{ "ticker": { "uuid": "01897c04-8f6a-4f90-ab5c-17328dd6c214", "symbol": "ONIT", "name": "Onity Group Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Mortgage Finance", "page_url": "https://sharemaestro.com/factors/ticker/01897c04-8f6a-4f90-ab5c-17328dd6c214/", "api_url": "https://sharemaestro.com/factors/api/tickers/01897c04-8f6a-4f90-ab5c-17328dd6c214/" }, "ticker_metadata": { "id": 3010, "uuid": "01897c04-8f6a-4f90-ab5c-17328dd6c214", "symbol": "ONIT", "name": "Onity Group Inc.", "asset_type": "equity", "market_cap": 291246000, "stock_exchange_id": 3, "industry": "Mortgage Finance", "sector": "Financial Services", "description": "Onity Group Inc., a financial services company, originates and services mortgage loans in the United States, the United States Virgin Islands, India, and the Philippines. The company is headquartered in West Palm Beach, Florida.", "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": "01897c04-8f6a-4f90-ab5c-17328dd6c214", "symbol": "ONIT", "name": "Onity Group Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Mortgage Finance", "page_url": "https://sharemaestro.com/factors/ticker/01897c04-8f6a-4f90-ab5c-17328dd6c214/", "api_url": "https://sharemaestro.com/factors/api/tickers/01897c04-8f6a-4f90-ab5c-17328dd6c214/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.44, "value": 0.73, "quality": 0.13, "momentum": 0.24, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 36.83, "market_cap": 330806028.76, "pe_ratio": 1.8903, "earnings_yield": 0.529, "ebitda_to_ev": 0.0199, "shareholder_yield": 0.0127, "roe": 0.2781, "piotroski_f_score": 4, "momentum_12_1": 0.0437, "volatility_252d": 0.4318 }, "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": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:05.814928+00:00", "batch_id": "" }, "size": { "price_close": 36.83, "market_cap": 330806028.76, "market_cap_usd": 330806028.76, "enterprise_value": 16039706028.76, "shares_outstanding": 8981972, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1.8903, "pb_ratio": 0.5257, "ptbv_ratio": null, "ps_ratio": 0.2759, "pcf_ratio": null, "pfcf_ratio": -0.2041, "ev_ebitda": 50.2025, "ev_ebit": 51.0494, "ev_sales": 13.3787, "ev_fcf": -9.898, "earnings_yield": 0.529, "fcf_yield": -0.101, "price_to_sales": 0.2759, "price_to_book": 0.5257, "price_to_cashflow": null, "ebitda_to_ev": 0.0199, "sales_yield": 0.0747 }, "yield": { "dividend_yield": 0.0127, "buyback_yield": 0, "shareholder_yield": 0.0127, "debt_paydown_yield": null, "total_yield": 0.0127 }, "quality": { "gross_margin": 0.666, "operating_margin": 0.2621, "net_margin": 0.146, "ebitda_margin": 0.2665, "fcf_margin": -1.3517, "roe": 0.2781, "roa": 0.0099, "roic": 0.0144, "roc_greenblatt": null, "asset_turnover": 0.0676, "cash_conversion": -9.26, "accruals_ratio": 0.1333, "sbc_to_revenue": -0.0037, "piotroski_f_score": 4, "altman_z_score": 1.0644, "earnings_stability_5y": 1.7713, "revenue_stability_5y": 0.0595, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.045, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 27.1824, "net_debt_to_ebitda": 49.1671, "debt_to_assets": 0.896, "interest_coverage": 0.6572, "current_ratio": 51.4996, "quick_ratio": 51.4996, "net_debt": 15708900000, "local_beta": 0.0006, "volatility_252d": 0.4318, "volatility_60d": 1.0501, "max_drawdown_12m": -0.3476, "risk_adjusted_momentum": 0.1013 }, "growth": { "revenue_growth_1y": 0.1012, "revenue_growth_3y_cagr": 0.0219, "revenue_growth_5y_cagr": 0.0178, "eps_growth_1y": 5.7568, "eps_growth_3y_cagr": 0.9464, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.1934, "revenue_growth": 0.1012, "earnings_growth": 5.7568 }, "momentum": { "price_return_1m": -0.0535, "price_return_3m": -0.0648, "price_return_6m": -0.1559, "price_return_9m": -0.1289, "price_return_12m": -0.0121, "price_return_12m_ex1m": 0.0437, "momentum_6m": -0.1559, "momentum_12m": -0.0121, "momentum_12_1": 0.0437, "distance_from_52w_high": -0.3009, "distance_from_52w_low": 0.0716, "relative_strength": -0.112 }, "raw_ttm": { "revenue_ttm": 1198900000, "gross_profit_ttm": 798500000, "ebit_ttm": 314200000, "ebitda_ttm": 319500000, "net_income_ttm": 175000000, "eps_diluted_ttm": 19.4835, "operating_cash_flow_ttm": -2189800000, "capital_expenditure_ttm": 569300000, "fcf_ttm": -1620500000, "dividends_paid_ttm": 4200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 478100000, "cash_and_equivalents": 182500000, "total_current_assets": 13874000000, "total_current_liabilities": 269400000, "net_ppe": null, "total_assets": 17735200000, "total_debt": 15891400000, "total_equity": 629300000, "net_working_capital": 13476900000, "book_value_per_share": 70.0626, "retained_earnings": 78500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2398700000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 4, "rank_pb": 7, "rank_ptbv": 50, "rank_ps": 8, "rank_pcf": 50, "rank_ev_ebitda": 93, "rank_ev_ebit": 92, "rank_earnings_yield": 3, "rank_fcf_yield": 94, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 12, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 26, "rank_fcf_margin": 96, "rank_piotroski": 81, "rank_accruals": 97, "rank_sue": 50, "rank_eps_growth_1y": 2, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 61, "rank_relative_strength": 63 }, "composites": { "value_composite": 27, "quality_composite": 87, "momentum_composite": 76, "growth_composite": 8, "yield_composite": 29, "svqf_composite": 2, "vc1_composite": 14, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 56, "quality_value_composite": 0.3081, "os_score": 0.44, "value_percentile": 0.73, "quality_percentile": 0.13, "momentum_percentile": 0.24, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 18, "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": 4682, "ticker_id": 3010, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:05.814928+00:00", "batch_id": "", "os_score_delta": null, "price_close": 36.83, "market_cap": 330806028.76, "market_cap_usd": 330806028.76, "enterprise_value": 16039706028.76, "shares_outstanding": 8981972, "fx_rate_to_usd": null, "pe_ratio": 1.89032016, "pb_ratio": 0.52567302, "ptbv_ratio": null, "ps_ratio": 0.27592462, "pcf_ratio": null, "pfcf_ratio": -0.20413825, "ev_ebitda": 50.20252278, "ev_ebit": 51.04935082, "ev_sales": 13.37868549, "ev_fcf": -9.89799817, "earnings_yield": 0.52901092, "fcf_yield": -0.10103053, "dividend_yield": 0.01269626, "buyback_yield": 0, "shareholder_yield": 0.01269626, "debt_paydown_yield": null, "total_yield": 0.01269626, "gross_margin": 0.66602719, "operating_margin": 0.26207357, "net_margin": 0.14596714, "ebitda_margin": 0.26649429, "fcf_margin": -1.35165568, "roe": 0.27808676, "roa": 0.00986738, "roic": 0.01442325, "roc_greenblatt": null, "asset_turnover": 0.06760003, "cash_conversion": -9.26, "accruals_ratio": 0.13333935, "sbc_to_revenue": -0.00367003, "debt_to_equity": 27.18242492, "net_debt_to_ebitda": 49.16713615, "debt_to_assets": 0.89603726, "interest_coverage": 0.65718469, "current_ratio": 51.4996288, "quick_ratio": 51.4996288, "net_debt": 15708900000, "revenue_growth_1y": 0.10122164, "revenue_growth_3y_cagr": 0.0219269, "revenue_growth_5y_cagr": 0.01776457, "eps_growth_1y": 5.75675676, "eps_growth_3y_cagr": 0.94636983, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.19342814, "piotroski_f_score": 4, "altman_z_score": 1.0643785, "earnings_stability_5y": 1.771317, "revenue_stability_5y": 0.059488, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05345669, "price_return_3m": -0.06475368, "price_return_6m": -0.15585606, "price_return_9m": -0.12890255, "price_return_12m": -0.01207082, "price_return_12m_ex1m": 0.04372318, "distance_from_52w_high": -0.3008732, "distance_from_52w_low": 0.07157405, "relative_strength": -0.1120344, "local_beta": 0.0006, "volatility_252d": 0.431779, "volatility_60d": 1.050087, "max_drawdown_12m": -0.34757024, "revenue_ttm": 1198900000, "gross_profit_ttm": 798500000, "ebit_ttm": 314200000, "ebitda_ttm": 319500000, "net_income_ttm": 175000000, "eps_diluted_ttm": 19.483472, "operating_cash_flow_ttm": -2189800000, "capital_expenditure_ttm": 569300000, "fcf_ttm": -1620500000, "dividends_paid_ttm": 4200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 478100000, "cash_and_equivalents": 182500000, "total_current_assets": 13874000000, "total_current_liabilities": 269400000, "net_ppe": null, "total_assets": 17735200000, "total_debt": 15891400000, "total_equity": 629300000, "net_working_capital": 13476900000, "book_value_per_share": 70.06256533, "retained_earnings": 78500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2398700000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 4, "rank_pb": 7, "rank_ptbv": 50, "rank_ps": 8, "rank_pcf": 50, "rank_ev_ebitda": 93, "rank_ev_ebit": 92, "rank_earnings_yield": 3, "rank_fcf_yield": 94, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 12, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 26, "rank_fcf_margin": 96, "rank_piotroski": 81, "rank_accruals": 97, "rank_sue": 50, "rank_eps_growth_1y": 2, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 61, "rank_relative_strength": 63, "value_composite": 27, "quality_composite": 87, "momentum_composite": 76, "growth_composite": 8, "yield_composite": 29, "svqf_composite": 2, "vc1_composite": 14, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 56, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 18, "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": 36.83, "os": 0.44, "value": 0.73, "quality": 0.13, "momentum": 0.24, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 1.8903, "earnings_yield": 0.529, "shareholder_yield": 0.0127, "roe": 0.2781, "momentum_12_1": 0.0437, "complete_fields": { "id": 4682, "ticker_id": 3010, "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": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:05.814928+00:00", "batch_id": "", "os_score_delta": null, "price_close": 36.83, "market_cap": 330806028.76, "market_cap_usd": 330806028.76, "enterprise_value": 16039706028.76, "shares_outstanding": 8981972, "fx_rate_to_usd": null, "pe_ratio": 1.89032016, "pb_ratio": 0.52567302, "ptbv_ratio": null, "ps_ratio": 0.27592462, "pcf_ratio": null, "pfcf_ratio": -0.20413825, "ev_ebitda": 50.20252278, "ev_ebit": 51.04935082, "ev_sales": 13.37868549, "ev_fcf": -9.89799817, "earnings_yield": 0.52901092, "fcf_yield": -0.10103053, "dividend_yield": 0.01269626, "buyback_yield": 0, "shareholder_yield": 0.01269626, "debt_paydown_yield": null, "total_yield": 0.01269626, "gross_margin": 0.66602719, "operating_margin": 0.26207357, "net_margin": 0.14596714, "ebitda_margin": 0.26649429, "fcf_margin": -1.35165568, "roe": 0.27808676, "roa": 0.00986738, "roic": 0.01442325, "roc_greenblatt": null, "asset_turnover": 0.06760003, "cash_conversion": -9.26, "accruals_ratio": 0.13333935, "sbc_to_revenue": -0.00367003, "debt_to_equity": 27.18242492, "net_debt_to_ebitda": 49.16713615, "debt_to_assets": 0.89603726, "interest_coverage": 0.65718469, "current_ratio": 51.4996288, "quick_ratio": 51.4996288, "net_debt": 15708900000, "revenue_growth_1y": 0.10122164, "revenue_growth_3y_cagr": 0.0219269, "revenue_growth_5y_cagr": 0.01776457, "eps_growth_1y": 5.75675676, "eps_growth_3y_cagr": 0.94636983, "eps_growth_5y_cagr": null, "fcf_growth_1y": null, "book_value_growth_1y": 0.19342814, "piotroski_f_score": 4, "altman_z_score": 1.0643785, "earnings_stability_5y": 1.771317, "revenue_stability_5y": 0.059488, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.05345669, "price_return_3m": -0.06475368, "price_return_6m": -0.15585606, "price_return_9m": -0.12890255, "price_return_12m": -0.01207082, "price_return_12m_ex1m": 0.04372318, "distance_from_52w_high": -0.3008732, "distance_from_52w_low": 0.07157405, "relative_strength": -0.1120344, "local_beta": 0.0006, "volatility_252d": 0.431779, "volatility_60d": 1.050087, "max_drawdown_12m": -0.34757024, "revenue_ttm": 1198900000, "gross_profit_ttm": 798500000, "ebit_ttm": 314200000, "ebitda_ttm": 319500000, "net_income_ttm": 175000000, "eps_diluted_ttm": 19.483472, "operating_cash_flow_ttm": -2189800000, "capital_expenditure_ttm": 569300000, "fcf_ttm": -1620500000, "dividends_paid_ttm": 4200000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 478100000, "cash_and_equivalents": 182500000, "total_current_assets": 13874000000, "total_current_liabilities": 269400000, "net_ppe": null, "total_assets": 17735200000, "total_debt": 15891400000, "total_equity": 629300000, "net_working_capital": 13476900000, "book_value_per_share": 70.06256533, "retained_earnings": 78500000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2398700000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 4, "rank_pb": 7, "rank_ptbv": 50, "rank_ps": 8, "rank_pcf": 50, "rank_ev_ebitda": 93, "rank_ev_ebit": 92, "rank_earnings_yield": 3, "rank_fcf_yield": 94, "rank_dividend_yield": 42, "rank_shareholder_yield": 43, "rank_total_yield": 43, "rank_roe": 12, "rank_roc": 50, "rank_roic": 76, "rank_gross_margin": 26, "rank_fcf_margin": 96, "rank_piotroski": 81, "rank_accruals": 97, "rank_sue": 50, "rank_eps_growth_1y": 2, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 40, "rank_momentum_12m": 65, "rank_momentum_12m_ex1m": 61, "rank_relative_strength": 63, "value_composite": 27, "quality_composite": 87, "momentum_composite": 76, "growth_composite": 8, "yield_composite": 29, "svqf_composite": 2, "vc1_composite": 14, "vc2_composite": 15, "vc3_composite": 15, "trending_value_composite": null, "overall_composite": 56, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 25, "small_cap_core_rank": 18, "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": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "income_statement": { "revenue": 1066700000, "cost_of_revenue": 58900000, "gross_profit": 1007800000, "ebit": 575000000, "ebitda": 580333332, "pretax_income": 62700000, "tax_provision": -126800000, "net_income": 189500000, "net_income_to_common": 189500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180500000, "total_current_assets": 12660200000, "total_assets": 16170600000, "short_term_debt": 53200000, "long_term_debt": 15117900000, "total_debt": 15171100000, "total_liabilities": 15542600000, "total_equity": 628000000, "shares_outstanding": 8634669, "goodwill_and_intangibles": 2827700000 }, "cash_flow": { "operating_cash_flow": -748000000, "capital_expenditure": 376300000, "free_cash_flow": -371700000, "dividends_paid": 4200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309783, "ticker_id": 3010, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "575000000", "ebitda": "580333332", "netIncome": "189500000", "grossProfit": "1007800000", "depreciation": "None", "totalRevenue": "1066700000", "costOfRevenue": "58900000", "interestIncome": "None", "incomeBeforeTax": "62700000", "interestExpense": "478100000", "operatingIncome": "589700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-126800000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "418100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5333332", "sellingGeneralAndAdministrative": "131900000", "netIncomeFromContinuingOperations": "189500000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "16170600000", "longTermDebt": "15117900000", "shortTermDebt": "53200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2827700000", "reportedCurrency": "USD", "retainedEarnings": "71900000", "totalLiabilities": "15542600000", "otherCurrentAssets": "590700000", "totalCurrentAssets": "12660200000", "currentLongTermDebt": "53200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11889000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3510500000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15178300000", "totalShareholderEquity": "628000000", "capitalLeaseObligations": "7200000", "otherCurrentLiabilities": "193800000", "totalCurrentLiabilities": "247000000", "otherNonCurrentLiabilities": "102300000", "totalNonCurrentLiabilities": "15295600000", "cashAndShortTermInvestments": "180500000", "commonStockSharesOutstanding": "8634669", "intangibleAssetsExcludingGoodwill": "2827700000", "cashAndCashEquivalentsAtCarryingValue": "180500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "189500000", "profitLoss": "None", "dividendPayout": "4200000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-748000000", "capitalExpenditures": "376300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1100500000", "cashflowFromInvestment": "1847500000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1066700000, "cost_of_revenue": 58900000, "gross_profit": 1007800000, "research_and_development": null, "selling_general_admin": 131900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 575000000, "depreciation_amortisation": 5333332, "ebitda": 580333332, "interest_expense": 478100000, "interest_income": null, "other_non_operating": null, "pretax_income": 62700000, "tax_provision": -126800000, "effective_tax_rate": null, "net_income": 189500000, "net_income_continuing_ops": 189500000, "net_income_to_common": 189500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180500000, "short_term_investments": null, "net_receivables": 11889000000, "inventory": null, "other_current_assets": null, "total_current_assets": 12660200000, "net_ppe": null, "goodwill": null, "intangible_assets": 2827700000, "goodwill_and_intangibles": 2827700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3510500000, "total_assets": 16170600000, "short_term_debt": 53200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 247000000, "long_term_debt": 15117900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15295600000, "total_liabilities": 15542600000, "total_debt": 15171100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 71900000, "total_equity": 628000000, "shares_outstanding": 8634669, "operating_cash_flow": -748000000, "stock_based_compensation": 7600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 376300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1847500000, "dividends_paid": 