 6967000000, "total_debt": 4209000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1872000000, "total_equity": 6775000000, "shares_outstanding": 500100000, "operating_cash_flow": 237000000, "stock_based_compensation": 20000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -156000000, "free_cash_flow": 294000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95000000", "ebitda": "264000000", "netIncome": "11000000", "grossProfit": "577000000", "depreciation": "None", "totalRevenue": "1241000000", "costOfRevenue": "664000000", "interestIncome": "None", "incomeBeforeTax": "25000000", "interestExpense": "70000000", "operatingIncome": "85000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-48000000", "nonInterestIncome": "None", "operatingExpenses": "492000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "92000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "664000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169000000", "sellingGeneralAndAdministrative": "400000000", "netIncomeFromContinuingOperations": "11000000" }, "balance": { "goodwill": "4758000000", "inventory": "1670000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13742000000", "longTermDebt": "4148000000", "shortTermDebt": "61000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "3705000000", "reportedCurrency": "USD", "retainedEarnings": "-1872000000", "totalLiabilities": "6967000000", "otherCurrentAssets": "302000000", "totalCurrentAssets": "3614000000", "currentLongTermDebt": "61000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1103000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10128000000", "currentAccountsPayable": "368000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4209000000", "totalShareholderEquity": "6775000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "963000000", "totalCurrentLiabilities": "1392000000", "otherNonCurrentLiabilities": "638000000", "totalNonCurrentLiabilities": "5575000000", "cashAndShortTermInvestments": "539000000", "commonStockSharesOutstanding": "500100000", "intangibleAssetsExcludingGoodwill": "3705000000", "cashAndCashEquivalentsAtCarryingValue": "539000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "237000000", "capitalExpenditures": "57000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-156000000", "cashflowFromInvestment": "-56000000", "stockBasedCompensation": "20000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "income_statement": { "revenue": 1193000000, "cost_of_revenue": 637000000, "gross_profit": 556000000, "ebit": 113000000, "ebitda": 274000000, "pretax_income": 60000000, "tax_provision": -7000000, "net_income": 67000000, "net_income_to_common": 67000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 487000000, "total_current_assets": 3440000000, "total_assets": 12941000000, "short_term_debt": 44000000, "long_term_debt": 4351000000, "total_debt": 4395000000, "total_liabilities": 6588000000, "total_equity": 6353000000, "shares_outstanding": 499100000, "goodwill_and_intangibles": 8142000000 }, "cash_flow": { "operating_cash_flow": -4000000, "capital_expenditure": 65000000, "free_cash_flow": 61000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255481, "ticker_id": 1243, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "113000000", "ebitda": "274000000", "netIncome": "67000000", "grossProfit": "556000000", "depreciation": "None", "totalRevenue": "1193000000", "costOfRevenue": "637000000", "interestIncome": "None", "incomeBeforeTax": "60000000", "interestExpense": "53000000", "operatingIncome": "121000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-7000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "435000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "94000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "637000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161000000", "sellingGeneralAndAdministrative": "341000000", "netIncomeFromContinuingOperations": "67000000" }, "balance": { "goodwill": "4508000000", "inventory": "1592000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12941000000", "longTermDebt": "4351000000", "shortTermDebt": "44000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3634000000", "reportedCurrency": "USD", "retainedEarnings": "-1883000000", "totalLiabilities": "6588000000", "otherCurrentAssets": "301000000", "totalCurrentAssets": "3440000000", "currentLongTermDebt": "44000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1060000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9501000000", "currentAccountsPayable": "330000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4395000000", "totalShareholderEquity": "6353000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "895000000", "totalCurrentLiabilities": "1269000000", "otherNonCurrentLiabilities": "487000000", "totalNonCurrentLiabilities": "5319000000", "cashAndShortTermInvestments": "487000000", "commonStockSharesOutstanding": "499100000", "intangibleAssetsExcludingGoodwill": "3634000000", "cashAndCashEquivalentsAtCarryingValue": "487000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4000000", "capitalExpenditures": "65000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52000000", "cashflowFromInvestment": "-58000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1193000000, "cost_of_revenue": 637000000, "gross_profit": 556000000, "research_and_development": 94000000, "selling_general_admin": 341000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 113000000, "depreciation_amortisation": 161000000, "ebitda": 274000000, "interest_expense": 53000000, "interest_income": null, "other_non_operating": null, "pretax_income": 60000000, "tax_provision": -7000000, "effective_tax_rate": null, "net_income": 67000000, "net_income_continuing_ops": 67000000, "net_income_to_common": 67000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 487000000, "short_term_investments": null, "net_receivables": 1060000000, "inventory": 1592000000, "other_current_assets": null, "total_current_assets": 3440000000, "net_ppe": null, "goodwill": 4508000000, "intangible_assets": 3634000000, "goodwill_and_intangibles": 8142000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9501000000, "total_assets": 12941000000, "short_term_debt": 44000000, "accounts_payable": 330000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1269000000, "long_term_debt": 4351000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5319000000, "total_liabilities": 6588000000, "total_debt": 4395000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1883000000, "total_equity": 6353000000, "shares_outstanding": 499100000, "operating_cash_flow": -4000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 52000000, "free_cash_flow": 