{ "ticker": { "uuid": "053d8bf2-1a3c-431d-ad93-1b79675f8caa", "symbol": "RNG", "name": "Ringcentral Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/053d8bf2-1a3c-431d-ad93-1b79675f8caa/", "api_url": "https://sharemaestro.com/factors/api/tickers/053d8bf2-1a3c-431d-ad93-1b79675f8caa/" }, "ticker_metadata": { "id": 3403, "uuid": "053d8bf2-1a3c-431d-ad93-1b79675f8caa", "symbol": "RNG", "name": "Ringcentral Inc", "asset_type": "equity", "market_cap": 3488518000, "stock_exchange_id": 3, "industry": "Software - Application", "sector": "Technology", "description": "RingCentral, Inc. offers software-as-a-service solutions that enable businesses to communicate, collaborate, and connect in North America. The company is headquartered in Belmont, California.", "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": "053d8bf2-1a3c-431d-ad93-1b79675f8caa", "symbol": "RNG", "name": "Ringcentral Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/053d8bf2-1a3c-431d-ad93-1b79675f8caa/", "api_url": "https://sharemaestro.com/factors/api/tickers/053d8bf2-1a3c-431d-ad93-1b79675f8caa/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.71, "value": 0.28, "quality": 0.95, "momentum": 0.87, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 42.29, "market_cap": 3678849390, "pe_ratio": 43.6208, "earnings_yield": 0.0229, "ebitda_to_ev": 0.0765, "shareholder_yield": 0, "roe": -0.1384, "piotroski_f_score": 8, "momentum_12_1": 0.6779, "volatility_252d": 0.6377 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:25.729889+00:00", "batch_id": "" }, "size": { "price_close": 42.29, "market_cap": 3678849390, "market_cap_usd": 3678849390, "enterprise_value": 4767918390, "shares_outstanding": 86991000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 43.6208, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.4442, "pcf_ratio": 5.7622, "pfcf_ratio": 5.3181, "ev_ebitda": 13.0751, "ev_ebit": 30.8001, "ev_sales": 1.8718, "ev_fcf": 6.8925, "earnings_yield": 0.0229, "fcf_yield": 0.1451, "price_to_sales": 1.4442, "price_to_book": null, "price_to_cashflow": 5.7622, "ebitda_to_ev": 0.0765, "sales_yield": 0.5343 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.7162, "operating_margin": 0.0608, "net_margin": 0.0331, "ebitda_margin": 0.1432, "fcf_margin": 0.2716, "roe": -0.1384, "roa": 0.0593, "roic": 0.2873, "roc_greenblatt": null, "asset_turnover": 1.7918, "cash_conversion": 8.2023, "accruals_ratio": -0.3898, "sbc_to_revenue": 0.0967, "piotroski_f_score": 8, "altman_z_score": 1.515, "earnings_stability_5y": 3.164, "revenue_stability_5y": 0.3383, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 1.2832, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -3.3331, "net_debt_to_ebitda": 2.9866, "debt_to_assets": 0.8481, "interest_coverage": 5.2727, "current_ratio": 0.8902, "quick_ratio": 0.8887, "net_debt": 1089069000, "local_beta": 0.0025, "volatility_252d": 0.6377, "volatility_60d": 1.4445, "max_drawdown_12m": -0.2089, "risk_adjusted_momentum": 1.063 }, "growth": { "revenue_growth_1y": 0.049, "revenue_growth_3y_cagr": 0.0815, "revenue_growth_5y_cagr": 0.1627, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1158, "book_value_growth_1y": null, "revenue_growth": 0.049, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0717, "price_return_3m": 0.0082, "price_return_6m": 0.4269, "price_return_9m": 0.3264, "price_return_12m": 0.5576, "price_return_12m_ex1m": 0.6779, "momentum_6m": 0.4269, "momentum_12m": 0.5576, "momentum_12_1": 0.6779, "distance_from_52w_high": -0.0717, "distance_from_52w_low": 0.7929, "relative_strength": 0.4576 }, "raw_ttm": { "revenue_ttm": 2547285000, "gross_profit_ttm": 1824299000, "ebit_ttm": 154802000, "ebitda_ttm": 364656000, "net_income_ttm": 84337000, "eps_diluted_ttm": 0.9695, "operating_cash_flow_ttm": 638448000, "capital_expenditure_ttm": 53306000, "fcf_ttm": 691754000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 29359000, "cash_and_equivalents": 116578000, "total_current_assets": 565659000, "total_current_liabilities": 635394000, "net_ppe": null, "total_assets": 1421629000, "total_debt": 1205647000, "total_equity": -609322000, "net_working_capital": -140044000, "book_value_per_share": -7.0044, "retained_earnings": -1689828000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -823808000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 82, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 37, "rank_pcf": 21, "rank_ev_ebitda": 56, "rank_ev_ebit": 84, "rank_earnings_yield": 82, "rank_fcf_yield": 26, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 82, "rank_roc": 50, "rank_roic": 10, "rank_gross_margin": 19, "rank_fcf_margin": 34, "rank_piotroski": 9, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 22, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 20 }, "composites": { "value_composite": 72, "quality_composite": 5, "momentum_composite": 13, "growth_composite": 70, "yield_composite": 97, "svqf_composite": 91, "vc1_composite": 33, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 29, "quality_value_composite": 0.5158, "os_score": 0.71, "value_percentile": 0.28, "quality_percentile": 0.95, "momentum_percentile": 0.87, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 73, "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": 4856, "ticker_id": 3403, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:25.729889+00:00", "batch_id": "", "os_score_delta": null, "price_close": 42.29, "market_cap": 3678849390, "market_cap_usd": 3678849390, "enterprise_value": 4767918390, "shares_outstanding": 86991000, "fx_rate_to_usd": null, "pe_ratio": 43.62082348, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.44422371, "pcf_ratio": 5.76217545, "pfcf_ratio": 5.3181469, "ev_ebitda": 13.07511296, "ev_ebit": 30.80010846, "ev_sales": 1.8717648, "ev_fcf": 6.8925057, "earnings_yield": 0.02292483, "fcf_yield": 0.14508512, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.71617389, "operating_margin": 0.06077137, "net_margin": 0.03310858, "ebitda_margin": 0.14315477, "fcf_margin": 0.27156522, "roe": -0.13841122, "roa": 0.0593242, "roic": 0.28730643, "roc_greenblatt": null, "asset_turnover": 1.79180715, "cash_conversion": 8.20225998, "accruals_ratio": -0.38977187, "sbc_to_revenue": 0.09674693, "debt_to_equity": -3.33313256, "net_debt_to_ebitda": 2.98656542, "debt_to_assets": 0.84807429, "interest_coverage": 5.27272727, "current_ratio": 0.8902492, "quick_ratio": 0.8886738, "net_debt": 1089069000, "revenue_growth_1y": 0.04902522, "revenue_growth_3y_cagr": 0.08149541, "revenue_growth_5y_cagr": 0.16269908, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.11575205, "book_value_growth_1y": null, "piotroski_f_score": 8, "altman_z_score": 1.51499952, "earnings_stability_5y": 3.164022, "revenue_stability_5y": 0.338269, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0716981, "price_return_3m": 0.00822986, "price_return_6m": 0.42693737, "price_return_9m": 0.32642052, "price_return_12m": 0.55756815, "price_return_12m_ex1m": 0.67786809, "distance_from_52w_high": -0.0716981, "distance_from_52w_low": 0.79288358, "relative_strength": 0.45760457, "local_beta": 0.0025, "volatility_252d": 0.637668, "volatility_60d": 1.444488, "max_drawdown_12m": -0.20890712, "revenue_ttm": 2547285000, "gross_profit_ttm": 1824299000, "ebit_ttm": 154802000, "ebitda_ttm": 364656000, "net_income_ttm": 84337000, "eps_diluted_ttm": 0.9694911, "operating_cash_flow_ttm": 638448000, "capital_expenditure_ttm": 53306000, "fcf_ttm": 691754000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 29359000, "cash_and_equivalents": 116578000, "total_current_assets": 565659000, "total_current_liabilities": 635394000, "net_ppe": null, "total_assets": 1421629000, "total_debt": 1205647000, "total_equity": -609322000, "net_working_capital": -140044000, "book_value_per_share": -7.00442575, "retained_earnings": -1689828000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -823808000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 82, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 37, "rank_pcf": 21, "rank_ev_ebitda": 56, "rank_ev_ebit": 84, "rank_earnings_yield": 82, "rank_fcf_yield": 26, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 82, "rank_roc": 50, "rank_roic": 10, "rank_gross_margin": 19, "rank_fcf_margin": 34, "rank_piotroski": 9, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 22, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 20, "value_composite": 72, "quality_composite": 5, "momentum_composite": 13, "growth_composite": 70, "yield_composite": 97, "svqf_composite": 91, "vc1_composite": 33, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 29, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 73, "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": 42.29, "os": 0.71, "value": 0.28, "quality": 0.95, "momentum": 0.87, "confidence": 0.909, "coverage": 0.909, "pe_ratio": 43.6208, "earnings_yield": 0.0229, "shareholder_yield": 0, "roe": -0.1384, "momentum_12_1": 0.6779, "complete_fields": { "id": 4856, "ticker_id": 3403, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.8571, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:25.729889+00:00", "batch_id": "", "os_score_delta": null, "price_close": 42.29, "market_cap": 3678849390, "market_cap_usd": 3678849390, "enterprise_value": 4767918390, "shares_outstanding": 86991000, "fx_rate_to_usd": null, "pe_ratio": 43.62082348, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.44422371, "pcf_ratio": 5.76217545, "pfcf_ratio": 5.3181469, "ev_ebitda": 13.07511296, "ev_ebit": 30.80010846, "ev_sales": 1.8717648, "ev_fcf": 6.8925057, "earnings_yield": 0.02292483, "fcf_yield": 0.14508512, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.71617389, "operating_margin": 0.06077137, "net_margin": 0.03310858, "ebitda_margin": 0.14315477, "fcf_margin": 0.27156522, "roe": -0.13841122, "roa": 0.0593242, "roic": 0.28730643, "roc_greenblatt": null, "asset_turnover": 1.79180715, "cash_conversion": 8.20225998, "accruals_ratio": -0.38977187, "sbc_to_revenue": 0.09674693, "debt_to_equity": -3.33313256, "net_debt_to_ebitda": 2.98656542, "debt_to_assets": 0.84807429, "interest_coverage": 5.27272727, "current_ratio": 0.8902492, "quick_ratio": 0.8886738, "net_debt": 1089069000, "revenue_growth_1y": 0.04902522, "revenue_growth_3y_cagr": 0.08149541, "revenue_growth_5y_cagr": 0.16269908, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.11575205, "book_value_growth_1y": null, "piotroski_f_score": 8, "altman_z_score": 1.51499952, "earnings_stability_5y": 3.164022, "revenue_stability_5y": 0.338269, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0716981, "price_return_3m": 0.00822986, "price_return_6m": 0.42693737, "price_return_9m": 0.32642052, "price_return_12m": 0.55756815, "price_return_12m_ex1m": 0.67786809, "distance_from_52w_high": -0.0716981, "distance_from_52w_low": 0.79288358, "relative_strength": 0.45760457, "local_beta": 0.0025, "volatility_252d": 0.637668, "volatility_60d": 1.444488, "max_drawdown_12m": -0.20890712, "revenue_ttm": 2547285000, "gross_profit_ttm": 1824299000, "ebit_ttm": 154802000, "ebitda_ttm": 364656000, "net_income_ttm": 84337000, "eps_diluted_ttm": 0.9694911, "operating_cash_flow_ttm": 638448000, "capital_expenditure_ttm": 53306000, "fcf_ttm": 691754000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 29359000, "cash_and_equivalents": 116578000, "total_current_assets": 565659000, "total_current_liabilities": 635394000, "net_ppe": null, "total_assets": 1421629000, "total_debt": 1205647000, "total_equity": -609322000, "net_working_capital": -140044000, "book_value_per_share": -7.00442575, "retained_earnings": -1689828000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -823808000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 82, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 37, "rank_pcf": 21, "rank_ev_ebitda": 56, "rank_ev_ebit": 84, "rank_earnings_yield": 82, "rank_fcf_yield": 26, "rank_dividend_yield": 96, "rank_shareholder_yield": 96, "rank_total_yield": 96, "rank_roe": 82, "rank_roc": 50, "rank_roic": 10, "rank_gross_margin": 19, "rank_fcf_margin": 34, "rank_piotroski": 9, "rank_accruals": 3, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 22, "rank_momentum_12m_ex1m": 18, "rank_relative_strength": 20, "value_composite": 72, "quality_composite": 5, "momentum_composite": 13, "growth_composite": 70, "yield_composite": 97, "svqf_composite": 91, "vc1_composite": 33, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 29, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 29, "small_cap_core_rank": 73, "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": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "income_statement": { "revenue": 2515142000, "cost_of_revenue": 724006000, "gross_profit": 1791136000, "ebit": 116516000, "ebitda": 381431000, "pretax_income": 56237000, "tax_provision": 12846000, "net_income": 43391000, "net_income_to_common": 43391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132564000, "total_current_assets": 597854000, "total_assets": 1481455000, "short_term_debt": 624216000, "long_term_debt": 629580000, "total_debt": 1253796000, "total_liabilities": 2069574000, "total_equity": -588119000, "shares_outstanding": 87959000, "goodwill_and_intangibles": 233202000 }, "cash_flow": { "operating_cash_flow": 617427000, "capital_expenditure": 30104000, "free_cash_flow": 647531000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323238, "ticker_id": 3403, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "116516000", "ebitda": "381431000", "netIncome": "43391000", "grossProfit": "1791136000", "depreciation": "None", "totalRevenue": "2515142000", "costOfRevenue": "724006000", "interestIncome": "60279000", "incomeBeforeTax": "56237000", "interestExpense": "60279000", "operatingIncome": "126230000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12846000", "reportedCurrency": "USD", "netInterestIncome": "-60279000", "nonInterestIncome": "None", "operatingExpenses": "1664906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "316993000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "724006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "264915000", "sellingGeneralAndAdministrative": "252243000", "netIncomeFromContinuingOperations": "43391000" }, "balance": { "goodwill": "97792000", "inventory": "929000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1481455000", "longTermDebt": "629580000", "shortTermDebt": "624216000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "135410000", "reportedCurrency": "USD", "retainedEarnings": "-1714033000", "totalLiabilities": "2069574000", "otherCurrentAssets": "81190000", "totalCurrentAssets": "597854000", "currentLongTermDebt": "624216000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "384100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "883600999", "currentAccountsPayable": "27677000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "217425000", "shortLongTermDebtTotal": "1481989000", "totalShareholderEquity": "-588119000", "capitalLeaseObligations": "35665000", "otherCurrentLiabilities": "297633000", "totalCurrentLiabilities": "1218648000", "otherNonCurrentLiabilities": "7525000", "totalNonCurrentLiabilities": "850926000", "cashAndShortTermInvestments": "132564000", "commonStockSharesOutstanding": "87959000", "intangibleAssetsExcludingGoodwill": "135410000", "cashAndCashEquivalentsAtCarryingValue": "132564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43391000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "617427000", "capitalExpenditures": "30104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-623420000", "cashflowFromInvestment": "-107968000", "stockBasedCompensation": "269658000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-334446000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "222603000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2515142000, "cost_of_revenue": 724006000, "gross_profit": 1791136000, "research_and_development": 316993000, "selling_general_admin": 252243000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 116516000, "depreciation_amortisation": 264915000, "ebitda": 381431000, "interest_expense": 60279000, "interest_income": null, "other_non_operating": null, "pretax_income": 56237000, "tax_provision": 12846000, "effective_tax_rate": null, "net_income": 43391000, "net_income_continuing_ops": 43391000, "net_income_to_common": 43391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132564000, "short_term_investments": null, "net_receivables": 384100000, "inventory": 929000, "other_current_assets": null, "total_current_assets": 597854000, "net_ppe": null, "goodwill": 97792000, "intangible_assets": 135410000, "goodwill_and_intangibles": 233202000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 883600999, "total_assets": 1481455000, "short_term_debt": 624216000, "accounts_payable": 27677000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1218648000, "long_term_debt": 629580000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 850926000, "total_liabilities": 2069574000, "total_debt": 1253796000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1714033000, "total_equity": -588119000, "shares_outstanding": 87959000, "operating_cash_flow": 617427000, "stock_based_compensation": 269658000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30104000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107968000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -623420000, "free_cash_flow": 647531000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "116516000", "ebitda": "381431000", "netIncome": "43391000", "grossProfit": "1791136000", "depreciation": "None", "totalRevenue": "2515142000", "costOfRevenue": "724006000", "interestIncome": "60279000", "incomeBeforeTax": "56237000", "interestExpense": "60279000", "operatingIncome": "126230000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12846000", "reportedCurrency": "USD", "netInterestIncome": "-60279000", "nonInterestIncome": "None", "operatingExpenses": "1664906000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "316993000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "724006000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "264915000", "sellingGeneralAndAdministrative": "252243000", "netIncomeFromContinuingOperations": "43391000" }, "balance": { "goodwill": "97792000", "inventory": "929000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1481455000", "longTermDebt": "629580000", "shortTermDebt": "624216000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "135410000", "reportedCurrency": "USD", "retainedEarnings": "-1714033000", "totalLiabilities": "2069574000", "otherCurrentAssets": "81190000", "totalCurrentAssets": "597854000", "currentLongTermDebt": "624216000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "384100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "883600999", "currentAccountsPayable": "27677000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "217425000", "shortLongTermDebtTotal": "1481989000", "totalShareholderEquity": "-588119000", "capitalLeaseObligations": "35665000", "otherCurrentLiabilities": "297633000", "totalCurrentLiabilities": "1218648000", "otherNonCurrentLiabilities": "7525000", "totalNonCurrentLiabilities": "850926000", "cashAndShortTermInvestments": "132564000", "commonStockSharesOutstanding": "87959000", "intangibleAssetsExcludingGoodwill": "135410000", "cashAndCashEquivalentsAtCarryingValue": "132564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43391000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "617427000", "capitalExpenditures": "30104000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-623420000", "cashflowFromInvestment": "-107968000", "stockBasedCompensation": "269658000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-334446000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "222603000", "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": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "income_statement": { "revenue": 2400395000, "cost_of_revenue": 705507000, "gross_profit": 1694888000, "ebit": 13971000, "ebitda": 236580000, "pretax_income": -47225000, "tax_provision": 11063000, "net_income": -58288000, "net_income_to_common": -58288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242811000, "total_current_assets": 