4200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1100500000, "free_cash_flow": -371700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "575000000", "ebitda": "580333332", "netIncome": "189500000", "grossProfit": "1007800000", "depreciation": "None", "totalRevenue": "1066700000", "costOfRevenue": "58900000", "interestIncome": "None", "incomeBeforeTax": "62700000", "interestExpense": "478100000", "operatingIncome": "589700000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-126800000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "418100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "58900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "5333332", "sellingGeneralAndAdministrative": "131900000", "netIncomeFromContinuingOperations": "189500000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "16170600000", "longTermDebt": "15117900000", "shortTermDebt": "53200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2827700000", "reportedCurrency": "USD", "retainedEarnings": "71900000", "totalLiabilities": "15542600000", "otherCurrentAssets": "590700000", "totalCurrentAssets": "12660200000", "currentLongTermDebt": "53200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11889000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3510500000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15178300000", "totalShareholderEquity": "628000000", "capitalLeaseObligations": "7200000", "otherCurrentLiabilities": "193800000", "totalCurrentLiabilities": "247000000", "otherNonCurrentLiabilities": "102300000", "totalNonCurrentLiabilities": "15295600000", "cashAndShortTermInvestments": "180500000", "commonStockSharesOutstanding": "8634669", "intangibleAssetsExcludingGoodwill": "2827700000", "cashAndCashEquivalentsAtCarryingValue": "180500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "189500000", "profitLoss": "None", "dividendPayout": "4200000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-748000000", "capitalExpenditures": "376300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1100500000", "cashflowFromInvestment": "1847500000", "stockBasedCompensation": "7600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "5400000", "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": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "income_statement": { "revenue": 1069300000, "cost_of_revenue": 573700000, "gross_profit": 495600000, "ebit": 247800000, "ebitda": 256100000, "pretax_income": 39300000, "tax_provision": 5400000, "net_income": 33900000, "net_income_to_common": 33900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184800000, "total_current_assets": 13473300000, "total_assets": 16435400000, "short_term_debt": 54100000, "long_term_debt": 14674900000, "total_debt": 14729000000, "total_liabilities": 15942500000, "total_equity": 492900000, "shares_outstanding": 8088000, "goodwill_and_intangibles": 2469600000 }, "cash_flow": { "operating_cash_flow": -651000000, "capital_expenditure": 37700000, "free_cash_flow": -613300000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309788, "ticker_id": 3010, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "247800000", "ebitda": "256100000", "netIncome": "33900000", "grossProfit": "495600000", "depreciation": "None", "totalRevenue": "1069300000", "costOfRevenue": "573700000", "interestIncome": "None", "incomeBeforeTax": "39300000", "interestExpense": "None", "operatingIncome": "247800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5400000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "247800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "573700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8300000", "sellingGeneralAndAdministrative": "136900000", "netIncomeFromContinuingOperations": "33900000" }, "balance": { "goodwill": "None", "inventory": "12415600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "16435400000", "longTermDebt": "14674900000", "shortTermDebt": "54100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2469600000", "reportedCurrency": "USD", "retainedEarnings": "-117600000", "totalLiabilities": "15942500000", "otherCurrentAssets": "-11719100000", "totalCurrentAssets": "13473300000", "currentLongTermDebt": "54100000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "12592000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2962100000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14738000000", "totalShareholderEquity": "492900000", "capitalLeaseObligations": "9000000", "otherCurrentLiabilities": "197300000", "totalCurrentLiabilities": "252400000", "otherNonCurrentLiabilities": "971900000", "totalNonCurrentLiabilities": "15690100000", "cashAndShortTermInvestments": "184800000", "commonStockSharesOutstanding": "8088000", "intangibleAssetsExcludingGoodwill": "2469600000", "cashAndCashEquivalentsAtCarryingValue": "184800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33900000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-651000000", "capitalExpenditures": "37700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "182900000", "cashflowFromInvestment": "478500000", "stockBasedCompensation": "7800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1069300000, "cost_of_revenue": 573700000, "gross_profit": 495600000, "research_and_development": null, "selling_general_admin": 136900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 247800000, "depreciation_amortisation": 8300000, "ebitda": 256100000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 39300000, "tax_provision": 5400000, "effective_tax_rate": null, "net_income": 33900000, "net_income_continuing_ops": 33900000, "net_income_to_common": 33900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184800000, "short_term_investments": null, "net_receivables": 12592000000, "inventory": 12415600000, "other_current_assets": null, "total_current_assets": 13473300000, "net_ppe": null, "goodwill": null, "intangible_assets": 2469600000, "goodwill_and_intangibles": 2469600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2962100000, "total_assets": 16435400000, "short_term_debt": 54100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 252400000, "long_term_debt": 14674900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15690100000, "total_liabilities": 15942500000, "total_debt": 14729000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -117600000, "total_equity": 492900000, "shares_outstanding": 8088000, "operating_cash_flow": -651000000, "stock_based_compensation": 7800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 478500000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 182900000, "free_cash_flow": -613300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "247800000", "ebitda": "256100000", "netIncome": "33900000", "grossProfit": "495600000", "depreciation": "None", "totalRevenue": "1069300000", "costOfRevenue": "573700000", "interestIncome": "None", "incomeBeforeTax": "39300000", "interestExpense": "None", "operatingIncome": "247800000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "5400000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "247800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "573700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8300000", "sellingGeneralAndAdministrative": "136900000", "netIncomeFromContinuingOperations": "33900000" }, "balance": { "goodwill": "None", "inventory": "12415600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "16435400000", "longTermDebt": "14674900000", "shortTermDebt": "54100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2469600000", "reportedCurrency": "USD", "retainedEarnings": "-117600000", "totalLiabilities": "15942500000", "otherCurrentAssets": "-11719100000", "totalCurrentAssets": "13473300000", "currentLongTermDebt": "54100000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "12592000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2962100000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14738000000", "totalShareholderEquity": "492900000", "capitalLeaseObligations": "9000000", "otherCurrentLiabilities": "197300000", "totalCurrentLiabilities": "252400000", "otherNonCurrentLiabilities": "971900000", "totalNonCurrentLiabilities": "15690100000", "cashAndShortTermInvestments": "184800000", "commonStockSharesOutstanding": "8088000", "intangibleAssetsExcludingGoodwill": "2469600000", "cashAndCashEquivalentsAtCarryingValue": "184800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33900000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-651000000", "capitalExpenditures": "37700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "182900000", "cashflowFromInvestment": "478500000", "stockBasedCompensation": "7800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8300000", "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": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "income_statement": { "revenue": 1144600000, "cost_of_revenue": 560100000, "gross_profit": 584500000, "ebit": 226700000, "ebitda": 238800000, "pretax_income": -58100000, "tax_provision": 5600000, "net_income": -63700000, "net_income_to_common": -63700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201600000, "total_current_assets": 9793600000, "total_assets": 12513700000, "short_term_debt": 52000000, "long_term_debt": 10868200000, "total_debt": 10920200000, "total_liabilities": 12111900000, "total_equity": 401800000, "shares_outstanding": 7635584, "goodwill_and_intangibles": 3100000 }, "cash_flow": { "operating_cash_flow": 10400000, "capital_expenditure": 122200000, "free_cash_flow": 132600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309793, "ticker_id": 3010, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "226700000", "ebitda": "238800000", "netIncome": "-63700000", "grossProfit": "584500000", "depreciation": "None", "totalRevenue": "1144600000", "costOfRevenue": "560100000", "interestIncome": "None", "incomeBeforeTax": "-58100000", "interestExpense": "None", "operatingIncome": "226700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5600000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "357800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "560100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12100000", "sellingGeneralAndAdministrative": "106600000", "netIncomeFromContinuingOperations": "-63700000" }, "balance": { "goodwill": "-2275300000", "inventory": "677200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "12513700000", "longTermDebt": "10868200000", "shortTermDebt": "52000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2278400000", "reportedCurrency": "USD", "retainedEarnings": "-151600000", "totalLiabilities": "12111900000", "otherCurrentAssets": "784400000", "totalCurrentAssets": "9793600000", "currentLongTermDebt": "52000000", "longTermInvestments": "37800000", "shortTermInvestments": "11500000", "currentNetReceivables": "8807600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2720300000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10931300000", "totalShareholderEquity": "401800000", "capitalLeaseObligations": "10200000", "otherCurrentLiabilities": "159700000", "totalCurrentLiabilities": "219900000", "otherNonCurrentLiabilities": "997400000", "totalNonCurrentLiabilities": "11892000000", "cashAndShortTermInvestments": "201600000", "commonStockSharesOutstanding": "7635584", "intangibleAssetsExcludingGoodwill": "2278400000", "cashAndCashEquivalentsAtCarryingValue": "201600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10400000", "capitalExpenditures": "122200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70800000", "cashflowFromInvestment": "-100300000", "stockBasedCompensation": "9700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1144600000, "cost_of_revenue": 560100000, "gross_profit": 584500000, "research_and_development": 0.06, "selling_general_admin": 106600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 226700000, "depreciation_amortisation": 12100000, "ebitda": 238800000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -58100000, "tax_provision": 5600000, "effective_tax_rate": null, "net_income": -63700000, "net_income_continuing_ops": -63700000, "net_income_to_common": -63700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201600000, "short_term_investments": 11500000, "net_receivables": 8807600000, "inventory": 677200000, "other_current_assets": null, "total_current_assets": 9793600000, "net_ppe": null, "goodwill": -2275300000, "intangible_assets": 2278400000, "goodwill_and_intangibles": 3100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2720300000, "total_assets": 12513700000, "short_term_debt": 52000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219900000, "long_term_debt": 10868200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11892000000, "total_liabilities": 12111900000, "total_debt": 10920200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -151600000, "total_equity": 401800000, "shares_outstanding": 7635584, "operating_cash_flow": 10400000, "stock_based_compensation": 9700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 122200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -100300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 70800000, "free_cash_flow": 132600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "226700000", "ebitda": "238800000", "netIncome": "-63700000", "grossProfit": "584500000", "depreciation": "None", "totalRevenue": "1144600000", "costOfRevenue": "560100000", "interestIncome": "None", "incomeBeforeTax": "-58100000", "interestExpense": "None", "operatingIncome": "226700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "5600000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "357800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "560100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12100000", "sellingGeneralAndAdministrative": "106600000", "netIncomeFromContinuingOperations": "-63700000" }, "balance": { "goodwill": "-2275300000", "inventory": "677200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "12513700000", "longTermDebt": "10868200000", "shortTermDebt": "52000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2278400000", "reportedCurrency": "USD", "retainedEarnings": "-151600000", "totalLiabilities": "12111900000", "otherCurrentAssets": "784400000", "totalCurrentAssets": "9793600000", "currentLongTermDebt": "52000000", "longTermInvestments": "37800000", "shortTermInvestments": "11500000", "currentNetReceivables": "8807600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2720300000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10931300000", "totalShareholderEquity": "401800000", "capitalLeaseObligations": "10200000", "otherCurrentLiabilities": "159700000", "totalCurrentLiabilities": "219900000", "otherNonCurrentLiabilities": "997400000", "totalNonCurrentLiabilities": "11892000000", "cashAndShortTermInvestments": "201600000", "commonStockSharesOutstanding": "7635584", "intangibleAssetsExcludingGoodwill": "2278400000", "cashAndCashEquivalentsAtCarryingValue": "201600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-63700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10400000", "capitalExpenditures": "122200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "70800000", "cashflowFromInvestment": "-100300000", "stockBasedCompensation": "9700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12100000", "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": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "income_statement": { "revenue": 999500000, "cost_of_revenue": 540300000, "gross_profit": 459200000, "ebit": 270700000, "ebitda": 285500000, "pretax_income": 24900000, "tax_provision": -800000, "net_income": 25700000, "net_income_to_common": 25700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 208000000, "total_current_assets": 9341400000, "total_assets": 12399200000, "short_term_debt": 48100000, "long_term_debt": 10393200000, "total_debt": 10441300000, "total_liabilities": 11942500000, "total_equity": 456700000, "shares_outstanding": 8997306, "goodwill_and_intangibles": 2600000 }, "cash_flow": { "operating_cash_flow": 173200000, "capital_expenditure": 204900000, "free_cash_flow": 378100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309798, "ticker_id": 3010, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "270700000", "ebitda": "285500000", "netIncome": "25700000", "grossProfit": "459200000", "depreciation": "None", "totalRevenue": "999500000", "costOfRevenue": "540300000", "interestIncome": "None", "incomeBeforeTax": "24900000", "interestExpense": "None", "operatingIncome": "270700000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-800000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "188500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "540300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14800000", "sellingGeneralAndAdministrative": "149000000", "netIncomeFromContinuingOperations": "25700000" }, "balance": { "goodwill": "-2677300000", "inventory": "8066500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "12399200000", "longTermDebt": "10393200000", "shortTermDebt": "48100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2679900000", "reportedCurrency": "USD", "retainedEarnings": "-87900000", "totalLiabilities": "11942500000", "otherCurrentAssets": "819100000", "totalCurrentAssets": "9341400000", "currentLongTermDebt": "48100000", "longTermInvestments": "42200000", "shortTermInvestments": "600000", "currentNetReceivables": "8314300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3057800000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10457900000", "totalShareholderEquity": "456700000", "capitalLeaseObligations": "16600000", "otherCurrentLiabilities": "210600000", "totalCurrentLiabilities": "264900000", "otherNonCurrentLiabilities": "1242800000", "totalNonCurrentLiabilities": "11677600000", "cashAndShortTermInvestments": "208000000", "commonStockSharesOutstanding": "8997306", "intangibleAssetsExcludingGoodwill": "2679900000", "cashAndCashEquivalentsAtCarryingValue": "208000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "173200000", "capitalExpenditures": "204900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13400000", "cashflowFromInvestment": "-149100000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 999500000, "cost_of_revenue": 540300000, "gross_profit": 459200000, "research_and_development": 0.03, "selling_general_admin": 149000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 