61000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "113000000", "ebitda": "274000000", "netIncome": "67000000", "grossProfit": "556000000", "depreciation": "None", "totalRevenue": "1193000000", "costOfRevenue": "637000000", "interestIncome": "None", "incomeBeforeTax": "60000000", "interestExpense": "53000000", "operatingIncome": "121000000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-7000000", "reportedCurrency": "USD", "netInterestIncome": "-40000000", "nonInterestIncome": "None", "operatingExpenses": "435000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "94000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "637000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "161000000", "sellingGeneralAndAdministrative": "341000000", "netIncomeFromContinuingOperations": "67000000" }, "balance": { "goodwill": "4508000000", "inventory": "1592000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12941000000", "longTermDebt": "4351000000", "shortTermDebt": "44000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "3634000000", "reportedCurrency": "USD", "retainedEarnings": "-1883000000", "totalLiabilities": "6588000000", "otherCurrentAssets": "301000000", "totalCurrentAssets": "3440000000", "currentLongTermDebt": "44000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1060000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9501000000", "currentAccountsPayable": "330000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4395000000", "totalShareholderEquity": "6353000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "895000000", "totalCurrentLiabilities": "1269000000", "otherNonCurrentLiabilities": "487000000", "totalNonCurrentLiabilities": "5319000000", "cashAndShortTermInvestments": "487000000", "commonStockSharesOutstanding": "499100000", "intangibleAssetsExcludingGoodwill": "3634000000", "cashAndCashEquivalentsAtCarryingValue": "487000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-4000000", "capitalExpenditures": "65000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52000000", "cashflowFromInvestment": "-58000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "income_statement": { "revenue": 1020000000, "cost_of_revenue": 631000000, "gross_profit": 389000000, "ebit": 11000000, "ebitda": 175000000, "pretax_income": -51000000, "tax_provision": -43000000, "net_income": -8000000, "net_income_to_common": -8000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 468000000, "total_current_assets": 3215000000, "total_assets": 12614000000, "short_term_debt": 44000000, "long_term_debt": 4277000000, "total_debt": 4321000000, "total_liabilities": 6518000000, "total_equity": 6096000000, "shares_outstanding": 494400000, "goodwill_and_intangibles": 8095000000 }, "cash_flow": { "operating_cash_flow": 177000000, "capital_expenditure": 53000000, "free_cash_flow": 230000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255482, "ticker_id": 1243, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "11000000", "ebitda": "175000000", "netIncome": "-8000000", "grossProfit": "389000000", "depreciation": "None", "totalRevenue": "1020000000", "costOfRevenue": "631000000", "interestIncome": "None", "incomeBeforeTax": "-51000000", "interestExpense": "62000000", "operatingIncome": "8000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-43000000", "reportedCurrency": "USD", "netInterestIncome": "-46000000", "nonInterestIncome": "None", "operatingExpenses": "381000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "631000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164000000", "sellingGeneralAndAdministrative": "300000000", "netIncomeFromContinuingOperations": "-8000000" }, "balance": { "goodwill": "4414000000", "inventory": "1574000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12614000000", "longTermDebt": "4277000000", "shortTermDebt": "44000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3681000000", "reportedCurrency": "USD", "retainedEarnings": "-1950000000", "totalLiabilities": "6518000000", "otherCurrentAssets": "287000000", "totalCurrentAssets": "3215000000", "currentLongTermDebt": "44000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "886000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9399000000", "currentAccountsPayable": "296000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4321000000", "totalShareholderEquity": "6096000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "975000000", "totalCurrentLiabilities": "1315000000", "otherNonCurrentLiabilities": "302000000", "totalNonCurrentLiabilities": "5203000000", "cashAndShortTermInvestments": "468000000", "commonStockSharesOutstanding": "494400000", "intangibleAssetsExcludingGoodwill": "3681000000", "cashAndCashEquivalentsAtCarryingValue": "468000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "177000000", "capitalExpenditures": "53000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32000000", "cashflowFromInvestment": "-90000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1020000000, "cost_of_revenue": 631000000, "gross_profit": 389000000, "research_and_development": 81000000, "selling_general_admin": 300000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 11000000, "depreciation_amortisation": 164000000, "ebitda": 175000000, "interest_expense": 62000000, "interest_income": null, "other_non_operating": null, "pretax_income": -51000000, "tax_provision": -43000000, "effective_tax_rate": null, "net_income": -8000000, "net_income_continuing_ops": -8000000, "net_income_to_common": -8000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 468000000, "short_term_investments": null, "net_receivables": 886000000, "inventory": 1574000000, "other_current_assets": null, "total_current_assets": 3215000000, "net_ppe": null, "goodwill": 4414000000, "intangible_assets": 3681000000, "goodwill_and_intangibles": 8095000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9399000000, "total_assets": 12614000000, "short_term_debt": 44000000, "accounts_payable": 296000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1315000000, "long_term_debt": 4277000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5203000000, "total_liabilities": 6518000000, "total_debt": 4321000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1950000000, "total_equity": 6096000000, "shares_outstanding": 494400000, "operating_cash_flow": 177000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32000000, "free_cash_flow": 