871122000, "total_assets": 1779873000, "short_term_debt": 201697000, "long_term_debt": 1347881000, "total_debt": 1549578000, "total_liabilities": 2330792000, "total_equity": -550919000, "shares_outstanding": 92110000, "goodwill_and_intangibles": 341512000 }, "cash_flow": { "operating_cash_flow": 483276000, "capital_expenditure": 83068000, "free_cash_flow": 566344000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323243, "ticker_id": 3403, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "13971000", "ebitda": "236580000", "netIncome": "-58288000", "grossProfit": "1694888000", "depreciation": "None", "totalRevenue": "2400395000", "costOfRevenue": "705507000", "interestIncome": "64995000", "incomeBeforeTax": "-47225000", "interestExpense": "64995000", "operatingIncome": "2670000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "11063000", "reportedCurrency": "USD", "netInterestIncome": "-64995000", "nonInterestIncome": "None", "operatingExpenses": "1692218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "329323000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "705507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "222609000", "sellingGeneralAndAdministrative": "266447000", "netIncomeFromContinuingOperations": "-58288000" }, "balance": { "goodwill": "82986000", "inventory": "1243000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1779873000", "longTermDebt": "1347881000", "shortTermDebt": "201697000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "258526000", "reportedCurrency": "USD", "retainedEarnings": "-1757424000", "totalLiabilities": "2330792000", "otherCurrentAssets": "240816000", "totalCurrentAssets": "871122000", "currentLongTermDebt": "181252000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "386252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "908751000", "currentAccountsPayable": "21866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "227113000", "shortLongTermDebtTotal": "1579311000", "totalShareholderEquity": "-550919000", "capitalLeaseObligations": "50178000", "otherCurrentLiabilities": "207655000", "totalCurrentLiabilities": "748799000", "otherNonCurrentLiabilities": "4930000", "totalNonCurrentLiabilities": "1581993000", "cashAndShortTermInvestments": "242811000", "commonStockSharesOutstanding": "92110000", "intangibleAssetsExcludingGoodwill": "258526000", "cashAndCashEquivalentsAtCarryingValue": "242811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58288000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "483276000", "capitalExpenditures": "83068000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-351081000", "cashflowFromInvestment": "-109359000", "stockBasedCompensation": "339059000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-322356000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "222609000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2400395000, "cost_of_revenue": 705507000, "gross_profit": 1694888000, "research_and_development": 329323000, "selling_general_admin": 266447000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 13971000, "depreciation_amortisation": 222609000, "ebitda": 236580000, "interest_expense": 64995000, "interest_income": null, "other_non_operating": null, "pretax_income": -47225000, "tax_provision": 11063000, "effective_tax_rate": null, "net_income": -58288000, "net_income_continuing_ops": -58288000, "net_income_to_common": -58288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 242811000, "short_term_investments": null, "net_receivables": 386252000, "inventory": 1243000, "other_current_assets": null, "total_current_assets": 871122000, "net_ppe": null, "goodwill": 82986000, "intangible_assets": 258526000, "goodwill_and_intangibles": 341512000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 908751000, "total_assets": 1779873000, "short_term_debt": 201697000, "accounts_payable": 21866000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 748799000, "long_term_debt": 1347881000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1581993000, "total_liabilities": 2330792000, "total_debt": 1549578000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1757424000, "total_equity": -550919000, "shares_outstanding": 92110000, "operating_cash_flow": 483276000, "stock_based_compensation": 339059000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83068000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -109359000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -351081000, "free_cash_flow": 566344000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "13971000", "ebitda": "236580000", "netIncome": "-58288000", "grossProfit": "1694888000", "depreciation": "None", "totalRevenue": "2400395000", "costOfRevenue": "705507000", "interestIncome": "64995000", "incomeBeforeTax": "-47225000", "interestExpense": "64995000", "operatingIncome": "2670000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "11063000", "reportedCurrency": "USD", "netInterestIncome": "-64995000", "nonInterestIncome": "None", "operatingExpenses": "1692218000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "329323000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "705507000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "222609000", "sellingGeneralAndAdministrative": "266447000", "netIncomeFromContinuingOperations": "-58288000" }, "balance": { "goodwill": "82986000", "inventory": "1243000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1779873000", "longTermDebt": "1347881000", "shortTermDebt": "201697000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "258526000", "reportedCurrency": "USD", "retainedEarnings": "-1757424000", "totalLiabilities": "2330792000", "otherCurrentAssets": "240816000", "totalCurrentAssets": "871122000", "currentLongTermDebt": "181252000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "386252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "908751000", "currentAccountsPayable": "21866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "227113000", "shortLongTermDebtTotal": "1579311000", "totalShareholderEquity": "-550919000", "capitalLeaseObligations": "50178000", "otherCurrentLiabilities": "207655000", "totalCurrentLiabilities": "748799000", "otherNonCurrentLiabilities": "4930000", "totalNonCurrentLiabilities": "1581993000", "cashAndShortTermInvestments": "242811000", "commonStockSharesOutstanding": "92110000", "intangibleAssetsExcludingGoodwill": "258526000", "cashAndCashEquivalentsAtCarryingValue": "242811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-58288000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "483276000", "capitalExpenditures": "83068000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-351081000", "cashflowFromInvestment": "-109359000", "stockBasedCompensation": "339059000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-322356000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "222609000", "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": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "income_statement": { "revenue": 2202429000, "cost_of_revenue": 664291000, "gross_profit": 1538138000, "ebit": -120848000, "ebitda": 113092000, "pretax_income": -156845000, "tax_provision": 8395000, "net_income": -165240000, "net_income_to_common": -165240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222195000, "total_current_assets": 848649000, "total_assets": 1944913000, "short_term_debt": 36707000, "long_term_debt": 1525482000, "total_debt": 1562189000, "total_liabilities": 2447482000, "total_equity": -502569000, "shares_outstanding": 94912000, "goodwill_and_intangibles": 461137000 }, "cash_flow": { "operating_cash_flow": 399662000, "capital_expenditure": 75740000, "free_cash_flow": 475402000, "dividends_paid": 1140200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323248, "ticker_id": 3403, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-120848000", "ebitda": "113092000", "netIncome": "-165240000", "grossProfit": "1538138000", "depreciation": "None", "totalRevenue": "2202429000", "costOfRevenue": "664291000", "interestIncome": "35997000", "incomeBeforeTax": "-156845000", "interestExpense": "35997000", "operatingIncome": "-198811000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8395000", "reportedCurrency": "USD", "netInterestIncome": "-20686000", "nonInterestIncome": "None", "operatingExpenses": "1736949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "335851000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "664291000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233940000", "sellingGeneralAndAdministrative": "333048000", "netIncomeFromContinuingOperations": "-402060000" }, "balance": { "goodwill": "67370000", "inventory": "1492000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1944913000", "longTermDebt": "1525482000", "shortTermDebt": "36707000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "393767000", "reportedCurrency": "USD", "retainedEarnings": "-1699136000", "totalLiabilities": "2447482000", "otherCurrentAssets": "260524000", "totalCurrentAssets": "848649000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "364438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1096264000", "currentAccountsPayable": "53295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "227379000", "shortLongTermDebtTotal": "1590367000", "totalShareholderEquity": "-502569000", "capitalLeaseObligations": "44885000", "otherCurrentLiabilities": "265129000", "totalCurrentLiabilities": "632546000", "otherNonCurrentLiabilities": "61827000", "totalNonCurrentLiabilities": "1814936000", "cashAndShortTermInvestments": "222195000", "commonStockSharesOutstanding": "94912000", "intangibleAssetsExcludingGoodwill": "393767000", "cashAndCashEquivalentsAtCarryingValue": "222195000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-165240000", "profitLoss": "None", "dividendPayout": "1140200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "28207000", "operatingCashflow": "399662000", "capitalExpenditures": "75740000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-358018000", "cashflowFromInvestment": "-90449000", "stockBasedCompensation": "426679000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1140200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-311088000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "233940000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2202429000, "cost_of_revenue": 664291000, "gross_profit": 1538138000, "research_and_development": 335851000, "selling_general_admin": 333048000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -120848000, "depreciation_amortisation": 233940000, "ebitda": 113092000, "interest_expense": 35997000, "interest_income": null, "other_non_operating": null, "pretax_income": -156845000, "tax_provision": 8395000, "effective_tax_rate": null, "net_income": -165240000, "net_income_continuing_ops": -402060000, "net_income_to_common": -165240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 222195000, "short_term_investments": null, "net_receivables": 364438000, "inventory": 1492000, "other_current_assets": null, "total_current_assets": 848649000, "net_ppe": null, "goodwill": 67370000, "intangible_assets": 393767000, "goodwill_and_intangibles": 461137000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1096264000, "total_assets": 1944913000, "short_term_debt": 36707000, "accounts_payable": 53295000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 632546000, "long_term_debt": 1525482000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1814936000, "total_liabilities": 2447482000, "total_debt": 1562189000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1699136000, "total_equity": -502569000, "shares_outstanding": 94912000, "operating_cash_flow": 399662000, "stock_based_compensation": 426679000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75740000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90449000, "dividends_paid": 1140200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -358018000, "free_cash_flow": 475402000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-120848000", "ebitda": "113092000", "netIncome": "-165240000", "grossProfit": "1538138000", "depreciation": "None", "totalRevenue": "2202429000", "costOfRevenue": "664291000", "interestIncome": "35997000", "incomeBeforeTax": "-156845000", "interestExpense": "35997000", "operatingIncome": "-198811000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8395000", "reportedCurrency": "USD", "netInterestIncome": "-20686000", "nonInterestIncome": "None", "operatingExpenses": "1736949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "335851000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "664291000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "233940000", "sellingGeneralAndAdministrative": "333048000", "netIncomeFromContinuingOperations": "-402060000" }, "balance": { "goodwill": "67370000", "inventory": "1492000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1944913000", "longTermDebt": "1525482000", "shortTermDebt": "36707000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "393767000", "reportedCurrency": "USD", "retainedEarnings": "-1699136000", "totalLiabilities": "2447482000", "otherCurrentAssets": "260524000", "totalCurrentAssets": "848649000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "364438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1096264000", "currentAccountsPayable": "53295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "227379000", "shortLongTermDebtTotal": "1590367000", "totalShareholderEquity": "-502569000", "capitalLeaseObligations": "44885000", "otherCurrentLiabilities": "265129000", "totalCurrentLiabilities": "632546000", "otherNonCurrentLiabilities": "61827000", "totalNonCurrentLiabilities": "1814936000", "cashAndShortTermInvestments": "222195000", "commonStockSharesOutstanding": "94912000", "intangibleAssetsExcludingGoodwill": "393767000", "cashAndCashEquivalentsAtCarryingValue": "222195000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-165240000", "profitLoss": "None", "dividendPayout": "1140200000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "28207000", "operatingCashflow": "399662000", "capitalExpenditures": "75740000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-358018000", "cashflowFromInvestment": "-90449000", "stockBasedCompensation": "426679000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1140200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-311088000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "233940000", "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": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "income_statement": { "revenue": 1988330000, "cost_of_revenue": 641731000, "gross_profit": 1346599000, "ebit": -869246000, "ebitda": -622685000, "pretax_income": -874053000, "tax_provision": 5113000, "net_income": -879166000, "net_income_to_common": -879166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 269984000, "total_current_assets": 796016000, "total_assets": 2073662000, "short_term_debt": 17513000, "long_term_debt": 1638411000, "total_debt": 1655924000, "total_liabilities": 2556449000, "total_equity": -482787000, "shares_outstanding": 95239000, "goodwill_and_intangibles": 582386000 }, "cash_flow": { "operating_cash_flow": 191305000, "capital_expenditure": 90433000, "free_cash_flow": 281738000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323253, "ticker_id": 3403, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-869246000", "ebitda": "-622685000", "netIncome": "-879166000", "grossProfit": "1346599000", "depreciation": "None", "totalRevenue": "1988330000", "costOfRevenue": "641731000", "interestIncome": "4807000", "incomeBeforeTax": "-874053000", "interestExpense": "4807000", "operatingIncome": "-649475000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5113000", "reportedCurrency": "USD", "netInterestIncome": "-4807000", "nonInterestIncome": "None", "operatingExpenses": "1996074000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "362256000", "otherNonOperatingIncome": "-219771000", "costofGoodsAndServicesSold": "641731000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246561000", "sellingGeneralAndAdministrative": "292898000", "netIncomeFromContinuingOperations": "-879166000" }, "balance": { "goodwill": "54335000", "inventory": "1209000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "2073662000", "longTermDebt": "1638411000", "shortTermDebt": "17513000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "528051000", "reportedCurrency": "USD", "retainedEarnings": "-1533896000", "totalLiabilities": "2556449000", "otherCurrentAssets": "213505000", "totalCurrentAssets": "796016000", "currentLongTermDebt": "None", "longTermInvestments": "4559000", "shortTermInvestments": "None", "currentNetReceivables": "311318000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1277646000", "currentAccountsPayable": "62721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "220833000", "shortLongTermDebtTotal": "1676106000", "totalShareholderEquity": "-482787000", "capitalLeaseObligations": "20182000", "otherCurrentLiabilities": "324764000", "totalCurrentLiabilities": "652559000", "otherNonCurrentLiabilities": "45848000", "totalNonCurrentLiabilities": "1903890000", "cashAndShortTermInvestments": "269984000", "commonStockSharesOutstanding": "95239000", "intangibleAssetsExcludingGoodwill": "528051000", "cashAndCashEquivalentsAtCarryingValue": "269984000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-879166000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "191305000", "capitalExpenditures": "90433000", "changeInReceivables": "-87843000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98218000", "cashflowFromInvestment": "-87210000", "stockBasedCompensation": "386009000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5877000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99793000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246561000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1988330000, "cost_of_revenue": 641731000, "gross_profit": 1346599000, "research_and_development": 362256000, "selling_general_admin": 292898000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -869246000, "depreciation_amortisation": 246561000, "ebitda": -622685000, "interest_expense": 4807000, "interest_income": null, "other_non_operating": null, "pretax_income": -874053000, "tax_provision": 5113000, "effective_tax_rate": null, "net_income": -879166000, "net_income_continuing_ops": -879166000, "net_income_to_common": -879166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 269984000, "short_term_investments": null, "net_receivables": 311318000, "inventory": 1209000, "other_current_assets": null, "total_current_assets": 796016000, "net_ppe": null, "goodwill": 54335000, "intangible_assets": 528051000, "goodwill_and_intangibles": 582386000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1277646000, "total_assets": 2073662000, "short_term_debt": 17513000, "accounts_payable": 62721000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 652559000, "long_term_debt": 1638411000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1903890000, "total_liabilities": 2556449000, "total_debt": 1655924000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1533896000, "total_equity": -482787000, "shares_outstanding": 95239000, "operating_cash_flow": 191305000, "stock_based_compensation": 386009000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 90433000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -87210000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -98218000, "free_cash_flow": 281738000, "net_change_in_cash": 5877000 }, "raw_data": { "income": { "ebit": "-869246000", "ebitda": "-622685000", "netIncome": "-879166000", "grossProfit": "1346599000", "depreciation": "None", "totalRevenue": "1988330000", "costOfRevenue": "641731000", "interestIncome": "4807000", "incomeBeforeTax": "-874053000", "interestExpense": "4807000", "operatingIncome": "-649475000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "5113000", "reportedCurrency": "USD", "netInterestIncome": "-4807000", "nonInterestIncome": "None", "operatingExpenses": "1996074000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "362256000", "otherNonOperatingIncome": "-219771000", "costofGoodsAndServicesSold": "641731000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246561000", "sellingGeneralAndAdministrative": "292898000", "netIncomeFromContinuingOperations": "-879166000" }, "balance": { "goodwill": "54335000", "inventory": "1209000", "commonStock": "10000", "currentDebt": "None", "investments": "None", "totalAssets": "2073662000", "longTermDebt": "1638411000", "shortTermDebt": "17513000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "528051000", "reportedCurrency": "USD", "retainedEarnings": "-1533896000", "totalLiabilities": "2556449000", "otherCurrentAssets": "213505000", "totalCurrentAssets": "796016000", "currentLongTermDebt": "None", "longTermInvestments": "4559000", "shortTermInvestments": "None", "currentNetReceivables": "311318000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1277646000", "currentAccountsPayable": "62721000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "220833000", "shortLongTermDebtTotal": "1676106000", "totalShareholderEquity": "-482787000", "capitalLeaseObligations": "20182000", "otherCurrentLiabilities": "324764000", "totalCurrentLiabilities": "652559000", "otherNonCurrentLiabilities": "45848000", "totalNonCurrentLiabilities": "1903890000", "cashAndShortTermInvestments": "269984000", "commonStockSharesOutstanding": "95239000", "intangibleAssetsExcludingGoodwill": "528051000", "cashAndCashEquivalentsAtCarryingValue": "269984000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-879166000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "191305000", "capitalExpenditures": "90433000", "changeInReceivables": "-87843000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-98218000", "cashflowFromInvestment": "-87210000", "stockBasedCompensation": "386009000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5877000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99793000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246561000", "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": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "income_statement": { "revenue": 1594754000, "cost_of_revenue": 448369000, "gross_profit": 1146385000, "ebit": -309340000, "ebitda": -184048000, "pretax_income": -373722000, "tax_provision": 2528000, "net_income": -376250000, "net_income_to_common": -376250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 267162000, "total_current_assets": 650741000, "total_assets": 2579039000, "short_term_debt": 18686000, "long_term_debt": 1398489000, "total_debt": 1417175000, "total_liabilities": 2240072000, "total_equity": 338967000, "shares_outstanding": 91738000, "goodwill_and_intangibles": 772096000 }, "cash_flow": { "operating_cash_flow": 152151000, "capital_expenditure": 396829000, "free_cash_flow": 548980000, "dividends_paid": 21549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323258, "ticker_id": 3403, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-309340000", "ebitda": "-184048000", "netIncome": "-376250000", "grossProfit": "1146385000", "depreciation": "None", "totalRevenue": "1594754000", "costOfRevenue": "448369000", "interestIncome": "64382000", "incomeBeforeTax": "-373722000", "interestExpense": "64382000", "operatingIncome": "-301786000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2528000", "reportedCurrency": "USD", "netInterestIncome": "-64382000", "nonInterestIncome": "None", "operatingExpenses": "1448171000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "309739000", "otherNonOperatingIncome": "-7554000", "costofGoodsAndServicesSold": "448369000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125292000", "sellingGeneralAndAdministrative": "284276000", "netIncomeFromContinuingOperations": "-376250000" }, "balance": { "goodwill": "55490000", "inventory": "5655000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "2579039000", "longTermDebt": "1398489000", "shortTermDebt": "18686000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "716606000", "reportedCurrency": "USD", "retainedEarnings": "-748556000", "totalLiabilities": "2240072000", "otherCurrentAssets": "145082000", "totalCurrentAssets": "650741000", "currentLongTermDebt": "None", "longTermInvestments": "210445000", "shortTermInvestments": "None", "currentNetReceivables": "232842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1928298000", "currentAccountsPayable": "70022000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "214204000", "shortLongTermDebtTotal": "1448987000", "totalShareholderEquity": "338967000", "capitalLeaseObligations": "31812000", "otherCurrentLiabilities": "230649000", "totalCurrentLiabilities": "526270000", "otherNonCurrentLiabilities": "84052000", "totalNonCurrentLiabilities": "1713802000", "cashAndShortTermInvestments": "267162000", "commonStockSharesOutstanding": "91738000", "intangibleAssetsExcludingGoodwill": "716606000", "cashAndCashEquivalentsAtCarryingValue": "267162000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-376250000", "profitLoss": "None", "dividendPayout": "21549000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "64953000", "operatingCashflow": "152151000", "capitalExpenditures": "396829000", "changeInReceivables": "-64940000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127051000", "cashflowFromInvestment": "-396829000", "stockBasedCompensation": "357965000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-371729000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21549000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125292000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1594754000, "cost_of_revenue": 448369000, "gross_profit": 1146385000, "research_and_development": 309739000, "selling_general_admin": 284276000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -309340000, "depreciation_amortisation": 125292000, "ebitda": -184048000, "interest_expense": 64382000, "interest_income": null, "other_non_operating": null, "pretax_income": -373722000, "tax_provision": 2528000, "effective_tax_rate": null, "net_income": -376250000, "net_income_continuing_ops": -376250000, "net_income_to_common": -376250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 267162000, "short_term_investments": null, "net_receivables": 232842000, "inventory": 5655000, "other_current_assets": null, "total_current_assets": 650741000, "net_ppe": null, "goodwill": 55490000, "intangible_assets": 716606000, "goodwill_and_intangibles": 772096000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1928298000, "total_assets": 2579039000, "short_term_debt": 18686000, "accounts_payable": 70022000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 526270000, "long_term_debt": 1398489000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1713802000, "total_liabilities": 2240072000, "total_debt": 1417175000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -748556000, "total_equity": 338967000, "shares_outstanding": 91738000, "operating_cash_flow": 152151000, "stock_based_compensation": 357965000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 396829000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -396829000, "dividends_paid": 21549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -127051000, "free_cash_flow": 548980000, "net_change_in_cash": -371729000 }, "raw_data": { "income": { "ebit": "-309340000", "ebitda": "-184048000", "netIncome": "-376250000", "grossProfit": "1146385000", "depreciation": "None", "totalRevenue": "1594754000", "costOfRevenue": "448369000", "interestIncome": "64382000", "incomeBeforeTax": "-373722000", "interestExpense": "64382000", "operatingIncome": "-301786000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "2528000", "reportedCurrency": "USD", "netInterestIncome": "-64382000", "nonInterestIncome": "None", "operatingExpenses": "1448171000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "309739000", "otherNonOperatingIncome": "-7554000", "costofGoodsAndServicesSold": "448369000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125292000", "sellingGeneralAndAdministrative": "284276000", "netIncomeFromContinuingOperations": "-376250000" }, "balance": { "goodwill": "55490000", "inventory": "5655000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "2579039000", "longTermDebt": "1398489000", "shortTermDebt": "18686000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "716606000", "reportedCurrency": "USD", "retainedEarnings": "-748556000", "totalLiabilities": "2240072000", "otherCurrentAssets": "145082000", "totalCurrentAssets": "650741000", "currentLongTermDebt": "None", "longTermInvestments": "210445000", "shortTermInvestments": "None", "currentNetReceivables": "232842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1928298000", "currentAccountsPayable": "70022000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "214204000", "shortLongTermDebtTotal": "1448987000", "totalShareholderEquity": "338967000", "capitalLeaseObligations": "31812000", "otherCurrentLiabilities": "230649000", "totalCurrentLiabilities": "526270000", "otherNonCurrentLiabilities": "84052000", "totalNonCurrentLiabilities": "1713802000", "cashAndShortTermInvestments": "267162000", "commonStockSharesOutstanding": "91738000", "intangibleAssetsExcludingGoodwill": "716606000", "cashAndCashEquivalentsAtCarryingValue": "267162000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-376250000", "profitLoss": "None", "dividendPayout": "21549000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "64953000", "operatingCashflow": "152151000", "capitalExpenditures": "396829000", "changeInReceivables": "-64940000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-127051000", "cashflowFromInvestment": "-396829000", "stockBasedCompensation": "357965000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-371729000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21549000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125292000", "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": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "income_statement": { "revenue": 1183657000, "cost_of_revenue": 323607000, "gross_profit": 860050000, "ebit": -32781000, "ebitda": 42831000, "pretax_income": -82062000, "tax_provision": 934000, "net_income": -82996000, "net_income_to_common": -82996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 639853000, "total_current_assets": 926129000, "total_assets": 2184597000, "short_term_debt": 47415000, "long_term_debt": 1375320000, "total_debt": 1422735000, "total_liabilities": 1872351000, "total_equity": 312246000, "shares_outstanding": 88684000, "goodwill_and_intangibles": 175626000 }, "cash_flow": { "operating_cash_flow": -35191000, "capital_expenditure": 107686000, "free_cash_flow": 72495000, "dividends_paid": 36717000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323263, "ticker_id": 3403, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32781000", "ebitda": "42831000", "netIncome": "-82996000", "grossProfit": "860050000", "depreciation": "None", "totalRevenue": "1183657000", "costOfRevenue": "323607000", "interestIncome": "49281000", "incomeBeforeTax": "-82062000", "interestExpense": "49281000", "operatingIncome": "-113239000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "934000", "reportedCurrency": "USD", "netInterestIncome": "-49281000", "nonInterestIncome": "None", "operatingExpenses": "973289000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "189484000", "otherNonOperatingIncome": "80458000", "costofGoodsAndServicesSold": "323607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75612000", "sellingGeneralAndAdministrative": "200032000", "netIncomeFromContinuingOperations": "-82996000" }, "balance": { "goodwill": "57313000", "inventory": "551000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "2184597000", "longTermDebt": "1375320000", "shortTermDebt": "47415000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "118313000", "reportedCurrency": "USD", "retainedEarnings": "-372306000", "totalLiabilities": "1872351000", "otherCurrentAssets": "109691000", "totalCurrentAssets": "926129000", "currentLongTermDebt": "31148000", "longTermInvestments": "213176000", "shortTermInvestments": "213176000", "currentNetReceivables": "176034000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1258468000", "currentAccountsPayable": "54043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "142208000", "shortLongTermDebtTotal": "1461457000", "totalShareholderEquity": "312246000", "capitalLeaseObligations": "38722000", "otherCurrentLiabilities": "163076000", "totalCurrentLiabilities": "438068000", "otherNonCurrentLiabilities": "58963000", "totalNonCurrentLiabilities": "1434283000", "cashAndShortTermInvestments": "639853000", "commonStockSharesOutstanding": "88684000", "intangibleAssetsExcludingGoodwill": "118313000", "cashAndCashEquivalentsAtCarryingValue": "639853000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82996000", "profitLoss": "None", "dividendPayout": "36717000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "40493000", "operatingCashflow": "-35191000", "capitalExpenditures": "107686000", "changeInReceivables": "-51980000", "changeInExchangeRate": "None", "cashflowFromFinancing": "437590000", "cashflowFromInvestment": "-107686000", "stockBasedCompensation": "189600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36717000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "294713000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36717000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75612000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1183657000, "cost_of_revenue": 323607000, "gross_profit": 860050000, "research_and_development": 189484000, "selling_general_admin": 200032000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32781000, "depreciation_amortisation": 75612000, "ebitda": 42831000, "interest_expense": 49281000, "interest_income": null, "other_non_operating": null, "pretax_income": -82062000, "tax_provision": 934000, "effective_tax_rate": null, "net_income": -82996000, "net_income_continuing_ops": -82996000, "net_income_to_common": -82996000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 639853000, "short_term_investments": 213176000, "net_receivables": 176034000, "inventory": 551000, "other_current_assets": null, "total_current_assets": 926129000, "net_ppe": null, "goodwill": 57313000, "intangible_assets": 118313000, "goodwill_and_intangibles": 175626000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1258468000, "total_assets": 2184597000, "short_term_debt": 47415000, "accounts_payable": 54043000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 438068000, "long_term_debt": 1375320000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1434283000, "total_liabilities": 1872351000, "total_debt": 1422735000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -372306000, "total_equity": 312246000, "shares_outstanding": 88684000, "operating_cash_flow": -35191000, "stock_based_compensation": 189600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 107686000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -107686000, "dividends_paid": 36717000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 437590000, "free_cash_flow": 72495000, "net_change_in_cash": 294713000 }, "raw_data": { "income": { "ebit": "-32781000", "ebitda": "42831000", "netIncome": "-82996000", "grossProfit": "860050000", "depreciation": "None", "totalRevenue": "1183657000", "costOfRevenue": "323607000", "interestIncome": "49281000", "incomeBeforeTax": "-82062000", "interestExpense": "49281000", "operatingIncome": "-113239000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "934000", "reportedCurrency": "USD", "netInterestIncome": "-49281000", "nonInterestIncome": "None", "operatingExpenses": "973289000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "189484000", "otherNonOperatingIncome": "80458000", "costofGoodsAndServicesSold": "323607000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75612000", "sellingGeneralAndAdministrative": "200032000", "netIncomeFromContinuingOperations": "-82996000" }, "balance": { "goodwill": "57313000", "inventory": "551000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "2184597000", "longTermDebt": "1375320000", "shortTermDebt": "47415000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "118313000", "reportedCurrency": "USD", "retainedEarnings": "-372306000", "totalLiabilities": "1872351000", "otherCurrentAssets": "109691000", "totalCurrentAssets": "926129000", "currentLongTermDebt": "31148000", "longTermInvestments": "213176000", "shortTermInvestments": "213176000", "currentNetReceivables": "176034000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1258468000", "currentAccountsPayable": "54043000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "142208000", "shortLongTermDebtTotal": "1461457000", "totalShareholderEquity": "312246000", "capitalLeaseObligations": "38722000", "otherCurrentLiabilities": "163076000", "totalCurrentLiabilities": "438068000", "otherNonCurrentLiabilities": "58963000", "totalNonCurrentLiabilities": "1434283000", "cashAndShortTermInvestments": "639853000", "commonStockSharesOutstanding": "88684000", "intangibleAssetsExcludingGoodwill": "118313000", "cashAndCashEquivalentsAtCarryingValue": "639853000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-82996000", "profitLoss": "None", "dividendPayout": "36717000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "40493000", "operatingCashflow": "-35191000", "capitalExpenditures": "107686000", "changeInReceivables": "-51980000", "changeInExchangeRate": "None", "cashflowFromFinancing": "437590000", "cashflowFromInvestment": "-107686000", "stockBasedCompensation": "189600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "36717000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "294713000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-36717000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75612000", "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": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "income_statement": { "revenue": 902858000, "cost_of_revenue": 231043000, "gross_profit": 671815000, "ebit": -36428000, "ebitda": 1442000, "pretax_income": -56940000, "tax_provision": -3333000, "net_income": -53607000, "net_income_to_common": -53607000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 343606000, "total_current_assets": 535539000, "total_assets": 1450747000, "short_term_debt": 14249000, "long_term_debt": 386889000, "total_debt": 401138000, "total_liabilities": 705047000, "total_equity": 745700000, "shares_outstanding": 83130000, "goodwill_and_intangibles": 182616000 }, "cash_flow": { "operating_cash_flow": 64846000, "capital_expenditure": 133353000, "free_cash_flow": 198199000, "dividends_paid": 14666000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323268, "ticker_id": 3403, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-36428000", "ebitda": "1442000", "netIncome": "-53607000", "grossProfit": "671815000", "depreciation": "None", "totalRevenue": "902858000", "costOfRevenue": "231043000", "interestIncome": "13912000", "incomeBeforeTax": "-56940000", "interestExpense": "20512000", "operatingIncome": "-45675000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-3333000", "reportedCurrency": "USD", "netInterestIncome": "-20512000", "nonInterestIncome": "None", "operatingExpenses": "717490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "136363000", "otherNonOperatingIncome": "9247000", "costofGoodsAndServicesSold": "231043000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37870000", "sellingGeneralAndAdministrative": "142027000", "netIncomeFromContinuingOperations": "-53607000" }, "balance": { "goodwill": "55278000", "inventory": "401000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1450747000", "longTermDebt": "386889000", "shortTermDebt": "14249000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "127338000", "reportedCurrency": "USD", "retainedEarnings": "-289310000", "totalLiabilities": "705047000", "otherCurrentAssets": "61542000", "totalCurrentAssets": "535539000", "currentLongTermDebt": "None", "longTermInvestments": "132188000", "shortTermInvestments": "None", "currentNetReceivables": "129990000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "915208000", "currentAccountsPayable": "34612000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "89230000", "shortLongTermDebtTotal": "429654000", "totalShareholderEquity": "745700000", "capitalLeaseObligations": "42765000", "otherCurrentLiabilities": "98723000", "totalCurrentLiabilities": "280713000", "otherNonCurrentLiabilities": "37445000", "totalNonCurrentLiabilities": "424334000", "cashAndShortTermInvestments": "343606000", "commonStockSharesOutstanding": "83130000", "intangibleAssetsExcludingGoodwill": "127338000", "cashAndCashEquivalentsAtCarryingValue": "343606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53607000", "profitLoss": "None", "dividendPayout": "14666000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "25694000", "operatingCashflow": "64846000", "capitalExpenditures": "133353000", "changeInReceivables": "-37163000", "changeInExchangeRate": "None", "cashflowFromFinancing": "9042000", "cashflowFromInvestment": "-296780000", "stockBasedCompensation": "101354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14666000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-222892000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14666000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37870000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 