270700000, "depreciation_amortisation": 14800000, "ebitda": 285500000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 24900000, "tax_provision": -800000, "effective_tax_rate": null, "net_income": 25700000, "net_income_continuing_ops": 25700000, "net_income_to_common": 25700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 208000000, "short_term_investments": 600000, "net_receivables": 8314300000, "inventory": 8066500000, "other_current_assets": null, "total_current_assets": 9341400000, "net_ppe": null, "goodwill": -2677300000, "intangible_assets": 2679900000, "goodwill_and_intangibles": 2600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3057800000, "total_assets": 12399200000, "short_term_debt": 48100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 264900000, "long_term_debt": 10393200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11677600000, "total_liabilities": 11942500000, "total_debt": 10441300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -87900000, "total_equity": 456700000, "shares_outstanding": 8997306, "operating_cash_flow": 173200000, "stock_based_compensation": 4600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 204900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -149100000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13400000, "free_cash_flow": 378100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "270700000", "ebitda": "285500000", "netIncome": "25700000", "grossProfit": "459200000", "depreciation": "None", "totalRevenue": "999500000", "costOfRevenue": "540300000", "interestIncome": "None", "incomeBeforeTax": "24900000", "interestExpense": "None", "operatingIncome": "270700000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-800000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "188500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.03", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "540300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14800000", "sellingGeneralAndAdministrative": "149000000", "netIncomeFromContinuingOperations": "25700000" }, "balance": { "goodwill": "-2677300000", "inventory": "8066500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "12399200000", "longTermDebt": "10393200000", "shortTermDebt": "48100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "2679900000", "reportedCurrency": "USD", "retainedEarnings": "-87900000", "totalLiabilities": "11942500000", "otherCurrentAssets": "819100000", "totalCurrentAssets": "9341400000", "currentLongTermDebt": "48100000", "longTermInvestments": "42200000", "shortTermInvestments": "600000", "currentNetReceivables": "8314300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3057800000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10457900000", "totalShareholderEquity": "456700000", "capitalLeaseObligations": "16600000", "otherCurrentLiabilities": "210600000", "totalCurrentLiabilities": "264900000", "otherNonCurrentLiabilities": "1242800000", "totalNonCurrentLiabilities": "11677600000", "cashAndShortTermInvestments": "208000000", "commonStockSharesOutstanding": "8997306", "intangibleAssetsExcludingGoodwill": "2679900000", "cashAndCashEquivalentsAtCarryingValue": "208000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25700000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "173200000", "capitalExpenditures": "204900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13400000", "cashflowFromInvestment": "-149100000", "stockBasedCompensation": "4600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14800000", "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": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "income_statement": { "revenue": 1076500000, "cost_of_revenue": 555500000, "gross_profit": 521000000, "ebit": 224800000, "ebitda": 235800000, "pretax_income": -4300000, "tax_provision": -22400000, "net_income": 18100000, "net_income_to_common": 18100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 192800000, "total_current_assets": 9399900000, "total_assets": 12147100000, "short_term_debt": 44900000, "long_term_debt": 10409600000, "total_debt": 10454500000, "total_liabilities": 11670400000, "total_equity": 476700000, "shares_outstanding": 9382467, "goodwill_and_intangibles": 3329000 }, "cash_flow": { "operating_cash_flow": -468400000, "capital_expenditure": 834500000, "free_cash_flow": 366100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309803, "ticker_id": 3010, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "224800000", "ebitda": "235800000", "netIncome": "18100000", "grossProfit": "521000000", "depreciation": "None", "totalRevenue": "1076500000", "costOfRevenue": "555500000", "interestIncome": "26374000", "incomeBeforeTax": "-4300000", "interestExpense": "143968000", "operatingIncome": "224800000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-22400000", "reportedCurrency": "USD", "netInterestIncome": "-117594000", "nonInterestIncome": "None", "operatingExpenses": "296200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "555500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11000000", "sellingGeneralAndAdministrative": "174400000", "netIncomeFromContinuingOperations": "18100000" }, "balance": { "goodwill": "-2261071000", "inventory": "8064373000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "12147100000", "longTermDebt": "10409600000", "shortTermDebt": "44900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2264400000", "reportedCurrency": "USD", "retainedEarnings": "-113600000", "totalLiabilities": "11670400000", "otherCurrentAssets": "890200000", "totalCurrentAssets": "9399900000", "currentLongTermDebt": "44900000", "longTermInvestments": "23300000", "shortTermInvestments": "70646000", "currentNetReceivables": "8316900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2747300000", "currentAccountsPayable": "2134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10471300000", "totalShareholderEquity": "476700000", "capitalLeaseObligations": "16800000", "otherCurrentLiabilities": "246266000", "totalCurrentLiabilities": "293300000", "otherNonCurrentLiabilities": "943400000", "totalNonCurrentLiabilities": "11377100000", "cashAndShortTermInvestments": "192800000", "commonStockSharesOutstanding": "9382467", "intangibleAssetsExcludingGoodwill": "2264400000", "cashAndCashEquivalentsAtCarryingValue": "192800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-468400000", "capitalExpenditures": "834500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1379800000", "cashflowFromInvestment": "-1005100000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9878000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1076500000, "cost_of_revenue": 555500000, "gross_profit": 521000000, "research_and_development": 0, "selling_general_admin": 174400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 224800000, "depreciation_amortisation": 11000000, "ebitda": 235800000, "interest_expense": 143968000, "interest_income": null, "other_non_operating": null, "pretax_income": -4300000, "tax_provision": -22400000, "effective_tax_rate": null, "net_income": 18100000, "net_income_continuing_ops": 18100000, "net_income_to_common": 18100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 192800000, "short_term_investments": 70646000, "net_receivables": 8316900000, "inventory": 8064373000, "other_current_assets": null, "total_current_assets": 9399900000, "net_ppe": null, "goodwill": -2261071000, "intangible_assets": 2264400000, "goodwill_and_intangibles": 3329000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2747300000, "total_assets": 12147100000, "short_term_debt": 44900000, "accounts_payable": 2134000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 293300000, "long_term_debt": 10409600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11377100000, "total_liabilities": 11670400000, "total_debt": 10454500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -113600000, "total_equity": 476700000, "shares_outstanding": 9382467, "operating_cash_flow": -468400000, "stock_based_compensation": 4700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 834500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1005100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1379800000, "free_cash_flow": 366100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "224800000", "ebitda": "235800000", "netIncome": "18100000", "grossProfit": "521000000", "depreciation": "None", "totalRevenue": "1076500000", "costOfRevenue": "555500000", "interestIncome": "26374000", "incomeBeforeTax": "-4300000", "interestExpense": "143968000", "operatingIncome": "224800000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-22400000", "reportedCurrency": "USD", "netInterestIncome": "-117594000", "nonInterestIncome": "None", "operatingExpenses": "296200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "555500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11000000", "sellingGeneralAndAdministrative": "174400000", "netIncomeFromContinuingOperations": "18100000" }, "balance": { "goodwill": "-2261071000", "inventory": "8064373000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "12147100000", "longTermDebt": "10409600000", "shortTermDebt": "44900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "2264400000", "reportedCurrency": "USD", "retainedEarnings": "-113600000", "totalLiabilities": "11670400000", "otherCurrentAssets": "890200000", "totalCurrentAssets": "9399900000", "currentLongTermDebt": "44900000", "longTermInvestments": "23300000", "shortTermInvestments": "70646000", "currentNetReceivables": "8316900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2747300000", "currentAccountsPayable": "2134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10471300000", "totalShareholderEquity": "476700000", "capitalLeaseObligations": "16800000", "otherCurrentLiabilities": "246266000", "totalCurrentLiabilities": "293300000", "otherNonCurrentLiabilities": "943400000", "totalNonCurrentLiabilities": "11377100000", "cashAndShortTermInvestments": "192800000", "commonStockSharesOutstanding": "9382467", "intangibleAssetsExcludingGoodwill": "2264400000", "cashAndCashEquivalentsAtCarryingValue": "192800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18100000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-468400000", "capitalExpenditures": "834500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1379800000", "cashflowFromInvestment": "-1005100000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9878000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11000000", "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": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "income_statement": { "revenue": 976800000, "cost_of_revenue": 452000000, "gross_profit": 524800000, "ebit": 156400000, "ebitda": 175500000, "pretax_income": -105700000, "tax_provision": -65500000, "net_income": -40200000, "net_income_to_common": -40200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 284802000, "total_current_assets": 8816029000, "total_assets": 10651127000, "short_term_debt": 35654000, "long_term_debt": 9225049000, "total_debt": 9260703000, "total_liabilities": 10235755000, "total_equity": 415372000, "shares_outstanding": 8748725, "goodwill_and_intangibles": 3543000 }, "cash_flow": { "operating_cash_flow": 261000000, "capital_expenditure": 277300000, "free_cash_flow": 538300000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309808, "ticker_id": 3010, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "156400000", "ebitda": "175500000", "netIncome": "-40200000", "grossProfit": "524800000", "depreciation": "None", "totalRevenue": "976800000", "costOfRevenue": "452000000", "interestIncome": "15999000", "incomeBeforeTax": "-105700000", "interestExpense": "109367000", "operatingIncome": "19121000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-65500000", "reportedCurrency": "USD", "netInterestIncome": "-93368000", "nonInterestIncome": "None", "operatingExpenses": "524800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "452000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19100000", "sellingGeneralAndAdministrative": "214000000", "netIncomeFromContinuingOperations": "-40200000" }, "balance": { "goodwill": "-1291874000", "inventory": "7320048000", "commonStock": "87000", "currentDebt": "None", "investments": "None", "totalAssets": "10651127000", "longTermDebt": "9225049000", "shortTermDebt": "35654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1295417000", "reportedCurrency": "USD", "retainedEarnings": "-131682000", "totalLiabilities": "10235755000", "otherCurrentAssets": "948829000", "totalCurrentAssets": "8816029000", "currentLongTermDebt": "35654000", "longTermInvestments": "0", "shortTermInvestments": "23210000", "currentNetReceivables": "7582398000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1835098000", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9288096000", "totalShareholderEquity": "415372000", "capitalLeaseObligations": "27393000", "otherCurrentLiabilities": "210248000", "totalCurrentLiabilities": "262090000", "otherNonCurrentLiabilities": "703923000", "totalNonCurrentLiabilities": "9973665000", "cashAndShortTermInvestments": "284802000", "commonStockSharesOutstanding": "8748725", "intangibleAssetsExcludingGoodwill": "1295417000", "cashAndCashEquivalentsAtCarryingValue": "284802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "261000000", "capitalExpenditures": "277300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "131800000", "cashflowFromInvestment": "-527900000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19121000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 976800000, "cost_of_revenue": 452000000, "gross_profit": 524800000, "research_and_development": 0.11, "selling_general_admin": 214000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 156400000, "depreciation_amortisation": 19100000, "ebitda": 175500000, "interest_expense": 109367000, "interest_income": null, "other_non_operating": null, "pretax_income": -105700000, "tax_provision": -65500000, "effective_tax_rate": null, "net_income": -40200000, "net_income_continuing_ops": -40200000, "net_income_to_common": -40200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 284802000, "short_term_investments": 23210000, "net_receivables": 7582398000, "inventory": 7320048000, "other_current_assets": null, "total_current_assets": 8816029000, "net_ppe": null, "goodwill": -1291874000, "intangible_assets": 1295417000, "goodwill_and_intangibles": 3543000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1835098000, "total_assets": 10651127000, "short_term_debt": 35654000, "accounts_payable": 0, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 262090000, "long_term_debt": 9225049000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 9973665000, "total_liabilities": 10235755000, "total_debt": 9260703000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -131682000, "total_equity": 415372000, "shares_outstanding": 8748725, "operating_cash_flow": 261000000, "stock_based_compensation": 2400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 277300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -527900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 131800000, "free_cash_flow": 538300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "156400000", "ebitda": "175500000", "netIncome": "-40200000", "grossProfit": "524800000", "depreciation": "None", "totalRevenue": "976800000", "costOfRevenue": "452000000", "interestIncome": "15999000", "incomeBeforeTax": "-105700000", "interestExpense": "109367000", "operatingIncome": "19121000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-65500000", "reportedCurrency": "USD", "netInterestIncome": "-93368000", "nonInterestIncome": "None", "operatingExpenses": "524800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "452000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19100000", "sellingGeneralAndAdministrative": "214000000", "netIncomeFromContinuingOperations": "-40200000" }, "balance": { "goodwill": "-1291874000", "inventory": "7320048000", "commonStock": "87000", "currentDebt": "None", "investments": "None", "totalAssets": "10651127000", "longTermDebt": "9225049000", "shortTermDebt": "35654000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1295417000", "reportedCurrency": "USD", "retainedEarnings": "-131682000", "totalLiabilities": "10235755000", "otherCurrentAssets": "948829000", "totalCurrentAssets": "8816029000", "currentLongTermDebt": "35654000", "longTermInvestments": "0", "shortTermInvestments": "23210000", "currentNetReceivables": "7582398000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1835098000", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "9288096000", "totalShareholderEquity": "415372000", "capitalLeaseObligations": "27393000", "otherCurrentLiabilities": "210248000", "totalCurrentLiabilities": "262090000", "otherNonCurrentLiabilities": "703923000", "totalNonCurrentLiabilities": "9973665000", "cashAndShortTermInvestments": "284802000", "commonStockSharesOutstanding": "8748725", "intangibleAssetsExcludingGoodwill": "1295417000", "cashAndCashEquivalentsAtCarryingValue": "284802000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "261000000", "capitalExpenditures": "277300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "131800000", "cashflowFromInvestment": "-527900000", "stockBasedCompensation": "2400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19121000", "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": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "income_statement": { "revenue": 1140479000, "cost_of_revenue": 536644000, "gross_profit": 603835000, "ebit": 231535000, "ebitda": 263446000, "pretax_income": -126491000, "tax_provision": 15634000, "net_income": -142125000, "net_income_to_common": -142125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428339000, "total_current_assets": 8366269000, "total_assets": 10406199000, "short_term_debt": 909142000, "long_term_debt": null, "total_debt": 909142000, "total_liabilities": 9994188000, "total_equity": 412011000, "shares_outstanding": 8962960, "goodwill_and_intangibles": 2169000 }, "cash_flow": { "operating_cash_flow": 