230000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "11000000", "ebitda": "175000000", "netIncome": "-8000000", "grossProfit": "389000000", "depreciation": "None", "totalRevenue": "1020000000", "costOfRevenue": "631000000", "interestIncome": "None", "incomeBeforeTax": "-51000000", "interestExpense": "62000000", "operatingIncome": "8000000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-43000000", "reportedCurrency": "USD", "netInterestIncome": "-46000000", "nonInterestIncome": "None", "operatingExpenses": "381000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "631000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164000000", "sellingGeneralAndAdministrative": "300000000", "netIncomeFromContinuingOperations": "-8000000" }, "balance": { "goodwill": "4414000000", "inventory": "1574000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "12614000000", "longTermDebt": "4277000000", "shortTermDebt": "44000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "3681000000", "reportedCurrency": "USD", "retainedEarnings": "-1950000000", "totalLiabilities": "6518000000", "otherCurrentAssets": "287000000", "totalCurrentAssets": "3215000000", "currentLongTermDebt": "44000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "886000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9399000000", "currentAccountsPayable": "296000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4321000000", "totalShareholderEquity": "6096000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "975000000", "totalCurrentLiabilities": "1315000000", "otherNonCurrentLiabilities": "302000000", "totalNonCurrentLiabilities": "5203000000", "cashAndShortTermInvestments": "468000000", "commonStockSharesOutstanding": "494400000", "intangibleAssetsExcludingGoodwill": "3681000000", "cashAndCashEquivalentsAtCarryingValue": "468000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "177000000", "capitalExpenditures": "53000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32000000", "cashflowFromInvestment": "-90000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "income_statement": { "revenue": 1030000000, "cost_of_revenue": 625000000, "gross_profit": 405000000, "ebit": 644000000, "ebitda": 814000000, "pretax_income": 559000000, "tax_provision": 195000000, "net_income": 364000000, "net_income_to_common": 364000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 490000000, "total_current_assets": 3366000000, "total_assets": 13283000000, "short_term_debt": 44000000, "long_term_debt": 4313000000, "total_debt": 4357000000, "total_liabilities": 6760000000, "total_equity": 6523000000, "shares_outstanding": 497700000, "goodwill_and_intangibles": 8636000000 }, "cash_flow": { "operating_cash_flow": 162000000, "capital_expenditure": 42000000, "free_cash_flow": 204000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255484, "ticker_id": 1243, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "644000000", "ebitda": "814000000", "netIncome": "364000000", "grossProfit": "405000000", "depreciation": "None", "totalRevenue": "1030000000", "costOfRevenue": "625000000", "interestIncome": "None", "incomeBeforeTax": "559000000", "interestExpense": "85000000", "operatingIncome": "-5000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "195000000", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "410000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "87000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "625000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170000000", "sellingGeneralAndAdministrative": "323000000", "netIncomeFromContinuingOperations": "364000000" }, "balance": { "goodwill": "4625000000", "inventory": "1632000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13283000000", "longTermDebt": "4313000000", "shortTermDebt": "44000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4011000000", "reportedCurrency": "USD", "retainedEarnings": "-1942000000", "totalLiabilities": "6760000000", "otherCurrentAssets": "340000000", "totalCurrentAssets": "3366000000", "currentLongTermDebt": "44000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "904000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9917000000", "currentAccountsPayable": "259000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4357000000", "totalShareholderEquity": "6523000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1018000000", "totalCurrentLiabilities": "1321000000", "otherNonCurrentLiabilities": "587000000", "totalNonCurrentLiabilities": "5439000000", "cashAndShortTermInvestments": "490000000", "commonStockSharesOutstanding": "497700000", "intangibleAssetsExcludingGoodwill": "4011000000", "cashAndCashEquivalentsAtCarryingValue": "490000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "364000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "162000000", "capitalExpenditures": "42000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1340000000", "cashflowFromInvestment": "1244000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1030000000, "cost_of_revenue": 625000000, "gross_profit": 405000000, "research_and_development": 87000000, "selling_general_admin": 323000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 644000000, "depreciation_amortisation": 170000000, "ebitda": 814000000, "interest_expense": 85000000, "interest_income": null, "other_non_operating": null, "pretax_income": 559000000, "tax_provision": 195000000, "effective_tax_rate": null, "net_income": 364000000, "net_income_continuing_ops": 364000000, "net_income_to_common": 364000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 490000000, "short_term_investments": null, "net_receivables": 904000000, "inventory": 1632000000, "other_current_assets": null, "total_current_assets": 3366000000, "net_ppe": null, "goodwill": 4625000000, "intangible_assets": 4011000000, "goodwill_and_intangibles": 8636000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9917000000, "total_assets": 13283000000, "short_term_debt": 44000000, "accounts_payable": 259000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1321000000, "long_term_debt": 4313000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5439000000, "total_liabilities": 6760000000, "total_debt": 4357000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1942000000, "total_equity": 6523000000, "shares_outstanding": 497700000, "operating_cash_flow": 162000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1244000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1340000000, "free_cash_flow": 204000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "644000000", "ebitda": "814000000", "netIncome": "364000000", "grossProfit": "405000000", "depreciation": "None", "totalRevenue": "1030000000", "costOfRevenue": "625000000", "interestIncome": "None", "incomeBeforeTax": "559000000", "interestExpense": "85000000", "operatingIncome": "-5000000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "195000000", "reportedCurrency": "USD", "netInterestIncome": "-58000000", "nonInterestIncome": "None", "operatingExpenses": "410000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "87000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "625000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170000000", "sellingGeneralAndAdministrative": "323000000", "netIncomeFromContinuingOperations": "364000000" }, "balance": { "goodwill": "4625000000", "inventory": "1632000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13283000000", "longTermDebt": "4313000000", "shortTermDebt": "44000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "4011000000", "reportedCurrency": "USD", "retainedEarnings": "-1942000000", "totalLiabilities": "6760000000", "otherCurrentAssets": "340000000", "totalCurrentAssets": "3366000000", "currentLongTermDebt": "44000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "904000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9917000000", "currentAccountsPayable": "259000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4357000000", "totalShareholderEquity": "6523000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1018000000", "totalCurrentLiabilities": "1321000000", "otherNonCurrentLiabilities": "587000000", "totalNonCurrentLiabilities": "5439000000", "cashAndShortTermInvestments": "490000000", "commonStockSharesOutstanding": "497700000", "intangibleAssetsExcludingGoodwill": "4011000000", "cashAndCashEquivalentsAtCarryingValue": "490000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "364000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "162000000", "capitalExpenditures": "42000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1340000000", "cashflowFromInvestment": "1244000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "income_statement": { "revenue": 1184000000, "cost_of_revenue": 626000000, "gross_profit": 558000000, "ebit": 33000000, "ebitda": 195000000, "pretax_income": -32000000, "tax_provision": 18000000, "net_income": -50000000, "net_income_to_common": -50000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 416000000, "total_current_assets": 4011000000, "total_assets": 13764000000, "short_term_debt": 213000000, "long_term_debt": 5463000000, "total_debt": 5676000000, "total_liabilities": 7822000000, "total_equity": 5942000000, "shares_outstanding": 494200000, "goodwill_and_intangibles": 8480000000 }, "cash_flow": { "operating_cash_flow": 200000000, "capital_expenditure": 34000000, "free_cash_flow": 234000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255485, "ticker_id": 1243, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33000000", "ebitda": "195000000", "netIncome": "-50000000", "grossProfit": "558000000", "depreciation": "None", "totalRevenue": "1184000000", "costOfRevenue": "626000000", "interestIncome": "None", "incomeBeforeTax": "-32000000", "interestExpense": "65000000", "operatingIncome": "115000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-65000000", "nonInterestIncome": "None", "operatingExpenses": "443000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "89000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "626000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162000000", "sellingGeneralAndAdministrative": "354000000", "netIncomeFromContinuingOperations": "-50000000" }, "balance": { "goodwill": "4480000000", "inventory": "1611000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13764000000", "longTermDebt": "5463000000", "shortTermDebt": "213000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4000000000", "reportedCurrency": "USD", "retainedEarnings": "-2306000000", "totalLiabilities": "7822000000", "otherCurrentAssets": "904000000", "totalCurrentAssets": "4011000000", "currentLongTermDebt": "213000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1080000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9753000000", "currentAccountsPayable": "291000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5676000000", "totalShareholderEquity": "5942000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "866000000", "totalCurrentLiabilities": "1370000000", "otherNonCurrentLiabilities": "465000000", "totalNonCurrentLiabilities": "6452000000", "cashAndShortTermInvestments": "416000000", "commonStockSharesOutstanding": "494200000", "intangibleAssetsExcludingGoodwill": "4000000000", "cashAndCashEquivalentsAtCarryingValue": "416000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "200000000", "capitalExpenditures": "34000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93000000", "cashflowFromInvestment": "-33000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1184000000, "cost_of_revenue": 626000000, "gross_profit": 558000000, "research_and_development": 89000000, "selling_general_admin": 354000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33000000, "depreciation_amortisation": 162000000, "ebitda": 195000000, "interest_expense": 65000000, "interest_income": null, "other_non_operating": null, "pretax_income": -32000000, "tax_provision": 18000000, "effective_tax_rate": null, "net_income": -50000000, "net_income_continuing_ops": -50000000, "net_income_to_common": -50000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 416000000, "short_term_investments": null, "net_receivables": 1080000000, "inventory": 1611000000, "other_current_assets": null, "total_current_assets": 4011000000, "net_ppe": null, "goodwill": 4480000000, "intangible_assets": 4000000000, "goodwill_and_intangibles": 8480000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9753000000, "total_assets": 13764000000, "short_term_debt": 213000000, "accounts_payable": 291000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1370000000, "long_term_debt": 5463000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6452000000, "total_liabilities": 7822000000, "total_debt": 5676000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2306000000, "total_equity": 5942000000, "shares_outstanding": 494200000, "operating_cash_flow": 200000000, "stock_based_compensation": 14000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -33000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -93000000, "free_cash_flow": 234000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33000000", "ebitda": "195000000", "netIncome": "-50000000", "grossProfit": "558000000", "depreciation": "None", "totalRevenue": "1184000000", "costOfRevenue": "626000000", "interestIncome": "None", "incomeBeforeTax": "-32000000", "interestExpense": "65000000", "operatingIncome": "115000000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-65000000", "nonInterestIncome": "None", "operatingExpenses": "443000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "89000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "626000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162000000", "sellingGeneralAndAdministrative": "354000000", "netIncomeFromContinuingOperations": "-50000000" }, "balance": { "goodwill": "4480000000", "inventory": "1611000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "13764000000", "longTermDebt": "5463000000", "shortTermDebt": "213000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "4000000000", "reportedCurrency": "USD", "retainedEarnings": "-2306000000", "totalLiabilities": "7822000000", "otherCurrentAssets": "904000000", "totalCurrentAssets": "4011000000", "currentLongTermDebt": "213000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1080000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9753000000", "currentAccountsPayable": "291000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5676000000", "totalShareholderEquity": "5942000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "866000000", "totalCurrentLiabilities": "1370000000", "otherNonCurrentLiabilities": "465000000", "totalNonCurrentLiabilities": "6452000000", "cashAndShortTermInvestments": "416000000", "commonStockSharesOutstanding": "494200000", "intangibleAssetsExcludingGoodwill": "4000000000", "cashAndCashEquivalentsAtCarryingValue": "416000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "200000000", "capitalExpenditures": "34000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93000000", "cashflowFromInvestment": "-33000000", "stockBasedCompensation": "14000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "income_statement": { "revenue": 