902858000, "cost_of_revenue": 231043000, "gross_profit": 671815000, "research_and_development": 136363000, "selling_general_admin": 142027000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -36428000, "depreciation_amortisation": 37870000, "ebitda": 1442000, "interest_expense": 20512000, "interest_income": null, "other_non_operating": null, "pretax_income": -56940000, "tax_provision": -3333000, "effective_tax_rate": null, "net_income": -53607000, "net_income_continuing_ops": -53607000, "net_income_to_common": -53607000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 343606000, "short_term_investments": null, "net_receivables": 129990000, "inventory": 401000, "other_current_assets": null, "total_current_assets": 535539000, "net_ppe": null, "goodwill": 55278000, "intangible_assets": 127338000, "goodwill_and_intangibles": 182616000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 915208000, "total_assets": 1450747000, "short_term_debt": 14249000, "accounts_payable": 34612000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 280713000, "long_term_debt": 386889000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 424334000, "total_liabilities": 705047000, "total_debt": 401138000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -289310000, "total_equity": 745700000, "shares_outstanding": 83130000, "operating_cash_flow": 64846000, "stock_based_compensation": 101354000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133353000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -296780000, "dividends_paid": 14666000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 9042000, "free_cash_flow": 198199000, "net_change_in_cash": -222892000 }, "raw_data": { "income": { "ebit": "-36428000", "ebitda": "1442000", "netIncome": "-53607000", "grossProfit": "671815000", "depreciation": "None", "totalRevenue": "902858000", "costOfRevenue": "231043000", "interestIncome": "13912000", "incomeBeforeTax": "-56940000", "interestExpense": "20512000", "operatingIncome": "-45675000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-3333000", "reportedCurrency": "USD", "netInterestIncome": "-20512000", "nonInterestIncome": "None", "operatingExpenses": "717490000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "136363000", "otherNonOperatingIncome": "9247000", "costofGoodsAndServicesSold": "231043000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37870000", "sellingGeneralAndAdministrative": "142027000", "netIncomeFromContinuingOperations": "-53607000" }, "balance": { "goodwill": "55278000", "inventory": "401000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1450747000", "longTermDebt": "386889000", "shortTermDebt": "14249000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "127338000", "reportedCurrency": "USD", "retainedEarnings": "-289310000", "totalLiabilities": "705047000", "otherCurrentAssets": "61542000", "totalCurrentAssets": "535539000", "currentLongTermDebt": "None", "longTermInvestments": "132188000", "shortTermInvestments": "None", "currentNetReceivables": "129990000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "915208000", "currentAccountsPayable": "34612000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "89230000", "shortLongTermDebtTotal": "429654000", "totalShareholderEquity": "745700000", "capitalLeaseObligations": "42765000", "otherCurrentLiabilities": "98723000", "totalCurrentLiabilities": "280713000", "otherNonCurrentLiabilities": "37445000", "totalNonCurrentLiabilities": "424334000", "cashAndShortTermInvestments": "343606000", "commonStockSharesOutstanding": "83130000", "intangibleAssetsExcludingGoodwill": "127338000", "cashAndCashEquivalentsAtCarryingValue": "343606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-53607000", "profitLoss": "None", "dividendPayout": "14666000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "25694000", "operatingCashflow": "64846000", "capitalExpenditures": "133353000", "changeInReceivables": "-37163000", "changeInExchangeRate": "None", "cashflowFromFinancing": "9042000", "cashflowFromInvestment": "-296780000", "stockBasedCompensation": "101354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14666000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-222892000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14666000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37870000", "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": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "income_statement": { "revenue": 673624000, "cost_of_revenue": 157129000, "gross_profit": 516495000, "ebit": -9961000, "ebitda": 13312000, "pretax_income": -26063000, "tax_provision": 140000, "net_income": -26203000, "net_income_to_common": -26203000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 566329000, "total_current_assets": 707514000, "total_assets": 894326000, "short_term_debt": 0, "long_term_debt": 366552000, "total_debt": 366552000, "total_liabilities": 576717000, "total_equity": 317609000, "shares_outstanding": 79500000, "goodwill_and_intangibles": 50718000 }, "cash_flow": { "operating_cash_flow": 72130000, "capital_expenditure": 57014000, "free_cash_flow": 129144000, "dividends_paid": 449457000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323273, "ticker_id": 3403, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9961000", "ebitda": "13312000", "netIncome": "-26203000", "grossProfit": "516495000", "depreciation": "None", "totalRevenue": "673624000", "costOfRevenue": "157129000", "interestIncome": "16102000", "incomeBeforeTax": "-26063000", "interestExpense": "16102000", "operatingIncome": "-16436000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "140000", "reportedCurrency": "USD", "netInterestIncome": "-16102000", "nonInterestIncome": "None", "operatingExpenses": "532931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "101042000", "otherNonOperatingIncome": "6475000", "costofGoodsAndServicesSold": "157129000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23273000", "sellingGeneralAndAdministrative": "102773000", "netIncomeFromContinuingOperations": "-26203000" }, "balance": { "goodwill": "31238000", "inventory": "199000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "894326000", "longTermDebt": "366552000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "19480000", "reportedCurrency": "USD", "retainedEarnings": "-235703000", "totalLiabilities": "576717000", "otherCurrentAssets": "46611000", "totalCurrentAssets": "707514000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94375000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "186812000", "currentAccountsPayable": "10145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "70205000", "shortLongTermDebtTotal": "366552000", "totalShareholderEquity": "317609000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "81078000", "totalCurrentLiabilities": "199359000", "otherNonCurrentLiabilities": "10806000", "totalNonCurrentLiabilities": "377358000", "cashAndShortTermInvestments": "566329000", "commonStockSharesOutstanding": "79500000", "intangibleAssetsExcludingGoodwill": "19480000", "cashAndCashEquivalentsAtCarryingValue": "566329000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26203000", "profitLoss": "None", "dividendPayout": "449457000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "32493000", "operatingCashflow": "72130000", "capitalExpenditures": "57014000", "changeInReceivables": "-47877000", "changeInExchangeRate": "None", "cashflowFromFinancing": "397255000", "cashflowFromInvestment": "-83448000", "stockBasedCompensation": "68088000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "449457000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "385937000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23273000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 673624000, "cost_of_revenue": 157129000, "gross_profit": 516495000, "research_and_development": 101042000, "selling_general_admin": 102773000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9961000, "depreciation_amortisation": 23273000, "ebitda": 13312000, "interest_expense": 16102000, "interest_income": null, "other_non_operating": null, "pretax_income": -26063000, "tax_provision": 140000, "effective_tax_rate": null, "net_income": -26203000, "net_income_continuing_ops": -26203000, "net_income_to_common": -26203000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 566329000, "short_term_investments": null, "net_receivables": 94375000, "inventory": 199000, "other_current_assets": null, "total_current_assets": 707514000, "net_ppe": null, "goodwill": 31238000, "intangible_assets": 19480000, "goodwill_and_intangibles": 50718000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 186812000, "total_assets": 894326000, "short_term_debt": 0, "accounts_payable": 10145000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 199359000, "long_term_debt": 366552000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 377358000, "total_liabilities": 576717000, "total_debt": 366552000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -235703000, "total_equity": 317609000, "shares_outstanding": 79500000, "operating_cash_flow": 72130000, "stock_based_compensation": 68088000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57014000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83448000, "dividends_paid": 449457000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 397255000, "free_cash_flow": 129144000, "net_change_in_cash": 385937000 }, "raw_data": { "income": { "ebit": "-9961000", "ebitda": "13312000", "netIncome": "-26203000", "grossProfit": "516495000", "depreciation": "None", "totalRevenue": "673624000", "costOfRevenue": "157129000", "interestIncome": "16102000", "incomeBeforeTax": "-26063000", "interestExpense": "16102000", "operatingIncome": "-16436000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "140000", "reportedCurrency": "USD", "netInterestIncome": "-16102000", "nonInterestIncome": "None", "operatingExpenses": "532931000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "101042000", "otherNonOperatingIncome": "6475000", "costofGoodsAndServicesSold": "157129000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23273000", "sellingGeneralAndAdministrative": "102773000", "netIncomeFromContinuingOperations": "-26203000" }, "balance": { "goodwill": "31238000", "inventory": "199000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "894326000", "longTermDebt": "366552000", "shortTermDebt": "0", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "19480000", "reportedCurrency": "USD", "retainedEarnings": "-235703000", "totalLiabilities": "576717000", "otherCurrentAssets": "46611000", "totalCurrentAssets": "707514000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "94375000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "186812000", "currentAccountsPayable": "10145000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "70205000", "shortLongTermDebtTotal": "366552000", "totalShareholderEquity": "317609000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "81078000", "totalCurrentLiabilities": "199359000", "otherNonCurrentLiabilities": "10806000", "totalNonCurrentLiabilities": "377358000", "cashAndShortTermInvestments": "566329000", "commonStockSharesOutstanding": "79500000", "intangibleAssetsExcludingGoodwill": "19480000", "cashAndCashEquivalentsAtCarryingValue": "566329000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-26203000", "profitLoss": "None", "dividendPayout": "449457000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "32493000", "operatingCashflow": "72130000", "capitalExpenditures": "57014000", "changeInReceivables": "-47877000", "changeInExchangeRate": "None", "cashflowFromFinancing": "397255000", "cashflowFromInvestment": "-83448000", "stockBasedCompensation": "68088000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "449457000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "385937000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23273000", "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": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "income_statement": { "revenue": 644199000, "cost_of_revenue": 179430000, "gross_profit": 464769000, "ebit": 50028000, "ebitda": 50028000, "pretax_income": 34109000, "tax_provision": 3491000, "net_income": 30618000, "net_income_to_common": 30618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 116578000, "total_current_assets": 565659000, "total_assets": 1421629000, "short_term_debt": 46269000, "long_term_debt": 1159378000, "total_debt": 1205647000, "total_liabilities": 2030951000, "total_equity": -609322000, "shares_outstanding": 86991000, "goodwill_and_intangibles": 214486000 }, "cash_flow": { "operating_cash_flow": 164046000, "capital_expenditure": 6544000, "free_cash_flow": 170590000, "dividends_paid": 6413000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323236, "ticker_id": 3403, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "50028000", "netIncome": "30618000", "grossProfit": "464769000", "depreciation": "None", "totalRevenue": "644199000", "costOfRevenue": "179430000", "interestIncome": "None", "incomeBeforeTax": "34109000", "interestExpense": "-14805000", "operatingIncome": "50028000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3491000", "reportedCurrency": "USD", "netInterestIncome": "-14805000", "nonInterestIncome": "None", "operatingExpenses": "414741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81713000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "60185000", "netIncomeFromContinuingOperations": "30618000" }, "balance": { "goodwill": "102984000", "inventory": "1001000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "1421629000", "longTermDebt": "1159378000", "shortTermDebt": "46269000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "111502000", "reportedCurrency": "USD", "retainedEarnings": "-1689828000", "totalLiabilities": "2030951000", "otherCurrentAssets": "86545000", "totalCurrentAssets": "565659000", "currentLongTermDebt": "46269000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "362536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "855969999", "currentAccountsPayable": "29675000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1431698000", "totalShareholderEquity": "-609322000", "capitalLeaseObligations": "48505000", "otherCurrentLiabilities": "302083000", "totalCurrentLiabilities": "635394000", "otherNonCurrentLiabilities": "10128000", "totalNonCurrentLiabilities": "1395557000", "cashAndShortTermInvestments": "116578000", "commonStockSharesOutstanding": "86991000", "intangibleAssetsExcludingGoodwill": "111502000", "cashAndCashEquivalentsAtCarryingValue": "116578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30618000", "profitLoss": "None", "dividendPayout": "6413000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "164046000", "capitalExpenditures": "6544000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-147531000", "cashflowFromInvestment": "-31328000", "stockBasedCompensation": "54665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6413000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107584000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56911000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 644199000, "cost_of_revenue": 179430000, "gross_profit": 464769000, "research_and_development": 81713000, "selling_general_admin": 60185000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50028000, "depreciation_amortisation": null, "ebitda": 50028000, "interest_expense": -14805000, "interest_income": null, "other_non_operating": null, "pretax_income": 34109000, "tax_provision": 3491000, "effective_tax_rate": null, "net_income": 30618000, "net_income_continuing_ops": 30618000, "net_income_to_common": 30618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 116578000, "short_term_investments": null, "net_receivables": 362536000, "inventory": 1001000, "other_current_assets": null, "total_current_assets": 565659000, "net_ppe": null, "goodwill": 102984000, "intangible_assets": 111502000, "goodwill_and_intangibles": 214486000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 855969999, "total_assets": 1421629000, "short_term_debt": 46269000, "accounts_payable": 29675000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 635394000, "long_term_debt": 1159378000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1395557000, "total_liabilities": 2030951000, "total_debt": 1205647000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1689828000, "total_equity": -609322000, "shares_outstanding": 86991000, "operating_cash_flow": 164046000, "stock_based_compensation": 54665000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6544000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31328000, "dividends_paid": 6413000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -147531000, "free_cash_flow": 170590000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "50028000", "netIncome": "30618000", "grossProfit": "464769000", "depreciation": "None", "totalRevenue": "644199000", "costOfRevenue": "179430000", "interestIncome": "None", "incomeBeforeTax": "34109000", "interestExpense": "-14805000", "operatingIncome": "50028000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "3491000", "reportedCurrency": "USD", "netInterestIncome": "-14805000", "nonInterestIncome": "None", "operatingExpenses": "414741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81713000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "179430000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "60185000", "netIncomeFromContinuingOperations": "30618000" }, "balance": { "goodwill": "102984000", "inventory": "1001000", "commonStock": "8000", "currentDebt": "None", "investments": "None", "totalAssets": "1421629000", "longTermDebt": "1159378000", "shortTermDebt": "46269000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "111502000", "reportedCurrency": "USD", "retainedEarnings": "-1689828000", "totalLiabilities": "2030951000", "otherCurrentAssets": "86545000", "totalCurrentAssets": "565659000", "currentLongTermDebt": "46269000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "362536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "855969999", "currentAccountsPayable": "29675000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1431698000", "totalShareholderEquity": "-609322000", "capitalLeaseObligations": "48505000", "otherCurrentLiabilities": "302083000", "totalCurrentLiabilities": "635394000", "otherNonCurrentLiabilities": "10128000", "totalNonCurrentLiabilities": "1395557000", "cashAndShortTermInvestments": "116578000", "commonStockSharesOutstanding": "86991000", "intangibleAssetsExcludingGoodwill": "111502000", "cashAndCashEquivalentsAtCarryingValue": "116578000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30618000", "profitLoss": "None", "dividendPayout": "6413000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "164046000", "capitalExpenditures": "6544000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-147531000", "cashflowFromInvestment": "-31328000", "stockBasedCompensation": "54665000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6413000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107584000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56911000", "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": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "income_statement": { "revenue": 