151940000, "capital_expenditure": 147622000, "free_cash_flow": 299562000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309813, "ticker_id": 3010, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "231535000", "ebitda": "263446000", "netIncome": "-142125000", "grossProfit": "603835000", "depreciation": "None", "totalRevenue": "1140479000", "costOfRevenue": "536644000", "interestIncome": "17104000", "incomeBeforeTax": "-126491000", "interestExpense": "114129000", "operatingIncome": "231535000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "15634000", "reportedCurrency": "USD", "netInterestIncome": "-97025000", "nonInterestIncome": "None", "operatingExpenses": "372300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "536644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31911000", "sellingGeneralAndAdministrative": "249950000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "-1484226000", "inventory": "6501653000", "commonStock": "90000", "currentDebt": "None", "investments": "None", "totalAssets": "10406199000", "longTermDebt": "None", "shortTermDebt": "909142000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1486395000", "reportedCurrency": "USD", "retainedEarnings": "-138542000", "totalLiabilities": "9994188000", "otherCurrentAssets": "1168503000", "totalCurrentAssets": "8366269000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "390000", "currentNetReceivables": "6769427000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2039930000", "currentAccountsPayable": "63596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8670769000", "totalShareholderEquity": "412011000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "86183000", "totalCurrentLiabilities": "1076606000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8917582000", "cashAndShortTermInvestments": "428339000", "commonStockSharesOutstanding": "8962960", "intangibleAssetsExcludingGoodwill": "1486395000", "cashAndCashEquivalentsAtCarryingValue": "428339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-142125000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "151940000", "capitalExpenditures": "147622000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "530828000", "cashflowFromInvestment": "-587438000", "stockBasedCompensation": "3779000", "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": "31911000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1140479000, "cost_of_revenue": 536644000, "gross_profit": 603835000, "research_and_development": 0.11, "selling_general_admin": 249950000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 231535000, "depreciation_amortisation": 31911000, "ebitda": 263446000, "interest_expense": 114129000, "interest_income": null, "other_non_operating": null, "pretax_income": -126491000, "tax_provision": 15634000, "effective_tax_rate": null, "net_income": -142125000, "net_income_continuing_ops": null, "net_income_to_common": -142125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 428339000, "short_term_investments": 390000, "net_receivables": 6769427000, "inventory": 6501653000, "other_current_assets": null, "total_current_assets": 8366269000, "net_ppe": null, "goodwill": -1484226000, "intangible_assets": 1486395000, "goodwill_and_intangibles": 2169000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2039930000, "total_assets": 10406199000, "short_term_debt": 909142000, "accounts_payable": 63596000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1076606000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8917582000, "total_liabilities": 9994188000, "total_debt": 909142000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -138542000, "total_equity": 412011000, "shares_outstanding": 8962960, "operating_cash_flow": 151940000, "stock_based_compensation": 3779000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 147622000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -587438000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 530828000, "free_cash_flow": 299562000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "231535000", "ebitda": "263446000", "netIncome": "-142125000", "grossProfit": "603835000", "depreciation": "None", "totalRevenue": "1140479000", "costOfRevenue": "536644000", "interestIncome": "17104000", "incomeBeforeTax": "-126491000", "interestExpense": "114129000", "operatingIncome": "231535000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "15634000", "reportedCurrency": "USD", "netInterestIncome": "-97025000", "nonInterestIncome": "None", "operatingExpenses": "372300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.11", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "536644000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31911000", "sellingGeneralAndAdministrative": "249950000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "-1484226000", "inventory": "6501653000", "commonStock": "90000", "currentDebt": "None", "investments": "None", "totalAssets": "10406199000", "longTermDebt": "None", "shortTermDebt": "909142000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1486395000", "reportedCurrency": "USD", "retainedEarnings": "-138542000", "totalLiabilities": "9994188000", "otherCurrentAssets": "1168503000", "totalCurrentAssets": "8366269000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "390000", "currentNetReceivables": "6769427000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2039930000", "currentAccountsPayable": "63596000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8670769000", "totalShareholderEquity": "412011000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "86183000", "totalCurrentLiabilities": "1076606000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8917582000", "cashAndShortTermInvestments": "428339000", "commonStockSharesOutstanding": "8962960", "intangibleAssetsExcludingGoodwill": "1486395000", "cashAndCashEquivalentsAtCarryingValue": "428339000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-142125000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "151940000", "capitalExpenditures": "147622000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "530828000", "cashflowFromInvestment": "-587438000", "stockBasedCompensation": "3779000", "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": "31911000", "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": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "income_statement": { "revenue": 1077071000, "cost_of_revenue": 532704000, "gross_profit": 544367000, "ebit": 41204000, "ebitda": 68406000, "pretax_income": -71476000, "tax_provision": 529000, "net_income": -70772000, "net_income_to_common": -70772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 329132000, "total_current_assets": 7574976000, "total_assets": 9394216000, "short_term_debt": 407899000, "long_term_debt": null, "total_debt": 407899000, "total_liabilities": 8839511000, "total_equity": 554705000, "shares_outstanding": 8913557, "goodwill_and_intangibles": 1457149000 }, "cash_flow": { "operating_cash_flow": 272578000, "capital_expenditure": 14449000, "free_cash_flow": 287027000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309818, "ticker_id": 3010, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41204000", "ebitda": "68406000", "netIncome": "-70772000", "grossProfit": "544367000", "depreciation": "None", "totalRevenue": "1077071000", "costOfRevenue": "532704000", "interestIncome": "None", "incomeBeforeTax": "-71476000", "interestExpense": "103371000", "operatingIncome": "41204000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "529000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "503163000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "98241000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "532704000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27202000", "sellingGeneralAndAdministrative": "323426000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5669847000", "commonStock": "1339000", "currentDebt": "None", "investments": "None", "totalAssets": "9394216000", "longTermDebt": "None", "shortTermDebt": "407899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1457149000", "reportedCurrency": "None", "retainedEarnings": "3567000", "totalLiabilities": "8839511000", "otherCurrentAssets": "1306241000", "totalCurrentAssets": "7574976000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1338000", "currentNetReceivables": "5939603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1819240000", "currentAccountsPayable": "53001000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7403602000", "totalShareholderEquity": "554705000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "151068000", "totalCurrentLiabilities": "630148000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8209363000", "cashAndShortTermInvestments": "329132000", "commonStockSharesOutstanding": "8913557", "intangibleAssetsExcludingGoodwill": "1457149000", "cashAndCashEquivalentsAtCarryingValue": "329132000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70596000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "272578000", "capitalExpenditures": "14449000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "166737000", "cashflowFromInvestment": "-344865000", "stockBasedCompensation": "2366000", "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": "27202000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1077071000, "cost_of_revenue": 532704000, "gross_profit": 544367000, "research_and_development": 98241000, "selling_general_admin": 323426000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41204000, "depreciation_amortisation": 27202000, "ebitda": 68406000, "interest_expense": 103371000, "interest_income": null, "other_non_operating": null, "pretax_income": -71476000, "tax_provision": 529000, "effective_tax_rate": null, "net_income": -70772000, "net_income_continuing_ops": null, "net_income_to_common": -70772000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 329132000, "short_term_investments": 1338000, "net_receivables": 5939603000, "inventory": 5669847000, "other_current_assets": null, "total_current_assets": 7574976000, "net_ppe": null, "goodwill": null, "intangible_assets": 1457149000, "goodwill_and_intangibles": 1457149000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1819240000, "total_assets": 9394216000, "short_term_debt": 407899000, "accounts_payable": 53001000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 630148000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8209363000, "total_liabilities": 8839511000, "total_debt": 407899000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3567000, "total_equity": 554705000, "shares_outstanding": 8913557, "operating_cash_flow": 272578000, "stock_based_compensation": 2366000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14449000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -344865000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 166737000, "free_cash_flow": 287027000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41204000", "ebitda": "68406000", "netIncome": "-70772000", "grossProfit": "544367000", "depreciation": "None", "totalRevenue": "1077071000", "costOfRevenue": "532704000", "interestIncome": "None", "incomeBeforeTax": "-71476000", "interestExpense": "103371000", "operatingIncome": "41204000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "529000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "503163000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "98241000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "532704000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27202000", "sellingGeneralAndAdministrative": "323426000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "None", "inventory": "5669847000", "commonStock": "1339000", "currentDebt": "None", "investments": "None", "totalAssets": "9394216000", "longTermDebt": "None", "shortTermDebt": "407899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1457149000", "reportedCurrency": "None", "retainedEarnings": "3567000", "totalLiabilities": "8839511000", "otherCurrentAssets": "1306241000", "totalCurrentAssets": "7574976000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1338000", "currentNetReceivables": "5939603000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1819240000", "currentAccountsPayable": "53001000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7403602000", "totalShareholderEquity": "554705000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "151068000", "totalCurrentLiabilities": "630148000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "8209363000", "cashAndShortTermInvestments": "329132000", "commonStockSharesOutstanding": "8913557", "intangibleAssetsExcludingGoodwill": "1457149000", "cashAndCashEquivalentsAtCarryingValue": "329132000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-70596000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "None", "changeInInventory": "None", "operatingCashflow": "272578000", "capitalExpenditures": "14449000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "166737000", "cashflowFromInvestment": "-344865000", "stockBasedCompensation": "2366000", "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": "27202000", "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": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "income_statement": { "revenue": 294300000, "cost_of_revenue": 69000000, "gross_profit": 225300000, "ebit": 93100000, "ebitda": 94500000, "pretax_income": 7900000, "tax_provision": 300000, "net_income": 7600000, "net_income_to_common": 7600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182500000, "total_current_assets": 13874000000, "total_assets": 17735200000, "short_term_debt": 54800000, "long_term_debt": 15836600000, "total_debt": 15891400000, "total_liabilities": 17105900000, "total_equity": 629300000, "shares_outstanding": 8981972, "goodwill_and_intangibles": 3028000000 }, "cash_flow": { "operating_cash_flow": -1589900000, "capital_expenditure": 186900000, "free_cash_flow": -1403000000, "dividends_paid": 1000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309781, "ticker_id": 3010, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93100000", "ebitda": "94500000", "netIncome": "7600000", "grossProfit": "225300000", "depreciation": "None", "totalRevenue": "294300000", "costOfRevenue": "69000000", "interestIncome": "None", "incomeBeforeTax": "7900000", "interestExpense": "82700000", "operatingIncome": "93100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "300000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "132200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1400000", "sellingGeneralAndAdministrative": "87600000", "netIncomeFromContinuingOperations": "7600000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "17735200000", "longTermDebt": "15836600000", "shortTermDebt": "54800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3028000000", "reportedCurrency": "USD", "retainedEarnings": "78500000", "totalLiabilities": "17105900000", "otherCurrentAssets": "579800000", "totalCurrentAssets": "13874000000", "currentLongTermDebt": "54800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13111700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3861300000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15899300000", "totalShareholderEquity": "629300000", "capitalLeaseObligations": "7900000", "otherCurrentLiabilities": "214600000", "totalCurrentLiabilities": "269400000", "otherNonCurrentLiabilities": "906100000", "totalNonCurrentLiabilities": "16836500000", "cashAndShortTermInvestments": "182500000", "commonStockSharesOutstanding": "8981972", "intangibleAssetsExcludingGoodwill": "3028000000", "cashAndCashEquivalentsAtCarryingValue": "182500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7600000", "profitLoss": "None", "dividendPayout": "1000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1589900000", "capitalExpenditures": "186900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1242500000", "cashflowFromInvestment": "390000000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 294300000, "cost_of_revenue": 69000000, "gross_profit": 225300000, "research_and_development": null, "selling_general_admin": 87600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93100000, "depreciation_amortisation": 1400000, "ebitda": 94500000, "interest_expense": 82700000, "interest_income": null, "other_non_operating": null, "pretax_income": 7900000, "tax_provision": 300000, "effective_tax_rate": null, "net_income": 7600000, "net_income_continuing_ops": 7600000, "net_income_to_common": 7600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182500000, "short_term_investments": null, "net_receivables": 13111700000, "inventory": null, "other_current_assets": null, "total_current_assets": 13874000000, "net_ppe": null, "goodwill": null, "intangible_assets": 3028000000, "goodwill_and_intangibles": 3028000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3861300000, "total_assets": 17735200000, "short_term_debt": 54800000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 269400000, "long_term_debt": 15836600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 16836500000, "total_liabilities": 17105900000, "total_debt": 15891400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 78500000, "total_equity": 629300000, "shares_outstanding": 8981972, "operating_cash_flow": -1589900000, "stock_based_compensation": 1700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 186900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 390000000, "dividends_paid": 