1205000000, "cost_of_revenue": 648000000, "gross_profit": 557000000, "ebit": 78000000, "ebitda": 244000000, "pretax_income": 12000000, "tax_provision": -20000000, "net_income": 32000000, "net_income_to_common": 32000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 345000000, "total_current_assets": 4050000000, "total_assets": 14019000000, "short_term_debt": 38000000, "long_term_debt": 5727000000, "total_debt": 5765000000, "total_liabilities": 7963000000, "total_equity": 6056000000, "shares_outstanding": 496000000, "goodwill_and_intangibles": 8674000000 }, "cash_flow": { "operating_cash_flow": 2000000, "capital_expenditure": 24000000, "free_cash_flow": 26000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255486, "ticker_id": 1243, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78000000", "ebitda": "244000000", "netIncome": "32000000", "grossProfit": "557000000", "depreciation": "None", "totalRevenue": "1205000000", "costOfRevenue": "648000000", "interestIncome": "None", "incomeBeforeTax": "12000000", "interestExpense": "66000000", "operatingIncome": "133000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-20000000", "reportedCurrency": "USD", "netInterestIncome": "-66000000", "nonInterestIncome": "None", "operatingExpenses": "424000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "87000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "648000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166000000", "sellingGeneralAndAdministrative": "337000000", "netIncomeFromContinuingOperations": "32000000" }, "balance": { "goodwill": "4478000000", "inventory": "1638000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14019000000", "longTermDebt": "5727000000", "shortTermDebt": "38000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4196000000", "reportedCurrency": "USD", "retainedEarnings": "-2256000000", "totalLiabilities": "7963000000", "otherCurrentAssets": "989000000", "totalCurrentAssets": "4050000000", "currentLongTermDebt": "38000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1078000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9969000000", "currentAccountsPayable": "302000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5765000000", "totalShareholderEquity": "6056000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "892000000", "totalCurrentLiabilities": "1232000000", "otherNonCurrentLiabilities": "474000000", "totalNonCurrentLiabilities": "6731000000", "cashAndShortTermInvestments": "345000000", "commonStockSharesOutstanding": "496000000", "intangibleAssetsExcludingGoodwill": "4196000000", "cashAndCashEquivalentsAtCarryingValue": "345000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2000000", "capitalExpenditures": "24000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27000000", "cashflowFromInvestment": "37000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1205000000, "cost_of_revenue": 648000000, "gross_profit": 557000000, "research_and_development": 87000000, "selling_general_admin": 337000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78000000, "depreciation_amortisation": 166000000, "ebitda": 244000000, "interest_expense": 66000000, "interest_income": null, "other_non_operating": null, "pretax_income": 12000000, "tax_provision": -20000000, "effective_tax_rate": null, "net_income": 32000000, "net_income_continuing_ops": 32000000, "net_income_to_common": 32000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 345000000, "short_term_investments": null, "net_receivables": 1078000000, "inventory": 1638000000, "other_current_assets": null, "total_current_assets": 4050000000, "net_ppe": null, "goodwill": 4478000000, "intangible_assets": 4196000000, "goodwill_and_intangibles": 8674000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9969000000, "total_assets": 14019000000, "short_term_debt": 38000000, "accounts_payable": 302000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1232000000, "long_term_debt": 5727000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6731000000, "total_liabilities": 7963000000, "total_debt": 5765000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2256000000, "total_equity": 6056000000, "shares_outstanding": 496000000, "operating_cash_flow": 2000000, "stock_based_compensation": 11000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 37000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27000000, "free_cash_flow": 26000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78000000", "ebitda": "244000000", "netIncome": "32000000", "grossProfit": "557000000", "depreciation": "None", "totalRevenue": "1205000000", "costOfRevenue": "648000000", "interestIncome": "None", "incomeBeforeTax": "12000000", "interestExpense": "66000000", "operatingIncome": "133000000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-20000000", "reportedCurrency": "USD", "netInterestIncome": "-66000000", "nonInterestIncome": "None", "operatingExpenses": "424000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "87000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "648000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166000000", "sellingGeneralAndAdministrative": "337000000", "netIncomeFromContinuingOperations": "32000000" }, "balance": { "goodwill": "4478000000", "inventory": "1638000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14019000000", "longTermDebt": "5727000000", "shortTermDebt": "38000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "4196000000", "reportedCurrency": "USD", "retainedEarnings": "-2256000000", "totalLiabilities": "7963000000", "otherCurrentAssets": "989000000", "totalCurrentAssets": "4050000000", "currentLongTermDebt": "38000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1078000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9969000000", "currentAccountsPayable": "302000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5765000000", "totalShareholderEquity": "6056000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "892000000", "totalCurrentLiabilities": "1232000000", "otherNonCurrentLiabilities": "474000000", "totalNonCurrentLiabilities": "6731000000", "cashAndShortTermInvestments": "345000000", "commonStockSharesOutstanding": "496000000", "intangibleAssetsExcludingGoodwill": "4196000000", "cashAndCashEquivalentsAtCarryingValue": "345000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "2000000", "capitalExpenditures": "24000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27000000", "cashflowFromInvestment": "37000000", "stockBasedCompensation": "11000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "income_statement": { "revenue": 