644033000, "cost_of_revenue": 184280000, "gross_profit": 459753000, "ebit": 41645000, "ebitda": 97846000, "pretax_income": 27887000, "tax_provision": 4920000, "net_income": 22967000, "net_income_to_common": 22967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 132564000, "total_current_assets": 765158000, "total_assets": 1481455000, "short_term_debt": 624216000, "long_term_debt": 629580000, "total_debt": 1253796000, "total_liabilities": 2069574000, "total_equity": -588119000, "shares_outstanding": 87959000, "goodwill_and_intangibles": 233202000 }, "cash_flow": { "operating_cash_flow": 155626000, "capital_expenditure": 34251000, "free_cash_flow": 189877000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323237, "ticker_id": 3403, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41645000", "ebitda": "97846000", "netIncome": "22967000", "grossProfit": "459753000", "depreciation": "None", "totalRevenue": "644033000", "costOfRevenue": "184280000", "interestIncome": "13758000", "incomeBeforeTax": "27887000", "interestExpense": "13758000", "operatingIncome": "48120000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4920000", "reportedCurrency": "USD", "netInterestIncome": "-13758000", "nonInterestIncome": "None", "operatingExpenses": "411633000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "77563000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184280000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56201000", "sellingGeneralAndAdministrative": "58441000", "netIncomeFromContinuingOperations": "22967000" }, "balance": { "goodwill": "97792000", "inventory": "929000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1481455000", "longTermDebt": "629580000", "shortTermDebt": "624216000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "135410000", "reportedCurrency": "USD", "retainedEarnings": "-1714033000", "totalLiabilities": "2069574000", "otherCurrentAssets": "248494000", "totalCurrentAssets": "765158000", "currentLongTermDebt": "624216000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "384100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "716297000", "currentAccountsPayable": "27677000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "217425000", "shortLongTermDebtTotal": "1481989000", "totalShareholderEquity": "-588119000", "capitalLeaseObligations": "35665000", "otherCurrentLiabilities": "297633000", "totalCurrentLiabilities": "1218648000", "otherNonCurrentLiabilities": "7525000", "totalNonCurrentLiabilities": "850926000", "cashAndShortTermInvestments": "132564000", "commonStockSharesOutstanding": "87959000", "intangibleAssetsExcludingGoodwill": "135410000", "cashAndCashEquivalentsAtCarryingValue": "132564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22967000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "155626000", "capitalExpenditures": "34251000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145404000", "cashflowFromInvestment": "-22859000", "stockBasedCompensation": "63609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-135410000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56201000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 644033000, "cost_of_revenue": 184280000, "gross_profit": 459753000, "research_and_development": 77563000, "selling_general_admin": 58441000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41645000, "depreciation_amortisation": 56201000, "ebitda": 97846000, "interest_expense": 13758000, "interest_income": null, "other_non_operating": null, "pretax_income": 27887000, "tax_provision": 4920000, "effective_tax_rate": null, "net_income": 22967000, "net_income_continuing_ops": 22967000, "net_income_to_common": 22967000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 132564000, "short_term_investments": null, "net_receivables": 384100000, "inventory": 929000, "other_current_assets": null, "total_current_assets": 765158000, "net_ppe": null, "goodwill": 97792000, "intangible_assets": 135410000, "goodwill_and_intangibles": 233202000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 716297000, "total_assets": 1481455000, "short_term_debt": 624216000, "accounts_payable": 27677000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1218648000, "long_term_debt": 629580000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 850926000, "total_liabilities": 2069574000, "total_debt": 1253796000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1714033000, "total_equity": -588119000, "shares_outstanding": 87959000, "operating_cash_flow": 155626000, "stock_based_compensation": 63609000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34251000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -22859000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -145404000, "free_cash_flow": 189877000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41645000", "ebitda": "97846000", "netIncome": "22967000", "grossProfit": "459753000", "depreciation": "None", "totalRevenue": "644033000", "costOfRevenue": "184280000", "interestIncome": "13758000", "incomeBeforeTax": "27887000", "interestExpense": "13758000", "operatingIncome": "48120000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4920000", "reportedCurrency": "USD", "netInterestIncome": "-13758000", "nonInterestIncome": "None", "operatingExpenses": "411633000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "77563000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "184280000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56201000", "sellingGeneralAndAdministrative": "58441000", "netIncomeFromContinuingOperations": "22967000" }, "balance": { "goodwill": "97792000", "inventory": "929000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1481455000", "longTermDebt": "629580000", "shortTermDebt": "624216000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "135410000", "reportedCurrency": "USD", "retainedEarnings": "-1714033000", "totalLiabilities": "2069574000", "otherCurrentAssets": "248494000", "totalCurrentAssets": "765158000", "currentLongTermDebt": "624216000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "384100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "716297000", "currentAccountsPayable": "27677000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "217425000", "shortLongTermDebtTotal": "1481989000", "totalShareholderEquity": "-588119000", "capitalLeaseObligations": "35665000", "otherCurrentLiabilities": "297633000", "totalCurrentLiabilities": "1218648000", "otherNonCurrentLiabilities": "7525000", "totalNonCurrentLiabilities": "850926000", "cashAndShortTermInvestments": "132564000", "commonStockSharesOutstanding": "87959000", "intangibleAssetsExcludingGoodwill": "135410000", "cashAndCashEquivalentsAtCarryingValue": "132564000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22967000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "155626000", "capitalExpenditures": "34251000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145404000", "cashflowFromInvestment": "-22859000", "stockBasedCompensation": "63609000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-135410000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56201000", "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": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "income_statement": { "revenue": 638655000, "cost_of_revenue": 180326000, "gross_profit": 458329000, "ebit": 30986000, "ebitda": 129718000, "pretax_income": 17046000, "tax_provision": -513000, "net_income": 17559000, "net_income_to_common": 17559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 145371000, "total_current_assets": 762497000, "total_assets": 1529183000, "short_term_debt": 645478000, "long_term_debt": 633112000, "total_debt": 1278590000, "total_liabilities": 1863489000, "total_equity": -334306000, "shares_outstanding": 92311000, "goodwill_and_intangibles": 267664000 }, "cash_flow": { "operating_cash_flow": 151362000, "capital_expenditure": 7569000, "free_cash_flow": 158931000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323239, "ticker_id": 3403, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "30986000", "ebitda": "129718000", "netIncome": "17559000", "grossProfit": "458329000", "depreciation": "None", "totalRevenue": "638655000", "costOfRevenue": "180326000", "interestIncome": "13140000", "incomeBeforeTax": "17046000", "interestExpense": "13940000", "operatingIncome": "30807000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-513000", "reportedCurrency": "USD", "netInterestIncome": "-13940000", "nonInterestIncome": "None", "operatingExpenses": "427522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "79908000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98732000", "sellingGeneralAndAdministrative": "66929000", "netIncomeFromContinuingOperations": "17559000" }, "balance": { "goodwill": "98087000", "inventory": "885000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1529183000", "longTermDebt": "633112000", "shortTermDebt": "645478000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "169577000", "reportedCurrency": "USD", "retainedEarnings": "-1737000000", "totalLiabilities": "1863489000", "otherCurrentAssets": "234793000", "totalCurrentAssets": "762497000", "currentLongTermDebt": "623798000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "381448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "766686000", "currentAccountsPayable": "36646000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "219564000", "shortLongTermDebtTotal": "1298272000", "totalShareholderEquity": "-334306000", "capitalLeaseObligations": "38567000", "otherCurrentLiabilities": "523232999", "totalCurrentLiabilities": "1205357000", "otherNonCurrentLiabilities": "8133000", "totalNonCurrentLiabilities": "658132000", "cashAndShortTermInvestments": "145371000", "commonStockSharesOutstanding": "92311000", "intangibleAssetsExcludingGoodwill": "169577000", "cashAndCashEquivalentsAtCarryingValue": "145371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17559000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "151362000", "capitalExpenditures": "7569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130866000", "cashflowFromInvestment": "-42594000", "stockBasedCompensation": "64699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-121985000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98732000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 638655000, "cost_of_revenue": 180326000, "gross_profit": 458329000, "research_and_development": 79908000, "selling_general_admin": 66929000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 30986000, "depreciation_amortisation": 98732000, "ebitda": 129718000, "interest_expense": 13940000, "interest_income": null, "other_non_operating": null, "pretax_income": 17046000, "tax_provision": -513000, "effective_tax_rate": null, "net_income": 17559000, "net_income_continuing_ops": 17559000, "net_income_to_common": 17559000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 145371000, "short_term_investments": null, "net_receivables": 381448000, "inventory": 885000, "other_current_assets": null, "total_current_assets": 762497000, "net_ppe": null, "goodwill": 98087000, "intangible_assets": 169577000, "goodwill_and_intangibles": 267664000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 766686000, "total_assets": 1529183000, "short_term_debt": 645478000, "accounts_payable": 36646000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1205357000, "long_term_debt": 633112000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 658132000, "total_liabilities": 1863489000, "total_debt": 1278590000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1737000000, "total_equity": -334306000, "shares_outstanding": 92311000, "operating_cash_flow": 151362000, "stock_based_compensation": 64699000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7569000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42594000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130866000, "free_cash_flow": 158931000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "30986000", "ebitda": "129718000", "netIncome": "17559000", "grossProfit": "458329000", "depreciation": "None", "totalRevenue": "638655000", "costOfRevenue": "180326000", "interestIncome": "13140000", "incomeBeforeTax": "17046000", "interestExpense": "13940000", "operatingIncome": "30807000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-513000", "reportedCurrency": "USD", "netInterestIncome": "-13940000", "nonInterestIncome": "None", "operatingExpenses": "427522000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "79908000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98732000", "sellingGeneralAndAdministrative": "66929000", "netIncomeFromContinuingOperations": "17559000" }, "balance": { "goodwill": "98087000", "inventory": "885000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1529183000", "longTermDebt": "633112000", "shortTermDebt": "645478000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "169577000", "reportedCurrency": "USD", "retainedEarnings": "-1737000000", "totalLiabilities": "1863489000", "otherCurrentAssets": "234793000", "totalCurrentAssets": "762497000", "currentLongTermDebt": "623798000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "381448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "766686000", "currentAccountsPayable": "36646000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "219564000", "shortLongTermDebtTotal": "1298272000", "totalShareholderEquity": "-334306000", "capitalLeaseObligations": "38567000", "otherCurrentLiabilities": "523232999", "totalCurrentLiabilities": "1205357000", "otherNonCurrentLiabilities": "8133000", "totalNonCurrentLiabilities": "658132000", "cashAndShortTermInvestments": "145371000", "commonStockSharesOutstanding": "92311000", "intangibleAssetsExcludingGoodwill": "169577000", "cashAndCashEquivalentsAtCarryingValue": "145371000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17559000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "151362000", "capitalExpenditures": "7569000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130866000", "cashflowFromInvestment": "-42594000", "stockBasedCompensation": "64699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-121985000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98732000", "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": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "income_statement": { "revenue": 620398000, "cost_of_revenue": 178950000, "gross_profit": 441448000, "ebit": 32143000, "ebitda": 87064000, "pretax_income": 15677000, "tax_provision": 2484000, "net_income": 13193000, "net_income_to_common": 13193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 168113000, "total_current_assets": 800253000, "total_assets": 1605459000, "short_term_debt": 650484000, "long_term_debt": 632903000, "total_debt": 1283387000, "total_liabilities": 2092046000, "total_equity": -486587000, "shares_outstanding": 92488000, "goodwill_and_intangibles": 277279000 }, "cash_flow": { "operating_cash_flow": 167414000, "capital_expenditure": 4942000, "free_cash_flow": 172356000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323240, "ticker_id": 3403, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32143000", "ebitda": "87064000", "netIncome": "13193000", "grossProfit": "441448000", "depreciation": "None", "totalRevenue": "620398000", "costOfRevenue": "178950000", "interestIncome": "16466000", "incomeBeforeTax": "15677000", "interestExpense": "16466000", "operatingIncome": "36963000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2484000", "reportedCurrency": "USD", "netInterestIncome": "-16466000", "nonInterestIncome": "None", "operatingExpenses": "404485000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "77539000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178950000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54921000", "sellingGeneralAndAdministrative": "63361000", "netIncomeFromContinuingOperations": "13193000" }, "balance": { "goodwill": "85482000", "inventory": "1146000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1605459000", "longTermDebt": "632903000", "shortTermDebt": "650484000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "191797000", "reportedCurrency": "USD", "retainedEarnings": "-1754559000", "totalLiabilities": "2092046000", "otherCurrentAssets": "239843000", "totalCurrentAssets": "800253000", "currentLongTermDebt": "627880000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "391151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "805206000", "currentAccountsPayable": "65467000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "221734000", "shortLongTermDebtTotal": "1302723000", "totalShareholderEquity": "-486587000", "capitalLeaseObligations": "41940000", "otherCurrentLiabilities": "200910000", "totalCurrentLiabilities": "1233090000", "otherNonCurrentLiabilities": "7268000", "totalNonCurrentLiabilities": "858956000", "cashAndShortTermInvestments": "168113000", "commonStockSharesOutstanding": "92488000", "intangibleAssetsExcludingGoodwill": "191797000", "cashAndCashEquivalentsAtCarryingValue": "168113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13193000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "167414000", "capitalExpenditures": "4942000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133906000", "cashflowFromInvestment": "-23029000", "stockBasedCompensation": "63469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85690000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54921000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 620398000, "cost_of_revenue": 178950000, "gross_profit": 441448000, "research_and_development": 77539000, "selling_general_admin": 63361000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32143000, "depreciation_amortisation": 54921000, "ebitda": 87064000, "interest_expense": 16466000, "interest_income": null, "other_non_operating": null, "pretax_income": 15677000, "tax_provision": 2484000, "effective_tax_rate": null, "net_income": 13193000, "net_income_continuing_ops": 13193000, "net_income_to_common": 13193000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 168113000, "short_term_investments": null, "net_receivables": 391151000, "inventory": 1146000, "other_current_assets": null, "total_current_assets": 800253000, "net_ppe": null, "goodwill": 85482000, "intangible_assets": 191797000, "goodwill_and_intangibles": 277279000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 805206000, "total_assets": 1605459000, "short_term_debt": 650484000, "accounts_payable": 65467000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1233090000, "long_term_debt": 632903000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 858956000, "total_liabilities": 2092046000, "total_debt": 1283387000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1754559000, "total_equity": -486587000, "shares_outstanding": 92488000, "operating_cash_flow": 167414000, "stock_based_compensation": 63469000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4942000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23029000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -133906000, "free_cash_flow": 