1000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1242500000, "free_cash_flow": -1403000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93100000", "ebitda": "94500000", "netIncome": "7600000", "grossProfit": "225300000", "depreciation": "None", "totalRevenue": "294300000", "costOfRevenue": "69000000", "interestIncome": "None", "incomeBeforeTax": "7900000", "interestExpense": "82700000", "operatingIncome": "93100000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "300000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "132200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "69000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1400000", "sellingGeneralAndAdministrative": "87600000", "netIncomeFromContinuingOperations": "7600000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "17735200000", "longTermDebt": "15836600000", "shortTermDebt": "54800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3028000000", "reportedCurrency": "USD", "retainedEarnings": "78500000", "totalLiabilities": "17105900000", "otherCurrentAssets": "579800000", "totalCurrentAssets": "13874000000", "currentLongTermDebt": "54800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "13111700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3861300000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15899300000", "totalShareholderEquity": "629300000", "capitalLeaseObligations": "7900000", "otherCurrentLiabilities": "214600000", "totalCurrentLiabilities": "269400000", "otherNonCurrentLiabilities": "906100000", "totalNonCurrentLiabilities": "16836500000", "cashAndShortTermInvestments": "182500000", "commonStockSharesOutstanding": "8981972", "intangibleAssetsExcludingGoodwill": "3028000000", "cashAndCashEquivalentsAtCarryingValue": "182500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7600000", "profitLoss": "None", "dividendPayout": "1000000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-1589900000", "capitalExpenditures": "186900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1242500000", "cashflowFromInvestment": "390000000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6100000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1400000", "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": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "income_statement": { "revenue": 308000000, "cost_of_revenue": 20100000, "gross_profit": 287900000, "ebit": 90700000, "ebitda": 92100000, "pretax_income": 7700000, "tax_provision": -119500000, "net_income": 127200000, "net_income_to_common": 127200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180500000, "total_current_assets": 12660200000, "total_assets": 16170600000, "short_term_debt": 53200000, "long_term_debt": 15117900000, "total_debt": 15171100000, "total_liabilities": 15542600000, "total_equity": 628000000, "shares_outstanding": 8847585, "goodwill_and_intangibles": 2827700000 }, "cash_flow": { "operating_cash_flow": -230600000, "capital_expenditure": 240400000, "free_cash_flow": 9800000, "dividends_paid": 1100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309782, "ticker_id": 3010, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90700000", "ebitda": "92100000", "netIncome": "127200000", "grossProfit": "287900000", "depreciation": "None", "totalRevenue": "308000000", "costOfRevenue": "20100000", "interestIncome": "None", "incomeBeforeTax": "7700000", "interestExpense": "252500000", "operatingIncome": "94800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-119500000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "193100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1400000", "sellingGeneralAndAdministrative": "36200000", "netIncomeFromContinuingOperations": "127200000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "16170600000", "longTermDebt": "15117900000", "shortTermDebt": "53200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2827700000", "reportedCurrency": "USD", "retainedEarnings": "71900000", "totalLiabilities": "15542600000", "otherCurrentAssets": "590700000", "totalCurrentAssets": "12660200000", "currentLongTermDebt": "53200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11889000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3510500000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15178300000", "totalShareholderEquity": "628000000", "capitalLeaseObligations": "7200000", "otherCurrentLiabilities": "193800000", "totalCurrentLiabilities": "247000000", "otherNonCurrentLiabilities": "102300000", "totalNonCurrentLiabilities": "15295600000", "cashAndShortTermInvestments": "180500000", "commonStockSharesOutstanding": "8847585", "intangibleAssetsExcludingGoodwill": "2827700000", "cashAndCashEquivalentsAtCarryingValue": "180500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127200000", "profitLoss": "None", "dividendPayout": "1100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-230600000", "capitalExpenditures": "240400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-295800000", "cashflowFromInvestment": "519700000", "stockBasedCompensation": "-9900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 308000000, "cost_of_revenue": 20100000, "gross_profit": 287900000, "research_and_development": null, "selling_general_admin": 36200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90700000, "depreciation_amortisation": 1400000, "ebitda": 92100000, "interest_expense": 252500000, "interest_income": null, "other_non_operating": null, "pretax_income": 7700000, "tax_provision": -119500000, "effective_tax_rate": null, "net_income": 127200000, "net_income_continuing_ops": 127200000, "net_income_to_common": 127200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180500000, "short_term_investments": null, "net_receivables": 11889000000, "inventory": null, "other_current_assets": null, "total_current_assets": 12660200000, "net_ppe": null, "goodwill": null, "intangible_assets": 2827700000, "goodwill_and_intangibles": 2827700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3510500000, "total_assets": 16170600000, "short_term_debt": 53200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 247000000, "long_term_debt": 15117900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15295600000, "total_liabilities": 15542600000, "total_debt": 15171100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 71900000, "total_equity": 628000000, "shares_outstanding": 8847585, "operating_cash_flow": -230600000, "stock_based_compensation": -9900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 240400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 519700000, "dividends_paid": 1100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -295800000, "free_cash_flow": 9800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90700000", "ebitda": "92100000", "netIncome": "127200000", "grossProfit": "287900000", "depreciation": "None", "totalRevenue": "308000000", "costOfRevenue": "20100000", "interestIncome": "None", "incomeBeforeTax": "7700000", "interestExpense": "252500000", "operatingIncome": "94800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-119500000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "193100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1400000", "sellingGeneralAndAdministrative": "36200000", "netIncomeFromContinuingOperations": "127200000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "16170600000", "longTermDebt": "15117900000", "shortTermDebt": "53200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2827700000", "reportedCurrency": "USD", "retainedEarnings": "71900000", "totalLiabilities": "15542600000", "otherCurrentAssets": "590700000", "totalCurrentAssets": "12660200000", "currentLongTermDebt": "53200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "11889000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3510500000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "15178300000", "totalShareholderEquity": "628000000", "capitalLeaseObligations": "7200000", "otherCurrentLiabilities": "193800000", "totalCurrentLiabilities": "247000000", "otherNonCurrentLiabilities": "102300000", "totalNonCurrentLiabilities": "15295600000", "cashAndShortTermInvestments": "180500000", "commonStockSharesOutstanding": "8847585", "intangibleAssetsExcludingGoodwill": "2827700000", "cashAndCashEquivalentsAtCarryingValue": "180500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127200000", "profitLoss": "None", "dividendPayout": "1100000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-230600000", "capitalExpenditures": "240400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-295800000", "cashflowFromInvestment": "519700000", "stockBasedCompensation": "-9900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1400000", "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": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "income_statement": { "revenue": 317900000, "cost_of_revenue": 161800000, "gross_profit": 156100000, "ebit": 64200000, "ebitda": 65400000, "pretax_income": 23100000, "tax_provision": 4400000, "net_income": 18700000, "net_income_to_common": 18700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172800000, "total_current_assets": 12930500000, "total_assets": 16107400000, "short_term_debt": 55900000, "long_term_debt": 14328100000, "total_debt": 14384000000, "total_liabilities": 15606000000, "total_equity": 501400000, "shares_outstanding": 8717597, "goodwill_and_intangibles": 2765600000 }, "cash_flow": { "operating_cash_flow": 229500000, "capital_expenditure": 89100000, "free_cash_flow": 318600000, "dividends_paid": 1000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309784, "ticker_id": 3010, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64200000", "ebitda": "65400000", "netIncome": "18700000", "grossProfit": "156100000", "depreciation": "None", "totalRevenue": "317900000", "costOfRevenue": "161800000", "interestIncome": "None", "incomeBeforeTax": "23100000", "interestExpense": "82900000", "operatingIncome": "64200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4400000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "91900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1200000", "sellingGeneralAndAdministrative": "43300000", "netIncomeFromContinuingOperations": "18700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "16107400000", "longTermDebt": "14328100000", "shortTermDebt": "55900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2765600000", "reportedCurrency": "USD", "retainedEarnings": "-55300000", "totalLiabilities": "15606000000", "otherCurrentAssets": "557200000", "totalCurrentAssets": "12930500000", "currentLongTermDebt": "55900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12200500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3176900000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14391800000", "totalShareholderEquity": "501400000", "capitalLeaseObligations": "7800000", "otherCurrentLiabilities": "198000000", "totalCurrentLiabilities": "253900000", "otherNonCurrentLiabilities": "931500000", "totalNonCurrentLiabilities": "15352100000", "cashAndShortTermInvestments": "172800000", "commonStockSharesOutstanding": "8717597", "intangibleAssetsExcludingGoodwill": "2765600000", "cashAndCashEquivalentsAtCarryingValue": "172800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18700000", "profitLoss": "None", "dividendPayout": "1000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "229500000", "capitalExpenditures": "89100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-656100000", "cashflowFromInvestment": "441300000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 317900000, "cost_of_revenue": 161800000, "gross_profit": 156100000, "research_and_development": null, "selling_general_admin": 43300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64200000, "depreciation_amortisation": 1200000, "ebitda": 65400000, "interest_expense": 82900000, "interest_income": null, "other_non_operating": null, "pretax_income": 23100000, "tax_provision": 4400000, "effective_tax_rate": null, "net_income": 18700000, "net_income_continuing_ops": 18700000, "net_income_to_common": 18700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172800000, "short_term_investments": null, "net_receivables": 12200500000, "inventory": null, "other_current_assets": null, "total_current_assets": 12930500000, "net_ppe": null, "goodwill": null, "intangible_assets": 2765600000, "goodwill_and_intangibles": 2765600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3176900000, "total_assets": 16107400000, "short_term_debt": 55900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 253900000, "long_term_debt": 14328100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15352100000, "total_liabilities": 15606000000, "total_debt": 14384000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -55300000, "total_equity": 501400000, "shares_outstanding": 8717597, "operating_cash_flow": 229500000, "stock_based_compensation": 1700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 441300000, "dividends_paid": 1000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -656100000, "free_cash_flow": 318600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64200000", "ebitda": "65400000", "netIncome": "18700000", "grossProfit": "156100000", "depreciation": "None", "totalRevenue": "317900000", "costOfRevenue": "161800000", "interestIncome": "None", "incomeBeforeTax": "23100000", "interestExpense": "82900000", "operatingIncome": "64200000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4400000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "91900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "161800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1200000", "sellingGeneralAndAdministrative": "43300000", "netIncomeFromContinuingOperations": "18700000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "16107400000", "longTermDebt": "14328100000", "shortTermDebt": "55900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2765600000", "reportedCurrency": "USD", "retainedEarnings": "-55300000", "totalLiabilities": "15606000000", "otherCurrentAssets": "557200000", "totalCurrentAssets": "12930500000", "currentLongTermDebt": "55900000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12200500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3176900000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14391800000", "totalShareholderEquity": "501400000", "capitalLeaseObligations": "7800000", "otherCurrentLiabilities": "198000000", "totalCurrentLiabilities": "253900000", "otherNonCurrentLiabilities": "931500000", "totalNonCurrentLiabilities": "15352100000", "cashAndShortTermInvestments": "172800000", "commonStockSharesOutstanding": "8717597", "intangibleAssetsExcludingGoodwill": "2765600000", "cashAndCashEquivalentsAtCarryingValue": "172800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "18700000", "profitLoss": "None", "dividendPayout": "1000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "229500000", "capitalExpenditures": "89100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-656100000", "cashflowFromInvestment": "441300000", "stockBasedCompensation": "1700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1200000", "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": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "income_statement": { "revenue": 278700000, "cost_of_revenue": 149500000, "gross_profit": 129200000, "ebit": 66200000, "ebitda": 67500000, "pretax_income": 22800000, "tax_provision": 1300000, "net_income": 21500000, "net_income_to_common": 21500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194300000, "total_current_assets": 13467600000, "total_assets": 16531300000, "short_term_debt": 56000000, "long_term_debt": 14816400000, "total_debt": 14872400000, "total_liabilities": 15999500000, "total_equity": 531800000, "shares_outstanding": 8534627, "goodwill_and_intangibles": 2635500000 }, "cash_flow": { "operating_cash_flow": -598800000, "capital_expenditure": 52900000, "free_cash_flow": -545900000, "dividends_paid": 1100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309785, "ticker_id": 3010, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66200000", "ebitda": "67500000", "netIncome": "21500000", "grossProfit": "129200000", "depreciation": "None", "totalRevenue": "278700000", "costOfRevenue": "149500000", "interestIncome": "None", "incomeBeforeTax": "22800000", "interestExpense": "None", "operatingIncome": "66200000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1300000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "63000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1300000", "sellingGeneralAndAdministrative": "32000000", "netIncomeFromContinuingOperations": "21500000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "16531300000", "longTermDebt": "14816400000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2635500000", "reportedCurrency": "USD", "retainedEarnings": "-74000000", "totalLiabilities": "15999500000", "otherCurrentAssets": "549600000", "totalCurrentAssets": "13467600000", "currentLongTermDebt": "56000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12723700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3063800000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14880500000", "totalShareholderEquity": "531800000", "capitalLeaseObligations": "8100000", "otherCurrentLiabilities": "163200000", "totalCurrentLiabilities": "220700000", "otherNonCurrentLiabilities": "919400000", "totalNonCurrentLiabilities": "15778800000", "cashAndShortTermInvestments": "194300000", "commonStockSharesOutstanding": "8534627", "intangibleAssetsExcludingGoodwill": "2635500000", "cashAndCashEquivalentsAtCarryingValue": "194300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21500000", "profitLoss": "None", "dividendPayout": "1100000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-598800000", "capitalExpenditures": "52900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "151800000", "cashflowFromInvestment": "466700000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 278700000, "cost_of_revenue": 149500000, "gross_profit": 129200000, "research_and_development": null, "selling_general_admin": 32000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66200000, "depreciation_amortisation": 1300000, "ebitda": 67500000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 22800000, "tax_provision": 1300000, "effective_tax_rate": null, "net_income": 21500000, "net_income_continuing_ops": 21500000, "net_income_to_common": 21500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 194300000, "short_term_investments": null, "net_receivables": 12723700000, "inventory": null, "other_current_assets": null, "total_current_assets": 13467600000, "net_ppe": null, "goodwill": null, "intangible_assets": 