1035000000, "cost_of_revenue": 654000000, "gross_profit": 381000000, "ebit": -60000000, "ebitda": 111000000, "pretax_income": -127000000, "tax_provision": 14000000, "net_income": -141000000, "net_income_to_common": -141000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 352000000, "total_current_assets": 3407000000, "total_assets": 14362000000, "short_term_debt": 38000000, "long_term_debt": 5736000000, "total_debt": 5774000000, "total_liabilities": 8139000000, "total_equity": 6223000000, "shares_outstanding": 492800000, "goodwill_and_intangibles": 9588000000 }, "cash_flow": { "operating_cash_flow": 157000000, "capital_expenditure": 41000000, "free_cash_flow": 198000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255487, "ticker_id": 1243, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-60000000", "ebitda": "111000000", "netIncome": "-141000000", "grossProfit": "381000000", "depreciation": "None", "totalRevenue": "1035000000", "costOfRevenue": "654000000", "interestIncome": "None", "incomeBeforeTax": "-127000000", "interestExpense": "67000000", "operatingIncome": "10000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-67000000", "nonInterestIncome": "None", "operatingExpenses": "371000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "79000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "654000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171000000", "sellingGeneralAndAdministrative": "85000000", "netIncomeFromContinuingOperations": "-141000000" }, "balance": { "goodwill": "5094000000", "inventory": "1735000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14362000000", "longTermDebt": "5736000000", "shortTermDebt": "38000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4494000000", "reportedCurrency": "USD", "retainedEarnings": "-2288000000", "totalLiabilities": "8139000000", "otherCurrentAssets": "310000000", "totalCurrentAssets": "3407000000", "currentLongTermDebt": "38000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1010000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10955000000", "currentAccountsPayable": "270000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5774000000", "totalShareholderEquity": "6223000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "933000000", "totalCurrentLiabilities": "1241000000", "otherNonCurrentLiabilities": "411000000", "totalNonCurrentLiabilities": "6898000000", "cashAndShortTermInvestments": "352000000", "commonStockSharesOutstanding": "492800000", "intangibleAssetsExcludingGoodwill": "4494000000", "cashAndCashEquivalentsAtCarryingValue": "352000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-141000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-160000000", "operatingCashflow": "157000000", "capitalExpenditures": "41000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139000000", "cashflowFromInvestment": "-35000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1035000000, "cost_of_revenue": 654000000, "gross_profit": 381000000, "research_and_development": 79000000, "selling_general_admin": 85000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -60000000, "depreciation_amortisation": 171000000, "ebitda": 111000000, "interest_expense": 67000000, "interest_income": null, "other_non_operating": null, "pretax_income": -127000000, "tax_provision": 14000000, "effective_tax_rate": null, "net_income": -141000000, "net_income_continuing_ops": -141000000, "net_income_to_common": -141000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 352000000, "short_term_investments": null, "net_receivables": 1010000000, "inventory": 1735000000, "other_current_assets": null, "total_current_assets": 3407000000, "net_ppe": null, "goodwill": 5094000000, "intangible_assets": 4494000000, "goodwill_and_intangibles": 9588000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10955000000, "total_assets": 14362000000, "short_term_debt": 38000000, "accounts_payable": 270000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1241000000, "long_term_debt": 5736000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6898000000, "total_liabilities": 8139000000, "total_debt": 5774000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2288000000, "total_equity": 6223000000, "shares_outstanding": 492800000, "operating_cash_flow": 157000000, "stock_based_compensation": 15000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -139000000, "free_cash_flow": 198000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-60000000", "ebitda": "111000000", "netIncome": "-141000000", "grossProfit": "381000000", "depreciation": "None", "totalRevenue": "1035000000", "costOfRevenue": "654000000", "interestIncome": "None", "incomeBeforeTax": "-127000000", "interestExpense": "67000000", "operatingIncome": "10000000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "14000000", "reportedCurrency": "USD", "netInterestIncome": "-67000000", "nonInterestIncome": "None", "operatingExpenses": "371000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "79000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "654000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "171000000", "sellingGeneralAndAdministrative": "85000000", "netIncomeFromContinuingOperations": "-141000000" }, "balance": { "goodwill": "5094000000", "inventory": "1735000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14362000000", "longTermDebt": "5736000000", "shortTermDebt": "38000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "4494000000", "reportedCurrency": "USD", "retainedEarnings": "-2288000000", "totalLiabilities": "8139000000", "otherCurrentAssets": "310000000", "totalCurrentAssets": "3407000000", "currentLongTermDebt": "38000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1010000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10955000000", "currentAccountsPayable": "270000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5774000000", "totalShareholderEquity": "6223000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "933000000", "totalCurrentLiabilities": "1241000000", "otherNonCurrentLiabilities": "411000000", "totalNonCurrentLiabilities": "6898000000", "cashAndShortTermInvestments": "352000000", "commonStockSharesOutstanding": "492800000", "intangibleAssetsExcludingGoodwill": "4494000000", "cashAndCashEquivalentsAtCarryingValue": "352000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-141000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-160000000", "operatingCashflow": "157000000", "capitalExpenditures": "41000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139000000", "cashflowFromInvestment": "-35000000", "stockBasedCompensation": "15000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "171000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "income_statement": { "revenue": 