172356000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32143000", "ebitda": "87064000", "netIncome": "13193000", "grossProfit": "441448000", "depreciation": "None", "totalRevenue": "620398000", "costOfRevenue": "178950000", "interestIncome": "16466000", "incomeBeforeTax": "15677000", "interestExpense": "16466000", "operatingIncome": "36963000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "2484000", "reportedCurrency": "USD", "netInterestIncome": "-16466000", "nonInterestIncome": "None", "operatingExpenses": "404485000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "77539000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178950000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54921000", "sellingGeneralAndAdministrative": "63361000", "netIncomeFromContinuingOperations": "13193000" }, "balance": { "goodwill": "85482000", "inventory": "1146000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1605459000", "longTermDebt": "632903000", "shortTermDebt": "650484000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "191797000", "reportedCurrency": "USD", "retainedEarnings": "-1754559000", "totalLiabilities": "2092046000", "otherCurrentAssets": "239843000", "totalCurrentAssets": "800253000", "currentLongTermDebt": "627880000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "391151000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "805206000", "currentAccountsPayable": "65467000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "221734000", "shortLongTermDebtTotal": "1302723000", "totalShareholderEquity": "-486587000", "capitalLeaseObligations": "41940000", "otherCurrentLiabilities": "200910000", "totalCurrentLiabilities": "1233090000", "otherNonCurrentLiabilities": "7268000", "totalNonCurrentLiabilities": "858956000", "cashAndShortTermInvestments": "168113000", "commonStockSharesOutstanding": "92488000", "intangibleAssetsExcludingGoodwill": "191797000", "cashAndCashEquivalentsAtCarryingValue": "168113000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13193000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "167414000", "capitalExpenditures": "4942000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-133906000", "cashflowFromInvestment": "-23029000", "stockBasedCompensation": "63469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85690000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54921000", "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": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "income_statement": { "revenue": 612056000, "cost_of_revenue": 180450000, "gross_profit": 431606000, "ebit": 17430000, "ebitda": 72491000, "pretax_income": -4373000, "tax_provision": 5955000, "net_income": -10328000, "net_income_to_common": -10328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 154436000, "total_current_assets": 780242000, "total_assets": 1631592000, "short_term_debt": 650102000, "long_term_debt": 736250000, "total_debt": 1386352000, "total_liabilities": 2172789000, "total_equity": -541197000, "shares_outstanding": 91015000, "goodwill_and_intangibles": 308924000 }, "cash_flow": { "operating_cash_flow": 149662000, "capital_expenditure": 19486000, "free_cash_flow": 169148000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323241, "ticker_id": 3403, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17430000", "ebitda": "72491000", "netIncome": "-10328000", "grossProfit": "431606000", "depreciation": "None", "totalRevenue": "612056000", "costOfRevenue": "180450000", "interestIncome": "16115000", "incomeBeforeTax": "-4373000", "interestExpense": "16115000", "operatingIncome": "10340000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5955000", "reportedCurrency": "USD", "netInterestIncome": "-16115000", "nonInterestIncome": "None", "operatingExpenses": "421266000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81983000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55061000", "sellingGeneralAndAdministrative": "63512000", "netIncomeFromContinuingOperations": "-10328000" }, "balance": { "goodwill": "83756000", "inventory": "1170000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1631592000", "longTermDebt": "736250000", "shortTermDebt": "650102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "225168000", "reportedCurrency": "USD", "retainedEarnings": "-1767752000", "totalLiabilities": "2172789000", "otherCurrentAssets": "243519000", "totalCurrentAssets": "780242000", "currentLongTermDebt": "627462000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "381117000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "851350000", "currentAccountsPayable": "61273000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "221742000", "shortLongTermDebtTotal": "1408968000", "totalShareholderEquity": "-541197000", "capitalLeaseObligations": "45256000", "otherCurrentLiabilities": "199176000", "totalCurrentLiabilities": "1208296000", "otherNonCurrentLiabilities": "6178000", "totalNonCurrentLiabilities": "964493000", "cashAndShortTermInvestments": "154436000", "commonStockSharesOutstanding": "91015000", "intangibleAssetsExcludingGoodwill": "225168000", "cashAndCashEquivalentsAtCarryingValue": "154436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10328000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "149662000", "capitalExpenditures": "19486000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-219881000", "cashflowFromInvestment": "-19486000", "stockBasedCompensation": "77881000", "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": "55061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 612056000, "cost_of_revenue": 180450000, "gross_profit": 431606000, "research_and_development": 81983000, "selling_general_admin": 63512000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17430000, "depreciation_amortisation": 55061000, "ebitda": 72491000, "interest_expense": 16115000, "interest_income": null, "other_non_operating": null, "pretax_income": -4373000, "tax_provision": 5955000, "effective_tax_rate": null, "net_income": -10328000, "net_income_continuing_ops": -10328000, "net_income_to_common": -10328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 154436000, "short_term_investments": null, "net_receivables": 381117000, "inventory": 1170000, "other_current_assets": null, "total_current_assets": 780242000, "net_ppe": null, "goodwill": 83756000, "intangible_assets": 225168000, "goodwill_and_intangibles": 308924000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 851350000, "total_assets": 1631592000, "short_term_debt": 650102000, "accounts_payable": 61273000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1208296000, "long_term_debt": 736250000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 964493000, "total_liabilities": 2172789000, "total_debt": 1386352000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1767752000, "total_equity": -541197000, "shares_outstanding": 91015000, "operating_cash_flow": 149662000, "stock_based_compensation": 77881000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19486000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19486000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -219881000, "free_cash_flow": 169148000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17430000", "ebitda": "72491000", "netIncome": "-10328000", "grossProfit": "431606000", "depreciation": "None", "totalRevenue": "612056000", "costOfRevenue": "180450000", "interestIncome": "16115000", "incomeBeforeTax": "-4373000", "interestExpense": "16115000", "operatingIncome": "10340000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5955000", "reportedCurrency": "USD", "netInterestIncome": "-16115000", "nonInterestIncome": "None", "operatingExpenses": "421266000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81983000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55061000", "sellingGeneralAndAdministrative": "63512000", "netIncomeFromContinuingOperations": "-10328000" }, "balance": { "goodwill": "83756000", "inventory": "1170000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1631592000", "longTermDebt": "736250000", "shortTermDebt": "650102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "225168000", "reportedCurrency": "USD", "retainedEarnings": "-1767752000", "totalLiabilities": "2172789000", "otherCurrentAssets": "243519000", "totalCurrentAssets": "780242000", "currentLongTermDebt": "627462000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "381117000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "851350000", "currentAccountsPayable": "61273000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "221742000", "shortLongTermDebtTotal": "1408968000", "totalShareholderEquity": "-541197000", "capitalLeaseObligations": "45256000", "otherCurrentLiabilities": "199176000", "totalCurrentLiabilities": "1208296000", "otherNonCurrentLiabilities": "6178000", "totalNonCurrentLiabilities": "964493000", "cashAndShortTermInvestments": "154436000", "commonStockSharesOutstanding": "91015000", "intangibleAssetsExcludingGoodwill": "225168000", "cashAndCashEquivalentsAtCarryingValue": "154436000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10328000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "149662000", "capitalExpenditures": "19486000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-219881000", "cashflowFromInvestment": "-19486000", "stockBasedCompensation": "77881000", "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": "55061000", "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": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "income_statement": { "revenue": 614512000, "cost_of_revenue": 178174000, "gross_profit": 436338000, "ebit": 17917000, "ebitda": 72969000, "pretax_income": 1590000, "tax_provision": 8778000, "net_income": -7188000, "net_income_to_common": -7188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242811000, "total_current_assets": 871122000, "total_assets": 1779873000, "short_term_debt": 201697000, "long_term_debt": 1347881000, "total_debt": 1549578000, "total_liabilities": 2330792000, "total_equity": -550919000, "shares_outstanding": 90678000, "goodwill_and_intangibles": 341512000 }, "cash_flow": { "operating_cash_flow": 132882000, "capital_expenditure": 21053000, "free_cash_flow": 153935000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323242, "ticker_id": 3403, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17917000", "ebitda": "72969000", "netIncome": "-7188000", "grossProfit": "436338000", "depreciation": "None", "totalRevenue": "614512000", "costOfRevenue": "178174000", "interestIncome": "16327000", "incomeBeforeTax": "1590000", "interestExpense": "16327000", "operatingIncome": "15637000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8778000", "reportedCurrency": "USD", "netInterestIncome": "-16327000", "nonInterestIncome": "None", "operatingExpenses": "420701000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84901000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178174000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55052000", "sellingGeneralAndAdministrative": "58545000", "netIncomeFromContinuingOperations": "-7188000" }, "balance": { "goodwill": "82986000", "inventory": "1243000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1779873000", "longTermDebt": "1347881000", "shortTermDebt": "201697000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "258526000", "reportedCurrency": "USD", "retainedEarnings": "-1757424000", "totalLiabilities": "2330792000", "otherCurrentAssets": "240816000", "totalCurrentAssets": "871122000", "currentLongTermDebt": "181252000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "386252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "908751000", "currentAccountsPayable": "21866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "227113000", "shortLongTermDebtTotal": "1579311000", "totalShareholderEquity": "-550919000", "capitalLeaseObligations": "50178000", "otherCurrentLiabilities": "207655000", "totalCurrentLiabilities": "748799000", "otherNonCurrentLiabilities": "4930000", "totalNonCurrentLiabilities": "1581993000", "cashAndShortTermInvestments": "242811000", "commonStockSharesOutstanding": "90678000", "intangibleAssetsExcludingGoodwill": "258526000", "cashAndCashEquivalentsAtCarryingValue": "242811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7188000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132882000", "capitalExpenditures": "21053000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78014000", "cashflowFromInvestment": "-21053000", "stockBasedCompensation": "80452000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77360000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55052000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 614512000, "cost_of_revenue": 178174000, "gross_profit": 436338000, "research_and_development": 84901000, "selling_general_admin": 58545000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17917000, "depreciation_amortisation": 55052000, "ebitda": 72969000, "interest_expense": 16327000, "interest_income": null, "other_non_operating": null, "pretax_income": 1590000, "tax_provision": 8778000, "effective_tax_rate": null, "net_income": -7188000, "net_income_continuing_ops": -7188000, "net_income_to_common": -7188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 242811000, "short_term_investments": null, "net_receivables": 386252000, "inventory": 1243000, "other_current_assets": null, "total_current_assets": 871122000, "net_ppe": null, "goodwill": 82986000, "intangible_assets": 258526000, "goodwill_and_intangibles": 341512000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 908751000, "total_assets": 1779873000, "short_term_debt": 201697000, "accounts_payable": 21866000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 748799000, "long_term_debt": 1347881000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1581993000, "total_liabilities": 2330792000, "total_debt": 1549578000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1757424000, "total_equity": -550919000, "shares_outstanding": 90678000, "operating_cash_flow": 132882000, "stock_based_compensation": 80452000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21053000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21053000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -78014000, "free_cash_flow": 153935000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17917000", "ebitda": "72969000", "netIncome": "-7188000", "grossProfit": "436338000", "depreciation": "None", "totalRevenue": "614512000", "costOfRevenue": "178174000", "interestIncome": "16327000", "incomeBeforeTax": "1590000", "interestExpense": "16327000", "operatingIncome": "15637000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "8778000", "reportedCurrency": "USD", "netInterestIncome": "-16327000", "nonInterestIncome": "None", "operatingExpenses": "420701000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84901000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "178174000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55052000", "sellingGeneralAndAdministrative": "58545000", "netIncomeFromContinuingOperations": "-7188000" }, "balance": { "goodwill": "82986000", "inventory": "1243000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1779873000", "longTermDebt": "1347881000", "shortTermDebt": "201697000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "258526000", "reportedCurrency": "USD", "retainedEarnings": "-1757424000", "totalLiabilities": "2330792000", "otherCurrentAssets": "240816000", "totalCurrentAssets": "871122000", "currentLongTermDebt": "181252000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "386252000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "908751000", "currentAccountsPayable": "21866000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "227113000", "shortLongTermDebtTotal": "1579311000", "totalShareholderEquity": "-550919000", "capitalLeaseObligations": "50178000", "otherCurrentLiabilities": "207655000", "totalCurrentLiabilities": "748799000", "otherNonCurrentLiabilities": "4930000", "totalNonCurrentLiabilities": "1581993000", "cashAndShortTermInvestments": "242811000", "commonStockSharesOutstanding": "90678000", "intangibleAssetsExcludingGoodwill": "258526000", "cashAndCashEquivalentsAtCarryingValue": "242811000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7188000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "132882000", "capitalExpenditures": "21053000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-78014000", "cashflowFromInvestment": "-21053000", "stockBasedCompensation": "80452000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77360000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55052000", "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": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "income_statement": { "revenue": 608765000, "cost_of_revenue": 180184000, "gross_profit": 428581000, "ebit": 4364000, "ebitda": 58947000, "pretax_income": -12029000, "tax_provision": -4176000, "net_income": -7853000, "net_income_to_common": -7853000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212652000, "total_current_assets": 858975000, "total_assets": 1818382000, "short_term_debt": 199851000, "long_term_debt": 1352057000, "total_debt": 1551908000, "total_liabilities": 2164283000, "total_equity": -345901000, "shares_outstanding": 91892000, "goodwill_and_intangibles": 365556000 }, "cash_flow": { "operating_cash_flow": 127219000, "capital_expenditure": 24314000, "free_cash_flow": 151533000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323244, "ticker_id": 3403, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4364000", "ebitda": "58947000", "netIncome": "-7853000", "grossProfit": "428581000", "depreciation": "None", "totalRevenue": "608765000", "costOfRevenue": "180184000", "interestIncome": "16393000", "incomeBeforeTax": "-12029000", "interestExpense": "16393000", "operatingIncome": "3291000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-4176000", "reportedCurrency": "USD", "netInterestIncome": "-16393000", "nonInterestIncome": "None", "operatingExpenses": "425290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84144000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180184000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54583000", "sellingGeneralAndAdministrative": "64170000", "netIncomeFromContinuingOperations": "-7853000" }, "balance": { "goodwill": "75322000", "inventory": "2059000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1818382000", "longTermDebt": "1352057000", "shortTermDebt": "199851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "290234000", "reportedCurrency": "USD", "retainedEarnings": "-1750236000", "totalLiabilities": "2164283000", "otherCurrentAssets": "250518000", "totalCurrentAssets": "858975000", "currentLongTermDebt": "181143000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "395805000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "959407000", "currentAccountsPayable": "34786000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "230260000", "shortLongTermDebtTotal": "1581738000", "totalShareholderEquity": "-345901000", "capitalLeaseObligations": "48538000", "otherCurrentLiabilities": "210444000", "totalCurrentLiabilities": "764748000", "otherNonCurrentLiabilities": "17648000", "totalNonCurrentLiabilities": "1399535000", "cashAndShortTermInvestments": "212652000", "commonStockSharesOutstanding": "91892000", "intangibleAssetsExcludingGoodwill": "290234000", "cashAndCashEquivalentsAtCarryingValue": "212652000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7853000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "127219000", "capitalExpenditures": "24314000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92196000", "cashflowFromInvestment": "-24314000", "stockBasedCompensation": "83659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82990000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44430000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 608765000, "cost_of_revenue": 180184000, "gross_profit": 428581000, "research_and_development": 84144000, "selling_general_admin": 64170000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4364000, "depreciation_amortisation": 54583000, "ebitda": 58947000, "interest_expense": 16393000, "interest_income": null, "other_non_operating": null, "pretax_income": -12029000, "tax_provision": -4176000, "effective_tax_rate": null, "net_income": -7853000, "net_income_continuing_ops": -7853000, "net_income_to_common": -7853000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 212652000, "short_term_investments": null, "net_receivables": 395805000, "inventory": 2059000, "other_current_assets": null, "total_current_assets": 858975000, "net_ppe": null, "goodwill": 75322000, "intangible_assets": 290234000, "goodwill_and_intangibles": 365556000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 