2635500000, "goodwill_and_intangibles": 2635500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3063800000, "total_assets": 16531300000, "short_term_debt": 56000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 220700000, "long_term_debt": 14816400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15778800000, "total_liabilities": 15999500000, "total_debt": 14872400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -74000000, "total_equity": 531800000, "shares_outstanding": 8534627, "operating_cash_flow": -598800000, "stock_based_compensation": 2100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 466700000, "dividends_paid": 1100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 151800000, "free_cash_flow": -545900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66200000", "ebitda": "67500000", "netIncome": "21500000", "grossProfit": "129200000", "depreciation": "None", "totalRevenue": "278700000", "costOfRevenue": "149500000", "interestIncome": "None", "incomeBeforeTax": "22800000", "interestExpense": "None", "operatingIncome": "66200000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1300000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "63000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "149500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1300000", "sellingGeneralAndAdministrative": "32000000", "netIncomeFromContinuingOperations": "21500000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "16531300000", "longTermDebt": "14816400000", "shortTermDebt": "56000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2635500000", "reportedCurrency": "USD", "retainedEarnings": "-74000000", "totalLiabilities": "15999500000", "otherCurrentAssets": "549600000", "totalCurrentAssets": "13467600000", "currentLongTermDebt": "56000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12723700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3063800000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14880500000", "totalShareholderEquity": "531800000", "capitalLeaseObligations": "8100000", "otherCurrentLiabilities": "163200000", "totalCurrentLiabilities": "220700000", "otherNonCurrentLiabilities": "919400000", "totalNonCurrentLiabilities": "15778800000", "cashAndShortTermInvestments": "194300000", "commonStockSharesOutstanding": "8534627", "intangibleAssetsExcludingGoodwill": "2635500000", "cashAndCashEquivalentsAtCarryingValue": "194300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21500000", "profitLoss": "None", "dividendPayout": "1100000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-598800000", "capitalExpenditures": "52900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "151800000", "cashflowFromInvestment": "466700000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1300000", "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": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "income_statement": { "revenue": 276000000, "cost_of_revenue": 137400000, "gross_profit": 138600000, "ebit": 50300000, "ebitda": 51800000, "pretax_income": 9100000, "tax_provision": -13000000, "net_income": 22100000, "net_income_to_common": 22100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 236900000, "total_current_assets": 13218900000, "total_assets": 16259300000, "short_term_debt": 56400000, "long_term_debt": 14573700000, "total_debt": 14630100000, "total_liabilities": 15749200000, "total_equity": 510100000, "shares_outstanding": 8437000, "goodwill_and_intangibles": 2550500000 }, "cash_flow": { "operating_cash_flow": -148100000, "capital_expenditure": 98400000, "free_cash_flow": -49700000, "dividends_paid": 1000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309786, "ticker_id": 3010, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50300000", "ebitda": "51800000", "netIncome": "22100000", "grossProfit": "138600000", "depreciation": "None", "totalRevenue": "276000000", "costOfRevenue": "137400000", "interestIncome": "None", "incomeBeforeTax": "9100000", "interestExpense": "None", "operatingIncome": "50300000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-13000000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "88300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1500000", "sellingGeneralAndAdministrative": "45800000", "netIncomeFromContinuingOperations": "22100000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "16259300000", "longTermDebt": "14573700000", "shortTermDebt": "56400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2550500000", "reportedCurrency": "USD", "retainedEarnings": "-95500000", "totalLiabilities": "15749200000", "otherCurrentAssets": "544900000", "totalCurrentAssets": "13218900000", "currentLongTermDebt": "56400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12437100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3040600000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14638900000", "totalShareholderEquity": "510100000", "capitalLeaseObligations": "8800000", "otherCurrentLiabilities": "157900000", "totalCurrentLiabilities": "215600000", "otherNonCurrentLiabilities": "936900000", "totalNonCurrentLiabilities": "15533600000", "cashAndShortTermInvestments": "236900000", "commonStockSharesOutstanding": "8437000", "intangibleAssetsExcludingGoodwill": "2550500000", "cashAndCashEquivalentsAtCarryingValue": "236900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22100000", "profitLoss": "None", "dividendPayout": "1000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-148100000", "capitalExpenditures": "98400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300400000", "cashflowFromInvestment": "419800000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 276000000, "cost_of_revenue": 137400000, "gross_profit": 138600000, "research_and_development": null, "selling_general_admin": 45800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50300000, "depreciation_amortisation": 1500000, "ebitda": 51800000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 9100000, "tax_provision": -13000000, "effective_tax_rate": null, "net_income": 22100000, "net_income_continuing_ops": 22100000, "net_income_to_common": 22100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 236900000, "short_term_investments": null, "net_receivables": 12437100000, "inventory": null, "other_current_assets": null, "total_current_assets": 13218900000, "net_ppe": null, "goodwill": null, "intangible_assets": 2550500000, "goodwill_and_intangibles": 2550500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3040600000, "total_assets": 16259300000, "short_term_debt": 56400000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 215600000, "long_term_debt": 14573700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15533600000, "total_liabilities": 15749200000, "total_debt": 14630100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -95500000, "total_equity": 510100000, "shares_outstanding": 8437000, "operating_cash_flow": -148100000, "stock_based_compensation": 2100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 419800000, "dividends_paid": 1000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -300400000, "free_cash_flow": -49700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50300000", "ebitda": "51800000", "netIncome": "22100000", "grossProfit": "138600000", "depreciation": "None", "totalRevenue": "276000000", "costOfRevenue": "137400000", "interestIncome": "None", "incomeBeforeTax": "9100000", "interestExpense": "None", "operatingIncome": "50300000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-13000000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "88300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "137400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1500000", "sellingGeneralAndAdministrative": "45800000", "netIncomeFromContinuingOperations": "22100000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "16259300000", "longTermDebt": "14573700000", "shortTermDebt": "56400000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2550500000", "reportedCurrency": "USD", "retainedEarnings": "-95500000", "totalLiabilities": "15749200000", "otherCurrentAssets": "544900000", "totalCurrentAssets": "13218900000", "currentLongTermDebt": "56400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "12437100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3040600000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14638900000", "totalShareholderEquity": "510100000", "capitalLeaseObligations": "8800000", "otherCurrentLiabilities": "157900000", "totalCurrentLiabilities": "215600000", "otherNonCurrentLiabilities": "936900000", "totalNonCurrentLiabilities": "15533600000", "cashAndShortTermInvestments": "236900000", "commonStockSharesOutstanding": "8437000", "intangibleAssetsExcludingGoodwill": "2550500000", "cashAndCashEquivalentsAtCarryingValue": "236900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22100000", "profitLoss": "None", "dividendPayout": "1000000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-148100000", "capitalExpenditures": "98400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-300400000", "cashflowFromInvestment": "419800000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1500000", "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": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "income_statement": { "revenue": 253600000, "cost_of_revenue": 151000000, "gross_profit": 102600000, "ebit": 43300000, "ebitda": 45200000, "pretax_income": -33700000, "tax_provision": -5600000, "net_income": -28100000, "net_income_to_common": -28100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184800000, "total_current_assets": 13473300000, "total_assets": 16435400000, "short_term_debt": 54100000, "long_term_debt": 14674900000, "total_debt": 14729000000, "total_liabilities": 15942500000, "total_equity": 492900000, "shares_outstanding": 8087535, "goodwill_and_intangibles": 2469600000 }, "cash_flow": { "operating_cash_flow": -218000000, "capital_expenditure": 118100000, "free_cash_flow": -99900000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309787, "ticker_id": 3010, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43300000", "ebitda": "45200000", "netIncome": "-28100000", "grossProfit": "102600000", "depreciation": "None", "totalRevenue": "253600000", "costOfRevenue": "151000000", "interestIncome": "None", "incomeBeforeTax": "-33700000", "interestExpense": "None", "operatingIncome": "43300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5600000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "59300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1900000", "sellingGeneralAndAdministrative": "34800000", "netIncomeFromContinuingOperations": "-28100000" }, "balance": { "goodwill": "None", "inventory": "12415600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "16435400000", "longTermDebt": "14674900000", "shortTermDebt": "54100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2469600000", "reportedCurrency": "USD", "retainedEarnings": "-117600000", "totalLiabilities": "15942500000", "otherCurrentAssets": "-11719100000", "totalCurrentAssets": "13473300000", "currentLongTermDebt": "54100000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "12592000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2962100000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14738000000", "totalShareholderEquity": "492900000", "capitalLeaseObligations": "9000000", "otherCurrentLiabilities": "197300000", "totalCurrentLiabilities": "252400000", "otherNonCurrentLiabilities": "971900000", "totalNonCurrentLiabilities": "15690100000", "cashAndShortTermInvestments": "184800000", "commonStockSharesOutstanding": "8087535", "intangibleAssetsExcludingGoodwill": "2469600000", "cashAndCashEquivalentsAtCarryingValue": "184800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28100000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-218000000", "capitalExpenditures": "118100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16300000", "cashflowFromInvestment": "187100000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 253600000, "cost_of_revenue": 151000000, "gross_profit": 102600000, "research_and_development": null, "selling_general_admin": 34800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43300000, "depreciation_amortisation": 1900000, "ebitda": 45200000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -33700000, "tax_provision": -5600000, "effective_tax_rate": null, "net_income": -28100000, "net_income_continuing_ops": -28100000, "net_income_to_common": -28100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184800000, "short_term_investments": null, "net_receivables": 12592000000, "inventory": 12415600000, "other_current_assets": null, "total_current_assets": 13473300000, "net_ppe": null, "goodwill": null, "intangible_assets": 2469600000, "goodwill_and_intangibles": 2469600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2962100000, "total_assets": 16435400000, "short_term_debt": 54100000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 252400000, "long_term_debt": 14674900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 15690100000, "total_liabilities": 15942500000, "total_debt": 14729000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -117600000, "total_equity": 492900000, "shares_outstanding": 8087535, "operating_cash_flow": -218000000, "stock_based_compensation": 2100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 187100000, "dividends_paid": 500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16300000, "free_cash_flow": -99900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43300000", "ebitda": "45200000", "netIncome": "-28100000", "grossProfit": "102600000", "depreciation": "None", "totalRevenue": "253600000", "costOfRevenue": "151000000", "interestIncome": "None", "incomeBeforeTax": "-33700000", "interestExpense": "None", "operatingIncome": "43300000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-5600000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "59300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1900000", "sellingGeneralAndAdministrative": "34800000", "netIncomeFromContinuingOperations": "-28100000" }, "balance": { "goodwill": "None", "inventory": "12415600000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "16435400000", "longTermDebt": "14674900000", "shortTermDebt": "54100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "2469600000", "reportedCurrency": "USD", "retainedEarnings": "-117600000", "totalLiabilities": "15942500000", "otherCurrentAssets": "-11719100000", "totalCurrentAssets": "13473300000", "currentLongTermDebt": "54100000", "longTermInvestments": "0", "shortTermInvestments": "None", "currentNetReceivables": "12592000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2962100000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "14738000000", "totalShareholderEquity": "492900000", "capitalLeaseObligations": "9000000", "otherCurrentLiabilities": "197300000", "totalCurrentLiabilities": "252400000", "otherNonCurrentLiabilities": "971900000", "totalNonCurrentLiabilities": "15690100000", "cashAndShortTermInvestments": "184800000", "commonStockSharesOutstanding": "8087535", "intangibleAssetsExcludingGoodwill": "2469600000", "cashAndCashEquivalentsAtCarryingValue": "184800000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28100000", "profitLoss": "None", "dividendPayout": "500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-218000000", "capitalExpenditures": "118100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16300000", "cashflowFromInvestment": "187100000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1900000", "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": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "income_statement": { "revenue": 290200000, "cost_of_revenue": 144800000, "gross_profit": 145400000, "ebit": 72100000, "ebitda": 74000000, "pretax_income": 27700000, "tax_provision": 6300000, "net_income": 21400000, "net_income_to_common": 21400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201600000, "total_current_assets": 10533900000, "total_assets": 13226700000, "short_term_debt": 55200000, "long_term_debt": 11571600000, "total_debt": 11626800000, "total_liabilities": 12758600000, "total_equity": 468100000, "shares_outstanding": 8055393, "goodwill_and_intangibles": 2227600000 }, "cash_flow": { "operating_cash_flow": 19200000, "capital_expenditure": 52800000, "free_cash_flow": 72000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309789, "ticker_id": 3010, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "72100000", "ebitda": "74000000", "netIncome": "21400000", "grossProfit": "145400000", "depreciation": "None", "totalRevenue": "290200000", "costOfRevenue": "144800000", "interestIncome": "None", "incomeBeforeTax": "27700000", "interestExpense": "None", "operatingIncome": "72100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6300000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "73300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1900000", "sellingGeneralAndAdministrative": "38400000", "netIncomeFromContinuingOperations": "21400000" }, "balance": { "goodwill": "None", "inventory": "9529200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "13226700000", "longTermDebt": "11571600000", "shortTermDebt": "55200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2227600000", "reportedCurrency": "USD", "retainedEarnings": "-89600000", "totalLiabilities": "12758600000", "otherCurrentAssets": "630900000", "totalCurrentAssets": "10533900000", "currentLongTermDebt": "55200000", "longTermInvestments": "30600000", "shortTermInvestments": "None", "currentNetReceivables": "9701400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2692900000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11636700000", "totalShareholderEquity": "468100000", "capitalLeaseObligations": "9900000", "otherCurrentLiabilities": "163400000", "totalCurrentLiabilities": "226400000", "otherNonCurrentLiabilities": "929000000", "totalNonCurrentLiabilities": "12532200000", "cashAndShortTermInvestments": "201600000", "commonStockSharesOutstanding": "8055393", "intangibleAssetsExcludingGoodwill": "2227600000", "cashAndCashEquivalentsAtCarryingValue": "201600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21400000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19200000", "capitalExpenditures": "52800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74200000", "cashflowFromInvestment": "85800000", "stockBasedCompensation": "900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 290200000, "cost_of_revenue": 144800000, "gross_profit": 145400000, "research_and_development": null, "selling_general_admin": 38400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 72100000, "depreciation_amortisation": 1900000, "ebitda": 74000000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 27700000, "tax_provision": 6300000, "effective_tax_rate": null, "net_income": 21400000, "net_income_continuing_ops": 21400000, "net_income_to_common": 21400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201600000, "short_term_investments": null, "net_receivables": 9701400000, "inventory": 9529200000, "other_current_assets": null, "total_current_assets": 10533900000, "net_ppe": null, "goodwill": null, "intangible_assets": 2227600000, "goodwill_and_intangibles": 2227600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2692900000, "total_assets": 13226700000, "short_term_debt": 55200000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 226400000, "long_term_debt": 11571600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12532200000, "total_liabilities": 12758600000, "total_debt": 11626800000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -89600000, "total_equity": 468100000, "shares_outstanding": 8055393, "operating_cash_flow": 19200000, "stock_based_compensation": 900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 85800000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74200000, "free_cash_flow": 72000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "72100000", "ebitda": "74000000", "netIncome": "21400000", "grossProfit": "145400000", "depreciation": "None", "totalRevenue": "290200000", "costOfRevenue": "144800000", "interestIncome": "None", "incomeBeforeTax": "27700000", "interestExpense": "None", "operatingIncome": "72100000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "6300000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "73300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "144800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1900000", "sellingGeneralAndAdministrative": "38400000", "netIncomeFromContinuingOperations": "21400000" }, "balance": { "goodwill": "None", "inventory": "9529200000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "13226700000", "longTermDebt": "11571600000", "shortTermDebt": "55200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "2227600000", "reportedCurrency": "USD", "retainedEarnings": "-89600000", "totalLiabilities": "12758600000", "otherCurrentAssets": "630900000", "totalCurrentAssets": "10533900000", "currentLongTermDebt": "55200000", "longTermInvestments": "30600000", "shortTermInvestments": "None", "currentNetReceivables": "9701400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2692900000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11636700000", "totalShareholderEquity": "468100000", "capitalLeaseObligations": "9900000", "otherCurrentLiabilities": "163400000", "totalCurrentLiabilities": "226400000", "otherNonCurrentLiabilities": "929000000", "totalNonCurrentLiabilities": "12532200000", "cashAndShortTermInvestments": "201600000", "commonStockSharesOutstanding": "8055393", "intangibleAssetsExcludingGoodwill": "2227600000", "cashAndCashEquivalentsAtCarryingValue": "201600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21400000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "19200000", "capitalExpenditures": "52800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74200000", "cashflowFromInvestment": "85800000", "stockBasedCompensation": "900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1900000", "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": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "income_statement": { "revenue": 268900000, "cost_of_revenue": 142000000, "gross_profit": 126900000, "ebit": 59100000, "ebitda": 61300000, "pretax_income": 13500000, "tax_provision": 3000000, "net_income": 10500000, "net_income_to_common": 10500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 203100000, "total_current_assets": 10326700000, "total_assets": 13084700000, "short_term_debt": 53300000, "long_term_debt": 11460200000, "total_debt": 11513500000, "total_liabilities": 12638500000, "total_equity": 446200000, "shares_outstanding": 7918672, "goodwill_and_intangibles": 2332300000 }, "cash_flow": { "operating_cash_flow": -117500000, "capital_expenditure": 300000, "free_cash_flow": -117200000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309790, "ticker_id": 3010, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59100000", "ebitda": "61300000", "netIncome": "10500000", "grossProfit": "126900000", "depreciation": "None", "totalRevenue": "268900000", "costOfRevenue": "142000000", "interestIncome": "None", "incomeBeforeTax": "13500000", "interestExpense": "None", "operatingIncome": "59100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "67800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2200000", "sellingGeneralAndAdministrative": "31200000", "netIncomeFromContinuingOperations": "10500000" }, "balance": { "goodwill": "None", "inventory": "9288500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "13084700000", "longTermDebt": "11460200000", "shortTermDebt": "53300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2332300000", "reportedCurrency": "USD", "retainedEarnings": "-111000000", "totalLiabilities": "12638500000", "otherCurrentAssets": "635400000", "totalCurrentAssets": "10326700000", "currentLongTermDebt": "53300000", "longTermInvestments": "31300000", "shortTermInvestments": "None", "currentNetReceivables": "9488200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2758100000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11523700000", "totalShareholderEquity": "446200000", "capitalLeaseObligations": "10200000", "otherCurrentLiabilities": "152100000", "totalCurrentLiabilities": "207500000", "otherNonCurrentLiabilities": "942900000", "totalNonCurrentLiabilities": "12431000000", "cashAndShortTermInvestments": "203100000", "commonStockSharesOutstanding": "7918672", "intangibleAssetsExcludingGoodwill": "2332300000", "cashAndCashEquivalentsAtCarryingValue": "203100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-117500000", "capitalExpenditures": "300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56000000", "cashflowFromInvestment": "171300000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 268900000, "cost_of_revenue": 142000000, "gross_profit": 126900000, "research_and_development": null, "selling_general_admin": 31200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59100000, "depreciation_amortisation": 2200000, "ebitda": 61300000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 13500000, "tax_provision": 3000000, "effective_tax_rate": null, "net_income": 10500000, "net_income_continuing_ops": 10500000, "net_income_to_common": 10500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 203100000, "short_term_investments": null, "net_receivables": 9488200000, "inventory": 9288500000, "other_current_assets": null, "total_current_assets": 10326700000, "net_ppe": null, "goodwill": null, "intangible_assets": 2332300000, "goodwill_and_intangibles": 2332300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2758100000, "total_assets": 13084700000, "short_term_debt": 53300000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 207500000, "long_term_debt": 11460200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12431000000, "total_liabilities": 12638500000, "total_debt": 11513500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -111000000, "total_equity": 446200000, "shares_outstanding": 7918672, "operating_cash_flow": -117500000, "stock_based_compensation": 2800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 171300000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56000000, "free_cash_flow": -117200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59100000", "ebitda": "61300000", "netIncome": "10500000", "grossProfit": "126900000", "depreciation": "None", "totalRevenue": "268900000", "costOfRevenue": "142000000", "interestIncome": "None", "incomeBeforeTax": "13500000", "interestExpense": "None", "operatingIncome": "59100000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3000000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "67800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "142000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2200000", "sellingGeneralAndAdministrative": "31200000", "netIncomeFromContinuingOperations": "10500000" }, "balance": { "goodwill": "None", "inventory": "9288500000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "13084700000", "longTermDebt": "11460200000", "shortTermDebt": "53300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2332300000", "reportedCurrency": "USD", "retainedEarnings": "-111000000", "totalLiabilities": "12638500000", "otherCurrentAssets": "635400000", "totalCurrentAssets": "10326700000", "currentLongTermDebt": "53300000", "longTermInvestments": "31300000", "shortTermInvestments": "None", "currentNetReceivables": "9488200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2758100000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11523700000", "totalShareholderEquity": "446200000", "capitalLeaseObligations": "10200000", "otherCurrentLiabilities": "152100000", "totalCurrentLiabilities": "207500000", "otherNonCurrentLiabilities": "942900000", "totalNonCurrentLiabilities": "12431000000", "cashAndShortTermInvestments": "203100000", "commonStockSharesOutstanding": "7918672", "intangibleAssetsExcludingGoodwill": "2332300000", "cashAndCashEquivalentsAtCarryingValue": "203100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10500000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-117500000", "capitalExpenditures": "300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56000000", "cashflowFromInvestment": "171300000", "stockBasedCompensation": "2800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2200000", "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": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "income_statement": { "revenue": 256600000, "cost_of_revenue": 136000000, "gross_profit": 120600000, "ebit": 73200000, "ebitda": 75500000, "pretax_income": 31800000, "tax_provision": 1700000, "net_income": 30100000, "net_income_to_common": 30100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185100000, "total_current_assets": 10202800000, "total_assets": 13090100000, "short_term_debt": 53700000, "long_term_debt": 11432000000, "total_debt": 11485700000, "total_liabilities": 12658000000, "total_equity": 432100000, "shares_outstanding": 8046188, "goodwill_and_intangibles": 2380000000 }, "cash_flow": { "operating_cash_flow": -297100000, "capital_expenditure": 26500000, "free_cash_flow": -270600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309791, "ticker_id": 3010, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73200000", "ebitda": "75500000", "netIncome": "30100000", "grossProfit": "120600000", "depreciation": "None", "totalRevenue": "256600000", "costOfRevenue": "136000000", "interestIncome": "None", "incomeBeforeTax": "31800000", "interestExpense": "None", "operatingIncome": "73200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1700000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "47400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2300000", "sellingGeneralAndAdministrative": "32400000", "netIncomeFromContinuingOperations": "30100000" }, "balance": { "goodwill": "None", "inventory": "9093300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "13090100000", "longTermDebt": "11432000000", "shortTermDebt": "53700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2380000000", "reportedCurrency": "USD", "retainedEarnings": "-121500000", "totalLiabilities": "12658000000", "otherCurrentAssets": "706200000", "totalCurrentAssets": "10202800000", "currentLongTermDebt": "53700000", "longTermInvestments": "37600000", "shortTermInvestments": "66100000", "currentNetReceivables": "9311500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2887400000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11495100000", "totalShareholderEquity": "432100000", "capitalLeaseObligations": "9400000", "otherCurrentLiabilities": "140500000", "totalCurrentLiabilities": "203500000", "otherNonCurrentLiabilities": "996500000", "totalNonCurrentLiabilities": "12454500000", "cashAndShortTermInvestments": "185100000", "commonStockSharesOutstanding": "8046188", "intangibleAssetsExcludingGoodwill": "2380000000", "cashAndCashEquivalentsAtCarryingValue": "185100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30100000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-297100000", "capitalExpenditures": "26500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "296800000", "cashflowFromInvestment": "-3600000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 256600000, "cost_of_revenue": 136000000, "gross_profit": 120600000, "research_and_development": null, "selling_general_admin": 32400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73200000, "depreciation_amortisation": 2300000, "ebitda": 75500000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 31800000, "tax_provision": 1700000, "effective_tax_rate": null, "net_income": 30100000, "net_income_continuing_ops": 30100000, "net_income_to_common": 30100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 185100000, "short_term_investments": 66100000, "net_receivables": 9311500000, "inventory": 9093300000, "other_current_assets": null, "total_current_assets": 10202800000, "net_ppe": null, "goodwill": null, "intangible_assets": 2380000000, "goodwill_and_intangibles": 2380000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2887400000, "total_assets": 13090100000, "short_term_debt": 53700000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 203500000, "long_term_debt": 11432000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12454500000, "total_liabilities": 12658000000, "total_debt": 11485700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -121500000, "total_equity": 432100000, "shares_outstanding": 8046188, "operating_cash_flow": -297100000, "stock_based_compensation": 2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26500000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3600000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 296800000, "free_cash_flow": -270600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73200000", "ebitda": "75500000", "netIncome": "30100000", "grossProfit": "120600000", "depreciation": "None", "totalRevenue": "256600000", "costOfRevenue": "136000000", "interestIncome": "None", "incomeBeforeTax": "31800000", "interestExpense": "None", "operatingIncome": "73200000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "1700000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "47400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "136000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2300000", "sellingGeneralAndAdministrative": "32400000", "netIncomeFromContinuingOperations": "30100000" }, "balance": { "goodwill": "None", "inventory": "9093300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "13090100000", "longTermDebt": "11432000000", "shortTermDebt": "53700000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2380000000", "reportedCurrency": "USD", "retainedEarnings": "-121500000", "totalLiabilities": "12658000000", "otherCurrentAssets": "706200000", "totalCurrentAssets": "10202800000", "currentLongTermDebt": "53700000", "longTermInvestments": "37600000", "shortTermInvestments": "66100000", "currentNetReceivables": "9311500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2887400000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11495100000", "totalShareholderEquity": "432100000", "capitalLeaseObligations": "9400000", "otherCurrentLiabilities": "140500000", "totalCurrentLiabilities": "203500000", "otherNonCurrentLiabilities": "996500000", "totalNonCurrentLiabilities": "12454500000", "cashAndShortTermInvestments": "185100000", "commonStockSharesOutstanding": "8046188", "intangibleAssetsExcludingGoodwill": "2380000000", "cashAndCashEquivalentsAtCarryingValue": "185100000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30100000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-297100000", "capitalExpenditures": "26500000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "296800000", "cashflowFromInvestment": "-3600000", "stockBasedCompensation": "2000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2300000", "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": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "income_statement": { "revenue": 295100000, "cost_of_revenue": 135100000, "gross_profit": 160000000, "ebit": 24700000, "ebitda": 27700000, "pretax_income": -45700000, "tax_provision": 1800000, "net_income": -47500000, "net_income_to_common": -47500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201600000, "total_current_assets": 9793600000, "total_assets": 12513700000, "short_term_debt": 52000000, "long_term_debt": 10868200000, "total_debt": 10920200000, "total_liabilities": 12111900000, "total_equity": 401800000, "shares_outstanding": 7684401, "goodwill_and_intangibles": 2278400000 }, "cash_flow": { "operating_cash_flow": 281800000, "capital_expenditure": 30400000, "free_cash_flow": 312200000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309792, "ticker_id": 