1068000000, "cost_of_revenue": 627000000, "gross_profit": 441000000, "ebit": -1025000000, "ebitda": -852000000, "pretax_income": -1097000000, "tax_provision": -1000000, "net_income": -1096000000, "net_income_to_common": -1096000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 369000000, "total_current_assets": 3565000000, "total_assets": 14344000000, "short_term_debt": 39000000, "long_term_debt": 5870000000, "total_debt": 5909000000, "total_liabilities": 8210000000, "total_equity": 6134000000, "shares_outstanding": 492700000, "goodwill_and_intangibles": 9377000000 }, "cash_flow": { "operating_cash_flow": 198000000, "capital_expenditure": 33000000, "free_cash_flow": 231000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255489, "ticker_id": 1243, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1025000000", "ebitda": "-852000000", "netIncome": "-1096000000", "grossProfit": "441000000", "depreciation": "None", "totalRevenue": "1068000000", "costOfRevenue": "627000000", "interestIncome": "None", "incomeBeforeTax": "-1097000000", "interestExpense": "72000000", "operatingIncome": "42000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1000000", "reportedCurrency": "USD", "netInterestIncome": "-72000000", "nonInterestIncome": "None", "operatingExpenses": "399000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "86000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "627000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173000000", "sellingGeneralAndAdministrative": "313000000", "netIncomeFromContinuingOperations": "-1096000000" }, "balance": { "goodwill": "4902000000", "inventory": "1690000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14344000000", "longTermDebt": "5870000000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4475000000", "reportedCurrency": "USD", "retainedEarnings": "-2147000000", "totalLiabilities": "8210000000", "otherCurrentAssets": "371000000", "totalCurrentAssets": "3565000000", "currentLongTermDebt": "39000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1135000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10779000000", "currentAccountsPayable": "296000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "992000000", "shortLongTermDebtTotal": "5909000000", "totalShareholderEquity": "6134000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "930000000", "totalCurrentLiabilities": "1265000000", "otherNonCurrentLiabilities": "432000000", "totalNonCurrentLiabilities": "6945000000", "cashAndShortTermInvestments": "369000000", "commonStockSharesOutstanding": "492700000", "intangibleAssetsExcludingGoodwill": "4475000000", "cashAndCashEquivalentsAtCarryingValue": "369000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1096000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "198000000", "capitalExpenditures": "33000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157000000", "cashflowFromInvestment": "-36000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1068000000, "cost_of_revenue": 627000000, "gross_profit": 441000000, "research_and_development": 86000000, "selling_general_admin": 313000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1025000000, "depreciation_amortisation": 173000000, "ebitda": -852000000, "interest_expense": 72000000, "interest_income": null, "other_non_operating": null, "pretax_income": -1097000000, "tax_provision": -1000000, "effective_tax_rate": null, "net_income": -1096000000, "net_income_continuing_ops": -1096000000, "net_income_to_common": -1096000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 369000000, "short_term_investments": null, "net_receivables": 1135000000, "inventory": 1690000000, "other_current_assets": null, "total_current_assets": 3565000000, "net_ppe": null, "goodwill": 4902000000, "intangible_assets": 4475000000, "goodwill_and_intangibles": 9377000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10779000000, "total_assets": 14344000000, "short_term_debt": 39000000, "accounts_payable": 296000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1265000000, "long_term_debt": 5870000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6945000000, "total_liabilities": 8210000000, "total_debt": 5909000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -2147000000, "total_equity": 6134000000, "shares_outstanding": 492700000, "operating_cash_flow": 198000000, "stock_based_compensation": 10000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -157000000, "free_cash_flow": 231000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1025000000", "ebitda": "-852000000", "netIncome": "-1096000000", "grossProfit": "441000000", "depreciation": "None", "totalRevenue": "1068000000", "costOfRevenue": "627000000", "interestIncome": "None", "incomeBeforeTax": "-1097000000", "interestExpense": "72000000", "operatingIncome": "42000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1000000", "reportedCurrency": "USD", "netInterestIncome": "-72000000", "nonInterestIncome": "None", "operatingExpenses": "399000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "86000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "627000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173000000", "sellingGeneralAndAdministrative": "313000000", "netIncomeFromContinuingOperations": "-1096000000" }, "balance": { "goodwill": "4902000000", "inventory": "1690000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "14344000000", "longTermDebt": "5870000000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "4475000000", "reportedCurrency": "USD", "retainedEarnings": "-2147000000", "totalLiabilities": "8210000000", "otherCurrentAssets": "371000000", "totalCurrentAssets": "3565000000", "currentLongTermDebt": "39000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1135000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10779000000", "currentAccountsPayable": "296000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "992000000", "shortLongTermDebtTotal": "5909000000", "totalShareholderEquity": "6134000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "930000000", "totalCurrentLiabilities": "1265000000", "otherNonCurrentLiabilities": "432000000", "totalNonCurrentLiabilities": "6945000000", "cashAndShortTermInvestments": "369000000", "commonStockSharesOutstanding": "492700000", "intangibleAssetsExcludingGoodwill": "4475000000", "cashAndCashEquivalentsAtCarryingValue": "369000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1096000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "198000000", "capitalExpenditures": "33000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157000000", "cashflowFromInvestment": "-36000000", "stockBasedCompensation": "10000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "income_statement": { "revenue": 1057000000, "cost_of_revenue": 570000000, "gross_profit": 487000000, "ebit": 