959407000, "total_assets": 1818382000, "short_term_debt": 199851000, "accounts_payable": 34786000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 764748000, "long_term_debt": 1352057000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1399535000, "total_liabilities": 2164283000, "total_debt": 1551908000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1750236000, "total_equity": -345901000, "shares_outstanding": 91892000, "operating_cash_flow": 127219000, "stock_based_compensation": 83659000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24314000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24314000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92196000, "free_cash_flow": 151533000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4364000", "ebitda": "58947000", "netIncome": "-7853000", "grossProfit": "428581000", "depreciation": "None", "totalRevenue": "608765000", "costOfRevenue": "180184000", "interestIncome": "16393000", "incomeBeforeTax": "-12029000", "interestExpense": "16393000", "operatingIncome": "3291000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-4176000", "reportedCurrency": "USD", "netInterestIncome": "-16393000", "nonInterestIncome": "None", "operatingExpenses": "425290000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84144000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "180184000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54583000", "sellingGeneralAndAdministrative": "64170000", "netIncomeFromContinuingOperations": "-7853000" }, "balance": { "goodwill": "75322000", "inventory": "2059000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1818382000", "longTermDebt": "1352057000", "shortTermDebt": "199851000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "290234000", "reportedCurrency": "USD", "retainedEarnings": "-1750236000", "totalLiabilities": "2164283000", "otherCurrentAssets": "250518000", "totalCurrentAssets": "858975000", "currentLongTermDebt": "181143000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "395805000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "959407000", "currentAccountsPayable": "34786000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "230260000", "shortLongTermDebtTotal": "1581738000", "totalShareholderEquity": "-345901000", "capitalLeaseObligations": "48538000", "otherCurrentLiabilities": "210444000", "totalCurrentLiabilities": "764748000", "otherNonCurrentLiabilities": "17648000", "totalNonCurrentLiabilities": "1399535000", "cashAndShortTermInvestments": "212652000", "commonStockSharesOutstanding": "91892000", "intangibleAssetsExcludingGoodwill": "290234000", "cashAndCashEquivalentsAtCarryingValue": "212652000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7853000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "127219000", "capitalExpenditures": "24314000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92196000", "cashflowFromInvestment": "-24314000", "stockBasedCompensation": "83659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-82990000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44430000", "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": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "income_statement": { "revenue": 592907000, "cost_of_revenue": 176670000, "gross_profit": 416237000, "ebit": 4444000, "ebitda": 60767000, "pretax_income": -11577000, "tax_provision": 3176000, "net_income": -14753000, "net_income_to_common": -14753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199328000, "total_current_assets": 827910000, "total_assets": 1831814000, "short_term_debt": 198689000, "long_term_debt": 1356254000, "total_debt": 1554943000, "total_liabilities": 2360069000, "total_equity": -528255000, "shares_outstanding": 92745000, "goodwill_and_intangibles": 397354000 }, "cash_flow": { "operating_cash_flow": 127081000, "capital_expenditure": 18292000, "free_cash_flow": 145373000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323245, "ticker_id": 3403, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "4444000", "ebitda": "60767000", "netIncome": "-14753000", "grossProfit": "416237000", "depreciation": "None", "totalRevenue": "592907000", "costOfRevenue": "176670000", "interestIncome": "None", "incomeBeforeTax": "-11577000", "interestExpense": "16021000", "operatingIncome": "-5359000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3176000", "reportedCurrency": "USD", "netInterestIncome": "-16021000", "nonInterestIncome": "None", "operatingExpenses": "421596000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "79750000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "176670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56323000", "sellingGeneralAndAdministrative": "72359000", "netIncomeFromContinuingOperations": "-14753000" }, "balance": { "goodwill": "74414000", "inventory": "1908000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1831814000", "longTermDebt": "1356254000", "shortTermDebt": "198689000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "322940000", "reportedCurrency": "USD", "retainedEarnings": "-1742383000", "totalLiabilities": "2360069000", "otherCurrentAssets": "256679000", "totalCurrentAssets": "827910000", "currentLongTermDebt": "181033000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "369995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1003904000", "currentAccountsPayable": "38947000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1585451000", "totalShareholderEquity": "-528255000", "capitalLeaseObligations": "48164000", "otherCurrentLiabilities": "214786000", "totalCurrentLiabilities": "761442000", "otherNonCurrentLiabilities": "12416000", "totalNonCurrentLiabilities": "1598627000", "cashAndShortTermInvestments": "199328000", "commonStockSharesOutstanding": "92745000", "intangibleAssetsExcludingGoodwill": "322940000", "cashAndCashEquivalentsAtCarryingValue": "199328000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14753000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "127081000", "capitalExpenditures": "18292000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86206000", "cashflowFromInvestment": "-44583000", "stockBasedCompensation": "86780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81538000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56323000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 592907000, "cost_of_revenue": 176670000, "gross_profit": 416237000, "research_and_development": 79750000, "selling_general_admin": 72359000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 4444000, "depreciation_amortisation": 56323000, "ebitda": 60767000, "interest_expense": 16021000, "interest_income": null, "other_non_operating": null, "pretax_income": -11577000, "tax_provision": 3176000, "effective_tax_rate": null, "net_income": -14753000, "net_income_continuing_ops": -14753000, "net_income_to_common": -14753000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199328000, "short_term_investments": null, "net_receivables": 369995000, "inventory": 1908000, "other_current_assets": null, "total_current_assets": 827910000, "net_ppe": null, "goodwill": 74414000, "intangible_assets": 322940000, "goodwill_and_intangibles": 397354000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1003904000, "total_assets": 1831814000, "short_term_debt": 198689000, "accounts_payable": 38947000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 761442000, "long_term_debt": 1356254000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1598627000, "total_liabilities": 2360069000, "total_debt": 1554943000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1742383000, "total_equity": -528255000, "shares_outstanding": 92745000, "operating_cash_flow": 127081000, "stock_based_compensation": 86780000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18292000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44583000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -86206000, "free_cash_flow": 145373000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "4444000", "ebitda": "60767000", "netIncome": "-14753000", "grossProfit": "416237000", "depreciation": "None", "totalRevenue": "592907000", "costOfRevenue": "176670000", "interestIncome": "None", "incomeBeforeTax": "-11577000", "interestExpense": "16021000", "operatingIncome": "-5359000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "3176000", "reportedCurrency": "USD", "netInterestIncome": "-16021000", "nonInterestIncome": "None", "operatingExpenses": "421596000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "79750000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "176670000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56323000", "sellingGeneralAndAdministrative": "72359000", "netIncomeFromContinuingOperations": "-14753000" }, "balance": { "goodwill": "74414000", "inventory": "1908000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1831814000", "longTermDebt": "1356254000", "shortTermDebt": "198689000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "322940000", "reportedCurrency": "USD", "retainedEarnings": "-1742383000", "totalLiabilities": "2360069000", "otherCurrentAssets": "256679000", "totalCurrentAssets": "827910000", "currentLongTermDebt": "181033000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "369995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1003904000", "currentAccountsPayable": "38947000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1585451000", "totalShareholderEquity": "-528255000", "capitalLeaseObligations": "48164000", "otherCurrentLiabilities": "214786000", "totalCurrentLiabilities": "761442000", "otherNonCurrentLiabilities": "12416000", "totalNonCurrentLiabilities": "1598627000", "cashAndShortTermInvestments": "199328000", "commonStockSharesOutstanding": "92745000", "intangibleAssetsExcludingGoodwill": "322940000", "cashAndCashEquivalentsAtCarryingValue": "199328000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14753000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "127081000", "capitalExpenditures": "18292000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-86206000", "cashflowFromInvestment": "-44583000", "stockBasedCompensation": "86780000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81538000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56323000", "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": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "income_statement": { "revenue": 584211000, "cost_of_revenue": 170479000, "gross_profit": 413732000, "ebit": -8955000, "ebitda": 47696000, "pretax_income": -25209000, "tax_provision": 3285000, "net_income": -28494000, "net_income_to_common": -28494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 203130000, "total_current_assets": 831031000, "total_assets": 1873103000, "short_term_debt": 198498000, "long_term_debt": 1360457000, "total_debt": 1558955000, "total_liabilities": 2395471000, "total_equity": -522368000, "shares_outstanding": 93142000, "goodwill_and_intangibles": 425753000 }, "cash_flow": { "operating_cash_flow": 96094000, "capital_expenditure": 19409000, "free_cash_flow": 115503000, "dividends_paid": 29074000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323246, "ticker_id": 3403, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-8955000", "ebitda": "47696000", "netIncome": "-28494000", "grossProfit": "413732000", "depreciation": "None", "totalRevenue": "584211000", "costOfRevenue": "170479000", "interestIncome": "None", "incomeBeforeTax": "-25209000", "interestExpense": "16254000", "operatingIncome": "-10899000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3285000", "reportedCurrency": "USD", "netInterestIncome": "-16254000", "nonInterestIncome": "None", "operatingExpenses": "424631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80528000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170479000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56651000", "sellingGeneralAndAdministrative": "71373000", "netIncomeFromContinuingOperations": "-28494000" }, "balance": { "goodwill": "66903000", "inventory": "2089000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1873103000", "longTermDebt": "1360457000", "shortTermDebt": "198498000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "358850000", "reportedCurrency": "USD", "retainedEarnings": "-1727630000", "totalLiabilities": "2395471000", "otherCurrentAssets": "254455000", "totalCurrentAssets": "831031000", "currentLongTermDebt": "180923000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "371357000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1042072000", "currentAccountsPayable": "24030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1584571000", "totalShareholderEquity": "-522368000", "capitalLeaseObligations": "43191000", "otherCurrentLiabilities": "246721000", "totalCurrentLiabilities": "764048000", "otherNonCurrentLiabilities": "45901000", "totalNonCurrentLiabilities": "1631423000", "cashAndShortTermInvestments": "203130000", "commonStockSharesOutstanding": "93142000", "intangibleAssetsExcludingGoodwill": "358850000", "cashAndCashEquivalentsAtCarryingValue": "203130000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28494000", "profitLoss": "None", "dividendPayout": "29074000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "13378000", "operatingCashflow": "96094000", "capitalExpenditures": "19409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94665000", "cashflowFromInvestment": "-19409000", "stockBasedCompensation": "88168000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29074000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80468000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56651000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 584211000, "cost_of_revenue": 170479000, "gross_profit": 413732000, "research_and_development": 80528000, "selling_general_admin": 71373000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -8955000, "depreciation_amortisation": 56651000, "ebitda": 47696000, "interest_expense": 16254000, "interest_income": null, "other_non_operating": null, "pretax_income": -25209000, "tax_provision": 3285000, "effective_tax_rate": null, "net_income": -28494000, "net_income_continuing_ops": -28494000, "net_income_to_common": -28494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 203130000, "short_term_investments": null, "net_receivables": 371357000, "inventory": 2089000, "other_current_assets": null, "total_current_assets": 831031000, "net_ppe": null, "goodwill": 66903000, "intangible_assets": 358850000, "goodwill_and_intangibles": 425753000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1042072000, "total_assets": 1873103000, "short_term_debt": 198498000, "accounts_payable": 24030000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 764048000, "long_term_debt": 1360457000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1631423000, "total_liabilities": 2395471000, "total_debt": 1558955000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1727630000, "total_equity": -522368000, "shares_outstanding": 93142000, "operating_cash_flow": 96094000, "stock_based_compensation": 88168000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19409000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19409000, "dividends_paid": 29074000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94665000, "free_cash_flow": 115503000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-8955000", "ebitda": "47696000", "netIncome": "-28494000", "grossProfit": "413732000", "depreciation": "None", "totalRevenue": "584211000", "costOfRevenue": "170479000", "interestIncome": "None", "incomeBeforeTax": "-25209000", "interestExpense": "16254000", "operatingIncome": "-10899000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3285000", "reportedCurrency": "USD", "netInterestIncome": "-16254000", "nonInterestIncome": "None", "operatingExpenses": "424631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80528000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170479000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56651000", "sellingGeneralAndAdministrative": "71373000", "netIncomeFromContinuingOperations": "-28494000" }, "balance": { "goodwill": "66903000", "inventory": "2089000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1873103000", "longTermDebt": "1360457000", "shortTermDebt": "198498000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "358850000", "reportedCurrency": "USD", "retainedEarnings": "-1727630000", "totalLiabilities": "2395471000", "otherCurrentAssets": "254455000", "totalCurrentAssets": "831031000", "currentLongTermDebt": "180923000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "371357000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1042072000", "currentAccountsPayable": "24030000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1584571000", "totalShareholderEquity": "-522368000", "capitalLeaseObligations": "43191000", "otherCurrentLiabilities": "246721000", "totalCurrentLiabilities": "764048000", "otherNonCurrentLiabilities": "45901000", "totalNonCurrentLiabilities": "1631423000", "cashAndShortTermInvestments": "203130000", "commonStockSharesOutstanding": "93142000", "intangibleAssetsExcludingGoodwill": "358850000", "cashAndCashEquivalentsAtCarryingValue": "203130000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28494000", "profitLoss": "None", "dividendPayout": "29074000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "13378000", "operatingCashflow": "96094000", "capitalExpenditures": "19409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94665000", "cashflowFromInvestment": "-19409000", "stockBasedCompensation": "88168000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29074000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80468000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56651000", "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": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "income_statement": { "revenue": 571271000, "cost_of_revenue": 170224000, "gross_profit": 401047000, "ebit": -109457000, "ebitda": -45043000, "pretax_income": -45106000, "tax_provision": 2137000, "net_income": -47243000, "net_income_to_common": -47243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222195000, "total_current_assets": 664029000, "total_assets": 1944913000, "short_term_debt": 36707000, "long_term_debt": 1525482000, "total_debt": 1562189000, "total_liabilities": 2447482000, "total_equity": -502569000, "shares_outstanding": 94018000, "goodwill_and_intangibles": 461137000 }, "cash_flow": { "operating_cash_flow": 118689000, "capital_expenditure": 19984000, "free_cash_flow": 138673000, "dividends_paid": 1039000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323247, "ticker_id": 3403, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-109457000", "ebitda": "-45043000", "netIncome": "-47243000", "grossProfit": "401047000", "depreciation": "None", "totalRevenue": "571271000", "costOfRevenue": "170224000", "interestIncome": "None", "incomeBeforeTax": "-45106000", "interestExpense": "16505000", "operatingIncome": "-45043000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2137000", "reportedCurrency": "USD", "netInterestIncome": "-16505000", "nonInterestIncome": "None", "operatingExpenses": "446090000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84886000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64414000", "sellingGeneralAndAdministrative": "88576000", "netIncomeFromContinuingOperations": "-47243000" }, "balance": { "goodwill": "67370000", "inventory": "1492000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1944913000", "longTermDebt": "1525482000", "shortTermDebt": "36707000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "393767000", "reportedCurrency": "USD", "retainedEarnings": "-1699136000", "totalLiabilities": "2447482000", "otherCurrentAssets": "75904000", "totalCurrentAssets": "664029000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "364438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1280884000", "currentAccountsPayable": "53295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1789816000", "totalShareholderEquity": "-502569000", "capitalLeaseObligations": "44885000", "otherCurrentLiabilities": "308925000", "totalCurrentLiabilities": "632546000", "otherNonCurrentLiabilities": "61827000", "totalNonCurrentLiabilities": "1814936000", "cashAndShortTermInvestments": "222195000", "commonStockSharesOutstanding": "94018000", "intangibleAssetsExcludingGoodwill": "393767000", "cashAndCashEquivalentsAtCarryingValue": "222195000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47243000", "profitLoss": "None", "dividendPayout": "1039000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "13378000", "operatingCashflow": "118689000", "capitalExpenditures": "19984000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-311065000", "cashflowFromInvestment": "None", "stockBasedCompensation": "112146000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1039000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61520000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64414000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 571271000, "cost_of_revenue": 170224000, "gross_profit": 401047000, "research_and_development": 84886000, "selling_general_admin": 88576000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -109457000, "depreciation_amortisation": 64414000, "ebitda": -45043000, "interest_expense": 16505000, "interest_income": null, "other_non_operating": null, "pretax_income": -45106000, "tax_provision": 2137000, "effective_tax_rate": null, "net_income": -47243000, "net_income_continuing_ops": -47243000, "net_income_to_common": -47243000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 222195000, "short_term_investments": null, "net_receivables": 364438000, "inventory": 1492000, "other_current_assets": null, "total_current_assets": 664029000, "net_ppe": null, "goodwill": 67370000, "intangible_assets": 393767000, "goodwill_and_intangibles": 461137000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1280884000, "total_assets": 1944913000, "short_term_debt": 36707000, "accounts_payable": 53295000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 632546000, "long_term_debt": 1525482000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1814936000, "total_liabilities": 2447482000, "total_debt": 1562189000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1699136000, "total_equity": -502569000, "shares_outstanding": 94018000, "operating_cash_flow": 118689000, "stock_based_compensation": 112146000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19984000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 1039000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -311065000, "free_cash_flow": 138673000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-109457000", "ebitda": "-45043000", "netIncome": "-47243000", "grossProfit": "401047000", "depreciation": "None", "totalRevenue": "571271000", "costOfRevenue": "170224000", "interestIncome": "None", "incomeBeforeTax": "-45106000", "interestExpense": "16505000", "operatingIncome": "-45043000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "2137000", "reportedCurrency": "USD", "netInterestIncome": "-16505000", "nonInterestIncome": "None", "operatingExpenses": "446090000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84886000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "170224000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64414000", "sellingGeneralAndAdministrative": "88576000", "netIncomeFromContinuingOperations": "-47243000" }, "balance": { "goodwill": "67370000", "inventory": "1492000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1944913000", "longTermDebt": "1525482000", "shortTermDebt": "36707000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "393767000", "reportedCurrency": "USD", "retainedEarnings": "-1699136000", "totalLiabilities": "2447482000", "otherCurrentAssets": "75904000", "totalCurrentAssets": "664029000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "364438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1280884000", "currentAccountsPayable": "53295000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1789816000", "totalShareholderEquity": "-502569000", "capitalLeaseObligations": "44885000", "otherCurrentLiabilities": "308925000", "totalCurrentLiabilities": "632546000", "otherNonCurrentLiabilities": "61827000", "totalNonCurrentLiabilities": "1814936000", "cashAndShortTermInvestments": "222195000", "commonStockSharesOutstanding": "94018000", "intangibleAssetsExcludingGoodwill": "393767000", "cashAndCashEquivalentsAtCarryingValue": "222195000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47243000", "profitLoss": "None", "dividendPayout": "1039000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "13378000", "operatingCashflow": "118689000", "capitalExpenditures": "19984000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-311065000", "cashflowFromInvestment": "None", "stockBasedCompensation": "112146000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1039000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-61520000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64414000", "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": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "income_statement": { "revenue": 558164000, "cost_of_revenue": 168974000, "gross_profit": 389190000, "ebit": -33734000, "ebitda": 30530000, "pretax_income": -45896000, "tax_provision": -3780000, "net_income": -42116000, "net_income_to_common": -42116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 432352000, "total_current_assets": 1052319000, "total_assets": 2182494000, "short_term_debt": 35451000, "long_term_debt": 1781252000, "total_debt": 1816703000, "total_liabilities": 2467501000, "total_equity": -285007000, "shares_outstanding": 94593000, "goodwill_and_intangibles": 498402000 }, "cash_flow": { "operating_cash_flow": 86594000, "capital_expenditure": 16632000, "free_cash_flow": 103226000, "dividends_paid": 67000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323249, "ticker_id": 3403, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-33734000", "ebitda": "30530000", "netIncome": "-42116000", "grossProfit": "389190000", "depreciation": "None", "totalRevenue": "558164000", "costOfRevenue": "168974000", "interestIncome": "12162000", "incomeBeforeTax": "-45896000", "interestExpense": "12162000", "operatingIncome": "-54175000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3780000", "reportedCurrency": "USD", "netInterestIncome": "-12162000", "nonInterestIncome": "None", "operatingExpenses": "443365000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "85444000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64264000", "sellingGeneralAndAdministrative": "87154000", "netIncomeFromContinuingOperations": "-42116000" }, "balance": { "goodwill": "66482000", "inventory": "1165000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "2182494000", "longTermDebt": "1781252000", "shortTermDebt": "35451000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "431920000", "reportedCurrency": "USD", "retainedEarnings": "-1651893000", "totalLiabilities": "2467501000", "otherCurrentAssets": "270890000", "totalCurrentAssets": "1052319000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "347912000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1130175000", "currentAccountsPayable": "43311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "216070000", "shortLongTermDebtTotal": "1835280000", "totalShareholderEquity": "-285007000", "capitalLeaseObligations": "18577000", "otherCurrentLiabilities": "256403000", "totalCurrentLiabilities": "605310000", "otherNonCurrentLiabilities": "62362000", "totalNonCurrentLiabilities": "1862191000", "cashAndShortTermInvestments": "432352000", "commonStockSharesOutstanding": "94593000", "intangibleAssetsExcludingGoodwill": "431920000", "cashAndCashEquivalentsAtCarryingValue": "432352000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42116000", "profitLoss": "None", "dividendPayout": "67000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-18349000", "operatingCashflow": "86594000", "capitalExpenditures": "16632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "153045000", "cashflowFromInvestment": "-31341000", "stockBasedCompensation": "111682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59167000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 558164000, "cost_of_revenue": 168974000, "gross_profit": 389190000, "research_and_development": 85444000, "selling_general_admin": 87154000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -33734000, "depreciation_amortisation": 64264000, "ebitda": 30530000, "interest_expense": 12162000, "interest_income": null, "other_non_operating": null, "pretax_income": -45896000, "tax_provision": -3780000, "effective_tax_rate": null, "net_income": -42116000, "net_income_continuing_ops": -42116000, "net_income_to_common": -42116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 432352000, "short_term_investments": null, "net_receivables": 347912000, "inventory": 1165000, "other_current_assets": null, "total_current_assets": 1052319000, "net_ppe": null, "goodwill": 66482000, "intangible_assets": 431920000, "goodwill_and_intangibles": 498402000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1130175000, "total_assets": 2182494000, "short_term_debt": 35451000, "accounts_payable": 43311000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 605310000, "long_term_debt": 1781252000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1862191000, "total_liabilities": 2467501000, "total_debt": 1816703000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1651893000, "total_equity": -285007000, "shares_outstanding": 94593000, "operating_cash_flow": 86594000, "stock_based_compensation": 111682000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16632000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31341000, "dividends_paid": 67000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 153045000, "free_cash_flow": 103226000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-33734000", "ebitda": "30530000", "netIncome": "-42116000", "grossProfit": "389190000", "depreciation": "None", "totalRevenue": "558164000", "costOfRevenue": "168974000", "interestIncome": "12162000", "incomeBeforeTax": "-45896000", "interestExpense": "12162000", "operatingIncome": "-54175000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-3780000", "reportedCurrency": "USD", "netInterestIncome": "-12162000", "nonInterestIncome": "None", "operatingExpenses": "443365000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "85444000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "168974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64264000", "sellingGeneralAndAdministrative": "87154000", "netIncomeFromContinuingOperations": "-42116000" }, "balance": { "goodwill": "66482000", "inventory": "1165000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "2182494000", "longTermDebt": "1781252000", "shortTermDebt": "35451000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "431920000", "reportedCurrency": "USD", "retainedEarnings": "-1651893000", "totalLiabilities": "2467501000", "otherCurrentAssets": "270890000", "totalCurrentAssets": "1052319000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "347912000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1130175000", "currentAccountsPayable": "43311000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "216070000", "shortLongTermDebtTotal": "1835280000", "totalShareholderEquity": "-285007000", "capitalLeaseObligations": "18577000", "otherCurrentLiabilities": "256403000", "totalCurrentLiabilities": "605310000", "otherNonCurrentLiabilities": "62362000", "totalNonCurrentLiabilities": "1862191000", "cashAndShortTermInvestments": "432352000", "commonStockSharesOutstanding": "94593000", "intangibleAssetsExcludingGoodwill": "431920000", "cashAndCashEquivalentsAtCarryingValue": "432352000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42116000", "profitLoss": "None", "dividendPayout": "67000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-18349000", "operatingCashflow": "86594000", "capitalExpenditures": "16632000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "153045000", "cashflowFromInvestment": "-31341000", "stockBasedCompensation": "111682000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59167000", "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": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "income_statement": { "revenue": 539305000, "cost_of_revenue": 164417000, "gross_profit": 374888000, "ebit": -9411000, "ebitda": 53749000, "pretax_income": -14529000, "tax_provision": 6953000, "net_income": -21482000, "net_income_to_common": -21482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225351000, "total_current_assets": 803543000, "total_assets": 1960360000, "short_term_debt": 36992000, "long_term_debt": 1558794000, "total_debt": 1595786000, "total_liabilities": 2232752000, "total_equity": -272392000, "shares_outstanding": 95339000, "goodwill_and_intangibles": 512009000 }, "cash_flow": { "operating_cash_flow": 90691000, "capital_expenditure": 17805000, "free_cash_flow": 108496000, "dividends_paid": 29007000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 323250, "ticker_id": 3403, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:15:16.579181+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-9411000", "ebitda": "53749000", "netIncome": "-21482000", "grossProfit": "374888000", "depreciation": "None", "totalRevenue": "539305000", "costOfRevenue": "164417000", "interestIncome": "57018000", "incomeBeforeTax": "-14529000", "interestExpense": "5118000", "operatingIncome": "-45062000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6953000", "reportedCurrency": "USD", "netInterestIncome": "-5118000", "nonInterestIncome": "None", "operatingExpenses": "419950000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80280000", "otherNonOperatingIncome": "35651000", "costofGoodsAndServicesSold": "164417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63160000", "sellingGeneralAndAdministrative": "75227000", "netIncomeFromContinuingOperations": "-21482000" }, "balance": { "goodwill": "54575000", "inventory": "1126000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1960360000", "longTermDebt": "1558794000", "shortTermDebt": "36992000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "457434000", "reportedCurrency": "USD", "retainedEarnings": "-1609777000", "totalLiabilities": "2232752000", "otherCurrentAssets": "254875000", "totalCurrentAssets": "803543000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "322191000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1156817000", "currentAccountsPayable": "36739000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "217145000", "shortLongTermDebtTotal": "1612382000", "totalShareholderEquity": "-272392000", "capitalLeaseObligations": "16596000", "otherCurrentLiabilities": "252229000", "totalCurrentLiabilities": "592352000", "otherNonCurrentLiabilities": "65010000", "totalNonCurrentLiabilities": "1640400000", "cashAndShortTermInvestments": "225351000", "commonStockSharesOutstanding": "95339000", "intangibleAssetsExcludingGoodwill": "457434000", "cashAndCashEquivalentsAtCarryingValue": "225351000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21482000", "profitLoss": "None", "dividendPayout": "29007000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "4971000", "operatingCashflow": "90691000", "capitalExpenditures": "17805000", "changeInReceivables": "-9064000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122117000", "cashflowFromInvestment": "-17805000", "stockBasedCompensation": "104660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29007000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-49231000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100069000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 539305000, "cost_of_revenue": 164417000, "gross_profit": 374888000, "research_and_development": 80280000, "selling_general_admin": 75227000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -9411000, "depreciation_amortisation": 63160000, "ebitda": 53749000, "interest_expense": 5118000, "interest_income": null, "other_non_operating": null, "pretax_income": -14529000, "tax_provision": 6953000, "effective_tax_rate": null, "net_income": -21482000, "net_income_continuing_ops": -21482000, "net_income_to_common": -21482000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 225351000, "short_term_investments": null, "net_receivables": 322191000, "inventory": 1126000, "other_current_assets": null, "total_current_assets": 803543000, "net_ppe": null, "goodwill": 54575000, "intangible_assets": 457434000, "goodwill_and_intangibles": 512009000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1156817000, "total_assets": 1960360000, "short_term_debt": 36992000, "accounts_payable": 36739000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 592352000, "long_term_debt": 1558794000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1640400000, "total_liabilities": 2232752000, "total_debt": 1595786000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1609777000, "total_equity": -272392000, "shares_outstanding": 95339000, "operating_cash_flow": 90691000, "stock_based_compensation": 104660000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17805000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17805000, "dividends_paid": 29007000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -122117000, "free_cash_flow": 108496000, "net_change_in_cash": -49231000 }, "raw_data": { "income": { "ebit": "-9411000", "ebitda": "53749000", "netIncome": "-21482000", "grossProfit": "374888000", "depreciation": "None", "totalRevenue": "539305000", "costOfRevenue": "164417000", "interestIncome": "57018000", "incomeBeforeTax": "-14529000", "interestExpense": "5118000", "operatingIncome": "-45062000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6953000", "reportedCurrency": "USD", "netInterestIncome": "-5118000", "nonInterestIncome": "None", "operatingExpenses": "419950000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "80280000", "otherNonOperatingIncome": "35651000", "costofGoodsAndServicesSold": "164417000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63160000", "sellingGeneralAndAdministrative": "75227000", "netIncomeFromContinuingOperations": "-21482000" }, "balance": { "goodwill": "54575000", "inventory": "1126000", "commonStock": "9000", "currentDebt": "None", "investments": "None", "totalAssets": "1960360000", "longTermDebt": "1558794000", "shortTermDebt": "36992000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "457434000", "reportedCurrency": "USD", "retainedEarnings": "-1609777000", "totalLiabilities": "2232752000", "otherCurrentAssets": "254875000", "totalCurrentAssets": "803543000", "currentLongTermDebt": "20000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "322191000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1156817000", "currentAccountsPayable": "36739000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "217145000", "shortLongTermDebtTotal": "1612382000", "totalShareholderEquity": "-272392000", "capitalLeaseObligations": "16596000", "otherCurrentLiabilities": "252229000", "totalCurrentLiabilities": "592352000", "otherNonCurrentLiabilities": "65010000", "totalNonCurrentLiabilities": "1640400000", "cashAndShortTermInvestments": "225351000", "commonStockSharesOutstanding": "95339000", "intangibleAssetsExcludingGoodwill": "457434000", "cashAndCashEquivalentsAtCarryingValue": "225351000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-21482000", "profitLoss": "None", "dividendPayout": "29007000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "4971000", "operatingCashflow": "90691000", "capitalExpenditures": "17805000", "changeInReceivables": "-9064000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-122117000", "cashflowFromInvestment": "-17805000", "stockBasedCompensation": "104660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29007000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-49231000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100069000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58038000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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" ] } } }