3010, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "24700000", "ebitda": "27700000", "netIncome": "-47500000", "grossProfit": "160000000", "depreciation": "None", "totalRevenue": "295100000", "costOfRevenue": "135100000", "interestIncome": "None", "incomeBeforeTax": "-45700000", "interestExpense": "None", "operatingIncome": "24700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1800000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "135300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3000000", "sellingGeneralAndAdministrative": "33000000", "netIncomeFromContinuingOperations": "-47500000" }, "balance": { "goodwill": "None", "inventory": "8599300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "12513700000", "longTermDebt": "10868200000", "shortTermDebt": "52000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2278400000", "reportedCurrency": "USD", "retainedEarnings": "-151600000", "totalLiabilities": "12111900000", "otherCurrentAssets": "784400000", "totalCurrentAssets": "9793600000", "currentLongTermDebt": "52000000", "longTermInvestments": "37800000", "shortTermInvestments": "11500000", "currentNetReceivables": "8807600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2720300000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10931300000", "totalShareholderEquity": "401800000", "capitalLeaseObligations": "10200000", "otherCurrentLiabilities": "159700000", "totalCurrentLiabilities": "219900000", "otherNonCurrentLiabilities": "997400000", "totalNonCurrentLiabilities": "11892000000", "cashAndShortTermInvestments": "201600000", "commonStockSharesOutstanding": "7684401", "intangibleAssetsExcludingGoodwill": "2278400000", "cashAndCashEquivalentsAtCarryingValue": "201600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "281800000", "capitalExpenditures": "30400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-235900000", "cashflowFromInvestment": "-56700000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 295100000, "cost_of_revenue": 135100000, "gross_profit": 160000000, "research_and_development": null, "selling_general_admin": 33000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 24700000, "depreciation_amortisation": 3000000, "ebitda": 27700000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": -45700000, "tax_provision": 1800000, "effective_tax_rate": null, "net_income": -47500000, "net_income_continuing_ops": -47500000, "net_income_to_common": -47500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201600000, "short_term_investments": 11500000, "net_receivables": 8807600000, "inventory": 8599300000, "other_current_assets": null, "total_current_assets": 9793600000, "net_ppe": null, "goodwill": null, "intangible_assets": 2278400000, "goodwill_and_intangibles": 2278400000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2720300000, "total_assets": 12513700000, "short_term_debt": 52000000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219900000, "long_term_debt": 10868200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 11892000000, "total_liabilities": 12111900000, "total_debt": 10920200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -151600000, "total_equity": 401800000, "shares_outstanding": 7684401, "operating_cash_flow": 281800000, "stock_based_compensation": 2900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -235900000, "free_cash_flow": 312200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "24700000", "ebitda": "27700000", "netIncome": "-47500000", "grossProfit": "160000000", "depreciation": "None", "totalRevenue": "295100000", "costOfRevenue": "135100000", "interestIncome": "None", "incomeBeforeTax": "-45700000", "interestExpense": "None", "operatingIncome": "24700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "1800000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "135300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "135100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3000000", "sellingGeneralAndAdministrative": "33000000", "netIncomeFromContinuingOperations": "-47500000" }, "balance": { "goodwill": "None", "inventory": "8599300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "12513700000", "longTermDebt": "10868200000", "shortTermDebt": "52000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2278400000", "reportedCurrency": "USD", "retainedEarnings": "-151600000", "totalLiabilities": "12111900000", "otherCurrentAssets": "784400000", "totalCurrentAssets": "9793600000", "currentLongTermDebt": "52000000", "longTermInvestments": "37800000", "shortTermInvestments": "11500000", "currentNetReceivables": "8807600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2720300000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10931300000", "totalShareholderEquity": "401800000", "capitalLeaseObligations": "10200000", "otherCurrentLiabilities": "159700000", "totalCurrentLiabilities": "219900000", "otherNonCurrentLiabilities": "997400000", "totalNonCurrentLiabilities": "11892000000", "cashAndShortTermInvestments": "201600000", "commonStockSharesOutstanding": "7684401", "intangibleAssetsExcludingGoodwill": "2278400000", "cashAndCashEquivalentsAtCarryingValue": "201600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "281800000", "capitalExpenditures": "30400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-235900000", "cashflowFromInvestment": "-56700000", "stockBasedCompensation": "2900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3000000", "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": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "income_statement": { "revenue": 281500000, "cost_of_revenue": 145500000, "gross_profit": 136000000, "ebit": 80700000, "ebitda": 83500000, "pretax_income": 9500000, "tax_provision": 1000000, "net_income": 8500000, "net_income_to_common": 8500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 194000000, "total_current_assets": 9771700000, "total_assets": 13011700000, "short_term_debt": 53500000, "long_term_debt": 10828500000, "total_debt": 10882000000, "total_liabilities": 12566600000, "total_equity": 445100000, "shares_outstanding": 8060078, "goodwill_and_intangibles": 2866900000 }, "cash_flow": { "operating_cash_flow": 377300000, "capital_expenditure": 37700000, "free_cash_flow": 415000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309794, "ticker_id": 3010, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80700000", "ebitda": "83500000", "netIncome": "8500000", "grossProfit": "136000000", "depreciation": "None", "totalRevenue": "281500000", "costOfRevenue": "145500000", "interestIncome": "None", "incomeBeforeTax": "9500000", "interestExpense": "None", "operatingIncome": "129000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "136000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2800000", "sellingGeneralAndAdministrative": "34300000", "netIncomeFromContinuingOperations": "8500000" }, "balance": { "goodwill": "None", "inventory": "8730900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "13011700000", "longTermDebt": "10828500000", "shortTermDebt": "53500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2866900000", "reportedCurrency": "USD", "retainedEarnings": "-104200000", "totalLiabilities": "12566600000", "otherCurrentAssets": "681200000", "totalCurrentAssets": "9771700000", "currentLongTermDebt": "53500000", "longTermInvestments": "39500000", "shortTermInvestments": "400000", "currentNetReceivables": "8896500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3240000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10895500000", "totalShareholderEquity": "445100000", "capitalLeaseObligations": "13500000", "otherCurrentLiabilities": "154000000", "totalCurrentLiabilities": "214600000", "otherNonCurrentLiabilities": "1476700000", "totalNonCurrentLiabilities": "12352000000", "cashAndShortTermInvestments": "194000000", "commonStockSharesOutstanding": "8060078", "intangibleAssetsExcludingGoodwill": "2866900000", "cashAndCashEquivalentsAtCarryingValue": "194000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "377300000", "capitalExpenditures": "37700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-422800000", "cashflowFromInvestment": "-21100000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 281500000, "cost_of_revenue": 145500000, "gross_profit": 136000000, "research_and_development": null, "selling_general_admin": 34300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80700000, "depreciation_amortisation": 2800000, "ebitda": 83500000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 9500000, "tax_provision": 1000000, "effective_tax_rate": null, "net_income": 8500000, "net_income_continuing_ops": 8500000, "net_income_to_common": 8500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 194000000, "short_term_investments": 400000, "net_receivables": 8896500000, "inventory": 8730900000, "other_current_assets": null, "total_current_assets": 9771700000, "net_ppe": null, "goodwill": null, "intangible_assets": 2866900000, "goodwill_and_intangibles": 2866900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3240000000, "total_assets": 13011700000, "short_term_debt": 53500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 214600000, "long_term_debt": 10828500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12352000000, "total_liabilities": 12566600000, "total_debt": 10882000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -104200000, "total_equity": 445100000, "shares_outstanding": 8060078, "operating_cash_flow": 377300000, "stock_based_compensation": 2700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37700000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21100000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -422800000, "free_cash_flow": 415000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80700000", "ebitda": "83500000", "netIncome": "8500000", "grossProfit": "136000000", "depreciation": "None", "totalRevenue": "281500000", "costOfRevenue": "145500000", "interestIncome": "None", "incomeBeforeTax": "9500000", "interestExpense": "None", "operatingIncome": "129000000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "1000000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "136000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "145500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "2800000", "sellingGeneralAndAdministrative": "34300000", "netIncomeFromContinuingOperations": "8500000" }, "balance": { "goodwill": "None", "inventory": "8730900000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "13011700000", "longTermDebt": "10828500000", "shortTermDebt": "53500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2866900000", "reportedCurrency": "USD", "retainedEarnings": "-104200000", "totalLiabilities": "12566600000", "otherCurrentAssets": "681200000", "totalCurrentAssets": "9771700000", "currentLongTermDebt": "53500000", "longTermInvestments": "39500000", "shortTermInvestments": "400000", "currentNetReceivables": "8896500000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3240000000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "10895500000", "totalShareholderEquity": "445100000", "capitalLeaseObligations": "13500000", "otherCurrentLiabilities": "154000000", "totalCurrentLiabilities": "214600000", "otherNonCurrentLiabilities": "1476700000", "totalNonCurrentLiabilities": "12352000000", "cashAndShortTermInvestments": "194000000", "commonStockSharesOutstanding": "8060078", "intangibleAssetsExcludingGoodwill": "2866900000", "cashAndCashEquivalentsAtCarryingValue": "194000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "377300000", "capitalExpenditures": "37700000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-422800000", "cashflowFromInvestment": "-21100000", "stockBasedCompensation": "2700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "2800000", "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": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "income_statement": { "revenue": 292400000, "cost_of_revenue": 143600000, "gross_profit": 148800000, "ebit": 91000000, "ebitda": 94000000, "pretax_income": 16400000, "tax_provision": 900000, "net_income": 15500000, "net_income_to_common": 15500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213400000, "total_current_assets": 10198000000, "total_assets": 13216000000, "short_term_debt": 50900000, "long_term_debt": 11154700000, "total_debt": 11205600000, "total_liabilities": 12782200000, "total_equity": 433800000, "shares_outstanding": 7919587, "goodwill_and_intangibles": 2684000000 }, "cash_flow": { "operating_cash_flow": -441300000, "capital_expenditure": 22600000, "free_cash_flow": -418700000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 309795, "ticker_id": 3010, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:57:27.117305+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91000000", "ebitda": "94000000", "netIncome": "15500000", "grossProfit": "148800000", "depreciation": "None", "totalRevenue": "292400000", "costOfRevenue": "143600000", "interestIncome": "None", "incomeBeforeTax": "16400000", "interestExpense": "None", "operatingIncome": "109100000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "900000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "148800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3000000", "sellingGeneralAndAdministrative": "3800000", "netIncomeFromContinuingOperations": "15500000" }, "balance": { "goodwill": "None", "inventory": "8917300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "13216000000", "longTermDebt": "11154700000", "shortTermDebt": "50900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2684000000", "reportedCurrency": "USD", "retainedEarnings": "-112600000", "totalLiabilities": "12782200000", "otherCurrentAssets": "758800000", "totalCurrentAssets": "10198000000", "currentLongTermDebt": "50900000", "longTermInvestments": "34600000", "shortTermInvestments": "1400000", "currentNetReceivables": "9225800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3017800000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11219800000", "totalShareholderEquity": "433800000", "capitalLeaseObligations": "14200000", "otherCurrentLiabilities": "160100000", "totalCurrentLiabilities": "217800000", "otherNonCurrentLiabilities": "1373100000", "totalNonCurrentLiabilities": "12564400000", "cashAndShortTermInvestments": "213400000", "commonStockSharesOutstanding": "7919587", "intangibleAssetsExcludingGoodwill": "2684000000", "cashAndCashEquivalentsAtCarryingValue": "213400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-441300000", "capitalExpenditures": "22600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "520500000", "cashflowFromInvestment": "-2600000", "stockBasedCompensation": "2000000", "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": "3000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 292400000, "cost_of_revenue": 143600000, "gross_profit": 148800000, "research_and_development": null, "selling_general_admin": 3800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91000000, "depreciation_amortisation": 3000000, "ebitda": 94000000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 16400000, "tax_provision": 900000, "effective_tax_rate": null, "net_income": 15500000, "net_income_continuing_ops": 15500000, "net_income_to_common": 15500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 213400000, "short_term_investments": 1400000, "net_receivables": 9225800000, "inventory": 8917300000, "other_current_assets": null, "total_current_assets": 10198000000, "net_ppe": null, "goodwill": null, "intangible_assets": 2684000000, "goodwill_and_intangibles": 2684000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3017800000, "total_assets": 13216000000, "short_term_debt": 50900000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 217800000, "long_term_debt": 11154700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 12564400000, "total_liabilities": 12782200000, "total_debt": 11205600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -112600000, "total_equity": 433800000, "shares_outstanding": 7919587, "operating_cash_flow": -441300000, "stock_based_compensation": 2000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 520500000, "free_cash_flow": -418700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91000000", "ebitda": "94000000", "netIncome": "15500000", "grossProfit": "148800000", "depreciation": "None", "totalRevenue": "292400000", "costOfRevenue": "143600000", "interestIncome": "None", "incomeBeforeTax": "16400000", "interestExpense": "None", "operatingIncome": "109100000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "900000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "148800000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "143600000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3000000", "sellingGeneralAndAdministrative": "3800000", "netIncomeFromContinuingOperations": "15500000" }, "balance": { "goodwill": "None", "inventory": "8917300000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "13216000000", "longTermDebt": "11154700000", "shortTermDebt": "50900000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2684000000", "reportedCurrency": "USD", "retainedEarnings": "-112600000", "totalLiabilities": "12782200000", "otherCurrentAssets": "758800000", "totalCurrentAssets": "10198000000", "currentLongTermDebt": "50900000", "longTermInvestments": "34600000", "shortTermInvestments": "1400000", "currentNetReceivables": "9225800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3017800000", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "11219800000", "totalShareholderEquity": "433800000", "capitalLeaseObligations": "14200000", "otherCurrentLiabilities": "160100000", "totalCurrentLiabilities": "217800000", "otherNonCurrentLiabilities": "1373100000", "totalNonCurrentLiabilities": "12564400000", "cashAndShortTermInvestments": "213400000", "commonStockSharesOutstanding": "7919587", "intangibleAssetsExcludingGoodwill": "2684000000", "cashAndCashEquivalentsAtCarryingValue": "213400000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15500000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-441300000", "capitalExpenditures": "22600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "520500000", "cashflowFromInvestment": "-2600000", "stockBasedCompensation": "2000000", "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": "3000000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "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": "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" ] } } }