24000000, "ebitda": 201000000, "pretax_income": -79000000, "tax_provision": 18000000, "net_income": -97000000, "net_income_to_common": -97000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 367000000, "total_current_assets": 3652000000, "total_assets": 15796000000, "short_term_debt": 39000000, "long_term_debt": 6023000000, "total_debt": 6062000000, "total_liabilities": 8376000000, "total_equity": 7420000000, "shares_outstanding": 492600000, "goodwill_and_intangibles": 10718000000 }, "cash_flow": { "operating_cash_flow": 61000000, "capital_expenditure": 42000000, "free_cash_flow": 103000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 255490, "ticker_id": 1243, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:44:36.069982+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24000000", "ebitda": "201000000", "netIncome": "-97000000", "grossProfit": "487000000", "depreciation": "None", "totalRevenue": "1057000000", "costOfRevenue": "570000000", "interestIncome": "None", "incomeBeforeTax": "-79000000", "interestExpense": "103000000", "operatingIncome": "53000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-74000000", "nonInterestIncome": "None", "operatingExpenses": "434000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81000000", "otherNonOperatingIncome": "-23000000", "costofGoodsAndServicesSold": "570000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177000000", "sellingGeneralAndAdministrative": "353000000", "netIncomeFromContinuingOperations": "-97000000" }, "balance": { "goodwill": "6040000000", "inventory": "1690000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "15796000000", "longTermDebt": "6023000000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4678000000", "reportedCurrency": "USD", "retainedEarnings": "-1051000000", "totalLiabilities": "8376000000", "otherCurrentAssets": "370000000", "totalCurrentAssets": "3652000000", "currentLongTermDebt": "39000000", "longTermInvestments": "None", "shortTermInvestments": "40000000", "currentNetReceivables": "1225000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12144000000", "currentAccountsPayable": "354000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1007000000", "shortLongTermDebtTotal": "6062000000", "totalShareholderEquity": "7420000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "891000000", "totalCurrentLiabilities": "1284000000", "otherNonCurrentLiabilities": "411000000", "totalNonCurrentLiabilities": "7092000000", "cashAndShortTermInvestments": "367000000", "commonStockSharesOutstanding": "492600000", "intangibleAssetsExcludingGoodwill": "4678000000", "cashAndCashEquivalentsAtCarryingValue": "367000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-97000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "61000000", "capitalExpenditures": "42000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39000000", "cashflowFromInvestment": "-43000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "57000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1057000000, "cost_of_revenue": 570000000, "gross_profit": 487000000, "research_and_development": 81000000, "selling_general_admin": 353000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24000000, "depreciation_amortisation": 177000000, "ebitda": 201000000, "interest_expense": 103000000, "interest_income": null, "other_non_operating": null, "pretax_income": -79000000, "tax_provision": 18000000, "effective_tax_rate": null, "net_income": -97000000, "net_income_continuing_ops": -97000000, "net_income_to_common": -97000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 367000000, "short_term_investments": 40000000, "net_receivables": 1225000000, "inventory": 1690000000, "other_current_assets": null, "total_current_assets": 3652000000, "net_ppe": null, "goodwill": 6040000000, "intangible_assets": 4678000000, "goodwill_and_intangibles": 10718000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12144000000, "total_assets": 15796000000, "short_term_debt": 39000000, "accounts_payable": 354000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1284000000, "long_term_debt": 6023000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7092000000, "total_liabilities": 8376000000, "total_debt": 6062000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1051000000, "total_equity": 7420000000, "shares_outstanding": 492600000, "operating_cash_flow": 61000000, "stock_based_compensation": 9000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39000000, "free_cash_flow": 103000000, "net_change_in_cash": 57000000 }, "raw_data": { "income": { "ebit": "24000000", "ebitda": "201000000", "netIncome": "-97000000", "grossProfit": "487000000", "depreciation": "None", "totalRevenue": "1057000000", "costOfRevenue": "570000000", "interestIncome": "None", "incomeBeforeTax": "-79000000", "interestExpense": "103000000", "operatingIncome": "53000000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "18000000", "reportedCurrency": "USD", "netInterestIncome": "-74000000", "nonInterestIncome": "None", "operatingExpenses": "434000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81000000", "otherNonOperatingIncome": "-23000000", "costofGoodsAndServicesSold": "570000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177000000", "sellingGeneralAndAdministrative": "353000000", "netIncomeFromContinuingOperations": "-97000000" }, "balance": { "goodwill": "6040000000", "inventory": "1690000000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "15796000000", "longTermDebt": "6023000000", "shortTermDebt": "39000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "4678000000", "reportedCurrency": "USD", "retainedEarnings": "-1051000000", "totalLiabilities": "8376000000", "otherCurrentAssets": "370000000", "totalCurrentAssets": "3652000000", "currentLongTermDebt": "39000000", "longTermInvestments": "None", "shortTermInvestments": "40000000", "currentNetReceivables": "1225000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12144000000", "currentAccountsPayable": "354000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1007000000", "shortLongTermDebtTotal": "6062000000", "totalShareholderEquity": "7420000000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "891000000", "totalCurrentLiabilities": "1284000000", "otherNonCurrentLiabilities": "411000000", "totalNonCurrentLiabilities": "7092000000", "cashAndShortTermInvestments": "367000000", "commonStockSharesOutstanding": "492600000", "intangibleAssetsExcludingGoodwill": "4678000000", "cashAndCashEquivalentsAtCarryingValue": "367000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-97000000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "61000000", "capitalExpenditures": "42000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39000000", "cashflowFromInvestment": "-43000000", "stockBasedCompensation": "9000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "57000000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }